{"text_format":"1","workbook":"xlsx","n_sheets":46,"sheets":["Cover","HowTo","Glossary","Dashboard","Summary Case Results","AURORA Outputs","Scenario Setup","Current Inputs","Calculations ->","Gas Demand Model","RNG Blending Model","Final RNG Supply Curve","Electric Demand Model","AC Calcs","Emissions Inventory","SH AURORA Outputs","WH AURORA Outputs","AC AURORA Outputs","CK AURORA Outputs","CD AURORA Outputs","Gas Rates","Electric Rates","Incremental TRC","Customer Impacts ->","Customer TRC","Customer Economics","Res Bill Timeseries","Res TOC 1year","Data ->","Gas Sales","Gas Peaks","Customers","PSE Load Forecast","Gas Volumetric Energy Density","GHG Emissions","NET Data","Gas Supply Curves","Cust Data 2020","RESHAPE All Years","Stock Rollover Data","Stock Rollover Scenarios","Geographic Disagg. Scalars","Residential Buildings","Extra Tabs ->","Helper","Version Control"],"not_rendered":{"charts":42,"images":1,"macros":1,"external_links":0,"defined_names":23,"comments":9,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":4,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Cover","index":0,"n_rows":51,"n_cols":13,"rows_kept":51,"cut":false,"hidden":false,"merged":[[10,6,10,9],[10,12,10,15]]}
[]
[null,"Puget Sound Energy (PSE) Gas Decarbonization Analysis Model"]
[]
[null,"Prepared by:"]
[]
[]
[]
[null,null,null,null,null,null,"Model Flow Chart"]
[null,"44 Montgomery Street, Suite 1500"]
[null,"San Francisco, CA 94104"]
[null,"(415) 391-5100",null,null,null,null,"Model Inputs",null,null,null,null,null,"Results"]
[null,"E3 Point of contact: Dan Aas"]
[null,"dan@ethree.com"]
[null,{"$f":"TODAY()","v":"2022-07-18"}]
[]
[null,"Contents:","Status","Description"]
["Controls, Results and Visualizations","HowTo","Final","Explains how to view results and how to modify or create scenarios"]
[null,"Glossary","Final","Defines all units and acronyms contained in the workbook"]
[null,"Dashboard","Final","Scenario choice; visualization of key results, including gas and electric peak and annual impacts and annual RNG supply curves"]
[null,"Summary Case Results","Final","Provides users with summary outputs from selected case, includes button to output all results on this tab to .csv in directory of user's choosing"]
[null,"AURORA Outputs","Final","Scenario outputs aligned with the input format PSE uses for its AURORA model"]
[null,"Scenario Setup","Final","Details all settings for pre-defined and user-defined scenarios"]
[null,"Current Inputs","Final","Reads in settings from Scenario Setup and pulls data from spreadsheet based on those settings"]
["Calculations","Incremental TRC","Final","Incremental total resource costs from efficiency, electrification, and renewable natural gas measures"]
[null,"Gas Rates","Final","Simplified treatment of changes in gas rates based on changing system utilization & RNG blend"]
[null,"Electric Rates","Final","Simplified treatment of changes in electric rates based on changing system annual load & peak demand"]
[null,"Emissions Inventory","Final","Emissions produced from remaining natural gas and saved from efficiency, electrification, and renewable natural gas measures"]
[null,"Final RNG Supply Curve","Final","Final RNG supply curve based on calculations in the RNG Blending Model tab"]
[null,"RNG Blending Model","Final","Calculates the least-cost blend of biomethane, hydrogen, synthetic natural gas, negative emissions technologies and fossil natural gas to meet emissions constraints"]
[null,"Electric Demand Model","Final","Calculates the peak and annual load impacts on the electric system"]
[null,"SH AURORA Outputs","Final","Space heating load shapes, hourly loads, monthly energy and monthly peaks by scenario"]
[null,"WH AURORA Outputs","Final","Water heating load shapes, hourly loads, monthly energy and monthly peaks by scenario"]
[null,"Gas Demand Model","Final","Calculates reduced need for natural gas arising from climate change, efficiency, and electrification"]
[null,"Customer TRC","Final","Calculates the total resource cost of customer-side costs on an annual basis"]
[null,"Customer Economics","Final","Determines breakeven costs for customer electrification"]
["Inputs","Gas Sales","Final","Organized gas sales data from PSE FY 20 forecast"]
[null,"Gas Peaks","Final","Organized gas peak data from PSE FY 20 forecast"]
[null,"Gas Customers","Final","Organized customer data from PSE FY 20 forecast with geographic scalars"]
[null,"PSE Load Forecast","Final","Allows PSE to update the model's load forecast"]
[null,"Gas Volumetric Energy Density","Final","Volumetric Energy Density of Fuels (BTU/SCF), which flows through to Summary Case Results. Data for use by PSE System Planners, does not affect calculations elsewhere"]
[null,"GHG Emissions","Final","GHG Emissions by biomethane feedstock and/or RNG final fuel"]
[null,"NET Data","Final","Costs of negative emissions technology; sources also included"]
[null,"Gas Supply Curves","Final","Raw supply curves from E3's biofuels module (biomethane), synthetic fuels calculator (SNG and H2 costs), and E3 estimates of natural gas costs"]
[null,"Cust Data 2020","Final","Customer data (not currently used) that will be used to calculate electrification impacts on SCL, Tacoma, and Snohomish"]
[null,"RESHAPE All Years","Final","Outputs from E3's RESHAPE model used to calculate properties of heat pumps for SH electrification"]
[null,"Stock Rollover Data","Final","Outputs from E3's PATHWAYS model to estimate the rollover of reference gas devices into efficient gas devices and electrified replacements"]
[null,"Stock Rollover Scenarios","Final","Details the sales share assumption that ultimately produce the stock rollover trajectories in Stock Rollover Data"]
[null,"Geographic Disagg. Scalars","Final","Scalars for disaggregating results to smaller areas, such as by county"]
["Lookups and controls","Helper",null,"Contains tables used for scenario definition and control"]
[null,"Version Control",null,"Details model updates"]
[null,"To Do",null,"Internal model update requests"]

{"sheet":"HowTo","index":1,"n_rows":36,"n_cols":3,"rows_kept":36,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Puget Sound Energy (PSE) Gas Decarbonization Analysis Model: User Instructions"]
[]
[null,"To view results for an existing E3- or user-developed scenario:"]
[null,null,"1) Navigate to the Dashboard tab"]
[null,null,"2) Select a scenario from the dropdown list in cell A3"]
[null,null,"3) Select the geography for which results will be displayed"]
[null,null,"4) Use Formulas > Calculate Now to update results if necessary"]
[null,null,"5) Key results are displayed on the Dashboard in chart form with references to source data."]
[null,null,"6) Green tabs are model modules that respond dynamically to selections on the dashboard and display calculations and in-depth result"]
[]
[null,"To view the sets of inputs associated with an existing scenario"]
[null,null,"1) The Scenario Setup tab assembles groups of inputs from the Current Inputs tab into individual Scenarios."]
[null,null,"2) Scenario names are listed in column C, with assumptions and inputs for each sector listed in columns E through AJ"]
[null,null,"3) Users can name and define new scenarios in rows 13-26."]
[]
[null,"To view underlying assumptions behind variables for a given scenario"]
[null,null,"1) The Current Inputs tab defines the menu of available options for input variables in the Scenario Setup tab."]
[null,null,"2) Inputs are generally grouped by model segment"]
[]
[null,"To create a new scenario:"]
[null,null,"1) Navigate to the Scenario Setup Tab"]
[null,null,"2) Enter a Scenario Name and ID in a blank row of the table"]
[null,null,"3) Select the desired input using the dropdown list in each input field"]
[null,null,"4) Use Formulas > Calculate to update the workbook if necessary"]
[null,null,"5) Navigate to the Dashboard tab and select the scenario and geography as before to view results"]
[]
[null,"To save outputs from current scenario:"]
[null,null,"1) Navigate to the Summary Case Results Tab"]
[null,null,"2) Enter appropriate case-specific data (User Name, Date, etc.)"]
[null,null,"3) If user wants to add any data to to export or rearrange data, do so in this tab"]
[null,null,"4) Click \"Export Summary Results\" button, specify filename and directory. Data will be exported as .csv"]
[]
[null,"Other Notes"]
[null,null,"1) \"PSE\" Refers to PSE Gas, PSE_electric refers to PSE Electric."]
[null,null,"2) Air Conditioning is still in Progress"]

{"sheet":"Glossary","index":2,"n_rows":46,"n_cols":3,"rows_kept":46,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Puget Sound Energy (PSE) Gas Decarbonization Analysis Model: Terms and Definitions"]
[]
[null,"Term","Definition"]
[null,"Cumulative Potential","Total amount of potential gas that can be produced from a given feedstock in a given year from a given conversion pathway"]
[null,"Efficient Gas","A replacement gas device with a higher efficiency than the reference device"]
[null,"Reference","Baseline gas device"]
[null,"RESHAPE","RESHAPE is a model developed by E3 that derives hourly annual space conditioning demand profiles for a variety of representative buildings, then assigns different devices to provide the necessary heating and cooling. From this, different heating/cooling loads are derived for various gas and/or electric appliances."]
[null,"Shape year","Year whose hourly normalized shape is used to derive the input gas or electric heating profile"]
[]
[]
[]
[]
[null,"Acronym","Definition"]
[null,"CD","Clothes Drying (functions as catch-all 'other')"]
[null,"CD-e","Electric Clothes Drying"]
[null,"CD-g","Gas Clothes Drying"]
[null,"CD-ref","Reference Clothes Drying"]
[null,"CK","Cooking"]
[null,"CK-e","Electric Cooking"]
[null,"CK-g","Gas Cooking"]
[null,"CK-ref","Reference Cooking"]
[null,"CO2","Carbon Dioxide"]
[null,"DAC","Direct Air Capture"]
[null,"H2","Hydrogen Gas"]
[null,"MWh","Megawatt Hours"]
[null,"NG","Natural Gas"]
[null,"RNG","Renewable Natural Gas"]
[null,"SH","Space Heating"]
[null,"SH-e","Electric Space Heating"]
[null,"SH-g","Gas Space Heating"]
[null,"SH-h","Hybrid/Dual-Fuel Space Heating"]
[null,"SH-ref","Reference Space Heating"]
[null,"SNG","Synthetic Natural Gas"]
[null,"WH","Water Heating"]
[null,"WH-e","Electric Water Heating"]
[null,"WH-g","Gas Water Heating"]
[null,"WH-ref","Reference Water Heating"]
[]
[null,"Fuel Type Description"]
[null,"NG w/o DAC","Standard fossil natural gas, without any DAC used to offset its carbon emissions"]
[null,"NG w/ DAC","Standard fossil natural gas, with DAC used to offset its total carbon emissions"]
[null,"Biomethane","Biomethane derived from a variety of potential resources using gasification or anaerobic digestion. See gas supply curve for more details. "]
[null,"H2","Alkaline electrolysis-derived hydrogen, created from dedicated Eastern or Western Washington Solar. Final Mix is 33% E. WA, 33% W. WA and 33% distributed W. WA solar-derived. Distributed solar has small-scale underground pressurized storage tanks, which is significantly more expensive than the geologic storage assumed for other gas (about $15/MMBTU vs. about $2.30/MMBTU). The non-distributed solar still is paying for the cost to store gas underground even if no new dedicated geologic storage is being built (i.e. paying to ammortize the existing gas infrastructure)"]
[null,"SNG-WasteCO2","Synthetic natural gas generated using Wyoming Wind and from waste CO2 that is carbon neutral and assumed to cost $50/kg CO2. Wyoming Wind makes hydrogen, Sabatier reactor makes methane from CO2 and hydrogen. Credit system assumed used so that PSE can count this gas as serving their needs."]
[null,"SNG-DAC","Synthetic natural gas generated using Wyoming Wind and DAC-derived CO2. Wyoming Wind makes hydrogen, powers DAC to get CO2. Sabatier reactor makes methane from CO2 and hydrogen. Credit system assumed so that PSE can count this gas as serving their needs."]

{"sheet":"Dashboard","index":3,"n_rows":221,"n_cols":19,"rows_kept":221,"cut":false,"hidden":false,"merged":[]}
[null," "]
[null,"Scenario Selections"]
[null,"Carbon Out","Select current scenario"]
[null,"PSE_Gas","Select Geography"]
[null,"PSE FP&A Rates","Rate Scenario"]
[]
[null,"Gas System Selections"]
[null,0.03,"Max Hydrogen Blend in any Year (Percent Delivered Annual Energy Content of Pipeline). Currently we exclude Hydrogen made within PSE city gate because it's too expensive, so hence 3% by energy (10% by volume) blend limit"]
[null,"Optimistic","SNG/H2 Cost Decline"]
[]
[null,0.08,"Max GHG Offset of Natural Gas using Natural Gas + DAC. 100% allows up to 100% of emissions from gas to be offset with DAC."]
[null,20000000,"Amount of Waste CO2 SNG that can be generated (therms/yr)"]
[]
[null,"Plot Selections"]
[null,2045,"Select gas supply curve year (Only affects RNG Blending Supply Curve Plot Shown Below at Right)"]
[]
[null,"Current Scenario Decarbonization Targets (set in Scenario Setup)"]
[null,{"$f":"INDEX('Scenario Setup'!$I$5:$I$25,MATCH('Current Inputs'!$B$5,'Scenario Setup'!$B$5:$B$25,0))","v":0.3},"Amount of PSE Gas Emissions Reductions vs. 2020 Baseline by 2030 (Default 30%)"]
[null,{"$f":"INDEX('Scenario Setup'!$J$5:$J$26,MATCH('Current Inputs'!$B$5,'Scenario Setup'!$B$5:$B$26,0))","v":1},"Amount of PSE Gas Emissions Reductions vs. 2020 Baseline by 2045 (Default 100%)"]
[]
[]
[null,"PPA Term (Years)","Vintaged Fuel Type"]
[null,30,"Vintaged H2"]
[null,30,"Vintaged SNG-WasteCO2"]
[null,30,"Vintaged SNG-DAC"]
[null,30,"Vintaged Biomethane"]
[]
[]
[]
[]
[null,"Total Resource Costs"]
[]
[null,{"$f":"\"Incremental Total Resource Cost, \"&$B$3&\" Scenario: \"&\"(2020-2045)\"","v":"Incremental Total Resource Cost, Carbon Out Scenario: (2020-2045)"},null,null,null,null,null,null,{"$f":"\"Equipment Costs by Technology, \"&$B$3&\" Scenario: \"&\"(2020-2050)\"","v":"Equipment Costs by Technology, Carbon Out Scenario: (2020-2050)"},null,null,null,null,null,null,null,null,null,{"$f":"\"Electric Sector Costs by Component, \"&$B$3&\" Scenario: \"&\"(2020-2050)\"","v":"Electric Sector Costs by Component, Carbon Out Scenario: (2020-2050)"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Source Data: Incremnetal TRC rows 14-15",null,null,null,null,null,null,"Source Data: Sales Vintage Tracking rows 20-24"]
[]
[null,"Gas System Impacts"]
[]
[null,{"$f":"\"Gas Sales by Sector, \"&$B$3&\" Scenario: \"&\"(2020-2050)\"","v":"Gas Sales by Sector, Carbon Out Scenario: (2020-2050)"},null,null,null,null,null,null,{"$f":"\"Gas Sales Displaced by Electrification, \"&$B$3&\" Scenario: \"&\"(2020-2050)\"","v":"Gas Sales Displaced by Electrification, Carbon Out Scenario: (2020-2050)"},null,null,null,null,null,null,null,null,null,{"$f":"\"RNG Blending Supply Curve, \"&$B$3&\" Scenario: \"&$B$15","v":"RNG Blending Supply Curve, Carbon Out Scenario: 2045"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Source Data: Gas Demand Model rows 35-47",null,null,null,null,null,null,"Source Data: Gas Demand Model rows 52-64",null,null,null,null,null,null,null,null,null,"Source Data: RNG Blending Model"]
[]
[]
[null,{"$f":"\"Gas Peak Demand by Sector, \"&$B$3&\" Scenario: \"&\"(2020-2050)\"","v":"Gas Peak Demand by Sector, Carbon Out Scenario: (2020-2050)"},null,null,null,null,null,null,{"$f":"\"Customers by Electrification Status, \"&$B$3&\" Scenario: \"&\"(2020-2050)\"","v":"Customers by Electrification Status, Carbon Out Scenario: (2020-2050)"},null,null,null,null,null,null,null,null,null,{"$f":"\"Gas Customers Remaining by Sector, \"&$B$3&\" Scenario: \"&\"(2020-2050)\"","v":"Gas Customers Remaining by Sector, Carbon Out Scenario: (2020-2050)"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Source Data: Gas Demand Model rows 17-29",null,null,null,null,null,null,"Source Data: Gas Demand Model rows 155-164",null,null,null,null,null,null,null,null,null,"Source Data: Gas Demand Model rows 168-202"]
[]
[]
[null,{"$f":"\"Electric Summer Peak Demand by Sector, \"&$B$3&\" Scenario: \"&\"(2020-2050)\"","v":"Electric Summer Peak Demand by Sector, Carbon Out Scenario: (2020-2050)"},null,null,null,null,null,null,{"$f":"\"Gas Supply by Fuel Type, \"&$B$3&\" Scenario: \"&\"(2020-2050)\"","v":"Gas Supply by Fuel Type, Carbon Out Scenario: (2020-2050)"},null,null,null,null,null,null,null,null,null,"Gas Emisions by Fuel Type, Carbon Out Scenario: (2020-2050)"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Source Data:",null,null,null,null,null,null,"Source Data: RNG Blending Model rows 47-52",null,null,null,null,null,null,null,null,null,"Source Data: Emissions Inventory rows 3-33"]
[]
[null,"Electric System Impacts"]
[]
[null,{"$f":"\"Electric System Demand by Sector, \"&$B$3&\" Scenario: \"&\"(2020-2050)\"","v":"Electric System Demand by Sector, Carbon Out Scenario: (2020-2050)"},null,null,null,null,null,null,{"$f":"\"Electric System Incremental Winter Peak by Weather Year, \"&$B$3&\" Scenario: \"&\"(2020-2050)\"","v":"Electric System Incremental Winter Peak by Weather Year, Carbon Out Scenario: (2020-2050)"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Source Data: Electric Demand Model rows 13-25",null,null,null,null,null,null,"Source Data: Electric Demand Model rows 3-9"]
[]
[null,"Rate Impacts"]
[]
[null,{"$f":"\"PSE Electric Rates, \"&$B$3&\" Scenario: \"&\"(2020-2050)\"","v":"PSE Electric Rates, Carbon Out Scenario: (2020-2050)"},null,null,null,null,null,null,{"$f":"\"PSE Gas Rates, \"&$B$3&\" Scenario: \"&\"(2020-2050)\"","v":"PSE Gas Rates, Carbon Out Scenario: (2020-2050)"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Bill Impacts & Customer Economics"]
[]
[null,{"$f":"\"PSE Customer Bills, \"&$B$3&\" Scenario\"","v":"PSE Customer Bills, Carbon Out Scenario"},null,null,null,null,null,null,{"$f":"\"PSE Customer Heating Costs, \"&$B$3&\" Scenario: High Cost Retrofit\"","v":"PSE Customer Heating Costs, Carbon Out Scenario: High Cost Retrofit"},null,null,null,null,null,null,null,null,null,{"$f":"\"PSE Customer Heating Costs, \"&$B$3&\" Scenario: Low Cost Retrofit\"","v":"PSE Customer Heating Costs, Carbon Out Scenario: Low Cost Retrofit"}]

{"sheet":"Summary Case Results","index":4,"n_rows":300,"n_cols":34,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
[]
[null,"Scenario Selection",{"$f":"Dashboard!B3","v":"Carbon Out"}]
[null,"User Name","Dan"]
[null,"Select Service territory",{"$f":"active_territory","v":"PSE_Gas"}]
[null,"Date","2021-06-03"]
[null,"Case Name","Model_v2.7_cases_for_Jen_C."]
[null,"Total Fraction of H2 in Pipeline (% Energy)",{"$f":"Dashboard!B8","v":0.03}]
[]
[null,"Fuel Used in Model (Vintaged or Otherwise)",{"$f":"'Gas Volumetric Energy Density'!C2","v":"Volumetric Energy Density (BTU/SCF)"}]
[null,{"$f":"'Gas Volumetric Energy Density'!B3","v":"NG w/o DAC"},{"$f":"'Gas Volumetric Energy Density'!C3","v":1090}]
[null,{"$f":"'Gas Volumetric Energy Density'!B4","v":"NG w/ DAC"},{"$f":"'Gas Volumetric Energy Density'!C4","v":1090}]
[null,{"$f":"'Gas Volumetric Energy Density'!B5","v":"Biomethane"},{"$f":"'Gas Volumetric Energy Density'!C5","v":985}]
[null,{"$f":"'Gas Volumetric Energy Density'!B6","v":"H2"},{"$f":"'Gas Volumetric Energy Density'!C6","v":325}]
[null,{"$f":"'Gas Volumetric Energy Density'!B7","v":"SNG-WasteCO2"},{"$f":"'Gas Volumetric Energy Density'!C7","v":1090}]
[null,{"$f":"'Gas Volumetric Energy Density'!B8","v":"SNG-DAC"},{"$f":"'Gas Volumetric Energy Density'!C8","v":1090}]
[]
["Gas and Electric System Results for Entire Selected Geography (i.e. not broken out by County)"]
[]
["Annual Gas System Mix"]
[null,"Total System Annual Gas Consumption (Th/Yr)",null,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,{"$f":"'RNG Blending Model'!A74","v":"Vintaged H2"},null,{"$f":"'RNG Blending Model'!B74","v":0},{"$f":"'RNG Blending Model'!C74","v":0},{"$f":"'RNG Blending Model'!D74","v":0},{"$f":"'RNG Blending Model'!E74","v":0},{"$f":"'RNG Blending Model'!F74","v":0},{"$f":"'RNG Blending Model'!G74","v":0},{"$f":"'RNG Blending Model'!H74","v":0},{"$f":"'RNG Blending Model'!I74","v":2582252.4631546736},{"$f":"'RNG Blending Model'!J74","v":7246316.5658750534},{"$f":"'RNG Blending Model'!K74","v":9358420.9905612469},{"$f":"'RNG Blending Model'!L74","v":9796964.6073871851},{"$f":"'RNG Blending Model'!M74","v":9796964.6073871851},{"$f":"'RNG Blending Model'!N74","v":22391514.234948993},{"$f":"'RNG Blending Model'!O74","v":21412638.181766998},{"$f":"'RNG Blending Model'!P74","v":20376551.962537143},{"$f":"'RNG Blending Model'!Q74","v":19296098.696119994},{"$f":"'RNG Blending Model'!R74","v":18108385.179361869},{"$f":"'RNG Blending Model'!S74","v":16823386.649479158},{"$f":"'RNG Blending Model'!T74","v":15464601.731224563},{"$f":"'RNG Blending Model'!U74","v":14127532.724224342},{"$f":"'RNG Blending Model'!V74","v":12788215.432681296},{"$f":"'RNG Blending Model'!W74","v":11589907.58149177},{"$f":"'RNG Blending Model'!X74","v":10484940.773560219},{"$f":"'RNG Blending Model'!Y74","v":9484784.4247415327},{"$f":"'RNG Blending Model'!Z74","v":8579500.8845467232},{"$f":"'RNG Blending Model'!AA74","v":7767578.7073245049},{"$f":"'RNG Blending Model'!AB74","v":7048643.5329187252},{"$f":"'RNG Blending Model'!AC74","v":6421597.1778180758},{"$f":"'RNG Blending Model'!AD74","v":5883424.8976301467},{"$f":"'RNG Blending Model'!AE74","v":5428681.8892363505},{"$f":"'RNG Blending Model'!AF74","v":5049749.1903105546}]
[null,{"$f":"'RNG Blending Model'!A75","v":"Vintaged SNG-WasteCO2"},null,{"$f":"'RNG Blending Model'!B75","v":0},{"$f":"'RNG Blending Model'!C75","v":0},{"$f":"'RNG Blending Model'!D75","v":0},{"$f":"'RNG Blending Model'!E75","v":0},{"$f":"'RNG Blending Model'!F75","v":0},{"$f":"'RNG Blending Model'!G75","v":0},{"$f":"'RNG Blending Model'!H75","v":0},{"$f":"'RNG Blending Model'!I75","v":0},{"$f":"'RNG Blending Model'!J75","v":0},{"$f":"'RNG Blending Model'!K75","v":0},{"$f":"'RNG Blending Model'!L75","v":0},{"$f":"'RNG Blending Model'!M75","v":0},{"$f":"'RNG Blending Model'!N75","v":0},{"$f":"'RNG Blending Model'!O75","v":10001182.228649378},{"$f":"'RNG Blending Model'!P75","v":19141245.809098125},{"$f":"'RNG Blending Model'!Q75","v":26431514.020666003},{"$f":"'RNG Blending Model'!R75","v":32287247.706511259},{"$f":"'RNG Blending Model'!S75","v":34674899.964665294},{"$f":"'RNG Blending Model'!T75","v":34674899.964665294},{"$f":"'RNG Blending Model'!U75","v":34674899.964665294},{"$f":"'RNG Blending Model'!V75","v":34674899.964665294},{"$f":"'RNG Blending Model'!W75","v":34674899.964665294},{"$f":"'RNG Blending Model'!X75","v":34674899.964665294},{"$f":"'RNG Blending Model'!Y75","v":34674899.964665294},{"$f":"'RNG Blending Model'!Z75","v":41377867.331940114},{"$f":"'RNG Blending Model'!AA75","v":52897422.165641129},{"$f":"'RNG Blending Model'!AB75","v":67435661.068789274},{"$f":"'RNG Blending Model'!AC75","v":67435661.068789274},{"$f":"'RNG Blending Model'!AD75","v":67435661.068789274},{"$f":"'RNG Blending Model'!AE75","v":67435661.068789274},{"$f":"'RNG Blending Model'!AF75","v":67435661.068789274}]
[null,{"$f":"'RNG Blending Model'!A76","v":"Vintaged SNG-DAC"},null,{"$f":"'RNG Blending Model'!B76","v":0},{"$f":"'RNG Blending Model'!C76","v":0},{"$f":"'RNG Blending Model'!D76","v":0},{"$f":"'RNG Blending Model'!E76","v":0},{"$f":"'RNG Blending Model'!F76","v":0},{"$f":"'RNG Blending Model'!G76","v":0},{"$f":"'RNG Blending Model'!H76","v":0},{"$f":"'RNG Blending Model'!I76","v":0},{"$f":"'RNG Blending Model'!J76","v":0},{"$f":"'RNG Blending Model'!K76","v":0},{"$f":"'RNG Blending Model'!L76","v":0},{"$f":"'RNG Blending Model'!M76","v":0},{"$f":"'RNG Blending Model'!N76","v":0},{"$f":"'RNG Blending Model'!O76","v":0},{"$f":"'RNG Blending Model'!P76","v":0},{"$f":"'RNG Blending Model'!Q76","v":0},{"$f":"'RNG Blending Model'!R76","v":0},{"$f":"'RNG Blending Model'!S76","v":0},{"$f":"'RNG Blending Model'!T76","v":0},{"$f":"'RNG Blending Model'!U76","v":0},{"$f":"'RNG Blending Model'!V76","v":0},{"$f":"'RNG Blending Model'!W76","v":0},{"$f":"'RNG Blending Model'!X76","v":0},{"$f":"'RNG Blending Model'!Y76","v":0},{"$f":"'RNG Blending Model'!Z76","v":0},{"$f":"'RNG Blending Model'!AA76","v":0},{"$f":"'RNG Blending Model'!AB76","v":0},{"$f":"'RNG Blending Model'!AC76","v":0},{"$f":"'RNG Blending Model'!AD76","v":0},{"$f":"'RNG Blending Model'!AE76","v":0},{"$f":"'RNG Blending Model'!AF76","v":0}]
[null,{"$f":"'RNG Blending Model'!A77","v":"Vintaged Biomethane"},null,{"$f":"'RNG Blending Model'!B77","v":0},{"$f":"'RNG Blending Model'!C77","v":0},{"$f":"'RNG Blending Model'!D77","v":24603522.571159244},{"$f":"'RNG Blending Model'!E77","v":43451583.375408702},{"$f":"'RNG Blending Model'!F77","v":68139767.660766751},{"$f":"'RNG Blending Model'!G77","v":82147107.011513576},{"$f":"'RNG Blending Model'!H77","v":96785253.115054041},{"$f":"'RNG Blending Model'!I77","v":102485974.53435841},{"$f":"'RNG Blending Model'!J77","v":102931350.95496692},{"$f":"'RNG Blending Model'!K77","v":103376727.37557529},{"$f":"'RNG Blending Model'!L77","v":103822103.79618371},{"$f":"'RNG Blending Model'!M77","v":103822103.79618371},{"$f":"'RNG Blending Model'!N77","v":104471569.72708696},{"$f":"'RNG Blending Model'!O77","v":104675659.2373817},{"$f":"'RNG Blending Model'!P77","v":104879748.74767658},{"$f":"'RNG Blending Model'!Q77","v":105083838.25797135},{"$f":"'RNG Blending Model'!R77","v":105287927.7682662},{"$f":"'RNG Blending Model'!S77","v":105492017.27856095},{"$f":"'RNG Blending Model'!T77","v":105492017.27856095},{"$f":"'RNG Blending Model'!U77","v":105492017.27856095},{"$f":"'RNG Blending Model'!V77","v":105492017.27856095},{"$f":"'RNG Blending Model'!W77","v":105492017.27856095},{"$f":"'RNG Blending Model'!X77","v":105492017.27856095},{"$f":"'RNG Blending Model'!Y77","v":105492017.27856095},{"$f":"'RNG Blending Model'!Z77","v":106920643.85062441},{"$f":"'RNG Blending Model'!AA77","v":107124733.36091918},{"$f":"'RNG Blending Model'!AB77","v":107328822.87121405},{"$f":"'RNG Blending Model'!AC77","v":107481486.08600169},{"$f":"'RNG Blending Model'!AD77","v":107737001.89180355},{"$f":"'RNG Blending Model'!AE77","v":107941091.4020984},{"$f":"'RNG Blending Model'!AF77","v":108091720.01651941}]
[null,{"$f":"'RNG Blending Model'!A78","v":"NG w/o DAC"},null,{"$f":"'RNG Blending Model'!B78","v":954840344.96027923},{"$f":"'RNG Blending Model'!C78","v":926195134.61147082},{"$f":"'RNG Blending Model'!D78","v":897549924.26266241},{"$f":"'RNG Blending Model'!E78","v":868904713.91385412},{"$f":"'RNG Blending Model'!F78","v":840259503.56504571},{"$f":"'RNG Blending Model'!G78","v":811614293.21623731},{"$f":"'RNG Blending Model'!H78","v":782969082.86742902},{"$f":"'RNG Blending Model'!I78","v":754323872.51862061},{"$f":"'RNG Blending Model'!J78","v":725678662.1698122},{"$f":"'RNG Blending Model'!K78","v":697033451.82100379},{"$f":"'RNG Blending Model'!L78","v":668388241.47219539},{"$f":"'RNG Blending Model'!M78","v":623829025.37404907},{"$f":"'RNG Blending Model'!N78","v":579269809.27590275},{"$f":"'RNG Blending Model'!O78","v":534710593.17775643},{"$f":"'RNG Blending Model'!P78","v":490151377.07961011},{"$f":"'RNG Blending Model'!Q78","v":445592160.98146367},{"$f":"'RNG Blending Model'!R78","v":401032944.88331729},{"$f":"'RNG Blending Model'!S78","v":356473728.78517097},{"$f":"'RNG Blending Model'!T78","v":311914512.68702453},{"$f":"'RNG Blending Model'!U78","v":267355296.58887821},{"$f":"'RNG Blending Model'!V78","v":222796080.49073187},{"$f":"'RNG Blending Model'!W78","v":178236864.39258555},{"$f":"'RNG Blending Model'!X78","v":133677648.29443921},{"$f":"'RNG Blending Model'!Y78","v":89118432.196292669},{"$f":"'RNG Blending Model'!Z78","v":44559216.098146543},{"$f":"'RNG Blending Model'!AA78","v":0},{"$f":"'RNG Blending Model'!AB78","v":0},{"$f":"'RNG Blending Model'!AC78","v":0},{"$f":"'RNG Blending Model'!AD78","v":0},{"$f":"'RNG Blending Model'!AE78","v":0},{"$f":"'RNG Blending Model'!AF78","v":0}]
[null,{"$f":"'RNG Blending Model'!A79","v":"NG w/ DAC"},null,{"$f":"'RNG Blending Model'!B79","v":0},{"$f":"'RNG Blending Model'!C79","v":0},{"$f":"'RNG Blending Model'!D79","v":0},{"$f":"'RNG Blending Model'!E79","v":588872.93083643913},{"$f":"'RNG Blending Model'!F79","v":9166467.3116186801},{"$f":"'RNG Blending Model'!G79","v":11458084.13952335},{"$f":"'RNG Blending Model'!H79","v":13749700.967428019},{"$f":"'RNG Blending Model'!I79","v":16041317.795332691},{"$f":"'RNG Blending Model'!J79","v":18332934.62323736},{"$f":"'RNG Blending Model'!K79","v":20624551.451142032},{"$f":"'RNG Blending Model'!L79","v":22364717.642041087},{"$f":"'RNG Blending Model'!M79","v":26480905.566898409},{"$f":"'RNG Blending Model'!N79","v":30045642.854750119},{"$f":"'RNG Blending Model'!O79","v":33610380.142601825},{"$f":"'RNG Blending Model'!P79","v":37175117.430453531},{"$f":"'RNG Blending Model'!Q79","v":40739854.718305245},{"$f":"'RNG Blending Model'!R79","v":44304592.006156951},{"$f":"'RNG Blending Model'!S79","v":47315522.304762244},{"$f":"'RNG Blending Model'!T79","v":47940692.712676764},{"$f":"'RNG Blending Model'!U79","v":49268010.917815983},{"$f":"'RNG Blending Model'!V79","v":50522634.589403749},{"$f":"'RNG Blending Model'!W79","v":56336563.499088764},{"$f":"'RNG Blending Model'!X79","v":65168519.474114954},{"$f":"'RNG Blending Model'!Y79","v":69257753.021118924},{"$f":"'RNG Blending Model'!Z79","v":72822490.308970615},{"$f":"'RNG Blending Model'!AA79","v":76387227.596822336},{"$f":"'RNG Blending Model'!AB79","v":52988993.742914528},{"$f":"'RNG Blending Model'!AC79","v":32458979.122191608},{"$f":"'RNG Blending Model'!AD79","v":14853985.885820419},{"$f":"'RNG Blending Model'!AE79","v":0},{"$f":"'RNG Blending Model'!AF79","v":0}]
[null,{"$f":"'RNG Blending Model'!A80","v":"Biomethane"},null,{"$f":"'RNG Blending Model'!B80","v":0},{"$f":"'RNG Blending Model'!C80","v":24603522.571159244},{"$f":"'RNG Blending Model'!D80","v":18848060.804249458},{"$f":"'RNG Blending Model'!E80","v":24688184.285358045},{"$f":"'RNG Blending Model'!F80","v":14007339.350746827},{"$f":"'RNG Blending Model'!G80","v":14638146.103540465},{"$f":"'RNG Blending Model'!H80","v":5700721.4193043737},{"$f":"'RNG Blending Model'!I80","v":445376.42060850002},{"$f":"'RNG Blending Model'!J80","v":445376.42060837173},{"$f":"'RNG Blending Model'!K80","v":445376.42060842237},{"$f":"'RNG Blending Model'!L80","v":0},{"$f":"'RNG Blending Model'!M80","v":649465.93090325361},{"$f":"'RNG Blending Model'!N80","v":204089.51029473357},{"$f":"'RNG Blending Model'!O80","v":204089.51029488313},{"$f":"'RNG Blending Model'!P80","v":204089.51029476445},{"$f":"'RNG Blending Model'!Q80","v":204089.51029485438},{"$f":"'RNG Blending Model'!R80","v":204089.51029475059},{"$f":"'RNG Blending Model'!S80","v":0},{"$f":"'RNG Blending Model'!T80","v":0},{"$f":"'RNG Blending Model'!U80","v":0},{"$f":"'RNG Blending Model'!V80","v":0},{"$f":"'RNG Blending Model'!W80","v":0},{"$f":"'RNG Blending Model'!X80","v":0},{"$f":"'RNG Blending Model'!Y80","v":1428626.5720634649},{"$f":"'RNG Blending Model'!Z80","v":204089.51029476966},{"$f":"'RNG Blending Model'!AA80","v":204089.51029487452},{"$f":"'RNG Blending Model'!AB80","v":152663.21478764713},{"$f":"'RNG Blending Model'!AC80","v":255515.80580185956},{"$f":"'RNG Blending Model'!AD80","v":204089.51029486122},{"$f":"'RNG Blending Model'!AE80","v":150628.61442101002},{"$f":"'RNG Blending Model'!AF80","v":0}]
[null,{"$f":"'RNG Blending Model'!A81","v":"H2"},null,{"$f":"'RNG Blending Model'!B81","v":0},{"$f":"'RNG Blending Model'!C81","v":0},{"$f":"'RNG Blending Model'!D81","v":0},{"$f":"'RNG Blending Model'!E81","v":0},{"$f":"'RNG Blending Model'!F81","v":0},{"$f":"'RNG Blending Model'!G81","v":0},{"$f":"'RNG Blending Model'!H81","v":2582252.4631546736},{"$f":"'RNG Blending Model'!I81","v":4664064.1027203798},{"$f":"'RNG Blending Model'!J81","v":2112104.4246861935},{"$f":"'RNG Blending Model'!K81","v":438543.61682593822},{"$f":"'RNG Blending Model'!L81","v":0},{"$f":"'RNG Blending Model'!M81","v":12748641.438523054},{"$f":"'RNG Blending Model'!N81","v":0},{"$f":"'RNG Blending Model'!O81","v":0},{"$f":"'RNG Blending Model'!P81","v":0},{"$f":"'RNG Blending Model'!Q81","v":0},{"$f":"'RNG Blending Model'!R81","v":0},{"$f":"'RNG Blending Model'!S81","v":0},{"$f":"'RNG Blending Model'!T81","v":0},{"$f":"'RNG Blending Model'!U81","v":0},{"$f":"'RNG Blending Model'!V81","v":0},{"$f":"'RNG Blending Model'!W81","v":0},{"$f":"'RNG Blending Model'!X81","v":0},{"$f":"'RNG Blending Model'!Y81","v":0},{"$f":"'RNG Blending Model'!Z81","v":0},{"$f":"'RNG Blending Model'!AA81","v":0},{"$f":"'RNG Blending Model'!AB81","v":0},{"$f":"'RNG Blending Model'!AC81","v":0},{"$f":"'RNG Blending Model'!AD81","v":0},{"$f":"'RNG Blending Model'!AE81","v":0},{"$f":"'RNG Blending Model'!AF81","v":0}]
[null,{"$f":"'RNG Blending Model'!A82","v":"SNG-WasteCO2"},null,{"$f":"'RNG Blending Model'!B82","v":0},{"$f":"'RNG Blending Model'!C82","v":0},{"$f":"'RNG Blending Model'!D82","v":0},{"$f":"'RNG Blending Model'!E82","v":0},{"$f":"'RNG Blending Model'!F82","v":0},{"$f":"'RNG Blending Model'!G82","v":0},{"$f":"'RNG Blending Model'!H82","v":0},{"$f":"'RNG Blending Model'!I82","v":0},{"$f":"'RNG Blending Model'!J82","v":0},{"$f":"'RNG Blending Model'!K82","v":0},{"$f":"'RNG Blending Model'!L82","v":0},{"$f":"'RNG Blending Model'!M82","v":0},{"$f":"'RNG Blending Model'!N82","v":10001182.228649378},{"$f":"'RNG Blending Model'!O82","v":9140063.5804487467},{"$f":"'RNG Blending Model'!P82","v":7290268.2115678787},{"$f":"'RNG Blending Model'!Q82","v":5855733.6858452559},{"$f":"'RNG Blending Model'!R82","v":2387652.2581540346},{"$f":"'RNG Blending Model'!S82","v":0},{"$f":"'RNG Blending Model'!T82","v":0},{"$f":"'RNG Blending Model'!U82","v":0},{"$f":"'RNG Blending Model'!V82","v":0},{"$f":"'RNG Blending Model'!W82","v":0},{"$f":"'RNG Blending Model'!X82","v":0},{"$f":"'RNG Blending Model'!Y82","v":6702967.3672748208},{"$f":"'RNG Blending Model'!Z82","v":11519554.833701015},{"$f":"'RNG Blending Model'!AA82","v":14538238.903148144},{"$f":"'RNG Blending Model'!AB82","v":0},{"$f":"'RNG Blending Model'!AC82","v":0},{"$f":"'RNG Blending Model'!AD82","v":0},{"$f":"'RNG Blending Model'!AE82","v":0},{"$f":"'RNG Blending Model'!AF82","v":0}]
[null,{"$f":"'RNG Blending Model'!A83","v":"SNG-DAC"},null,{"$f":"'RNG Blending Model'!B83","v":0},{"$f":"'RNG Blending Model'!C83","v":0},{"$f":"'RNG Blending Model'!D83","v":0},{"$f":"'RNG Blending Model'!E83","v":0},{"$f":"'RNG Blending Model'!F83","v":0},{"$f":"'RNG Blending Model'!G83","v":0},{"$f":"'RNG Blending Model'!H83","v":0},{"$f":"'RNG Blending Model'!I83","v":0},{"$f":"'RNG Blending Model'!J83","v":0},{"$f":"'RNG Blending Model'!K83","v":0},{"$f":"'RNG Blending Model'!L83","v":0},{"$f":"'RNG Blending Model'!M83","v":0},{"$f":"'RNG Blending Model'!N83","v":0},{"$f":"'RNG Blending Model'!O83","v":0},{"$f":"'RNG Blending Model'!P83","v":0},{"$f":"'RNG Blending Model'!Q83","v":0},{"$f":"'RNG Blending Model'!R83","v":0},{"$f":"'RNG Blending Model'!S83","v":0},{"$f":"'RNG Blending Model'!T83","v":0},{"$f":"'RNG Blending Model'!U83","v":0},{"$f":"'RNG Blending Model'!V83","v":0},{"$f":"'RNG Blending Model'!W83","v":0},{"$f":"'RNG Blending Model'!X83","v":0},{"$f":"'RNG Blending Model'!Y83","v":0},{"$f":"'RNG Blending Model'!Z83","v":0},{"$f":"'RNG Blending Model'!AA83","v":0},{"$f":"'RNG Blending Model'!AB83","v":0},{"$f":"'RNG Blending Model'!AC83","v":0},{"$f":"'RNG Blending Model'!AD83","v":0},{"$f":"'RNG Blending Model'!AE83","v":0},{"$f":"'RNG Blending Model'!AF83","v":0}]
[null,"Annual Consumption (Therms/Yr)",null,{"$f":"'RNG Blending Model'!B84","v":954840344.96027923},{"$f":"'RNG Blending Model'!C84","v":950798657.18263006},{"$f":"'RNG Blending Model'!D84","v":941001507.63807106},{"$f":"'RNG Blending Model'!E84","v":937633354.50545728},{"$f":"'RNG Blending Model'!F84","v":931573077.88817799},{"$f":"'RNG Blending Model'!G84","v":919857630.4708147},{"$f":"'RNG Blending Model'!H84","v":901787010.83237004},{"$f":"'RNG Blending Model'!I84","v":880542857.83479524},{"$f":"'RNG Blending Model'!J84","v":856746745.15918612},{"$f":"'RNG Blending Model'!K84","v":831277071.67571676},{"$f":"'RNG Blending Model'!L84","v":804372027.51780736},{"$f":"'RNG Blending Model'!M84","v":777327106.71394467},{"$f":"'RNG Blending Model'!N84","v":746383807.83163285},{"$f":"'RNG Blending Model'!O84","v":713754606.0589},{"$f":"'RNG Blending Model'!P84","v":679218398.75123823},{"$f":"'RNG Blending Model'!Q84","v":643203289.87066627},{"$f":"'RNG Blending Model'!R84","v":603612839.31206238},{"$f":"'RNG Blending Model'!S84","v":560779554.9826386},{"$f":"'RNG Blending Model'!T84","v":515486724.37415212},{"$f":"'RNG Blending Model'!U84","v":470917757.47414476},{"$f":"'RNG Blending Model'!V84","v":426273847.7560432},{"$f":"'RNG Blending Model'!W84","v":386330252.71639228},{"$f":"'RNG Blending Model'!X84","v":349498025.78534061},{"$f":"'RNG Blending Model'!Y84","v":316159480.82471764},{"$f":"'RNG Blending Model'!Z84","v":285983362.81822425},{"$f":"'RNG Blending Model'!AA84","v":258919290.24415016},{"$f":"'RNG Blending Model'!AB84","v":234954784.43062419},{"$f":"'RNG Blending Model'!AC84","v":214053239.26060253},{"$f":"'RNG Blending Model'!AD84","v":196114163.25433823},{"$f":"'RNG Blending Model'!AE84","v":180956062.97454503},{"$f":"'RNG Blending Model'!AF84","v":180577130.27561924}]
[]
[null,"Total Cost of Gas ($/Yr)",null,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Vintaged H2",null,{"$f":"'RNG Blending Model'!B38","v":0},{"$f":"'RNG Blending Model'!C38","v":0},{"$f":"'RNG Blending Model'!D38","v":0},{"$f":"'RNG Blending Model'!E38","v":0},{"$f":"'RNG Blending Model'!F38","v":0},{"$f":"'RNG Blending Model'!G38","v":0},{"$f":"'RNG Blending Model'!H38","v":0},{"$f":"'RNG Blending Model'!I38","v":9770609.272070298},{"$f":"'RNG Blending Model'!J38","v":26881629.672805093},{"$f":"'RNG Blending Model'!K38","v":34387271.548075996},{"$f":"'RNG Blending Model'!L38","v":35895234.811813027},{"$f":"'RNG Blending Model'!M38","v":35895234.811813027},{"$f":"'RNG Blending Model'!N38","v":76624201.136288583},{"$f":"'RNG Blending Model'!O38","v":73274468.072258294},{"$f":"'RNG Blending Model'!P38","v":0},{"$f":"'RNG Blending Model'!Q38","v":0},{"$f":"'RNG Blending Model'!R38","v":0},{"$f":"'RNG Blending Model'!S38","v":0},{"$f":"'RNG Blending Model'!T38","v":0},{"$f":"'RNG Blending Model'!U38","v":0},{"$f":"'RNG Blending Model'!V38","v":0},{"$f":"'RNG Blending Model'!W38","v":0},{"$f":"'RNG Blending Model'!X38","v":0},{"$f":"'RNG Blending Model'!Y38","v":0},{"$f":"'RNG Blending Model'!Z38","v":0},{"$f":"'RNG Blending Model'!AA38","v":0},{"$f":"'RNG Blending Model'!AB38","v":0},{"$f":"'RNG Blending Model'!AC38","v":0},{"$f":"'RNG Blending Model'!AD38","v":0},{"$f":"'RNG Blending Model'!AE38","v":0},{"$f":"'RNG Blending Model'!AF38","v":0}]
[null,"Vintaged SNG-WasteCO2",null,{"$f":"'RNG Blending Model'!B39","v":0},{"$f":"'RNG Blending Model'!C39","v":0},{"$f":"'RNG Blending Model'!D39","v":0},{"$f":"'RNG Blending Model'!E39","v":0},{"$f":"'RNG Blending Model'!F39","v":0},{"$f":"'RNG Blending Model'!G39","v":0},{"$f":"'RNG Blending Model'!H39","v":0},{"$f":"'RNG Blending Model'!I39","v":0},{"$f":"'RNG Blending Model'!J39","v":0},{"$f":"'RNG Blending Model'!K39","v":0},{"$f":"'RNG Blending Model'!L39","v":0},{"$f":"'RNG Blending Model'!M39","v":0},{"$f":"'RNG Blending Model'!N39","v":0},{"$f":"'RNG Blending Model'!O39","v":0},{"$f":"'RNG Blending Model'!P39","v":0},{"$f":"'RNG Blending Model'!Q39","v":25352859.515565738},{"$f":"'RNG Blending Model'!R39","v":25469974.189282645},{"$f":"'RNG Blending Model'!S39","v":25517727.234445725},{"$f":"'RNG Blending Model'!T39","v":25517727.234445725},{"$f":"'RNG Blending Model'!U39","v":25517727.234445725},{"$f":"'RNG Blending Model'!V39","v":25517727.234445725},{"$f":"'RNG Blending Model'!W39","v":25517727.234445725},{"$f":"'RNG Blending Model'!X39","v":25517727.234445725},{"$f":"'RNG Blending Model'!Y39","v":25517727.234445725},{"$f":"'RNG Blending Model'!Z39","v":25651786.581791218},{"$f":"'RNG Blending Model'!AA39","v":25882177.67846524},{"$f":"'RNG Blending Model'!AB39","v":26172942.456528202},{"$f":"'RNG Blending Model'!AC39","v":26172942.456528202},{"$f":"'RNG Blending Model'!AD39","v":26172942.456528202},{"$f":"'RNG Blending Model'!AE39","v":26172942.456528202},{"$f":"'RNG Blending Model'!AF39","v":26172942.456528202}]
[null,"Vintaged SNG-DAC",null,{"$f":"'RNG Blending Model'!B40","v":0},{"$f":"'RNG Blending Model'!C40","v":0},{"$f":"'RNG Blending Model'!D40","v":0},{"$f":"'RNG Blending Model'!E40","v":0},{"$f":"'RNG Blending Model'!F40","v":0},{"$f":"'RNG Blending Model'!G40","v":0},{"$f":"'RNG Blending Model'!H40","v":0},{"$f":"'RNG Blending Model'!I40","v":0},{"$f":"'RNG Blending Model'!J40","v":0},{"$f":"'RNG Blending Model'!K40","v":0},{"$f":"'RNG Blending Model'!L40","v":0},{"$f":"'RNG Blending Model'!M40","v":0},{"$f":"'RNG Blending Model'!N40","v":0},{"$f":"'RNG Blending Model'!O40","v":0},{"$f":"'RNG Blending Model'!P40","v":0},{"$f":"'RNG Blending Model'!Q40","v":0},{"$f":"'RNG Blending Model'!R40","v":0},{"$f":"'RNG Blending Model'!S40","v":0},{"$f":"'RNG Blending Model'!T40","v":0},{"$f":"'RNG Blending Model'!U40","v":0},{"$f":"'RNG Blending Model'!V40","v":0},{"$f":"'RNG Blending Model'!W40","v":0},{"$f":"'RNG Blending Model'!X40","v":0},{"$f":"'RNG Blending Model'!Y40","v":0},{"$f":"'RNG Blending Model'!Z40","v":0},{"$f":"'RNG Blending Model'!AA40","v":0},{"$f":"'RNG Blending Model'!AB40","v":0},{"$f":"'RNG Blending Model'!AC40","v":0},{"$f":"'RNG Blending Model'!AD40","v":0},{"$f":"'RNG Blending Model'!AE40","v":0},{"$f":"'RNG Blending Model'!AF40","v":0}]
[null,"Vintaged Biomethane",null,{"$f":"'RNG Blending Model'!B41","v":0},{"$f":"'RNG Blending Model'!C41","v":0},{"$f":"'RNG Blending Model'!D41","v":42980952.507028513},{"$f":"'RNG Blending Model'!E41","v":76040451.252380237},{"$f":"'RNG Blending Model'!F41","v":122833318.02383104},{"$f":"'RNG Blending Model'!G41","v":177414454.53202388},{"$f":"'RNG Blending Model'!H41","v":232653291.20690018},{"$f":"'RNG Blending Model'!I41","v":253377010.63736394},{"$f":"'RNG Blending Model'!J41","v":254938687.15124449},{"$f":"'RNG Blending Model'!K41","v":256438372.25465506},{"$f":"'RNG Blending Model'!L41","v":257876064.51576367},{"$f":"'RNG Blending Model'!M41","v":257876064.51576367},{"$f":"'RNG Blending Model'!N41","v":259857107.42459947},{"$f":"'RNG Blending Model'!O41","v":260475943.31235492},{"$f":"'RNG Blending Model'!P41","v":261087632.409163},{"$f":"'RNG Blending Model'!Q41","v":261692174.50454423},{"$f":"'RNG Blending Model'!R41","v":262289569.38802046},{"$f":"'RNG Blending Model'!S41","v":262879816.84911275},{"$f":"'RNG Blending Model'!T41","v":262879816.84911275},{"$f":"'RNG Blending Model'!U41","v":262879816.84911275},{"$f":"'RNG Blending Model'!V41","v":262879816.84911275},{"$f":"'RNG Blending Model'!W41","v":262879816.84911275},{"$f":"'RNG Blending Model'!X41","v":262879816.84911275},{"$f":"'RNG Blending Model'!Y41","v":262879816.84911275},{"$f":"'RNG Blending Model'!Z41","v":266630941.97581604},{"$f":"'RNG Blending Model'!AA41","v":267164002.48060134},{"$f":"'RNG Blending Model'!AB41","v":267689913.66869488},{"$f":"'RNG Blending Model'!AC41","v":268074175.61556545},{"$f":"'RNG Blending Model'!AD41","v":268713428.972242},{"$f":"'RNG Blending Model'!AE41","v":269217890.94738358},{"$f":"'RNG Blending Model'!AF41","v":269581202.14536047}]
[null,"NG w/o DAC",null,{"$f":"'RNG Blending Model'!B42","v":209644605.11071306},{"$f":"'RNG Blending Model'!C42","v":285117472.88317776},{"$f":"'RNG Blending Model'!D42","v":246443450.52806133},{"$f":"'RNG Blending Model'!E42","v":212012666.67857194},{"$f":"'RNG Blending Model'!F42","v":200326189.63550544},{"$f":"'RNG Blending Model'!G42","v":190121472.86269975},{"$f":"'RNG Blending Model'!H42","v":190696856.91108087},{"$f":"'RNG Blending Model'!I42","v":189031182.20490757},{"$f":"'RNG Blending Model'!J42","v":187110478.91713908},{"$f":"'RNG Blending Model'!K42","v":184921317.12887543},{"$f":"'RNG Blending Model'!L42","v":182449702.06315821},{"$f":"'RNG Blending Model'!M42","v":175211374.68056822},{"$f":"'RNG Blending Model'!N42","v":167402253.06435582},{"$f":"'RNG Blending Model'!O42","v":158995255.15563598},{"$f":"'RNG Blending Model'!P42","v":149962207.4730894},{"$f":"'RNG Blending Model'!Q42","v":140273804.56611007},{"$f":"'RNG Blending Model'!R42","v":129899567.03352951},{"$f":"'RNG Blending Model'!S42","v":118807798.05880474},{"$f":"'RNG Blending Model'!T42","v":106965538.41091308},{"$f":"'RNG Blending Model'!U42","v":94338519.858500734},{"$f":"'RNG Blending Model'!V42","v":80891116.94307901},{"$f":"'RNG Blending Model'!W42","v":64708712.117624588},{"$f":"'RNG Blending Model'!X42","v":48254782.055020355},{"$f":"'RNG Blending Model'!Y42","v":31960101.105408039},{"$f":"'RNG Blending Model'!Z42","v":15962861.211265214},{"$f":"'RNG Blending Model'!AA42","v":0},{"$f":"'RNG Blending Model'!AB42","v":0},{"$f":"'RNG Blending Model'!AC42","v":0},{"$f":"'RNG Blending Model'!AD42","v":0},{"$f":"'RNG Blending Model'!AE42","v":0},{"$f":"'RNG Blending Model'!AF42","v":0}]
[null,"NG w/ DAC",null,{"$f":"'RNG Blending Model'!B43","v":0},{"$f":"'RNG Blending Model'!C43","v":0},{"$f":"'RNG Blending Model'!D43","v":0},{"$f":"'RNG Blending Model'!E43","v":1584378.4633839442},{"$f":"'RNG Blending Model'!F43","v":24611386.386698026},{"$f":"'RNG Blending Model'!G43","v":30716580.067794938},{"$f":"'RNG Blending Model'!H43","v":36987837.511811413},{"$f":"'RNG Blending Model'!I43","v":43265420.72343462},{"$f":"'RNG Blending Model'!J43","v":49579021.117628545},{"$f":"'RNG Blending Model'!K43","v":55930166.440140642},{"$f":"'RNG Blending Model'!L43","v":55242365.472846121},{"$f":"'RNG Blending Model'!M43","v":65618688.727294452},{"$f":"'RNG Blending Model'!N43","v":74696063.961850166},{"$f":"'RNG Blending Model'!O43","v":83839286.457475871},{"$f":"'RNG Blending Model'!P43","v":93051133.190537214},{"$f":"'RNG Blending Model'!Q43","v":102334486.88220908},{"$f":"'RNG Blending Model'!R43","v":111692339.7979143},{"$f":"'RNG Blending Model'!S43","v":119726453.18615654},{"$f":"'RNG Blending Model'!T43","v":121770808.58453117},{"$f":"'RNG Blending Model'!U43","v":125631271.95510116},{"$f":"'RNG Blending Model'!V43","v":129346555.712175},{"$f":"'RNG Blending Model'!W43","v":144229883.00106695},{"$f":"'RNG Blending Model'!X43","v":166706070.43810681},{"$f":"'RNG Blending Model'!Y43","v":177003634.93482575},{"$f":"'RNG Blending Model'!Z43","v":186086023.84955493},{"$f":"'RNG Blending Model'!AA43","v":195240554.34088328},{"$f":"'RNG Blending Model'!AB43","v":135508189.34962794},{"$f":"'RNG Blending Model'!AC43","v":83093665.527266502},{"$f":"'RNG Blending Model'!AD43","v":38099880.464935564},{"$f":"'RNG Blending Model'!AE43","v":0},{"$f":"'RNG Blending Model'!AF43","v":0}]
[null,"Biomethane",null,{"$f":"'RNG Blending Model'!B44","v":0},{"$f":"'RNG Blending Model'!C44","v":41996811.604182139},{"$f":"'RNG Blending Model'!D44","v":32305576.31318175},{"$f":"'RNG Blending Model'!E44","v":45805339.400036477},{"$f":"'RNG Blending Model'!F44","v":54020842.93416293},{"$f":"'RNG Blending Model'!G44","v":54653310.830734715},{"$f":"'RNG Blending Model'!H44","v":20495690.573691554},{"$f":"'RNG Blending Model'!I44","v":1543861.4570562167},{"$f":"'RNG Blending Model'!J44","v":1481870.0465862274},{"$f":"'RNG Blending Model'!K44","v":1419877.2042843041},{"$f":"'RNG Blending Model'!L44","v":0},{"$f":"'RNG Blending Model'!M44","v":1955064.2715996124},{"$f":"'RNG Blending Model'!N44","v":610672.30734369927},{"$f":"'RNG Blending Model'!O44","v":603525.51639629272},{"$f":"'RNG Blending Model'!P44","v":596378.51496944728},{"$f":"'RNG Blending Model'!Q44","v":589231.30306443665},{"$f":"'RNG Blending Model'!R44","v":582083.88068046444},{"$f":"'RNG Blending Model'!S44","v":0},{"$f":"'RNG Blending Model'!T44","v":0},{"$f":"'RNG Blending Model'!U44","v":0},{"$f":"'RNG Blending Model'!V44","v":0},{"$f":"'RNG Blending Model'!W44","v":0},{"$f":"'RNG Blending Model'!X44","v":0},{"$f":"'RNG Blending Model'!Y44","v":3693980.0638207737},{"$f":"'RNG Blending Model'!Z44","v":524896.92437350191},{"$f":"'RNG Blending Model'!AA44","v":517747.60768173693},{"$f":"'RNG Blending Model'!AB44","v":378155.41827906138},{"$f":"'RNG Blending Model'!AC44","v":629032.72444447444},{"$f":"'RNG Blending Model'!AD44","v":496298.39472976822},{"$f":"'RNG Blending Model'!AE44","v":357286.05340005626},{"$f":"'RNG Blending Model'!AF44","v":0}]
[null,"H2",null,{"$f":"'RNG Blending Model'!B45","v":0},{"$f":"'RNG Blending Model'!C45","v":0},{"$f":"'RNG Blending Model'!D45","v":0},{"$f":"'RNG Blending Model'!E45","v":0},{"$f":"'RNG Blending Model'!F45","v":0},{"$f":"'RNG Blending Model'!G45","v":0},{"$f":"'RNG Blending Model'!H45","v":9744786.7474387512},{"$f":"'RNG Blending Model'!I45","v":17064379.759707592},{"$f":"'RNG Blending Model'!J45","v":7484520.8310240405},{"$f":"'RNG Blending Model'!K45","v":1503577.8275687729},{"$f":"'RNG Blending Model'!L45","v":0},{"$f":"'RNG Blending Model'!M45","v":41128785.111188374},{"$f":"'RNG Blending Model'!N45","v":0},{"$f":"'RNG Blending Model'!O45","v":0},{"$f":"'RNG Blending Model'!P45","v":0},{"$f":"'RNG Blending Model'!Q45","v":0},{"$f":"'RNG Blending Model'!R45","v":0},{"$f":"'RNG Blending Model'!S45","v":0},{"$f":"'RNG Blending Model'!T45","v":0},{"$f":"'RNG Blending Model'!U45","v":0},{"$f":"'RNG Blending Model'!V45","v":0},{"$f":"'RNG Blending Model'!W45","v":0},{"$f":"'RNG Blending Model'!X45","v":0},{"$f":"'RNG Blending Model'!Y45","v":0},{"$f":"'RNG Blending Model'!Z45","v":0},{"$f":"'RNG Blending Model'!AA45","v":0},{"$f":"'RNG Blending Model'!AB45","v":0},{"$f":"'RNG Blending Model'!AC45","v":0},{"$f":"'RNG Blending Model'!AD45","v":0},{"$f":"'RNG Blending Model'!AE45","v":0},{"$f":"'RNG Blending Model'!AF45","v":0}]
[null,"SNG-WasteCO2",null,{"$f":"'RNG Blending Model'!B46","v":0},{"$f":"'RNG Blending Model'!C46","v":0},{"$f":"'RNG Blending Model'!D46","v":0},{"$f":"'RNG Blending Model'!E46","v":0},{"$f":"'RNG Blending Model'!F46","v":0},{"$f":"'RNG Blending Model'!G46","v":0},{"$f":"'RNG Blending Model'!H46","v":0},{"$f":"'RNG Blending Model'!I46","v":0},{"$f":"'RNG Blending Model'!J46","v":0},{"$f":"'RNG Blending Model'!K46","v":0},{"$f":"'RNG Blending Model'!L46","v":0},{"$f":"'RNG Blending Model'!M46","v":0},{"$f":"'RNG Blending Model'!N46","v":0},{"$f":"'RNG Blending Model'!O46","v":0},{"$f":"'RNG Blending Model'!P46","v":24824229.235152416},{"$f":"'RNG Blending Model'!Q46","v":0},{"$f":"'RNG Blending Model'!R46","v":0},{"$f":"'RNG Blending Model'!S46","v":0},{"$f":"'RNG Blending Model'!T46","v":0},{"$f":"'RNG Blending Model'!U46","v":0},{"$f":"'RNG Blending Model'!V46","v":0},{"$f":"'RNG Blending Model'!W46","v":0},{"$f":"'RNG Blending Model'!X46","v":0},{"$f":"'RNG Blending Model'!Y46","v":0},{"$f":"'RNG Blending Model'!Z46","v":0},{"$f":"'RNG Blending Model'!AA46","v":0},{"$f":"'RNG Blending Model'!AB46","v":0},{"$f":"'RNG Blending Model'!AC46","v":0},{"$f":"'RNG Blending Model'!AD46","v":0},{"$f":"'RNG Blending Model'!AE46","v":0},{"$f":"'RNG Blending Model'!AF46","v":0}]
[null,"SNG-DAC",null,{"$f":"'RNG Blending Model'!B47","v":0},{"$f":"'RNG Blending Model'!C47","v":0},{"$f":"'RNG Blending Model'!D47","v":0},{"$f":"'RNG Blending Model'!E47","v":0},{"$f":"'RNG Blending Model'!F47","v":0},{"$f":"'RNG Blending Model'!G47","v":0},{"$f":"'RNG Blending Model'!H47","v":0},{"$f":"'RNG Blending Model'!I47","v":0},{"$f":"'RNG Blending Model'!J47","v":0},{"$f":"'RNG Blending Model'!K47","v":0},{"$f":"'RNG Blending Model'!L47","v":0},{"$f":"'RNG Blending Model'!M47","v":0},{"$f":"'RNG Blending Model'!N47","v":0},{"$f":"'RNG Blending Model'!O47","v":0},{"$f":"'RNG Blending Model'!P47","v":0},{"$f":"'RNG Blending Model'!Q47","v":0},{"$f":"'RNG Blending Model'!R47","v":0},{"$f":"'RNG Blending Model'!S47","v":0},{"$f":"'RNG Blending Model'!T47","v":0},{"$f":"'RNG Blending Model'!U47","v":0},{"$f":"'RNG Blending Model'!V47","v":0},{"$f":"'RNG Blending Model'!W47","v":0},{"$f":"'RNG Blending Model'!X47","v":0},{"$f":"'RNG Blending Model'!Y47","v":0},{"$f":"'RNG Blending Model'!Z47","v":0},{"$f":"'RNG Blending Model'!AA47","v":0},{"$f":"'RNG Blending Model'!AB47","v":0},{"$f":"'RNG Blending Model'!AC47","v":0},{"$f":"'RNG Blending Model'!AD47","v":0},{"$f":"'RNG Blending Model'!AE47","v":0},{"$f":"'RNG Blending Model'!AF47","v":0}]
[null,"Total ($/Yr)",null,{"$f":"'RNG Blending Model'!B48","v":209644605.11071306},{"$f":"'RNG Blending Model'!C48","v":327114284.48735988},{"$f":"'RNG Blending Model'!D48","v":278749026.84124309},{"$f":"'RNG Blending Model'!E48","v":259402384.54199237},{"$f":"'RNG Blending Model'!F48","v":278958418.95636642},{"$f":"'RNG Blending Model'!G48","v":275491363.7612294},{"$f":"'RNG Blending Model'!H48","v":257925171.74402258},{"$f":"'RNG Blending Model'!I48","v":250904844.14510602},{"$f":"'RNG Blending Model'!J48","v":245655890.91237789},{"$f":"'RNG Blending Model'!K48","v":243774938.60086915},{"$f":"'RNG Blending Model'!L48","v":237692067.53600433},{"$f":"'RNG Blending Model'!M48","v":283913912.79065067},{"$f":"'RNG Blending Model'!N48","v":242708989.33354968},{"$f":"'RNG Blending Model'!O48","v":243438067.12950814},{"$f":"'RNG Blending Model'!P48","v":268433948.41374847},{"$f":"'RNG Blending Model'!Q48","v":243197522.75138357},{"$f":"'RNG Blending Model'!R48","v":242173990.71212426},{"$f":"'RNG Blending Model'!S48","v":238534251.24496126},{"$f":"'RNG Blending Model'!T48","v":228736346.99544424},{"$f":"'RNG Blending Model'!U48","v":219969791.81360191},{"$f":"'RNG Blending Model'!V48","v":210237672.65525401},{"$f":"'RNG Blending Model'!W48","v":208938595.11869153},{"$f":"'RNG Blending Model'!X48","v":214960852.49312717},{"$f":"'RNG Blending Model'!Y48","v":212657716.10405457},{"$f":"'RNG Blending Model'!Z48","v":202573781.98519364},{"$f":"'RNG Blending Model'!AA48","v":195758301.94856504},{"$f":"'RNG Blending Model'!AB48","v":135886344.76790699},{"$f":"'RNG Blending Model'!AC48","v":83722698.251710981},{"$f":"'RNG Blending Model'!AD48","v":38596178.859665334},{"$f":"'RNG Blending Model'!AE48","v":357286.05340005626},{"$f":"'RNG Blending Model'!AF48","v":0}]
[]
["Annual Gas System Sales"]
[null,"Residential Segment Annual Gas Consumption (Th/Yr)","Device",2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"SH","Total Space heating",{"$f":"'Gas Demand Model'!D37","v":469157076.40278053},{"$f":"'Gas Demand Model'!E37","v":469920788.28494364},{"$f":"'Gas Demand Model'!F37","v":465049280.53753465},{"$f":"'Gas Demand Model'!G37","v":463270206.47065473},{"$f":"'Gas Demand Model'!H37","v":461643593.90636045},{"$f":"'Gas Demand Model'!I37","v":458306493.64911246},{"$f":"'Gas Demand Model'!J37","v":451419710.97208071},{"$f":"'Gas Demand Model'!K37","v":442994986.20095825},{"$f":"'Gas Demand Model'!L37","v":433406866.96189898},{"$f":"'Gas Demand Model'!M37","v":422881863.9025026},{"$f":"'Gas Demand Model'!N37","v":411761273.89229441},{"$f":"'Gas Demand Model'!O37","v":401154587.28884232},{"$f":"'Gas Demand Model'!P37","v":388782318.75855464},{"$f":"'Gas Demand Model'!Q37","v":375670113.4518432},{"$f":"'Gas Demand Model'!R37","v":361664699.01887035},{"$f":"'Gas Demand Model'!S37","v":346738885.01436359},{"$f":"'Gas Demand Model'!T37","v":329389584.15390885},{"$f":"'Gas Demand Model'!U37","v":309619663.85588336},{"$f":"'Gas Demand Model'!V37","v":288123473.98516357},{"$f":"'Gas Demand Model'!W37","v":267005700.0677287},{"$f":"'Gas Demand Model'!X37","v":245694505.83509433},{"$f":"'Gas Demand Model'!Y37","v":226661916.07685539},{"$f":"'Gas Demand Model'!Z37","v":208989467.62680706},{"$f":"'Gas Demand Model'!AA37","v":192895529.02608094},{"$f":"'Gas Demand Model'!AB37","v":178140833.52229533},{"$f":"'Gas Demand Model'!AC37","v":164683253.2160165},{"$f":"'Gas Demand Model'!AD37","v":152517290.4710618},{"$f":"'Gas Demand Model'!AE37","v":141645600.56403705},{"$f":"'Gas Demand Model'!AF37","v":132057205.69885097},{"$f":"'Gas Demand Model'!AG37","v":123713969.899536},{"$f":"'Gas Demand Model'!AH37","v":116549430.3690232}]
[null,null,"Hybrid",{"$f":"'Gas Demand Model'!D38","v":334789.19880036358},{"$f":"'Gas Demand Model'!E38","v":1012400.8016028671},{"$f":"'Gas Demand Model'!F38","v":1959957.6874175682},{"$f":"'Gas Demand Model'!G38","v":3163838.5088353148},{"$f":"'Gas Demand Model'!H38","v":4628577.8079879945},{"$f":"'Gas Demand Model'!I38","v":6358472.6752426587},{"$f":"'Gas Demand Model'!J38","v":8329065.7581371767},{"$f":"'Gas Demand Model'!K38","v":10561546.183763908},{"$f":"'Gas Demand Model'!L38","v":13059492.636057843},{"$f":"'Gas Demand Model'!M38","v":15819553.759023795},{"$f":"'Gas Demand Model'!N38","v":18836360.668433364},{"$f":"'Gas Demand Model'!O38","v":22179822.85420553},{"$f":"'Gas Demand Model'!P38","v":25698638.969696514},{"$f":"'Gas Demand Model'!Q38","v":29409054.817055322},{"$f":"'Gas Demand Model'!R38","v":33330740.70923226},{"$f":"'Gas Demand Model'!S38","v":37619263.515835397},{"$f":"'Gas Demand Model'!T38","v":42359066.341679387},{"$f":"'Gas Demand Model'!U38","v":47649404.230943061},{"$f":"'Gas Demand Model'!V38","v":53347031.099662535},{"$f":"'Gas Demand Model'!W38","v":59370953.341619402},{"$f":"'Gas Demand Model'!X38","v":65268054.872507602},{"$f":"'Gas Demand Model'!Y38","v":70874750.61412102},{"$f":"'Gas Demand Model'!Z38","v":76025511.333972469},{"$f":"'Gas Demand Model'!AA38","v":80886541.46024026},{"$f":"'Gas Demand Model'!AB38","v":85441302.89921166},{"$f":"'Gas Demand Model'!AC38","v":89696489.351968586},{"$f":"'Gas Demand Model'!AD38","v":93648261.140922979},{"$f":"'Gas Demand Model'!AE38","v":97289535.436260313},{"$f":"'Gas Demand Model'!AF38","v":100615902.04663321},{"$f":"'Gas Demand Model'!AG38","v":103629657.27752535},{"$f":"'Gas Demand Model'!AH38","v":106340663.7129485}]
[null,null,"Non-hybrid",{"$f":"'Gas Demand Model'!D39","v":468822287.20398015},{"$f":"'Gas Demand Model'!E39","v":468908387.4833408},{"$f":"'Gas Demand Model'!F39","v":463089322.85011709},{"$f":"'Gas Demand Model'!G39","v":460106367.96181941},{"$f":"'Gas Demand Model'!H39","v":457015016.09837246},{"$f":"'Gas Demand Model'!I39","v":451948020.9738698},{"$f":"'Gas Demand Model'!J39","v":443090645.21394354},{"$f":"'Gas Demand Model'!K39","v":432433440.01719433},{"$f":"'Gas Demand Model'!L39","v":420347374.32584113},{"$f":"'Gas Demand Model'!M39","v":407062310.14347881},{"$f":"'Gas Demand Model'!N39","v":392924913.22386104},{"$f":"'Gas Demand Model'!O39","v":378974764.43463677},{"$f":"'Gas Demand Model'!P39","v":363083679.78885812},{"$f":"'Gas Demand Model'!Q39","v":346261058.63478786},{"$f":"'Gas Demand Model'!R39","v":328333958.30963808},{"$f":"'Gas Demand Model'!S39","v":309119621.49852818},{"$f":"'Gas Demand Model'!T39","v":287030517.81222945},{"$f":"'Gas Demand Model'!U39","v":261970259.62494031},{"$f":"'Gas Demand Model'!V39","v":234776442.88550103},{"$f":"'Gas Demand Model'!W39","v":207634746.7261093},{"$f":"'Gas Demand Model'!X39","v":180426450.96258673},{"$f":"'Gas Demand Model'!Y39","v":155787165.46273437},{"$f":"'Gas Demand Model'!Z39","v":132963956.29283459},{"$f":"'Gas Demand Model'!AA39","v":112008987.56584068},{"$f":"'Gas Demand Model'!AB39","v":92699530.623083666},{"$f":"'Gas Demand Model'!AC39","v":74986763.864047915},{"$f":"'Gas Demand Model'!AD39","v":58869029.330138817},{"$f":"'Gas Demand Model'!AE39","v":44356065.127776742},{"$f":"'Gas Demand Model'!AF39","v":31441303.652217761},{"$f":"'Gas Demand Model'!AG39","v":20084312.622010648},{"$f":"'Gas Demand Model'!AH39","v":10208766.656074703}]
[null,"WH","Water Heating",{"$f":"'Gas Demand Model'!D40","v":124875138.42969686},{"$f":"'Gas Demand Model'!E40","v":124520312.65673584},{"$f":"'Gas Demand Model'!F40","v":122308002.96904118},{"$f":"'Gas Demand Model'!G40","v":120584680.09272945},{"$f":"'Gas Demand Model'!H40","v":118645551.9677754},{"$f":"'Gas Demand Model'!I40","v":116082148.29998991},{"$f":"'Gas Demand Model'!J40","v":112505214.7234118},{"$f":"'Gas Demand Model'!K40","v":108489267.88808113},{"$f":"'Gas Demand Model'!L40","v":104149331.66828154},{"$f":"'Gas Demand Model'!M40","v":99497071.953662157},{"$f":"'Gas Demand Model'!N40","v":94502543.629634902},{"$f":"'Gas Demand Model'!O40","v":89271179.627764016},{"$f":"'Gas Demand Model'!P40","v":83227940.50717327},{"$f":"'Gas Demand Model'!Q40","v":76704662.534246564},{"$f":"'Gas Demand Model'!R40","v":69914381.515776515},{"$f":"'Gas Demand Model'!S40","v":63162333.959949955},{"$f":"'Gas Demand Model'!T40","v":56444337.07135997},{"$f":"'Gas Demand Model'!U40","v":49881950.125243559},{"$f":"'Gas Demand Model'!V40","v":43479967.066107802},{"$f":"'Gas Demand Model'!W40","v":37322832.197521195},{"$f":"'Gas Demand Model'!X40","v":31141587.087348748},{"$f":"'Gas Demand Model'!Y40","v":25609166.365904372},{"$f":"'Gas Demand Model'!Z40","v":20598017.168791011},{"$f":"'Gas Demand Model'!AA40","v":16151615.732186945},{"$f":"'Gas Demand Model'!AB40","v":12273124.90595692},{"$f":"'Gas Demand Model'!AC40","v":8983209.2562218048},{"$f":"'Gas Demand Model'!AD40","v":6289564.2021112181},{"$f":"'Gas Demand Model'!AE40","v":4176666.7653975706},{"$f":"'Gas Demand Model'!AF40","v":2602426.449470527},{"$f":"'Gas Demand Model'!AG40","v":1500541.3131771041},{"$f":"'Gas Demand Model'!AH40","v":786574.47567799455}]
[null,"CK","Cooking",{"$f":"'Gas Demand Model'!D41","v":15628915.401589589},{"$f":"'Gas Demand Model'!E41","v":15635069.225908838},{"$f":"'Gas Demand Model'!F41","v":15446063.366307328},{"$f":"'Gas Demand Model'!G41","v":15353142.927730901},{"$f":"'Gas Demand Model'!H41","v":15257844.718557898},{"$f":"'Gas Demand Model'!I41","v":15097594.177509587},{"$f":"'Gas Demand Model'!J41","v":14811527.374324007},{"$f":"'Gas Demand Model'!K41","v":14465941.953505704},{"$f":"'Gas Demand Model'!L41","v":14073102.226156907},{"$f":"'Gas Demand Model'!M41","v":13640581.881674694},{"$f":"'Gas Demand Model'!N41","v":13179906.622218462},{"$f":"'Gas Demand Model'!O41","v":12728785.544275194},{"$f":"'Gas Demand Model'!P41","v":12215504.073529726},{"$f":"'Gas Demand Model'!Q41","v":11673610.844688253},{"$f":"'Gas Demand Model'!R41","v":11096943.215925831},{"$f":"'Gas Demand Model'!S41","v":10479020.309042266},{"$f":"'Gas Demand Model'!T41","v":9765745.9386012349},{"$f":"'Gas Demand Model'!U41","v":8953376.5053196363},{"$f":"'Gas Demand Model'!V41","v":8069846.2246322148},{"$f":"'Gas Demand Model'!W41","v":7189360.1449566195},{"$f":"'Gas Demand Model'!X41","v":6307043.6878275713},{"$f":"'Gas Demand Model'!Y41","v":5512432.6185377501},{"$f":"'Gas Demand Model'!Z41","v":4779170.8920150204},{"$f":"'Gas Demand Model'!AA41","v":4109229.7185659967},{"$f":"'Gas Demand Model'!AB41","v":3494741.47048961},{"$f":"'Gas Demand Model'!AC41","v":2933889.3688153257},{"$f":"'Gas Demand Model'!AD41","v":2426490.7892066608},{"$f":"'Gas Demand Model'!AE41","v":1972802.4062406498},{"$f":"'Gas Demand Model'!AF41","v":1572598.5622563795},{"$f":"'Gas Demand Model'!AG41","v":1224587.9913501786},{"$f":"'Gas Demand Model'!AH41","v":926346.26021011989}]
[null,"CD","Clothes Drying",{"$f":"'Gas Demand Model'!D42","v":15628915.401589589},{"$f":"'Gas Demand Model'!E42","v":15635069.225908838},{"$f":"'Gas Demand Model'!F42","v":15446063.366307328},{"$f":"'Gas Demand Model'!G42","v":15353142.927730901},{"$f":"'Gas Demand Model'!H42","v":15257844.718557898},{"$f":"'Gas Demand Model'!I42","v":15097594.177509587},{"$f":"'Gas Demand Model'!J42","v":14811527.374324007},{"$f":"'Gas Demand Model'!K42","v":14465941.953505704},{"$f":"'Gas Demand Model'!L42","v":14073102.226156907},{"$f":"'Gas Demand Model'!M42","v":13640581.881674694},{"$f":"'Gas Demand Model'!N42","v":13179906.622218462},{"$f":"'Gas Demand Model'!O42","v":12728785.544275194},{"$f":"'Gas Demand Model'!P42","v":12215504.073529726},{"$f":"'Gas Demand Model'!Q42","v":11673610.844688253},{"$f":"'Gas Demand Model'!R42","v":11096943.215925831},{"$f":"'Gas Demand Model'!S42","v":10479020.309042266},{"$f":"'Gas Demand Model'!T42","v":9765745.9386012349},{"$f":"'Gas Demand Model'!U42","v":8953376.5053196363},{"$f":"'Gas Demand Model'!V42","v":8069846.2246322148},{"$f":"'Gas Demand Model'!W42","v":7189360.1449566195},{"$f":"'Gas Demand Model'!X42","v":6307043.6878275713},{"$f":"'Gas Demand Model'!Y42","v":5512432.6185377501},{"$f":"'Gas Demand Model'!Z42","v":4779170.8920150204},{"$f":"'Gas Demand Model'!AA42","v":4109229.7185659967},{"$f":"'Gas Demand Model'!AB42","v":3494741.47048961},{"$f":"'Gas Demand Model'!AC42","v":2933889.3688153257},{"$f":"'Gas Demand Model'!AD42","v":2426490.7892066608},{"$f":"'Gas Demand Model'!AE42","v":1972802.4062406498},{"$f":"'Gas Demand Model'!AF42","v":1572598.5622563795},{"$f":"'Gas Demand Model'!AG42","v":1224587.9913501786},{"$f":"'Gas Demand Model'!AH42","v":926346.26021011989}]
[null,"Annual Consumption (Therms/Yr)",null,{"$f":"'Gas Demand Model'!D43","v":625290045.6356566},{"$f":"'Gas Demand Model'!E43","v":625711239.39349723},{"$f":"'Gas Demand Model'!F43","v":618249410.23919058},{"$f":"'Gas Demand Model'!G43","v":614561172.41884601},{"$f":"'Gas Demand Model'!H43","v":610804835.31125176},{"$f":"'Gas Demand Model'!I43","v":604583830.30412149},{"$f":"'Gas Demand Model'!J43","v":593547980.44414043},{"$f":"'Gas Demand Model'!K43","v":580416137.99605083},{"$f":"'Gas Demand Model'!L43","v":565702403.08249438},{"$f":"'Gas Demand Model'!M43","v":549660099.61951411},{"$f":"'Gas Demand Model'!N43","v":532623630.7663663},{"$f":"'Gas Demand Model'!O43","v":515883338.00515664},{"$f":"'Gas Demand Model'!P43","v":496441267.41278732},{"$f":"'Gas Demand Model'!Q43","v":475721997.67546624},{"$f":"'Gas Demand Model'!R43","v":453772966.96649849},{"$f":"'Gas Demand Model'!S43","v":430859259.59239811},{"$f":"'Gas Demand Model'!T43","v":405365413.10247135},{"$f":"'Gas Demand Model'!U43","v":377408366.99176621},{"$f":"'Gas Demand Model'!V43","v":347743133.50053579},{"$f":"'Gas Demand Model'!W43","v":318707252.5551632},{"$f":"'Gas Demand Model'!X43","v":289450180.29809827},{"$f":"'Gas Demand Model'!Y43","v":263295947.67983526},{"$f":"'Gas Demand Model'!Z43","v":239145826.57962811},{"$f":"'Gas Demand Model'!AA43","v":217265604.19539988},{"$f":"'Gas Demand Model'!AB43","v":197403441.36923149},{"$f":"'Gas Demand Model'!AC43","v":179534241.20986897},{"$f":"'Gas Demand Model'!AD43","v":163659836.25158632},{"$f":"'Gas Demand Model'!AE43","v":149767872.14191592},{"$f":"'Gas Demand Model'!AF43","v":137804829.27283424},{"$f":"'Gas Demand Model'!AG43","v":127663687.19541346},{"$f":"'Gas Demand Model'!AH43","v":119188697.36512145}]
[]
[null,"Commercial Segment Annual Gas Consumption (Th/Yr)","Device",2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"SH","Total Space Heating",{"$f":"'Gas Demand Model'!D46","v":213245558.11765158},{"$f":"'Gas Demand Model'!E46","v":210624521.38642451},{"$f":"'Gas Demand Model'!F46","v":209547995.25675878},{"$f":"'Gas Demand Model'!G46","v":210351730.12327591},{"$f":"'Gas Demand Model'!H46","v":209572339.52434972},{"$f":"'Gas Demand Model'!I46","v":206794059.923841},{"$f":"'Gas Demand Model'!J46","v":203057448.22549847},{"$f":"'Gas Demand Model'!K46","v":198639168.79490995},{"$f":"'Gas Demand Model'!L46","v":193598903.4267875},{"$f":"'Gas Demand Model'!M46","v":188370517.87486696},{"$f":"'Gas Demand Model'!N46","v":182939829.43489474},{"$f":"'Gas Demand Model'!O46","v":177370260.24248025},{"$f":"'Gas Demand Model'!P46","v":171168337.79314569},{"$f":"'Gas Demand Model'!Q46","v":164823704.16614288},{"$f":"'Gas Demand Model'!R46","v":158043950.23162171},{"$f":"'Gas Demand Model'!S46","v":150806867.52290994},{"$f":"'Gas Demand Model'!T46","v":142658877.45791146},{"$f":"'Gas Demand Model'!U46","v":133711980.50684564},{"$f":"'Gas Demand Model'!V46","v":124034567.89367458},{"$f":"'Gas Demand Model'!W46","v":114340322.81902583},{"$f":"'Gas Demand Model'!X46","v":104740295.47560169},{"$f":"'Gas Demand Model'!Y46","v":96135362.614138275},{"$f":"'Gas Demand Model'!Z46","v":88159118.188539788},{"$f":"'Gas Demand Model'!AA46","v":80898115.008439258},{"$f":"'Gas Demand Model'!AB46","v":74280773.255191237},{"$f":"'Gas Demand Model'!AC46","v":68278189.976550996},{"$f":"'Gas Demand Model'!AD46","v":62877294.499621756},{"$f":"'Gas Demand Model'!AE46","v":58068724.951902345},{"$f":"'Gas Demand Model'!AF46","v":53837840.514842927},{"$f":"'Gas Demand Model'!AG46","v":50159380.318344094},{"$f":"'Gas Demand Model'!AH46","v":46997277.955528431}]
[null,null,"Hybrid",{"$f":"'Gas Demand Model'!D47","v":152171.44351171041},{"$f":"'Gas Demand Model'!E47","v":453771.0175944317},{"$f":"'Gas Demand Model'!F47","v":883143.40302108275},{"$f":"'Gas Demand Model'!G47","v":1436567.4607790911},{"$f":"'Gas Demand Model'!H47","v":2101235.4394054241},{"$f":"'Gas Demand Model'!I47","v":2869028.4725377299},{"$f":"'Gas Demand Model'!J47","v":3746577.2934631859},{"$f":"'Gas Demand Model'!K47","v":4735802.4819274535},{"$f":"'Gas Demand Model'!L47","v":5833556.5178603167},{"$f":"'Gas Demand Model'!M47","v":7046737.60807971},{"$f":"'Gas Demand Model'!N47","v":8368734.0853688903},{"$f":"'Gas Demand Model'!O47","v":9806795.3762421478},{"$f":"'Gas Demand Model'!P47","v":11314283.350218125},{"$f":"'Gas Demand Model'!Q47","v":12903100.825436246},{"$f":"'Gas Demand Model'!R47","v":14565208.990878429},{"$f":"'Gas Demand Model'!S47","v":16361716.36505959},{"$f":"'Gas Demand Model'!T47","v":18345743.597179469},{"$f":"'Gas Demand Model'!U47","v":20577815.15019108},{"$f":"'Gas Demand Model'!V47","v":22965417.775011927},{"$f":"'Gas Demand Model'!W47","v":25424528.275733866},{"$f":"'Gas Demand Model'!X47","v":27823965.087166257},{"$f":"'Gas Demand Model'!Y47","v":30060497.009849828},{"$f":"'Gas Demand Model'!Z47","v":32070238.34810774},{"$f":"'Gas Demand Model'!AA47","v":33922863.669902205},{"$f":"'Gas Demand Model'!AB47","v":35627126.705288135},{"$f":"'Gas Demand Model'!AC47","v":37188444.001467943},{"$f":"'Gas Demand Model'!AD47","v":38607749.173543952},{"$f":"'Gas Demand Model'!AE47","v":39884608.144906446},{"$f":"'Gas Demand Model'!AF47","v":41019669.157597736},{"$f":"'Gas Demand Model'!AG47","v":42016268.622405149},{"$f":"'Gas Demand Model'!AH47","v":42880704.904938966}]
[null,null,"Non-hybrid",{"$f":"'Gas Demand Model'!D48","v":213093386.67413986},{"$f":"'Gas Demand Model'!E48","v":210170750.36883008},{"$f":"'Gas Demand Model'!F48","v":208664851.85373768},{"$f":"'Gas Demand Model'!G48","v":208915162.66249681},{"$f":"'Gas Demand Model'!H48","v":207471104.08494431},{"$f":"'Gas Demand Model'!I48","v":203925031.45130327},{"$f":"'Gas Demand Model'!J48","v":199310870.93203527},{"$f":"'Gas Demand Model'!K48","v":193903366.3129825},{"$f":"'Gas Demand Model'!L48","v":187765346.90892717},{"$f":"'Gas Demand Model'!M48","v":181323780.26678726},{"$f":"'Gas Demand Model'!N48","v":174571095.34952584},{"$f":"'Gas Demand Model'!O48","v":167563464.86623809},{"$f":"'Gas Demand Model'!P48","v":159854054.44292757},{"$f":"'Gas Demand Model'!Q48","v":151920603.34070665},{"$f":"'Gas Demand Model'!R48","v":143478741.24074328},{"$f":"'Gas Demand Model'!S48","v":134445151.15785035},{"$f":"'Gas Demand Model'!T48","v":124313133.86073199},{"$f":"'Gas Demand Model'!U48","v":113134165.35665455},{"$f":"'Gas Demand Model'!V48","v":101069150.11866266},{"$f":"'Gas Demand Model'!W48","v":88915794.543291956},{"$f":"'Gas Demand Model'!X48","v":76916330.388435423},{"$f":"'Gas Demand Model'!Y48","v":66074865.604288444},{"$f":"'Gas Demand Model'!Z48","v":56088879.840432048},{"$f":"'Gas Demand Model'!AA48","v":46975251.338537052},{"$f":"'Gas Demand Model'!AB48","v":38653646.549903102},{"$f":"'Gas Demand Model'!AC48","v":31089745.975083053},{"$f":"'Gas Demand Model'!AD48","v":24269545.326077804},{"$f":"'Gas Demand Model'!AE48","v":18184116.806995898},{"$f":"'Gas Demand Model'!AF48","v":12818171.357245192},{"$f":"'Gas Demand Model'!AG48","v":8143111.6959389448},{"$f":"'Gas Demand Model'!AH48","v":4116573.0505894646}]
[null,"WH","Water Heating",{"$f":"'Gas Demand Model'!D49","v":64749442.072436854},{"$f":"'Gas Demand Model'!E49","v":63668233.692883179},{"$f":"'Gas Demand Model'!F49","v":62869171.059956327},{"$f":"'Gas Demand Model'!G49","v":62460028.55840756},{"$f":"'Gas Demand Model'!H49","v":61443639.852685817},{"$f":"'Gas Demand Model'!I49","v":59751087.12935207},{"$f":"'Gas Demand Model'!J49","v":57731040.408700153},{"$f":"'Gas Demand Model'!K49","v":55494658.392696142},{"$f":"'Gas Demand Model'!L49","v":53071567.866893321},{"$f":"'Gas Demand Model'!M49","v":50559468.243443698},{"$f":"'Gas Demand Model'!N49","v":47896589.974948332},{"$f":"'Gas Demand Model'!O49","v":45027583.425506391},{"$f":"'Gas Demand Model'!P49","v":41800781.491365619},{"$f":"'Gas Demand Model'!Q49","v":38391326.058097824},{"$f":"'Gas Demand Model'!R49","v":34852713.88781628},{"$f":"'Gas Demand Model'!S49","v":31338273.460869618},{"$f":"'Gas Demand Model'!T49","v":27887375.386529412},{"$f":"'Gas Demand Model'!U49","v":24574434.686849445},{"$f":"'Gas Demand Model'!V49","v":21352642.431300156},{"$f":"'Gas Demand Model'!W49","v":18232734.124044038},{"$f":"'Gas Demand Model'!X49","v":15144586.402894881},{"$f":"'Gas Demand Model'!Y49","v":12390772.40971433},{"$f":"'Gas Demand Model'!Z49","v":9912120.640216399},{"$f":"'Gas Demand Model'!AA49","v":7727349.2248563506},{"$f":"'Gas Demand Model'!AB49","v":5838031.2544583697},{"$f":"'Gas Demand Model'!AC49","v":4248761.9970677942},{"$f":"'Gas Demand Model'!AD49","v":2957969.1854329086},{"$f":"'Gas Demand Model'!AE49","v":1953292.8127972707},{"$f":"'Gas Demand Model'!AF49","v":1210325.8748380127},{"$f":"'Gas Demand Model'!AG49","v":694032.3301345323},{"$f":"'Gas Demand Model'!AH49","v":361826.79427873739}]
[null,"CK","Cooking",{"$f":"'Gas Demand Model'!D50","v":20283913.039950948},{"$f":"'Gas Demand Model'!E50","v":19945693.928321697},{"$f":"'Gas Demand Model'!F50","v":19697036.709870841},{"$f":"'Gas Demand Model'!G50","v":19572635.83298225},{"$f":"'Gas Demand Model'!H50","v":19260895.315442786},{"$f":"'Gas Demand Model'!I50","v":18740731.618076365},{"$f":"'Gas Demand Model'!J50","v":18121706.211028688},{"$f":"'Gas Demand Model'!K50","v":17438734.187652625},{"$f":"'Gas Demand Model'!L50","v":16701044.532528477},{"$f":"'Gas Demand Model'!M50","v":15939477.229881013},{"$f":"'Gas Demand Model'!N50","v":15135018.7875684},{"$f":"'Gas Demand Model'!O50","v":14270986.896850722},{"$f":"'Gas Demand Model'!P50","v":13298699.057234932},{"$f":"'Gas Demand Model'!Q50","v":12271302.924330164},{"$f":"'Gas Demand Model'!R50","v":11202021.393523222},{"$f":"'Gas Demand Model'!S50","v":10135891.668553775},{"$f":"'Gas Demand Model'!T50","v":9082405.7683430687},{"$f":"'Gas Demand Model'!U50","v":8063767.6380609889},{"$f":"'Gas Demand Model'!V50","v":7063618.7680102261},{"$f":"'Gas Demand Model'!W50","v":6084752.1913568471},{"$f":"'Gas Demand Model'!X50","v":5102900.0037131384},{"$f":"'Gas Demand Model'!Y50","v":4216058.6709396606},{"$f":"'Gas Demand Model'!Z50","v":3406295.4060614463},{"$f":"'Gas Demand Model'!AA50","v":2682056.1989831221},{"$f":"'Gas Demand Model'!AB50","v":2046295.6995371329},{"$f":"'Gas Demand Model'!AC50","v":1503425.170979087},{"$f":"'Gas Demand Model'!AD50","v":1056063.0160321309},{"$f":"'Gas Demand Model'!AE50","v":703108.67695500352},{"$f":"'Gas Demand Model'!AF50","v":438888.41588712059},{"$f":"'Gas Demand Model'!AG50","v":253316.31579785905},{"$f":"'Gas Demand Model'!AH50","v":132827.6795274452}]
[null,"CD","Clothes Drying",{"$f":"'Gas Demand Model'!D51","v":31271386.094583176},{"$f":"'Gas Demand Model'!E51","v":30848968.781503465},{"$f":"'Gas Demand Model'!F51","v":30637894.372294549},{"$f":"'Gas Demand Model'!G51","v":30687787.571945645},{"$f":"'Gas Demand Model'!H51","v":30491367.88444788},{"$f":"'Gas Demand Model'!I51","v":29987921.495423719},{"$f":"'Gas Demand Model'!J51","v":29328835.543002225},{"$f":"'Gas Demand Model'!K51","v":28554158.463485584},{"$f":"'Gas Demand Model'!L51","v":27672826.250482429},{"$f":"'Gas Demand Model'!M51","v":26747508.708011076},{"$f":"'Gas Demand Model'!N51","v":25776958.554029569},{"$f":"'Gas Demand Model'!O51","v":24774938.143950596},{"$f":"'Gas Demand Model'!P51","v":23674722.077099543},{"$f":"'Gas Demand Model'!Q51","v":22546275.234862864},{"$f":"'Gas Demand Model'!R51","v":21346746.271778453},{"$f":"'Gas Demand Model'!S51","v":20062997.625935003},{"$f":"'Gas Demand Model'!T51","v":18618767.596807033},{"$f":"'Gas Demand Model'!U51","v":17021005.159116257},{"$f":"'Gas Demand Model'!V51","v":15292761.780631356},{"$f":"'Gas Demand Model'!W51","v":13552695.784554878},{"$f":"'Gas Demand Model'!X51","v":11835885.575735224},{"$f":"'Gas Demand Model'!Y51","v":10292111.341764836},{"$f":"'Gas Demand Model'!Z51","v":8874664.9708948899},{"$f":"'Gas Demand Model'!AA51","v":7586356.1970391292},{"$f":"'Gas Demand Model'!AB51","v":6414821.2398058968},{"$f":"'Gas Demand Model'!AC51","v":5354671.8896833342},{"$f":"'Gas Demand Model'!AD51","v":4403621.4779510787},{"$f":"'Gas Demand Model'!AE51","v":3560240.6770319841},{"$f":"'Gas Demand Model'!AF51","v":2822279.1759359301},{"$f":"'Gas Demand Model'!AG51","v":2185646.8148550843},{"$f":"'Gas Demand Model'!AH51","v":1644343.2158957596}]
[null,"Annual Consumption (Therms/Yr)",null,{"$f":"'Gas Demand Model'!D52","v":329550299.32462257},{"$f":"'Gas Demand Model'!E52","v":325087417.78913283},{"$f":"'Gas Demand Model'!F52","v":322752097.39888048},{"$f":"'Gas Demand Model'!G52","v":323072182.08661139},{"$f":"'Gas Demand Model'!H52","v":320768242.57692623},{"$f":"'Gas Demand Model'!I52","v":315273800.16669315},{"$f":"'Gas Demand Model'!J52","v":308239030.38822955},{"$f":"'Gas Demand Model'!K52","v":300126719.83874434},{"$f":"'Gas Demand Model'!L52","v":291044342.07669175},{"$f":"'Gas Demand Model'!M52","v":281616972.05620277},{"$f":"'Gas Demand Model'!N52","v":271748396.75144106},{"$f":"'Gas Demand Model'!O52","v":261443768.70878798},{"$f":"'Gas Demand Model'!P52","v":249942540.41884577},{"$f":"'Gas Demand Model'!Q52","v":238032608.38343376},{"$f":"'Gas Demand Model'!R52","v":225445431.78473967},{"$f":"'Gas Demand Model'!S52","v":212344030.27826834},{"$f":"'Gas Demand Model'!T52","v":198247426.20959097},{"$f":"'Gas Demand Model'!U52","v":183371187.99087232},{"$f":"'Gas Demand Model'!V52","v":167743590.87361634},{"$f":"'Gas Demand Model'!W52","v":152210504.91898155},{"$f":"'Gas Demand Model'!X52","v":136823667.4579449},{"$f":"'Gas Demand Model'!Y52","v":123034305.03655709},{"$f":"'Gas Demand Model'!Z52","v":110352199.20571251},{"$f":"'Gas Demand Model'!AA52","v":98893876.62931785},{"$f":"'Gas Demand Model'!AB52","v":88579921.448992625},{"$f":"'Gas Demand Model'!AC52","v":79385049.034281209},{"$f":"'Gas Demand Model'!AD52","v":71294948.179037869},{"$f":"'Gas Demand Model'!AE52","v":64285367.118686609},{"$f":"'Gas Demand Model'!AF52","v":58309333.981503986},{"$f":"'Gas Demand Model'!AG52","v":53292375.779131569},{"$f":"'Gas Demand Model'!AH52","v":49136275.645230375}]
[]
[null,"All Segments Annual Gas Consumption (Th/Yr)",null,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Annual Consumption (Therms/Yr)","All Devices",{"$f":"D63+D54","v":954840344.96027923},{"$f":"E63+E54","v":950798657.18263006},941001507.63807106,937633354.5054574,931573077.88817799,919857630.4708147,901787010.83237004,880542857.83479524,856746745.15918612,831277071.67571688,804372027.51780736,777327106.71394467,746383807.83163309,713754606.0589,679218398.75123811,643203289.8706665,603612839.31206226,560779554.9826386,515486724.37415212,470917757.47414476,426273847.7560432,386330252.71639234,349498025.78534061,316159480.82471776,285983362.81822413,258919290.24415016,234954784.43062419,214053239.26060253,196114163.25433823,180956062.97454503,168324973.01035184]
[]
["Customers by Heating Electrification Status"]
[null,"Segment","Customer type",2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,{"$f":"'Gas Demand Model'!B164","v":"Residential"},{"$f":"'Gas Demand Model'!C164","v":"All-electric"},{"$f":"'Gas Demand Model'!D164","v":0},{"$f":"'Gas Demand Model'!E164","v":0},{"$f":"'Gas Demand Model'!F164","v":0},{"$f":"'Gas Demand Model'!G164","v":0},{"$f":"'Gas Demand Model'!H164","v":0},{"$f":"'Gas Demand Model'!I164","v":0},{"$f":"'Gas Demand Model'!J164","v":0},{"$f":"'Gas Demand Model'!K164","v":0},{"$f":"'Gas Demand Model'!L164","v":0},{"$f":"'Gas Demand Model'!M164","v":0},{"$f":"'Gas Demand Model'!N164","v":0},{"$f":"'Gas Demand Model'!O164","v":0},{"$f":"'Gas Demand Model'!P164","v":0},{"$f":"'Gas Demand Model'!Q164","v":0},{"$f":"'Gas Demand Model'!R164","v":0},{"$f":"'Gas Demand Model'!S164","v":0},{"$f":"'Gas Demand Model'!T164","v":0},{"$f":"'Gas Demand Model'!U164","v":0},{"$f":"'Gas Demand Model'!V164","v":0},{"$f":"'Gas Demand Model'!W164","v":0},{"$f":"'Gas Demand Model'!X164","v":0},{"$f":"'Gas Demand Model'!Y164","v":0},{"$f":"'Gas Demand Model'!Z164","v":0},{"$f":"'Gas Demand Model'!AA164","v":0},{"$f":"'Gas Demand Model'!AB164","v":0},{"$f":"'Gas Demand Model'!AC164","v":0},{"$f":"'Gas Demand Model'!AD164","v":0},{"$f":"'Gas Demand Model'!AE164","v":0},{"$f":"'Gas Demand Model'!AF164","v":0},{"$f":"'Gas Demand Model'!AG164","v":0},{"$f":"'Gas Demand Model'!AH164","v":0}]
[null,null,{"$f":"'Gas Demand Model'!C165","v":"Hybrid"},{"$f":"'Gas Demand Model'!D165","v":2815.7644156744605},{"$f":"'Gas Demand Model'!E165","v":8556.343515895489},{"$f":"'Gas Demand Model'!F165","v":16798.554534833776},{"$f":"'Gas Demand Model'!G165","v":27253.657535807175},{"$f":"'Gas Demand Model'!H165","v":39958.306806568857},{"$f":"'Gas Demand Model'!I165","v":55070.399156100648},{"$f":"'Gas Demand Model'!J165","v":72737.267442871133},{"$f":"'Gas Demand Model'!K165","v":93070.186311666446},{"$f":"'Gas Demand Model'!L165","v":116124.82424649267},{"$f":"'Gas Demand Model'!M165","v":141873.61694278446},{"$f":"'Gas Demand Model'!N165","v":170184.159727825},{"$f":"'Gas Demand Model'!O165","v":201050.73561207243},{"$f":"'Gas Demand Model'!P165","v":234140.32245935165},{"$f":"'Gas Demand Model'!Q165","v":269201.13046346005},{"$f":"'Gas Demand Model'!R165","v":306462.98732833401},{"$f":"'Gas Demand Model'!S165","v":346951.59549414052},{"$f":"'Gas Demand Model'!T165","v":392245.31038712431},{"$f":"'Gas Demand Model'!U165","v":443126.98841396044},{"$f":"'Gas Demand Model'!V165","v":498319.35561242723},{"$f":"'Gas Demand Model'!W165","v":555250.16088897293},{"$f":"'Gas Demand Model'!X165","v":612111.33215804223},{"$f":"'Gas Demand Model'!Y165","v":665219.4596396999},{"$f":"'Gas Demand Model'!Z165","v":715035.37973391067},{"$f":"'Gas Demand Model'!AA165","v":761714.02313317801},{"$f":"'Gas Demand Model'!AB165","v":805605.08141409373},{"$f":"'Gas Demand Model'!AC165","v":846758.93832650152},{"$f":"'Gas Demand Model'!AD165","v":885127.10096943693},{"$f":"'Gas Demand Model'!AE165","v":920630.57207391073},{"$f":"'Gas Demand Model'!AF165","v":953215.70972148527},{"$f":"'Gas Demand Model'!AG165","v":982892.63096488407},{"$f":"'Gas Demand Model'!AH165","v":1009743.7292870181}]
[null,null,{"$f":"'Gas Demand Model'!C166","v":"Gas"},{"$f":"'Gas Demand Model'!D166","v":788688.31891765888},{"$f":"'Gas Demand Model'!E166","v":792849.48981743783},{"$f":"'Gas Demand Model'!F166","v":794345.02879849949},{"$f":"'Gas Demand Model'!G166","v":793592.09246419277},{"$f":"'Gas Demand Model'!H166","v":790468.19319343101},{"$f":"'Gas Demand Model'!I166","v":784826.76751056593},{"$f":"'Gas Demand Model'!J166","v":776545.14922379539},{"$f":"'Gas Demand Model'!K166","v":765577.98035500036},{"$f":"'Gas Demand Model'!L166","v":751903.50908684067},{"$f":"'Gas Demand Model'!M166","v":735530.88305721548},{"$f":"'Gas Demand Model'!N166","v":716584.25693884166},{"$f":"'Gas Demand Model'!O166","v":695085.34772126097},{"$f":"'Gas Demand Model'!P166","v":671363.84420731489},{"$f":"'Gas Demand Model'!Q166","v":645611.61953654001},{"$f":"'Gas Demand Model'!R166","v":617626.34600499936},{"$f":"'Gas Demand Model'!S166","v":586352.32117252599},{"$f":"'Gas Demand Model'!T166","v":550209.85627954244},{"$f":"'Gas Demand Model'!U166","v":508405.1782527063},{"$f":"'Gas Demand Model'!V166","v":462239.22772090603},{"$f":"'Gas Demand Model'!W166","v":414289.08911102707},{"$f":"'Gas Demand Model'!X166","v":366370.75117529102},{"$f":"'Gas Demand Model'!Y166","v":322159.87369363348},{"$f":"'Gas Demand Model'!Z166","v":281364.34765742708},{"$f":"'Gas Demand Model'!AA166","v":243508.0630969851},{"$f":"'Gas Demand Model'!AB166","v":208439.36365489499},{"$f":"'Gas Demand Model'!AC166","v":176107.8655813128},{"$f":"'Gas Demand Model'!AD166","v":146562.06177720276},{"$f":"'Gas Demand Model'!AE166","v":119880.94951155444},{"$f":"'Gas Demand Model'!AF166","v":96118.170702805393},{"$f":"'Gas Demand Model'!AG166","v":75263.60829823208},{"$f":"'Gas Demand Model'!AH166","v":57234.868814923568}]
[null,{"$f":"'Gas Demand Model'!B167","v":"Commercial"},{"$f":"'Gas Demand Model'!C167","v":"All-electric"},{"$f":"'Gas Demand Model'!D167","v":0},{"$f":"'Gas Demand Model'!E167","v":0},{"$f":"'Gas Demand Model'!F167","v":0},{"$f":"'Gas Demand Model'!G167","v":0},{"$f":"'Gas Demand Model'!H167","v":0},{"$f":"'Gas Demand Model'!I167","v":0},{"$f":"'Gas Demand Model'!J167","v":0},{"$f":"'Gas Demand Model'!K167","v":0},{"$f":"'Gas Demand Model'!L167","v":0},{"$f":"'Gas Demand Model'!M167","v":0},{"$f":"'Gas Demand Model'!N167","v":0},{"$f":"'Gas Demand Model'!O167","v":0},{"$f":"'Gas Demand Model'!P167","v":0},{"$f":"'Gas Demand Model'!Q167","v":0},{"$f":"'Gas Demand Model'!R167","v":0},{"$f":"'Gas Demand Model'!S167","v":0},{"$f":"'Gas Demand Model'!T167","v":0},{"$f":"'Gas Demand Model'!U167","v":0},{"$f":"'Gas Demand Model'!V167","v":0},{"$f":"'Gas Demand Model'!W167","v":0},{"$f":"'Gas Demand Model'!X167","v":0},{"$f":"'Gas Demand Model'!Y167","v":0},{"$f":"'Gas Demand Model'!Z167","v":0},{"$f":"'Gas Demand Model'!AA167","v":0},{"$f":"'Gas Demand Model'!AB167","v":0},{"$f":"'Gas Demand Model'!AC167","v":0},{"$f":"'Gas Demand Model'!AD167","v":0},{"$f":"'Gas Demand Model'!AE167","v":0},{"$f":"'Gas Demand Model'!AF167","v":0},{"$f":"'Gas Demand Model'!AG167","v":0},{"$f":"'Gas Demand Model'!AH167","v":0}]
[null,null,{"$f":"'Gas Demand Model'!C168","v":"Hybrid"},{"$f":"'Gas Demand Model'!D168","v":200.59238566853483},{"$f":"'Gas Demand Model'!E168","v":604.36254377836497},{"$f":"'Gas Demand Model'!F168","v":1181.3081784144715},{"$f":"'Gas Demand Model'!G168","v":1909.2821262372956},{"$f":"'Gas Demand Model'!H168","v":2794.3216793111374},{"$f":"'Gas Demand Model'!I168","v":3828.495174816042},{"$f":"'Gas Demand Model'!J168","v":5028.2150914379145},{"$f":"'Gas Demand Model'!K168","v":6396.5453388523811},{"$f":"'Gas Demand Model'!L168","v":7936.4980771631999},{"$f":"'Gas Demand Model'!M168","v":9646.1114064610774},{"$f":"'Gas Demand Model'!N168","v":11515.57163776061},{"$f":"'Gas Demand Model'!O168","v":13540.071875707037},{"$f":"'Gas Demand Model'!P168","v":15690.841723539188},{"$f":"'Gas Demand Model'!Q168","v":17953.014867348709},{"$f":"'Gas Demand Model'!R168","v":20338.381241424369},{"$f":"'Gas Demand Model'!S168","v":22914.365890595513},{"$f":"'Gas Demand Model'!T168","v":25786.136233292083},{"$f":"'Gas Demand Model'!U168","v":29000.706867235844},{"$f":"'Gas Demand Model'!V168","v":32467.76701837275},{"$f":"'Gas Demand Model'!W168","v":36021.600955122056},{"$f":"'Gas Demand Model'!X168","v":39550.456154125677},{"$f":"'Gas Demand Model'!Y168","v":42812.917695070995},{"$f":"'Gas Demand Model'!Z168","v":45835.496469169077},{"$f":"'Gas Demand Model'!AA168","v":48645.425883584481},{"$f":"'Gas Demand Model'!AB168","v":51259.011941332072},{"$f":"'Gas Demand Model'!AC168","v":53681.872331907522},{"$f":"'Gas Demand Model'!AD168","v":55913.250058958314},{"$f":"'Gas Demand Model'!AE168","v":57950.433076158522},{"$f":"'Gas Demand Model'!AF168","v":59792.293146247233},{"$f":"'Gas Demand Model'!AG168","v":61441.659402279554},{"$f":"'Gas Demand Model'!AH168","v":62905.782463730102}]
[null,null,{"$f":"'Gas Demand Model'!C169","v":"Gas"},{"$f":"'Gas Demand Model'!D169","v":56185.407614331467},{"$f":"'Gas Demand Model'!E169","v":56001.554122888301},{"$f":"'Gas Demand Model'!F169","v":55859.941821585526},{"$f":"'Gas Demand Model'!G169","v":55595.884540429375},{"$f":"'Gas Demand Model'!H169","v":55278.178320688865},{"$f":"'Gas Demand Model'!I169","v":54561.171491850619},{"$f":"'Gas Demand Model'!J169","v":53681.368241895412},{"$f":"'Gas Demand Model'!K169","v":52616.787994480954},{"$f":"'Gas Demand Model'!L169","v":51388.501922836804},{"$f":"'Gas Demand Model'!M169","v":50009.388593538926},{"$f":"'Gas Demand Model'!N169","v":48487.928362239392},{"$f":"'Gas Demand Model'!O169","v":46811.594790959629},{"$f":"'Gas Demand Model'!P169","v":44991.241609794146},{"$f":"'Gas Demand Model'!Q169","v":43055.81846598463},{"$f":"'Gas Demand Model'!R169","v":40988.70209190897},{"$f":"'Gas Demand Model'!S169","v":38725.550776071148},{"$f":"'Gas Demand Model'!T169","v":36170.697100041252},{"$f":"'Gas Demand Model'!U169","v":33272.876466097492},{"$f":"'Gas Demand Model'!V169","v":30116.98298162725},{"$f":"'Gas Demand Model'!W169","v":26876.815711544608},{"$f":"'Gas Demand Model'!X169","v":23672.377179207651},{"$f":"'Gas Demand Model'!Y169","v":20733.915638262341},{"$f":"'Gas Demand Model'!Z169","v":18036.134895033138},{"$f":"'Gas Demand Model'!AA169","v":15551.182039047912},{"$f":"'Gas Demand Model'!AB169","v":13262.572539730514},{"$f":"'Gas Demand Model'!AC169","v":11164.688707585243},{"$f":"'Gas Demand Model'!AD169","v":9258.2875389646433},{"$f":"'Gas Demand Model'!AE169","v":7546.0810801945991},{"$f":"'Gas Demand Model'!AF169","v":6029.1975685360812},{"$f":"'Gas Demand Model'!AG169","v":4704.8078709339388},{"$f":"'Gas Demand Model'!AH169","v":3565.6613679135844}]
[null,{"$f":"'Gas Demand Model'!B170","v":"Total"},{"$f":"'Gas Demand Model'!C170","v":"All-electric"},{"$f":"'Gas Demand Model'!D170","v":0},{"$f":"'Gas Demand Model'!E170","v":0},{"$f":"'Gas Demand Model'!F170","v":0},{"$f":"'Gas Demand Model'!G170","v":0},{"$f":"'Gas Demand Model'!H170","v":0},{"$f":"'Gas Demand Model'!I170","v":0},{"$f":"'Gas Demand Model'!J170","v":0},{"$f":"'Gas Demand Model'!K170","v":0},{"$f":"'Gas Demand Model'!L170","v":0},{"$f":"'Gas Demand Model'!M170","v":0},{"$f":"'Gas Demand Model'!N170","v":0},{"$f":"'Gas Demand Model'!O170","v":0},{"$f":"'Gas Demand Model'!P170","v":0},{"$f":"'Gas Demand Model'!Q170","v":0},{"$f":"'Gas Demand Model'!R170","v":0},{"$f":"'Gas Demand Model'!S170","v":0},{"$f":"'Gas Demand Model'!T170","v":0},{"$f":"'Gas Demand Model'!U170","v":0},{"$f":"'Gas Demand Model'!V170","v":0},{"$f":"'Gas Demand Model'!W170","v":0},{"$f":"'Gas Demand Model'!X170","v":0},{"$f":"'Gas Demand Model'!Y170","v":0},{"$f":"'Gas Demand Model'!Z170","v":0},{"$f":"'Gas Demand Model'!AA170","v":0},{"$f":"'Gas Demand Model'!AB170","v":0},{"$f":"'Gas Demand Model'!AC170","v":0},{"$f":"'Gas Demand Model'!AD170","v":0},{"$f":"'Gas Demand Model'!AE170","v":0},{"$f":"'Gas Demand Model'!AF170","v":0},{"$f":"'Gas Demand Model'!AG170","v":0},{"$f":"'Gas Demand Model'!AH170","v":0}]
[null,null,{"$f":"'Gas Demand Model'!C171","v":"Hybrid"},{"$f":"'Gas Demand Model'!D171","v":3016.3568013429954},{"$f":"'Gas Demand Model'!E171","v":9160.7060596738538},{"$f":"'Gas Demand Model'!F171","v":17979.862713248247},{"$f":"'Gas Demand Model'!G171","v":29162.939662044471},{"$f":"'Gas Demand Model'!H171","v":42752.628485879992},{"$f":"'Gas Demand Model'!I171","v":58898.894330916693},{"$f":"'Gas Demand Model'!J171","v":77765.482534309049},{"$f":"'Gas Demand Model'!K171","v":99466.731650518821},{"$f":"'Gas Demand Model'!L171","v":124061.32232365587},{"$f":"'Gas Demand Model'!M171","v":151519.72834924553},{"$f":"'Gas Demand Model'!N171","v":181699.73136558561},{"$f":"'Gas Demand Model'!O171","v":214590.80748777947},{"$f":"'Gas Demand Model'!P171","v":249831.16418289085},{"$f":"'Gas Demand Model'!Q171","v":287154.14533080877},{"$f":"'Gas Demand Model'!R171","v":326801.36856975837},{"$f":"'Gas Demand Model'!S171","v":369865.96138473606},{"$f":"'Gas Demand Model'!T171","v":418031.44662041636},{"$f":"'Gas Demand Model'!U171","v":472127.69528119627},{"$f":"'Gas Demand Model'!V171","v":530787.1226308},{"$f":"'Gas Demand Model'!W171","v":591271.76184409496},{"$f":"'Gas Demand Model'!X171","v":651661.78831216786},{"$f":"'Gas Demand Model'!Y171","v":708032.37733477086},{"$f":"'Gas Demand Model'!Z171","v":760870.87620307971},{"$f":"'Gas Demand Model'!AA171","v":810359.44901676243},{"$f":"'Gas Demand Model'!AB171","v":856864.09335542575},{"$f":"'Gas Demand Model'!AC171","v":900440.81065840903},{"$f":"'Gas Demand Model'!AD171","v":941040.35102839523},{"$f":"'Gas Demand Model'!AE171","v":978581.00515006925},{"$f":"'Gas Demand Model'!AF171","v":1013008.0028677325},{"$f":"'Gas Demand Model'!AG171","v":1044334.2903671636},{"$f":"'Gas Demand Model'!AH171","v":1072649.5117507481}]
[null,null,{"$f":"'Gas Demand Model'!C172","v":"Gas"},{"$f":"'Gas Demand Model'!D172","v":844873.72653199034},{"$f":"'Gas Demand Model'!E172","v":848851.04394032608},{"$f":"'Gas Demand Model'!F172","v":850204.97062008502},{"$f":"'Gas Demand Model'!G172","v":849187.97700462211},{"$f":"'Gas Demand Model'!H172","v":845746.37151411991},{"$f":"'Gas Demand Model'!I172","v":839387.93900241656},{"$f":"'Gas Demand Model'!J172","v":830226.51746569085},{"$f":"'Gas Demand Model'!K172","v":818194.76834948128},{"$f":"'Gas Demand Model'!L172","v":803292.01100967743},{"$f":"'Gas Demand Model'!M172","v":785540.27165075438},{"$f":"'Gas Demand Model'!N172","v":765072.18530108104},{"$f":"'Gas Demand Model'!O172","v":741896.94251222059},{"$f":"'Gas Demand Model'!P172","v":716355.08581710909},{"$f":"'Gas Demand Model'!Q172","v":688667.43800252466},{"$f":"'Gas Demand Model'!R172","v":658615.04809690837},{"$f":"'Gas Demand Model'!S172","v":625077.87194859714},{"$f":"'Gas Demand Model'!T172","v":586380.55337958364},{"$f":"'Gas Demand Model'!U172","v":541678.05471880385},{"$f":"'Gas Demand Model'!V172","v":492356.21070253325},{"$f":"'Gas Demand Model'!W172","v":441165.90482257167},{"$f":"'Gas Demand Model'!X172","v":390043.12835449865},{"$f":"'Gas Demand Model'!Y172","v":342893.78933189582},{"$f":"'Gas Demand Model'!Z172","v":299400.48255246022},{"$f":"'Gas Demand Model'!AA172","v":259059.24513603302},{"$f":"'Gas Demand Model'!AB172","v":221701.93619462551},{"$f":"'Gas Demand Model'!AC172","v":187272.55428889804},{"$f":"'Gas Demand Model'!AD172","v":155820.34931616741},{"$f":"'Gas Demand Model'!AE172","v":127427.03059174903},{"$f":"'Gas Demand Model'!AF172","v":102147.36827134147},{"$f":"'Gas Demand Model'!AG172","v":79968.416169166012},{"$f":"'Gas Demand Model'!AH172","v":60800.530182837152}]
[null,"Total",null,{"$f":"'Gas Demand Model'!D173","v":847890.08333333337},{"$f":"'Gas Demand Model'!E173","v":858011.74999999988},{"$f":"'Gas Demand Model'!F173","v":868184.83333333326},{"$f":"'Gas Demand Model'!G173","v":878350.91666666663},{"$f":"'Gas Demand Model'!H173","v":888498.99999999988},{"$f":"'Gas Demand Model'!I173","v":898286.83333333326},{"$f":"'Gas Demand Model'!J173","v":907991.99999999988},{"$f":"'Gas Demand Model'!K173","v":917661.50000000012},{"$f":"'Gas Demand Model'!L173","v":927353.33333333326},{"$f":"'Gas Demand Model'!M173","v":937059.99999999988},{"$f":"'Gas Demand Model'!N173","v":946771.91666666663},{"$f":"'Gas Demand Model'!O173","v":956487.75},{"$f":"'Gas Demand Model'!P173","v":966186.25},{"$f":"'Gas Demand Model'!Q173","v":975821.58333333349},{"$f":"'Gas Demand Model'!R173","v":985416.41666666674},{"$f":"'Gas Demand Model'!S173","v":994943.83333333326},{"$f":"'Gas Demand Model'!T173","v":1004412},{"$f":"'Gas Demand Model'!U173","v":1013805.7500000001},{"$f":"'Gas Demand Model'!V173","v":1023143.3333333333},{"$f":"'Gas Demand Model'!W173","v":1032437.6666666666},{"$f":"'Gas Demand Model'!X173","v":1041704.9166666665},{"$f":"'Gas Demand Model'!Y173","v":1050926.1666666667},{"$f":"'Gas Demand Model'!Z173","v":1060271.3587555399},{"$f":"'Gas Demand Model'!AA173","v":1069418.6941527955},{"$f":"'Gas Demand Model'!AB173","v":1078566.0295500513},{"$f":"'Gas Demand Model'!AC173","v":1087713.3649473072},{"$f":"'Gas Demand Model'!AD173","v":1096860.7003445625},{"$f":"'Gas Demand Model'!AE173","v":1106008.0357418184},{"$f":"'Gas Demand Model'!AF173","v":1115155.371139074},{"$f":"'Gas Demand Model'!AG173","v":1124302.7065363296},{"$f":"'Gas Demand Model'!AH173","v":1133450.0419335852}]
[]
["Gas System Winter Peak Contributions",null,"13F average"]
[null,"Residential Segment Annual Gas Consumption (Th/Day)","Device",2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"SH","Non-Hybrid Peak",{"$f":"'Gas Demand Model'!D18","v":5907160.8187701497},{"$f":"'Gas Demand Model'!E18","v":5908245.682290094},{"$f":"'Gas Demand Model'!F18","v":5834925.4679114753},{"$f":"'Gas Demand Model'!G18","v":5797340.2363189245},{"$f":"'Gas Demand Model'!H18","v":5758389.2028394928},{"$f":"'Gas Demand Model'!I18","v":5694545.0642707599},{"$f":"'Gas Demand Model'!J18","v":5582942.1296956884},{"$f":"'Gas Demand Model'!K18","v":5448661.3442166485},{"$f":"'Gas Demand Model'!L18","v":5296376.9165055985},{"$f":"'Gas Demand Model'!M18","v":5128985.1078078328},{"$f":"'Gas Demand Model'!N18","v":4950853.9066206487},{"$f":"'Gas Demand Model'!O18","v":4775082.0318764234},{"$f":"'Gas Demand Model'!P18","v":4574854.3653396126},{"$f":"'Gas Demand Model'!Q18","v":4362889.3387983274},{"$f":"'Gas Demand Model'!R18","v":4137007.8747014399},{"$f":"'Gas Demand Model'!S18","v":3894907.2308814554},{"$f":"'Gas Demand Model'!T18","v":3616584.5244340911},{"$f":"'Gas Demand Model'!U18","v":3300825.2712742477},{"$f":"'Gas Demand Model'!V18","v":2958183.1803573128},{"$f":"'Gas Demand Model'!W18","v":2616197.8087489773},{"$f":"'Gas Demand Model'!X18","v":2273373.282128593},{"$f":"'Gas Demand Model'!Y18","v":1962918.2848304531},{"$f":"'Gas Demand Model'!Z18","v":1675345.849289716},{"$f":"'Gas Demand Model'!AA18","v":1411313.2433295925},{"$f":"'Gas Demand Model'!AB18","v":1168014.0858508542},{"$f":"'Gas Demand Model'!AC18","v":944833.22468700376},{"$f":"'Gas Demand Model'!AD18","v":741749.76955974905},{"$f":"'Gas Demand Model'!AE18","v":558886.42060998699},{"$f":"'Gas Demand Model'!AF18","v":396160.42601794377},{"$f":"'Gas Demand Model'!AG18","v":253062.33903733417},{"$f":"'Gas Demand Model'!AH18","v":128630.45986654125}]
[null,"SH","Hybrid Peak Add",{"$f":"'Gas Demand Model'!D19","v":21091.719524422904},{"$f":"'Gas Demand Model'!E19","v":63781.250500980619},{"$f":"'Gas Demand Model'!F19","v":123477.33430730678},{"$f":"'Gas Demand Model'!G19","v":199321.82605662485},{"$f":"'Gas Demand Model'!H19","v":291600.40190324362},{"$f":"'Gas Demand Model'!I19","v":400583.77854028752},{"$f":"'Gas Demand Model'!J19","v":524731.14276264212},{"$f":"'Gas Demand Model'!K19","v":665377.40957712615},{"$f":"'Gas Demand Model'!L19","v":822748.03607164393},{"$f":"'Gas Demand Model'!M19","v":996631.88681849896},{"$f":"'Gas Demand Model'!N19","v":1186690.722111302},{"$f":"'Gas Demand Model'!O19","v":1397328.8398149484},{"$f":"'Gas Demand Model'!P19","v":1619014.2550908802},{"$f":"'Gas Demand Model'!Q19","v":1852770.4534744851},{"$f":"'Gas Demand Model'!R19","v":2099836.6646816321},{"$f":"'Gas Demand Model'!S19","v":2370013.6014976297},{"$f":"'Gas Demand Model'!T19","v":2668621.1795258014},{"$f":"'Gas Demand Model'!U19","v":3001912.4665494128},{"$f":"'Gas Demand Model'!V19","v":3360862.9592787395},{"$f":"'Gas Demand Model'!W19","v":3740370.0605220222},{"$f":"'Gas Demand Model'!X19","v":4111887.4569679787},{"$f":"'Gas Demand Model'!Y19","v":4465109.2886896245},{"$f":"'Gas Demand Model'!Z19","v":4789607.2140402654},{"$f":"'Gas Demand Model'!AA19","v":5095852.1119951364},{"$f":"'Gas Demand Model'!AB19","v":5382802.0826503336},{"$f":"'Gas Demand Model'!AC19","v":5650878.8291740203},{"$f":"'Gas Demand Model'!AD19","v":5899840.4518781472},{"$f":"'Gas Demand Model'!AE19","v":6129240.7324843993},{"$f":"'Gas Demand Model'!AF19","v":6338801.8289378919},{"$f":"'Gas Demand Model'!AG19","v":6528668.4084840966},{"$f":"'Gas Demand Model'!AH19","v":6699461.8139157556}]
[null,"WH","Water Heating",{"$f":"'Gas Demand Model'!D20","v":511988.06756175717},{"$f":"'Gas Demand Model'!E20","v":510533.281892617},{"$f":"'Gas Demand Model'!F20","v":501462.81217306887},{"$f":"'Gas Demand Model'!G20","v":494397.18838019081},{"$f":"'Gas Demand Model'!H20","v":486446.76306787919},{"$f":"'Gas Demand Model'!I20","v":475936.80802995869},{"$f":"'Gas Demand Model'!J20","v":461271.38036598841},{"$f":"'Gas Demand Model'!K20","v":444805.99834113271},{"$f":"'Gas Demand Model'!L20","v":427012.25983995438},{"$f":"'Gas Demand Model'!M20","v":407937.99501001486},{"$f":"'Gas Demand Model'!N20","v":387460.42888150312},{"$f":"'Gas Demand Model'!O20","v":366011.83647383249},{"$f":"'Gas Demand Model'!P20","v":341234.55607941042},{"$f":"'Gas Demand Model'!Q20","v":314489.11639041093},{"$f":"'Gas Demand Model'!R20","v":286648.96421468374},{"$f":"'Gas Demand Model'!S20","v":258965.56923579483},{"$f":"'Gas Demand Model'!T20","v":231421.78199257588},{"$f":"'Gas Demand Model'!U20","v":204515.99551349861},{"$f":"'Gas Demand Model'!V20","v":178267.864971042},{"$f":"'Gas Demand Model'!W20","v":153023.61200983691},{"$f":"'Gas Demand Model'!X20","v":127680.50705812988},{"$f":"'Gas Demand Model'!Y20","v":104997.58210020793},{"$f":"'Gas Demand Model'!Z20","v":84451.870392043158},{"$f":"'Gas Demand Model'!AA20","v":66221.624501966478},{"$f":"'Gas Demand Model'!AB20","v":50319.812114423374},{"$f":"'Gas Demand Model'!AC20","v":36831.157950509405},{"$f":"'Gas Demand Model'!AD20","v":25787.213228655997},{"$f":"'Gas Demand Model'!AE20","v":17124.333738130041},{"$f":"'Gas Demand Model'!AF20","v":10669.948442829162},{"$f":"'Gas Demand Model'!AG20","v":6152.219384026127},{"$f":"'Gas Demand Model'!AH20","v":3224.955350279778}]
[null,"CK","Cooking",{"$f":"'Gas Demand Model'!D21","v":42198.071584291894},{"$f":"'Gas Demand Model'!E21","v":42214.686909953867},{"$f":"'Gas Demand Model'!F21","v":41704.371089029788},{"$f":"'Gas Demand Model'!G21","v":41453.485904873436},{"$f":"'Gas Demand Model'!H21","v":41196.180740106327},{"$f":"'Gas Demand Model'!I21","v":40763.50427927589},{"$f":"'Gas Demand Model'!J21","v":39991.123910674818},{"$f":"'Gas Demand Model'!K21","v":39058.043274465403},{"$f":"'Gas Demand Model'!L21","v":37997.376010623651},{"$f":"'Gas Demand Model'!M21","v":36829.571080521673},{"$f":"'Gas Demand Model'!N21","v":35585.747879989845},{"$f":"'Gas Demand Model'!O21","v":34367.720969543028},{"$f":"'Gas Demand Model'!P21","v":32981.860998530261},{"$f":"'Gas Demand Model'!Q21","v":31518.749280658285},{"$f":"'Gas Demand Model'!R21","v":29961.746682999747},{"$f":"'Gas Demand Model'!S21","v":28293.35483441412},{"$f":"'Gas Demand Model'!T21","v":26367.514034223335},{"$f":"'Gas Demand Model'!U21","v":24174.116564363019},{"$f":"'Gas Demand Model'!V21","v":21788.58480650698},{"$f":"'Gas Demand Model'!W21","v":19411.272391382874},{"$f":"'Gas Demand Model'!X21","v":17029.017957134445},{"$f":"'Gas Demand Model'!Y21","v":14883.568070051926},{"$f":"'Gas Demand Model'!Z21","v":12903.761408440556},{"$f":"'Gas Demand Model'!AA21","v":11094.920240128191},{"$f":"'Gas Demand Model'!AB21","v":9435.801970321947},{"$f":"'Gas Demand Model'!AC21","v":7921.5012958013795},{"$f":"'Gas Demand Model'!AD21","v":6551.5251308579845},{"$f":"'Gas Demand Model'!AE21","v":5326.5664968497549},{"$f":"'Gas Demand Model'!AF21","v":4246.016118092225},{"$f":"'Gas Demand Model'!AG21","v":3306.3875766454826},{"$f":"'Gas Demand Model'!AH21","v":2501.1349025673239}]
[null,"CD","Clothes Drying",{"$f":"'Gas Demand Model'!D22","v":42198.071584291894},{"$f":"'Gas Demand Model'!E22","v":42214.686909953867},{"$f":"'Gas Demand Model'!F22","v":41704.371089029788},{"$f":"'Gas Demand Model'!G22","v":41453.485904873436},{"$f":"'Gas Demand Model'!H22","v":41196.180740106327},{"$f":"'Gas Demand Model'!I22","v":40763.50427927589},{"$f":"'Gas Demand Model'!J22","v":39991.123910674818},{"$f":"'Gas Demand Model'!K22","v":39058.043274465403},{"$f":"'Gas Demand Model'!L22","v":37997.376010623651},{"$f":"'Gas Demand Model'!M22","v":36829.571080521673},{"$f":"'Gas Demand Model'!N22","v":35585.747879989845},{"$f":"'Gas Demand Model'!O22","v":34367.720969543028},{"$f":"'Gas Demand Model'!P22","v":32981.860998530261},{"$f":"'Gas Demand Model'!Q22","v":31518.749280658285},{"$f":"'Gas Demand Model'!R22","v":29961.746682999747},{"$f":"'Gas Demand Model'!S22","v":28293.35483441412},{"$f":"'Gas Demand Model'!T22","v":26367.514034223335},{"$f":"'Gas Demand Model'!U22","v":24174.116564363019},{"$f":"'Gas Demand Model'!V22","v":21788.58480650698},{"$f":"'Gas Demand Model'!W22","v":19411.272391382874},{"$f":"'Gas Demand Model'!X22","v":17029.017957134445},{"$f":"'Gas Demand Model'!Y22","v":14883.568070051926},{"$f":"'Gas Demand Model'!Z22","v":12903.761408440556},{"$f":"'Gas Demand Model'!AA22","v":11094.920240128191},{"$f":"'Gas Demand Model'!AB22","v":9435.801970321947},{"$f":"'Gas Demand Model'!AC22","v":7921.5012958013795},{"$f":"'Gas Demand Model'!AD22","v":6551.5251308579845},{"$f":"'Gas Demand Model'!AE22","v":5326.5664968497549},{"$f":"'Gas Demand Model'!AF22","v":4246.016118092225},{"$f":"'Gas Demand Model'!AG22","v":3306.3875766454826},{"$f":"'Gas Demand Model'!AH22","v":2501.1349025673239}]
[null,"Peak Load (Therms/Day)",null,{"$f":"'Gas Demand Model'!D23","v":6524636.7490249127},{"$f":"'Gas Demand Model'!E23","v":6566989.5885036001},{"$f":"'Gas Demand Model'!F23","v":6543274.3565699104},{"$f":"'Gas Demand Model'!G23","v":6573966.222565487},{"$f":"'Gas Demand Model'!H23","v":6618828.7292908272},{"$f":"'Gas Demand Model'!I23","v":6652592.6593995579},{"$f":"'Gas Demand Model'!J23","v":6648926.9006456686},{"$f":"'Gas Demand Model'!K23","v":6636960.8386838371},{"$f":"'Gas Demand Model'!L23","v":6622131.9644384449},{"$f":"'Gas Demand Model'!M23","v":6607214.1317973901},{"$f":"'Gas Demand Model'!N23","v":6596176.5533734327},{"$f":"'Gas Demand Model'!O23","v":6607158.1501042908},{"$f":"'Gas Demand Model'!P23","v":6601066.8985069627},{"$f":"'Gas Demand Model'!Q23","v":6593186.4072245406},{"$f":"'Gas Demand Model'!R23","v":6583416.9969637552},{"$f":"'Gas Demand Model'!S23","v":6580473.1112837084},{"$f":"'Gas Demand Model'!T23","v":6569362.5140209161},{"$f":"'Gas Demand Model'!U23","v":6555601.9664658858},{"$f":"'Gas Demand Model'!V23","v":6540891.1742201075},{"$f":"'Gas Demand Model'!W23","v":6548414.0260636015},{"$f":"'Gas Demand Model'!X23","v":6546999.2820689697},{"$f":"'Gas Demand Model'!Y23","v":6562792.2917603897},{"$f":"'Gas Demand Model'!Z23","v":6575212.4565389063},{"$f":"'Gas Demand Model'!AA23","v":6595576.8203069521},{"$f":"'Gas Demand Model'!AB23","v":6620007.5845562546},{"$f":"'Gas Demand Model'!AC23","v":6648386.2144031357},{"$f":"'Gas Demand Model'!AD23","v":6680480.484928268},{"$f":"'Gas Demand Model'!AE23","v":6715904.6198262163},{"$f":"'Gas Demand Model'!AF23","v":6754124.2356348494},{"$f":"'Gas Demand Model'!AG23","v":6794495.7420587474},{"$f":"'Gas Demand Model'!AH23","v":6836319.4989377121}]
[]
[null,"Commercial Segment Annual Gas Consumption (Th/Day)","Device",2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"SH","SH Gas",{"$f":"'Gas Demand Model'!D26","v":2684976.6720941621},{"$f":"'Gas Demand Model'!E26","v":2648151.4546472589},{"$f":"'Gas Demand Model'!F26","v":2629177.1333570946},{"$f":"'Gas Demand Model'!G26","v":2632331.0495474599},{"$f":"'Gas Demand Model'!H26","v":2614135.9114702982},{"$f":"'Gas Demand Model'!I26","v":2569455.3962864215},{"$f":"'Gas Demand Model'!J26","v":2511316.9737436445},{"$f":"'Gas Demand Model'!K26","v":2443182.4155435795},{"$f":"'Gas Demand Model'!L26","v":2365843.3710524822},{"$f":"'Gas Demand Model'!M26","v":2284679.6313615195},{"$f":"'Gas Demand Model'!N26","v":2199595.8014040254},{"$f":"'Gas Demand Model'!O26","v":2111299.6573146},{"$f":"'Gas Demand Model'!P26","v":2014161.0859808873},{"$f":"'Gas Demand Model'!Q26","v":1914199.6020929038},{"$f":"'Gas Demand Model'!R26","v":1807832.1396333654},{"$f":"'Gas Demand Model'!S26","v":1694008.9045889145},{"$f":"'Gas Demand Model'!T26","v":1566345.4866452231},{"$f":"'Gas Demand Model'!U26","v":1425490.4834938473},{"$f":"'Gas Demand Model'!V26","v":1273471.2914951495},{"$f":"'Gas Demand Model'!W26","v":1120339.0112454786},{"$f":"'Gas Demand Model'!X26","v":969145.76289428631},{"$f":"'Gas Demand Model'!Y26","v":832543.30661403434},{"$f":"'Gas Demand Model'!Z26","v":706719.88598944386},{"$f":"'Gas Demand Model'!AA26","v":591888.16686556686},{"$f":"'Gas Demand Model'!AB26","v":487035.94652877911},{"$f":"'Gas Demand Model'!AC26","v":391730.79928604647},{"$f":"'Gas Demand Model'!AD26","v":305796.27110858035},{"$f":"'Gas Demand Model'!AE26","v":229119.87176814832},{"$f":"'Gas Demand Model'!AF26","v":161508.95910128942},{"$f":"'Gas Demand Model'!AG26","v":102603.2073688307},{"$f":"'Gas Demand Model'!AH26","v":51868.820437427254}]
[null,"SH","Hybrid Peak Add",{"$f":"'Gas Demand Model'!D27","v":9586.800941237756},{"$f":"'Gas Demand Model'!E27","v":28587.574108449197},{"$f":"'Gas Demand Model'!F27","v":55638.034390328212},{"$f":"'Gas Demand Model'!G27","v":90503.750029082745},{"$f":"'Gas Demand Model'!H27","v":132377.83268254172},{"$f":"'Gas Demand Model'!I27","v":180748.79376987697},{"$f":"'Gas Demand Model'!J27","v":236034.3694881807},{"$f":"'Gas Demand Model'!K27","v":298355.55636142957},{"$f":"'Gas Demand Model'!L27","v":367514.06062519993},{"$f":"'Gas Demand Model'!M27","v":443944.46930902172},{"$f":"'Gas Demand Model'!N27","v":527230.24737824011},{"$f":"'Gas Demand Model'!O27","v":617828.1087032553},{"$f":"'Gas Demand Model'!P27","v":712799.85106374172},{"$f":"'Gas Demand Model'!Q27","v":812895.35200248333},{"$f":"'Gas Demand Model'!R27","v":917608.16642534104},{"$f":"'Gas Demand Model'!S27","v":1030788.1309987542},{"$f":"'Gas Demand Model'!T27","v":1155781.8466223064},{"$f":"'Gas Demand Model'!U27","v":1296402.354462038},{"$f":"'Gas Demand Model'!V27","v":1446821.3198257512},{"$f":"'Gas Demand Model'!W27","v":1601745.2813712335},{"$f":"'Gas Demand Model'!X27","v":1752909.8004914741},{"$f":"'Gas Demand Model'!Y27","v":1893811.3116205391},{"$f":"'Gas Demand Model'!Z27","v":2020425.0159307877},{"$f":"'Gas Demand Model'!AA27","v":2137140.4112038389},{"$f":"'Gas Demand Model'!AB27","v":2244508.9824331524},{"$f":"'Gas Demand Model'!AC27","v":2342871.9720924804},{"$f":"'Gas Demand Model'!AD27","v":2432288.1979332687},{"$f":"'Gas Demand Model'!AE27","v":2512730.3131291061},{"$f":"'Gas Demand Model'!AF27","v":2584239.1569286571},{"$f":"'Gas Demand Model'!AG27","v":2647024.9232115238},{"$f":"'Gas Demand Model'!AH27","v":2701484.4090111544}]
[null,"WH","Water Heating",{"$f":"'Gas Demand Model'!D28","v":265472.71249699115},{"$f":"'Gas Demand Model'!E28","v":261039.75814082107},{"$f":"'Gas Demand Model'!F28","v":257763.60134582096},{"$f":"'Gas Demand Model'!G28","v":256086.11708947102},{"$f":"'Gas Demand Model'!H28","v":251918.92339601187},{"$f":"'Gas Demand Model'!I28","v":244979.45723034351},{"$f":"'Gas Demand Model'!J28","v":236697.26567567064},{"$f":"'Gas Demand Model'!K28","v":227528.09941005422},{"$f":"'Gas Demand Model'!L28","v":217593.42825426263},{"$f":"'Gas Demand Model'!M28","v":207293.81979811919},{"$f":"'Gas Demand Model'!N28","v":196376.01889728819},{"$f":"'Gas Demand Model'!O28","v":184613.09204457622},{"$f":"'Gas Demand Model'!P28","v":171383.20411459907},{"$f":"'Gas Demand Model'!Q28","v":157404.4368382011},{"$f":"'Gas Demand Model'!R28","v":142896.12694004676},{"$f":"'Gas Demand Model'!S28","v":128486.92118956544},{"$f":"'Gas Demand Model'!T28","v":114338.2390847706},{"$f":"'Gas Demand Model'!U28","v":100755.18221608273},{"$f":"'Gas Demand Model'!V28","v":87545.83396833064},{"$f":"'Gas Demand Model'!W28","v":74754.209908580568},{"$f":"'Gas Demand Model'!X28","v":62092.804251869013},{"$f":"'Gas Demand Model'!Y28","v":50802.166879828757},{"$f":"'Gas Demand Model'!Z28","v":40639.694624887241},{"$f":"'Gas Demand Model'!AA28","v":31682.13182191104},{"$f":"'Gas Demand Model'!AB28","v":23935.928143279318},{"$f":"'Gas Demand Model'!AC28","v":17419.924187977958},{"$f":"'Gas Demand Model'!AD28","v":12127.673660274926},{"$f":"'Gas Demand Model'!AE28","v":8008.5005324688109},{"$f":"'Gas Demand Model'!AF28","v":4962.3360868358523},{"$f":"'Gas Demand Model'!AG28","v":2845.5325535515826},{"$f":"'Gas Demand Model'!AH28","v":1483.4898565428234}]
[null,"CK","Cooking",{"$f":"'Gas Demand Model'!D29","v":54766.565207867563},{"$f":"'Gas Demand Model'!E29","v":53853.373606468587},{"$f":"'Gas Demand Model'!F29","v":53181.999116651277},{"$f":"'Gas Demand Model'!G29","v":52846.116749052075},{"$f":"'Gas Demand Model'!H29","v":52004.417351695527},{"$f":"'Gas Demand Model'!I29","v":50599.97536880619},{"$f":"'Gas Demand Model'!J29","v":48928.606769777456},{"$f":"'Gas Demand Model'!K29","v":47084.582306662087},{"$f":"'Gas Demand Model'!L29","v":45092.820237826891},{"$f":"'Gas Demand Model'!M29","v":43036.588520678735},{"$f":"'Gas Demand Model'!N29","v":40864.550726434682},{"$f":"'Gas Demand Model'!O29","v":38531.664621496951},{"$f":"'Gas Demand Model'!P29","v":35906.487454534319},{"$f":"'Gas Demand Model'!Q29","v":33132.517895691446},{"$f":"'Gas Demand Model'!R29","v":30245.457762512702},{"$f":"'Gas Demand Model'!S29","v":27366.907505095194},{"$f":"'Gas Demand Model'!T29","v":24522.495574526285},{"$f":"'Gas Demand Model'!U29","v":21772.172622764672},{"$f":"'Gas Demand Model'!V29","v":19071.770673627612},{"$f":"'Gas Demand Model'!W29","v":16428.830916663486},{"$f":"'Gas Demand Model'!X29","v":13777.830010025475},{"$f":"'Gas Demand Model'!Y29","v":11383.358411537085},{"$f":"'Gas Demand Model'!Z29","v":9196.9975963659053},{"$f":"'Gas Demand Model'!AA29","v":7241.55173725443},{"$f":"'Gas Demand Model'!AB29","v":5524.9983887502594},{"$f":"'Gas Demand Model'!AC29","v":4059.2479616435353},{"$f":"'Gas Demand Model'!AD29","v":2851.3701432867538},{"$f":"'Gas Demand Model'!AE29","v":1898.3934277785097},{"$f":"'Gas Demand Model'!AF29","v":1184.9987228952257},{"$f":"'Gas Demand Model'!AG29","v":683.95405265421948},{"$f":"'Gas Demand Model'!AH29","v":358.63473472410209}]
[null,"CD","Clothes Drying",{"$f":"'Gas Demand Model'!D30","v":84432.74245537458},{"$f":"'Gas Demand Model'!E30","v":83292.215710059361},{"$f":"'Gas Demand Model'!F30","v":82722.314805195288},{"$f":"'Gas Demand Model'!G30","v":82857.02644425325},{"$f":"'Gas Demand Model'!H30","v":82326.693288009279},{"$f":"'Gas Demand Model'!I30","v":80967.38803764405},{"$f":"'Gas Demand Model'!J30","v":79187.855966106014},{"$f":"'Gas Demand Model'!K30","v":77096.22785141108},{"$f":"'Gas Demand Model'!L30","v":74716.630876302559},{"$f":"'Gas Demand Model'!M30","v":72218.273511629915},{"$f":"'Gas Demand Model'!N30","v":69597.788095879834},{"$f":"'Gas Demand Model'!O30","v":66892.332988666618},{"$f":"'Gas Demand Model'!P30","v":63921.749608168771},{"$f":"'Gas Demand Model'!Q30","v":60874.943134129739},{"$f":"'Gas Demand Model'!R30","v":57636.214933801828},{"$f":"'Gas Demand Model'!S30","v":54170.093590024509},{"$f":"'Gas Demand Model'!T30","v":50270.672511378994},{"$f":"'Gas Demand Model'!U30","v":45956.713929613899},{"$f":"'Gas Demand Model'!V30","v":41290.456807704664},{"$f":"'Gas Demand Model'!W30","v":36592.278618298173},{"$f":"'Gas Demand Model'!X30","v":31956.891054485106},{"$f":"'Gas Demand Model'!Y30","v":27788.700622765056},{"$f":"'Gas Demand Model'!Z30","v":23961.595421416205},{"$f":"'Gas Demand Model'!AA30","v":20483.16173200565},{"$f":"'Gas Demand Model'!AB30","v":17320.017347475921},{"$f":"'Gas Demand Model'!AC30","v":14457.614102145002},{"$f":"'Gas Demand Model'!AD30","v":11889.777990467914},{"$f":"'Gas Demand Model'!AE30","v":9612.6498279863572},{"$f":"'Gas Demand Model'!AF30","v":7620.1537750270118},{"$f":"'Gas Demand Model'!AG30","v":5901.2464001087283},{"$f":"'Gas Demand Model'!AH30","v":4439.726682918551}]
[null,"Peak Load (Therms/Day)",null,{"$f":"'Gas Demand Model'!D31","v":3099235.4931956329},{"$f":"'Gas Demand Model'!E31","v":3074924.376213057},{"$f":"'Gas Demand Model'!F31","v":3078483.0830150899},{"$f":"'Gas Demand Model'!G31","v":3114624.0598593187},{"$f":"'Gas Demand Model'!H31","v":3132763.7781885564},{"$f":"'Gas Demand Model'!I31","v":3126751.0106930919},{"$f":"'Gas Demand Model'!J31","v":3112165.0716433791},{"$f":"'Gas Demand Model'!K31","v":3093246.8814731361},{"$f":"'Gas Demand Model'!L31","v":3070760.3110460746},{"$f":"'Gas Demand Model'!M31","v":3051172.7825009692},{"$f":"'Gas Demand Model'!N31","v":3033664.4065018683},{"$f":"'Gas Demand Model'!O31","v":3019164.8556725951},{"$f":"'Gas Demand Model'!P31","v":2998172.3782219314},{"$f":"'Gas Demand Model'!Q31","v":2978506.8519634092},{"$f":"'Gas Demand Model'!R31","v":2956218.1056950684},{"$f":"'Gas Demand Model'!S31","v":2934820.957872353},{"$f":"'Gas Demand Model'!T31","v":2911258.7404382052},{"$f":"'Gas Demand Model'!U31","v":2890376.9067243468},{"$f":"'Gas Demand Model'!V31","v":2868200.6727705635},{"$f":"'Gas Demand Model'!W31","v":2849859.612060254},{"$f":"'Gas Demand Model'!X31","v":2829883.0887021399},{"$f":"'Gas Demand Model'!Y31","v":2816328.8441487039},{"$f":"'Gas Demand Model'!Z31","v":2800943.1895629009},{"$f":"'Gas Demand Model'!AA31","v":2788435.4233605764},{"$f":"'Gas Demand Model'!AB31","v":2778325.8728414373},{"$f":"'Gas Demand Model'!AC31","v":2770539.5576302935},{"$f":"'Gas Demand Model'!AD31","v":2764953.2908358788},{"$f":"'Gas Demand Model'!AE31","v":2761369.728685488},{"$f":"'Gas Demand Model'!AF31","v":2759515.6046147044},{"$f":"'Gas Demand Model'!AG31","v":2759058.8635866689},{"$f":"'Gas Demand Model'!AH31","v":2759635.0807227674}]
[]
["Gas System Winter Peak Change vs Baseline Forecast",null,"13F average"]
[null,"Segment Peak Gas Consumption (Th/Day)",null,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Residential Peak Demand",null,{"$f":"D88","v":6524636.7490249127},6566989.5885036001,6543274.3565699104,6573966.222565487,6618828.7292908272,6652592.6593995579,6648926.9006456686,6636960.8386838371,6622131.9644384449,6607214.1317973901,6596176.5533734327,6607158.1501042908,6601066.8985069627,6593186.4072245406,6583416.9969637552,6580473.1112837084,6569362.5140209161,6555601.9664658858,6540891.1742201075,6548414.0260636015,6546999.2820689697,6562792.2917603897,6575212.4565389063,6595576.8203069521,6620007.5845562546,6648386.2144031357,6680480.484928268,6715904.6198262163,6754124.2356348494,6794495.7420587474,6836319.4989377121]
[null,"Commercial Peak Demand",null,{"$f":"D96","v":3099235.4931956329},3074924.376213057,3078483.0830150899,3114624.0598593187,3132763.7781885564,3126751.0106930919,3112165.0716433791,3093246.8814731361,3070760.3110460746,3051172.7825009692,3033664.4065018683,3019164.8556725951,2998172.3782219314,2978506.8519634092,2956218.1056950684,2934820.957872353,2911258.7404382052,2890376.9067243468,2868200.6727705635,2849859.612060254,2829883.0887021399,2816328.8441487039,2800943.1895629009,2788435.4233605764,2778325.8728414373,2770539.5576302935,2764953.2908358788,2761369.728685488,2759515.6046147044,2759058.8635866689,2759635.0807227674]
[null,"Scenario Total Peak Demand",null,{"$f":"SUM(D100:D101)","v":9623872.2422205452},{"$f":"SUM(E100:E101)","v":9641913.964716658},9621757.4395850003,9688590.2824248057,9751592.5074793845,9779343.6700926498,9761091.9722890481,9730207.7201569732,9692892.2754845191,9658386.9142983593,9629840.9598753005,9626323.0057768859,9599239.2767288946,9571693.2591879498,9539635.1026588231,9515294.0691560619,9480621.2544591203,9445978.8731902316,9409091.846990671,9398273.638123855,9376882.3707711101,9379121.1359090935,9376155.6461018063,9384012.243667528,9398333.4573976919,9418925.7720334288,9445433.7757641468,9477274.3485117033,9513639.8402495533,9553554.6056454163,9595954.579660479]
[null,"PSE Peak Forecast",null,{"$f":"'Gas Demand Model'!D11","v":9554046},{"$f":"'Gas Demand Model'!E11","v":9570023},{"$f":"'Gas Demand Model'!F11","v":9665605},{"$f":"'Gas Demand Model'!G11","v":9702983},{"$f":"'Gas Demand Model'!H11","v":9789475},{"$f":"'Gas Demand Model'!I11","v":9830975},{"$f":"'Gas Demand Model'!J11","v":9875090},{"$f":"'Gas Demand Model'!K11","v":9912708},{"$f":"'Gas Demand Model'!L11","v":9963811},{"$f":"'Gas Demand Model'!M11","v":9982295},{"$f":"'Gas Demand Model'!N11","v":10025025},{"$f":"'Gas Demand Model'!O11","v":10071874},{"$f":"'Gas Demand Model'!P11","v":10132023},{"$f":"'Gas Demand Model'!Q11","v":10158264},{"$f":"'Gas Demand Model'!R11","v":10201384},{"$f":"'Gas Demand Model'!S11","v":10245719},{"$f":"'Gas Demand Model'!T11","v":10306320},{"$f":"'Gas Demand Model'!U11","v":10330453},{"$f":"'Gas Demand Model'!V11","v":10371432},{"$f":"'Gas Demand Model'!W11","v":10417442},{"$f":"'Gas Demand Model'!X11","v":10474881},{"$f":"'Gas Demand Model'!Y11","v":10496819},{"$f":"'Gas Demand Model'!Z11","v":10546239.520027289},{"$f":"'Gas Demand Model'!AA11","v":10590797.28110352},{"$f":"'Gas Demand Model'!AB11","v":10635355.042179748},{"$f":"'Gas Demand Model'!AC11","v":10679912.803255979},{"$f":"'Gas Demand Model'!AD11","v":10724470.56433221},{"$f":"'Gas Demand Model'!AE11","v":10769028.32540844},{"$f":"'Gas Demand Model'!AF11","v":10813586.086484671},{"$f":"'Gas Demand Model'!AG11","v":10858143.847560899},{"$f":"'Gas Demand Model'!AH11","v":10902701.60863713}]
[null,"Scenario Peak Change",null,{"$f":"'Gas Demand Model'!D12","v":69826.242220545188},{"$f":"'Gas Demand Model'!E12","v":71890.964716657996},{"$f":"'Gas Demand Model'!F12","v":-43847.560414999723},{"$f":"'Gas Demand Model'!G12","v":-14392.717575194314},{"$f":"'Gas Demand Model'!H12","v":-37882.492520615458},{"$f":"'Gas Demand Model'!I12","v":-51631.329907350242},{"$f":"'Gas Demand Model'!J12","v":-113998.02771095186},{"$f":"'Gas Demand Model'!K12","v":-182500.27984302677},{"$f":"'Gas Demand Model'!L12","v":-270918.72451548092},{"$f":"'Gas Demand Model'!M12","v":-323908.0857016407},{"$f":"'Gas Demand Model'!N12","v":-395184.04012469947},{"$f":"'Gas Demand Model'!O12","v":-445550.9942231141},{"$f":"'Gas Demand Model'!P12","v":-532783.72327110544},{"$f":"'Gas Demand Model'!Q12","v":-586570.74081205018},{"$f":"'Gas Demand Model'!R12","v":-661748.89734117687},{"$f":"'Gas Demand Model'!S12","v":-730424.93084393814},{"$f":"'Gas Demand Model'!T12","v":-825698.74554087967},{"$f":"'Gas Demand Model'!U12","v":-884474.12680976838},{"$f":"'Gas Demand Model'!V12","v":-962340.15300932899},{"$f":"'Gas Demand Model'!W12","v":-1019168.361876145},{"$f":"'Gas Demand Model'!X12","v":-1097998.6292288899},{"$f":"'Gas Demand Model'!Y12","v":-1117697.8640909065},{"$f":"'Gas Demand Model'!Z12","v":-1170083.8739254829},{"$f":"'Gas Demand Model'!AA12","v":-1206785.0374359917},{"$f":"'Gas Demand Model'!AB12","v":-1237021.5847820565},{"$f":"'Gas Demand Model'!AC12","v":-1260987.0312225502},{"$f":"'Gas Demand Model'!AD12","v":-1279036.7885680627},{"$f":"'Gas Demand Model'!AE12","v":-1291753.9768967368},{"$f":"'Gas Demand Model'!AF12","v":-1299946.2462351173},{"$f":"'Gas Demand Model'!AG12","v":-1304589.241915483},{"$f":"'Gas Demand Model'!AH12","v":-1306747.0289766509}]
[null,"Gas Peak Change vs Forecast (%)",null,{"$f":"'Gas Demand Model'!D13","v":7.3085520229383416E-3},{"$f":"'Gas Demand Model'!E13","v":7.5120994710939915E-3},{"$f":"'Gas Demand Model'!F13","v":-4.5364527533454657E-3},{"$f":"'Gas Demand Model'!G13","v":-1.4833291550849781E-3},{"$f":"'Gas Demand Model'!H13","v":-3.8697164577891074E-3},{"$f":"'Gas Demand Model'!I13","v":-5.2519032860270931E-3},{"$f":"'Gas Demand Model'!J13","v":-1.1543998860866322E-2},{"$f":"'Gas Demand Model'!K13","v":-1.841073900724477E-2},{"$f":"'Gas Demand Model'!L13","v":-2.7190271324444071E-2},{"$f":"'Gas Demand Model'!M13","v":-3.2448258211327241E-2},{"$f":"'Gas Demand Model'!N13","v":-3.9419756072897494E-2},{"$f":"'Gas Demand Model'!O13","v":-4.4237149335179748E-2},{"$f":"'Gas Demand Model'!P13","v":-5.2584140726003592E-2},{"$f":"'Gas Demand Model'!Q13","v":-5.774320699009694E-2},{"$f":"'Gas Demand Model'!R13","v":-6.4868541105910449E-2},{"$f":"'Gas Demand Model'!S13","v":-7.1290744050655497E-2},{"$f":"'Gas Demand Model'!T13","v":-8.0115768338347659E-2},{"$f":"'Gas Demand Model'!U13","v":-8.5618135701287068E-2},{"$f":"'Gas Demand Model'!V13","v":-9.2787587385168124E-2},{"$f":"'Gas Demand Model'!W13","v":-9.7832880843123027E-2},{"$f":"'Gas Demand Model'!X13","v":-0.10482206234408675},{"$f":"'Gas Demand Model'!Y13","v":-0.10647967389843593},{"$f":"'Gas Demand Model'!Z13","v":-0.11094797076280083},{"$f":"'Gas Demand Model'!AA13","v":-0.11394657129252972},{"$f":"'Gas Demand Model'!AB13","v":-0.11631220395332709},{"$f":"'Gas Demand Model'!AC13","v":-0.11807091073235298},{"$f":"'Gas Demand Model'!AD13","v":-0.11926339681717479},{"$f":"'Gas Demand Model'!AE13","v":-0.11995083844741805},{"$f":"'Gas Demand Model'!AF13","v":-0.12021416723725453},{"$f":"'Gas Demand Model'!AG13","v":-0.12014845817395736},{"$f":"'Gas Demand Model'!AH13","v":-0.11985534190364755}]
[]
["Electric Sales (GWh/yr)"]
[null,"Residential Segment Incremental Annual Electric Sales (GWh/yr)","Device",2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"SH","Space Heating",{"$f":"'Electric Demand Model'!D96","v":12.082406972303662},{"$f":"'Electric Demand Model'!E96","v":36.529425903270969},{"$f":"'Electric Demand Model'!F96","v":70.695954142651686},{"$f":"'Electric Demand Model'!G96","v":114.07058590893035},{"$f":"'Electric Demand Model'!H96","v":166.79348586915401},{"$f":"'Electric Demand Model'!I96","v":228.99259640368089},{"$f":"'Electric Demand Model'!J96","v":299.75609691053256},{"$f":"'Electric Demand Model'!K96","v":379.81103186303829},{"$f":"'Electric Demand Model'!L96","v":469.24409926007422},{"$f":"'Electric Demand Model'!M96","v":567.88742833003266},{"$f":"'Electric Demand Model'!N96","v":675.49590959618195},{"$f":"'Electric Demand Model'!O96","v":794.34787083115611},{"$f":"'Electric Demand Model'!P96","v":918.87937586325393},{"$f":"'Electric Demand Model'!Q96","v":1049.5259852431361},{"$f":"'Electric Demand Model'!R96","v":1186.8284116005655},{"$f":"'Electric Demand Model'!S96","v":1336.1343309014035},{"$f":"'Electric Demand Model'!T96","v":1500.195740844038},{"$f":"'Electric Demand Model'!U96","v":1682.2259044605819},{"$f":"'Electric Demand Model'!V96","v":1876.8285087543152},{"$f":"'Electric Demand Model'!W96","v":2080.8298957488337},{"$f":"'Electric Demand Model'!X96","v":2278.0884484962721},{"$f":"'Electric Demand Model'!Y96","v":2462.7836010267097},{"$f":"'Electric Demand Model'!Z96","v":2629.144802979411},{"$f":"'Electric Demand Model'!AA96","v":2782.9515772794521},{"$f":"'Electric Demand Model'!AB96","v":2923.6363084932159},{"$f":"'Electric Demand Model'!AC96","v":3051.455382295112},{"$f":"'Electric Demand Model'!AD96","v":3166.326031483859},{"$f":"'Electric Demand Model'!AE96","v":3268.0834986967711},{"$f":"'Electric Demand Model'!AF96","v":3356.6845358183664},{"$f":"'Electric Demand Model'!AG96","v":3432.3412317848351},{"$f":"'Electric Demand Model'!AH96","v":3495.5447412380709}]
[null,"WH","Water Heating",{"$f":"'Electric Demand Model'!D97","v":4.5881330117053709},{"$f":"'Electric Demand Model'!E97","v":14.520497153263651},{"$f":"'Electric Demand Model'!F97","v":29.376274709995105},{"$f":"'Electric Demand Model'!G97","v":48.831347754147856},{"$f":"'Electric Demand Model'!H97","v":72.247977914717538},{"$f":"'Electric Demand Model'!I97","v":98.933957039979489},{"$f":"'Electric Demand Model'!J97","v":127.89117933140103},{"$f":"'Electric Demand Model'!K97","v":159.00204863721731},{"$f":"'Electric Demand Model'!L97","v":192.18646857637162},{"$f":"'Electric Demand Model'!M97","v":227.78260093690065},{"$f":"'Electric Demand Model'!N97","v":266.64072464378762},{"$f":"'Electric Demand Model'!O97","v":310.89326869999525},{"$f":"'Electric Demand Model'!P97","v":359.10173263075109},{"$f":"'Electric Demand Model'!Q97","v":411.08084082741397},{"$f":"'Electric Demand Model'!R97","v":465.28228624647659},{"$f":"'Electric Demand Model'!S97","v":520.81648677743783},{"$f":"'Electric Demand Model'!T97","v":575.53482463207376},{"$f":"'Electric Demand Model'!U97","v":629.37743412048587},{"$f":"'Electric Demand Model'!V97","v":682.52664400475226},{"$f":"'Electric Demand Model'!W97","v":737.91811231333679},{"$f":"'Electric Demand Model'!X97","v":792.82760939745219},{"$f":"'Electric Demand Model'!Y97","v":845.64868038030897},{"$f":"'Electric Demand Model'!Z97","v":894.0289465895454},{"$f":"'Electric Demand Model'!AA97","v":939.29889022077805},{"$f":"'Electric Demand Model'!AB97","v":980.62838978963828},{"$f":"'Electric Demand Model'!AC97","v":1017.6110283681357},{"$f":"'Electric Demand Model'!AD97","v":1049.9213896011447},{"$f":"'Electric Demand Model'!AE97","v":1077.4343693350793},{"$f":"'Electric Demand Model'!AF97","v":1100.2916425301346},{"$f":"'Electric Demand Model'!AG97","v":1118.9105024743315},{"$f":"'Electric Demand Model'!AH97","v":1133.9429515385966}]
[null,"CK","Cooking",{"$f":"'Electric Demand Model'!D98","v":1.090202510673985},{"$f":"'Electric Demand Model'!E98","v":3.2967667405959378},{"$f":"'Electric Demand Model'!F98","v":6.3823767292790219},{"$f":"'Electric Demand Model'!G98","v":10.302676125928683},{"$f":"'Electric Demand Model'!H98","v":15.072431145329181},{"$f":"'Electric Demand Model'!I98","v":20.705634767909817},{"$f":"'Electric Demand Model'!J98","v":27.122644439029635},{"$f":"'Electric Demand Model'!K98","v":34.392460113400055},{"$f":"'Electric Demand Model'!L98","v":42.526735363552078},{"$f":"'Electric Demand Model'!M98","v":51.514556884238104},{"$f":"'Electric Demand Model'!N98","v":61.338441521621959},{"$f":"'Electric Demand Model'!O98","v":72.226041487013617},{"$f":"'Electric Demand Model'!P98","v":83.684661351258157},{"$f":"'Electric Demand Model'!Q98","v":95.767203700084721},{"$f":"'Electric Demand Model'!R98","v":108.5377226446804},{"$f":"'Electric Demand Model'!S98","v":122.50280379901393},{"$f":"'Electric Demand Model'!T98","v":137.93742641930965},{"$f":"'Electric Demand Model'!U98","v":155.16480313831835},{"$f":"'Electric Demand Model'!V98","v":173.71846956309906},{"$f":"'Electric Demand Model'!W98","v":193.33467933276478},{"$f":"'Electric Demand Model'!X98","v":212.53791204669523},{"$f":"'Electric Demand Model'!Y98","v":230.79547171706255},{"$f":"'Electric Demand Model'!Z98","v":247.56833144128399},{"$f":"'Electric Demand Model'!AA98","v":263.39771681903369},{"$f":"'Electric Demand Model'!AB98","v":278.2297734507315},{"$f":"'Electric Demand Model'!AC98","v":292.08629860388544},{"$f":"'Electric Demand Model'!AD98","v":304.95478881015919},{"$f":"'Electric Demand Model'!AE98","v":316.81217964909297},{"$f":"'Electric Demand Model'!AF98","v":327.64410983992661},{"$f":"'Electric Demand Model'!AG98","v":337.45805703729326},{"$f":"'Electric Demand Model'!AH98","v":346.28613761140423}]
[null,"CD","Clothes Drying",{"$f":"'Electric Demand Model'!D99","v":0.98118225960658645},{"$f":"'Electric Demand Model'!E99","v":2.9670900665363442},{"$f":"'Electric Demand Model'!F99","v":5.7441390563511199},{"$f":"'Electric Demand Model'!G99","v":9.2724085133358152},{"$f":"'Electric Demand Model'!H99","v":13.565188030796262},{"$f":"'Electric Demand Model'!I99","v":18.635071291118837},{"$f":"'Electric Demand Model'!J99","v":24.410379995126672},{"$f":"'Electric Demand Model'!K99","v":30.953214102060052},{"$f":"'Electric Demand Model'!L99","v":38.274061827196867},{"$f":"'Electric Demand Model'!M99","v":46.363101195814295},{"$f":"'Electric Demand Model'!N99","v":55.204597369459769},{"$f":"'Electric Demand Model'!O99","v":65.003437338312267},{"$f":"'Electric Demand Model'!P99","v":75.316195216132343},{"$f":"'Electric Demand Model'!Q99","v":86.190483330076262},{"$f":"'Electric Demand Model'!R99","v":97.683950380212366},{"$f":"'Electric Demand Model'!S99","v":110.25252341911253},{"$f":"'Electric Demand Model'!T99","v":124.1436837773787},{"$f":"'Electric Demand Model'!U99","v":139.64832282448654},{"$f":"'Electric Demand Model'!V99","v":156.34662260678917},{"$f":"'Electric Demand Model'!W99","v":174.00121139948831},{"$f":"'Electric Demand Model'!X99","v":191.28412084202571},{"$f":"'Electric Demand Model'!Y99","v":207.7159245453563},{"$f":"'Electric Demand Model'!Z99","v":222.81149829715559},{"$f":"'Electric Demand Model'!AA99","v":237.05794513713036},{"$f":"'Electric Demand Model'!AB99","v":250.40679610565834},{"$f":"'Electric Demand Model'!AC99","v":262.87766874349688},{"$f":"'Electric Demand Model'!AD99","v":274.45930992914327},{"$f":"'Electric Demand Model'!AE99","v":285.13096168418366},{"$f":"'Electric Demand Model'!AF99","v":294.8796988559339},{"$f":"'Electric Demand Model'!AG99","v":303.71225133356398},{"$f":"'Electric Demand Model'!AH99","v":311.65752385026377}]
[null,"Annual Consumption (GWh/yr)",null,{"$f":"'Electric Demand Model'!D100","v":18.741924754289606},{"$f":"'Electric Demand Model'!E100","v":57.313779863666902},{"$f":"'Electric Demand Model'!F100","v":112.19874463827692},{"$f":"'Electric Demand Model'!G100","v":182.47701830234271},{"$f":"'Electric Demand Model'!H100","v":267.679082959997},{"$f":"'Electric Demand Model'!I100","v":367.26725950268906},{"$f":"'Electric Demand Model'!J100","v":479.18030067608987},{"$f":"'Electric Demand Model'!K100","v":604.15875471571576},{"$f":"'Electric Demand Model'!L100","v":742.23136502719478},{"$f":"'Electric Demand Model'!M100","v":893.54768734698564},{"$f":"'Electric Demand Model'!N100","v":1058.6796731310512},{"$f":"'Electric Demand Model'!O100","v":1242.4706183564774},{"$f":"'Electric Demand Model'!P100","v":1436.9819650613956},{"$f":"'Electric Demand Model'!Q100","v":1642.5645131007111},{"$f":"'Electric Demand Model'!R100","v":1858.3323708719347},{"$f":"'Electric Demand Model'!S100","v":2089.7061448969675},{"$f":"'Electric Demand Model'!T100","v":2337.8116756728},{"$f":"'Electric Demand Model'!U100","v":2606.4164645438727},{"$f":"'Electric Demand Model'!V100","v":2889.4202449289555},{"$f":"'Electric Demand Model'!W100","v":3186.0838987944235},{"$f":"'Electric Demand Model'!X100","v":3474.7380907824454},{"$f":"'Electric Demand Model'!Y100","v":3746.9436776694374},{"$f":"'Electric Demand Model'!Z100","v":3993.5535793073959},{"$f":"'Electric Demand Model'!AA100","v":4222.7061294563937},{"$f":"'Electric Demand Model'!AB100","v":4432.9012678392437},{"$f":"'Electric Demand Model'!AC100","v":4624.0303780106296},{"$f":"'Electric Demand Model'!AD100","v":4795.6615198243053},{"$f":"'Electric Demand Model'!AE100","v":4947.4610093651272},{"$f":"'Electric Demand Model'!AF100","v":5079.4999870443617},{"$f":"'Electric Demand Model'!AG100","v":5192.4220426300244},{"$f":"'Electric Demand Model'!AH100","v":5287.4313542383352}]
[]
[null,"Commercial Segment Incremental Annual Electric Sales (GWh/yr)","Device",2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"SH","Space Heating",{"$f":"'Electric Demand Model'!D103","v":5.4918059383623286},{"$f":"'Electric Demand Model'!E103","v":16.372956973190842},{"$f":"'Electric Demand Model'!F103","v":31.855108874124461},{"$f":"'Electric Demand Model'!G103","v":51.794708070956432},{"$f":"'Electric Demand Model'!H103","v":75.719237767892636},{"$f":"'Electric Demand Model'!I103","v":103.32454232925186},{"$f":"'Electric Demand Model'!J103","v":134.83617717448871},{"$f":"'Electric Demand Model'!K103","v":170.30745272179283},{"$f":"'Electric Demand Model'!L103","v":209.60706897204565},{"$f":"'Electric Demand Model'!M103","v":252.96248929185066},{"$f":"'Electric Demand Model'!N103","v":300.11347428903309},{"$f":"'Electric Demand Model'!O103","v":351.22043480693117},{"$f":"'Electric Demand Model'!P103","v":404.5530051396031},{"$f":"'Electric Demand Model'!Q103","v":460.47517306315979},{"$f":"'Electric Demand Model'!R103","v":518.63245410823913},{"$f":"'Electric Demand Model'!S103","v":581.12384200783504},{"$f":"'Electric Demand Model'!T103","v":649.73590742307806},{"$f":"'Electric Demand Model'!U103","v":726.48408225791013},{"$f":"'Electric Demand Model'!V103","v":807.95781709149571},{"$f":"'Electric Demand Model'!W103","v":891.07746370601819},{"$f":"'Electric Demand Model'!X103","v":971.15585228105851},{"$f":"'Electric Demand Model'!Y103","v":1044.5539269357294},{"$f":"'Electric Demand Model'!Z103","v":1109.0658780687581},{"$f":"'Electric Demand Model'!AA103","v":1167.1371436049744},{"$f":"'Electric Demand Model'!AB103","v":1219.0914425279641},{"$f":"'Electric Demand Model'!AC103","v":1265.14291057891},{"$f":"'Electric Demand Model'!AD103","v":1305.3602889778849},{"$f":"'Electric Demand Model'!AE103","v":1339.7764635822782},{"$f":"'Electric Demand Model'!AF103","v":1368.4724414822385},{"$f":"'Electric Demand Model'!AG103","v":1391.6303014707066},{"$f":"'Electric Demand Model'!AH103","v":1409.5400319829819}]
[null,"WH","Water Heating",{"$f":"'Electric Demand Model'!D104","v":2.3790087954881738},{"$f":"'Electric Demand Model'!E104","v":7.4244465530646506},{"$f":"'Electric Demand Model'!F104","v":15.100091531332028},{"$f":"'Electric Demand Model'!G104","v":25.293489794260385},{"$f":"'Electric Demand Model'!H104","v":37.415467006149555},{"$f":"'Electric Demand Model'!I104","v":50.924380481575746},{"$f":"'Electric Demand Model'!J104","v":65.62620994990202},{"$f":"'Electric Demand Model'!K104","v":81.333062197119219},{"$f":"'Electric Demand Model'!L104","v":97.932814803224943},{"$f":"'Electric Demand Model'!M104","v":115.74779993366781},{"$f":"'Electric Demand Model'!N104","v":135.14113978707451},{"$f":"'Electric Demand Model'!O104","v":156.8117801421287},{"$f":"'Electric Demand Model'!P104","v":180.35689658300603},{"$f":"'Electric Demand Model'!Q104","v":205.74940394785065},{"$f":"'Electric Demand Model'!R104","v":231.94584644874806},{"$f":"'Electric Demand Model'!S104","v":258.40542079888752},{"$f":"'Electric Demand Model'!T104","v":284.35369313034079},{"$f":"'Electric Demand Model'!U104","v":310.0639531802035},{"$f":"'Electric Demand Model'!V104","v":335.18303629601547},{"$f":"'Electric Demand Model'!W104","v":360.48348838915564},{"$f":"'Electric Demand Model'!X104","v":385.56307998824389},{"$f":"'Electric Demand Model'!Y104","v":409.15975894936685},{"$f":"'Electric Demand Model'!Z104","v":430.22212778169524},{"$f":"'Electric Demand Model'!AA104","v":449.3847966424583},{"$f":"'Electric Demand Model'!AB104","v":466.46141324793501},{"$f":"'Electric Demand Model'!AC104","v":481.29648790415064},{"$f":"'Electric Demand Model'!AD104","v":493.77588299752426},{"$f":"'Electric Demand Model'!AE104","v":503.88142700741469},{"$f":"'Electric Demand Model'!AF104","v":511.71914775657945},{"$f":"'Electric Demand Model'!AG104","v":517.51994858445175},{"$f":"'Electric Demand Model'!AH104","v":521.61741289218185}]
[null,"CK","Cooking",{"$f":"'Electric Demand Model'!D105","v":2.1498020489193448},{"$f":"'Electric Demand Model'!E105","v":6.7091346791743725},{"$f":"'Electric Demand Model'!F105","v":13.6452659504632},{"$f":"'Electric Demand Model'!G105","v":22.856576355306643},{"$f":"'Electric Demand Model'!H105","v":33.810655842736793},{"$f":"'Electric Demand Model'!I105","v":46.018046552356289},{"$f":"'Electric Demand Model'!J105","v":59.303421189815353},{"$f":"'Electric Demand Model'!K105","v":73.496989203174465},{"$f":"'Electric Demand Model'!L105","v":88.497430660910865},{"$f":"'Electric Demand Model'!M105","v":104.59602248096961},{"$f":"'Electric Demand Model'!N105","v":122.12090167910968},{"$f":"'Electric Demand Model'!O105","v":141.70367376681435},{"$f":"'Electric Demand Model'!P105","v":162.98032464033744},{"$f":"'Electric Demand Model'!Q105","v":185.92637867076863},{"$f":"'Electric Demand Model'!R105","v":209.59891231992253},{"$f":"'Electric Demand Model'!S105","v":233.50922625375199},{"$f":"'Electric Demand Model'!T105","v":256.9574998077926},{"$f":"'Electric Demand Model'!U105","v":280.1906924879828},{"$f":"'Electric Demand Model'!V105","v":302.88966546015581},{"$f":"'Electric Demand Model'!W105","v":325.75253332830823},{"$f":"'Electric Demand Model'!X105","v":348.41581961292928},{"$f":"'Electric Demand Model'!Y105","v":369.73906519088644},{"$f":"'Electric Demand Model'!Z105","v":388.77216996826627},{"$f":"'Electric Demand Model'!AA105","v":406.08860228148853},{"$f":"'Electric Demand Model'!AB105","v":421.51996404723207},{"$f":"'Electric Demand Model'!AC105","v":434.92574630087006},{"$f":"'Electric Demand Model'!AD105","v":446.20280807209537},{"$f":"'Electric Demand Model'!AE105","v":455.33472858416258},{"$f":"'Electric Demand Model'!AF105","v":462.4173203582526},{"$f":"'Electric Demand Model'!AG105","v":467.65924024050923},{"$f":"'Electric Demand Model'!AH105","v":471.36193237886454}]
[null,"CD","Clothes Drying",{"$f":"'Electric Demand Model'!D106","v":3.020331568457586},{"$f":"'Electric Demand Model'!E106","v":9.0065448395783516},{"$f":"'Electric Demand Model'!F106","v":17.528820375646664},{"$f":"'Electric Demand Model'!G106","v":28.51330020849899},{"$f":"'Electric Demand Model'!H106","v":41.705773329998415},{"$f":"'Electric Demand Model'!I106","v":56.945094732853143},{"$f":"'Electric Demand Model'!J106","v":74.362872638731488},{"$f":"'Electric Demand Model'!K106","v":93.997227127864775},{"$f":"'Electric Demand Model'!L106","v":115.78568554433892},{"$f":"'Electric Demand Model'!M106","v":139.8651649820394},{"$f":"'Electric Demand Model'!N106","v":166.10443564676808},{"$f":"'Electric Demand Model'!O106","v":194.64738571654979},{"$f":"'Electric Demand Model'!P106","v":224.56833153789532},{"$f":"'Electric Demand Model'!Q106","v":256.10352280753102},{"$f":"'Electric Demand Model'!R106","v":289.09340347387189},{"$f":"'Electric Demand Model'!S106","v":324.75086856710834},{"$f":"'Electric Demand Model'!T106","v":364.13026816773089},{"$f":"'Electric Demand Model'!U106","v":408.43290484540898},{"$f":"'Electric Demand Model'!V106","v":455.82255571721419},{"$f":"'Electric Demand Model'!W106","v":504.6315103032594},{"$f":"'Electric Demand Model'!X106","v":552.25604865845207},{"$f":"'Electric Demand Model'!Y106","v":596.64721571355392},{"$f":"'Electric Demand Model'!Z106","v":636.53699442822756},{"$f":"'Electric Demand Model'!AA106","v":673.30830062608902},{"$f":"'Electric Demand Model'!AB106","v":707.13488022566662},{"$f":"'Electric Demand Model'!AC106","v":738.12424202184218},{"$f":"'Electric Demand Model'!AD106","v":766.29491660814472},{"$f":"'Electric Demand Model'!AE106","v":791.63828833858145},{"$f":"'Electric Demand Model'!AF106","v":814.16722366075396},{"$f":"'Electric Demand Model'!AG106","v":833.94794437419137},{"$f":"'Electric Demand Model'!AH106","v":851.10546179536311}]
[null,"Annual Consumption (GWh/yr)",null,{"$f":"'Electric Demand Model'!D107","v":13.040948351227433},{"$f":"'Electric Demand Model'!E107","v":39.513083045008216},{"$f":"'Electric Demand Model'!F107","v":78.129286731566353},{"$f":"'Electric Demand Model'!G107","v":128.45807442902245},{"$f":"'Electric Demand Model'!H107","v":188.65113394677741},{"$f":"'Electric Demand Model'!I107","v":257.21206409603701},{"$f":"'Electric Demand Model'!J107","v":334.12868095293754},{"$f":"'Electric Demand Model'!K107","v":419.1347312499513},{"$f":"'Electric Demand Model'!L107","v":511.82299998052042},{"$f":"'Electric Demand Model'!M107","v":613.17147668852749},{"$f":"'Electric Demand Model'!N107","v":723.47995140198532},{"$f":"'Electric Demand Model'!O107","v":844.38327443242395},{"$f":"'Electric Demand Model'!P107","v":972.45855790084192},{"$f":"'Electric Demand Model'!Q107","v":1108.25447848931},{"$f":"'Electric Demand Model'!R107","v":1249.2706163507817},{"$f":"'Electric Demand Model'!S107","v":1397.7893576275828},{"$f":"'Electric Demand Model'!T107","v":1555.1773685289425},{"$f":"'Electric Demand Model'!U107","v":1725.1716327715055},{"$f":"'Electric Demand Model'!V107","v":1901.8530745648814},{"$f":"'Electric Demand Model'!W107","v":2081.9449957267416},{"$f":"'Electric Demand Model'!X107","v":2257.3908005406838},{"$f":"'Electric Demand Model'!Y107","v":2420.0999667895367},{"$f":"'Electric Demand Model'!Z107","v":2564.5971702469474},{"$f":"'Electric Demand Model'!AA107","v":2695.9188431550101},{"$f":"'Electric Demand Model'!AB107","v":2814.207700048798},{"$f":"'Electric Demand Model'!AC107","v":2919.4893868057729},{"$f":"'Electric Demand Model'!AD107","v":3011.6338966556491},{"$f":"'Electric Demand Model'!AE107","v":3090.6309075124368},{"$f":"'Electric Demand Model'!AF107","v":3156.7761332578248},{"$f":"'Electric Demand Model'!AG107","v":3210.7574346698584},{"$f":"'Electric Demand Model'!AH107","v":3253.6248390493915}]
[]
["Electric System Peak (MW) - 1 in 2",null,"23F"]
[null,"Residential Segment Peak Incremental Electric Demand (MW)","Device",2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"SH","Space Heating",{"$f":"'Electric Demand Model'!D31","v":0},{"$f":"'Electric Demand Model'!E31","v":0},{"$f":"'Electric Demand Model'!F31","v":0},{"$f":"'Electric Demand Model'!G31","v":0},{"$f":"'Electric Demand Model'!H31","v":0},{"$f":"'Electric Demand Model'!I31","v":0},{"$f":"'Electric Demand Model'!J31","v":0},{"$f":"'Electric Demand Model'!K31","v":0},{"$f":"'Electric Demand Model'!L31","v":0},{"$f":"'Electric Demand Model'!M31","v":0},{"$f":"'Electric Demand Model'!N31","v":0},{"$f":"'Electric Demand Model'!O31","v":0},{"$f":"'Electric Demand Model'!P31","v":0},{"$f":"'Electric Demand Model'!Q31","v":0},{"$f":"'Electric Demand Model'!R31","v":0},{"$f":"'Electric Demand Model'!S31","v":0},{"$f":"'Electric Demand Model'!T31","v":0},{"$f":"'Electric Demand Model'!U31","v":0},{"$f":"'Electric Demand Model'!V31","v":0},{"$f":"'Electric Demand Model'!W31","v":0},{"$f":"'Electric Demand Model'!X31","v":0},{"$f":"'Electric Demand Model'!Y31","v":0},{"$f":"'Electric Demand Model'!Z31","v":0},{"$f":"'Electric Demand Model'!AA31","v":0},{"$f":"'Electric Demand Model'!AB31","v":0},{"$f":"'Electric Demand Model'!AC31","v":0},{"$f":"'Electric Demand Model'!AD31","v":0},{"$f":"'Electric Demand Model'!AE31","v":0},{"$f":"'Electric Demand Model'!AF31","v":0},{"$f":"'Electric Demand Model'!AG31","v":0},{"$f":"'Electric Demand Model'!AH31","v":0}]
[null,"WH","Water Heating",{"$f":"'Electric Demand Model'!D32","v":1.3534992384530846},{"$f":"'Electric Demand Model'!E32","v":4.2835466602127781},{"$f":"'Electric Demand Model'!F32","v":8.666001039448556},{"$f":"'Electric Demand Model'!G32","v":14.405247587473617},{"$f":"'Electric Demand Model'!H32","v":21.313153484841674},{"$f":"'Electric Demand Model'!I32","v":29.185517326793949},{"$f":"'Electric Demand Model'!J32","v":37.727897902763303},{"$f":"'Electric Demand Model'!K32","v":46.905604347979107},{"$f":"'Electric Demand Model'!L32","v":56.695008230029636},{"$f":"'Electric Demand Model'!M32","v":67.195867276385698},{"$f":"'Electric Demand Model'!N32","v":78.659013769917351},{"$f":"'Electric Demand Model'!O32","v":91.713514266498592},{"$f":"'Electric Demand Model'!P32","v":105.93501112607159},{"$f":"'Electric Demand Model'!Q32","v":121.26884804408712},{"$f":"'Electric Demand Model'!R32","v":137.25827444271061},{"$f":"'Electric Demand Model'!S32","v":153.64086359934419},{"$f":"'Electric Demand Model'!T32","v":169.78277326646173},{"$f":"'Electric Demand Model'!U32","v":185.66634306554334},{"$f":"'Electric Demand Model'!V32","v":201.34535998140194},{"$f":"'Electric Demand Model'!W32","v":217.68584313243437},{"$f":"'Electric Demand Model'!X32","v":233.88414477224842},{"$f":"'Electric Demand Model'!Y32","v":249.46636071219115},{"$f":"'Electric Demand Model'!Z32","v":263.73853924391591},{"$f":"'Electric Demand Model'!AA32","v":277.09317261512956},{"$f":"'Electric Demand Model'!AB32","v":289.28537498794333},{"$f":"'Electric Demand Model'!AC32","v":300.19525336860005},{"$f":"'Electric Demand Model'!AD32","v":309.72680993233769},{"$f":"'Electric Demand Model'!AE32","v":317.84313895384844},{"$f":"'Electric Demand Model'!AF32","v":324.58603454638973},{"$f":"'Electric Demand Model'!AG32","v":330.07859822992782},{"$f":"'Electric Demand Model'!AH32","v":334.51317070388609}]
[null,"CK","Cooking",{"$f":"'Electric Demand Model'!D33","v":0.12445234140113982},{"$f":"'Electric Demand Model'!E33","v":0.37634323522784674},{"$f":"'Electric Demand Model'!F33","v":0.72858181841084724},{"$f":"'Electric Demand Model'!G33","v":1.176104580585466},{"$f":"'Electric Demand Model'!H33","v":1.7205971627088106},{"$f":"'Electric Demand Model'!I33","v":2.3636569369760063},{"$f":"'Electric Demand Model'!J33","v":3.0961922875604606},{"$f":"'Electric Demand Model'!K33","v":3.9260799216210112},{"$f":"'Electric Demand Model'!L33","v":4.8546501556566293},{"$f":"'Electric Demand Model'!M33","v":5.8806571785659933},{"$f":"'Electric Demand Model'!N33","v":7.0021051965321872},{"$f":"'Electric Demand Model'!O33","v":8.2449819049102295},{"$f":"'Electric Demand Model'!P33","v":9.5530435332486476},{"$f":"'Electric Demand Model'!Q33","v":10.932329189507389},{"$f":"'Electric Demand Model'!R33","v":12.390150986835661},{"$f":"'Electric Demand Model'!S33","v":13.984338333220768},{"$f":"'Electric Demand Model'!T33","v":15.746281554715711},{"$f":"'Electric Demand Model'!U33","v":17.712877070584288},{"$f":"'Electric Demand Model'!V33","v":19.830875520901717},{"$f":"'Electric Demand Model'!W33","v":22.070168873603283},{"$f":"'Electric Demand Model'!X33","v":24.26231872679169},{"$f":"'Electric Demand Model'!Y33","v":26.346515036194354},{"$f":"'Electric Demand Model'!Z33","v":28.261225050374886},{"$f":"'Electric Demand Model'!AA33","v":30.06823251358832},{"$f":"'Electric Demand Model'!AB33","v":31.761389663325513},{"$f":"'Electric Demand Model'!AC33","v":33.343184772133043},{"$f":"'Electric Demand Model'!AD33","v":34.812190503442828},{"$f":"'Electric Demand Model'!AE33","v":36.165773932544859},{"$f":"'Electric Demand Model'!AF33","v":37.402295643827237},{"$f":"'Electric Demand Model'!AG33","v":38.522609250832559},{"$f":"'Electric Demand Model'!AH33","v":39.530381005868058}]
[null,"CD","Clothes Drying",{"$f":"'Electric Demand Model'!D34","v":0.17231862655542438},{"$f":"'Electric Demand Model'!E34","v":0.52109063339240314},{"$f":"'Electric Demand Model'!F34","v":1.0088055947227115},{"$f":"'Electric Demand Model'!G34","v":1.6284524961952607},{"$f":"'Electric Demand Model'!H34","v":2.3823653022121989},{"$f":"'Electric Demand Model'!I34","v":3.2727557588898555},{"$f":"'Electric Demand Model'!J34","v":4.2870354750837141},{"$f":"'Electric Demand Model'!K34","v":5.4361106607060155},{"$f":"'Electric Demand Model'!L34","v":6.72182329244764},{"$f":"'Electric Demand Model'!M34","v":8.1424484010913751},{"$f":"'Electric Demand Model'!N34","v":9.6952225798137999},{"$f":"'Electric Demand Model'!O34","v":11.416128791414167},{"$f":"'Electric Demand Model'!P34","v":13.227291046036589},{"$f":"'Electric Demand Model'!Q34","v":15.137071185471768},{"$f":"'Electric Demand Model'!R34","v":17.155593674080151},{"$f":"'Electric Demand Model'!S34","v":19.362929999844138},{"$f":"'Electric Demand Model'!T34","v":21.802543691144834},{"$f":"'Electric Demand Model'!U34","v":24.525522097732093},{"$f":"'Electric Demand Model'!V34","v":27.458135336633148},{"$f":"'Electric Demand Model'!W34","v":30.558695363450703},{"$f":"'Electric Demand Model'!X34","v":33.593979775557735},{"$f":"'Electric Demand Model'!Y34","v":36.479790050115255},{"$f":"'Electric Demand Model'!Z34","v":39.130926992826758},{"$f":"'Electric Demand Model'!AA34","v":41.632937326506912},{"$f":"'Electric Demand Model'!AB34","v":43.977308764604551},{"$f":"'Electric Demand Model'!AC34","v":46.167486607568819},{"$f":"'Electric Demand Model'!AD34","v":48.201494543228527},{"$f":"'Electric Demand Model'!AE34","v":50.075686983523646},{"$f":"'Electric Demand Model'!AF34","v":51.787793968376171},{"$f":"'Electric Demand Model'!AG34","v":53.33899742422971},{"$f":"'Electric Demand Model'!AH34","v":54.734373700432691}]
[null,"Peak Incremental Load (MW)",null,{"$f":"'Electric Demand Model'!D35","v":1.6502702064096488},{"$f":"'Electric Demand Model'!E35","v":5.180980528833028},{"$f":"'Electric Demand Model'!F35","v":10.403388452582114},{"$f":"'Electric Demand Model'!G35","v":17.209804664254346},{"$f":"'Electric Demand Model'!H35","v":25.416115949762684},{"$f":"'Electric Demand Model'!I35","v":34.821930022659814},{"$f":"'Electric Demand Model'!J35","v":45.111125665407478},{"$f":"'Electric Demand Model'!K35","v":56.267794930306131},{"$f":"'Electric Demand Model'!L35","v":68.27148167813391},{"$f":"'Electric Demand Model'!M35","v":81.218972856043067},{"$f":"'Electric Demand Model'!N35","v":95.356341546263337},{"$f":"'Electric Demand Model'!O35","v":111.37462496282299},{"$f":"'Electric Demand Model'!P35","v":128.71534570535681},{"$f":"'Electric Demand Model'!Q35","v":147.33824841906628},{"$f":"'Electric Demand Model'!R35","v":166.80401910362644},{"$f":"'Electric Demand Model'!S35","v":186.98813193240909},{"$f":"'Electric Demand Model'!T35","v":207.33159851232227},{"$f":"'Electric Demand Model'!U35","v":227.90474223385974},{"$f":"'Electric Demand Model'!V35","v":248.6343708389368},{"$f":"'Electric Demand Model'!W35","v":270.31470736948836},{"$f":"'Electric Demand Model'!X35","v":291.74044327459785},{"$f":"'Electric Demand Model'!Y35","v":312.29266579850076},{"$f":"'Electric Demand Model'!Z35","v":331.13069128711754},{"$f":"'Electric Demand Model'!AA35","v":348.79434245522481},{"$f":"'Electric Demand Model'!AB35","v":365.02407341587343},{"$f":"'Electric Demand Model'!AC35","v":379.70592474830192},{"$f":"'Electric Demand Model'!AD35","v":392.74049497900904},{"$f":"'Electric Demand Model'!AE35","v":404.08459986991699},{"$f":"'Electric Demand Model'!AF35","v":413.77612415859312},{"$f":"'Electric Demand Model'!AG35","v":421.94020490499008},{"$f":"'Electric Demand Model'!AH35","v":428.77792541018681}]
[]
[null,"Commercial Segment Peak Incremental Electric Demand (MW)","Device",2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"SH","Space Heating",{"$f":"'Electric Demand Model'!D38","v":0},{"$f":"'Electric Demand Model'!E38","v":0},{"$f":"'Electric Demand Model'!F38","v":0},{"$f":"'Electric Demand Model'!G38","v":0},{"$f":"'Electric Demand Model'!H38","v":0},{"$f":"'Electric Demand Model'!I38","v":0},{"$f":"'Electric Demand Model'!J38","v":0},{"$f":"'Electric Demand Model'!K38","v":0},{"$f":"'Electric Demand Model'!L38","v":0},{"$f":"'Electric Demand Model'!M38","v":0},{"$f":"'Electric Demand Model'!N38","v":0},{"$f":"'Electric Demand Model'!O38","v":0},{"$f":"'Electric Demand Model'!P38","v":0},{"$f":"'Electric Demand Model'!Q38","v":0},{"$f":"'Electric Demand Model'!R38","v":0},{"$f":"'Electric Demand Model'!S38","v":0},{"$f":"'Electric Demand Model'!T38","v":0},{"$f":"'Electric Demand Model'!U38","v":0},{"$f":"'Electric Demand Model'!V38","v":0},{"$f":"'Electric Demand Model'!W38","v":0},{"$f":"'Electric Demand Model'!X38","v":0},{"$f":"'Electric Demand Model'!Y38","v":0},{"$f":"'Electric Demand Model'!Z38","v":0},{"$f":"'Electric Demand Model'!AA38","v":0},{"$f":"'Electric Demand Model'!AB38","v":0},{"$f":"'Electric Demand Model'!AC38","v":0},{"$f":"'Electric Demand Model'!AD38","v":0},{"$f":"'Electric Demand Model'!AE38","v":0},{"$f":"'Electric Demand Model'!AF38","v":0},{"$f":"'Electric Demand Model'!AG38","v":0},{"$f":"'Electric Demand Model'!AH38","v":0}]
[null,"CK","Cooking",{"$f":"'Electric Demand Model'!D40","v":0.24541119279901197},{"$f":"'Electric Demand Model'!E40","v":0.76588295424364972},{"$f":"'Electric Demand Model'!F40","v":1.5576787614684018},{"$f":"'Electric Demand Model'!G40","v":2.6091982140761005},{"$f":"'Electric Demand Model'!H40","v":3.8596639089882183},{"$f":"'Electric Demand Model'!I40","v":5.2532016612278865},{"$f":"'Electric Demand Model'!J40","v":6.7697969394766391},{"$f":"'Electric Demand Model'!K40","v":8.3900672606363536},{"$f":"'Electric Demand Model'!L40","v":10.10244642247841},{"$f":"'Electric Demand Model'!M40","v":11.940185214722558},{"$f":"'Electric Demand Model'!N40","v":13.940742200811604},{"$f":"'Electric Demand Model'!O40","v":16.176218466531317},{"$f":"'Electric Demand Model'!P40","v":18.605059890449478},{"$f":"'Electric Demand Model'!Q40","v":21.224472451000985},{"$f":"'Electric Demand Model'!R40","v":23.926816474877004},{"$f":"'Electric Demand Model'!S40","v":26.656304366866664},{"$f":"'Electric Demand Model'!T40","v":29.333047923263994},{"$f":"'Electric Demand Model'!U40","v":31.985238868491187},{"$f":"'Electric Demand Model'!V40","v":34.576445828784905},{"$f":"'Electric Demand Model'!W40","v":37.186362252089978},{"$f":"'Electric Demand Model'!X40","v":39.773495389603802},{"$f":"'Electric Demand Model'!Y40","v":42.207655843708494},{"$f":"'Electric Demand Model'!Z40","v":44.380384699573774},{"$f":"'Electric Demand Model'!AA40","v":46.357146379165357},{"$f":"'Electric Demand Model'!AB40","v":48.118717356989961},{"$f":"'Electric Demand Model'!AC40","v":49.649057796902973},{"$f":"'Electric Demand Model'!AD40","v":50.936393615536005},{"$f":"'Electric Demand Model'!AE40","v":51.978850294995731},{"$f":"'Electric Demand Model'!AF40","v":52.787365337700066},{"$f":"'Electric Demand Model'!AG40","v":53.385758018322974},{"$f":"'Electric Demand Model'!AH40","v":53.808439769276774}]
[null,"CD","Clothes Drying",{"$f":"'Electric Demand Model'!D41","v":0.34478670872803496},{"$f":"'Electric Demand Model'!E41","v":1.0281443880797205},{"$f":"'Electric Demand Model'!F41","v":2.0010068921971076},{"$f":"'Electric Demand Model'!G41","v":3.2549429461756838},{"$f":"'Electric Demand Model'!H41","v":4.7609330285386315},{"$f":"'Electric Demand Model'!I41","v":6.5005815905083502},{"$f":"'Electric Demand Model'!J41","v":8.4889124016816773},{"$f":"'Electric Demand Model'!K41","v":10.730277069390956},{"$f":"'Electric Demand Model'!L41","v":13.217544011910835},{"$f":"'Electric Demand Model'!M41","v":15.966343034479381},{"$f":"'Electric Demand Model'!N41","v":18.961693566982657},{"$f":"'Electric Demand Model'!O41","v":22.220021200519383},{"$f":"'Electric Demand Model'!P41","v":25.635654285147869},{"$f":"'Electric Demand Model'!Q41","v":29.235561964330024},{"$f":"'Electric Demand Model'!R41","v":33.001530076926016},{"$f":"'Electric Demand Model'!S41","v":37.072016959715562},{"$f":"'Electric Demand Model'!T41","v":41.567382210928187},{"$f":"'Electric Demand Model'!U41","v":46.624760827101476},{"$f":"'Electric Demand Model'!V41","v":52.034538323882899},{"$f":"'Electric Demand Model'!W41","v":57.606336792609525},{"$f":"'Electric Demand Model'!X41","v":63.042927929047032},{"$f":"'Electric Demand Model'!Y41","v":68.110412752688802},{"$f":"'Electric Demand Model'!Z41","v":72.664040459843335},{"$f":"'Electric Demand Model'!AA41","v":76.861678153663121},{"$f":"'Electric Demand Model'!AB41","v":80.723159843112626},{"$f":"'Electric Demand Model'!AC41","v":84.260758221671495},{"$f":"'Electric Demand Model'!AD41","v":87.476588653897792},{"$f":"'Electric Demand Model'!AE41","v":90.369667618559518},{"$f":"'Electric Demand Model'!AF41","v":92.941463888213917},{"$f":"'Electric Demand Model'!AG41","v":95.199537029017279},{"$f":"'Electric Demand Model'!AH41","v":97.15815773919671}]
[null,"Peak Incremental Load (MW)",null,{"$f":"'Electric Demand Model'!D42","v":1.2920054961960583},{"$f":"'Electric Demand Model'!E42","v":3.9842390754774426},{"$f":"'Electric Demand Model'!F42","v":8.0132126554084575},{"$f":"'Electric Demand Model'!G42","v":13.325720649558598},{"$f":"'Electric Demand Model'!H42","v":19.658159704340967},{"$f":"'Electric Demand Model'!I42","v":26.776475493801083},{"$f":"'Electric Demand Model'!J42","v":34.618441276379414},{"$f":"'Electric Demand Model'!K42","v":43.113597678177477},{"$f":"'Electric Demand Model'!L42","v":52.21017080134061},{"$f":"'Electric Demand Model'!M42","v":62.052129229633948},{"$f":"'Electric Demand Model'!N42","v":72.76907200498124},{"$f":"'Electric Demand Model'!O42","v":84.655714808978672},{"$f":"'Electric Demand Model'!P42","v":97.445998667584121},{"$f":"'Electric Demand Model'!Q42","v":111.15610857994696},{"$f":"'Electric Demand Model'!R42","v":125.35237125418369},{"$f":"'Electric Demand Model'!S42","v":139.95792046225404},{"$f":"'Electric Demand Model'!T42","v":154.78476960764272},{"$f":"'Electric Demand Model'!U42","v":170.07886588375271},{"$f":"'Electric Demand Model'!V42","v":185.48997985999239},{"$f":"'Electric Demand Model'!W42","v":201.13532811950046},{"$f":"'Electric Demand Model'!X42","v":216.55753191518281},{"$f":"'Electric Demand Model'!Y42","v":231.02019748646052},{"$f":"'Electric Demand Model'!Z42","v":243.95995285501721},{"$f":"'Electric Demand Model'!AA42","v":255.78733954235369},{"$f":"'Electric Demand Model'!AB42","v":266.44799410824345},{"$f":"'Electric Demand Model'!AC42","v":275.89227995029893},{"$f":"'Electric Demand Model'!AD42","v":284.07686775370348},{"$f":"'Electric Demand Model'!AE42","v":290.99353888074262},{"$f":"'Electric Demand Model'!AF42","v":296.68597781410494},{"$f":"'Electric Demand Model'!AG42","v":301.25367987975352},{"$f":"'Electric Demand Model'!AH42","v":304.84373431166716}]
[]
["Electric Winter Peak (MW) - 1 in 10",null,"13F"]
[null,"Residential Segment Peak Incremental Electric Demand (MW)","Device",2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"SH","Space Heating",{"$f":"'Electric Demand Model'!D47","v":0},{"$f":"'Electric Demand Model'!E47","v":0},{"$f":"'Electric Demand Model'!F47","v":0},{"$f":"'Electric Demand Model'!G47","v":0},{"$f":"'Electric Demand Model'!H47","v":0},{"$f":"'Electric Demand Model'!I47","v":0},{"$f":"'Electric Demand Model'!J47","v":0},{"$f":"'Electric Demand Model'!K47","v":0},{"$f":"'Electric Demand Model'!L47","v":0},{"$f":"'Electric Demand Model'!M47","v":0},{"$f":"'Electric Demand Model'!N47","v":0},{"$f":"'Electric Demand Model'!O47","v":0},{"$f":"'Electric Demand Model'!P47","v":0},{"$f":"'Electric Demand Model'!Q47","v":0},{"$f":"'Electric Demand Model'!R47","v":0},{"$f":"'Electric Demand Model'!S47","v":0},{"$f":"'Electric Demand Model'!T47","v":0},{"$f":"'Electric Demand Model'!U47","v":0},{"$f":"'Electric Demand Model'!V47","v":0},{"$f":"'Electric Demand Model'!W47","v":0},{"$f":"'Electric Demand Model'!X47","v":0},{"$f":"'Electric Demand Model'!Y47","v":0},{"$f":"'Electric Demand Model'!Z47","v":0},{"$f":"'Electric Demand Model'!AA47","v":0},{"$f":"'Electric Demand Model'!AB47","v":0},{"$f":"'Electric Demand Model'!AC47","v":0},{"$f":"'Electric Demand Model'!AD47","v":0},{"$f":"'Electric Demand Model'!AE47","v":0},{"$f":"'Electric Demand Model'!AF47","v":0},{"$f":"'Electric Demand Model'!AG47","v":0},{"$f":"'Electric Demand Model'!AH47","v":0}]
[null,"WH","Water Heating",{"$f":"'Electric Demand Model'!D48","v":1.3534992384530846},{"$f":"'Electric Demand Model'!E48","v":4.2835466602127781},{"$f":"'Electric Demand Model'!F48","v":8.666001039448556},{"$f":"'Electric Demand Model'!G48","v":14.405247587473617},{"$f":"'Electric Demand Model'!H48","v":21.313153484841674},{"$f":"'Electric Demand Model'!I48","v":29.185517326793949},{"$f":"'Electric Demand Model'!J48","v":37.727897902763303},{"$f":"'Electric Demand Model'!K48","v":46.905604347979107},{"$f":"'Electric Demand Model'!L48","v":56.695008230029636},{"$f":"'Electric Demand Model'!M48","v":67.195867276385698},{"$f":"'Electric Demand Model'!N48","v":78.659013769917351},{"$f":"'Electric Demand Model'!O48","v":91.713514266498592},{"$f":"'Electric Demand Model'!P48","v":105.93501112607159},{"$f":"'Electric Demand Model'!Q48","v":121.26884804408712},{"$f":"'Electric Demand Model'!R48","v":137.25827444271061},{"$f":"'Electric Demand Model'!S48","v":153.64086359934419},{"$f":"'Electric Demand Model'!T48","v":169.78277326646173},{"$f":"'Electric Demand Model'!U48","v":185.66634306554334},{"$f":"'Electric Demand Model'!V48","v":201.34535998140194},{"$f":"'Electric Demand Model'!W48","v":217.68584313243437},{"$f":"'Electric Demand Model'!X48","v":233.88414477224842},{"$f":"'Electric Demand Model'!Y48","v":249.46636071219115},{"$f":"'Electric Demand Model'!Z48","v":263.73853924391591},{"$f":"'Electric Demand Model'!AA48","v":277.09317261512956},{"$f":"'Electric Demand Model'!AB48","v":289.28537498794333},{"$f":"'Electric Demand Model'!AC48","v":300.19525336860005},{"$f":"'Electric Demand Model'!AD48","v":309.72680993233769},{"$f":"'Electric Demand Model'!AE48","v":317.84313895384844},{"$f":"'Electric Demand Model'!AF48","v":324.58603454638973},{"$f":"'Electric Demand Model'!AG48","v":330.07859822992782},{"$f":"'Electric Demand Model'!AH48","v":334.51317070388609}]
[null,"CD","Clothes Drying",{"$f":"'Electric Demand Model'!D50","v":0.17231862655542438},{"$f":"'Electric Demand Model'!E50","v":0.52109063339240314},{"$f":"'Electric Demand Model'!F50","v":1.0088055947227115},{"$f":"'Electric Demand Model'!G50","v":1.6284524961952607},{"$f":"'Electric Demand Model'!H50","v":2.3823653022121989},{"$f":"'Electric Demand Model'!I50","v":3.2727557588898555},{"$f":"'Electric Demand Model'!J50","v":4.2870354750837141},{"$f":"'Electric Demand Model'!K50","v":5.4361106607060155},{"$f":"'Electric Demand Model'!L50","v":6.72182329244764},{"$f":"'Electric Demand Model'!M50","v":8.1424484010913751},{"$f":"'Electric Demand Model'!N50","v":9.6952225798137999},{"$f":"'Electric Demand Model'!O50","v":11.416128791414167},{"$f":"'Electric Demand Model'!P50","v":13.227291046036589},{"$f":"'Electric Demand Model'!Q50","v":15.137071185471768},{"$f":"'Electric Demand Model'!R50","v":17.155593674080151},{"$f":"'Electric Demand Model'!S50","v":19.362929999844138},{"$f":"'Electric Demand Model'!T50","v":21.802543691144834},{"$f":"'Electric Demand Model'!U50","v":24.525522097732093},{"$f":"'Electric Demand Model'!V50","v":27.458135336633148},{"$f":"'Electric Demand Model'!W50","v":30.558695363450703},{"$f":"'Electric Demand Model'!X50","v":33.593979775557735},{"$f":"'Electric Demand Model'!Y50","v":36.479790050115255},{"$f":"'Electric Demand Model'!Z50","v":39.130926992826758},{"$f":"'Electric Demand Model'!AA50","v":41.632937326506912},{"$f":"'Electric Demand Model'!AB50","v":43.977308764604551},{"$f":"'Electric Demand Model'!AC50","v":46.167486607568819},{"$f":"'Electric Demand Model'!AD50","v":48.201494543228527},{"$f":"'Electric Demand Model'!AE50","v":50.075686983523646},{"$f":"'Electric Demand Model'!AF50","v":51.787793968376171},{"$f":"'Electric Demand Model'!AG50","v":53.33899742422971},{"$f":"'Electric Demand Model'!AH50","v":54.734373700432691}]
[null,"Peak Incremental Load (MW)",null,{"$f":"'Electric Demand Model'!D51","v":1.6502702064096488},{"$f":"'Electric Demand Model'!E51","v":5.180980528833028},{"$f":"'Electric Demand Model'!F51","v":10.403388452582114},{"$f":"'Electric Demand Model'!G51","v":17.209804664254346},{"$f":"'Electric Demand Model'!H51","v":25.416115949762684},{"$f":"'Electric Demand Model'!I51","v":34.821930022659814},{"$f":"'Electric Demand Model'!J51","v":45.111125665407478},{"$f":"'Electric Demand Model'!K51","v":56.267794930306131},{"$f":"'Electric Demand Model'!L51","v":68.27148167813391},{"$f":"'Electric Demand Model'!M51","v":81.218972856043067},{"$f":"'Electric Demand Model'!N51","v":95.356341546263337},{"$f":"'Electric Demand Model'!O51","v":111.37462496282299},{"$f":"'Electric Demand Model'!P51","v":128.71534570535681},{"$f":"'Electric Demand Model'!Q51","v":147.33824841906628},{"$f":"'Electric Demand Model'!R51","v":166.80401910362644},{"$f":"'Electric Demand Model'!S51","v":186.98813193240909},{"$f":"'Electric Demand Model'!T51","v":207.33159851232227},{"$f":"'Electric Demand Model'!U51","v":227.90474223385974},{"$f":"'Electric Demand Model'!V51","v":248.6343708389368},{"$f":"'Electric Demand Model'!W51","v":270.31470736948836},{"$f":"'Electric Demand Model'!X51","v":291.74044327459785},{"$f":"'Electric Demand Model'!Y51","v":312.29266579850076},{"$f":"'Electric Demand Model'!Z51","v":331.13069128711754},{"$f":"'Electric Demand Model'!AA51","v":348.79434245522481},{"$f":"'Electric Demand Model'!AB51","v":365.02407341587343},{"$f":"'Electric Demand Model'!AC51","v":379.70592474830192},{"$f":"'Electric Demand Model'!AD51","v":392.74049497900904},{"$f":"'Electric Demand Model'!AE51","v":404.08459986991699},{"$f":"'Electric Demand Model'!AF51","v":413.77612415859312},{"$f":"'Electric Demand Model'!AG51","v":421.94020490499008},{"$f":"'Electric Demand Model'!AH51","v":428.77792541018681}]
[]
[null,"Commercial Segment Peak Incremental Electric Demand (MW)","Device",2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"SH","Space Heating",{"$f":"'Electric Demand Model'!D54","v":0},{"$f":"'Electric Demand Model'!E54","v":0},{"$f":"'Electric Demand Model'!F54","v":0},{"$f":"'Electric Demand Model'!G54","v":0},{"$f":"'Electric Demand Model'!H54","v":0},{"$f":"'Electric Demand Model'!I54","v":0},{"$f":"'Electric Demand Model'!J54","v":0},{"$f":"'Electric Demand Model'!K54","v":0},{"$f":"'Electric Demand Model'!L54","v":0},{"$f":"'Electric Demand Model'!M54","v":0},{"$f":"'Electric Demand Model'!N54","v":0},{"$f":"'Electric Demand Model'!O54","v":0},{"$f":"'Electric Demand Model'!P54","v":0},{"$f":"'Electric Demand Model'!Q54","v":0},{"$f":"'Electric Demand Model'!R54","v":0},{"$f":"'Electric Demand Model'!S54","v":0},{"$f":"'Electric Demand Model'!T54","v":0},{"$f":"'Electric Demand Model'!U54","v":0},{"$f":"'Electric Demand Model'!V54","v":0},{"$f":"'Electric Demand Model'!W54","v":0},{"$f":"'Electric Demand Model'!X54","v":0},{"$f":"'Electric Demand Model'!Y54","v":0},{"$f":"'Electric Demand Model'!Z54","v":0},{"$f":"'Electric Demand Model'!AA54","v":0},{"$f":"'Electric Demand Model'!AB54","v":0},{"$f":"'Electric Demand Model'!AC54","v":0},{"$f":"'Electric Demand Model'!AD54","v":0},{"$f":"'Electric Demand Model'!AE54","v":0},{"$f":"'Electric Demand Model'!AF54","v":0},{"$f":"'Electric Demand Model'!AG54","v":0},{"$f":"'Electric Demand Model'!AH54","v":0}]
[null,"WH","Water Heating",{"$f":"'Electric Demand Model'!D55","v":0.70180759466901133},{"$f":"'Electric Demand Model'!E55","v":2.1902117331540722},{"$f":"'Electric Demand Model'!F55","v":4.4545270017429486},{"$f":"'Electric Demand Model'!G55","v":7.4615794893068141},{"$f":"'Electric Demand Model'!H55","v":11.037562766814119},{"$f":"'Electric Demand Model'!I55","v":15.022692242064846},{"$f":"'Electric Demand Model'!J55","v":19.359731935221095},{"$f":"'Electric Demand Model'!K55","v":23.993253348150169},{"$f":"'Electric Demand Model'!L55","v":28.890180366951359},{"$f":"'Electric Demand Model'!M55","v":34.145600980432008},{"$f":"'Electric Demand Model'!N55","v":39.866636237186974},{"$f":"'Electric Demand Model'!O55","v":46.259475141927972},{"$f":"'Electric Demand Model'!P55","v":53.205284491986774},{"$f":"'Electric Demand Model'!Q55","v":60.696074164615951},{"$f":"'Electric Demand Model'!R55","v":68.424024702380677},{"$f":"'Electric Demand Model'!S55","v":76.229599135671819},{"$f":"'Electric Demand Model'!T55","v":83.884339473450524},{"$f":"'Electric Demand Model'!U55","v":91.468866188160035},{"$f":"'Electric Demand Model'!V55","v":98.878995707324563},{"$f":"'Electric Demand Model'!W55","v":106.34262907480094},{"$f":"'Electric Demand Model'!X55","v":113.74110859653196},{"$f":"'Electric Demand Model'!Y55","v":120.70212889006322},{"$f":"'Electric Demand Model'!Z55","v":126.9155276956001},{"$f":"'Electric Demand Model'!AA55","v":132.56851500952521},{"$f":"'Electric Demand Model'!AB55","v":137.60611690814085},{"$f":"'Electric Demand Model'!AC55","v":141.98246393172445},{"$f":"'Electric Demand Model'!AD55","v":145.66388548426968},{"$f":"'Electric Demand Model'!AE55","v":148.64502096718735},{"$f":"'Electric Demand Model'!AF55","v":150.95714858819096},{"$f":"'Electric Demand Model'!AG55","v":152.66838483241327},{"$f":"'Electric Demand Model'!AH55","v":153.87713680319365}]
[null,"CD","Clothes Drying",{"$f":"'Electric Demand Model'!D57","v":0.34478670872803496},{"$f":"'Electric Demand Model'!E57","v":1.0281443880797205},{"$f":"'Electric Demand Model'!F57","v":2.0010068921971076},{"$f":"'Electric Demand Model'!G57","v":3.2549429461756838},{"$f":"'Electric Demand Model'!H57","v":4.7609330285386315},{"$f":"'Electric Demand Model'!I57","v":6.5005815905083502},{"$f":"'Electric Demand Model'!J57","v":8.4889124016816773},{"$f":"'Electric Demand Model'!K57","v":10.730277069390956},{"$f":"'Electric Demand Model'!L57","v":13.217544011910835},{"$f":"'Electric Demand Model'!M57","v":15.966343034479381},{"$f":"'Electric Demand Model'!N57","v":18.961693566982657},{"$f":"'Electric Demand Model'!O57","v":22.220021200519383},{"$f":"'Electric Demand Model'!P57","v":25.635654285147869},{"$f":"'Electric Demand Model'!Q57","v":29.235561964330024},{"$f":"'Electric Demand Model'!R57","v":33.001530076926016},{"$f":"'Electric Demand Model'!S57","v":37.072016959715562},{"$f":"'Electric Demand Model'!T57","v":41.567382210928187},{"$f":"'Electric Demand Model'!U57","v":46.624760827101476},{"$f":"'Electric Demand Model'!V57","v":52.034538323882899},{"$f":"'Electric Demand Model'!W57","v":57.606336792609525},{"$f":"'Electric Demand Model'!X57","v":63.042927929047032},{"$f":"'Electric Demand Model'!Y57","v":68.110412752688802},{"$f":"'Electric Demand Model'!Z57","v":72.664040459843335},{"$f":"'Electric Demand Model'!AA57","v":76.861678153663121},{"$f":"'Electric Demand Model'!AB57","v":80.723159843112626},{"$f":"'Electric Demand Model'!AC57","v":84.260758221671495},{"$f":"'Electric Demand Model'!AD57","v":87.476588653897792},{"$f":"'Electric Demand Model'!AE57","v":90.369667618559518},{"$f":"'Electric Demand Model'!AF57","v":92.941463888213917},{"$f":"'Electric Demand Model'!AG57","v":95.199537029017279},{"$f":"'Electric Demand Model'!AH57","v":97.15815773919671}]
[null,"Peak Incremental Load (MW)",null,{"$f":"'Electric Demand Model'!D58","v":1.2920054961960583},{"$f":"'Electric Demand Model'!E58","v":3.9842390754774426},{"$f":"'Electric Demand Model'!F58","v":8.0132126554084575},{"$f":"'Electric Demand Model'!G58","v":13.325720649558598},{"$f":"'Electric Demand Model'!H58","v":19.658159704340967},{"$f":"'Electric Demand Model'!I58","v":26.776475493801083},{"$f":"'Electric Demand Model'!J58","v":34.618441276379414},{"$f":"'Electric Demand Model'!K58","v":43.113597678177477},{"$f":"'Electric Demand Model'!L58","v":52.21017080134061},{"$f":"'Electric Demand Model'!M58","v":62.052129229633948},{"$f":"'Electric Demand Model'!N58","v":72.76907200498124},{"$f":"'Electric Demand Model'!O58","v":84.655714808978672},{"$f":"'Electric Demand Model'!P58","v":97.445998667584121},{"$f":"'Electric Demand Model'!Q58","v":111.15610857994696},{"$f":"'Electric Demand Model'!R58","v":125.35237125418369},{"$f":"'Electric Demand Model'!S58","v":139.95792046225404},{"$f":"'Electric Demand Model'!T58","v":154.78476960764272},{"$f":"'Electric Demand Model'!U58","v":170.07886588375271},{"$f":"'Electric Demand Model'!V58","v":185.48997985999239},{"$f":"'Electric Demand Model'!W58","v":201.13532811950046},{"$f":"'Electric Demand Model'!X58","v":216.55753191518281},{"$f":"'Electric Demand Model'!Y58","v":231.02019748646052},{"$f":"'Electric Demand Model'!Z58","v":243.95995285501721},{"$f":"'Electric Demand Model'!AA58","v":255.78733954235369},{"$f":"'Electric Demand Model'!AB58","v":266.44799410824345},{"$f":"'Electric Demand Model'!AC58","v":275.89227995029893},{"$f":"'Electric Demand Model'!AD58","v":284.07686775370348},{"$f":"'Electric Demand Model'!AE58","v":290.99353888074262},{"$f":"'Electric Demand Model'!AF58","v":296.68597781410494},{"$f":"'Electric Demand Model'!AG58","v":301.25367987975352},{"$f":"'Electric Demand Model'!AH58","v":304.84373431166716}]
[]
["Electric Winter Peak (MW) - 1 in 20",null,"9F"]
[null,"Residential Segment Peak Incremental Electric Demand (MW)","Device",2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"SH","Space Heating",{"$f":"'Electric Demand Model'!D63","v":0},{"$f":"'Electric Demand Model'!E63","v":0},{"$f":"'Electric Demand Model'!F63","v":0},{"$f":"'Electric Demand Model'!G63","v":0},{"$f":"'Electric Demand Model'!H63","v":0},{"$f":"'Electric Demand Model'!I63","v":0},{"$f":"'Electric Demand Model'!J63","v":0},{"$f":"'Electric Demand Model'!K63","v":0},{"$f":"'Electric Demand Model'!L63","v":0},{"$f":"'Electric Demand Model'!M63","v":0},{"$f":"'Electric Demand Model'!N63","v":0},{"$f":"'Electric Demand Model'!O63","v":0},{"$f":"'Electric Demand Model'!P63","v":0},{"$f":"'Electric Demand Model'!Q63","v":0},{"$f":"'Electric Demand Model'!R63","v":0},{"$f":"'Electric Demand Model'!S63","v":0},{"$f":"'Electric Demand Model'!T63","v":0},{"$f":"'Electric Demand Model'!U63","v":0},{"$f":"'Electric Demand Model'!V63","v":0},{"$f":"'Electric Demand Model'!W63","v":0},{"$f":"'Electric Demand Model'!X63","v":0},{"$f":"'Electric Demand Model'!Y63","v":0},{"$f":"'Electric Demand Model'!Z63","v":0},{"$f":"'Electric Demand Model'!AA63","v":0},{"$f":"'Electric Demand Model'!AB63","v":0},{"$f":"'Electric Demand Model'!AC63","v":0},{"$f":"'Electric Demand Model'!AD63","v":0},{"$f":"'Electric Demand Model'!AE63","v":0},{"$f":"'Electric Demand Model'!AF63","v":0},{"$f":"'Electric Demand Model'!AG63","v":0},{"$f":"'Electric Demand Model'!AH63","v":0}]
[null,"CK","Cooking",{"$f":"'Electric Demand Model'!D65","v":0.12445234140113982},{"$f":"'Electric Demand Model'!E65","v":0.37634323522784674},{"$f":"'Electric Demand Model'!F65","v":0.72858181841084724},{"$f":"'Electric Demand Model'!G65","v":1.176104580585466},{"$f":"'Electric Demand Model'!H65","v":1.7205971627088106},{"$f":"'Electric Demand Model'!I65","v":2.3636569369760063},{"$f":"'Electric Demand Model'!J65","v":3.0961922875604606},{"$f":"'Electric Demand Model'!K65","v":3.9260799216210112},{"$f":"'Electric Demand Model'!L65","v":4.8546501556566293},{"$f":"'Electric Demand Model'!M65","v":5.8806571785659933},{"$f":"'Electric Demand Model'!N65","v":7.0021051965321872},{"$f":"'Electric Demand Model'!O65","v":8.2449819049102295},{"$f":"'Electric Demand Model'!P65","v":9.5530435332486476},{"$f":"'Electric Demand Model'!Q65","v":10.932329189507389},{"$f":"'Electric Demand Model'!R65","v":12.390150986835661},{"$f":"'Electric Demand Model'!S65","v":13.984338333220768},{"$f":"'Electric Demand Model'!T65","v":15.746281554715711},{"$f":"'Electric Demand Model'!U65","v":17.712877070584288},{"$f":"'Electric Demand Model'!V65","v":19.830875520901717},{"$f":"'Electric Demand Model'!W65","v":22.070168873603283},{"$f":"'Electric Demand Model'!X65","v":24.26231872679169},{"$f":"'Electric Demand Model'!Y65","v":26.346515036194354},{"$f":"'Electric Demand Model'!Z65","v":28.261225050374886},{"$f":"'Electric Demand Model'!AA65","v":30.06823251358832},{"$f":"'Electric Demand Model'!AB65","v":31.761389663325513},{"$f":"'Electric Demand Model'!AC65","v":33.343184772133043},{"$f":"'Electric Demand Model'!AD65","v":34.812190503442828},{"$f":"'Electric Demand Model'!AE65","v":36.165773932544859},{"$f":"'Electric Demand Model'!AF65","v":37.402295643827237},{"$f":"'Electric Demand Model'!AG65","v":38.522609250832559},{"$f":"'Electric Demand Model'!AH65","v":39.530381005868058}]
[null,"CD","Clothes Drying",{"$f":"'Electric Demand Model'!D66","v":0.17231862655542438},{"$f":"'Electric Demand Model'!E66","v":0.52109063339240314},{"$f":"'Electric Demand Model'!F66","v":1.0088055947227115},{"$f":"'Electric Demand Model'!G66","v":1.6284524961952607},{"$f":"'Electric Demand Model'!H66","v":2.3823653022121989},{"$f":"'Electric Demand Model'!I66","v":3.2727557588898555},{"$f":"'Electric Demand Model'!J66","v":4.2870354750837141},{"$f":"'Electric Demand Model'!K66","v":5.4361106607060155},{"$f":"'Electric Demand Model'!L66","v":6.72182329244764},{"$f":"'Electric Demand Model'!M66","v":8.1424484010913751},{"$f":"'Electric Demand Model'!N66","v":9.6952225798137999},{"$f":"'Electric Demand Model'!O66","v":11.416128791414167},{"$f":"'Electric Demand Model'!P66","v":13.227291046036589},{"$f":"'Electric Demand Model'!Q66","v":15.137071185471768},{"$f":"'Electric Demand Model'!R66","v":17.155593674080151},{"$f":"'Electric Demand Model'!S66","v":19.362929999844138},{"$f":"'Electric Demand Model'!T66","v":21.802543691144834},{"$f":"'Electric Demand Model'!U66","v":24.525522097732093},{"$f":"'Electric Demand Model'!V66","v":27.458135336633148},{"$f":"'Electric Demand Model'!W66","v":30.558695363450703},{"$f":"'Electric Demand Model'!X66","v":33.593979775557735},{"$f":"'Electric Demand Model'!Y66","v":36.479790050115255},{"$f":"'Electric Demand Model'!Z66","v":39.130926992826758},{"$f":"'Electric Demand Model'!AA66","v":41.632937326506912},{"$f":"'Electric Demand Model'!AB66","v":43.977308764604551},{"$f":"'Electric Demand Model'!AC66","v":46.167486607568819},{"$f":"'Electric Demand Model'!AD66","v":48.201494543228527},{"$f":"'Electric Demand Model'!AE66","v":50.075686983523646},{"$f":"'Electric Demand Model'!AF66","v":51.787793968376171},{"$f":"'Electric Demand Model'!AG66","v":53.33899742422971},{"$f":"'Electric Demand Model'!AH66","v":54.734373700432691}]
[null,"Peak Incremental Load (MW)",null,{"$f":"'Electric Demand Model'!D67","v":1.6502702064096488},{"$f":"'Electric Demand Model'!E67","v":5.180980528833028},{"$f":"'Electric Demand Model'!F67","v":10.403388452582114},{"$f":"'Electric Demand Model'!G67","v":17.209804664254346},{"$f":"'Electric Demand Model'!H67","v":25.416115949762684},{"$f":"'Electric Demand Model'!I67","v":34.821930022659814},{"$f":"'Electric Demand Model'!J67","v":45.111125665407478},{"$f":"'Electric Demand Model'!K67","v":56.267794930306131},{"$f":"'Electric Demand Model'!L67","v":68.27148167813391},{"$f":"'Electric Demand Model'!M67","v":81.218972856043067},{"$f":"'Electric Demand Model'!N67","v":95.356341546263337},{"$f":"'Electric Demand Model'!O67","v":111.37462496282299},{"$f":"'Electric Demand Model'!P67","v":128.71534570535681},{"$f":"'Electric Demand Model'!Q67","v":147.33824841906628},{"$f":"'Electric Demand Model'!R67","v":166.80401910362644},{"$f":"'Electric Demand Model'!S67","v":186.98813193240909},{"$f":"'Electric Demand Model'!T67","v":207.33159851232227},{"$f":"'Electric Demand Model'!U67","v":227.90474223385974},{"$f":"'Electric Demand Model'!V67","v":248.6343708389368},{"$f":"'Electric Demand Model'!W67","v":270.31470736948836},{"$f":"'Electric Demand Model'!X67","v":291.74044327459785},{"$f":"'Electric Demand Model'!Y67","v":312.29266579850076},{"$f":"'Electric Demand Model'!Z67","v":331.13069128711754},{"$f":"'Electric Demand Model'!AA67","v":348.79434245522481},{"$f":"'Electric Demand Model'!AB67","v":365.02407341587343},{"$f":"'Electric Demand Model'!AC67","v":379.70592474830192},{"$f":"'Electric Demand Model'!AD67","v":392.74049497900904},{"$f":"'Electric Demand Model'!AE67","v":404.08459986991699},{"$f":"'Electric Demand Model'!AF67","v":413.77612415859312},{"$f":"'Electric Demand Model'!AG67","v":421.94020490499008},{"$f":"'Electric Demand Model'!AH67","v":428.77792541018681}]
[]
[null,"Commercial Segment Peak Incremental Electric Demand (MW)","Device",2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"SH","Space Heating",{"$f":"'Electric Demand Model'!D70","v":0},{"$f":"'Electric Demand Model'!E70","v":0},{"$f":"'Electric Demand Model'!F70","v":0},{"$f":"'Electric Demand Model'!G70","v":0},{"$f":"'Electric Demand Model'!H70","v":0},{"$f":"'Electric Demand Model'!I70","v":0},{"$f":"'Electric Demand Model'!J70","v":0},{"$f":"'Electric Demand Model'!K70","v":0},{"$f":"'Electric Demand Model'!L70","v":0},{"$f":"'Electric Demand Model'!M70","v":0},{"$f":"'Electric Demand Model'!N70","v":0},{"$f":"'Electric Demand Model'!O70","v":0},{"$f":"'Electric Demand Model'!P70","v":0},{"$f":"'Electric Demand Model'!Q70","v":0},{"$f":"'Electric Demand Model'!R70","v":0},{"$f":"'Electric Demand Model'!S70","v":0},{"$f":"'Electric Demand Model'!T70","v":0},{"$f":"'Electric Demand Model'!U70","v":0},{"$f":"'Electric Demand Model'!V70","v":0},{"$f":"'Electric Demand Model'!W70","v":0},{"$f":"'Electric Demand Model'!X70","v":0},{"$f":"'Electric Demand Model'!Y70","v":0},{"$f":"'Electric Demand Model'!Z70","v":0},{"$f":"'Electric Demand Model'!AA70","v":0},{"$f":"'Electric Demand Model'!AB70","v":0},{"$f":"'Electric Demand Model'!AC70","v":0},{"$f":"'Electric Demand Model'!AD70","v":0},{"$f":"'Electric Demand Model'!AE70","v":0},{"$f":"'Electric Demand Model'!AF70","v":0},{"$f":"'Electric Demand Model'!AG70","v":0},{"$f":"'Electric Demand Model'!AH70","v":0}]
[null,"CK","Cooking",{"$f":"'Electric Demand Model'!D72","v":0.24541119279901197},{"$f":"'Electric Demand Model'!E72","v":0.76588295424364972},{"$f":"'Electric Demand Model'!F72","v":1.5576787614684018},{"$f":"'Electric Demand Model'!G72","v":2.6091982140761005},{"$f":"'Electric Demand Model'!H72","v":3.8596639089882183},{"$f":"'Electric Demand Model'!I72","v":5.2532016612278865},{"$f":"'Electric Demand Model'!J72","v":6.7697969394766391},{"$f":"'Electric Demand Model'!K72","v":8.3900672606363536},{"$f":"'Electric Demand Model'!L72","v":10.10244642247841},{"$f":"'Electric Demand Model'!M72","v":11.940185214722558},{"$f":"'Electric Demand Model'!N72","v":13.940742200811604},{"$f":"'Electric Demand Model'!O72","v":16.176218466531317},{"$f":"'Electric Demand Model'!P72","v":18.605059890449478},{"$f":"'Electric Demand Model'!Q72","v":21.224472451000985},{"$f":"'Electric Demand Model'!R72","v":23.926816474877004},{"$f":"'Electric Demand Model'!S72","v":26.656304366866664},{"$f":"'Electric Demand Model'!T72","v":29.333047923263994},{"$f":"'Electric Demand Model'!U72","v":31.985238868491187},{"$f":"'Electric Demand Model'!V72","v":34.576445828784905},{"$f":"'Electric Demand Model'!W72","v":37.186362252089978},{"$f":"'Electric Demand Model'!X72","v":39.773495389603802},{"$f":"'Electric Demand Model'!Y72","v":42.207655843708494},{"$f":"'Electric Demand Model'!Z72","v":44.380384699573774},{"$f":"'Electric Demand Model'!AA72","v":46.357146379165357},{"$f":"'Electric Demand Model'!AB72","v":48.118717356989961},{"$f":"'Electric Demand Model'!AC72","v":49.649057796902973},{"$f":"'Electric Demand Model'!AD72","v":50.936393615536005},{"$f":"'Electric Demand Model'!AE72","v":51.978850294995731},{"$f":"'Electric Demand Model'!AF72","v":52.787365337700066},{"$f":"'Electric Demand Model'!AG72","v":53.385758018322974},{"$f":"'Electric Demand Model'!AH72","v":53.808439769276774}]
[null,"CD","Clothes Drying",{"$f":"'Electric Demand Model'!D73","v":0.34478670872803496},{"$f":"'Electric Demand Model'!E73","v":1.0281443880797205},{"$f":"'Electric Demand Model'!F73","v":2.0010068921971076},{"$f":"'Electric Demand Model'!G73","v":3.2549429461756838},{"$f":"'Electric Demand Model'!H73","v":4.7609330285386315},{"$f":"'Electric Demand Model'!I73","v":6.5005815905083502},{"$f":"'Electric Demand Model'!J73","v":8.4889124016816773},{"$f":"'Electric Demand Model'!K73","v":10.730277069390956},{"$f":"'Electric Demand Model'!L73","v":13.217544011910835},{"$f":"'Electric Demand Model'!M73","v":15.966343034479381},{"$f":"'Electric Demand Model'!N73","v":18.961693566982657},{"$f":"'Electric Demand Model'!O73","v":22.220021200519383},{"$f":"'Electric Demand Model'!P73","v":25.635654285147869},{"$f":"'Electric Demand Model'!Q73","v":29.235561964330024},{"$f":"'Electric Demand Model'!R73","v":33.001530076926016},{"$f":"'Electric Demand Model'!S73","v":37.072016959715562},{"$f":"'Electric Demand Model'!T73","v":41.567382210928187},{"$f":"'Electric Demand Model'!U73","v":46.624760827101476},{"$f":"'Electric Demand Model'!V73","v":52.034538323882899},{"$f":"'Electric Demand Model'!W73","v":57.606336792609525},{"$f":"'Electric Demand Model'!X73","v":63.042927929047032},{"$f":"'Electric Demand Model'!Y73","v":68.110412752688802},{"$f":"'Electric Demand Model'!Z73","v":72.664040459843335},{"$f":"'Electric Demand Model'!AA73","v":76.861678153663121},{"$f":"'Electric Demand Model'!AB73","v":80.723159843112626},{"$f":"'Electric Demand Model'!AC73","v":84.260758221671495},{"$f":"'Electric Demand Model'!AD73","v":87.476588653897792},{"$f":"'Electric Demand Model'!AE73","v":90.369667618559518},{"$f":"'Electric Demand Model'!AF73","v":92.941463888213917},{"$f":"'Electric Demand Model'!AG73","v":95.199537029017279},{"$f":"'Electric Demand Model'!AH73","v":97.15815773919671}]
[null,"Peak Incremental Load (MW)",null,{"$f":"'Electric Demand Model'!D74","v":1.2920054961960583},{"$f":"'Electric Demand Model'!E74","v":3.9842390754774426},{"$f":"'Electric Demand Model'!F74","v":8.0132126554084575},{"$f":"'Electric Demand Model'!G74","v":13.325720649558598},{"$f":"'Electric Demand Model'!H74","v":19.658159704340967},{"$f":"'Electric Demand Model'!I74","v":26.776475493801083},{"$f":"'Electric Demand Model'!J74","v":34.618441276379414},{"$f":"'Electric Demand Model'!K74","v":43.113597678177477},{"$f":"'Electric Demand Model'!L74","v":52.21017080134061},{"$f":"'Electric Demand Model'!M74","v":62.052129229633948},{"$f":"'Electric Demand Model'!N74","v":72.76907200498124},{"$f":"'Electric Demand Model'!O74","v":84.655714808978672},{"$f":"'Electric Demand Model'!P74","v":97.445998667584121},{"$f":"'Electric Demand Model'!Q74","v":111.15610857994696},{"$f":"'Electric Demand Model'!R74","v":125.35237125418369},{"$f":"'Electric Demand Model'!S74","v":139.95792046225404},{"$f":"'Electric Demand Model'!T74","v":154.78476960764272},{"$f":"'Electric Demand Model'!U74","v":170.07886588375271},{"$f":"'Electric Demand Model'!V74","v":185.48997985999239},{"$f":"'Electric Demand Model'!W74","v":201.13532811950046},{"$f":"'Electric Demand Model'!X74","v":216.55753191518281},{"$f":"'Electric Demand Model'!Y74","v":231.02019748646052},{"$f":"'Electric Demand Model'!Z74","v":243.95995285501721},{"$f":"'Electric Demand Model'!AA74","v":255.78733954235369},{"$f":"'Electric Demand Model'!AB74","v":266.44799410824345},{"$f":"'Electric Demand Model'!AC74","v":275.89227995029893},{"$f":"'Electric Demand Model'!AD74","v":284.07686775370348},{"$f":"'Electric Demand Model'!AE74","v":290.99353888074262},{"$f":"'Electric Demand Model'!AF74","v":296.68597781410494},{"$f":"'Electric Demand Model'!AG74","v":301.25367987975352},{"$f":"'Electric Demand Model'!AH74","v":304.84373431166716}]
[]
["Electric Winter Peak (MW) - 1 in 40",null,"6F"]
[null,"Residential Segment Peak Incremental Electric Demand (MW)","Device",2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"SH","Space Heating",{"$f":"'Electric Demand Model'!D79","v":0},{"$f":"'Electric Demand Model'!E79","v":0},{"$f":"'Electric Demand Model'!F79","v":0},{"$f":"'Electric Demand Model'!G79","v":0},{"$f":"'Electric Demand Model'!H79","v":0},{"$f":"'Electric Demand Model'!I79","v":0},{"$f":"'Electric Demand Model'!J79","v":0},{"$f":"'Electric Demand Model'!K79","v":0},{"$f":"'Electric Demand Model'!L79","v":0},{"$f":"'Electric Demand Model'!M79","v":0},{"$f":"'Electric Demand Model'!N79","v":0},{"$f":"'Electric Demand Model'!O79","v":0},{"$f":"'Electric Demand Model'!P79","v":0},{"$f":"'Electric Demand Model'!Q79","v":0},{"$f":"'Electric Demand Model'!R79","v":0},{"$f":"'Electric Demand Model'!S79","v":0},{"$f":"'Electric Demand Model'!T79","v":0},{"$f":"'Electric Demand Model'!U79","v":0},{"$f":"'Electric Demand Model'!V79","v":0},{"$f":"'Electric Demand Model'!W79","v":0},{"$f":"'Electric Demand Model'!X79","v":0},{"$f":"'Electric Demand Model'!Y79","v":0},{"$f":"'Electric Demand Model'!Z79","v":0},{"$f":"'Electric Demand Model'!AA79","v":0},{"$f":"'Electric Demand Model'!AB79","v":0},{"$f":"'Electric Demand Model'!AC79","v":0},{"$f":"'Electric Demand Model'!AD79","v":0},{"$f":"'Electric Demand Model'!AE79","v":0},{"$f":"'Electric Demand Model'!AF79","v":0},{"$f":"'Electric Demand Model'!AG79","v":0},{"$f":"'Electric Demand Model'!AH79","v":0}]
[null,"WH","Water Heating",{"$f":"'Electric Demand Model'!D80","v":1.3534992384530846},{"$f":"'Electric Demand Model'!E80","v":4.2835466602127781},{"$f":"'Electric Demand Model'!F80","v":8.666001039448556},{"$f":"'Electric Demand Model'!G80","v":14.405247587473617},{"$f":"'Electric Demand Model'!H80","v":21.313153484841674},{"$f":"'Electric Demand Model'!I80","v":29.185517326793949},{"$f":"'Electric Demand Model'!J80","v":37.727897902763303},{"$f":"'Electric Demand Model'!K80","v":46.905604347979107},{"$f":"'Electric Demand Model'!L80","v":56.695008230029636},{"$f":"'Electric Demand Model'!M80","v":67.195867276385698},{"$f":"'Electric Demand Model'!N80","v":78.659013769917351},{"$f":"'Electric Demand Model'!O80","v":91.713514266498592},{"$f":"'Electric Demand Model'!P80","v":105.93501112607159},{"$f":"'Electric Demand Model'!Q80","v":121.26884804408712},{"$f":"'Electric Demand Model'!R80","v":137.25827444271061},{"$f":"'Electric Demand Model'!S80","v":153.64086359934419},{"$f":"'Electric Demand Model'!T80","v":169.78277326646173},{"$f":"'Electric Demand Model'!U80","v":185.66634306554334},{"$f":"'Electric Demand Model'!V80","v":201.34535998140194},{"$f":"'Electric Demand Model'!W80","v":217.68584313243437},{"$f":"'Electric Demand Model'!X80","v":233.88414477224842},{"$f":"'Electric Demand Model'!Y80","v":249.46636071219115},{"$f":"'Electric Demand Model'!Z80","v":263.73853924391591},{"$f":"'Electric Demand Model'!AA80","v":277.09317261512956},{"$f":"'Electric Demand Model'!AB80","v":289.28537498794333},{"$f":"'Electric Demand Model'!AC80","v":300.19525336860005},{"$f":"'Electric Demand Model'!AD80","v":309.72680993233769},{"$f":"'Electric Demand Model'!AE80","v":317.84313895384844},{"$f":"'Electric Demand Model'!AF80","v":324.58603454638973},{"$f":"'Electric Demand Model'!AG80","v":330.07859822992782},{"$f":"'Electric Demand Model'!AH80","v":334.51317070388609}]
[null,"CD","Clothes Drying",{"$f":"'Electric Demand Model'!D82","v":0.17231862655542438},{"$f":"'Electric Demand Model'!E82","v":0.52109063339240314},{"$f":"'Electric Demand Model'!F82","v":1.0088055947227115},{"$f":"'Electric Demand Model'!G82","v":1.6284524961952607},{"$f":"'Electric Demand Model'!H82","v":2.3823653022121989},{"$f":"'Electric Demand Model'!I82","v":3.2727557588898555},{"$f":"'Electric Demand Model'!J82","v":4.2870354750837141},{"$f":"'Electric Demand Model'!K82","v":5.4361106607060155},{"$f":"'Electric Demand Model'!L82","v":6.72182329244764},{"$f":"'Electric Demand Model'!M82","v":8.1424484010913751},{"$f":"'Electric Demand Model'!N82","v":9.6952225798137999},{"$f":"'Electric Demand Model'!O82","v":11.416128791414167},{"$f":"'Electric Demand Model'!P82","v":13.227291046036589},{"$f":"'Electric Demand Model'!Q82","v":15.137071185471768},{"$f":"'Electric Demand Model'!R82","v":17.155593674080151},{"$f":"'Electric Demand Model'!S82","v":19.362929999844138},{"$f":"'Electric Demand Model'!T82","v":21.802543691144834},{"$f":"'Electric Demand Model'!U82","v":24.525522097732093},{"$f":"'Electric Demand Model'!V82","v":27.458135336633148},{"$f":"'Electric Demand Model'!W82","v":30.558695363450703},{"$f":"'Electric Demand Model'!X82","v":33.593979775557735},{"$f":"'Electric Demand Model'!Y82","v":36.479790050115255},{"$f":"'Electric Demand Model'!Z82","v":39.130926992826758},{"$f":"'Electric Demand Model'!AA82","v":41.632937326506912},{"$f":"'Electric Demand Model'!AB82","v":43.977308764604551},{"$f":"'Electric Demand Model'!AC82","v":46.167486607568819},{"$f":"'Electric Demand Model'!AD82","v":48.201494543228527},{"$f":"'Electric Demand Model'!AE82","v":50.075686983523646},{"$f":"'Electric Demand Model'!AF82","v":51.787793968376171},{"$f":"'Electric Demand Model'!AG82","v":53.33899742422971},{"$f":"'Electric Demand Model'!AH82","v":54.734373700432691}]
[null,"Peak Incremental Load (MW)",null,{"$f":"'Electric Demand Model'!D83","v":1.6502702064096488},{"$f":"'Electric Demand Model'!E83","v":5.180980528833028},{"$f":"'Electric Demand Model'!F83","v":10.403388452582114},{"$f":"'Electric Demand Model'!G83","v":17.209804664254346},{"$f":"'Electric Demand Model'!H83","v":25.416115949762684},{"$f":"'Electric Demand Model'!I83","v":34.821930022659814},{"$f":"'Electric Demand Model'!J83","v":45.111125665407478},{"$f":"'Electric Demand Model'!K83","v":56.267794930306131},{"$f":"'Electric Demand Model'!L83","v":68.27148167813391},{"$f":"'Electric Demand Model'!M83","v":81.218972856043067},{"$f":"'Electric Demand Model'!N83","v":95.356341546263337},{"$f":"'Electric Demand Model'!O83","v":111.37462496282299},{"$f":"'Electric Demand Model'!P83","v":128.71534570535681},{"$f":"'Electric Demand Model'!Q83","v":147.33824841906628},{"$f":"'Electric Demand Model'!R83","v":166.80401910362644},{"$f":"'Electric Demand Model'!S83","v":186.98813193240909},{"$f":"'Electric Demand Model'!T83","v":207.33159851232227},{"$f":"'Electric Demand Model'!U83","v":227.90474223385974},{"$f":"'Electric Demand Model'!V83","v":248.6343708389368},{"$f":"'Electric Demand Model'!W83","v":270.31470736948836},{"$f":"'Electric Demand Model'!X83","v":291.74044327459785},{"$f":"'Electric Demand Model'!Y83","v":312.29266579850076},{"$f":"'Electric Demand Model'!Z83","v":331.13069128711754},{"$f":"'Electric Demand Model'!AA83","v":348.79434245522481},{"$f":"'Electric Demand Model'!AB83","v":365.02407341587343},{"$f":"'Electric Demand Model'!AC83","v":379.70592474830192},{"$f":"'Electric Demand Model'!AD83","v":392.74049497900904},{"$f":"'Electric Demand Model'!AE83","v":404.08459986991699},{"$f":"'Electric Demand Model'!AF83","v":413.77612415859312},{"$f":"'Electric Demand Model'!AG83","v":421.94020490499008},{"$f":"'Electric Demand Model'!AH83","v":428.77792541018681}]
[]
[null,"Commercial Segment Peak Incremental Electric Demand (MW)","Device",2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"SH","Space Heating",{"$f":"'Electric Demand Model'!D86","v":0},{"$f":"'Electric Demand Model'!E86","v":0},{"$f":"'Electric Demand Model'!F86","v":0},{"$f":"'Electric Demand Model'!G86","v":0},{"$f":"'Electric Demand Model'!H86","v":0},{"$f":"'Electric Demand Model'!I86","v":0},{"$f":"'Electric Demand Model'!J86","v":0},{"$f":"'Electric Demand Model'!K86","v":0},{"$f":"'Electric Demand Model'!L86","v":0},{"$f":"'Electric Demand Model'!M86","v":0},{"$f":"'Electric Demand Model'!N86","v":0},{"$f":"'Electric Demand Model'!O86","v":0},{"$f":"'Electric Demand Model'!P86","v":0},{"$f":"'Electric Demand Model'!Q86","v":0},{"$f":"'Electric Demand Model'!R86","v":0},{"$f":"'Electric Demand Model'!S86","v":0},{"$f":"'Electric Demand Model'!T86","v":0},{"$f":"'Electric Demand Model'!U86","v":0},{"$f":"'Electric Demand Model'!V86","v":0},{"$f":"'Electric Demand Model'!W86","v":0},{"$f":"'Electric Demand Model'!X86","v":0},{"$f":"'Electric Demand Model'!Y86","v":0},{"$f":"'Electric Demand Model'!Z86","v":0},{"$f":"'Electric Demand Model'!AA86","v":0},{"$f":"'Electric Demand Model'!AB86","v":0},{"$f":"'Electric Demand Model'!AC86","v":0},{"$f":"'Electric Demand Model'!AD86","v":0},{"$f":"'Electric Demand Model'!AE86","v":0},{"$f":"'Electric Demand Model'!AF86","v":0},{"$f":"'Electric Demand Model'!AG86","v":0},{"$f":"'Electric Demand Model'!AH86","v":0}]
[null,"WH","Water Heating",{"$f":"'Electric Demand Model'!D87","v":0.70180759466901133},{"$f":"'Electric Demand Model'!E87","v":2.1902117331540722},{"$f":"'Electric Demand Model'!F87","v":4.4545270017429486},{"$f":"'Electric Demand Model'!G87","v":7.4615794893068141},{"$f":"'Electric Demand Model'!H87","v":11.037562766814119},{"$f":"'Electric Demand Model'!I87","v":15.022692242064846},{"$f":"'Electric Demand Model'!J87","v":19.359731935221095},{"$f":"'Electric Demand Model'!K87","v":23.993253348150169},{"$f":"'Electric Demand Model'!L87","v":28.890180366951359},{"$f":"'Electric Demand Model'!M87","v":34.145600980432008},{"$f":"'Electric Demand Model'!N87","v":39.866636237186974},{"$f":"'Electric Demand Model'!O87","v":46.259475141927972},{"$f":"'Electric Demand Model'!P87","v":53.205284491986774},{"$f":"'Electric Demand Model'!Q87","v":60.696074164615951},{"$f":"'Electric Demand Model'!R87","v":68.424024702380677},{"$f":"'Electric Demand Model'!S87","v":76.229599135671819},{"$f":"'Electric Demand Model'!T87","v":83.884339473450524},{"$f":"'Electric Demand Model'!U87","v":91.468866188160035},{"$f":"'Electric Demand Model'!V87","v":98.878995707324563},{"$f":"'Electric Demand Model'!W87","v":106.34262907480094},{"$f":"'Electric Demand Model'!X87","v":113.74110859653196},{"$f":"'Electric Demand Model'!Y87","v":120.70212889006322},{"$f":"'Electric Demand Model'!Z87","v":126.9155276956001},{"$f":"'Electric Demand Model'!AA87","v":132.56851500952521},{"$f":"'Electric Demand Model'!AB87","v":137.60611690814085},{"$f":"'Electric Demand Model'!AC87","v":141.98246393172445},{"$f":"'Electric Demand Model'!AD87","v":145.66388548426968},{"$f":"'Electric Demand Model'!AE87","v":148.64502096718735},{"$f":"'Electric Demand Model'!AF87","v":150.95714858819096},{"$f":"'Electric Demand Model'!AG87","v":152.66838483241327},{"$f":"'Electric Demand Model'!AH87","v":153.87713680319365}]
[null,"CD","Clothes Drying",{"$f":"'Electric Demand Model'!D89","v":0.34478670872803496},{"$f":"'Electric Demand Model'!E89","v":1.0281443880797205},{"$f":"'Electric Demand Model'!F89","v":2.0010068921971076},{"$f":"'Electric Demand Model'!G89","v":3.2549429461756838},{"$f":"'Electric Demand Model'!H89","v":4.7609330285386315},{"$f":"'Electric Demand Model'!I89","v":6.5005815905083502},{"$f":"'Electric Demand Model'!J89","v":8.4889124016816773},{"$f":"'Electric Demand Model'!K89","v":10.730277069390956},{"$f":"'Electric Demand Model'!L89","v":13.217544011910835},{"$f":"'Electric Demand Model'!M89","v":15.966343034479381},{"$f":"'Electric Demand Model'!N89","v":18.961693566982657},{"$f":"'Electric Demand Model'!O89","v":22.220021200519383},{"$f":"'Electric Demand Model'!P89","v":25.635654285147869},{"$f":"'Electric Demand Model'!Q89","v":29.235561964330024},{"$f":"'Electric Demand Model'!R89","v":33.001530076926016},{"$f":"'Electric Demand Model'!S89","v":37.072016959715562},{"$f":"'Electric Demand Model'!T89","v":41.567382210928187},{"$f":"'Electric Demand Model'!U89","v":46.624760827101476},{"$f":"'Electric Demand Model'!V89","v":52.034538323882899},{"$f":"'Electric Demand Model'!W89","v":57.606336792609525},{"$f":"'Electric Demand Model'!X89","v":63.042927929047032},{"$f":"'Electric Demand Model'!Y89","v":68.110412752688802},{"$f":"'Electric Demand Model'!Z89","v":72.664040459843335},{"$f":"'Electric Demand Model'!AA89","v":76.861678153663121},{"$f":"'Electric Demand Model'!AB89","v":80.723159843112626},{"$f":"'Electric Demand Model'!AC89","v":84.260758221671495},{"$f":"'Electric Demand Model'!AD89","v":87.476588653897792},{"$f":"'Electric Demand Model'!AE89","v":90.369667618559518},{"$f":"'Electric Demand Model'!AF89","v":92.941463888213917},{"$f":"'Electric Demand Model'!AG89","v":95.199537029017279},{"$f":"'Electric Demand Model'!AH89","v":97.15815773919671}]
[null,"Peak Load (MW)",null,{"$f":"'Electric Demand Model'!D90","v":1.2920054961960583},{"$f":"'Electric Demand Model'!E90","v":3.9842390754774426},{"$f":"'Electric Demand Model'!F90","v":8.0132126554084575},{"$f":"'Electric Demand Model'!G90","v":13.325720649558598},{"$f":"'Electric Demand Model'!H90","v":19.658159704340967},{"$f":"'Electric Demand Model'!I90","v":26.776475493801083},{"$f":"'Electric Demand Model'!J90","v":34.618441276379414},{"$f":"'Electric Demand Model'!K90","v":43.113597678177477},{"$f":"'Electric Demand Model'!L90","v":52.21017080134061},{"$f":"'Electric Demand Model'!M90","v":62.052129229633948},{"$f":"'Electric Demand Model'!N90","v":72.76907200498124},{"$f":"'Electric Demand Model'!O90","v":84.655714808978672},{"$f":"'Electric Demand Model'!P90","v":97.445998667584121},{"$f":"'Electric Demand Model'!Q90","v":111.15610857994696},{"$f":"'Electric Demand Model'!R90","v":125.35237125418369},{"$f":"'Electric Demand Model'!S90","v":139.95792046225404},{"$f":"'Electric Demand Model'!T90","v":154.78476960764272},{"$f":"'Electric Demand Model'!U90","v":170.07886588375271},{"$f":"'Electric Demand Model'!V90","v":185.48997985999239},{"$f":"'Electric Demand Model'!W90","v":201.13532811950046},{"$f":"'Electric Demand Model'!X90","v":216.55753191518281},{"$f":"'Electric Demand Model'!Y90","v":231.02019748646052},{"$f":"'Electric Demand Model'!Z90","v":243.95995285501721},{"$f":"'Electric Demand Model'!AA90","v":255.78733954235369},{"$f":"'Electric Demand Model'!AB90","v":266.44799410824345},{"$f":"'Electric Demand Model'!AC90","v":275.89227995029893},{"$f":"'Electric Demand Model'!AD90","v":284.07686775370348},{"$f":"'Electric Demand Model'!AE90","v":290.99353888074262},{"$f":"'Electric Demand Model'!AF90","v":296.68597781410494},{"$f":"'Electric Demand Model'!AG90","v":301.25367987975352},{"$f":"'Electric Demand Model'!AH90","v":304.84373431166716}]
[]
["Electric Summer A/C Peak (MW) - 1 in 2",null,"93F"]
[null,"All Sectors Peak Incremental Electric Demand (MW)","Unit",2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"A/C","Space Cooling",{"$f":"'AC Calcs'!D10","v":0},{"$f":"'AC Calcs'!E10","v":1.9600465575982273},{"$f":"'AC Calcs'!F10","v":2.6820381829666324},{"$f":"'AC Calcs'!G10","v":4.0282993753801648},{"$f":"'AC Calcs'!H10","v":6.5416766102745383},{"$f":"'AC Calcs'!I10","v":15.063726644136226},{"$f":"'AC Calcs'!J10","v":26.69329253602011},{"$f":"'AC Calcs'!K10","v":41.581566685134163},{"$f":"'AC Calcs'!L10","v":59.639884352433342},{"$f":"'AC Calcs'!M10","v":80.794694803120066},{"$f":"'AC Calcs'!N10","v":104.89566202665935},{"$f":"'AC Calcs'!O10","v":131.98791660096475},{"$f":"'AC Calcs'!P10","v":161.73172145915109},{"$f":"'AC Calcs'!Q10","v":193.81396436044196},{"$f":"'AC Calcs'!R10","v":228.49393158846658},{"$f":"'AC Calcs'!S10","v":267.01034563993142},{"$f":"'AC Calcs'!T10","v":311.21364738566558},{"$f":"'AC Calcs'!U10","v":362.04993821772496},{"$f":"'AC Calcs'!V10","v":417.96416117263561},{"$f":"'AC Calcs'!W10","v":475.84714412180938},{"$f":"'AC Calcs'!X10","v":533.52053647639764},{"$f":"'AC Calcs'!Y10","v":586.63969896610138},{"$f":"'AC Calcs'!Z10","v":635.58558404536905},{"$f":"'AC Calcs'!AA10","v":680.91090472894496},{"$f":"'AC Calcs'!AB10","v":722.83052914376697},{"$f":"'AC Calcs'!AC10","v":761.41656107170752},{"$f":"'AC Calcs'!AD10","v":796.62330944372479},{"$f":"'AC Calcs'!AE10","v":828.36880152284721},{"$f":"'AC Calcs'!AF10","v":856.60101179994558},{"$f":"'AC Calcs'!AG10","v":881.34309154968378},{"$f":"'AC Calcs'!AH10","v":902.7030825145946}]
[null,"CK","Cooking",{"$f":"D126+D133","v":0.36986353420015178},1.1422261894714965,2.286260579879249,3.7853027946615665,5.5802610716970289,7.6168585982038923,9.8659892270370992,12.316147182257364,14.95709657813504,17.820842393288551,20.94284739734379,24.421200371441547,28.158103423698126,32.156801640508377,36.316967461712665,40.640642700087433,45.079329477979705,49.698115939075478,54.407321349686626,59.256531125693257,64.0358141163955,68.554170879902841,72.641609749948657,76.425378892753685,79.880107020315478,82.992242569036023,85.74858411897884,88.144624227540589,90.189660981527311,91.908367269155534,93.338820775144825]
[null,"CD","Clothes Drying",{"$f":"D127+D134","v":0.51710533528345937},1.5492350214721236,3.0098124869198193,4.8833954423709445,7.1432983307508309,9.7733373493982061,12.775947876765391,16.166387730096972,19.939367304358477,24.108791435570758,28.656916146796455,33.63614999193355,38.862945331184456,44.372633149801793,50.157123751006168,56.434946959559696,63.369925902073021,71.150282924833562,79.492673660516047,88.165032156060221,96.636907704604766,104.59020280280406,111.79496745267009,118.49461548017004,124.70046860771717,130.42824482924033,135.67808319712631,140.44535460208317,144.7292578565901,148.538534453247,151.89253143962941]
[null,"Peak Load (MW)","All",{"$f":"SUM(D184:D187)","v":2.1251645644453623},8.5454504851714947,15.874733370884339,25.868884997594936,38.75186296859453,59.064835048787174,83.686964139381132,112.7115064499982,145.99599664350276,183.63874305451785,225.71824144550786,272.90960421113152,324.28450337065891,379.53468250448844,438.33637978444523,501.89004640778808,571.6617609777096,648.90660156493368,731.64003273939898,817.18573222962084,902.12821756074777,981.07895611695437,1053.4238530264258,1120.4322974170536,1182.1386857922839,1238.5206462996637,1289.4444901134148,1334.7963666031451,1374.5786667818106,1408.9640002529809,1438.2927295238669]
[]
[]
[]
[]
["Scalars to Break out Results by County"]
[null,"Utility","King County","Pierce","Snohomish","Skagit","Kitsap","Whatcom","Kititas","Thurston","Island","Lewis"]
[null,"PSE_Gas",0.53492369663401995,0.20984561392881801,0.185917539615536,0,0,0,5.0571723144912598E-3,5.7383311312433002E-2,0,6.8726661947000897E-3]
[null,"PSE_Electric",0.53448300559923201,0.21137548049073099,0,5.7648406213729499E-2,4.5856686760921202E-2,6.4199361465289706E-2,7.0007001660972804E-3,7.9436359303998505E-2,0,0]
[null,"SCL",1,0,0,0,0,0,0,0,0,0]
[null,"TAC",0,1,0,0,0,0,0,0,0,0]
[null,"SNO",0,0,1,0,0,0,0,0,0,0]
[]
[]
["Resulting Disaggregated Electric and Gas System Demand and Annual Energy Use"]
[]
[null,"Disaggregated Gas System Annual Consumption Results (GWh/yr)","County",2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Gas Annual Energy (Th/yr)",{"$f":"TRANSPOSE($C$195:$L$195)","v":"King County"},{"$f":"INDEX($C$201:$L$201,MATCH($C207,$C$195:$L$195,0))*(D$54+D$63)","v":510766727.02145535},{"$f":"INDEX($C$201:$L$201,MATCH($C207,$C$195:$L$195,0))*(E$54+E$63)","v":508604732.45479476},{"$f":"INDEX($C$201:$L$201,MATCH($C207,$C$195:$L$195,0))*(F$54+F$63)","v":503364005.00394291},{"$f":"INDEX($C$201:$L$201,MATCH($C207,$C$195:$L$195,0))*(G$54+G$63)","v":501562300.0794158},{"$f":"INDEX($C$201:$L$201,MATCH($C207,$C$195:$L$195,0))*(H$54+H$63)","v":498320514.50867599},{"$f":"INDEX($C$201:$L$201,MATCH($C207,$C$195:$L$195,0))*(I$54+I$63)","v":492053644.0684585},{"$f":"INDEX($C$201:$L$201,MATCH($C207,$C$195:$L$195,0))*(J$54+J$63)","v":482387241.41099435},{"$f":"INDEX($C$201:$L$201,MATCH($C207,$C$195:$L$195,0))*(K$54+K$63)","v":471023240.55767298},{"$f":"INDEX($C$201:$L$201,MATCH($C207,$C$195:$L$195,0))*(L$54+L$63)","v":458294135.99971646},{"$f":"INDEX($C$201:$L$201,MATCH($C207,$C$195:$L$195,0))*(M$54+M$63)","v":444669804.10787761},{"$f":"INDEX($C$201:$L$201,MATCH($C207,$C$195:$L$195,0))*(N$54+N$63)","v":430277658.42882711},{"$f":"INDEX($C$201:$L$201,MATCH($C207,$C$195:$L$195,0))*(O$54+O$63)","v":415810689.41725057},{"$f":"INDEX($C$201:$L$201,MATCH($C207,$C$195:$L$195,0))*(P$54+P$63)","v":399258385.59307313},{"$f":"INDEX($C$201:$L$201,MATCH($C207,$C$195:$L$195,0))*(Q$54+Q$63)","v":381804252.36258543},{"$f":"INDEX($C$201:$L$201,MATCH($C207,$C$195:$L$195,0))*(R$54+R$63)","v":363330016.6818521},{"$f":"INDEX($C$201:$L$201,MATCH($C207,$C$195:$L$195,0))*(S$54+S$63)","v":344064681.50477999},{"$f":"INDEX($C$201:$L$201,MATCH($C207,$C$195:$L$195,0))*(T$54+T$63)","v":322886811.34056503},{"$f":"INDEX($C$201:$L$201,MATCH($C207,$C$195:$L$195,0))*(U$54+U$63)","v":299974272.54809368},{"$f":"INDEX($C$201:$L$201,MATCH($C207,$C$195:$L$195,0))*(V$54+V$63)","v":275746064.16798359},{"$f":"INDEX($C$201:$L$201,MATCH($C207,$C$195:$L$195,0))*(W$54+W$63)","v":251905067.63867238},{"$f":"INDEX($C$201:$L$201,MATCH($C207,$C$195:$L$195,0))*(X$54+X$63)","v":228023982.42007005},{"$f":"INDEX($C$201:$L$201,MATCH($C207,$C$195:$L$195,0))*(Y$54+Y$63)","v":206657206.90460771},{"$f":"INDEX($C$201:$L$201,MATCH($C207,$C$195:$L$195,0))*(Z$54+Z$63)","v":186954775.91938642},{"$f":"INDEX($C$201:$L$201,MATCH($C207,$C$195:$L$195,0))*(AA$54+AA$63)","v":169121198.20865056},{"$f":"INDEX($C$201:$L$201,MATCH($C207,$C$195:$L$195,0))*(AB$54+AB$63)","v":152979277.61455259},{"$f":"INDEX($C$201:$L$201,MATCH($C207,$C$195:$L$195,0))*(AC$54+AC$63)","v":138502063.86725754},{"$f":"INDEX($C$201:$L$201,MATCH($C207,$C$195:$L$195,0))*(AD$54+AD$63)","v":125682881.82947877},{"$f":"INDEX($C$201:$L$201,MATCH($C207,$C$195:$L$195,0))*(AE$54+AE$63)","v":114502150.02176784},{"$f":"INDEX($C$201:$L$201,MATCH($C207,$C$195:$L$195,0))*(AF$54+AF$63)","v":104906113.17029829},{"$f":"INDEX($C$201:$L$201,MATCH($C207,$C$195:$L$195,0))*(AG$54+AG$63)","v":96797686.134682134},{"$f":"INDEX($C$201:$L$201,MATCH($C207,$C$195:$L$195,0))*(AH$54+AH$63)","v":90041016.798519045}]
[null,null,"Snohomish",{"$f":"INDEX($C$201:$L$201,MATCH($C209,$C$195:$L$195,0))*(D$54+D$63)","v":177521567.66066477},{"$f":"INDEX($C$201:$L$201,MATCH($C209,$C$195:$L$195,0))*(E$54+E$63)","v":176770147.01315007},{"$f":"INDEX($C$201:$L$201,MATCH($C209,$C$195:$L$195,0))*(F$54+F$63)","v":174948685.07458019},{"$f":"INDEX($C$201:$L$201,MATCH($C209,$C$195:$L$195,0))*(G$54+G$63)","v":174322486.33111629},{"$f":"INDEX($C$201:$L$201,MATCH($C209,$C$195:$L$195,0))*(H$54+H$63)","v":173195774.61304215},{"$f":"INDEX($C$201:$L$201,MATCH($C209,$C$195:$L$195,0))*(I$54+I$63)","v":171017667.45371076},{"$f":"INDEX($C$201:$L$201,MATCH($C209,$C$195:$L$195,0))*(J$54+J$63)","v":167658022.31120294},{"$f":"INDEX($C$201:$L$201,MATCH($C209,$C$195:$L$195,0))*(K$54+K$63)","v":163708361.65467784},{"$f":"INDEX($C$201:$L$201,MATCH($C209,$C$195:$L$195,0))*(L$54+L$63)","v":159284246.93361452},{"$f":"INDEX($C$201:$L$201,MATCH($C209,$C$195:$L$195,0))*(M$54+M$63)","v":154548987.90475684},{"$f":"INDEX($C$201:$L$201,MATCH($C209,$C$195:$L$195,0))*(N$54+N$63)","v":149546868.29167098},{"$f":"INDEX($C$201:$L$201,MATCH($C209,$C$195:$L$195,0))*(O$54+O$63)","v":144518743.1567198},{"$f":"INDEX($C$201:$L$201,MATCH($C209,$C$195:$L$195,0))*(P$54+P$63)","v":138765841.16093224},{"$f":"INDEX($C$201:$L$201,MATCH($C209,$C$195:$L$195,0))*(Q$54+Q$63)","v":132699500.24772683},{"$f":"INDEX($C$201:$L$201,MATCH($C209,$C$195:$L$195,0))*(R$54+R$63)","v":126278613.55743425},{"$f":"INDEX($C$201:$L$201,MATCH($C209,$C$195:$L$195,0))*(S$54+S$63)","v":119582773.12537272},{"$f":"INDEX($C$201:$L$201,MATCH($C209,$C$195:$L$195,0))*(T$54+T$63)","v":112222213.9652465},{"$f":"INDEX($C$201:$L$201,MATCH($C209,$C$195:$L$195,0))*(U$54+U$63)","v":104258755.12906736},{"$f":"INDEX($C$201:$L$201,MATCH($C209,$C$195:$L$195,0))*(V$54+V$63)","v":95838023.500114322},{"$f":"INDEX($C$201:$L$201,MATCH($C209,$C$195:$L$195,0))*(W$54+W$63)","v":87551870.830858678},{"$f":"INDEX($C$201:$L$201,MATCH($C209,$C$195:$L$195,0))*(X$54+X$63)","v":79251784.977251127},{"$f":"INDEX($C$201:$L$201,MATCH($C209,$C$195:$L$195,0))*(Y$54+Y$63)","v":71825570.064079911},{"$f":"INDEX($C$201:$L$201,MATCH($C209,$C$195:$L$195,0))*(Z$54+Z$63)","v":64977813.054497689},{"$f":"INDEX($C$201:$L$201,MATCH($C209,$C$195:$L$195,0))*(AA$54+AA$63)","v":58779592.801056758},{"$f":"INDEX($C$201:$L$201,MATCH($C209,$C$195:$L$195,0))*(AB$54+AB$63)","v":53169323.186141394},{"$f":"INDEX($C$201:$L$201,MATCH($C209,$C$195:$L$195,0))*(AC$54+AC$63)","v":48137637.401193254},{"$f":"INDEX($C$201:$L$201,MATCH($C209,$C$195:$L$195,0))*(AD$54+AD$63)","v":43682215.442240298},{"$f":"INDEX($C$201:$L$201,MATCH($C209,$C$195:$L$195,0))*(AE$54+AE$63)","v":39796251.59006688},{"$f":"INDEX($C$201:$L$201,MATCH($C209,$C$195:$L$195,0))*(AF$54+AF$63)","v":36461062.716006123},{"$f":"INDEX($C$201:$L$201,MATCH($C209,$C$195:$L$195,0))*(AG$54+AG$63)","v":33642906.006741405},{"$f":"INDEX($C$201:$L$201,MATCH($C209,$C$195:$L$195,0))*(AH$54+AH$63)","v":31294564.837936115}]
[null,null,"Skagit",{"$f":"INDEX($C$201:$L$201,MATCH($C210,$C$195:$L$195,0))*(D$54+D$63)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C210,$C$195:$L$195,0))*(E$54+E$63)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C210,$C$195:$L$195,0))*(F$54+F$63)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C210,$C$195:$L$195,0))*(G$54+G$63)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C210,$C$195:$L$195,0))*(H$54+H$63)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C210,$C$195:$L$195,0))*(I$54+I$63)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C210,$C$195:$L$195,0))*(J$54+J$63)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C210,$C$195:$L$195,0))*(K$54+K$63)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C210,$C$195:$L$195,0))*(L$54+L$63)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C210,$C$195:$L$195,0))*(M$54+M$63)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C210,$C$195:$L$195,0))*(N$54+N$63)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C210,$C$195:$L$195,0))*(O$54+O$63)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C210,$C$195:$L$195,0))*(P$54+P$63)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C210,$C$195:$L$195,0))*(Q$54+Q$63)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C210,$C$195:$L$195,0))*(R$54+R$63)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C210,$C$195:$L$195,0))*(S$54+S$63)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C210,$C$195:$L$195,0))*(T$54+T$63)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C210,$C$195:$L$195,0))*(U$54+U$63)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C210,$C$195:$L$195,0))*(V$54+V$63)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C210,$C$195:$L$195,0))*(W$54+W$63)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C210,$C$195:$L$195,0))*(X$54+X$63)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C210,$C$195:$L$195,0))*(Y$54+Y$63)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C210,$C$195:$L$195,0))*(Z$54+Z$63)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C210,$C$195:$L$195,0))*(AA$54+AA$63)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C210,$C$195:$L$195,0))*(AB$54+AB$63)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C210,$C$195:$L$195,0))*(AC$54+AC$63)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C210,$C$195:$L$195,0))*(AD$54+AD$63)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C210,$C$195:$L$195,0))*(AE$54+AE$63)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C210,$C$195:$L$195,0))*(AF$54+AF$63)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C210,$C$195:$L$195,0))*(AG$54+AG$63)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C210,$C$195:$L$195,0))*(AH$54+AH$63)","v":0}]
[null,null,"Kitsap",{"$f":"INDEX($C$201:$L$201,MATCH($C211,$C$195:$L$195,0))*(D$54+D$63)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C211,$C$195:$L$195,0))*(E$54+E$63)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C211,$C$195:$L$195,0))*(F$54+F$63)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C211,$C$195:$L$195,0))*(G$54+G$63)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C211,$C$195:$L$195,0))*(H$54+H$63)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C211,$C$195:$L$195,0))*(I$54+I$63)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C211,$C$195:$L$195,0))*(J$54+J$63)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C211,$C$195:$L$195,0))*(K$54+K$63)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C211,$C$195:$L$195,0))*(L$54+L$63)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C211,$C$195:$L$195,0))*(M$54+M$63)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C211,$C$195:$L$195,0))*(N$54+N$63)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C211,$C$195:$L$195,0))*(O$54+O$63)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C211,$C$195:$L$195,0))*(P$54+P$63)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C211,$C$195:$L$195,0))*(Q$54+Q$63)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C211,$C$195:$L$195,0))*(R$54+R$63)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C211,$C$195:$L$195,0))*(S$54+S$63)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C211,$C$195:$L$195,0))*(T$54+T$63)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C211,$C$195:$L$195,0))*(U$54+U$63)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C211,$C$195:$L$195,0))*(V$54+V$63)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C211,$C$195:$L$195,0))*(W$54+W$63)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C211,$C$195:$L$195,0))*(X$54+X$63)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C211,$C$195:$L$195,0))*(Y$54+Y$63)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C211,$C$195:$L$195,0))*(Z$54+Z$63)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C211,$C$195:$L$195,0))*(AA$54+AA$63)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C211,$C$195:$L$195,0))*(AB$54+AB$63)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C211,$C$195:$L$195,0))*(AC$54+AC$63)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C211,$C$195:$L$195,0))*(AD$54+AD$63)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C211,$C$195:$L$195,0))*(AE$54+AE$63)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C211,$C$195:$L$195,0))*(AF$54+AF$63)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C211,$C$195:$L$195,0))*(AG$54+AG$63)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C211,$C$195:$L$195,0))*(AH$54+AH$63)","v":0}]
[null,null,"Whatcom",{"$f":"INDEX($C$201:$L$201,MATCH($C212,$C$195:$L$195,0))*(D$54+D$63)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C212,$C$195:$L$195,0))*(E$54+E$63)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C212,$C$195:$L$195,0))*(F$54+F$63)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C212,$C$195:$L$195,0))*(G$54+G$63)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C212,$C$195:$L$195,0))*(H$54+H$63)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C212,$C$195:$L$195,0))*(I$54+I$63)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C212,$C$195:$L$195,0))*(J$54+J$63)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C212,$C$195:$L$195,0))*(K$54+K$63)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C212,$C$195:$L$195,0))*(L$54+L$63)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C212,$C$195:$L$195,0))*(M$54+M$63)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C212,$C$195:$L$195,0))*(N$54+N$63)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C212,$C$195:$L$195,0))*(O$54+O$63)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C212,$C$195:$L$195,0))*(P$54+P$63)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C212,$C$195:$L$195,0))*(Q$54+Q$63)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C212,$C$195:$L$195,0))*(R$54+R$63)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C212,$C$195:$L$195,0))*(S$54+S$63)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C212,$C$195:$L$195,0))*(T$54+T$63)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C212,$C$195:$L$195,0))*(U$54+U$63)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C212,$C$195:$L$195,0))*(V$54+V$63)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C212,$C$195:$L$195,0))*(W$54+W$63)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C212,$C$195:$L$195,0))*(X$54+X$63)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C212,$C$195:$L$195,0))*(Y$54+Y$63)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C212,$C$195:$L$195,0))*(Z$54+Z$63)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C212,$C$195:$L$195,0))*(AA$54+AA$63)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C212,$C$195:$L$195,0))*(AB$54+AB$63)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C212,$C$195:$L$195,0))*(AC$54+AC$63)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C212,$C$195:$L$195,0))*(AD$54+AD$63)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C212,$C$195:$L$195,0))*(AE$54+AE$63)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C212,$C$195:$L$195,0))*(AF$54+AF$63)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C212,$C$195:$L$195,0))*(AG$54+AG$63)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C212,$C$195:$L$195,0))*(AH$54+AH$63)","v":0}]
[null,null,"Kititas",{"$f":"INDEX($C$201:$L$201,MATCH($C213,$C$195:$L$195,0))*(D$54+D$63)","v":4828792.1572924079},{"$f":"INDEX($C$201:$L$201,MATCH($C213,$C$195:$L$195,0))*(E$54+E$63)","v":4808352.6457594633},{"$f":"INDEX($C$201:$L$201,MATCH($C213,$C$195:$L$195,0))*(F$54+F$63)","v":4758806.7723217886},{"$f":"INDEX($C$201:$L$201,MATCH($C213,$C$195:$L$195,0))*(G$54+G$63)","v":4741773.4415485682},{"$f":"INDEX($C$201:$L$201,MATCH($C213,$C$195:$L$195,0))*(H$54+H$63)","v":4711125.5784215033},{"$f":"INDEX($C$201:$L$201,MATCH($C213,$C$195:$L$195,0))*(I$54+I$63)","v":4651878.5420905361},{"$f":"INDEX($C$201:$L$201,MATCH($C213,$C$195:$L$195,0))*(J$54+J$63)","v":4560492.3047492914},{"$f":"INDEX($C$201:$L$201,MATCH($C213,$C$195:$L$195,0))*(K$54+K$63)","v":4453056.9623651402},{"$f":"INDEX($C$201:$L$201,MATCH($C213,$C$195:$L$195,0))*(L$54+L$63)","v":4332715.9201495349},{"$f":"INDEX($C$201:$L$201,MATCH($C213,$C$195:$L$195,0))*(M$54+M$63)","v":4203911.3925498016},{"$f":"INDEX($C$201:$L$201,MATCH($C213,$C$195:$L$195,0))*(N$54+N$63)","v":4067847.9481142573},{"$f":"INDEX($C$201:$L$201,MATCH($C213,$C$195:$L$195,0))*(O$54+O$63)","v":3931077.1233773539},{"$f":"INDEX($C$201:$L$201,MATCH($C213,$C$195:$L$195,0))*(P$54+P$63)","v":3774591.5289506996},{"$f":"INDEX($C$201:$L$201,MATCH($C213,$C$195:$L$195,0))*(Q$54+Q$63)","v":3609580.0331016849},{"$f":"INDEX($C$201:$L$201,MATCH($C213,$C$195:$L$195,0))*(R$54+R$63)","v":3434924.4816578464},{"$f":"INDEX($C$201:$L$201,MATCH($C213,$C$195:$L$195,0))*(S$54+S$63)","v":3252789.8701236313},{"$f":"INDEX($C$201:$L$201,MATCH($C213,$C$195:$L$195,0))*(T$54+T$63)","v":3052574.139640423},{"$f":"INDEX($C$201:$L$201,MATCH($C213,$C$195:$L$195,0))*(U$54+U$63)","v":2835958.8399909292},{"$f":"INDEX($C$201:$L$201,MATCH($C213,$C$195:$L$195,0))*(V$54+V$63)","v":2606905.1909927488},{"$f":"INDEX($C$201:$L$201,MATCH($C213,$C$195:$L$195,0))*(W$54+W$63)","v":2381512.2455005543},{"$f":"INDEX($C$201:$L$201,MATCH($C213,$C$195:$L$195,0))*(X$54+X$63)","v":2155740.3012635238},{"$f":"INDEX($C$201:$L$201,MATCH($C213,$C$195:$L$195,0))*(Y$54+Y$63)","v":1953738.6582877513},{"$f":"INDEX($C$201:$L$201,MATCH($C213,$C$195:$L$195,0))*(Z$54+Z$63)","v":1767471.739970977},{"$f":"INDEX($C$201:$L$201,MATCH($C213,$C$195:$L$195,0))*(AA$54+AA$63)","v":1598872.9733906931},{"$f":"INDEX($C$201:$L$201,MATCH($C213,$C$195:$L$195,0))*(AB$54+AB$63)","v":1446267.1448494322},{"$f":"INDEX($C$201:$L$201,MATCH($C213,$C$195:$L$195,0))*(AC$54+AC$63)","v":1309399.4663104431},{"$f":"INDEX($C$201:$L$201,MATCH($C213,$C$195:$L$195,0))*(AD$54+AD$63)","v":1188206.8309798148},{"$f":"INDEX($C$201:$L$201,MATCH($C213,$C$195:$L$195,0))*(AE$54+AE$63)","v":1082504.1154158928},{"$f":"INDEX($C$201:$L$201,MATCH($C213,$C$195:$L$195,0))*(AF$54+AF$63)","v":991783.1168894585},{"$f":"INDEX($C$201:$L$201,MATCH($C213,$C$195:$L$195,0))*(AG$54+AG$63)","v":915125.99181420612},{"$f":"INDEX($C$201:$L$201,MATCH($C213,$C$195:$L$195,0))*(AH$54+AH$63)","v":851248.39334543981}]
[null,null,"Thurston",{"$f":"INDEX($C$201:$L$201,MATCH($C214,$C$195:$L$195,0))*(D$54+D$63)","v":54791900.768526621},{"$f":"INDEX($C$201:$L$201,MATCH($C214,$C$195:$L$195,0))*(E$54+E$63)","v":54559975.340554126},{"$f":"INDEX($C$201:$L$201,MATCH($C214,$C$195:$L$195,0))*(F$54+F$63)","v":53997782.458264232},{"$f":"INDEX($C$201:$L$201,MATCH($C214,$C$195:$L$195,0))*(G$54+G$63)","v":53804506.678507514},{"$f":"INDEX($C$201:$L$201,MATCH($C214,$C$195:$L$195,0))*(H$54+H$63)","v":53456747.938738711},{"$f":"INDEX($C$201:$L$201,MATCH($C214,$C$195:$L$195,0))*(I$54+I$63)","v":52784476.772423714},{"$f":"INDEX($C$201:$L$201,MATCH($C214,$C$195:$L$195,0))*(J$54+J$63)","v":51747524.780102283},{"$f":"INDEX($C$201:$L$201,MATCH($C214,$C$195:$L$195,0))*(K$54+K$63)","v":50528464.935073487},{"$f":"INDEX($C$201:$L$201,MATCH($C214,$C$195:$L$195,0))*(L$54+L$63)","v":49162965.193383276},{"$f":"INDEX($C$201:$L$201,MATCH($C214,$C$195:$L$195,0))*(M$54+M$63)","v":47701430.990855344},{"$f":"INDEX($C$201:$L$201,MATCH($C214,$C$195:$L$195,0))*(N$54+N$63)","v":46157530.466067262},{"$f":"INDEX($C$201:$L$201,MATCH($C214,$C$195:$L$195,0))*(O$54+O$63)","v":44605603.356159113},{"$f":"INDEX($C$201:$L$201,MATCH($C214,$C$195:$L$195,0))*(P$54+P$63)","v":42829974.403361775},{"$f":"INDEX($C$201:$L$201,MATCH($C214,$C$195:$L$195,0))*(Q$54+Q$63)","v":40957602.760160841},{"$f":"INDEX($C$201:$L$201,MATCH($C214,$C$195:$L$195,0))*(R$54+R$63)","v":38975800.824674554},{"$f":"INDEX($C$201:$L$201,MATCH($C214,$C$195:$L$195,0))*(S$54+S$63)","v":36909134.619829543},{"$f":"INDEX($C$201:$L$201,MATCH($C214,$C$195:$L$195,0))*(T$54+T$63)","v":34637303.470425665},{"$f":"INDEX($C$201:$L$201,MATCH($C214,$C$195:$L$195,0))*(U$54+U$63)","v":32179387.78121639},{"$f":"INDEX($C$201:$L$201,MATCH($C214,$C$195:$L$195,0))*(V$54+V$63)","v":29580335.182188317},{"$f":"INDEX($C$201:$L$201,MATCH($C214,$C$195:$L$195,0))*(W$54+W$63)","v":27022820.27969167},{"$f":"INDEX($C$201:$L$201,MATCH($C214,$C$195:$L$195,0))*(X$54+X$63)","v":24461004.910133697},{"$f":"INDEX($C$201:$L$201,MATCH($C214,$C$195:$L$195,0))*(Y$54+Y$63)","v":22168909.161035657},{"$f":"INDEX($C$201:$L$201,MATCH($C214,$C$195:$L$195,0))*(Z$54+Z$63)","v":20055354.016720936},{"$f":"INDEX($C$201:$L$201,MATCH($C214,$C$195:$L$195,0))*(AA$54+AA$63)","v":18142277.912541971},{"$f":"INDEX($C$201:$L$201,MATCH($C214,$C$195:$L$195,0))*(AB$54+AB$63)","v":16410672.338774633},{"$f":"INDEX($C$201:$L$201,MATCH($C214,$C$195:$L$195,0))*(AC$54+AC$63)","v":14857646.236874266},{"$f":"INDEX($C$201:$L$201,MATCH($C214,$C$195:$L$195,0))*(AD$54+AD$63)","v":13482483.539328095},{"$f":"INDEX($C$201:$L$201,MATCH($C214,$C$195:$L$195,0))*(AE$54+AE$63)","v":12283083.665925862},{"$f":"INDEX($C$201:$L$201,MATCH($C214,$C$195:$L$195,0))*(AF$54+AF$63)","v":11253680.082800999},{"$f":"INDEX($C$201:$L$201,MATCH($C214,$C$195:$L$195,0))*(AG$54+AG$63)","v":10383858.09554055},{"$f":"INDEX($C$201:$L$201,MATCH($C214,$C$195:$L$195,0))*(AH$54+AH$63)","v":9659044.3279099017}]
[null,null,"Lewis",{"$f":"INDEX($C$201:$L$201,MATCH($C216,$C$195:$L$195,0))*(D$54+D$63)","v":6562298.9601442832},{"$f":"INDEX($C$201:$L$201,MATCH($C216,$C$195:$L$195,0))*(E$54+E$63)","v":6534521.7891853014},{"$f":"INDEX($C$201:$L$201,MATCH($C216,$C$195:$L$195,0))*(F$54+F$63)","v":6467189.2507059891},{"$f":"INDEX($C$201:$L$201,MATCH($C216,$C$195:$L$195,0))*(G$54+G$63)","v":6444041.058532902},{"$f":"INDEX($C$201:$L$201,MATCH($C216,$C$195:$L$195,0))*(H$54+H$63)","v":6402390.8002947941},{"$f":"INDEX($C$201:$L$201,MATCH($C216,$C$195:$L$195,0))*(I$54+I$63)","v":6321874.4408736955},{"$f":"INDEX($C$201:$L$201,MATCH($C216,$C$195:$L$195,0))*(J$54+J$63)","v":6197681.1041672733},{"$f":"INDEX($C$201:$L$201,MATCH($C216,$C$195:$L$195,0))*(K$54+K$63)","v":6051677.1320258044},{"$f":"INDEX($C$201:$L$201,MATCH($C216,$C$195:$L$195,0))*(L$54+L$63)","v":5888134.3928748714},{"$f":"INDEX($C$201:$L$201,MATCH($C216,$C$195:$L$195,0))*(M$54+M$63)","v":5713089.8289349824},{"$f":"INDEX($C$201:$L$201,MATCH($C216,$C$195:$L$195,0))*(N$54+N$63)","v":5528180.4414840052},{"$f":"INDEX($C$201:$L$201,MATCH($C216,$C$195:$L$195,0))*(O$54+O$63)","v":5342309.7285369569},{"$f":"INDEX($C$201:$L$201,MATCH($C216,$C$195:$L$195,0))*(P$54+P$63)","v":5129646.7643559929},{"$f":"INDEX($C$201:$L$201,MATCH($C216,$C$195:$L$195,0))*(Q$54+Q$63)","v":4905397.1523724822},{"$f":"INDEX($C$201:$L$201,MATCH($C216,$C$195:$L$195,0))*(R$54+R$63)","v":4668041.32791596},{"$f":"INDEX($C$201:$L$201,MATCH($C216,$C$195:$L$195,0))*(S$54+S$63)","v":4420521.5066140126},{"$f":"INDEX($C$201:$L$201,MATCH($C216,$C$195:$L$195,0))*(T$54+T$63)","v":4148429.5554269478},{"$f":"INDEX($C$201:$L$201,MATCH($C216,$C$195:$L$195,0))*(U$54+U$63)","v":3854050.6902081408},{"$f":"INDEX($C$201:$L$201,MATCH($C216,$C$195:$L$195,0))*(V$54+V$63)","v":3542768.1844229181},{"$f":"INDEX($C$201:$L$201,MATCH($C216,$C$195:$L$195,0))*(W$54+W$63)","v":3236460.5522765303},{"$f":"INDEX($C$201:$L$201,MATCH($C216,$C$195:$L$195,0))*(X$54+X$63)","v":2929637.863157691},{"$f":"INDEX($C$201:$L$201,MATCH($C216,$C$195:$L$195,0))*(Y$54+Y$63)","v":2655118.8678338923},{"$f":"INDEX($C$201:$L$201,MATCH($C216,$C$195:$L$195,0))*(Z$54+Z$63)","v":2401983.2669293308},{"$f":"INDEX($C$201:$L$201,MATCH($C216,$C$195:$L$195,0))*(AA$54+AA$63)","v":2172858.5759979691},{"$f":"INDEX($C$201:$L$201,MATCH($C216,$C$195:$L$195,0))*(AB$54+AB$63)","v":1965468.1898874596},{"$f":"INDEX($C$201:$L$201,MATCH($C216,$C$195:$L$195,0))*(AC$54+AC$63)","v":1779465.8532167117},{"$f":"INDEX($C$201:$L$201,MATCH($C216,$C$195:$L$195,0))*(AD$54+AD$63)","v":1614765.8042393979},{"$f":"INDEX($C$201:$L$201,MATCH($C216,$C$195:$L$195,0))*(AE$54+AE$63)","v":1471116.4613323931},{"$f":"INDEX($C$201:$L$201,MATCH($C216,$C$195:$L$195,0))*(AF$54+AF$63)","v":1347827.1800999849},{"$f":"INDEX($C$201:$L$201,MATCH($C216,$C$195:$L$195,0))*(AG$54+AG$63)","v":1243650.6167311762},{"$f":"INDEX($C$201:$L$201,MATCH($C216,$C$195:$L$195,0))*(AH$54+AH$63)","v":1156841.3517320501}]
[]
[null,"Disaggregated Gas System Annual Consumption Results (GWh/yr)","County",2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Gas Peak Demand (Th/day)",{"$f":"TRANSPOSE($C$195:$L$195)","v":"King County"},{"$f":"INDEX($C$201:$L$201,MATCH($C219,$C$195:$L$195,0))*(D$88+D$96)","v":5148037.3157421481},{"$f":"INDEX($C$201:$L$201,MATCH($C219,$C$195:$L$195,0))*(E$88+E$96)","v":5157688.2606334137},{"$f":"INDEX($C$201:$L$201,MATCH($C219,$C$195:$L$195,0))*(F$88+F$96)","v":5146906.0576986913},{"$f":"INDEX($C$201:$L$201,MATCH($C219,$C$195:$L$195,0))*(G$88+G$96)","v":5182656.5290471204},{"$f":"INDEX($C$201:$L$201,MATCH($C219,$C$195:$L$195,0))*(H$88+H$96)","v":5216357.9121694844},{"$f":"INDEX($C$201:$L$201,MATCH($C219,$C$195:$L$195,0))*(I$88+I$96)","v":5231202.6666604634},{"$f":"INDEX($C$201:$L$201,MATCH($C219,$C$195:$L$195,0))*(J$88+J$96)","v":5221439.4010015139},{"$f":"INDEX($C$201:$L$201,MATCH($C219,$C$195:$L$195,0))*(K$88+K$96)","v":5204918.6826832481},{"$f":"INDEX($C$201:$L$201,MATCH($C219,$C$195:$L$195,0))*(L$88+L$96)","v":5184957.7670775158},{"$f":"INDEX($C$201:$L$201,MATCH($C219,$C$195:$L$195,0))*(M$88+M$96)","v":5166500.0317181237},{"$f":"INDEX($C$201:$L$201,MATCH($C219,$C$195:$L$195,0))*(N$88+N$96)","v":5151230.124254195},{"$f":"INDEX($C$201:$L$201,MATCH($C219,$C$195:$L$195,0))*(O$88+O$96)","v":5149348.2872432824},{"$f":"INDEX($C$201:$L$201,MATCH($C219,$C$195:$L$195,0))*(P$88+P$96)","v":5134860.5587822963},{"$f":"INDEX($C$201:$L$201,MATCH($C219,$C$195:$L$195,0))*(Q$88+Q$96)","v":5120125.5412517488},{"$f":"INDEX($C$201:$L$201,MATCH($C219,$C$195:$L$195,0))*(R$88+R$96)","v":5102976.8736539157},{"$f":"INDEX($C$201:$L$201,MATCH($C219,$C$195:$L$195,0))*(S$88+S$96)","v":5089956.2780327266},{"$f":"INDEX($C$201:$L$201,MATCH($C219,$C$195:$L$195,0))*(T$88+T$96)","v":5071408.9678223319},{"$f":"INDEX($C$201:$L$201,MATCH($C219,$C$195:$L$195,0))*(U$88+U$96)","v":5052877.9371737735},{"$f":"INDEX($C$201:$L$201,MATCH($C219,$C$195:$L$195,0))*(V$88+V$96)","v":5033146.1927612685},{"$f":"INDEX($C$201:$L$201,MATCH($C219,$C$195:$L$195,0))*(W$88+W$96)","v":5027359.2764832722},{"$f":"INDEX($C$201:$L$201,MATCH($C219,$C$195:$L$195,0))*(X$88+X$96)","v":5015916.5806752555},{"$f":"INDEX($C$201:$L$201,MATCH($C219,$C$195:$L$195,0))*(Y$88+Y$96)","v":5017114.1491987603},{"$f":"INDEX($C$201:$L$201,MATCH($C219,$C$195:$L$195,0))*(Z$88+Z$96)","v":5015527.8384287162},{"$f":"INDEX($C$201:$L$201,MATCH($C219,$C$195:$L$195,0))*(AA$88+AA$96)","v":5019730.518641538},{"$f":"INDEX($C$201:$L$201,MATCH($C219,$C$195:$L$195,0))*(AB$88+AB$96)","v":5027391.275230363},{"$f":"INDEX($C$201:$L$201,MATCH($C219,$C$195:$L$195,0))*(AC$88+AC$96)","v":5038406.5922975624},{"$f":"INDEX($C$201:$L$201,MATCH($C219,$C$195:$L$195,0))*(AD$88+AD$96)","v":5052586.3516435865},{"$f":"INDEX($C$201:$L$201,MATCH($C219,$C$195:$L$195,0))*(AE$88+AE$96)","v":5069618.6285206536},{"$f":"INDEX($C$201:$L$201,MATCH($C219,$C$195:$L$195,0))*(AF$88+AF$96)","v":5089071.3917909777},{"$f":"INDEX($C$201:$L$201,MATCH($C219,$C$195:$L$195,0))*(AG$88+AG$96)","v":5110422.745646813},{"$f":"INDEX($C$201:$L$201,MATCH($C219,$C$195:$L$195,0))*(AH$88+AH$96)","v":5133103.4964841362}]
[null,null,"Pierce",{"$f":"INDEX($C$201:$L$201,MATCH($C220,$C$195:$L$195,0))*(D$88+D$96)","v":2019527.3790412806},{"$f":"INDEX($C$201:$L$201,MATCH($C220,$C$195:$L$195,0))*(E$88+E$96)","v":2023313.3553748108},{"$f":"INDEX($C$201:$L$201,MATCH($C220,$C$195:$L$195,0))*(F$88+F$96)","v":2019083.5969838863},{"$f":"INDEX($C$201:$L$201,MATCH($C220,$C$195:$L$195,0))*(G$88+G$96)","v":2033108.1759202136},{"$f":"INDEX($C$201:$L$201,MATCH($C220,$C$195:$L$195,0))*(H$88+H$96)","v":2046328.9165156733},{"$f":"INDEX($C$201:$L$201,MATCH($C220,$C$195:$L$195,0))*(I$88+I$96)","v":2052152.3762714923},{"$f":"INDEX($C$201:$L$201,MATCH($C220,$C$195:$L$195,0))*(J$88+J$96)","v":2048322.3375406524},{"$f":"INDEX($C$201:$L$201,MATCH($C220,$C$195:$L$195,0))*(K$88+K$96)","v":2041841.4126912646},{"$f":"INDEX($C$201:$L$201,MATCH($C220,$C$195:$L$195,0))*(L$88+L$96)","v":2034010.9302949468},{"$f":"INDEX($C$201:$L$201,MATCH($C220,$C$195:$L$195,0))*(M$88+M$96)","v":2026770.1315930013},{"$f":"INDEX($C$201:$L$201,MATCH($C220,$C$195:$L$195,0))*(N$88+N$96)","v":2020779.8882619105},{"$f":"INDEX($C$201:$L$201,MATCH($C220,$C$195:$L$195,0))*(O$88+O$96)","v":2020041.6610243553},{"$f":"INDEX($C$201:$L$201,MATCH($C220,$C$195:$L$195,0))*(P$88+P$96)","v":2014358.2592747977},{"$f":"INDEX($C$201:$L$201,MATCH($C220,$C$195:$L$195,0))*(Q$88+Q$96)","v":2008577.8483126243},{"$f":"INDEX($C$201:$L$201,MATCH($C220,$C$195:$L$195,0))*(R$88+R$96)","v":2001850.5847743435},{"$f":"INDEX($C$201:$L$201,MATCH($C220,$C$195:$L$195,0))*(S$88+S$96)","v":1996742.7256552947},{"$f":"INDEX($C$201:$L$201,MATCH($C220,$C$195:$L$195,0))*(T$88+T$96)","v":1989466.7875685748},{"$f":"INDEX($C$201:$L$201,MATCH($C220,$C$195:$L$195,0))*(U$88+U$96)","v":1982197.2358032486},{"$f":"INDEX($C$201:$L$201,MATCH($C220,$C$195:$L$195,0))*(V$88+V$96)","v":1974456.6551443934},{"$f":"INDEX($C$201:$L$201,MATCH($C220,$C$195:$L$195,0))*(W$88+W$96)","v":1972186.5014631264},{"$f":"INDEX($C$201:$L$201,MATCH($C220,$C$195:$L$195,0))*(X$88+X$96)","v":1967697.6378327741},{"$f":"INDEX($C$201:$L$201,MATCH($C220,$C$195:$L$195,0))*(Y$88+Y$96)","v":1968167.4328775967},{"$f":"INDEX($C$201:$L$201,MATCH($C220,$C$195:$L$195,0))*(Z$88+Z$96)","v":1967545.1378483868},{"$f":"INDEX($C$201:$L$201,MATCH($C220,$C$195:$L$195,0))*(AA$88+AA$96)","v":1969193.8103879574},{"$f":"INDEX($C$201:$L$201,MATCH($C220,$C$195:$L$195,0))*(AB$88+AB$96)","v":1972199.0542753695},{"$f":"INDEX($C$201:$L$201,MATCH($C220,$C$195:$L$195,0))*(AC$88+AC$96)","v":1976520.261182321},{"$f":"INDEX($C$201:$L$201,MATCH($C220,$C$195:$L$195,0))*(AD$88+AD$96)","v":1982082.849499221},{"$f":"INDEX($C$201:$L$201,MATCH($C220,$C$195:$L$195,0))*(AE$88+AE$96)","v":1988764.454035277},{"$f":"INDEX($C$201:$L$201,MATCH($C220,$C$195:$L$195,0))*(AF$88+AF$96)","v":1996395.5929748295},{"$f":"INDEX($C$201:$L$201,MATCH($C220,$C$195:$L$195,0))*(AG$88+AG$96)","v":2004771.5314241492},{"$f":"INDEX($C$201:$L$201,MATCH($C220,$C$195:$L$195,0))*(AH$88+AH$96)","v":2013668.9800019059}]
[null,null,"Snohomish",{"$f":"INDEX($C$201:$L$201,MATCH($C221,$C$195:$L$195,0))*(D$88+D$96)","v":1789246.6488478954},{"$f":"INDEX($C$201:$L$201,MATCH($C221,$C$195:$L$195,0))*(E$88+E$96)","v":1792600.921504799},{"$f":"INDEX($C$201:$L$201,MATCH($C221,$C$195:$L$195,0))*(F$88+F$96)","v":1788853.4699451225},{"$f":"INDEX($C$201:$L$201,MATCH($C221,$C$195:$L$195,0))*(G$88+G$96)","v":1801278.8676514109},{"$f":"INDEX($C$201:$L$201,MATCH($C221,$C$195:$L$195,0))*(H$88+H$96)","v":1812992.0863238627},{"$f":"INDEX($C$201:$L$201,MATCH($C221,$C$195:$L$195,0))*(I$88+I$96)","v":1818151.5141983915},{"$f":"INDEX($C$201:$L$201,MATCH($C221,$C$195:$L$195,0))*(J$88+J$96)","v":1814758.2034489396},{"$f":"INDEX($C$201:$L$201,MATCH($C221,$C$195:$L$195,0))*(K$88+K$96)","v":1809016.2792796784},{"$f":"INDEX($C$201:$L$201,MATCH($C221,$C$195:$L$195,0))*(L$88+L$96)","v":1802078.6836165159},{"$f":"INDEX($C$201:$L$201,MATCH($C221,$C$195:$L$195,0))*(M$88+M$96)","v":1795663.5317612397},{"$f":"INDEX($C$201:$L$201,MATCH($C221,$C$195:$L$195,0))*(N$88+N$96)","v":1790356.3381489275},{"$f":"INDEX($C$201:$L$201,MATCH($C221,$C$195:$L$195,0))*(O$88+O$96)","v":1789702.2887784699},{"$f":"INDEX($C$201:$L$201,MATCH($C221,$C$195:$L$195,0))*(P$88+P$96)","v":1784666.9485102533},{"$f":"INDEX($C$201:$L$201,MATCH($C221,$C$195:$L$195,0))*(Q$88+Q$96)","v":1779545.6607028346},{"$f":"INDEX($C$201:$L$201,MATCH($C221,$C$195:$L$195,0))*(R$88+R$96)","v":1773585.4871163296},{"$f":"INDEX($C$201:$L$201,MATCH($C221,$C$195:$L$195,0))*(S$88+S$96)","v":1769060.0620557969},{"$f":"INDEX($C$201:$L$201,MATCH($C221,$C$195:$L$195,0))*(T$88+T$96)","v":1762613.7776557961},{"$f":"INDEX($C$201:$L$201,MATCH($C221,$C$195:$L$195,0))*(U$88+U$96)","v":1756173.151363861},{"$f":"INDEX($C$201:$L$201,MATCH($C221,$C$195:$L$195,0))*(V$88+V$96)","v":1749315.206209105},{"$f":"INDEX($C$201:$L$201,MATCH($C221,$C$195:$L$195,0))*(W$88+W$96)","v":1747303.9114335396},{"$f":"INDEX($C$201:$L$201,MATCH($C221,$C$195:$L$195,0))*(X$88+X$96)","v":1743326.8996380591},{"$f":"INDEX($C$201:$L$201,MATCH($C221,$C$195:$L$195,0))*(Y$88+Y$96)","v":1743743.1253442899},{"$f":"INDEX($C$201:$L$201,MATCH($C221,$C$195:$L$195,0))*(Z$88+Z$96)","v":1743191.7887755642},{"$f":"INDEX($C$201:$L$201,MATCH($C221,$C$195:$L$195,0))*(AA$88+AA$96)","v":1744652.4680647326},{"$f":"INDEX($C$201:$L$201,MATCH($C221,$C$195:$L$195,0))*(AB$88+AB$96)","v":1747315.0328857529},{"$f":"INDEX($C$201:$L$201,MATCH($C221,$C$195:$L$195,0))*(AC$88+AC$96)","v":1751143.505357818},{"$f":"INDEX($C$201:$L$201,MATCH($C221,$C$195:$L$195,0))*(AD$88+AD$96)","v":1756071.8081915525},{"$f":"INDEX($C$201:$L$201,MATCH($C221,$C$195:$L$195,0))*(AE$88+AE$96)","v":1761991.5291367278},{"$f":"INDEX($C$201:$L$201,MATCH($C221,$C$195:$L$195,0))*(AF$88+AF$96)","v":1768752.511887538},{"$f":"INDEX($C$201:$L$201,MATCH($C221,$C$195:$L$195,0))*(AG$88+AG$96)","v":1776173.3668642682},{"$f":"INDEX($C$201:$L$201,MATCH($C221,$C$195:$L$195,0))*(AH$88+AH$96)","v":1784056.2657129113}]
[null,null,"Skagit",{"$f":"INDEX($C$201:$L$201,MATCH($C222,$C$195:$L$195,0))*(D$88+D$96)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C222,$C$195:$L$195,0))*(E$88+E$96)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C222,$C$195:$L$195,0))*(F$88+F$96)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C222,$C$195:$L$195,0))*(G$88+G$96)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C222,$C$195:$L$195,0))*(H$88+H$96)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C222,$C$195:$L$195,0))*(I$88+I$96)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C222,$C$195:$L$195,0))*(J$88+J$96)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C222,$C$195:$L$195,0))*(K$88+K$96)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C222,$C$195:$L$195,0))*(L$88+L$96)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C222,$C$195:$L$195,0))*(M$88+M$96)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C222,$C$195:$L$195,0))*(N$88+N$96)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C222,$C$195:$L$195,0))*(O$88+O$96)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C222,$C$195:$L$195,0))*(P$88+P$96)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C222,$C$195:$L$195,0))*(Q$88+Q$96)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C222,$C$195:$L$195,0))*(R$88+R$96)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C222,$C$195:$L$195,0))*(S$88+S$96)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C222,$C$195:$L$195,0))*(T$88+T$96)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C222,$C$195:$L$195,0))*(U$88+U$96)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C222,$C$195:$L$195,0))*(V$88+V$96)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C222,$C$195:$L$195,0))*(W$88+W$96)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C222,$C$195:$L$195,0))*(X$88+X$96)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C222,$C$195:$L$195,0))*(Y$88+Y$96)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C222,$C$195:$L$195,0))*(Z$88+Z$96)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C222,$C$195:$L$195,0))*(AA$88+AA$96)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C222,$C$195:$L$195,0))*(AB$88+AB$96)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C222,$C$195:$L$195,0))*(AC$88+AC$96)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C222,$C$195:$L$195,0))*(AD$88+AD$96)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C222,$C$195:$L$195,0))*(AE$88+AE$96)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C222,$C$195:$L$195,0))*(AF$88+AF$96)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C222,$C$195:$L$195,0))*(AG$88+AG$96)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C222,$C$195:$L$195,0))*(AH$88+AH$96)","v":0}]
[null,null,"Kitsap",{"$f":"INDEX($C$201:$L$201,MATCH($C223,$C$195:$L$195,0))*(D$88+D$96)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C223,$C$195:$L$195,0))*(E$88+E$96)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C223,$C$195:$L$195,0))*(F$88+F$96)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C223,$C$195:$L$195,0))*(G$88+G$96)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C223,$C$195:$L$195,0))*(H$88+H$96)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C223,$C$195:$L$195,0))*(I$88+I$96)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C223,$C$195:$L$195,0))*(J$88+J$96)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C223,$C$195:$L$195,0))*(K$88+K$96)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C223,$C$195:$L$195,0))*(L$88+L$96)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C223,$C$195:$L$195,0))*(M$88+M$96)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C223,$C$195:$L$195,0))*(N$88+N$96)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C223,$C$195:$L$195,0))*(O$88+O$96)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C223,$C$195:$L$195,0))*(P$88+P$96)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C223,$C$195:$L$195,0))*(Q$88+Q$96)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C223,$C$195:$L$195,0))*(R$88+R$96)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C223,$C$195:$L$195,0))*(S$88+S$96)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C223,$C$195:$L$195,0))*(T$88+T$96)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C223,$C$195:$L$195,0))*(U$88+U$96)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C223,$C$195:$L$195,0))*(V$88+V$96)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C223,$C$195:$L$195,0))*(W$88+W$96)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C223,$C$195:$L$195,0))*(X$88+X$96)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C223,$C$195:$L$195,0))*(Y$88+Y$96)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C223,$C$195:$L$195,0))*(Z$88+Z$96)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C223,$C$195:$L$195,0))*(AA$88+AA$96)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C223,$C$195:$L$195,0))*(AB$88+AB$96)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C223,$C$195:$L$195,0))*(AC$88+AC$96)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C223,$C$195:$L$195,0))*(AD$88+AD$96)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C223,$C$195:$L$195,0))*(AE$88+AE$96)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C223,$C$195:$L$195,0))*(AF$88+AF$96)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C223,$C$195:$L$195,0))*(AG$88+AG$96)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C223,$C$195:$L$195,0))*(AH$88+AH$96)","v":0}]
[null,null,"Kititas",{"$f":"INDEX($C$201:$L$201,MATCH($C225,$C$195:$L$195,0))*(D$88+D$96)","v":48669.580261558665},{"$f":"INDEX($C$201:$L$201,MATCH($C225,$C$195:$L$195,0))*(E$88+E$96)","v":48760.820361071739},{"$f":"INDEX($C$201:$L$201,MATCH($C225,$C$195:$L$195,0))*(F$88+F$96)","v":48658.885340219575},{"$f":"INDEX($C$201:$L$201,MATCH($C225,$C$195:$L$195,0))*(G$88+G$96)","v":48996.870542727782},{"$f":"INDEX($C$201:$L$201,MATCH($C225,$C$195:$L$195,0))*(H$88+H$96)","v":49315.483651025148},{"$f":"INDEX($C$201:$L$201,MATCH($C225,$C$195:$L$195,0))*(I$88+I$96)","v":49455.826062287895},{"$f":"INDEX($C$201:$L$201,MATCH($C225,$C$195:$L$195,0))*(J$88+J$96)","v":49363.52408146306},{"$f":"INDEX($C$201:$L$201,MATCH($C225,$C$195:$L$195,0))*(K$88+K$96)","v":49207.337096626965},{"$f":"INDEX($C$201:$L$201,MATCH($C225,$C$195:$L$195,0))*(L$88+L$96)","v":49018.626462926499},{"$f":"INDEX($C$201:$L$201,MATCH($C225,$C$195:$L$195,0))*(M$88+M$96)","v":48844.12690563433},{"$f":"INDEX($C$201:$L$201,MATCH($C225,$C$195:$L$195,0))*(N$88+N$96)","v":48699.765095235307},{"$f":"INDEX($C$201:$L$201,MATCH($C225,$C$195:$L$195,0))*(O$88+O$96)","v":48681.974195165152},{"$f":"INDEX($C$201:$L$201,MATCH($C225,$C$195:$L$195,0))*(P$88+P$96)","v":48545.007110450468},{"$f":"INDEX($C$201:$L$201,MATCH($C225,$C$195:$L$195,0))*(Q$88+Q$96)","v":48405.702153167913},{"$f":"INDEX($C$201:$L$201,MATCH($C225,$C$195:$L$195,0))*(R$88+R$96)","v":48243.578531515188},{"$f":"INDEX($C$201:$L$201,MATCH($C225,$C$195:$L$195,0))*(S$88+S$96)","v":48120.48173077892},{"$f":"INDEX($C$201:$L$201,MATCH($C225,$C$195:$L$195,0))*(T$88+T$96)","v":47945.135332228063},{"$f":"INDEX($C$201:$L$201,MATCH($C225,$C$195:$L$195,0))*(U$88+U$96)","v":47769.942840766984},{"$f":"INDEX($C$201:$L$201,MATCH($C225,$C$195:$L$195,0))*(V$88+V$96)","v":47583.398793106651},{"$f":"INDEX($C$201:$L$201,MATCH($C225,$C$195:$L$195,0))*(W$88+W$96)","v":47528.689246733011},{"$f":"INDEX($C$201:$L$201,MATCH($C225,$C$195:$L$195,0))*(X$88+X$96)","v":47420.509921704826},{"$f":"INDEX($C$201:$L$201,MATCH($C225,$C$195:$L$195,0))*(Y$88+Y$96)","v":47431.831742779286},{"$f":"INDEX($C$201:$L$201,MATCH($C225,$C$195:$L$195,0))*(Z$88+Z$96)","v":47416.834749826965},{"$f":"INDEX($C$201:$L$201,MATCH($C225,$C$195:$L$195,0))*(AA$88+AA$96)","v":47456.566917522432},{"$f":"INDEX($C$201:$L$201,MATCH($C225,$C$195:$L$195,0))*(AB$88+AB$96)","v":47528.991763108526},{"$f":"INDEX($C$201:$L$201,MATCH($C225,$C$195:$L$195,0))*(AC$88+AC$96)","v":47633.130646575672},{"$f":"INDEX($C$201:$L$201,MATCH($C225,$C$195:$L$195,0))*(AD$88+AD$96)","v":47767.186189155087},{"$f":"INDEX($C$201:$L$201,MATCH($C225,$C$195:$L$195,0))*(AE$88+AE$96)","v":47928.209452131574},{"$f":"INDEX($C$201:$L$201,MATCH($C225,$C$195:$L$195,0))*(AF$88+AF$96)","v":48112.11601015109},{"$f":"INDEX($C$201:$L$201,MATCH($C225,$C$195:$L$195,0))*(AG$88+AG$96)","v":48313.971856650467},{"$f":"INDEX($C$201:$L$201,MATCH($C225,$C$195:$L$195,0))*(AH$88+AH$96)","v":48528.39583137459}]
[null,null,"Thurston",{"$f":"INDEX($C$201:$L$201,MATCH($C226,$C$195:$L$195,0))*(D$88+D$96)","v":552249.65690642421},{"$f":"INDEX($C$201:$L$201,MATCH($C226,$C$195:$L$195,0))*(E$88+E$96)","v":553284.95068503113},{"$f":"INDEX($C$201:$L$201,MATCH($C226,$C$195:$L$195,0))*(F$88+F$96)","v":552128.3025284243},{"$f":"INDEX($C$201:$L$201,MATCH($C226,$C$195:$L$195,0))*(G$88+G$96)","v":555963.39235499583},{"$f":"INDEX($C$201:$L$201,MATCH($C226,$C$195:$L$195,0))*(H$88+H$96)","v":559578.66864867869},{"$f":"INDEX($C$201:$L$201,MATCH($C226,$C$195:$L$195,0))*(I$88+I$96)","v":561171.12225219759},{"$f":"INDEX($C$201:$L$201,MATCH($C226,$C$195:$L$195,0))*(J$88+J$96)","v":560123.77939515305},{"$f":"INDEX($C$201:$L$201,MATCH($C226,$C$195:$L$195,0))*(K$88+K$96)","v":558351.53874040663},{"$f":"INDEX($C$201:$L$201,MATCH($C226,$C$195:$L$195,0))*(L$88+L$96)","v":556210.2549620053},{"$f":"INDEX($C$201:$L$201,MATCH($C226,$C$195:$L$195,0))*(M$88+M$96)","v":554230.22307911189},{"$f":"INDEX($C$201:$L$201,MATCH($C226,$C$195:$L$195,0))*(N$88+N$96)","v":552592.16168974305},{"$f":"INDEX($C$201:$L$201,MATCH($C226,$C$195:$L$195,0))*(O$88+O$96)","v":552390.28983453079},{"$f":"INDEX($C$201:$L$201,MATCH($C226,$C$195:$L$195,0))*(P$88+P$96)","v":550836.13577906834},{"$f":"INDEX($C$201:$L$201,MATCH($C226,$C$195:$L$195,0))*(Q$88+Q$96)","v":549255.45407909865},{"$f":"INDEX($C$201:$L$201,MATCH($C226,$C$195:$L$195,0))*(R$88+R$96)","v":547415.85090288497},{"$f":"INDEX($C$201:$L$201,MATCH($C226,$C$195:$L$195,0))*(S$88+S$96)","v":546019.08179972973},{"$f":"INDEX($C$201:$L$201,MATCH($C226,$C$195:$L$195,0))*(T$88+T$96)","v":544029.44087989675},{"$f":"INDEX($C$201:$L$201,MATCH($C226,$C$195:$L$195,0))*(U$88+U$96)","v":542041.54633094021},{"$f":"INDEX($C$201:$L$201,MATCH($C226,$C$195:$L$195,0))*(V$88+V$96)","v":539924.84662314085},{"$f":"INDEX($C$201:$L$201,MATCH($C226,$C$195:$L$195,0))*(W$88+W$96)","v":539304.06197589345},{"$f":"INDEX($C$201:$L$201,MATCH($C226,$C$195:$L$195,0))*(X$88+X$96)","v":538076.5602220234},{"$f":"INDEX($C$201:$L$201,MATCH($C226,$C$195:$L$195,0))*(Y$88+Y$96)","v":538205.02797889174},{"$f":"INDEX($C$201:$L$201,MATCH($C226,$C$195:$L$195,0))*(Z$88+Z$96)","v":538034.85835408641},{"$f":"INDEX($C$201:$L$201,MATCH($C226,$C$195:$L$195,0))*(AA$88+AA$96)","v":538485.69593805668},{"$f":"INDEX($C$201:$L$201,MATCH($C226,$C$195:$L$195,0))*(AB$88+AB$96)","v":539307.49460390653},{"$f":"INDEX($C$201:$L$201,MATCH($C226,$C$195:$L$195,0))*(AC$88+AC$96)","v":540489.1498052926},{"$f":"INDEX($C$201:$L$201,MATCH($C226,$C$195:$L$195,0))*(AD$88+AD$96)","v":542010.26683564356},{"$f":"INDEX($C$201:$L$201,MATCH($C226,$C$195:$L$195,0))*(AE$88+AE$96)","v":543837.38433398271},{"$f":"INDEX($C$201:$L$201,MATCH($C226,$C$195:$L$195,0))*(AF$88+AF$96)","v":545924.15666740551},{"$f":"INDEX($C$201:$L$201,MATCH($C226,$C$195:$L$195,0))*(AG$88+AG$96)","v":548214.59807607904},{"$f":"INDEX($C$201:$L$201,MATCH($C226,$C$195:$L$195,0))*(AH$88+AH$96)","v":550647.64898462442}]
[null,null,"Island",{"$f":"INDEX($C$201:$L$201,MATCH($C227,$C$195:$L$195,0))*(D$88+D$96)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C227,$C$195:$L$195,0))*(E$88+E$96)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C227,$C$195:$L$195,0))*(F$88+F$96)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C227,$C$195:$L$195,0))*(G$88+G$96)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C227,$C$195:$L$195,0))*(H$88+H$96)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C227,$C$195:$L$195,0))*(I$88+I$96)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C227,$C$195:$L$195,0))*(J$88+J$96)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C227,$C$195:$L$195,0))*(K$88+K$96)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C227,$C$195:$L$195,0))*(L$88+L$96)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C227,$C$195:$L$195,0))*(M$88+M$96)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C227,$C$195:$L$195,0))*(N$88+N$96)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C227,$C$195:$L$195,0))*(O$88+O$96)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C227,$C$195:$L$195,0))*(P$88+P$96)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C227,$C$195:$L$195,0))*(Q$88+Q$96)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C227,$C$195:$L$195,0))*(R$88+R$96)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C227,$C$195:$L$195,0))*(S$88+S$96)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C227,$C$195:$L$195,0))*(T$88+T$96)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C227,$C$195:$L$195,0))*(U$88+U$96)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C227,$C$195:$L$195,0))*(V$88+V$96)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C227,$C$195:$L$195,0))*(W$88+W$96)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C227,$C$195:$L$195,0))*(X$88+X$96)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C227,$C$195:$L$195,0))*(Y$88+Y$96)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C227,$C$195:$L$195,0))*(Z$88+Z$96)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C227,$C$195:$L$195,0))*(AA$88+AA$96)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C227,$C$195:$L$195,0))*(AB$88+AB$96)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C227,$C$195:$L$195,0))*(AC$88+AC$96)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C227,$C$195:$L$195,0))*(AD$88+AD$96)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C227,$C$195:$L$195,0))*(AE$88+AE$96)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C227,$C$195:$L$195,0))*(AF$88+AF$96)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C227,$C$195:$L$195,0))*(AG$88+AG$96)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C227,$C$195:$L$195,0))*(AH$88+AH$96)","v":0}]
[null,null,"Lewis",{"$f":"INDEX($C$201:$L$201,MATCH($C228,$C$195:$L$195,0))*(D$88+D$96)","v":66141.661421221695},{"$f":"INDEX($C$201:$L$201,MATCH($C228,$C$195:$L$195,0))*(E$88+E$96)","v":66265.656157514895},{"$f":"INDEX($C$201:$L$201,MATCH($C228,$C$195:$L$195,0))*(F$88+F$96)","v":66127.127088639929},{"$f":"INDEX($C$201:$L$201,MATCH($C228,$C$195:$L$195,0))*(G$88+G$96)","v":66586.446908320751},{"$f":"INDEX($C$201:$L$201,MATCH($C228,$C$195:$L$195,0))*(H$88+H$96)","v":67019.440170644244},{"$f":"INDEX($C$201:$L$201,MATCH($C228,$C$195:$L$195,0))*(I$88+I$96)","v":67210.164647800062},{"$f":"INDEX($C$201:$L$201,MATCH($C228,$C$195:$L$195,0))*(J$88+J$96)","v":67084.726821309363},{"$f":"INDEX($C$201:$L$201,MATCH($C228,$C$195:$L$195,0))*(K$88+K$96)","v":66872.469665732657},{"$f":"INDEX($C$201:$L$201,MATCH($C228,$C$195:$L$195,0))*(L$88+L$96)","v":66616.013070592089},{"$f":"INDEX($C$201:$L$201,MATCH($C228,$C$195:$L$195,0))*(M$88+M$96)","v":66378.869241232052},{"$f":"INDEX($C$201:$L$201,MATCH($C228,$C$195:$L$195,0))*(N$88+N$96)","v":66182.682425273248},{"$f":"INDEX($C$201:$L$201,MATCH($C228,$C$195:$L$195,0))*(O$88+O$96)","v":66158.504701066558},{"$f":"INDEX($C$201:$L$201,MATCH($C228,$C$195:$L$195,0))*(P$88+P$96)","v":65972.367272012008},{"$f":"INDEX($C$201:$L$201,MATCH($C228,$C$195:$L$195,0))*(Q$88+Q$96)","v":65783.052688459749},{"$f":"INDEX($C$201:$L$201,MATCH($C228,$C$195:$L$195,0))*(R$88+R$96)","v":65562.727679817617},{"$f":"INDEX($C$201:$L$201,MATCH($C228,$C$195:$L$195,0))*(S$88+S$96)","v":65395.439881719125},{"$f":"INDEX($C$201:$L$201,MATCH($C228,$C$195:$L$195,0))*(T$88+T$96)","v":65157.145200276354},{"$f":"INDEX($C$201:$L$201,MATCH($C228,$C$195:$L$195,0))*(U$88+U$96)","v":64919.059677625752},{"$f":"INDEX($C$201:$L$201,MATCH($C228,$C$195:$L$195,0))*(V$88+V$96)","v":64665.547459641013},{"$f":"INDEX($C$201:$L$201,MATCH($C228,$C$195:$L$195,0))*(W$88+W$96)","v":64591.197521274844},{"$f":"INDEX($C$201:$L$201,MATCH($C228,$C$195:$L$195,0))*(X$88+X$96)","v":64444.182481277843},{"$f":"INDEX($C$201:$L$201,MATCH($C228,$C$195:$L$195,0))*(Y$88+Y$96)","v":64459.568766759534},{"$f":"INDEX($C$201:$L$201,MATCH($C228,$C$195:$L$195,0))*(Z$88+Z$96)","v":64439.187945210266},{"$f":"INDEX($C$201:$L$201,MATCH($C228,$C$195:$L$195,0))*(AA$88+AA$96)","v":64493.183717705564},{"$f":"INDEX($C$201:$L$201,MATCH($C228,$C$195:$L$195,0))*(AB$88+AB$96)","v":64591.608639175931},{"$f":"INDEX($C$201:$L$201,MATCH($C228,$C$195:$L$195,0))*(AC$88+AC$96)","v":64733.132743843591},{"$f":"INDEX($C$201:$L$201,MATCH($C228,$C$195:$L$195,0))*(AD$88+AD$96)","v":64915.31340497268},{"$f":"INDEX($C$201:$L$201,MATCH($C228,$C$195:$L$195,0))*(AE$88+AE$96)","v":65134.143032914697},{"$f":"INDEX($C$201:$L$201,MATCH($C228,$C$195:$L$195,0))*(AF$88+AF$96)","v":65384.070918635065},{"$f":"INDEX($C$201:$L$201,MATCH($C228,$C$195:$L$195,0))*(AG$88+AG$96)","v":65658.3917774406},{"$f":"INDEX($C$201:$L$201,MATCH($C228,$C$195:$L$195,0))*(AH$88+AH$96)","v":65949.792645510082}]
[]
[null,"Disaggregated Electric System Annual Incremental Consumption Results (GWh/yr)","County",2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,"Pierce",{"$f":"INDEX($C$201:$L$201,MATCH($C232,$C$195:$L$195,0))*(D$113+D$120)","v":6.6694965192489422},{"$f":"INDEX($C$201:$L$201,MATCH($C232,$C$195:$L$195,0))*(E$113+E$120)","v":20.318692491872426},{"$f":"INDEX($C$201:$L$201,MATCH($C232,$C$195:$L$195,0))*(F$113+F$120)","v":39.939502590668091},{"$f":"INDEX($C$201:$L$201,MATCH($C232,$C$195:$L$195,0))*(G$113+G$120)","v":65.248365426227281},{"$f":"INDEX($C$201:$L$201,MATCH($C232,$C$195:$L$195,0))*(H$113+H$120)","v":95.758894521072762},{"$f":"INDEX($C$201:$L$201,MATCH($C232,$C$195:$L$195,0))*(I$113+I$120)","v":131.04424704642767},{"$f":"INDEX($C$201:$L$201,MATCH($C232,$C$195:$L$195,0))*(J$113+J$120)","v":170.66932256376501},{"$f":"INDEX($C$201:$L$201,MATCH($C232,$C$195:$L$195,0))*(K$113+K$120)","v":214.73364979182571},{"$f":"INDEX($C$201:$L$201,MATCH($C232,$C$195:$L$195,0))*(L$113+L$120)","v":263.157808125158},{"$f":"INDEX($C$201:$L$201,MATCH($C232,$C$195:$L$195,0))*(M$113+M$120)","v":316.1784079953477},{"$f":"INDEX($C$201:$L$201,MATCH($C232,$C$195:$L$195,0))*(N$113+N$120)","v":373.97838052928682},{"$f":"INDEX($C$201:$L$201,MATCH($C232,$C$195:$L$195,0))*(O$113+O$120)","v":437.91713631203072},{"$f":"INDEX($C$201:$L$201,MATCH($C232,$C$195:$L$195,0))*(P$113+P$120)","v":505.61052576598308},{"$f":"INDEX($C$201:$L$201,MATCH($C232,$C$195:$L$195,0))*(Q$113+Q$120)","v":577.24730009725999},{"$f":"INDEX($C$201:$L$201,MATCH($C232,$C$195:$L$195,0))*(R$113+R$120)","v":652.11685670077975},{"$f":"INDEX($C$201:$L$201,MATCH($C232,$C$195:$L$195,0))*(S$113+S$120)","v":731.83563480125599},{"$f":"INDEX($C$201:$L$201,MATCH($C232,$C$195:$L$195,0))*(T$113+T$120)","v":816.92667599867707},{"$f":"INDEX($C$201:$L$201,MATCH($C232,$C$195:$L$195,0))*(U$113+U$120)","v":908.96476356790618},{"$f":"INDEX($C$201:$L$201,MATCH($C232,$C$195:$L$195,0))*(V$113+V$120)","v":1005.4276912299501},{"$f":"INDEX($C$201:$L$201,MATCH($C232,$C$195:$L$195,0))*(W$113+W$120)","v":1105.4727575655463},{"$f":"INDEX($C$201:$L$201,MATCH($C232,$C$195:$L$195,0))*(X$113+X$120)","v":1202.862106318817},{"$f":"INDEX($C$201:$L$201,MATCH($C232,$C$195:$L$195,0))*(Y$113+Y$120)","v":1294.1270596973086},{"$f":"INDEX($C$201:$L$201,MATCH($C232,$C$195:$L$195,0))*(Z$113+Z$120)","v":1376.199170277969},{"$f":"INDEX($C$201:$L$201,MATCH($C232,$C$195:$L$195,0))*(AA$113+AA$120)","v":1451.8431049208916},{"$f":"INDEX($C$201:$L$201,MATCH($C232,$C$195:$L$195,0))*(AB$113+AB$120)","v":1520.7740305755087},{"$f":"INDEX($C$201:$L$201,MATCH($C232,$C$195:$L$195,0))*(AC$113+AC$120)","v":1582.9745362320709},{"$f":"INDEX($C$201:$L$201,MATCH($C232,$C$195:$L$195,0))*(AD$113+AD$120)","v":1638.3266997948829},{"$f":"INDEX($C$201:$L$201,MATCH($C232,$C$195:$L$195,0))*(AE$113+AE$120)","v":1686.7583331134419},{"$f":"INDEX($C$201:$L$201,MATCH($C232,$C$195:$L$195,0))*(AF$113+AF$120)","v":1728.3464189520757},{"$f":"INDEX($C$201:$L$201,MATCH($C232,$C$195:$L$195,0))*(AG$113+AG$120)","v":1763.3703563680381},{"$f":"INDEX($C$201:$L$201,MATCH($C232,$C$195:$L$195,0))*(AH$113+AH$120)","v":1792.3031804809962}]
[null,null,"Snohomish",{"$f":"INDEX($C$201:$L$201,MATCH($C233,$C$195:$L$195,0))*(D$113+D$120)","v":5.9089935696905185},{"$f":"INDEX($C$201:$L$201,MATCH($C233,$C$195:$L$195,0))*(E$113+E$120)","v":18.00181212067168},{"$f":"INDEX($C$201:$L$201,MATCH($C233,$C$195:$L$195,0))*(F$113+F$120)","v":35.385319312149818},{"$f":"INDEX($C$201:$L$201,MATCH($C233,$C$195:$L$195,0))*(G$113+G$120)","v":57.808287420743945},{"$f":"INDEX($C$201:$L$201,MATCH($C233,$C$195:$L$195,0))*(H$113+H$120)","v":84.839791179531375},{"$f":"INDEX($C$201:$L$201,MATCH($C233,$C$195:$L$195,0))*(I$113+I$120)","v":116.10165938424929},{"$f":"INDEX($C$201:$L$201,MATCH($C233,$C$195:$L$195,0))*(J$113+J$120)","v":151.20840481168594},{"$f":"INDEX($C$201:$L$201,MATCH($C233,$C$195:$L$195,0))*(K$113+K$120)","v":190.24820721534184},{"$f":"INDEX($C$201:$L$201,MATCH($C233,$C$195:$L$195,0))*(L$113+L$120)","v":233.15070208635774},{"$f":"INDEX($C$201:$L$201,MATCH($C233,$C$195:$L$195,0))*(M$113+M$120)","v":280.12551986905981},{"$f":"INDEX($C$201:$L$201,MATCH($C233,$C$195:$L$195,0))*(N$113+N$120)","v":331.33473259532957},{"$f":"INDEX($C$201:$L$201,MATCH($C233,$C$195:$L$195,0))*(O$113+O$120)","v":387.98274128441608},{"$f":"INDEX($C$201:$L$201,MATCH($C233,$C$195:$L$195,0))*(P$113+P$120)","v":447.9572538791096},{"$f":"INDEX($C$201:$L$201,MATCH($C233,$C$195:$L$195,0))*(Q$113+Q$120)","v":511.42549884410658},{"$f":"INDEX($C$201:$L$201,MATCH($C233,$C$195:$L$195,0))*(R$113+R$120)","v":577.75790148633735},{"$f":"INDEX($C$201:$L$201,MATCH($C233,$C$195:$L$195,0))*(S$113+S$120)","v":648.3865832496117},{"$f":"INDEX($C$201:$L$201,MATCH($C233,$C$195:$L$195,0))*(T$113+T$120)","v":723.774944848225},{"$f":"INDEX($C$201:$L$201,MATCH($C233,$C$195:$L$195,0))*(U$113+U$120)","v":805.31820168081606},{"$f":"INDEX($C$201:$L$201,MATCH($C233,$C$195:$L$195,0))*(V$113+V$120)","v":890.78174718585615},{"$f":"INDEX($C$201:$L$201,MATCH($C233,$C$195:$L$195,0))*(W$113+W$120)","v":979.41897069292702},{"$f":"INDEX($C$201:$L$201,MATCH($C233,$C$195:$L$195,0))*(X$113+X$120)","v":1065.7033002339263},{"$f":"INDEX($C$201:$L$201,MATCH($C233,$C$195:$L$195,0))*(Y$113+Y$120)","v":1146.5615810794409},{"$f":"INDEX($C$201:$L$201,MATCH($C233,$C$195:$L$195,0))*(Z$113+Z$120)","v":1219.2752517849267},{"$f":"INDEX($C$201:$L$201,MATCH($C233,$C$195:$L$195,0))*(AA$113+AA$120)","v":1286.2937324305174},{"$f":"INDEX($C$201:$L$201,MATCH($C233,$C$195:$L$195,0))*(AB$113+AB$120)","v":1347.3646686354311},{"$f":"INDEX($C$201:$L$201,MATCH($C233,$C$195:$L$195,0))*(AC$113+AC$120)","v":1402.4726347158326},{"$f":"INDEX($C$201:$L$201,MATCH($C233,$C$195:$L$195,0))*(AD$113+AD$120)","v":1451.5131548836046},{"$f":"INDEX($C$201:$L$201,MATCH($C233,$C$195:$L$195,0))*(AE$113+AE$120)","v":1494.4222723894043},{"$f":"INDEX($C$201:$L$201,MATCH($C233,$C$195:$L$195,0))*(AF$113+AF$120)","v":1531.268191880775},{"$f":"INDEX($C$201:$L$201,MATCH($C233,$C$195:$L$195,0))*(AG$113+AG$120)","v":1562.2984533673603},{"$f":"INDEX($C$201:$L$201,MATCH($C233,$C$195:$L$195,0))*(AH$113+AH$120)","v":1587.93215317409}]
[null,null,"Skagit",{"$f":"INDEX($C$201:$L$201,MATCH($C234,$C$195:$L$195,0))*(D$113+D$120)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C234,$C$195:$L$195,0))*(E$113+E$120)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C234,$C$195:$L$195,0))*(F$113+F$120)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C234,$C$195:$L$195,0))*(G$113+G$120)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C234,$C$195:$L$195,0))*(H$113+H$120)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C234,$C$195:$L$195,0))*(I$113+I$120)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C234,$C$195:$L$195,0))*(J$113+J$120)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C234,$C$195:$L$195,0))*(K$113+K$120)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C234,$C$195:$L$195,0))*(L$113+L$120)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C234,$C$195:$L$195,0))*(M$113+M$120)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C234,$C$195:$L$195,0))*(N$113+N$120)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C234,$C$195:$L$195,0))*(O$113+O$120)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C234,$C$195:$L$195,0))*(P$113+P$120)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C234,$C$195:$L$195,0))*(Q$113+Q$120)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C234,$C$195:$L$195,0))*(R$113+R$120)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C234,$C$195:$L$195,0))*(S$113+S$120)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C234,$C$195:$L$195,0))*(T$113+T$120)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C234,$C$195:$L$195,0))*(U$113+U$120)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C234,$C$195:$L$195,0))*(V$113+V$120)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C234,$C$195:$L$195,0))*(W$113+W$120)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C234,$C$195:$L$195,0))*(X$113+X$120)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C234,$C$195:$L$195,0))*(Y$113+Y$120)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C234,$C$195:$L$195,0))*(Z$113+Z$120)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C234,$C$195:$L$195,0))*(AA$113+AA$120)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C234,$C$195:$L$195,0))*(AB$113+AB$120)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C234,$C$195:$L$195,0))*(AC$113+AC$120)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C234,$C$195:$L$195,0))*(AD$113+AD$120)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C234,$C$195:$L$195,0))*(AE$113+AE$120)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C234,$C$195:$L$195,0))*(AF$113+AF$120)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C234,$C$195:$L$195,0))*(AG$113+AG$120)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C234,$C$195:$L$195,0))*(AH$113+AH$120)","v":0}]
[null,null,"Kitsap",{"$f":"INDEX($C$201:$L$201,MATCH($C235,$C$195:$L$195,0))*(D$113+D$120)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C235,$C$195:$L$195,0))*(E$113+E$120)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C235,$C$195:$L$195,0))*(F$113+F$120)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C235,$C$195:$L$195,0))*(G$113+G$120)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C235,$C$195:$L$195,0))*(H$113+H$120)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C235,$C$195:$L$195,0))*(I$113+I$120)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C235,$C$195:$L$195,0))*(J$113+J$120)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C235,$C$195:$L$195,0))*(K$113+K$120)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C235,$C$195:$L$195,0))*(L$113+L$120)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C235,$C$195:$L$195,0))*(M$113+M$120)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C235,$C$195:$L$195,0))*(N$113+N$120)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C235,$C$195:$L$195,0))*(O$113+O$120)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C235,$C$195:$L$195,0))*(P$113+P$120)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C235,$C$195:$L$195,0))*(Q$113+Q$120)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C235,$C$195:$L$195,0))*(R$113+R$120)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C235,$C$195:$L$195,0))*(S$113+S$120)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C235,$C$195:$L$195,0))*(T$113+T$120)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C235,$C$195:$L$195,0))*(U$113+U$120)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C235,$C$195:$L$195,0))*(V$113+V$120)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C235,$C$195:$L$195,0))*(W$113+W$120)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C235,$C$195:$L$195,0))*(X$113+X$120)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C235,$C$195:$L$195,0))*(Y$113+Y$120)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C235,$C$195:$L$195,0))*(Z$113+Z$120)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C235,$C$195:$L$195,0))*(AA$113+AA$120)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C235,$C$195:$L$195,0))*(AB$113+AB$120)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C235,$C$195:$L$195,0))*(AC$113+AC$120)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C235,$C$195:$L$195,0))*(AD$113+AD$120)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C235,$C$195:$L$195,0))*(AE$113+AE$120)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C235,$C$195:$L$195,0))*(AF$113+AF$120)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C235,$C$195:$L$195,0))*(AG$113+AG$120)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C235,$C$195:$L$195,0))*(AH$113+AH$120)","v":0}]
[null,null,"Whatcom",{"$f":"INDEX($C$201:$L$201,MATCH($C236,$C$195:$L$195,0))*(D$113+D$120)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C236,$C$195:$L$195,0))*(E$113+E$120)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C236,$C$195:$L$195,0))*(F$113+F$120)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C236,$C$195:$L$195,0))*(G$113+G$120)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C236,$C$195:$L$195,0))*(H$113+H$120)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C236,$C$195:$L$195,0))*(I$113+I$120)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C236,$C$195:$L$195,0))*(J$113+J$120)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C236,$C$195:$L$195,0))*(K$113+K$120)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C236,$C$195:$L$195,0))*(L$113+L$120)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C236,$C$195:$L$195,0))*(M$113+M$120)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C236,$C$195:$L$195,0))*(N$113+N$120)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C236,$C$195:$L$195,0))*(O$113+O$120)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C236,$C$195:$L$195,0))*(P$113+P$120)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C236,$C$195:$L$195,0))*(Q$113+Q$120)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C236,$C$195:$L$195,0))*(R$113+R$120)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C236,$C$195:$L$195,0))*(S$113+S$120)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C236,$C$195:$L$195,0))*(T$113+T$120)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C236,$C$195:$L$195,0))*(U$113+U$120)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C236,$C$195:$L$195,0))*(V$113+V$120)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C236,$C$195:$L$195,0))*(W$113+W$120)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C236,$C$195:$L$195,0))*(X$113+X$120)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C236,$C$195:$L$195,0))*(Y$113+Y$120)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C236,$C$195:$L$195,0))*(Z$113+Z$120)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C236,$C$195:$L$195,0))*(AA$113+AA$120)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C236,$C$195:$L$195,0))*(AB$113+AB$120)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C236,$C$195:$L$195,0))*(AC$113+AC$120)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C236,$C$195:$L$195,0))*(AD$113+AD$120)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C236,$C$195:$L$195,0))*(AE$113+AE$120)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C236,$C$195:$L$195,0))*(AF$113+AF$120)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C236,$C$195:$L$195,0))*(AG$113+AG$120)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C236,$C$195:$L$195,0))*(AH$113+AH$120)","v":0}]
[null,null,"Kititas",{"$f":"INDEX($C$201:$L$201,MATCH($C237,$C$195:$L$195,0))*(D$113+D$120)","v":0.16073146594420962},{"$f":"INDEX($C$201:$L$201,MATCH($C237,$C$195:$L$195,0))*(E$113+E$120)","v":0.48967013040079244},{"$f":"INDEX($C$201:$L$201,MATCH($C237,$C$195:$L$195,0))*(F$113+F$120)","v":0.96252165091519537},{"$f":"INDEX($C$201:$L$201,MATCH($C237,$C$195:$L$195,0))*(G$113+G$120)","v":1.5724523425648325},{"$f":"INDEX($C$201:$L$201,MATCH($C237,$C$195:$L$195,0))*(H$113+H$120)","v":2.3077405392067312},{"$f":"INDEX($C$201:$L$201,MATCH($C237,$C$195:$L$195,0))*(I$113+I$120)","v":3.158099546275706},{"$f":"INDEX($C$201:$L$201,MATCH($C237,$C$195:$L$195,0))*(J$113+J$120)","v":4.1130436650213982},{"$f":"INDEX($C$201:$L$201,MATCH($C237,$C$195:$L$195,0))*(K$113+K$120)","v":5.1749714868248216},{"$f":"INDEX($C$201:$L$201,MATCH($C237,$C$195:$L$195,0))*(L$113+L$120)","v":6.3419690155839339},{"$f":"INDEX($C$201:$L$201,MATCH($C237,$C$195:$L$195,0))*(M$113+M$120)","v":7.6197384420738121},{"$f":"INDEX($C$201:$L$201,MATCH($C237,$C$195:$L$195,0))*(N$113+N$120)","v":9.0126883131926103},{"$f":"INDEX($C$201:$L$201,MATCH($C237,$C$195:$L$195,0))*(O$113+O$120)","v":10.553579731000344},{"$f":"INDEX($C$201:$L$201,MATCH($C237,$C$195:$L$195,0))*(P$113+P$120)","v":12.18495590613797},{"$f":"INDEX($C$201:$L$201,MATCH($C237,$C$195:$L$195,0))*(Q$113+Q$120)","v":13.911365646445821},{"$f":"INDEX($C$201:$L$201,MATCH($C237,$C$195:$L$195,0))*(R$113+R$120)","v":15.715683791413058},{"$f":"INDEX($C$201:$L$201,MATCH($C237,$C$195:$L$195,0))*(S$113+S$120)","v":17.636865702279941},{"$f":"INDEX($C$201:$L$201,MATCH($C237,$C$195:$L$195,0))*(T$113+T$120)","v":19.687516414954843},{"$f":"INDEX($C$201:$L$201,MATCH($C237,$C$195:$L$195,0))*(U$113+U$120)","v":21.905587403523203},{"$f":"INDEX($C$201:$L$201,MATCH($C237,$C$195:$L$195,0))*(V$113+V$120)","v":24.23029478250487},{"$f":"INDEX($C$201:$L$201,MATCH($C237,$C$195:$L$195,0))*(W$113+W$120)","v":26.641329877312433},{"$f":"INDEX($C$201:$L$201,MATCH($C237,$C$195:$L$195,0))*(X$113+X$120)","v":28.988363532294809},{"$f":"INDEX($C$201:$L$201,MATCH($C237,$C$195:$L$195,0))*(Y$113+Y$120)","v":31.187802381017203},{"$f":"INDEX($C$201:$L$201,MATCH($C237,$C$195:$L$195,0))*(Z$113+Z$120)","v":33.16569840490633},{"$f":"INDEX($C$201:$L$201,MATCH($C237,$C$195:$L$195,0))*(AA$113+AA$120)","v":34.988678665838243},{"$f":"INDEX($C$201:$L$201,MATCH($C237,$C$195:$L$195,0))*(AB$113+AB$120)","v":36.649878832504733},{"$f":"INDEX($C$201:$L$201,MATCH($C237,$C$195:$L$195,0))*(AC$113+AC$120)","v":38.148879308447135},{"$f":"INDEX($C$201:$L$201,MATCH($C237,$C$195:$L$195,0))*(AD$113+AD$120)","v":39.482838231276936},{"$f":"INDEX($C$201:$L$201,MATCH($C237,$C$195:$L$195,0))*(AE$113+AE$120)","v":40.650015903369194},{"$f":"INDEX($C$201:$L$201,MATCH($C237,$C$195:$L$195,0))*(AF$113+AF$120)","v":41.652267570097706},{"$f":"INDEX($C$201:$L$201,MATCH($C237,$C$195:$L$195,0))*(AG$113+AG$120)","v":42.496326606302105},{"$f":"INDEX($C$201:$L$201,MATCH($C237,$C$195:$L$195,0))*(AH$113+AH$120)","v":43.193592917208797}]
[null,null,"Island",{"$f":"INDEX($C$201:$L$201,MATCH($C239,$C$195:$L$195,0))*(D$113+D$120)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C239,$C$195:$L$195,0))*(E$113+E$120)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C239,$C$195:$L$195,0))*(F$113+F$120)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C239,$C$195:$L$195,0))*(G$113+G$120)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C239,$C$195:$L$195,0))*(H$113+H$120)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C239,$C$195:$L$195,0))*(I$113+I$120)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C239,$C$195:$L$195,0))*(J$113+J$120)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C239,$C$195:$L$195,0))*(K$113+K$120)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C239,$C$195:$L$195,0))*(L$113+L$120)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C239,$C$195:$L$195,0))*(M$113+M$120)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C239,$C$195:$L$195,0))*(N$113+N$120)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C239,$C$195:$L$195,0))*(O$113+O$120)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C239,$C$195:$L$195,0))*(P$113+P$120)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C239,$C$195:$L$195,0))*(Q$113+Q$120)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C239,$C$195:$L$195,0))*(R$113+R$120)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C239,$C$195:$L$195,0))*(S$113+S$120)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C239,$C$195:$L$195,0))*(T$113+T$120)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C239,$C$195:$L$195,0))*(U$113+U$120)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C239,$C$195:$L$195,0))*(V$113+V$120)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C239,$C$195:$L$195,0))*(W$113+W$120)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C239,$C$195:$L$195,0))*(X$113+X$120)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C239,$C$195:$L$195,0))*(Y$113+Y$120)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C239,$C$195:$L$195,0))*(Z$113+Z$120)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C239,$C$195:$L$195,0))*(AA$113+AA$120)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C239,$C$195:$L$195,0))*(AB$113+AB$120)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C239,$C$195:$L$195,0))*(AC$113+AC$120)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C239,$C$195:$L$195,0))*(AD$113+AD$120)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C239,$C$195:$L$195,0))*(AE$113+AE$120)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C239,$C$195:$L$195,0))*(AF$113+AF$120)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C239,$C$195:$L$195,0))*(AG$113+AG$120)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C239,$C$195:$L$195,0))*(AH$113+AH$120)","v":0}]
[null,null,"Lewis",{"$f":"INDEX($C$201:$L$201,MATCH($C240,$C$195:$L$195,0))*(D$113+D$120)","v":0.21843307756272962},{"$f":"INDEX($C$201:$L$201,MATCH($C240,$C$195:$L$195,0))*(E$113+E$120)","v":0.66545870745131142},{"$f":"INDEX($C$201:$L$201,MATCH($C240,$C$195:$L$195,0))*(F$113+F$120)","v":1.30806102709934},{"$f":"INDEX($C$201:$L$201,MATCH($C240,$C$195:$L$195,0))*(G$113+G$120)","v":2.1369531005607909},{"$f":"INDEX($C$201:$L$201,MATCH($C240,$C$195:$L$195,0))*(H$113+H$120)","v":3.1362052553553479},{"$f":"INDEX($C$201:$L$201,MATCH($C240,$C$195:$L$195,0))*(I$113+I$120)","v":4.291837936586143},{"$f":"INDEX($C$201:$L$201,MATCH($C240,$C$195:$L$195,0))*(J$113+J$120)","v":5.5896011438877728},{"$f":"INDEX($C$201:$L$201,MATCH($C240,$C$195:$L$195,0))*(K$113+K$120)","v":7.0327545482530507},{"$f":"INDEX($C$201:$L$201,MATCH($C240,$C$195:$L$195,0))*(L$113+L$120)","v":8.6186970407046122},{"$f":"INDEX($C$201:$L$201,MATCH($C240,$C$195:$L$195,0))*(M$113+M$120)","v":10.355177863573651},{"$f":"INDEX($C$201:$L$201,MATCH($C240,$C$195:$L$195,0))*(N$113+N$120)","v":12.248188205087605},{"$f":"INDEX($C$201:$L$201,MATCH($C240,$C$195:$L$195,0))*(O$113+O$120)","v":14.342250202248566},{"$f":"INDEX($C$201:$L$201,MATCH($C240,$C$195:$L$195,0))*(P$113+P$120)","v":16.559280430303076},{"$f":"INDEX($C$201:$L$201,MATCH($C240,$C$195:$L$195,0))*(Q$113+Q$120)","v":18.905460691239728},{"$f":"INDEX($C$201:$L$201,MATCH($C240,$C$195:$L$195,0))*(R$113+R$120)","v":21.357517996834577},{"$f":"INDEX($C$201:$L$201,MATCH($C240,$C$195:$L$195,0))*(S$113+S$120)","v":23.96839244436908},{"$f":"INDEX($C$201:$L$201,MATCH($C240,$C$195:$L$195,0))*(T$113+T$120)","v":26.755214200423126},{"$f":"INDEX($C$201:$L$201,MATCH($C240,$C$195:$L$195,0))*(U$113+U$120)","v":29.769559085784682},{"$f":"INDEX($C$201:$L$201,MATCH($C240,$C$195:$L$195,0))*(V$113+V$120)","v":32.928822172453778},{"$f":"INDEX($C$201:$L$201,MATCH($C240,$C$195:$L$195,0))*(W$113+W$120)","v":36.205404096078894},{"$f":"INDEX($C$201:$L$201,MATCH($C240,$C$195:$L$195,0))*(X$113+X$120)","v":39.395008455060172},{"$f":"INDEX($C$201:$L$201,MATCH($C240,$C$195:$L$195,0))*(Y$113+Y$120)","v":42.384032376513233},{"$f":"INDEX($C$201:$L$201,MATCH($C240,$C$195:$L$195,0))*(Z$113+Z$120)","v":45.071980956209188},{"$f":"INDEX($C$201:$L$201,MATCH($C240,$C$195:$L$195,0))*(AA$113+AA$120)","v":47.549399963074229},{"$f":"INDEX($C$201:$L$201,MATCH($C240,$C$195:$L$195,0))*(AB$113+AB$120)","v":49.806960812912003},{"$f":"INDEX($C$201:$L$201,MATCH($C240,$C$195:$L$195,0))*(AC$113+AC$120)","v":51.844093276705664},{"$f":"INDEX($C$201:$L$201,MATCH($C240,$C$195:$L$195,0))*(AD$113+AD$120)","v":53.656935280878734},{"$f":"INDEX($C$201:$L$201,MATCH($C240,$C$195:$L$195,0))*(AE$113+AE$120)","v":55.243122587016472},{"$f":"INDEX($C$201:$L$201,MATCH($C240,$C$195:$L$195,0))*(AF$113+AF$120)","v":56.605176462216455},{"$f":"INDEX($C$201:$L$201,MATCH($C240,$C$195:$L$195,0))*(AG$113+AG$120)","v":57.752247521636484},{"$f":"INDEX($C$201:$L$201,MATCH($C240,$C$195:$L$195,0))*(AH$113+AH$120)","v":58.699828166642391}]
[]
[null,"Disaggregated Electric System Peak Incremental Demand Results (MW)","County",2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Electric Winter Peak Incremental Demand, 1 in 2 (MW)",{"$f":"TRANSPOSE($C$195:$L$195)","v":"King County"},{"$f":"INDEX($C$201:$L$201,MATCH($C243,$C$195:$L$195,0))*(D$128+D$135)","v":1.5738929953543033},{"$f":"INDEX($C$201:$L$201,MATCH($C243,$C$195:$L$195,0))*(E$128+E$135)","v":4.9026931512003467},{"$f":"INDEX($C$201:$L$201,MATCH($C243,$C$195:$L$195,0))*(F$128+F$135)","v":9.8514763441205044},{"$f":"INDEX($C$201:$L$201,MATCH($C243,$C$195:$L$195,0))*(G$128+G$135)","v":16.334176079526511},{"$f":"INDEX($C$201:$L$201,MATCH($C243,$C$195:$L$195,0))*(H$128+H$135)","v":24.111298155993932},{"$f":"INDEX($C$201:$L$201,MATCH($C243,$C$195:$L$195,0))*(I$128+I$135)","v":32.950446785626674},{"$f":"INDEX($C$201:$L$201,MATCH($C243,$C$195:$L$195,0))*(J$128+J$135)","v":42.649234679530196},{"$f":"INDEX($C$201:$L$201,MATCH($C243,$C$195:$L$195,0))*(K$128+K$135)","v":53.161461910766917},{"$f":"INDEX($C$201:$L$201,MATCH($C243,$C$195:$L$195,0))*(L$128+L$135)","v":64.44849092089585},{"$f":"INDEX($C$201:$L$201,MATCH($C243,$C$195:$L$195,0))*(M$128+M$135)","v":76.639107548500391},{"$f":"INDEX($C$201:$L$201,MATCH($C243,$C$195:$L$195,0))*(N$128+N$135)","v":89.934267714955098},{"$f":"INDEX($C$201:$L$201,MATCH($C243,$C$195:$L$195,0))*(O$128+O$135)","v":104.86127400315509},{"$f":"INDEX($C$201:$L$201,MATCH($C243,$C$195:$L$195,0))*(P$128+P$135)","v":120.97906236769317},{"$f":"INDEX($C$201:$L$201,MATCH($C243,$C$195:$L$195,0))*(Q$128+Q$135)","v":138.2747570049462},{"$f":"INDEX($C$201:$L$201,MATCH($C243,$C$195:$L$195,0))*(R$128+R$135)","v":156.28137632545156},{"$f":"INDEX($C$201:$L$201,MATCH($C243,$C$195:$L$195,0))*(S$128+S$135)","v":174.89119094685316},{"$f":"INDEX($C$201:$L$201,MATCH($C243,$C$195:$L$195,0))*(T$128+T$135)","v":193.70462624641723},{"$f":"INDEX($C$201:$L$201,MATCH($C243,$C$195:$L$195,0))*(U$128+U$135)","v":212.89086285401839},{"$f":"INDEX($C$201:$L$201,MATCH($C243,$C$195:$L$195,0))*(V$128+V$135)","v":232.2234024747149},{"$f":"INDEX($C$201:$L$201,MATCH($C243,$C$195:$L$195,0))*(W$128+W$135)","v":252.18979576200979},{"$f":"INDEX($C$201:$L$201,MATCH($C243,$C$195:$L$195,0))*(X$128+X$135)","v":271.90063188010487},{"$f":"INDEX($C$201:$L$201,MATCH($C243,$C$195:$L$195,0))*(Y$128+Y$135)","v":290.63092525720538},{"$f":"INDEX($C$201:$L$201,MATCH($C243,$C$195:$L$195,0))*(Z$128+Z$135)","v":307.62961326415046},{"$f":"INDEX($C$201:$L$201,MATCH($C243,$C$195:$L$195,0))*(AA$128+AA$135)","v":323.40506825135822},{"$f":"INDEX($C$201:$L$201,MATCH($C243,$C$195:$L$195,0))*(AB$128+AB$135)","v":337.7893726811281},{"$f":"INDEX($C$201:$L$201,MATCH($C243,$C$195:$L$195,0))*(AC$128+AC$135)","v":350.69501516400248},{"$f":"INDEX($C$201:$L$201,MATCH($C243,$C$195:$L$195,0))*(AD$128+AD$135)","v":362.04564561907097},{"$f":"INDEX($C$201:$L$201,MATCH($C243,$C$195:$L$195,0))*(AE$128+AE$135)","v":371.81376742999709},{"$f":"INDEX($C$201:$L$201,MATCH($C243,$C$195:$L$195,0))*(AF$128+AF$135)","v":380.0430139056117},{"$f":"INDEX($C$201:$L$201,MATCH($C243,$C$195:$L$195,0))*(AG$128+AG$135)","v":386.85354623217262},{"$f":"INDEX($C$201:$L$201,MATCH($C243,$C$195:$L$195,0))*(AH$128+AH$135)","v":392.43161014919929}]
[null,null,"Pierce",{"$f":"INDEX($C$201:$L$201,MATCH($C244,$C$195:$L$195,0))*(D$128+D$135)","v":0.61742365116113906},{"$f":"INDEX($C$201:$L$201,MATCH($C244,$C$195:$L$195,0))*(E$128+E$135)","v":1.9232811346589691},{"$f":"INDEX($C$201:$L$201,MATCH($C244,$C$195:$L$195,0))*(F$128+F$135)","v":3.8646429659884318},{"$f":"INDEX($C$201:$L$201,MATCH($C244,$C$195:$L$195,0))*(G$128+G$135)","v":6.4077460561160402},{"$f":"INDEX($C$201:$L$201,MATCH($C244,$C$195:$L$195,0))*(H$128+H$135)","v":9.4586390470321557},{"$f":"INDEX($C$201:$L$201,MATCH($C244,$C$195:$L$195,0))*(I$128+I$135)","v":12.926155222638027},{"$f":"INDEX($C$201:$L$201,MATCH($C244,$C$195:$L$195,0))*(J$128+J$135)","v":16.730899923178061},{"$f":"INDEX($C$201:$L$201,MATCH($C244,$C$195:$L$195,0))*(K$128+K$135)","v":20.854749345028139},{"$f":"INDEX($C$201:$L$201,MATCH($C244,$C$195:$L$195,0))*(L$128+L$135)","v":25.282546331713828},{"$f":"INDEX($C$201:$L$201,MATCH($C244,$C$195:$L$195,0))*(M$128+M$135)","v":30.064812375427248},{"$f":"INDEX($C$201:$L$201,MATCH($C244,$C$195:$L$195,0))*(N$128+N$135)","v":35.28038062369734},{"$f":"INDEX($C$201:$L$201,MATCH($C244,$C$195:$L$195,0))*(O$128+O$135)","v":41.136106998088508},{"$f":"INDEX($C$201:$L$201,MATCH($C244,$C$195:$L$195,0))*(P$128+P$135)","v":47.458966156906619},{"$f":"INDEX($C$201:$L$201,MATCH($C244,$C$195:$L$195,0))*(Q$128+Q$135)","v":54.243907041592983},{"$f":"INDEX($C$201:$L$201,MATCH($C244,$C$195:$L$195,0))*(R$128+R$135)","v":61.307737097862081},{"$f":"INDEX($C$201:$L$201,MATCH($C244,$C$195:$L$195,0))*(S$128+S$135)","v":68.60819508636159},{"$f":"INDEX($C$201:$L$201,MATCH($C244,$C$195:$L$195,0))*(T$128+T$135)","v":75.988531581807919},{"$f":"INDEX($C$201:$L$201,MATCH($C244,$C$195:$L$195,0))*(U$128+U$135)","v":83.515114579046497},{"$f":"INDEX($C$201:$L$201,MATCH($C244,$C$195:$L$195,0))*(V$128+V$135)","v":91.09909089386629},{"$f":"INDEX($C$201:$L$201,MATCH($C244,$C$195:$L$195,0))*(W$128+W$135)","v":98.93172213394989},{"$f":"INDEX($C$201:$L$201,MATCH($C244,$C$195:$L$195,0))*(X$128+X$135)","v":106.66410066247464},{"$f":"INDEX($C$201:$L$201,MATCH($C244,$C$195:$L$195,0))*(Y$128+Y$135)","v":114.01182135145666},{"$f":"INDEX($C$201:$L$201,MATCH($C244,$C$195:$L$195,0))*(Z$128+Z$135)","v":120.68024928472569},{"$f":"INDEX($C$201:$L$201,MATCH($C244,$C$195:$L$195,0))*(AA$128+AA$135)","v":126.86881422889927},{"$f":"INDEX($C$201:$L$201,MATCH($C244,$C$195:$L$195,0))*(AB$128+AB$135)","v":132.51164368849834},{"$f":"INDEX($C$201:$L$201,MATCH($C244,$C$195:$L$195,0))*(AC$128+AC$135)","v":137.5744077556088},{"$f":"INDEX($C$201:$L$201,MATCH($C244,$C$195:$L$195,0))*(AD$128+AD$135)","v":142.02715500032957},{"$f":"INDEX($C$201:$L$201,MATCH($C244,$C$195:$L$195,0))*(AE$128+AE$135)","v":145.8590987546323},{"$f":"INDEX($C$201:$L$201,MATCH($C244,$C$195:$L$195,0))*(AF$128+AF$135)","v":149.08735596161932},{"$f":"INDEX($C$201:$L$201,MATCH($C244,$C$195:$L$195,0))*(AG$128+AG$135)","v":151.7590647422214},{"$f":"INDEX($C$201:$L$201,MATCH($C244,$C$195:$L$195,0))*(AH$128+AH$135)","v":153.94728757581089}]
[null,null,"Snohomish",{"$f":"INDEX($C$201:$L$201,MATCH($C245,$C$195:$L$195,0))*(D$128+D$135)","v":0.54702065949902567},{"$f":"INDEX($C$201:$L$201,MATCH($C245,$C$195:$L$195,0))*(E$128+E$135)","v":1.7039750788694792},{"$f":"INDEX($C$201:$L$201,MATCH($C245,$C$195:$L$195,0))*(F$128+F$135)","v":3.4239691660783618},{"$f":"INDEX($C$201:$L$201,MATCH($C245,$C$195:$L$195,0))*(G$128+G$135)","v":5.6770897372120208},{"$f":"INDEX($C$201:$L$201,MATCH($C245,$C$195:$L$195,0))*(H$128+H$135)","v":8.3800984295634056},{"$f":"INDEX($C$201:$L$201,MATCH($C245,$C$195:$L$195,0))*(I$128+I$135)","v":11.452223997860472},{"$f":"INDEX($C$201:$L$201,MATCH($C245,$C$195:$L$195,0))*(J$128+J$135)","v":14.823124920429192},{"$f":"INDEX($C$201:$L$201,MATCH($C245,$C$195:$L$195,0))*(K$128+K$135)","v":18.476743997334889},{"$f":"INDEX($C$201:$L$201,MATCH($C245,$C$195:$L$195,0))*(L$128+L$135)","v":22.399652397797947},{"$f":"INDEX($C$201:$L$201,MATCH($C245,$C$195:$L$195,0))*(M$128+M$135)","v":26.636610797775358},{"$f":"INDEX($C$201:$L$201,MATCH($C245,$C$195:$L$195,0))*(N$128+N$135)","v":31.257463234291887},{"$f":"INDEX($C$201:$L$201,MATCH($C245,$C$195:$L$195,0))*(O$128+O$135)","v":36.445478460370921},{"$f":"INDEX($C$201:$L$201,MATCH($C245,$C$195:$L$195,0))*(P$128+P$135)","v":42.047360701959128},{"$f":"INDEX($C$201:$L$201,MATCH($C245,$C$195:$L$195,0))*(Q$128+Q$135)","v":48.058634857756552},{"$f":"INDEX($C$201:$L$201,MATCH($C245,$C$195:$L$195,0))*(R$128+R$135)","v":54.316997278280169},{"$f":"INDEX($C$201:$L$201,MATCH($C245,$C$195:$L$195,0))*(S$128+S$135)","v":60.785005648227894},{"$f":"INDEX($C$201:$L$201,MATCH($C245,$C$195:$L$195,0))*(T$128+T$135)","v":67.323784215377614},{"$f":"INDEX($C$201:$L$201,MATCH($C245,$C$195:$L$195,0))*(U$128+U$135)","v":73.992133228540169},{"$f":"INDEX($C$201:$L$201,MATCH($C245,$C$195:$L$195,0))*(V$128+V$135)","v":80.711331169137011},{"$f":"INDEX($C$201:$L$201,MATCH($C245,$C$195:$L$195,0))*(W$128+W$135)","v":87.650830649769929},{"$f":"INDEX($C$201:$L$201,MATCH($C245,$C$195:$L$195,0))*(X$128+X$135)","v":94.50150893884279},{"$f":"INDEX($C$201:$L$201,MATCH($C245,$C$195:$L$195,0))*(Y$128+Y$135)","v":101.01139078341208},{"$f":"INDEX($C$201:$L$201,MATCH($C245,$C$195:$L$195,0))*(Z$128+Z$135)","v":106.91943761481947},{"$f":"INDEX($C$201:$L$201,MATCH($C245,$C$195:$L$195,0))*(AA$128+AA$135)","v":112.40233881361219},{"$f":"INDEX($C$201:$L$201,MATCH($C245,$C$195:$L$195,0))*(AB$128+AB$135)","v":117.40173313001944},{"$f":"INDEX($C$201:$L$201,MATCH($C245,$C$195:$L$195,0))*(AC$128+AC$135)","v":121.88720519392641},{"$f":"INDEX($C$201:$L$201,MATCH($C245,$C$195:$L$195,0))*(AD$128+AD$135)","v":125.8322188483417},{"$f":"INDEX($C$201:$L$201,MATCH($C245,$C$195:$L$195,0))*(AE$128+AE$135)","v":129.22721739706878},{"$f":"INDEX($C$201:$L$201,MATCH($C245,$C$195:$L$195,0))*(AF$128+AF$135)","v":132.08736598884607},{"$f":"INDEX($C$201:$L$201,MATCH($C245,$C$195:$L$195,0))*(AG$128+AG$135)","v":134.45442772418096},{"$f":"INDEX($C$201:$L$201,MATCH($C245,$C$195:$L$195,0))*(AH$128+AH$135)","v":136.39313398415308}]
[null,null,"Skagit",{"$f":"INDEX($C$201:$L$201,MATCH($C246,$C$195:$L$195,0))*(D$128+D$135)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C246,$C$195:$L$195,0))*(E$128+E$135)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C246,$C$195:$L$195,0))*(F$128+F$135)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C246,$C$195:$L$195,0))*(G$128+G$135)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C246,$C$195:$L$195,0))*(H$128+H$135)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C246,$C$195:$L$195,0))*(I$128+I$135)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C246,$C$195:$L$195,0))*(J$128+J$135)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C246,$C$195:$L$195,0))*(K$128+K$135)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C246,$C$195:$L$195,0))*(L$128+L$135)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C246,$C$195:$L$195,0))*(M$128+M$135)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C246,$C$195:$L$195,0))*(N$128+N$135)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C246,$C$195:$L$195,0))*(O$128+O$135)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C246,$C$195:$L$195,0))*(P$128+P$135)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C246,$C$195:$L$195,0))*(Q$128+Q$135)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C246,$C$195:$L$195,0))*(R$128+R$135)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C246,$C$195:$L$195,0))*(S$128+S$135)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C246,$C$195:$L$195,0))*(T$128+T$135)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C246,$C$195:$L$195,0))*(U$128+U$135)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C246,$C$195:$L$195,0))*(V$128+V$135)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C246,$C$195:$L$195,0))*(W$128+W$135)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C246,$C$195:$L$195,0))*(X$128+X$135)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C246,$C$195:$L$195,0))*(Y$128+Y$135)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C246,$C$195:$L$195,0))*(Z$128+Z$135)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C246,$C$195:$L$195,0))*(AA$128+AA$135)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C246,$C$195:$L$195,0))*(AB$128+AB$135)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C246,$C$195:$L$195,0))*(AC$128+AC$135)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C246,$C$195:$L$195,0))*(AD$128+AD$135)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C246,$C$195:$L$195,0))*(AE$128+AE$135)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C246,$C$195:$L$195,0))*(AF$128+AF$135)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C246,$C$195:$L$195,0))*(AG$128+AG$135)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C246,$C$195:$L$195,0))*(AH$128+AH$135)","v":0}]
[null,null,"Whatcom",{"$f":"INDEX($C$201:$L$201,MATCH($C248,$C$195:$L$195,0))*(D$128+D$135)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C248,$C$195:$L$195,0))*(E$128+E$135)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C248,$C$195:$L$195,0))*(F$128+F$135)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C248,$C$195:$L$195,0))*(G$128+G$135)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C248,$C$195:$L$195,0))*(H$128+H$135)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C248,$C$195:$L$195,0))*(I$128+I$135)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C248,$C$195:$L$195,0))*(J$128+J$135)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C248,$C$195:$L$195,0))*(K$128+K$135)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C248,$C$195:$L$195,0))*(L$128+L$135)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C248,$C$195:$L$195,0))*(M$128+M$135)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C248,$C$195:$L$195,0))*(N$128+N$135)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C248,$C$195:$L$195,0))*(O$128+O$135)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C248,$C$195:$L$195,0))*(P$128+P$135)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C248,$C$195:$L$195,0))*(Q$128+Q$135)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C248,$C$195:$L$195,0))*(R$128+R$135)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C248,$C$195:$L$195,0))*(S$128+S$135)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C248,$C$195:$L$195,0))*(T$128+T$135)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C248,$C$195:$L$195,0))*(U$128+U$135)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C248,$C$195:$L$195,0))*(V$128+V$135)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C248,$C$195:$L$195,0))*(W$128+W$135)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C248,$C$195:$L$195,0))*(X$128+X$135)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C248,$C$195:$L$195,0))*(Y$128+Y$135)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C248,$C$195:$L$195,0))*(Z$128+Z$135)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C248,$C$195:$L$195,0))*(AA$128+AA$135)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C248,$C$195:$L$195,0))*(AB$128+AB$135)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C248,$C$195:$L$195,0))*(AC$128+AC$135)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C248,$C$195:$L$195,0))*(AD$128+AD$135)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C248,$C$195:$L$195,0))*(AE$128+AE$135)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C248,$C$195:$L$195,0))*(AF$128+AF$135)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C248,$C$195:$L$195,0))*(AG$128+AG$135)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C248,$C$195:$L$195,0))*(AH$128+AH$135)","v":0}]
[null,null,"Kititas",{"$f":"INDEX($C$201:$L$201,MATCH($C249,$C$195:$L$195,0))*(D$128+D$135)","v":1.4879595224817903E-2},{"$f":"INDEX($C$201:$L$201,MATCH($C249,$C$195:$L$195,0))*(E$128+E$135)","v":4.6350094839151451E-2},{"$f":"INDEX($C$201:$L$201,MATCH($C249,$C$195:$L$195,0))*(F$128+F$135)","v":9.3135925250358992E-2},{"$f":"INDEX($C$201:$L$201,MATCH($C249,$C$195:$L$195,0))*(G$128+G$135)","v":0.15442341322546185},{"$f":"INDEX($C$201:$L$201,MATCH($C249,$C$195:$L$195,0))*(H$128+H$135)","v":0.22794837893368042},{"$f":"INDEX($C$201:$L$201,MATCH($C249,$C$195:$L$195,0))*(I$128+I$135)","v":0.31151375099465178},{"$f":"INDEX($C$201:$L$201,MATCH($C249,$C$195:$L$195,0))*(J$128+J$135)","v":0.40320615858438219},{"$f":"INDEX($C$201:$L$201,MATCH($C249,$C$195:$L$195,0))*(K$128+K$135)","v":0.50258882727520959},{"$f":"INDEX($C$201:$L$201,MATCH($C249,$C$195:$L$195,0))*(L$128+L$135)","v":0.60929647732335579},{"$f":"INDEX($C$201:$L$201,MATCH($C249,$C$195:$L$195,0))*(M$128+M$135)","v":0.72454665093433668},{"$f":"INDEX($C$201:$L$201,MATCH($C249,$C$195:$L$195,0))*(N$128+N$135)","v":0.85023918677374777},{"$f":"INDEX($C$201:$L$201,MATCH($C249,$C$195:$L$195,0))*(O$128+O$135)","v":0.99135920709427028},{"$f":"INDEX($C$201:$L$201,MATCH($C249,$C$195:$L$195,0))*(P$128+P$135)","v":1.1437368893709605},{"$f":"INDEX($C$201:$L$201,MATCH($C249,$C$195:$L$195,0))*(Q$128+Q$135)","v":1.3072505056676298},{"$f":"INDEX($C$201:$L$201,MATCH($C249,$C$195:$L$195,0))*(R$128+R$135)","v":1.4774852088192187},{"$f":"INDEX($C$201:$L$201,MATCH($C249,$C$195:$L$195,0))*(S$128+S$135)","v":1.6534225245024992},{"$f":"INDEX($C$201:$L$201,MATCH($C249,$C$195:$L$195,0))*(T$128+T$135)","v":1.8312848714804124},{"$f":"INDEX($C$201:$L$201,MATCH($C249,$C$195:$L$195,0))*(U$128+U$135)","v":2.0126716845937285},{"$f":"INDEX($C$201:$L$201,MATCH($C249,$C$195:$L$195,0))*(V$128+V$135)","v":2.1954416474011191},{"$f":"INDEX($C$201:$L$201,MATCH($C249,$C$195:$L$195,0))*(W$128+W$135)","v":2.384204067140836},{"$f":"INDEX($C$201:$L$201,MATCH($C249,$C$195:$L$195,0))*(X$128+X$135)","v":2.570550447641724},{"$f":"INDEX($C$201:$L$201,MATCH($C249,$C$195:$L$195,0))*(Y$128+Y$135)","v":2.747626770311681},{"$f":"INDEX($C$201:$L$201,MATCH($C249,$C$195:$L$195,0))*(Z$128+Z$135)","v":2.9083324838785494},{"$f":"INDEX($C$201:$L$201,MATCH($C249,$C$195:$L$195,0))*(AA$128+AA$135)","v":3.0574737440467126},{"$f":"INDEX($C$201:$L$201,MATCH($C249,$C$195:$L$195,0))*(AB$128+AB$135)","v":3.1934630572575196},{"$f":"INDEX($C$201:$L$201,MATCH($C249,$C$195:$L$195,0))*(AC$128+AC$135)","v":3.3154730902319378},{"$f":"INDEX($C$201:$L$201,MATCH($C249,$C$195:$L$195,0))*(AD$128+AD$135)","v":3.4227820287788626},{"$f":"INDEX($C$201:$L$201,MATCH($C249,$C$195:$L$195,0))*(AE$128+AE$135)","v":3.5151299196979502},{"$f":"INDEX($C$201:$L$201,MATCH($C249,$C$195:$L$195,0))*(AF$128+AF$135)","v":3.5929292725915949},{"$f":"INDEX($C$201:$L$201,MATCH($C249,$C$195:$L$195,0))*(AG$128+AG$135)","v":3.6573160921427874},{"$f":"INDEX($C$201:$L$201,MATCH($C249,$C$195:$L$195,0))*(AH$128+AH$135)","v":3.7100511468564878}]
[null,null,"Thurston",{"$f":"INDEX($C$201:$L$201,MATCH($C250,$C$195:$L$195,0))*(D$128+D$135)","v":0.16883752260963084},{"$f":"INDEX($C$201:$L$201,MATCH($C250,$C$195:$L$195,0))*(E$128+E$135)","v":0.52593064980096171},{"$f":"INDEX($C$201:$L$201,MATCH($C250,$C$195:$L$195,0))*(F$128+F$135)","v":1.0568055546967217},{"$f":"INDEX($C$201:$L$201,MATCH($C250,$C$195:$L$195,0))*(G$128+G$135)","v":1.7522295551712066},{"$f":"INDEX($C$201:$L$201,MATCH($C250,$C$195:$L$195,0))*(H$128+H$135)","v":2.5865111920418493},{"$f":"INDEX($C$201:$L$201,MATCH($C250,$C$195:$L$195,0))*(I$128+I$135)","v":3.5347204801005661},{"$f":"INDEX($C$201:$L$201,MATCH($C250,$C$195:$L$195,0))*(J$128+J$135)","v":4.575146560626024},{"$f":"INDEX($C$201:$L$201,MATCH($C250,$C$195:$L$195,0))*(K$128+K$135)","v":5.7028333907157434},{"$f":"INDEX($C$201:$L$201,MATCH($C250,$C$195:$L$195,0))*(L$128+L$135)","v":6.9136361716660515},{"$f":"INDEX($C$201:$L$201,MATCH($C250,$C$195:$L$195,0))*(M$128+M$135)","v":8.2213702530577724},{"$f":"INDEX($C$201:$L$201,MATCH($C250,$C$195:$L$195,0))*(N$128+N$135)","v":9.647592945342609},{"$f":"INDEX($C$201:$L$201,MATCH($C250,$C$195:$L$195,0))*(O$128+O$135)","v":11.248870013807311},{"$f":"INDEX($C$201:$L$201,MATCH($C250,$C$195:$L$195,0))*(P$128+P$135)","v":12.977886830990837},{"$f":"INDEX($C$201:$L$201,MATCH($C250,$C$195:$L$195,0))*(Q$128+Q$135)","v":14.833262160181571},{"$f":"INDEX($C$201:$L$201,MATCH($C250,$C$195:$L$195,0))*(R$128+R$135)","v":16.764901099818921},{"$f":"INDEX($C$201:$L$201,MATCH($C250,$C$195:$L$195,0))*(S$128+S$135)","v":18.761247106933986},{"$f":"INDEX($C$201:$L$201,MATCH($C250,$C$195:$L$195,0))*(T$128+T$135)","v":20.77943628315554},{"$f":"INDEX($C$201:$L$201,MATCH($C250,$C$195:$L$195,0))*(U$128+U$135)","v":22.837617281858293},{"$f":"INDEX($C$201:$L$201,MATCH($C250,$C$195:$L$195,0))*(V$128+V$135)","v":24.911492764464498},{"$f":"INDEX($C$201:$L$201,MATCH($C250,$C$195:$L$195,0))*(W$128+W$135)","v":27.053364154722232},{"$f":"INDEX($C$201:$L$201,MATCH($C250,$C$195:$L$195,0))*(X$128+X$135)","v":29.167820949794532},{"$f":"INDEX($C$201:$L$201,MATCH($C250,$C$195:$L$195,0))*(Y$128+Y$135)","v":31.177091173930283},{"$f":"INDEX($C$201:$L$201,MATCH($C250,$C$195:$L$195,0))*(Z$128+Z$135)","v":33.000605465675747},{"$f":"INDEX($C$201:$L$201,MATCH($C250,$C$195:$L$195,0))*(AA$128+AA$135)","v":34.692898871861416},{"$f":"INDEX($C$201:$L$201,MATCH($C250,$C$195:$L$195,0))*(AB$128+AB$135)","v":36.235958235842119},{"$f":"INDEX($C$201:$L$201,MATCH($C250,$C$195:$L$195,0))*(AC$128+AC$135)","v":37.62039587609199},{"$f":"INDEX($C$201:$L$201,MATCH($C250,$C$195:$L$195,0))*(AD$128+AD$135)","v":38.838021427351137},{"$f":"INDEX($C$201:$L$201,MATCH($C250,$C$195:$L$195,0))*(AE$128+AE$135)","v":39.885885222395601},{"$f":"INDEX($C$201:$L$201,MATCH($C250,$C$195:$L$195,0))*(AF$128+AF$135)","v":40.768667973184854},{"$f":"INDEX($C$201:$L$201,MATCH($C250,$C$195:$L$195,0))*(AG$128+AG$135)","v":41.49925982985075},{"$f":"INDEX($C$201:$L$201,MATCH($C250,$C$195:$L$195,0))*(AH$128+AH$135)","v":42.09764008536294}]
[null,null,"Island",{"$f":"INDEX($C$201:$L$201,MATCH($C251,$C$195:$L$195,0))*(D$128+D$135)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C251,$C$195:$L$195,0))*(E$128+E$135)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C251,$C$195:$L$195,0))*(F$128+F$135)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C251,$C$195:$L$195,0))*(G$128+G$135)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C251,$C$195:$L$195,0))*(H$128+H$135)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C251,$C$195:$L$195,0))*(I$128+I$135)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C251,$C$195:$L$195,0))*(J$128+J$135)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C251,$C$195:$L$195,0))*(K$128+K$135)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C251,$C$195:$L$195,0))*(L$128+L$135)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C251,$C$195:$L$195,0))*(M$128+M$135)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C251,$C$195:$L$195,0))*(N$128+N$135)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C251,$C$195:$L$195,0))*(O$128+O$135)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C251,$C$195:$L$195,0))*(P$128+P$135)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C251,$C$195:$L$195,0))*(Q$128+Q$135)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C251,$C$195:$L$195,0))*(R$128+R$135)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C251,$C$195:$L$195,0))*(S$128+S$135)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C251,$C$195:$L$195,0))*(T$128+T$135)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C251,$C$195:$L$195,0))*(U$128+U$135)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C251,$C$195:$L$195,0))*(V$128+V$135)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C251,$C$195:$L$195,0))*(W$128+W$135)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C251,$C$195:$L$195,0))*(X$128+X$135)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C251,$C$195:$L$195,0))*(Y$128+Y$135)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C251,$C$195:$L$195,0))*(Z$128+Z$135)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C251,$C$195:$L$195,0))*(AA$128+AA$135)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C251,$C$195:$L$195,0))*(AB$128+AB$135)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C251,$C$195:$L$195,0))*(AC$128+AC$135)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C251,$C$195:$L$195,0))*(AD$128+AD$135)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C251,$C$195:$L$195,0))*(AE$128+AE$135)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C251,$C$195:$L$195,0))*(AF$128+AF$135)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C251,$C$195:$L$195,0))*(AG$128+AG$135)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C251,$C$195:$L$195,0))*(AH$128+AH$135)","v":0}]
[null,null,"Lewis"]
[]
[null,"Electric Winter Peak Incremental Demand, 1 in 10 (MW)",{"$f":"TRANSPOSE($C$195:$L$195)","v":"King County"},{"$f":"INDEX($C$201:$L$201,MATCH($C255,$C$195:$L$195,0))*(D$143+D$150)","v":1.5738929953543033},{"$f":"INDEX($C$201:$L$201,MATCH($C255,$C$195:$L$195,0))*(E$143+E$150)","v":4.9026931512003467},{"$f":"INDEX($C$201:$L$201,MATCH($C255,$C$195:$L$195,0))*(F$143+F$150)","v":9.8514763441205044},{"$f":"INDEX($C$201:$L$201,MATCH($C255,$C$195:$L$195,0))*(G$143+G$150)","v":16.334176079526511},{"$f":"INDEX($C$201:$L$201,MATCH($C255,$C$195:$L$195,0))*(H$143+H$150)","v":24.111298155993932},{"$f":"INDEX($C$201:$L$201,MATCH($C255,$C$195:$L$195,0))*(I$143+I$150)","v":32.950446785626674},{"$f":"INDEX($C$201:$L$201,MATCH($C255,$C$195:$L$195,0))*(J$143+J$150)","v":42.649234679530196},{"$f":"INDEX($C$201:$L$201,MATCH($C255,$C$195:$L$195,0))*(K$143+K$150)","v":53.161461910766917},{"$f":"INDEX($C$201:$L$201,MATCH($C255,$C$195:$L$195,0))*(L$143+L$150)","v":64.44849092089585},{"$f":"INDEX($C$201:$L$201,MATCH($C255,$C$195:$L$195,0))*(M$143+M$150)","v":76.639107548500391},{"$f":"INDEX($C$201:$L$201,MATCH($C255,$C$195:$L$195,0))*(N$143+N$150)","v":89.934267714955098},{"$f":"INDEX($C$201:$L$201,MATCH($C255,$C$195:$L$195,0))*(O$143+O$150)","v":104.86127400315509},{"$f":"INDEX($C$201:$L$201,MATCH($C255,$C$195:$L$195,0))*(P$143+P$150)","v":120.97906236769317},{"$f":"INDEX($C$201:$L$201,MATCH($C255,$C$195:$L$195,0))*(Q$143+Q$150)","v":138.2747570049462},{"$f":"INDEX($C$201:$L$201,MATCH($C255,$C$195:$L$195,0))*(R$143+R$150)","v":156.28137632545156},{"$f":"INDEX($C$201:$L$201,MATCH($C255,$C$195:$L$195,0))*(S$143+S$150)","v":174.89119094685316},{"$f":"INDEX($C$201:$L$201,MATCH($C255,$C$195:$L$195,0))*(T$143+T$150)","v":193.70462624641723},{"$f":"INDEX($C$201:$L$201,MATCH($C255,$C$195:$L$195,0))*(U$143+U$150)","v":212.89086285401839},{"$f":"INDEX($C$201:$L$201,MATCH($C255,$C$195:$L$195,0))*(V$143+V$150)","v":232.2234024747149},{"$f":"INDEX($C$201:$L$201,MATCH($C255,$C$195:$L$195,0))*(W$143+W$150)","v":252.18979576200979},{"$f":"INDEX($C$201:$L$201,MATCH($C255,$C$195:$L$195,0))*(X$143+X$150)","v":271.90063188010487},{"$f":"INDEX($C$201:$L$201,MATCH($C255,$C$195:$L$195,0))*(Y$143+Y$150)","v":290.63092525720538},{"$f":"INDEX($C$201:$L$201,MATCH($C255,$C$195:$L$195,0))*(Z$143+Z$150)","v":307.62961326415046},{"$f":"INDEX($C$201:$L$201,MATCH($C255,$C$195:$L$195,0))*(AA$143+AA$150)","v":323.40506825135822},{"$f":"INDEX($C$201:$L$201,MATCH($C255,$C$195:$L$195,0))*(AB$143+AB$150)","v":337.7893726811281},{"$f":"INDEX($C$201:$L$201,MATCH($C255,$C$195:$L$195,0))*(AC$143+AC$150)","v":350.69501516400248},{"$f":"INDEX($C$201:$L$201,MATCH($C255,$C$195:$L$195,0))*(AD$143+AD$150)","v":362.04564561907097},{"$f":"INDEX($C$201:$L$201,MATCH($C255,$C$195:$L$195,0))*(AE$143+AE$150)","v":371.81376742999709},{"$f":"INDEX($C$201:$L$201,MATCH($C255,$C$195:$L$195,0))*(AF$143+AF$150)","v":380.0430139056117},{"$f":"INDEX($C$201:$L$201,MATCH($C255,$C$195:$L$195,0))*(AG$143+AG$150)","v":386.85354623217262},{"$f":"INDEX($C$201:$L$201,MATCH($C255,$C$195:$L$195,0))*(AH$143+AH$150)","v":392.43161014919929}]
[null,null,"Pierce",{"$f":"INDEX($C$201:$L$201,MATCH($C256,$C$195:$L$195,0))*(D$143+D$150)","v":0.61742365116113906},{"$f":"INDEX($C$201:$L$201,MATCH($C256,$C$195:$L$195,0))*(E$143+E$150)","v":1.9232811346589691},{"$f":"INDEX($C$201:$L$201,MATCH($C256,$C$195:$L$195,0))*(F$143+F$150)","v":3.8646429659884318},{"$f":"INDEX($C$201:$L$201,MATCH($C256,$C$195:$L$195,0))*(G$143+G$150)","v":6.4077460561160402},{"$f":"INDEX($C$201:$L$201,MATCH($C256,$C$195:$L$195,0))*(H$143+H$150)","v":9.4586390470321557},{"$f":"INDEX($C$201:$L$201,MATCH($C256,$C$195:$L$195,0))*(I$143+I$150)","v":12.926155222638027},{"$f":"INDEX($C$201:$L$201,MATCH($C256,$C$195:$L$195,0))*(J$143+J$150)","v":16.730899923178061},{"$f":"INDEX($C$201:$L$201,MATCH($C256,$C$195:$L$195,0))*(K$143+K$150)","v":20.854749345028139},{"$f":"INDEX($C$201:$L$201,MATCH($C256,$C$195:$L$195,0))*(L$143+L$150)","v":25.282546331713828},{"$f":"INDEX($C$201:$L$201,MATCH($C256,$C$195:$L$195,0))*(M$143+M$150)","v":30.064812375427248},{"$f":"INDEX($C$201:$L$201,MATCH($C256,$C$195:$L$195,0))*(N$143+N$150)","v":35.28038062369734},{"$f":"INDEX($C$201:$L$201,MATCH($C256,$C$195:$L$195,0))*(O$143+O$150)","v":41.136106998088508},{"$f":"INDEX($C$201:$L$201,MATCH($C256,$C$195:$L$195,0))*(P$143+P$150)","v":47.458966156906619},{"$f":"INDEX($C$201:$L$201,MATCH($C256,$C$195:$L$195,0))*(Q$143+Q$150)","v":54.243907041592983},{"$f":"INDEX($C$201:$L$201,MATCH($C256,$C$195:$L$195,0))*(R$143+R$150)","v":61.307737097862081},{"$f":"INDEX($C$201:$L$201,MATCH($C256,$C$195:$L$195,0))*(S$143+S$150)","v":68.60819508636159},{"$f":"INDEX($C$201:$L$201,MATCH($C256,$C$195:$L$195,0))*(T$143+T$150)","v":75.988531581807919},{"$f":"INDEX($C$201:$L$201,MATCH($C256,$C$195:$L$195,0))*(U$143+U$150)","v":83.515114579046497},{"$f":"INDEX($C$201:$L$201,MATCH($C256,$C$195:$L$195,0))*(V$143+V$150)","v":91.09909089386629},{"$f":"INDEX($C$201:$L$201,MATCH($C256,$C$195:$L$195,0))*(W$143+W$150)","v":98.93172213394989},{"$f":"INDEX($C$201:$L$201,MATCH($C256,$C$195:$L$195,0))*(X$143+X$150)","v":106.66410066247464},{"$f":"INDEX($C$201:$L$201,MATCH($C256,$C$195:$L$195,0))*(Y$143+Y$150)","v":114.01182135145666},{"$f":"INDEX($C$201:$L$201,MATCH($C256,$C$195:$L$195,0))*(Z$143+Z$150)","v":120.68024928472569},{"$f":"INDEX($C$201:$L$201,MATCH($C256,$C$195:$L$195,0))*(AA$143+AA$150)","v":126.86881422889927},{"$f":"INDEX($C$201:$L$201,MATCH($C256,$C$195:$L$195,0))*(AB$143+AB$150)","v":132.51164368849834},{"$f":"INDEX($C$201:$L$201,MATCH($C256,$C$195:$L$195,0))*(AC$143+AC$150)","v":137.5744077556088},{"$f":"INDEX($C$201:$L$201,MATCH($C256,$C$195:$L$195,0))*(AD$143+AD$150)","v":142.02715500032957},{"$f":"INDEX($C$201:$L$201,MATCH($C256,$C$195:$L$195,0))*(AE$143+AE$150)","v":145.8590987546323},{"$f":"INDEX($C$201:$L$201,MATCH($C256,$C$195:$L$195,0))*(AF$143+AF$150)","v":149.08735596161932},{"$f":"INDEX($C$201:$L$201,MATCH($C256,$C$195:$L$195,0))*(AG$143+AG$150)","v":151.7590647422214},{"$f":"INDEX($C$201:$L$201,MATCH($C256,$C$195:$L$195,0))*(AH$143+AH$150)","v":153.94728757581089}]
[null,null,"Snohomish",{"$f":"INDEX($C$201:$L$201,MATCH($C257,$C$195:$L$195,0))*(D$143+D$150)","v":0.54702065949902567},{"$f":"INDEX($C$201:$L$201,MATCH($C257,$C$195:$L$195,0))*(E$143+E$150)","v":1.7039750788694792},{"$f":"INDEX($C$201:$L$201,MATCH($C257,$C$195:$L$195,0))*(F$143+F$150)","v":3.4239691660783618},{"$f":"INDEX($C$201:$L$201,MATCH($C257,$C$195:$L$195,0))*(G$143+G$150)","v":5.6770897372120208},{"$f":"INDEX($C$201:$L$201,MATCH($C257,$C$195:$L$195,0))*(H$143+H$150)","v":8.3800984295634056},{"$f":"INDEX($C$201:$L$201,MATCH($C257,$C$195:$L$195,0))*(I$143+I$150)","v":11.452223997860472},{"$f":"INDEX($C$201:$L$201,MATCH($C257,$C$195:$L$195,0))*(J$143+J$150)","v":14.823124920429192},{"$f":"INDEX($C$201:$L$201,MATCH($C257,$C$195:$L$195,0))*(K$143+K$150)","v":18.476743997334889},{"$f":"INDEX($C$201:$L$201,MATCH($C257,$C$195:$L$195,0))*(L$143+L$150)","v":22.399652397797947},{"$f":"INDEX($C$201:$L$201,MATCH($C257,$C$195:$L$195,0))*(M$143+M$150)","v":26.636610797775358},{"$f":"INDEX($C$201:$L$201,MATCH($C257,$C$195:$L$195,0))*(N$143+N$150)","v":31.257463234291887},{"$f":"INDEX($C$201:$L$201,MATCH($C257,$C$195:$L$195,0))*(O$143+O$150)","v":36.445478460370921},{"$f":"INDEX($C$201:$L$201,MATCH($C257,$C$195:$L$195,0))*(P$143+P$150)","v":42.047360701959128},{"$f":"INDEX($C$201:$L$201,MATCH($C257,$C$195:$L$195,0))*(Q$143+Q$150)","v":48.058634857756552},{"$f":"INDEX($C$201:$L$201,MATCH($C257,$C$195:$L$195,0))*(R$143+R$150)","v":54.316997278280169},{"$f":"INDEX($C$201:$L$201,MATCH($C257,$C$195:$L$195,0))*(S$143+S$150)","v":60.785005648227894},{"$f":"INDEX($C$201:$L$201,MATCH($C257,$C$195:$L$195,0))*(T$143+T$150)","v":67.323784215377614},{"$f":"INDEX($C$201:$L$201,MATCH($C257,$C$195:$L$195,0))*(U$143+U$150)","v":73.992133228540169},{"$f":"INDEX($C$201:$L$201,MATCH($C257,$C$195:$L$195,0))*(V$143+V$150)","v":80.711331169137011},{"$f":"INDEX($C$201:$L$201,MATCH($C257,$C$195:$L$195,0))*(W$143+W$150)","v":87.650830649769929},{"$f":"INDEX($C$201:$L$201,MATCH($C257,$C$195:$L$195,0))*(X$143+X$150)","v":94.50150893884279},{"$f":"INDEX($C$201:$L$201,MATCH($C257,$C$195:$L$195,0))*(Y$143+Y$150)","v":101.01139078341208},{"$f":"INDEX($C$201:$L$201,MATCH($C257,$C$195:$L$195,0))*(Z$143+Z$150)","v":106.91943761481947},{"$f":"INDEX($C$201:$L$201,MATCH($C257,$C$195:$L$195,0))*(AA$143+AA$150)","v":112.40233881361219},{"$f":"INDEX($C$201:$L$201,MATCH($C257,$C$195:$L$195,0))*(AB$143+AB$150)","v":117.40173313001944},{"$f":"INDEX($C$201:$L$201,MATCH($C257,$C$195:$L$195,0))*(AC$143+AC$150)","v":121.88720519392641},{"$f":"INDEX($C$201:$L$201,MATCH($C257,$C$195:$L$195,0))*(AD$143+AD$150)","v":125.8322188483417},{"$f":"INDEX($C$201:$L$201,MATCH($C257,$C$195:$L$195,0))*(AE$143+AE$150)","v":129.22721739706878},{"$f":"INDEX($C$201:$L$201,MATCH($C257,$C$195:$L$195,0))*(AF$143+AF$150)","v":132.08736598884607},{"$f":"INDEX($C$201:$L$201,MATCH($C257,$C$195:$L$195,0))*(AG$143+AG$150)","v":134.45442772418096},{"$f":"INDEX($C$201:$L$201,MATCH($C257,$C$195:$L$195,0))*(AH$143+AH$150)","v":136.39313398415308}]
[null,null,"Skagit",{"$f":"INDEX($C$201:$L$201,MATCH($C258,$C$195:$L$195,0))*(D$143+D$150)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C258,$C$195:$L$195,0))*(E$143+E$150)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C258,$C$195:$L$195,0))*(F$143+F$150)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C258,$C$195:$L$195,0))*(G$143+G$150)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C258,$C$195:$L$195,0))*(H$143+H$150)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C258,$C$195:$L$195,0))*(I$143+I$150)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C258,$C$195:$L$195,0))*(J$143+J$150)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C258,$C$195:$L$195,0))*(K$143+K$150)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C258,$C$195:$L$195,0))*(L$143+L$150)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C258,$C$195:$L$195,0))*(M$143+M$150)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C258,$C$195:$L$195,0))*(N$143+N$150)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C258,$C$195:$L$195,0))*(O$143+O$150)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C258,$C$195:$L$195,0))*(P$143+P$150)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C258,$C$195:$L$195,0))*(Q$143+Q$150)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C258,$C$195:$L$195,0))*(R$143+R$150)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C258,$C$195:$L$195,0))*(S$143+S$150)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C258,$C$195:$L$195,0))*(T$143+T$150)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C258,$C$195:$L$195,0))*(U$143+U$150)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C258,$C$195:$L$195,0))*(V$143+V$150)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C258,$C$195:$L$195,0))*(W$143+W$150)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C258,$C$195:$L$195,0))*(X$143+X$150)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C258,$C$195:$L$195,0))*(Y$143+Y$150)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C258,$C$195:$L$195,0))*(Z$143+Z$150)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C258,$C$195:$L$195,0))*(AA$143+AA$150)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C258,$C$195:$L$195,0))*(AB$143+AB$150)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C258,$C$195:$L$195,0))*(AC$143+AC$150)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C258,$C$195:$L$195,0))*(AD$143+AD$150)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C258,$C$195:$L$195,0))*(AE$143+AE$150)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C258,$C$195:$L$195,0))*(AF$143+AF$150)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C258,$C$195:$L$195,0))*(AG$143+AG$150)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C258,$C$195:$L$195,0))*(AH$143+AH$150)","v":0}]
[null,null,"Kitsap",{"$f":"INDEX($C$201:$L$201,MATCH($C259,$C$195:$L$195,0))*(D$143+D$150)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C259,$C$195:$L$195,0))*(E$143+E$150)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C259,$C$195:$L$195,0))*(F$143+F$150)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C259,$C$195:$L$195,0))*(G$143+G$150)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C259,$C$195:$L$195,0))*(H$143+H$150)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C259,$C$195:$L$195,0))*(I$143+I$150)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C259,$C$195:$L$195,0))*(J$143+J$150)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C259,$C$195:$L$195,0))*(K$143+K$150)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C259,$C$195:$L$195,0))*(L$143+L$150)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C259,$C$195:$L$195,0))*(M$143+M$150)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C259,$C$195:$L$195,0))*(N$143+N$150)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C259,$C$195:$L$195,0))*(O$143+O$150)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C259,$C$195:$L$195,0))*(P$143+P$150)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C259,$C$195:$L$195,0))*(Q$143+Q$150)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C259,$C$195:$L$195,0))*(R$143+R$150)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C259,$C$195:$L$195,0))*(S$143+S$150)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C259,$C$195:$L$195,0))*(T$143+T$150)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C259,$C$195:$L$195,0))*(U$143+U$150)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C259,$C$195:$L$195,0))*(V$143+V$150)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C259,$C$195:$L$195,0))*(W$143+W$150)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C259,$C$195:$L$195,0))*(X$143+X$150)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C259,$C$195:$L$195,0))*(Y$143+Y$150)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C259,$C$195:$L$195,0))*(Z$143+Z$150)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C259,$C$195:$L$195,0))*(AA$143+AA$150)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C259,$C$195:$L$195,0))*(AB$143+AB$150)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C259,$C$195:$L$195,0))*(AC$143+AC$150)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C259,$C$195:$L$195,0))*(AD$143+AD$150)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C259,$C$195:$L$195,0))*(AE$143+AE$150)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C259,$C$195:$L$195,0))*(AF$143+AF$150)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C259,$C$195:$L$195,0))*(AG$143+AG$150)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C259,$C$195:$L$195,0))*(AH$143+AH$150)","v":0}]
[null,null,"Whatcom",{"$f":"INDEX($C$201:$L$201,MATCH($C260,$C$195:$L$195,0))*(D$143+D$150)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C260,$C$195:$L$195,0))*(E$143+E$150)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C260,$C$195:$L$195,0))*(F$143+F$150)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C260,$C$195:$L$195,0))*(G$143+G$150)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C260,$C$195:$L$195,0))*(H$143+H$150)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C260,$C$195:$L$195,0))*(I$143+I$150)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C260,$C$195:$L$195,0))*(J$143+J$150)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C260,$C$195:$L$195,0))*(K$143+K$150)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C260,$C$195:$L$195,0))*(L$143+L$150)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C260,$C$195:$L$195,0))*(M$143+M$150)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C260,$C$195:$L$195,0))*(N$143+N$150)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C260,$C$195:$L$195,0))*(O$143+O$150)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C260,$C$195:$L$195,0))*(P$143+P$150)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C260,$C$195:$L$195,0))*(Q$143+Q$150)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C260,$C$195:$L$195,0))*(R$143+R$150)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C260,$C$195:$L$195,0))*(S$143+S$150)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C260,$C$195:$L$195,0))*(T$143+T$150)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C260,$C$195:$L$195,0))*(U$143+U$150)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C260,$C$195:$L$195,0))*(V$143+V$150)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C260,$C$195:$L$195,0))*(W$143+W$150)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C260,$C$195:$L$195,0))*(X$143+X$150)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C260,$C$195:$L$195,0))*(Y$143+Y$150)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C260,$C$195:$L$195,0))*(Z$143+Z$150)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C260,$C$195:$L$195,0))*(AA$143+AA$150)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C260,$C$195:$L$195,0))*(AB$143+AB$150)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C260,$C$195:$L$195,0))*(AC$143+AC$150)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C260,$C$195:$L$195,0))*(AD$143+AD$150)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C260,$C$195:$L$195,0))*(AE$143+AE$150)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C260,$C$195:$L$195,0))*(AF$143+AF$150)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C260,$C$195:$L$195,0))*(AG$143+AG$150)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C260,$C$195:$L$195,0))*(AH$143+AH$150)","v":0}]
[null,null,"Thurston",{"$f":"INDEX($C$201:$L$201,MATCH($C262,$C$195:$L$195,0))*(D$143+D$150)","v":0.16883752260963084},{"$f":"INDEX($C$201:$L$201,MATCH($C262,$C$195:$L$195,0))*(E$143+E$150)","v":0.52593064980096171},{"$f":"INDEX($C$201:$L$201,MATCH($C262,$C$195:$L$195,0))*(F$143+F$150)","v":1.0568055546967217},{"$f":"INDEX($C$201:$L$201,MATCH($C262,$C$195:$L$195,0))*(G$143+G$150)","v":1.7522295551712066},{"$f":"INDEX($C$201:$L$201,MATCH($C262,$C$195:$L$195,0))*(H$143+H$150)","v":2.5865111920418493},{"$f":"INDEX($C$201:$L$201,MATCH($C262,$C$195:$L$195,0))*(I$143+I$150)","v":3.5347204801005661},{"$f":"INDEX($C$201:$L$201,MATCH($C262,$C$195:$L$195,0))*(J$143+J$150)","v":4.575146560626024},{"$f":"INDEX($C$201:$L$201,MATCH($C262,$C$195:$L$195,0))*(K$143+K$150)","v":5.7028333907157434},{"$f":"INDEX($C$201:$L$201,MATCH($C262,$C$195:$L$195,0))*(L$143+L$150)","v":6.9136361716660515},{"$f":"INDEX($C$201:$L$201,MATCH($C262,$C$195:$L$195,0))*(M$143+M$150)","v":8.2213702530577724},{"$f":"INDEX($C$201:$L$201,MATCH($C262,$C$195:$L$195,0))*(N$143+N$150)","v":9.647592945342609},{"$f":"INDEX($C$201:$L$201,MATCH($C262,$C$195:$L$195,0))*(O$143+O$150)","v":11.248870013807311},{"$f":"INDEX($C$201:$L$201,MATCH($C262,$C$195:$L$195,0))*(P$143+P$150)","v":12.977886830990837},{"$f":"INDEX($C$201:$L$201,MATCH($C262,$C$195:$L$195,0))*(Q$143+Q$150)","v":14.833262160181571},{"$f":"INDEX($C$201:$L$201,MATCH($C262,$C$195:$L$195,0))*(R$143+R$150)","v":16.764901099818921},{"$f":"INDEX($C$201:$L$201,MATCH($C262,$C$195:$L$195,0))*(S$143+S$150)","v":18.761247106933986},{"$f":"INDEX($C$201:$L$201,MATCH($C262,$C$195:$L$195,0))*(T$143+T$150)","v":20.77943628315554},{"$f":"INDEX($C$201:$L$201,MATCH($C262,$C$195:$L$195,0))*(U$143+U$150)","v":22.837617281858293},{"$f":"INDEX($C$201:$L$201,MATCH($C262,$C$195:$L$195,0))*(V$143+V$150)","v":24.911492764464498},{"$f":"INDEX($C$201:$L$201,MATCH($C262,$C$195:$L$195,0))*(W$143+W$150)","v":27.053364154722232},{"$f":"INDEX($C$201:$L$201,MATCH($C262,$C$195:$L$195,0))*(X$143+X$150)","v":29.167820949794532},{"$f":"INDEX($C$201:$L$201,MATCH($C262,$C$195:$L$195,0))*(Y$143+Y$150)","v":31.177091173930283},{"$f":"INDEX($C$201:$L$201,MATCH($C262,$C$195:$L$195,0))*(Z$143+Z$150)","v":33.000605465675747},{"$f":"INDEX($C$201:$L$201,MATCH($C262,$C$195:$L$195,0))*(AA$143+AA$150)","v":34.692898871861416},{"$f":"INDEX($C$201:$L$201,MATCH($C262,$C$195:$L$195,0))*(AB$143+AB$150)","v":36.235958235842119},{"$f":"INDEX($C$201:$L$201,MATCH($C262,$C$195:$L$195,0))*(AC$143+AC$150)","v":37.62039587609199},{"$f":"INDEX($C$201:$L$201,MATCH($C262,$C$195:$L$195,0))*(AD$143+AD$150)","v":38.838021427351137},{"$f":"INDEX($C$201:$L$201,MATCH($C262,$C$195:$L$195,0))*(AE$143+AE$150)","v":39.885885222395601},{"$f":"INDEX($C$201:$L$201,MATCH($C262,$C$195:$L$195,0))*(AF$143+AF$150)","v":40.768667973184854},{"$f":"INDEX($C$201:$L$201,MATCH($C262,$C$195:$L$195,0))*(AG$143+AG$150)","v":41.49925982985075},{"$f":"INDEX($C$201:$L$201,MATCH($C262,$C$195:$L$195,0))*(AH$143+AH$150)","v":42.09764008536294}]
[null,null,"Island",{"$f":"INDEX($C$201:$L$201,MATCH($C263,$C$195:$L$195,0))*(D$143+D$150)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C263,$C$195:$L$195,0))*(E$143+E$150)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C263,$C$195:$L$195,0))*(F$143+F$150)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C263,$C$195:$L$195,0))*(G$143+G$150)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C263,$C$195:$L$195,0))*(H$143+H$150)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C263,$C$195:$L$195,0))*(I$143+I$150)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C263,$C$195:$L$195,0))*(J$143+J$150)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C263,$C$195:$L$195,0))*(K$143+K$150)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C263,$C$195:$L$195,0))*(L$143+L$150)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C263,$C$195:$L$195,0))*(M$143+M$150)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C263,$C$195:$L$195,0))*(N$143+N$150)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C263,$C$195:$L$195,0))*(O$143+O$150)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C263,$C$195:$L$195,0))*(P$143+P$150)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C263,$C$195:$L$195,0))*(Q$143+Q$150)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C263,$C$195:$L$195,0))*(R$143+R$150)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C263,$C$195:$L$195,0))*(S$143+S$150)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C263,$C$195:$L$195,0))*(T$143+T$150)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C263,$C$195:$L$195,0))*(U$143+U$150)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C263,$C$195:$L$195,0))*(V$143+V$150)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C263,$C$195:$L$195,0))*(W$143+W$150)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C263,$C$195:$L$195,0))*(X$143+X$150)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C263,$C$195:$L$195,0))*(Y$143+Y$150)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C263,$C$195:$L$195,0))*(Z$143+Z$150)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C263,$C$195:$L$195,0))*(AA$143+AA$150)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C263,$C$195:$L$195,0))*(AB$143+AB$150)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C263,$C$195:$L$195,0))*(AC$143+AC$150)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C263,$C$195:$L$195,0))*(AD$143+AD$150)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C263,$C$195:$L$195,0))*(AE$143+AE$150)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C263,$C$195:$L$195,0))*(AF$143+AF$150)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C263,$C$195:$L$195,0))*(AG$143+AG$150)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C263,$C$195:$L$195,0))*(AH$143+AH$150)","v":0}]
[null,null,"Lewis",{"$f":"INDEX($C$201:$L$201,MATCH($C264,$C$195:$L$195,0))*(D$143+D$150)","v":2.0221278756785699E-2},{"$f":"INDEX($C$201:$L$201,MATCH($C264,$C$195:$L$195,0))*(E$143+E$150)","v":6.2989494941547097E-2},{"$f":"INDEX($C$201:$L$201,MATCH($C264,$C$195:$L$195,0))*(F$143+F$150)","v":0.12657115185616302},{"$f":"INDEX($C$201:$L$201,MATCH($C264,$C$195:$L$195,0))*(G$143+G$150)","v":0.20986047256165108},{"$f":"INDEX($C$201:$L$201,MATCH($C264,$C$195:$L$195,0))*(H$143+H$150)","v":0.30978045053855147},{"$f":"INDEX($C$201:$L$201,MATCH($C264,$C$195:$L$195,0))*(I$143+I$150)","v":0.42334527924040838},{"$f":"INDEX($C$201:$L$201,MATCH($C264,$C$195:$L$195,0))*(J$143+J$150)","v":0.54795469943889652},{"$f":"INDEX($C$201:$L$201,MATCH($C264,$C$195:$L$195,0))*(K$143+K$150)","v":0.68301513736254271},{"$f":"INDEX($C$201:$L$201,MATCH($C264,$C$195:$L$195,0))*(L$143+L$150)","v":0.82803018007728879},{"$f":"INDEX($C$201:$L$201,MATCH($C264,$C$195:$L$195,0))*(M$143+M$150)","v":0.98465445998165779},{"$f":"INDEX($C$201:$L$201,MATCH($C264,$C$195:$L$195,0))*(N$143+N$150)","v":1.155469846183611},{"$f":"INDEX($C$201:$L$201,MATCH($C264,$C$195:$L$195,0))*(O$143+O$150)","v":1.3472510892852338},{"$f":"INDEX($C$201:$L$201,MATCH($C264,$C$195:$L$195,0))*(P$143+P$150)","v":1.5543314260198364},{"$f":"INDEX($C$201:$L$201,MATCH($C264,$C$195:$L$195,0))*(Q$143+Q$150)","v":1.7765454288678548},{"$f":"INDEX($C$201:$L$201,MATCH($C264,$C$195:$L$195,0))*(R$143+R$150)","v":2.007893347577725},{"$f":"INDEX($C$201:$L$201,MATCH($C264,$C$195:$L$195,0))*(S$143+S$150)","v":2.2469910817834458},{"$f":"INDEX($C$201:$L$201,MATCH($C264,$C$195:$L$195,0))*(T$143+T$150)","v":2.4887049217256565},{"$f":"INDEX($C$201:$L$201,MATCH($C264,$C$195:$L$195,0))*(U$143+U$150)","v":2.7352084895546831},{"$f":"INDEX($C$201:$L$201,MATCH($C264,$C$195:$L$195,0))*(V$143+V$150)","v":2.9835917493446571},{"$f":"INDEX($C$201:$L$201,MATCH($C264,$C$195:$L$195,0))*(W$143+W$150)","v":3.2401187213953309},{"$f":"INDEX($C$201:$L$201,MATCH($C264,$C$195:$L$195,0))*(X$143+X$150)","v":3.4933623109213108},{"$f":"INDEX($C$201:$L$201,MATCH($C264,$C$195:$L$195,0))*(Y$143+Y$150)","v":3.734007948644265},{"$f":"INDEX($C$201:$L$201,MATCH($C264,$C$195:$L$195,0))*(Z$143+Z$150)","v":3.9524060288839489},{"$f":"INDEX($C$201:$L$201,MATCH($C264,$C$195:$L$195,0))*(AA$143+AA$150)","v":4.155088087799677},{"$f":"INDEX($C$201:$L$201,MATCH($C264,$C$195:$L$195,0))*(AB$143+AB$150)","v":4.3398967313703709},{"$f":"INDEX($C$201:$L$201,MATCH($C264,$C$195:$L$195,0))*(AC$143+AC$150)","v":4.5057076187381435},{"$f":"INDEX($C$201:$L$201,MATCH($C264,$C$195:$L$195,0))*(AD$143+AD$150)","v":4.6515398088391819},{"$f":"INDEX($C$201:$L$201,MATCH($C264,$C$195:$L$195,0))*(AE$143+AE$150)","v":4.7770400268667164},{"$f":"INDEX($C$201:$L$201,MATCH($C264,$C$195:$L$195,0))*(AF$143+AF$150)","v":4.8827688708433303},{"$f":"INDEX($C$201:$L$201,MATCH($C264,$C$195:$L$195,0))*(AG$143+AG$150)","v":4.9702701641739395},{"$f":"INDEX($C$201:$L$201,MATCH($C264,$C$195:$L$195,0))*(AH$143+AH$150)","v":5.0419367804701585}]
[]
[null,"Disaggregated Electric System Peak Incremental Demand Results (MW)","County",2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Electric Winter Peak Incremental Demand, 1 in 20 (MW)",{"$f":"TRANSPOSE($C$195:$L$195)","v":"King County"},{"$f":"INDEX($C$201:$L$201,MATCH($C267,$C$195:$L$195,0))*(D$158+D$165)","v":1.5738929953543033},{"$f":"INDEX($C$201:$L$201,MATCH($C267,$C$195:$L$195,0))*(E$158+E$165)","v":4.9026931512003467},{"$f":"INDEX($C$201:$L$201,MATCH($C267,$C$195:$L$195,0))*(F$158+F$165)","v":9.8514763441205044},{"$f":"INDEX($C$201:$L$201,MATCH($C267,$C$195:$L$195,0))*(G$158+G$165)","v":16.334176079526511},{"$f":"INDEX($C$201:$L$201,MATCH($C267,$C$195:$L$195,0))*(H$158+H$165)","v":24.111298155993932},{"$f":"INDEX($C$201:$L$201,MATCH($C267,$C$195:$L$195,0))*(I$158+I$165)","v":32.950446785626674},{"$f":"INDEX($C$201:$L$201,MATCH($C267,$C$195:$L$195,0))*(J$158+J$165)","v":42.649234679530196},{"$f":"INDEX($C$201:$L$201,MATCH($C267,$C$195:$L$195,0))*(K$158+K$165)","v":53.161461910766917},{"$f":"INDEX($C$201:$L$201,MATCH($C267,$C$195:$L$195,0))*(L$158+L$165)","v":64.44849092089585},{"$f":"INDEX($C$201:$L$201,MATCH($C267,$C$195:$L$195,0))*(M$158+M$165)","v":76.639107548500391},{"$f":"INDEX($C$201:$L$201,MATCH($C267,$C$195:$L$195,0))*(N$158+N$165)","v":89.934267714955098},{"$f":"INDEX($C$201:$L$201,MATCH($C267,$C$195:$L$195,0))*(O$158+O$165)","v":104.86127400315509},{"$f":"INDEX($C$201:$L$201,MATCH($C267,$C$195:$L$195,0))*(P$158+P$165)","v":120.97906236769317},{"$f":"INDEX($C$201:$L$201,MATCH($C267,$C$195:$L$195,0))*(Q$158+Q$165)","v":138.2747570049462},{"$f":"INDEX($C$201:$L$201,MATCH($C267,$C$195:$L$195,0))*(R$158+R$165)","v":156.28137632545156},{"$f":"INDEX($C$201:$L$201,MATCH($C267,$C$195:$L$195,0))*(S$158+S$165)","v":174.89119094685316},{"$f":"INDEX($C$201:$L$201,MATCH($C267,$C$195:$L$195,0))*(T$158+T$165)","v":193.70462624641723},{"$f":"INDEX($C$201:$L$201,MATCH($C267,$C$195:$L$195,0))*(U$158+U$165)","v":212.89086285401839},{"$f":"INDEX($C$201:$L$201,MATCH($C267,$C$195:$L$195,0))*(V$158+V$165)","v":232.2234024747149},{"$f":"INDEX($C$201:$L$201,MATCH($C267,$C$195:$L$195,0))*(W$158+W$165)","v":252.18979576200979},{"$f":"INDEX($C$201:$L$201,MATCH($C267,$C$195:$L$195,0))*(X$158+X$165)","v":271.90063188010487},{"$f":"INDEX($C$201:$L$201,MATCH($C267,$C$195:$L$195,0))*(Y$158+Y$165)","v":290.63092525720538},{"$f":"INDEX($C$201:$L$201,MATCH($C267,$C$195:$L$195,0))*(Z$158+Z$165)","v":307.62961326415046},{"$f":"INDEX($C$201:$L$201,MATCH($C267,$C$195:$L$195,0))*(AA$158+AA$165)","v":323.40506825135822},{"$f":"INDEX($C$201:$L$201,MATCH($C267,$C$195:$L$195,0))*(AB$158+AB$165)","v":337.7893726811281},{"$f":"INDEX($C$201:$L$201,MATCH($C267,$C$195:$L$195,0))*(AC$158+AC$165)","v":350.69501516400248},{"$f":"INDEX($C$201:$L$201,MATCH($C267,$C$195:$L$195,0))*(AD$158+AD$165)","v":362.04564561907097},{"$f":"INDEX($C$201:$L$201,MATCH($C267,$C$195:$L$195,0))*(AE$158+AE$165)","v":371.81376742999709},{"$f":"INDEX($C$201:$L$201,MATCH($C267,$C$195:$L$195,0))*(AF$158+AF$165)","v":380.0430139056117},{"$f":"INDEX($C$201:$L$201,MATCH($C267,$C$195:$L$195,0))*(AG$158+AG$165)","v":386.85354623217262},{"$f":"INDEX($C$201:$L$201,MATCH($C267,$C$195:$L$195,0))*(AH$158+AH$165)","v":392.43161014919929}]
[null,null,"Snohomish",{"$f":"INDEX($C$201:$L$201,MATCH($C269,$C$195:$L$195,0))*(D$158+D$165)","v":0.54702065949902567},{"$f":"INDEX($C$201:$L$201,MATCH($C269,$C$195:$L$195,0))*(E$158+E$165)","v":1.7039750788694792},{"$f":"INDEX($C$201:$L$201,MATCH($C269,$C$195:$L$195,0))*(F$158+F$165)","v":3.4239691660783618},{"$f":"INDEX($C$201:$L$201,MATCH($C269,$C$195:$L$195,0))*(G$158+G$165)","v":5.6770897372120208},{"$f":"INDEX($C$201:$L$201,MATCH($C269,$C$195:$L$195,0))*(H$158+H$165)","v":8.3800984295634056},{"$f":"INDEX($C$201:$L$201,MATCH($C269,$C$195:$L$195,0))*(I$158+I$165)","v":11.452223997860472},{"$f":"INDEX($C$201:$L$201,MATCH($C269,$C$195:$L$195,0))*(J$158+J$165)","v":14.823124920429192},{"$f":"INDEX($C$201:$L$201,MATCH($C269,$C$195:$L$195,0))*(K$158+K$165)","v":18.476743997334889},{"$f":"INDEX($C$201:$L$201,MATCH($C269,$C$195:$L$195,0))*(L$158+L$165)","v":22.399652397797947},{"$f":"INDEX($C$201:$L$201,MATCH($C269,$C$195:$L$195,0))*(M$158+M$165)","v":26.636610797775358},{"$f":"INDEX($C$201:$L$201,MATCH($C269,$C$195:$L$195,0))*(N$158+N$165)","v":31.257463234291887},{"$f":"INDEX($C$201:$L$201,MATCH($C269,$C$195:$L$195,0))*(O$158+O$165)","v":36.445478460370921},{"$f":"INDEX($C$201:$L$201,MATCH($C269,$C$195:$L$195,0))*(P$158+P$165)","v":42.047360701959128},{"$f":"INDEX($C$201:$L$201,MATCH($C269,$C$195:$L$195,0))*(Q$158+Q$165)","v":48.058634857756552},{"$f":"INDEX($C$201:$L$201,MATCH($C269,$C$195:$L$195,0))*(R$158+R$165)","v":54.316997278280169},{"$f":"INDEX($C$201:$L$201,MATCH($C269,$C$195:$L$195,0))*(S$158+S$165)","v":60.785005648227894},{"$f":"INDEX($C$201:$L$201,MATCH($C269,$C$195:$L$195,0))*(T$158+T$165)","v":67.323784215377614},{"$f":"INDEX($C$201:$L$201,MATCH($C269,$C$195:$L$195,0))*(U$158+U$165)","v":73.992133228540169},{"$f":"INDEX($C$201:$L$201,MATCH($C269,$C$195:$L$195,0))*(V$158+V$165)","v":80.711331169137011},{"$f":"INDEX($C$201:$L$201,MATCH($C269,$C$195:$L$195,0))*(W$158+W$165)","v":87.650830649769929},{"$f":"INDEX($C$201:$L$201,MATCH($C269,$C$195:$L$195,0))*(X$158+X$165)","v":94.50150893884279},{"$f":"INDEX($C$201:$L$201,MATCH($C269,$C$195:$L$195,0))*(Y$158+Y$165)","v":101.01139078341208},{"$f":"INDEX($C$201:$L$201,MATCH($C269,$C$195:$L$195,0))*(Z$158+Z$165)","v":106.91943761481947},{"$f":"INDEX($C$201:$L$201,MATCH($C269,$C$195:$L$195,0))*(AA$158+AA$165)","v":112.40233881361219},{"$f":"INDEX($C$201:$L$201,MATCH($C269,$C$195:$L$195,0))*(AB$158+AB$165)","v":117.40173313001944},{"$f":"INDEX($C$201:$L$201,MATCH($C269,$C$195:$L$195,0))*(AC$158+AC$165)","v":121.88720519392641},{"$f":"INDEX($C$201:$L$201,MATCH($C269,$C$195:$L$195,0))*(AD$158+AD$165)","v":125.8322188483417},{"$f":"INDEX($C$201:$L$201,MATCH($C269,$C$195:$L$195,0))*(AE$158+AE$165)","v":129.22721739706878},{"$f":"INDEX($C$201:$L$201,MATCH($C269,$C$195:$L$195,0))*(AF$158+AF$165)","v":132.08736598884607},{"$f":"INDEX($C$201:$L$201,MATCH($C269,$C$195:$L$195,0))*(AG$158+AG$165)","v":134.45442772418096},{"$f":"INDEX($C$201:$L$201,MATCH($C269,$C$195:$L$195,0))*(AH$158+AH$165)","v":136.39313398415308}]
[null,null,"Skagit",{"$f":"INDEX($C$201:$L$201,MATCH($C270,$C$195:$L$195,0))*(D$158+D$165)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C270,$C$195:$L$195,0))*(E$158+E$165)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C270,$C$195:$L$195,0))*(F$158+F$165)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C270,$C$195:$L$195,0))*(G$158+G$165)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C270,$C$195:$L$195,0))*(H$158+H$165)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C270,$C$195:$L$195,0))*(I$158+I$165)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C270,$C$195:$L$195,0))*(J$158+J$165)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C270,$C$195:$L$195,0))*(K$158+K$165)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C270,$C$195:$L$195,0))*(L$158+L$165)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C270,$C$195:$L$195,0))*(M$158+M$165)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C270,$C$195:$L$195,0))*(N$158+N$165)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C270,$C$195:$L$195,0))*(O$158+O$165)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C270,$C$195:$L$195,0))*(P$158+P$165)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C270,$C$195:$L$195,0))*(Q$158+Q$165)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C270,$C$195:$L$195,0))*(R$158+R$165)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C270,$C$195:$L$195,0))*(S$158+S$165)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C270,$C$195:$L$195,0))*(T$158+T$165)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C270,$C$195:$L$195,0))*(U$158+U$165)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C270,$C$195:$L$195,0))*(V$158+V$165)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C270,$C$195:$L$195,0))*(W$158+W$165)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C270,$C$195:$L$195,0))*(X$158+X$165)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C270,$C$195:$L$195,0))*(Y$158+Y$165)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C270,$C$195:$L$195,0))*(Z$158+Z$165)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C270,$C$195:$L$195,0))*(AA$158+AA$165)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C270,$C$195:$L$195,0))*(AB$158+AB$165)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C270,$C$195:$L$195,0))*(AC$158+AC$165)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C270,$C$195:$L$195,0))*(AD$158+AD$165)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C270,$C$195:$L$195,0))*(AE$158+AE$165)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C270,$C$195:$L$195,0))*(AF$158+AF$165)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C270,$C$195:$L$195,0))*(AG$158+AG$165)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C270,$C$195:$L$195,0))*(AH$158+AH$165)","v":0}]
[null,null,"Kitsap",{"$f":"INDEX($C$201:$L$201,MATCH($C271,$C$195:$L$195,0))*(D$158+D$165)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C271,$C$195:$L$195,0))*(E$158+E$165)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C271,$C$195:$L$195,0))*(F$158+F$165)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C271,$C$195:$L$195,0))*(G$158+G$165)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C271,$C$195:$L$195,0))*(H$158+H$165)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C271,$C$195:$L$195,0))*(I$158+I$165)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C271,$C$195:$L$195,0))*(J$158+J$165)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C271,$C$195:$L$195,0))*(K$158+K$165)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C271,$C$195:$L$195,0))*(L$158+L$165)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C271,$C$195:$L$195,0))*(M$158+M$165)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C271,$C$195:$L$195,0))*(N$158+N$165)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C271,$C$195:$L$195,0))*(O$158+O$165)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C271,$C$195:$L$195,0))*(P$158+P$165)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C271,$C$195:$L$195,0))*(Q$158+Q$165)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C271,$C$195:$L$195,0))*(R$158+R$165)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C271,$C$195:$L$195,0))*(S$158+S$165)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C271,$C$195:$L$195,0))*(T$158+T$165)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C271,$C$195:$L$195,0))*(U$158+U$165)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C271,$C$195:$L$195,0))*(V$158+V$165)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C271,$C$195:$L$195,0))*(W$158+W$165)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C271,$C$195:$L$195,0))*(X$158+X$165)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C271,$C$195:$L$195,0))*(Y$158+Y$165)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C271,$C$195:$L$195,0))*(Z$158+Z$165)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C271,$C$195:$L$195,0))*(AA$158+AA$165)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C271,$C$195:$L$195,0))*(AB$158+AB$165)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C271,$C$195:$L$195,0))*(AC$158+AC$165)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C271,$C$195:$L$195,0))*(AD$158+AD$165)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C271,$C$195:$L$195,0))*(AE$158+AE$165)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C271,$C$195:$L$195,0))*(AF$158+AF$165)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C271,$C$195:$L$195,0))*(AG$158+AG$165)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C271,$C$195:$L$195,0))*(AH$158+AH$165)","v":0}]
[null,null,"Whatcom",{"$f":"INDEX($C$201:$L$201,MATCH($C272,$C$195:$L$195,0))*(D$158+D$165)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C272,$C$195:$L$195,0))*(E$158+E$165)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C272,$C$195:$L$195,0))*(F$158+F$165)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C272,$C$195:$L$195,0))*(G$158+G$165)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C272,$C$195:$L$195,0))*(H$158+H$165)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C272,$C$195:$L$195,0))*(I$158+I$165)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C272,$C$195:$L$195,0))*(J$158+J$165)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C272,$C$195:$L$195,0))*(K$158+K$165)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C272,$C$195:$L$195,0))*(L$158+L$165)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C272,$C$195:$L$195,0))*(M$158+M$165)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C272,$C$195:$L$195,0))*(N$158+N$165)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C272,$C$195:$L$195,0))*(O$158+O$165)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C272,$C$195:$L$195,0))*(P$158+P$165)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C272,$C$195:$L$195,0))*(Q$158+Q$165)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C272,$C$195:$L$195,0))*(R$158+R$165)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C272,$C$195:$L$195,0))*(S$158+S$165)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C272,$C$195:$L$195,0))*(T$158+T$165)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C272,$C$195:$L$195,0))*(U$158+U$165)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C272,$C$195:$L$195,0))*(V$158+V$165)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C272,$C$195:$L$195,0))*(W$158+W$165)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C272,$C$195:$L$195,0))*(X$158+X$165)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C272,$C$195:$L$195,0))*(Y$158+Y$165)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C272,$C$195:$L$195,0))*(Z$158+Z$165)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C272,$C$195:$L$195,0))*(AA$158+AA$165)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C272,$C$195:$L$195,0))*(AB$158+AB$165)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C272,$C$195:$L$195,0))*(AC$158+AC$165)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C272,$C$195:$L$195,0))*(AD$158+AD$165)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C272,$C$195:$L$195,0))*(AE$158+AE$165)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C272,$C$195:$L$195,0))*(AF$158+AF$165)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C272,$C$195:$L$195,0))*(AG$158+AG$165)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C272,$C$195:$L$195,0))*(AH$158+AH$165)","v":0}]
[null,null,"Kititas",{"$f":"INDEX($C$201:$L$201,MATCH($C273,$C$195:$L$195,0))*(D$158+D$165)","v":1.4879595224817903E-2},{"$f":"INDEX($C$201:$L$201,MATCH($C273,$C$195:$L$195,0))*(E$158+E$165)","v":4.6350094839151451E-2},{"$f":"INDEX($C$201:$L$201,MATCH($C273,$C$195:$L$195,0))*(F$158+F$165)","v":9.3135925250358992E-2},{"$f":"INDEX($C$201:$L$201,MATCH($C273,$C$195:$L$195,0))*(G$158+G$165)","v":0.15442341322546185},{"$f":"INDEX($C$201:$L$201,MATCH($C273,$C$195:$L$195,0))*(H$158+H$165)","v":0.22794837893368042},{"$f":"INDEX($C$201:$L$201,MATCH($C273,$C$195:$L$195,0))*(I$158+I$165)","v":0.31151375099465178},{"$f":"INDEX($C$201:$L$201,MATCH($C273,$C$195:$L$195,0))*(J$158+J$165)","v":0.40320615858438219},{"$f":"INDEX($C$201:$L$201,MATCH($C273,$C$195:$L$195,0))*(K$158+K$165)","v":0.50258882727520959},{"$f":"INDEX($C$201:$L$201,MATCH($C273,$C$195:$L$195,0))*(L$158+L$165)","v":0.60929647732335579},{"$f":"INDEX($C$201:$L$201,MATCH($C273,$C$195:$L$195,0))*(M$158+M$165)","v":0.72454665093433668},{"$f":"INDEX($C$201:$L$201,MATCH($C273,$C$195:$L$195,0))*(N$158+N$165)","v":0.85023918677374777},{"$f":"INDEX($C$201:$L$201,MATCH($C273,$C$195:$L$195,0))*(O$158+O$165)","v":0.99135920709427028},{"$f":"INDEX($C$201:$L$201,MATCH($C273,$C$195:$L$195,0))*(P$158+P$165)","v":1.1437368893709605},{"$f":"INDEX($C$201:$L$201,MATCH($C273,$C$195:$L$195,0))*(Q$158+Q$165)","v":1.3072505056676298},{"$f":"INDEX($C$201:$L$201,MATCH($C273,$C$195:$L$195,0))*(R$158+R$165)","v":1.4774852088192187},{"$f":"INDEX($C$201:$L$201,MATCH($C273,$C$195:$L$195,0))*(S$158+S$165)","v":1.6534225245024992},{"$f":"INDEX($C$201:$L$201,MATCH($C273,$C$195:$L$195,0))*(T$158+T$165)","v":1.8312848714804124},{"$f":"INDEX($C$201:$L$201,MATCH($C273,$C$195:$L$195,0))*(U$158+U$165)","v":2.0126716845937285},{"$f":"INDEX($C$201:$L$201,MATCH($C273,$C$195:$L$195,0))*(V$158+V$165)","v":2.1954416474011191},{"$f":"INDEX($C$201:$L$201,MATCH($C273,$C$195:$L$195,0))*(W$158+W$165)","v":2.384204067140836},{"$f":"INDEX($C$201:$L$201,MATCH($C273,$C$195:$L$195,0))*(X$158+X$165)","v":2.570550447641724},{"$f":"INDEX($C$201:$L$201,MATCH($C273,$C$195:$L$195,0))*(Y$158+Y$165)","v":2.747626770311681},{"$f":"INDEX($C$201:$L$201,MATCH($C273,$C$195:$L$195,0))*(Z$158+Z$165)","v":2.9083324838785494},{"$f":"INDEX($C$201:$L$201,MATCH($C273,$C$195:$L$195,0))*(AA$158+AA$165)","v":3.0574737440467126},{"$f":"INDEX($C$201:$L$201,MATCH($C273,$C$195:$L$195,0))*(AB$158+AB$165)","v":3.1934630572575196},{"$f":"INDEX($C$201:$L$201,MATCH($C273,$C$195:$L$195,0))*(AC$158+AC$165)","v":3.3154730902319378},{"$f":"INDEX($C$201:$L$201,MATCH($C273,$C$195:$L$195,0))*(AD$158+AD$165)","v":3.4227820287788626},{"$f":"INDEX($C$201:$L$201,MATCH($C273,$C$195:$L$195,0))*(AE$158+AE$165)","v":3.5151299196979502},{"$f":"INDEX($C$201:$L$201,MATCH($C273,$C$195:$L$195,0))*(AF$158+AF$165)","v":3.5929292725915949},{"$f":"INDEX($C$201:$L$201,MATCH($C273,$C$195:$L$195,0))*(AG$158+AG$165)","v":3.6573160921427874},{"$f":"INDEX($C$201:$L$201,MATCH($C273,$C$195:$L$195,0))*(AH$158+AH$165)","v":3.7100511468564878}]
[null,null,"Thurston",{"$f":"INDEX($C$201:$L$201,MATCH($C274,$C$195:$L$195,0))*(D$158+D$165)","v":0.16883752260963084},{"$f":"INDEX($C$201:$L$201,MATCH($C274,$C$195:$L$195,0))*(E$158+E$165)","v":0.52593064980096171},{"$f":"INDEX($C$201:$L$201,MATCH($C274,$C$195:$L$195,0))*(F$158+F$165)","v":1.0568055546967217},{"$f":"INDEX($C$201:$L$201,MATCH($C274,$C$195:$L$195,0))*(G$158+G$165)","v":1.7522295551712066},{"$f":"INDEX($C$201:$L$201,MATCH($C274,$C$195:$L$195,0))*(H$158+H$165)","v":2.5865111920418493},{"$f":"INDEX($C$201:$L$201,MATCH($C274,$C$195:$L$195,0))*(I$158+I$165)","v":3.5347204801005661},{"$f":"INDEX($C$201:$L$201,MATCH($C274,$C$195:$L$195,0))*(J$158+J$165)","v":4.575146560626024},{"$f":"INDEX($C$201:$L$201,MATCH($C274,$C$195:$L$195,0))*(K$158+K$165)","v":5.7028333907157434},{"$f":"INDEX($C$201:$L$201,MATCH($C274,$C$195:$L$195,0))*(L$158+L$165)","v":6.9136361716660515},{"$f":"INDEX($C$201:$L$201,MATCH($C274,$C$195:$L$195,0))*(M$158+M$165)","v":8.2213702530577724},{"$f":"INDEX($C$201:$L$201,MATCH($C274,$C$195:$L$195,0))*(N$158+N$165)","v":9.647592945342609},{"$f":"INDEX($C$201:$L$201,MATCH($C274,$C$195:$L$195,0))*(O$158+O$165)","v":11.248870013807311},{"$f":"INDEX($C$201:$L$201,MATCH($C274,$C$195:$L$195,0))*(P$158+P$165)","v":12.977886830990837},{"$f":"INDEX($C$201:$L$201,MATCH($C274,$C$195:$L$195,0))*(Q$158+Q$165)","v":14.833262160181571},{"$f":"INDEX($C$201:$L$201,MATCH($C274,$C$195:$L$195,0))*(R$158+R$165)","v":16.764901099818921},{"$f":"INDEX($C$201:$L$201,MATCH($C274,$C$195:$L$195,0))*(S$158+S$165)","v":18.761247106933986},{"$f":"INDEX($C$201:$L$201,MATCH($C274,$C$195:$L$195,0))*(T$158+T$165)","v":20.77943628315554},{"$f":"INDEX($C$201:$L$201,MATCH($C274,$C$195:$L$195,0))*(U$158+U$165)","v":22.837617281858293},{"$f":"INDEX($C$201:$L$201,MATCH($C274,$C$195:$L$195,0))*(V$158+V$165)","v":24.911492764464498},{"$f":"INDEX($C$201:$L$201,MATCH($C274,$C$195:$L$195,0))*(W$158+W$165)","v":27.053364154722232},{"$f":"INDEX($C$201:$L$201,MATCH($C274,$C$195:$L$195,0))*(X$158+X$165)","v":29.167820949794532},{"$f":"INDEX($C$201:$L$201,MATCH($C274,$C$195:$L$195,0))*(Y$158+Y$165)","v":31.177091173930283},{"$f":"INDEX($C$201:$L$201,MATCH($C274,$C$195:$L$195,0))*(Z$158+Z$165)","v":33.000605465675747},{"$f":"INDEX($C$201:$L$201,MATCH($C274,$C$195:$L$195,0))*(AA$158+AA$165)","v":34.692898871861416},{"$f":"INDEX($C$201:$L$201,MATCH($C274,$C$195:$L$195,0))*(AB$158+AB$165)","v":36.235958235842119},{"$f":"INDEX($C$201:$L$201,MATCH($C274,$C$195:$L$195,0))*(AC$158+AC$165)","v":37.62039587609199},{"$f":"INDEX($C$201:$L$201,MATCH($C274,$C$195:$L$195,0))*(AD$158+AD$165)","v":38.838021427351137},{"$f":"INDEX($C$201:$L$201,MATCH($C274,$C$195:$L$195,0))*(AE$158+AE$165)","v":39.885885222395601},{"$f":"INDEX($C$201:$L$201,MATCH($C274,$C$195:$L$195,0))*(AF$158+AF$165)","v":40.768667973184854},{"$f":"INDEX($C$201:$L$201,MATCH($C274,$C$195:$L$195,0))*(AG$158+AG$165)","v":41.49925982985075},{"$f":"INDEX($C$201:$L$201,MATCH($C274,$C$195:$L$195,0))*(AH$158+AH$165)","v":42.09764008536294}]
[null,null,"Island",{"$f":"INDEX($C$201:$L$201,MATCH($C275,$C$195:$L$195,0))*(D$158+D$165)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C275,$C$195:$L$195,0))*(E$158+E$165)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C275,$C$195:$L$195,0))*(F$158+F$165)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C275,$C$195:$L$195,0))*(G$158+G$165)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C275,$C$195:$L$195,0))*(H$158+H$165)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C275,$C$195:$L$195,0))*(I$158+I$165)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C275,$C$195:$L$195,0))*(J$158+J$165)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C275,$C$195:$L$195,0))*(K$158+K$165)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C275,$C$195:$L$195,0))*(L$158+L$165)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C275,$C$195:$L$195,0))*(M$158+M$165)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C275,$C$195:$L$195,0))*(N$158+N$165)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C275,$C$195:$L$195,0))*(O$158+O$165)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C275,$C$195:$L$195,0))*(P$158+P$165)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C275,$C$195:$L$195,0))*(Q$158+Q$165)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C275,$C$195:$L$195,0))*(R$158+R$165)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C275,$C$195:$L$195,0))*(S$158+S$165)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C275,$C$195:$L$195,0))*(T$158+T$165)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C275,$C$195:$L$195,0))*(U$158+U$165)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C275,$C$195:$L$195,0))*(V$158+V$165)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C275,$C$195:$L$195,0))*(W$158+W$165)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C275,$C$195:$L$195,0))*(X$158+X$165)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C275,$C$195:$L$195,0))*(Y$158+Y$165)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C275,$C$195:$L$195,0))*(Z$158+Z$165)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C275,$C$195:$L$195,0))*(AA$158+AA$165)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C275,$C$195:$L$195,0))*(AB$158+AB$165)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C275,$C$195:$L$195,0))*(AC$158+AC$165)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C275,$C$195:$L$195,0))*(AD$158+AD$165)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C275,$C$195:$L$195,0))*(AE$158+AE$165)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C275,$C$195:$L$195,0))*(AF$158+AF$165)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C275,$C$195:$L$195,0))*(AG$158+AG$165)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C275,$C$195:$L$195,0))*(AH$158+AH$165)","v":0}]
[null,null,"Lewis",{"$f":"INDEX($C$201:$L$201,MATCH($C276,$C$195:$L$195,0))*(D$158+D$165)","v":2.0221278756785699E-2},{"$f":"INDEX($C$201:$L$201,MATCH($C276,$C$195:$L$195,0))*(E$158+E$165)","v":6.2989494941547097E-2},{"$f":"INDEX($C$201:$L$201,MATCH($C276,$C$195:$L$195,0))*(F$158+F$165)","v":0.12657115185616302},{"$f":"INDEX($C$201:$L$201,MATCH($C276,$C$195:$L$195,0))*(G$158+G$165)","v":0.20986047256165108},{"$f":"INDEX($C$201:$L$201,MATCH($C276,$C$195:$L$195,0))*(H$158+H$165)","v":0.30978045053855147},{"$f":"INDEX($C$201:$L$201,MATCH($C276,$C$195:$L$195,0))*(I$158+I$165)","v":0.42334527924040838},{"$f":"INDEX($C$201:$L$201,MATCH($C276,$C$195:$L$195,0))*(J$158+J$165)","v":0.54795469943889652},{"$f":"INDEX($C$201:$L$201,MATCH($C276,$C$195:$L$195,0))*(K$158+K$165)","v":0.68301513736254271},{"$f":"INDEX($C$201:$L$201,MATCH($C276,$C$195:$L$195,0))*(L$158+L$165)","v":0.82803018007728879},{"$f":"INDEX($C$201:$L$201,MATCH($C276,$C$195:$L$195,0))*(M$158+M$165)","v":0.98465445998165779},{"$f":"INDEX($C$201:$L$201,MATCH($C276,$C$195:$L$195,0))*(N$158+N$165)","v":1.155469846183611},{"$f":"INDEX($C$201:$L$201,MATCH($C276,$C$195:$L$195,0))*(O$158+O$165)","v":1.3472510892852338},{"$f":"INDEX($C$201:$L$201,MATCH($C276,$C$195:$L$195,0))*(P$158+P$165)","v":1.5543314260198364},{"$f":"INDEX($C$201:$L$201,MATCH($C276,$C$195:$L$195,0))*(Q$158+Q$165)","v":1.7765454288678548},{"$f":"INDEX($C$201:$L$201,MATCH($C276,$C$195:$L$195,0))*(R$158+R$165)","v":2.007893347577725},{"$f":"INDEX($C$201:$L$201,MATCH($C276,$C$195:$L$195,0))*(S$158+S$165)","v":2.2469910817834458},{"$f":"INDEX($C$201:$L$201,MATCH($C276,$C$195:$L$195,0))*(T$158+T$165)","v":2.4887049217256565},{"$f":"INDEX($C$201:$L$201,MATCH($C276,$C$195:$L$195,0))*(U$158+U$165)","v":2.7352084895546831},{"$f":"INDEX($C$201:$L$201,MATCH($C276,$C$195:$L$195,0))*(V$158+V$165)","v":2.9835917493446571},{"$f":"INDEX($C$201:$L$201,MATCH($C276,$C$195:$L$195,0))*(W$158+W$165)","v":3.2401187213953309},{"$f":"INDEX($C$201:$L$201,MATCH($C276,$C$195:$L$195,0))*(X$158+X$165)","v":3.4933623109213108},{"$f":"INDEX($C$201:$L$201,MATCH($C276,$C$195:$L$195,0))*(Y$158+Y$165)","v":3.734007948644265},{"$f":"INDEX($C$201:$L$201,MATCH($C276,$C$195:$L$195,0))*(Z$158+Z$165)","v":3.9524060288839489},{"$f":"INDEX($C$201:$L$201,MATCH($C276,$C$195:$L$195,0))*(AA$158+AA$165)","v":4.155088087799677},{"$f":"INDEX($C$201:$L$201,MATCH($C276,$C$195:$L$195,0))*(AB$158+AB$165)","v":4.3398967313703709},{"$f":"INDEX($C$201:$L$201,MATCH($C276,$C$195:$L$195,0))*(AC$158+AC$165)","v":4.5057076187381435},{"$f":"INDEX($C$201:$L$201,MATCH($C276,$C$195:$L$195,0))*(AD$158+AD$165)","v":4.6515398088391819},{"$f":"INDEX($C$201:$L$201,MATCH($C276,$C$195:$L$195,0))*(AE$158+AE$165)","v":4.7770400268667164},{"$f":"INDEX($C$201:$L$201,MATCH($C276,$C$195:$L$195,0))*(AF$158+AF$165)","v":4.8827688708433303},{"$f":"INDEX($C$201:$L$201,MATCH($C276,$C$195:$L$195,0))*(AG$158+AG$165)","v":4.9702701641739395},{"$f":"INDEX($C$201:$L$201,MATCH($C276,$C$195:$L$195,0))*(AH$158+AH$165)","v":5.0419367804701585}]
[]
[null,"Disaggregated Electric System Peak Incremental Demand Results (MW)","County",2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Electric Winter Peak Incremental Demand, Worst (MW)",{"$f":"TRANSPOSE($C$195:$L$195)","v":"King County"},{"$f":"INDEX($C$201:$L$201,MATCH($C279,$C$195:$L$195,0))*(D$173+D$180)","v":1.5738929953543033},{"$f":"INDEX($C$201:$L$201,MATCH($C279,$C$195:$L$195,0))*(E$173+E$180)","v":4.9026931512003467},{"$f":"INDEX($C$201:$L$201,MATCH($C279,$C$195:$L$195,0))*(F$173+F$180)","v":9.8514763441205044},{"$f":"INDEX($C$201:$L$201,MATCH($C279,$C$195:$L$195,0))*(G$173+G$180)","v":16.334176079526511},{"$f":"INDEX($C$201:$L$201,MATCH($C279,$C$195:$L$195,0))*(H$173+H$180)","v":24.111298155993932},{"$f":"INDEX($C$201:$L$201,MATCH($C279,$C$195:$L$195,0))*(I$173+I$180)","v":32.950446785626674},{"$f":"INDEX($C$201:$L$201,MATCH($C279,$C$195:$L$195,0))*(J$173+J$180)","v":42.649234679530196},{"$f":"INDEX($C$201:$L$201,MATCH($C279,$C$195:$L$195,0))*(K$173+K$180)","v":53.161461910766917},{"$f":"INDEX($C$201:$L$201,MATCH($C279,$C$195:$L$195,0))*(L$173+L$180)","v":64.44849092089585},{"$f":"INDEX($C$201:$L$201,MATCH($C279,$C$195:$L$195,0))*(M$173+M$180)","v":76.639107548500391},{"$f":"INDEX($C$201:$L$201,MATCH($C279,$C$195:$L$195,0))*(N$173+N$180)","v":89.934267714955098},{"$f":"INDEX($C$201:$L$201,MATCH($C279,$C$195:$L$195,0))*(O$173+O$180)","v":104.86127400315509},{"$f":"INDEX($C$201:$L$201,MATCH($C279,$C$195:$L$195,0))*(P$173+P$180)","v":120.97906236769317},{"$f":"INDEX($C$201:$L$201,MATCH($C279,$C$195:$L$195,0))*(Q$173+Q$180)","v":138.2747570049462},{"$f":"INDEX($C$201:$L$201,MATCH($C279,$C$195:$L$195,0))*(R$173+R$180)","v":156.28137632545156},{"$f":"INDEX($C$201:$L$201,MATCH($C279,$C$195:$L$195,0))*(S$173+S$180)","v":174.89119094685316},{"$f":"INDEX($C$201:$L$201,MATCH($C279,$C$195:$L$195,0))*(T$173+T$180)","v":193.70462624641723},{"$f":"INDEX($C$201:$L$201,MATCH($C279,$C$195:$L$195,0))*(U$173+U$180)","v":212.89086285401839},{"$f":"INDEX($C$201:$L$201,MATCH($C279,$C$195:$L$195,0))*(V$173+V$180)","v":232.2234024747149},{"$f":"INDEX($C$201:$L$201,MATCH($C279,$C$195:$L$195,0))*(W$173+W$180)","v":252.18979576200979},{"$f":"INDEX($C$201:$L$201,MATCH($C279,$C$195:$L$195,0))*(X$173+X$180)","v":271.90063188010487},{"$f":"INDEX($C$201:$L$201,MATCH($C279,$C$195:$L$195,0))*(Y$173+Y$180)","v":290.63092525720538},{"$f":"INDEX($C$201:$L$201,MATCH($C279,$C$195:$L$195,0))*(Z$173+Z$180)","v":307.62961326415046},{"$f":"INDEX($C$201:$L$201,MATCH($C279,$C$195:$L$195,0))*(AA$173+AA$180)","v":323.40506825135822},{"$f":"INDEX($C$201:$L$201,MATCH($C279,$C$195:$L$195,0))*(AB$173+AB$180)","v":337.7893726811281},{"$f":"INDEX($C$201:$L$201,MATCH($C279,$C$195:$L$195,0))*(AC$173+AC$180)","v":350.69501516400248},{"$f":"INDEX($C$201:$L$201,MATCH($C279,$C$195:$L$195,0))*(AD$173+AD$180)","v":362.04564561907097},{"$f":"INDEX($C$201:$L$201,MATCH($C279,$C$195:$L$195,0))*(AE$173+AE$180)","v":371.81376742999709},{"$f":"INDEX($C$201:$L$201,MATCH($C279,$C$195:$L$195,0))*(AF$173+AF$180)","v":380.0430139056117},{"$f":"INDEX($C$201:$L$201,MATCH($C279,$C$195:$L$195,0))*(AG$173+AG$180)","v":386.85354623217262},{"$f":"INDEX($C$201:$L$201,MATCH($C279,$C$195:$L$195,0))*(AH$173+AH$180)","v":392.43161014919929}]
[null,null,"Pierce",{"$f":"INDEX($C$201:$L$201,MATCH($C280,$C$195:$L$195,0))*(D$173+D$180)","v":0.61742365116113906},{"$f":"INDEX($C$201:$L$201,MATCH($C280,$C$195:$L$195,0))*(E$173+E$180)","v":1.9232811346589691},{"$f":"INDEX($C$201:$L$201,MATCH($C280,$C$195:$L$195,0))*(F$173+F$180)","v":3.8646429659884318},{"$f":"INDEX($C$201:$L$201,MATCH($C280,$C$195:$L$195,0))*(G$173+G$180)","v":6.4077460561160402},{"$f":"INDEX($C$201:$L$201,MATCH($C280,$C$195:$L$195,0))*(H$173+H$180)","v":9.4586390470321557},{"$f":"INDEX($C$201:$L$201,MATCH($C280,$C$195:$L$195,0))*(I$173+I$180)","v":12.926155222638027},{"$f":"INDEX($C$201:$L$201,MATCH($C280,$C$195:$L$195,0))*(J$173+J$180)","v":16.730899923178061},{"$f":"INDEX($C$201:$L$201,MATCH($C280,$C$195:$L$195,0))*(K$173+K$180)","v":20.854749345028139},{"$f":"INDEX($C$201:$L$201,MATCH($C280,$C$195:$L$195,0))*(L$173+L$180)","v":25.282546331713828},{"$f":"INDEX($C$201:$L$201,MATCH($C280,$C$195:$L$195,0))*(M$173+M$180)","v":30.064812375427248},{"$f":"INDEX($C$201:$L$201,MATCH($C280,$C$195:$L$195,0))*(N$173+N$180)","v":35.28038062369734},{"$f":"INDEX($C$201:$L$201,MATCH($C280,$C$195:$L$195,0))*(O$173+O$180)","v":41.136106998088508},{"$f":"INDEX($C$201:$L$201,MATCH($C280,$C$195:$L$195,0))*(P$173+P$180)","v":47.458966156906619},{"$f":"INDEX($C$201:$L$201,MATCH($C280,$C$195:$L$195,0))*(Q$173+Q$180)","v":54.243907041592983},{"$f":"INDEX($C$201:$L$201,MATCH($C280,$C$195:$L$195,0))*(R$173+R$180)","v":61.307737097862081},{"$f":"INDEX($C$201:$L$201,MATCH($C280,$C$195:$L$195,0))*(S$173+S$180)","v":68.60819508636159},{"$f":"INDEX($C$201:$L$201,MATCH($C280,$C$195:$L$195,0))*(T$173+T$180)","v":75.988531581807919},{"$f":"INDEX($C$201:$L$201,MATCH($C280,$C$195:$L$195,0))*(U$173+U$180)","v":83.515114579046497},{"$f":"INDEX($C$201:$L$201,MATCH($C280,$C$195:$L$195,0))*(V$173+V$180)","v":91.09909089386629},{"$f":"INDEX($C$201:$L$201,MATCH($C280,$C$195:$L$195,0))*(W$173+W$180)","v":98.93172213394989},{"$f":"INDEX($C$201:$L$201,MATCH($C280,$C$195:$L$195,0))*(X$173+X$180)","v":106.66410066247464},{"$f":"INDEX($C$201:$L$201,MATCH($C280,$C$195:$L$195,0))*(Y$173+Y$180)","v":114.01182135145666},{"$f":"INDEX($C$201:$L$201,MATCH($C280,$C$195:$L$195,0))*(Z$173+Z$180)","v":120.68024928472569},{"$f":"INDEX($C$201:$L$201,MATCH($C280,$C$195:$L$195,0))*(AA$173+AA$180)","v":126.86881422889927},{"$f":"INDEX($C$201:$L$201,MATCH($C280,$C$195:$L$195,0))*(AB$173+AB$180)","v":132.51164368849834},{"$f":"INDEX($C$201:$L$201,MATCH($C280,$C$195:$L$195,0))*(AC$173+AC$180)","v":137.5744077556088},{"$f":"INDEX($C$201:$L$201,MATCH($C280,$C$195:$L$195,0))*(AD$173+AD$180)","v":142.02715500032957},{"$f":"INDEX($C$201:$L$201,MATCH($C280,$C$195:$L$195,0))*(AE$173+AE$180)","v":145.8590987546323},{"$f":"INDEX($C$201:$L$201,MATCH($C280,$C$195:$L$195,0))*(AF$173+AF$180)","v":149.08735596161932},{"$f":"INDEX($C$201:$L$201,MATCH($C280,$C$195:$L$195,0))*(AG$173+AG$180)","v":151.7590647422214},{"$f":"INDEX($C$201:$L$201,MATCH($C280,$C$195:$L$195,0))*(AH$173+AH$180)","v":153.94728757581089}]
[null,null,"Snohomish",{"$f":"INDEX($C$201:$L$201,MATCH($C281,$C$195:$L$195,0))*(D$173+D$180)","v":0.54702065949902567},{"$f":"INDEX($C$201:$L$201,MATCH($C281,$C$195:$L$195,0))*(E$173+E$180)","v":1.7039750788694792},{"$f":"INDEX($C$201:$L$201,MATCH($C281,$C$195:$L$195,0))*(F$173+F$180)","v":3.4239691660783618},{"$f":"INDEX($C$201:$L$201,MATCH($C281,$C$195:$L$195,0))*(G$173+G$180)","v":5.6770897372120208},{"$f":"INDEX($C$201:$L$201,MATCH($C281,$C$195:$L$195,0))*(H$173+H$180)","v":8.3800984295634056},{"$f":"INDEX($C$201:$L$201,MATCH($C281,$C$195:$L$195,0))*(I$173+I$180)","v":11.452223997860472},{"$f":"INDEX($C$201:$L$201,MATCH($C281,$C$195:$L$195,0))*(J$173+J$180)","v":14.823124920429192},{"$f":"INDEX($C$201:$L$201,MATCH($C281,$C$195:$L$195,0))*(K$173+K$180)","v":18.476743997334889},{"$f":"INDEX($C$201:$L$201,MATCH($C281,$C$195:$L$195,0))*(L$173+L$180)","v":22.399652397797947},{"$f":"INDEX($C$201:$L$201,MATCH($C281,$C$195:$L$195,0))*(M$173+M$180)","v":26.636610797775358},{"$f":"INDEX($C$201:$L$201,MATCH($C281,$C$195:$L$195,0))*(N$173+N$180)","v":31.257463234291887},{"$f":"INDEX($C$201:$L$201,MATCH($C281,$C$195:$L$195,0))*(O$173+O$180)","v":36.445478460370921},{"$f":"INDEX($C$201:$L$201,MATCH($C281,$C$195:$L$195,0))*(P$173+P$180)","v":42.047360701959128},{"$f":"INDEX($C$201:$L$201,MATCH($C281,$C$195:$L$195,0))*(Q$173+Q$180)","v":48.058634857756552},{"$f":"INDEX($C$201:$L$201,MATCH($C281,$C$195:$L$195,0))*(R$173+R$180)","v":54.316997278280169},{"$f":"INDEX($C$201:$L$201,MATCH($C281,$C$195:$L$195,0))*(S$173+S$180)","v":60.785005648227894},{"$f":"INDEX($C$201:$L$201,MATCH($C281,$C$195:$L$195,0))*(T$173+T$180)","v":67.323784215377614},{"$f":"INDEX($C$201:$L$201,MATCH($C281,$C$195:$L$195,0))*(U$173+U$180)","v":73.992133228540169},{"$f":"INDEX($C$201:$L$201,MATCH($C281,$C$195:$L$195,0))*(V$173+V$180)","v":80.711331169137011},{"$f":"INDEX($C$201:$L$201,MATCH($C281,$C$195:$L$195,0))*(W$173+W$180)","v":87.650830649769929},{"$f":"INDEX($C$201:$L$201,MATCH($C281,$C$195:$L$195,0))*(X$173+X$180)","v":94.50150893884279},{"$f":"INDEX($C$201:$L$201,MATCH($C281,$C$195:$L$195,0))*(Y$173+Y$180)","v":101.01139078341208},{"$f":"INDEX($C$201:$L$201,MATCH($C281,$C$195:$L$195,0))*(Z$173+Z$180)","v":106.91943761481947},{"$f":"INDEX($C$201:$L$201,MATCH($C281,$C$195:$L$195,0))*(AA$173+AA$180)","v":112.40233881361219},{"$f":"INDEX($C$201:$L$201,MATCH($C281,$C$195:$L$195,0))*(AB$173+AB$180)","v":117.40173313001944},{"$f":"INDEX($C$201:$L$201,MATCH($C281,$C$195:$L$195,0))*(AC$173+AC$180)","v":121.88720519392641},{"$f":"INDEX($C$201:$L$201,MATCH($C281,$C$195:$L$195,0))*(AD$173+AD$180)","v":125.8322188483417},{"$f":"INDEX($C$201:$L$201,MATCH($C281,$C$195:$L$195,0))*(AE$173+AE$180)","v":129.22721739706878},{"$f":"INDEX($C$201:$L$201,MATCH($C281,$C$195:$L$195,0))*(AF$173+AF$180)","v":132.08736598884607},{"$f":"INDEX($C$201:$L$201,MATCH($C281,$C$195:$L$195,0))*(AG$173+AG$180)","v":134.45442772418096},{"$f":"INDEX($C$201:$L$201,MATCH($C281,$C$195:$L$195,0))*(AH$173+AH$180)","v":136.39313398415308}]
[null,null,"Skagit",{"$f":"INDEX($C$201:$L$201,MATCH($C282,$C$195:$L$195,0))*(D$173+D$180)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C282,$C$195:$L$195,0))*(E$173+E$180)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C282,$C$195:$L$195,0))*(F$173+F$180)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C282,$C$195:$L$195,0))*(G$173+G$180)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C282,$C$195:$L$195,0))*(H$173+H$180)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C282,$C$195:$L$195,0))*(I$173+I$180)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C282,$C$195:$L$195,0))*(J$173+J$180)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C282,$C$195:$L$195,0))*(K$173+K$180)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C282,$C$195:$L$195,0))*(L$173+L$180)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C282,$C$195:$L$195,0))*(M$173+M$180)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C282,$C$195:$L$195,0))*(N$173+N$180)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C282,$C$195:$L$195,0))*(O$173+O$180)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C282,$C$195:$L$195,0))*(P$173+P$180)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C282,$C$195:$L$195,0))*(Q$173+Q$180)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C282,$C$195:$L$195,0))*(R$173+R$180)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C282,$C$195:$L$195,0))*(S$173+S$180)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C282,$C$195:$L$195,0))*(T$173+T$180)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C282,$C$195:$L$195,0))*(U$173+U$180)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C282,$C$195:$L$195,0))*(V$173+V$180)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C282,$C$195:$L$195,0))*(W$173+W$180)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C282,$C$195:$L$195,0))*(X$173+X$180)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C282,$C$195:$L$195,0))*(Y$173+Y$180)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C282,$C$195:$L$195,0))*(Z$173+Z$180)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C282,$C$195:$L$195,0))*(AA$173+AA$180)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C282,$C$195:$L$195,0))*(AB$173+AB$180)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C282,$C$195:$L$195,0))*(AC$173+AC$180)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C282,$C$195:$L$195,0))*(AD$173+AD$180)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C282,$C$195:$L$195,0))*(AE$173+AE$180)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C282,$C$195:$L$195,0))*(AF$173+AF$180)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C282,$C$195:$L$195,0))*(AG$173+AG$180)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C282,$C$195:$L$195,0))*(AH$173+AH$180)","v":0}]
[null,null,"Kitsap",{"$f":"INDEX($C$201:$L$201,MATCH($C283,$C$195:$L$195,0))*(D$173+D$180)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C283,$C$195:$L$195,0))*(E$173+E$180)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C283,$C$195:$L$195,0))*(F$173+F$180)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C283,$C$195:$L$195,0))*(G$173+G$180)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C283,$C$195:$L$195,0))*(H$173+H$180)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C283,$C$195:$L$195,0))*(I$173+I$180)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C283,$C$195:$L$195,0))*(J$173+J$180)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C283,$C$195:$L$195,0))*(K$173+K$180)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C283,$C$195:$L$195,0))*(L$173+L$180)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C283,$C$195:$L$195,0))*(M$173+M$180)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C283,$C$195:$L$195,0))*(N$173+N$180)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C283,$C$195:$L$195,0))*(O$173+O$180)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C283,$C$195:$L$195,0))*(P$173+P$180)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C283,$C$195:$L$195,0))*(Q$173+Q$180)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C283,$C$195:$L$195,0))*(R$173+R$180)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C283,$C$195:$L$195,0))*(S$173+S$180)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C283,$C$195:$L$195,0))*(T$173+T$180)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C283,$C$195:$L$195,0))*(U$173+U$180)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C283,$C$195:$L$195,0))*(V$173+V$180)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C283,$C$195:$L$195,0))*(W$173+W$180)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C283,$C$195:$L$195,0))*(X$173+X$180)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C283,$C$195:$L$195,0))*(Y$173+Y$180)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C283,$C$195:$L$195,0))*(Z$173+Z$180)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C283,$C$195:$L$195,0))*(AA$173+AA$180)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C283,$C$195:$L$195,0))*(AB$173+AB$180)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C283,$C$195:$L$195,0))*(AC$173+AC$180)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C283,$C$195:$L$195,0))*(AD$173+AD$180)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C283,$C$195:$L$195,0))*(AE$173+AE$180)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C283,$C$195:$L$195,0))*(AF$173+AF$180)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C283,$C$195:$L$195,0))*(AG$173+AG$180)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C283,$C$195:$L$195,0))*(AH$173+AH$180)","v":0}]
[null,null,"Whatcom",{"$f":"INDEX($C$201:$L$201,MATCH($C284,$C$195:$L$195,0))*(D$173+D$180)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C284,$C$195:$L$195,0))*(E$173+E$180)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C284,$C$195:$L$195,0))*(F$173+F$180)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C284,$C$195:$L$195,0))*(G$173+G$180)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C284,$C$195:$L$195,0))*(H$173+H$180)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C284,$C$195:$L$195,0))*(I$173+I$180)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C284,$C$195:$L$195,0))*(J$173+J$180)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C284,$C$195:$L$195,0))*(K$173+K$180)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C284,$C$195:$L$195,0))*(L$173+L$180)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C284,$C$195:$L$195,0))*(M$173+M$180)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C284,$C$195:$L$195,0))*(N$173+N$180)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C284,$C$195:$L$195,0))*(O$173+O$180)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C284,$C$195:$L$195,0))*(P$173+P$180)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C284,$C$195:$L$195,0))*(Q$173+Q$180)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C284,$C$195:$L$195,0))*(R$173+R$180)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C284,$C$195:$L$195,0))*(S$173+S$180)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C284,$C$195:$L$195,0))*(T$173+T$180)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C284,$C$195:$L$195,0))*(U$173+U$180)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C284,$C$195:$L$195,0))*(V$173+V$180)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C284,$C$195:$L$195,0))*(W$173+W$180)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C284,$C$195:$L$195,0))*(X$173+X$180)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C284,$C$195:$L$195,0))*(Y$173+Y$180)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C284,$C$195:$L$195,0))*(Z$173+Z$180)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C284,$C$195:$L$195,0))*(AA$173+AA$180)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C284,$C$195:$L$195,0))*(AB$173+AB$180)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C284,$C$195:$L$195,0))*(AC$173+AC$180)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C284,$C$195:$L$195,0))*(AD$173+AD$180)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C284,$C$195:$L$195,0))*(AE$173+AE$180)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C284,$C$195:$L$195,0))*(AF$173+AF$180)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C284,$C$195:$L$195,0))*(AG$173+AG$180)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C284,$C$195:$L$195,0))*(AH$173+AH$180)","v":0}]
[null,null,"Kititas",{"$f":"INDEX($C$201:$L$201,MATCH($C285,$C$195:$L$195,0))*(D$173+D$180)","v":1.4879595224817903E-2},{"$f":"INDEX($C$201:$L$201,MATCH($C285,$C$195:$L$195,0))*(E$173+E$180)","v":4.6350094839151451E-2},{"$f":"INDEX($C$201:$L$201,MATCH($C285,$C$195:$L$195,0))*(F$173+F$180)","v":9.3135925250358992E-2},{"$f":"INDEX($C$201:$L$201,MATCH($C285,$C$195:$L$195,0))*(G$173+G$180)","v":0.15442341322546185},{"$f":"INDEX($C$201:$L$201,MATCH($C285,$C$195:$L$195,0))*(H$173+H$180)","v":0.22794837893368042},{"$f":"INDEX($C$201:$L$201,MATCH($C285,$C$195:$L$195,0))*(I$173+I$180)","v":0.31151375099465178},{"$f":"INDEX($C$201:$L$201,MATCH($C285,$C$195:$L$195,0))*(J$173+J$180)","v":0.40320615858438219},{"$f":"INDEX($C$201:$L$201,MATCH($C285,$C$195:$L$195,0))*(K$173+K$180)","v":0.50258882727520959},{"$f":"INDEX($C$201:$L$201,MATCH($C285,$C$195:$L$195,0))*(L$173+L$180)","v":0.60929647732335579},{"$f":"INDEX($C$201:$L$201,MATCH($C285,$C$195:$L$195,0))*(M$173+M$180)","v":0.72454665093433668},{"$f":"INDEX($C$201:$L$201,MATCH($C285,$C$195:$L$195,0))*(N$173+N$180)","v":0.85023918677374777},{"$f":"INDEX($C$201:$L$201,MATCH($C285,$C$195:$L$195,0))*(O$173+O$180)","v":0.99135920709427028},{"$f":"INDEX($C$201:$L$201,MATCH($C285,$C$195:$L$195,0))*(P$173+P$180)","v":1.1437368893709605},{"$f":"INDEX($C$201:$L$201,MATCH($C285,$C$195:$L$195,0))*(Q$173+Q$180)","v":1.3072505056676298},{"$f":"INDEX($C$201:$L$201,MATCH($C285,$C$195:$L$195,0))*(R$173+R$180)","v":1.4774852088192187},{"$f":"INDEX($C$201:$L$201,MATCH($C285,$C$195:$L$195,0))*(S$173+S$180)","v":1.6534225245024992},{"$f":"INDEX($C$201:$L$201,MATCH($C285,$C$195:$L$195,0))*(T$173+T$180)","v":1.8312848714804124},{"$f":"INDEX($C$201:$L$201,MATCH($C285,$C$195:$L$195,0))*(U$173+U$180)","v":2.0126716845937285},{"$f":"INDEX($C$201:$L$201,MATCH($C285,$C$195:$L$195,0))*(V$173+V$180)","v":2.1954416474011191},{"$f":"INDEX($C$201:$L$201,MATCH($C285,$C$195:$L$195,0))*(W$173+W$180)","v":2.384204067140836},{"$f":"INDEX($C$201:$L$201,MATCH($C285,$C$195:$L$195,0))*(X$173+X$180)","v":2.570550447641724},{"$f":"INDEX($C$201:$L$201,MATCH($C285,$C$195:$L$195,0))*(Y$173+Y$180)","v":2.747626770311681},{"$f":"INDEX($C$201:$L$201,MATCH($C285,$C$195:$L$195,0))*(Z$173+Z$180)","v":2.9083324838785494},{"$f":"INDEX($C$201:$L$201,MATCH($C285,$C$195:$L$195,0))*(AA$173+AA$180)","v":3.0574737440467126},{"$f":"INDEX($C$201:$L$201,MATCH($C285,$C$195:$L$195,0))*(AB$173+AB$180)","v":3.1934630572575196},{"$f":"INDEX($C$201:$L$201,MATCH($C285,$C$195:$L$195,0))*(AC$173+AC$180)","v":3.3154730902319378},{"$f":"INDEX($C$201:$L$201,MATCH($C285,$C$195:$L$195,0))*(AD$173+AD$180)","v":3.4227820287788626},{"$f":"INDEX($C$201:$L$201,MATCH($C285,$C$195:$L$195,0))*(AE$173+AE$180)","v":3.5151299196979502},{"$f":"INDEX($C$201:$L$201,MATCH($C285,$C$195:$L$195,0))*(AF$173+AF$180)","v":3.5929292725915949},{"$f":"INDEX($C$201:$L$201,MATCH($C285,$C$195:$L$195,0))*(AG$173+AG$180)","v":3.6573160921427874},{"$f":"INDEX($C$201:$L$201,MATCH($C285,$C$195:$L$195,0))*(AH$173+AH$180)","v":3.7100511468564878}]
[null,null,"Thurston",{"$f":"INDEX($C$201:$L$201,MATCH($C286,$C$195:$L$195,0))*(D$173+D$180)","v":0.16883752260963084},{"$f":"INDEX($C$201:$L$201,MATCH($C286,$C$195:$L$195,0))*(E$173+E$180)","v":0.52593064980096171},{"$f":"INDEX($C$201:$L$201,MATCH($C286,$C$195:$L$195,0))*(F$173+F$180)","v":1.0568055546967217},{"$f":"INDEX($C$201:$L$201,MATCH($C286,$C$195:$L$195,0))*(G$173+G$180)","v":1.7522295551712066},{"$f":"INDEX($C$201:$L$201,MATCH($C286,$C$195:$L$195,0))*(H$173+H$180)","v":2.5865111920418493},{"$f":"INDEX($C$201:$L$201,MATCH($C286,$C$195:$L$195,0))*(I$173+I$180)","v":3.5347204801005661},{"$f":"INDEX($C$201:$L$201,MATCH($C286,$C$195:$L$195,0))*(J$173+J$180)","v":4.575146560626024},{"$f":"INDEX($C$201:$L$201,MATCH($C286,$C$195:$L$195,0))*(K$173+K$180)","v":5.7028333907157434},{"$f":"INDEX($C$201:$L$201,MATCH($C286,$C$195:$L$195,0))*(L$173+L$180)","v":6.9136361716660515},{"$f":"INDEX($C$201:$L$201,MATCH($C286,$C$195:$L$195,0))*(M$173+M$180)","v":8.2213702530577724},{"$f":"INDEX($C$201:$L$201,MATCH($C286,$C$195:$L$195,0))*(N$173+N$180)","v":9.647592945342609},{"$f":"INDEX($C$201:$L$201,MATCH($C286,$C$195:$L$195,0))*(O$173+O$180)","v":11.248870013807311},{"$f":"INDEX($C$201:$L$201,MATCH($C286,$C$195:$L$195,0))*(P$173+P$180)","v":12.977886830990837},{"$f":"INDEX($C$201:$L$201,MATCH($C286,$C$195:$L$195,0))*(Q$173+Q$180)","v":14.833262160181571},{"$f":"INDEX($C$201:$L$201,MATCH($C286,$C$195:$L$195,0))*(R$173+R$180)","v":16.764901099818921},{"$f":"INDEX($C$201:$L$201,MATCH($C286,$C$195:$L$195,0))*(S$173+S$180)","v":18.761247106933986},{"$f":"INDEX($C$201:$L$201,MATCH($C286,$C$195:$L$195,0))*(T$173+T$180)","v":20.77943628315554},{"$f":"INDEX($C$201:$L$201,MATCH($C286,$C$195:$L$195,0))*(U$173+U$180)","v":22.837617281858293},{"$f":"INDEX($C$201:$L$201,MATCH($C286,$C$195:$L$195,0))*(V$173+V$180)","v":24.911492764464498},{"$f":"INDEX($C$201:$L$201,MATCH($C286,$C$195:$L$195,0))*(W$173+W$180)","v":27.053364154722232},{"$f":"INDEX($C$201:$L$201,MATCH($C286,$C$195:$L$195,0))*(X$173+X$180)","v":29.167820949794532},{"$f":"INDEX($C$201:$L$201,MATCH($C286,$C$195:$L$195,0))*(Y$173+Y$180)","v":31.177091173930283},{"$f":"INDEX($C$201:$L$201,MATCH($C286,$C$195:$L$195,0))*(Z$173+Z$180)","v":33.000605465675747},{"$f":"INDEX($C$201:$L$201,MATCH($C286,$C$195:$L$195,0))*(AA$173+AA$180)","v":34.692898871861416},{"$f":"INDEX($C$201:$L$201,MATCH($C286,$C$195:$L$195,0))*(AB$173+AB$180)","v":36.235958235842119},{"$f":"INDEX($C$201:$L$201,MATCH($C286,$C$195:$L$195,0))*(AC$173+AC$180)","v":37.62039587609199},{"$f":"INDEX($C$201:$L$201,MATCH($C286,$C$195:$L$195,0))*(AD$173+AD$180)","v":38.838021427351137},{"$f":"INDEX($C$201:$L$201,MATCH($C286,$C$195:$L$195,0))*(AE$173+AE$180)","v":39.885885222395601},{"$f":"INDEX($C$201:$L$201,MATCH($C286,$C$195:$L$195,0))*(AF$173+AF$180)","v":40.768667973184854},{"$f":"INDEX($C$201:$L$201,MATCH($C286,$C$195:$L$195,0))*(AG$173+AG$180)","v":41.49925982985075},{"$f":"INDEX($C$201:$L$201,MATCH($C286,$C$195:$L$195,0))*(AH$173+AH$180)","v":42.09764008536294}]
[null,null,"Island",{"$f":"INDEX($C$201:$L$201,MATCH($C287,$C$195:$L$195,0))*(D$173+D$180)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C287,$C$195:$L$195,0))*(E$173+E$180)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C287,$C$195:$L$195,0))*(F$173+F$180)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C287,$C$195:$L$195,0))*(G$173+G$180)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C287,$C$195:$L$195,0))*(H$173+H$180)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C287,$C$195:$L$195,0))*(I$173+I$180)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C287,$C$195:$L$195,0))*(J$173+J$180)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C287,$C$195:$L$195,0))*(K$173+K$180)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C287,$C$195:$L$195,0))*(L$173+L$180)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C287,$C$195:$L$195,0))*(M$173+M$180)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C287,$C$195:$L$195,0))*(N$173+N$180)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C287,$C$195:$L$195,0))*(O$173+O$180)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C287,$C$195:$L$195,0))*(P$173+P$180)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C287,$C$195:$L$195,0))*(Q$173+Q$180)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C287,$C$195:$L$195,0))*(R$173+R$180)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C287,$C$195:$L$195,0))*(S$173+S$180)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C287,$C$195:$L$195,0))*(T$173+T$180)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C287,$C$195:$L$195,0))*(U$173+U$180)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C287,$C$195:$L$195,0))*(V$173+V$180)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C287,$C$195:$L$195,0))*(W$173+W$180)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C287,$C$195:$L$195,0))*(X$173+X$180)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C287,$C$195:$L$195,0))*(Y$173+Y$180)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C287,$C$195:$L$195,0))*(Z$173+Z$180)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C287,$C$195:$L$195,0))*(AA$173+AA$180)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C287,$C$195:$L$195,0))*(AB$173+AB$180)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C287,$C$195:$L$195,0))*(AC$173+AC$180)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C287,$C$195:$L$195,0))*(AD$173+AD$180)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C287,$C$195:$L$195,0))*(AE$173+AE$180)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C287,$C$195:$L$195,0))*(AF$173+AF$180)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C287,$C$195:$L$195,0))*(AG$173+AG$180)","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C287,$C$195:$L$195,0))*(AH$173+AH$180)","v":0}]
[null,null,"Lewis",{"$f":"INDEX($C$201:$L$201,MATCH($C288,$C$195:$L$195,0))*(D$173+D$180)","v":2.0221278756785699E-2},{"$f":"INDEX($C$201:$L$201,MATCH($C288,$C$195:$L$195,0))*(E$173+E$180)","v":6.2989494941547097E-2},{"$f":"INDEX($C$201:$L$201,MATCH($C288,$C$195:$L$195,0))*(F$173+F$180)","v":0.12657115185616302},{"$f":"INDEX($C$201:$L$201,MATCH($C288,$C$195:$L$195,0))*(G$173+G$180)","v":0.20986047256165108},{"$f":"INDEX($C$201:$L$201,MATCH($C288,$C$195:$L$195,0))*(H$173+H$180)","v":0.30978045053855147},{"$f":"INDEX($C$201:$L$201,MATCH($C288,$C$195:$L$195,0))*(I$173+I$180)","v":0.42334527924040838},{"$f":"INDEX($C$201:$L$201,MATCH($C288,$C$195:$L$195,0))*(J$173+J$180)","v":0.54795469943889652},{"$f":"INDEX($C$201:$L$201,MATCH($C288,$C$195:$L$195,0))*(K$173+K$180)","v":0.68301513736254271},{"$f":"INDEX($C$201:$L$201,MATCH($C288,$C$195:$L$195,0))*(L$173+L$180)","v":0.82803018007728879},{"$f":"INDEX($C$201:$L$201,MATCH($C288,$C$195:$L$195,0))*(M$173+M$180)","v":0.98465445998165779},{"$f":"INDEX($C$201:$L$201,MATCH($C288,$C$195:$L$195,0))*(N$173+N$180)","v":1.155469846183611},{"$f":"INDEX($C$201:$L$201,MATCH($C288,$C$195:$L$195,0))*(O$173+O$180)","v":1.3472510892852338},{"$f":"INDEX($C$201:$L$201,MATCH($C288,$C$195:$L$195,0))*(P$173+P$180)","v":1.5543314260198364},{"$f":"INDEX($C$201:$L$201,MATCH($C288,$C$195:$L$195,0))*(Q$173+Q$180)","v":1.7765454288678548},{"$f":"INDEX($C$201:$L$201,MATCH($C288,$C$195:$L$195,0))*(R$173+R$180)","v":2.007893347577725},{"$f":"INDEX($C$201:$L$201,MATCH($C288,$C$195:$L$195,0))*(S$173+S$180)","v":2.2469910817834458},{"$f":"INDEX($C$201:$L$201,MATCH($C288,$C$195:$L$195,0))*(T$173+T$180)","v":2.4887049217256565},{"$f":"INDEX($C$201:$L$201,MATCH($C288,$C$195:$L$195,0))*(U$173+U$180)","v":2.7352084895546831},{"$f":"INDEX($C$201:$L$201,MATCH($C288,$C$195:$L$195,0))*(V$173+V$180)","v":2.9835917493446571},{"$f":"INDEX($C$201:$L$201,MATCH($C288,$C$195:$L$195,0))*(W$173+W$180)","v":3.2401187213953309},{"$f":"INDEX($C$201:$L$201,MATCH($C288,$C$195:$L$195,0))*(X$173+X$180)","v":3.4933623109213108},{"$f":"INDEX($C$201:$L$201,MATCH($C288,$C$195:$L$195,0))*(Y$173+Y$180)","v":3.734007948644265},{"$f":"INDEX($C$201:$L$201,MATCH($C288,$C$195:$L$195,0))*(Z$173+Z$180)","v":3.9524060288839489},{"$f":"INDEX($C$201:$L$201,MATCH($C288,$C$195:$L$195,0))*(AA$173+AA$180)","v":4.155088087799677},{"$f":"INDEX($C$201:$L$201,MATCH($C288,$C$195:$L$195,0))*(AB$173+AB$180)","v":4.3398967313703709},{"$f":"INDEX($C$201:$L$201,MATCH($C288,$C$195:$L$195,0))*(AC$173+AC$180)","v":4.5057076187381435},{"$f":"INDEX($C$201:$L$201,MATCH($C288,$C$195:$L$195,0))*(AD$173+AD$180)","v":4.6515398088391819},{"$f":"INDEX($C$201:$L$201,MATCH($C288,$C$195:$L$195,0))*(AE$173+AE$180)","v":4.7770400268667164},{"$f":"INDEX($C$201:$L$201,MATCH($C288,$C$195:$L$195,0))*(AF$173+AF$180)","v":4.8827688708433303},{"$f":"INDEX($C$201:$L$201,MATCH($C288,$C$195:$L$195,0))*(AG$173+AG$180)","v":4.9702701641739395},{"$f":"INDEX($C$201:$L$201,MATCH($C288,$C$195:$L$195,0))*(AH$173+AH$180)","v":5.0419367804701585}]
[]
[null,"Disaggregated Electric System Peak Incremental Demand Results (MW)","County",2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Summer A/C Peak Incremental Demand (MW)",{"$f":"TRANSPOSE($C$195:$L$195)","v":"King County"},{"$f":"INDEX($C$201:$L$201,MATCH($C291,$C$195:$L$195,0))*D$188","v":1.1368008847687401},{"$f":"INDEX($C$201:$L$201,MATCH($C291,$C$195:$L$195,0))*E$188","v":4.5711639629309149},{"$f":"INDEX($C$201:$L$201,MATCH($C291,$C$195:$L$195,0))*F$188","v":8.4917710578328869},{"$f":"INDEX($C$201:$L$201,MATCH($C291,$C$195:$L$195,0))*G$188","v":13.837879590713824},{"$f":"INDEX($C$201:$L$201,MATCH($C291,$C$195:$L$195,0))*H$188","v":20.729289790615571},{"$f":"INDEX($C$201:$L$201,MATCH($C291,$C$195:$L$195,0))*I$188","v":31.595179905375858},{"$f":"INDEX($C$201:$L$201,MATCH($C291,$C$195:$L$195,0))*J$188","v":44.766140217516423},{"$f":"INDEX($C$201:$L$201,MATCH($C291,$C$195:$L$195,0))*K$188","v":60.29205568342222},{"$f":"INDEX($C$201:$L$201,MATCH($C291,$C$195:$L$195,0))*L$188","v":78.096718218310471},{"$f":"INDEX($C$201:$L$201,MATCH($C291,$C$195:$L$195,0))*M$188","v":98.232715279947641},{"$f":"INDEX($C$201:$L$201,MATCH($C291,$C$195:$L$195,0))*N$188","v":120.74203611176131},{"$f":"INDEX($C$201:$L$201,MATCH($C291,$C$195:$L$195,0))*O$188","v":145.98581433154578},{"$f":"INDEX($C$201:$L$201,MATCH($C291,$C$195:$L$195,0))*P$188","v":173.46746530416016},{"$f":"INDEX($C$201:$L$201,MATCH($C291,$C$195:$L$195,0))*Q$188","v":203.02209536612006},{"$f":"INDEX($C$201:$L$201,MATCH($C291,$C$195:$L$195,0))*R$188","v":234.47651664346913},{"$f":"INDEX($C$201:$L$201,MATCH($C291,$C$195:$L$195,0))*S$188","v":268.47287892827381},{"$f":"INDEX($C$201:$L$201,MATCH($C291,$C$195:$L$195,0))*T$188","v":305.79542240650994},{"$f":"INDEX($C$201:$L$201,MATCH($C291,$C$195:$L$195,0))*U$188","v":347.11551807933341},{"$f":"INDEX($C$201:$L$201,MATCH($C291,$C$195:$L$195,0))*V$188","v":391.3715909183947},{"$f":"INDEX($C$201:$L$201,MATCH($C291,$C$195:$L$195,0))*W$188","v":437.13201272084717},{"$f":"INDEX($C$201:$L$201,MATCH($C291,$C$195:$L$195,0))*X$188","v":482.56976097545459},{"$f":"INDEX($C$201:$L$201,MATCH($C291,$C$195:$L$195,0))*Y$188","v":524.80238189592671},{"$f":"INDEX($C$201:$L$201,MATCH($C291,$C$195:$L$195,0))*Z$188","v":563.50138158334823},{"$f":"INDEX($C$201:$L$201,MATCH($C291,$C$195:$L$195,0))*AA$188","v":599.34578636247807},{"$f":"INDEX($C$201:$L$201,MATCH($C291,$C$195:$L$195,0))*AB$188","v":632.3539957380907},{"$f":"INDEX($C$201:$L$201,MATCH($C291,$C$195:$L$195,0))*AC$188","v":662.51404247617165},{"$f":"INDEX($C$201:$L$201,MATCH($C291,$C$195:$L$195,0))*AD$188","v":689.75441325583677},{"$f":"INDEX($C$201:$L$201,MATCH($C291,$C$195:$L$195,0))*AE$188","v":714.01420667701291},{"$f":"INDEX($C$201:$L$201,MATCH($C291,$C$195:$L$195,0))*AF$188","v":735.2947017491889},{"$f":"INDEX($C$201:$L$201,MATCH($C291,$C$195:$L$195,0))*AG$188","v":753.68823143958082},{"$f":"INDEX($C$201:$L$201,MATCH($C291,$C$195:$L$195,0))*AH$188","v":769.37686371874145}]
[null,null,"Pierce",{"$f":"INDEX($C$201:$L$201,MATCH($C292,$C$195:$L$195,0))*D$188","v":0.44595646272580619},{"$f":"INDEX($C$201:$L$201,MATCH($C292,$C$195:$L$195,0))*E$188","v":1.7932253033591281},{"$f":"INDEX($C$201:$L$201,MATCH($C292,$C$195:$L$195,0))*F$188","v":3.3312431701695187},{"$f":"INDEX($C$201:$L$201,MATCH($C292,$C$195:$L$195,0))*G$188","v":5.428472053974299},{"$f":"INDEX($C$201:$L$201,MATCH($C292,$C$195:$L$195,0))*H$188","v":8.1319084755301478},{"$f":"INDEX($C$201:$L$201,MATCH($C292,$C$195:$L$195,0))*I$188","v":12.394496572417111},{"$f":"INDEX($C$201:$L$201,MATCH($C292,$C$195:$L$195,0))*J$188","v":17.561342367667411},{"$f":"INDEX($C$201:$L$201,MATCH($C292,$C$195:$L$195,0))*K$188","v":23.652015267841801},{"$f":"INDEX($C$201:$L$201,MATCH($C292,$C$195:$L$195,0))*L$188","v":30.636619546805491},{"$f":"INDEX($C$201:$L$201,MATCH($C292,$C$195:$L$195,0))*M$188","v":38.535784777391761},{"$f":"INDEX($C$201:$L$201,MATCH($C292,$C$195:$L$195,0))*N$188","v":47.365982951065767},{"$f":"INDEX($C$201:$L$201,MATCH($C292,$C$195:$L$195,0))*O$188","v":57.26888344275563},{"$f":"INDEX($C$201:$L$201,MATCH($C292,$C$195:$L$195,0))*P$188","v":68.04968069741777},{"$f":"INDEX($C$201:$L$201,MATCH($C292,$C$195:$L$195,0))*Q$188","v":79.643688457433399},{"$f":"INDEX($C$201:$L$201,MATCH($C292,$C$195:$L$195,0))*R$188","v":91.982966723202438},{"$f":"INDEX($C$201:$L$201,MATCH($C292,$C$195:$L$195,0))*S$188","v":105.31942491320525},{"$f":"INDEX($C$201:$L$201,MATCH($C292,$C$195:$L$195,0))*T$188","v":119.96071319199669},{"$f":"INDEX($C$201:$L$201,MATCH($C292,$C$195:$L$195,0))*U$188","v":136.1702041878564},{"$f":"INDEX($C$201:$L$201,MATCH($C292,$C$195:$L$195,0))*V$188","v":153.5314518450997},{"$f":"INDEX($C$201:$L$201,MATCH($C292,$C$195:$L$195,0))*W$188","v":171.48284167359546},{"$f":"INDEX($C$201:$L$201,MATCH($C292,$C$195:$L$195,0))*X$188","v":189.30764965654541},{"$f":"INDEX($C$201:$L$201,MATCH($C292,$C$195:$L$195,0))*Y$188","v":205.8751158590062},{"$f":"INDEX($C$201:$L$201,MATCH($C292,$C$195:$L$195,0))*Z$188","v":221.05637516559128},{"$f":"INDEX($C$201:$L$201,MATCH($C292,$C$195:$L$195,0))*AA$188","v":235.11780331715764},{"$f":"INDEX($C$201:$L$201,MATCH($C292,$C$195:$L$195,0))*AB$188","v":248.06661826908791},{"$f":"INDEX($C$201:$L$201,MATCH($C292,$C$195:$L$195,0))*AC$188","v":259.89812538626938},{"$f":"INDEX($C$201:$L$201,MATCH($C292,$C$195:$L$195,0))*AD$188","v":270.5842706549812},{"$f":"INDEX($C$201:$L$201,MATCH($C292,$C$195:$L$195,0))*AE$188","v":280.10116301979264},{"$f":"INDEX($C$201:$L$201,MATCH($C292,$C$195:$L$195,0))*AF$188","v":288.44930422428519},{"$f":"INDEX($C$201:$L$201,MATCH($C292,$C$195:$L$195,0))*AG$188","v":295.66491563669007},{"$f":"INDEX($C$201:$L$201,MATCH($C292,$C$195:$L$195,0))*AH$188","v":301.81942083629121}]
[null,null,"Snohomish",{"$f":"INDEX($C$201:$L$201,MATCH($C293,$C$195:$L$195,0))*D$188","v":0.39510536709980398},{"$f":"INDEX($C$201:$L$201,MATCH($C293,$C$195:$L$195,0))*E$188","v":1.5887491291094726},{"$f":"INDEX($C$201:$L$201,MATCH($C293,$C$195:$L$195,0))*F$188","v":2.9513913703674604},{"$f":"INDEX($C$201:$L$201,MATCH($C293,$C$195:$L$195,0))*G$188","v":4.8094794513501018},{"$f":"INDEX($C$201:$L$201,MATCH($C293,$C$195:$L$195,0))*H$188","v":7.2046510186394963},{"$f":"INDEX($C$201:$L$201,MATCH($C293,$C$195:$L$195,0))*I$188","v":10.981188810067989},{"$f":"INDEX($C$201:$L$201,MATCH($C293,$C$195:$L$195,0))*J$188","v":15.558874470687332},{"$f":"INDEX($C$201:$L$201,MATCH($C293,$C$195:$L$195,0))*K$188","v":20.955045965544283},{"$f":"INDEX($C$201:$L$201,MATCH($C293,$C$195:$L$195,0))*L$188","v":27.143216489678085},{"$f":"INDEX($C$201:$L$201,MATCH($C293,$C$195:$L$195,0))*M$188","v":34.141663286785558},{"$f":"INDEX($C$201:$L$201,MATCH($C293,$C$195:$L$195,0))*N$188","v":41.964980095894326},{"$f":"INDEX($C$201:$L$201,MATCH($C293,$C$195:$L$195,0))*O$188","v":50.738682152383298},{"$f":"INDEX($C$201:$L$201,MATCH($C293,$C$195:$L$195,0))*P$188","v":60.290177002118895},{"$f":"INDEX($C$201:$L$201,MATCH($C293,$C$195:$L$195,0))*Q$188","v":70.562154369998112},{"$f":"INDEX($C$201:$L$201,MATCH($C293,$C$195:$L$195,0))*R$188","v":81.494421253505237},{"$f":"INDEX($C$201:$L$201,MATCH($C293,$C$195:$L$195,0))*S$188","v":93.31016258566315},{"$f":"INDEX($C$201:$L$201,MATCH($C293,$C$195:$L$195,0))*T$188","v":106.2819480932604},{"$f":"INDEX($C$201:$L$201,MATCH($C293,$C$195:$L$195,0))*U$188","v":120.64311880323139},{"$f":"INDEX($C$201:$L$201,MATCH($C293,$C$195:$L$195,0))*V$188","v":136.02471477113926},{"$f":"INDEX($C$201:$L$201,MATCH($C293,$C$195:$L$195,0))*W$188","v":151.92916074505132},{"$f":"INDEX($C$201:$L$201,MATCH($C293,$C$195:$L$195,0))*X$188","v":167.7214586266432},{"$f":"INDEX($C$201:$L$201,MATCH($C293,$C$195:$L$195,0))*Y$188","v":182.39978568984256},{"$f":"INDEX($C$201:$L$201,MATCH($C293,$C$195:$L$195,0))*Z$188","v":195.84997092699109},{"$f":"INDEX($C$201:$L$201,MATCH($C293,$C$195:$L$195,0))*AA$188","v":208.30801604156107},{"$f":"INDEX($C$201:$L$201,MATCH($C293,$C$195:$L$195,0))*AB$188","v":219.78031594684461},{"$f":"INDEX($C$201:$L$201,MATCH($C293,$C$195:$L$195,0))*AC$188","v":230.26271132307699},{"$f":"INDEX($C$201:$L$201,MATCH($C293,$C$195:$L$195,0))*AD$188","v":239.73034707269542},{"$f":"INDEX($C$201:$L$201,MATCH($C293,$C$195:$L$195,0))*AE$188","v":248.16205636661374},{"$f":"INDEX($C$201:$L$201,MATCH($C293,$C$195:$L$195,0))*AF$188","v":255.55828373607795},{"$f":"INDEX($C$201:$L$201,MATCH($C293,$C$195:$L$195,0))*AG$188","v":261.95112033389768},{"$f":"INDEX($C$201:$L$201,MATCH($C293,$C$195:$L$195,0))*AH$188","v":267.40384551999091}]
[null,null,"Skagit",{"$f":"INDEX($C$201:$L$201,MATCH($C294,$C$195:$L$195,0))*D$188","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C294,$C$195:$L$195,0))*E$188","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C294,$C$195:$L$195,0))*F$188","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C294,$C$195:$L$195,0))*G$188","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C294,$C$195:$L$195,0))*H$188","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C294,$C$195:$L$195,0))*I$188","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C294,$C$195:$L$195,0))*J$188","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C294,$C$195:$L$195,0))*K$188","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C294,$C$195:$L$195,0))*L$188","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C294,$C$195:$L$195,0))*M$188","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C294,$C$195:$L$195,0))*N$188","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C294,$C$195:$L$195,0))*O$188","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C294,$C$195:$L$195,0))*P$188","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C294,$C$195:$L$195,0))*Q$188","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C294,$C$195:$L$195,0))*R$188","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C294,$C$195:$L$195,0))*S$188","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C294,$C$195:$L$195,0))*T$188","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C294,$C$195:$L$195,0))*U$188","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C294,$C$195:$L$195,0))*V$188","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C294,$C$195:$L$195,0))*W$188","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C294,$C$195:$L$195,0))*X$188","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C294,$C$195:$L$195,0))*Y$188","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C294,$C$195:$L$195,0))*Z$188","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C294,$C$195:$L$195,0))*AA$188","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C294,$C$195:$L$195,0))*AB$188","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C294,$C$195:$L$195,0))*AC$188","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C294,$C$195:$L$195,0))*AD$188","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C294,$C$195:$L$195,0))*AE$188","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C294,$C$195:$L$195,0))*AF$188","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C294,$C$195:$L$195,0))*AG$188","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C294,$C$195:$L$195,0))*AH$188","v":0}]
[null,null,"Kitsap",{"$f":"INDEX($C$201:$L$201,MATCH($C295,$C$195:$L$195,0))*D$188","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C295,$C$195:$L$195,0))*E$188","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C295,$C$195:$L$195,0))*F$188","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C295,$C$195:$L$195,0))*G$188","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C295,$C$195:$L$195,0))*H$188","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C295,$C$195:$L$195,0))*I$188","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C295,$C$195:$L$195,0))*J$188","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C295,$C$195:$L$195,0))*K$188","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C295,$C$195:$L$195,0))*L$188","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C295,$C$195:$L$195,0))*M$188","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C295,$C$195:$L$195,0))*N$188","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C295,$C$195:$L$195,0))*O$188","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C295,$C$195:$L$195,0))*P$188","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C295,$C$195:$L$195,0))*Q$188","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C295,$C$195:$L$195,0))*R$188","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C295,$C$195:$L$195,0))*S$188","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C295,$C$195:$L$195,0))*T$188","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C295,$C$195:$L$195,0))*U$188","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C295,$C$195:$L$195,0))*V$188","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C295,$C$195:$L$195,0))*W$188","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C295,$C$195:$L$195,0))*X$188","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C295,$C$195:$L$195,0))*Y$188","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C295,$C$195:$L$195,0))*Z$188","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C295,$C$195:$L$195,0))*AA$188","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C295,$C$195:$L$195,0))*AB$188","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C295,$C$195:$L$195,0))*AC$188","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C295,$C$195:$L$195,0))*AD$188","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C295,$C$195:$L$195,0))*AE$188","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C295,$C$195:$L$195,0))*AF$188","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C295,$C$195:$L$195,0))*AG$188","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C295,$C$195:$L$195,0))*AH$188","v":0}]
[null,null,"Whatcom",{"$f":"INDEX($C$201:$L$201,MATCH($C296,$C$195:$L$195,0))*D$188","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C296,$C$195:$L$195,0))*E$188","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C296,$C$195:$L$195,0))*F$188","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C296,$C$195:$L$195,0))*G$188","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C296,$C$195:$L$195,0))*H$188","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C296,$C$195:$L$195,0))*I$188","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C296,$C$195:$L$195,0))*J$188","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C296,$C$195:$L$195,0))*K$188","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C296,$C$195:$L$195,0))*L$188","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C296,$C$195:$L$195,0))*M$188","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C296,$C$195:$L$195,0))*N$188","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C296,$C$195:$L$195,0))*O$188","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C296,$C$195:$L$195,0))*P$188","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C296,$C$195:$L$195,0))*Q$188","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C296,$C$195:$L$195,0))*R$188","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C296,$C$195:$L$195,0))*S$188","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C296,$C$195:$L$195,0))*T$188","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C296,$C$195:$L$195,0))*U$188","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C296,$C$195:$L$195,0))*V$188","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C296,$C$195:$L$195,0))*W$188","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C296,$C$195:$L$195,0))*X$188","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C296,$C$195:$L$195,0))*Y$188","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C296,$C$195:$L$195,0))*Z$188","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C296,$C$195:$L$195,0))*AA$188","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C296,$C$195:$L$195,0))*AB$188","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C296,$C$195:$L$195,0))*AC$188","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C296,$C$195:$L$195,0))*AD$188","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C296,$C$195:$L$195,0))*AE$188","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C296,$C$195:$L$195,0))*AF$188","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C296,$C$195:$L$195,0))*AG$188","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C296,$C$195:$L$195,0))*AH$188","v":0}]
[null,null,"Kititas",{"$f":"INDEX($C$201:$L$201,MATCH($C297,$C$195:$L$195,0))*D$188","v":1.0747323399050962E-2},{"$f":"INDEX($C$201:$L$201,MATCH($C297,$C$195:$L$195,0))*E$188","v":4.3215815608465186E-2},{"$f":"INDEX($C$201:$L$201,MATCH($C297,$C$195:$L$195,0))*F$188","v":8.0281262103166787E-2},{"$f":"INDEX($C$201:$L$201,MATCH($C297,$C$195:$L$195,0))*G$188","v":0.13082340901659542},{"$f":"INDEX($C$201:$L$201,MATCH($C297,$C$195:$L$195,0))*H$188","v":0.19597484853973535},{"$f":"INDEX($C$201:$L$201,MATCH($C297,$C$195:$L$195,0))*I$188","v":0.29870104856871954},{"$f":"INDEX($C$201:$L$201,MATCH($C297,$C$195:$L$195,0))*J$188","v":0.42321939812950116},{"$f":"INDEX($C$201:$L$201,MATCH($C297,$C$195:$L$195,0))*K$188","v":0.57000150994353393},{"$f":"INDEX($C$201:$L$201,MATCH($C297,$C$195:$L$195,0))*L$188","v":0.73832691225208102},{"$f":"INDEX($C$201:$L$201,MATCH($C297,$C$195:$L$195,0))*M$188","v":0.92869276724328176},{"$f":"INDEX($C$201:$L$201,MATCH($C297,$C$195:$L$195,0))*N$188","v":1.141496041513876},{"$f":"INDEX($C$201:$L$201,MATCH($C297,$C$195:$L$195,0))*O$188","v":1.3801508947753016},{"$f":"INDEX($C$201:$L$201,MATCH($C297,$C$195:$L$195,0))*P$188","v":1.6399626124646438},{"$f":"INDEX($C$201:$L$201,MATCH($C297,$C$195:$L$195,0))*Q$188","v":1.9193722887509292},{"$f":"INDEX($C$201:$L$201,MATCH($C297,$C$195:$L$195,0))*R$188","v":2.2167426042802227},{"$f":"INDEX($C$201:$L$201,MATCH($C297,$C$195:$L$195,0))*S$188","v":2.5381444476121993},{"$f":"INDEX($C$201:$L$201,MATCH($C297,$C$195:$L$195,0))*T$188","v":2.8909920308697932},{"$f":"INDEX($C$201:$L$201,MATCH($C297,$C$195:$L$195,0))*U$188","v":3.2816325001247932},{"$f":"INDEX($C$201:$L$201,MATCH($C297,$C$195:$L$195,0))*V$188","v":3.7000297177431674},{"$f":"INDEX($C$201:$L$201,MATCH($C297,$C$195:$L$195,0))*W$188","v":4.1326490608289062},{"$f":"INDEX($C$201:$L$201,MATCH($C297,$C$195:$L$195,0))*X$188","v":4.5622178459695615},{"$f":"INDEX($C$201:$L$201,MATCH($C297,$C$195:$L$195,0))*Y$188","v":4.9614853352046469},{"$f":"INDEX($C$201:$L$201,MATCH($C297,$C$195:$L$195,0))*Z$188","v":5.3273459449499505},{"$f":"INDEX($C$201:$L$201,MATCH($C297,$C$195:$L$195,0))*AA$188","v":5.6662191947593605},{"$f":"INDEX($C$201:$L$201,MATCH($C297,$C$195:$L$195,0))*AB$188","v":5.9782790336778211},{"$f":"INDEX($C$201:$L$201,MATCH($C297,$C$195:$L$195,0))*AC$188","v":6.2634123233924814},{"$f":"INDEX($C$201:$L$201,MATCH($C297,$C$195:$L$195,0))*AD$188","v":6.5209429764748599},{"$f":"INDEX($C$201:$L$201,MATCH($C297,$C$195:$L$195,0))*AE$188","v":6.750295230668951},{"$f":"INDEX($C$201:$L$201,MATCH($C297,$C$195:$L$195,0))*AF$188","v":6.9514811777392795},{"$f":"INDEX($C$201:$L$201,MATCH($C297,$C$195:$L$195,0))*AG$188","v":7.1253737341942314},{"$f":"INDEX($C$201:$L$201,MATCH($C297,$C$195:$L$195,0))*AH$188","v":7.2736941718821653}]
[null,null,"Thurston",{"$f":"INDEX($C$201:$L$201,MATCH($C298,$C$195:$L$195,0))*D$188","v":0.12194897979171931},{"$f":"INDEX($C$201:$L$201,MATCH($C298,$C$195:$L$195,0))*E$188","v":0.4903662454955775},{"$f":"INDEX($C$201:$L$201,MATCH($C298,$C$195:$L$195,0))*F$188","v":0.91094476702332494},{"$f":"INDEX($C$201:$L$201,MATCH($C298,$C$195:$L$195,0))*G$188","v":1.484442281122518},{"$f":"INDEX($C$201:$L$201,MATCH($C298,$C$195:$L$195,0))*H$188","v":2.223710216663604},{"$f":"INDEX($C$201:$L$201,MATCH($C298,$C$195:$L$195,0))*I$188","v":3.3893358172220585},{"$f":"INDEX($C$201:$L$201,MATCH($C298,$C$195:$L$195,0))*J$188","v":4.8022351160025245},{"$f":"INDEX($C$201:$L$201,MATCH($C298,$C$195:$L$195,0))*K$188","v":6.4677594631135467},{"$f":"INDEX($C$201:$L$201,MATCH($C298,$C$195:$L$195,0))*L$188","v":8.3777337257630435},{"$f":"INDEX($C$201:$L$201,MATCH($C298,$C$195:$L$195,0))*M$188","v":10.537799161721292},{"$f":"INDEX($C$201:$L$201,MATCH($C298,$C$195:$L$195,0))*N$188","v":12.952460117762495},{"$f":"INDEX($C$201:$L$201,MATCH($C298,$C$195:$L$195,0))*O$188","v":15.660456778600237},{"$f":"INDEX($C$201:$L$201,MATCH($C298,$C$195:$L$195,0))*P$188","v":18.608518610716249},{"$f":"INDEX($C$201:$L$201,MATCH($C298,$C$195:$L$195,0))*Q$188","v":21.778956840020481},{"$f":"INDEX($C$201:$L$201,MATCH($C298,$C$195:$L$195,0))*R$188","v":25.153192940735686},{"$f":"INDEX($C$201:$L$201,MATCH($C298,$C$195:$L$195,0))*S$188","v":28.80011277762955},{"$f":"INDEX($C$201:$L$201,MATCH($C298,$C$195:$L$195,0))*T$188","v":32.803844795597577},{"$f":"INDEX($C$201:$L$201,MATCH($C298,$C$195:$L$195,0))*U$188","v":37.236409530293514},{"$f":"INDEX($C$201:$L$201,MATCH($C298,$C$195:$L$195,0))*V$188","v":41.983927767323607},{"$f":"INDEX($C$201:$L$201,MATCH($C298,$C$195:$L$195,0))*W$188","v":46.892823272610848},{"$f":"INDEX($C$201:$L$201,MATCH($C298,$C$195:$L$195,0))*X$188","v":51.767104352018677},{"$f":"INDEX($C$201:$L$201,MATCH($C298,$C$195:$L$195,0))*Y$188","v":56.29755916093599},{"$f":"INDEX($C$201:$L$201,MATCH($C298,$C$195:$L$195,0))*Z$188","v":60.448948902158065},{"$f":"INDEX($C$201:$L$201,MATCH($C298,$C$195:$L$195,0))*AA$188","v":64.294115327187313},{"$f":"INDEX($C$201:$L$201,MATCH($C298,$C$195:$L$195,0))*AB$188","v":67.835032221289055},{"$f":"INDEX($C$201:$L$201,MATCH($C298,$C$195:$L$195,0))*AC$188","v":71.070415813489319},{"$f":"INDEX($C$201:$L$201,MATCH($C298,$C$195:$L$195,0))*AD$188","v":73.992594596279517},{"$f":"INDEX($C$201:$L$201,MATCH($C298,$C$195:$L$195,0))*AE$188","v":76.595035443492719},{"$f":"INDEX($C$201:$L$201,MATCH($C298,$C$195:$L$195,0))*AF$188","v":78.877875559369741},{"$f":"INDEX($C$201:$L$201,MATCH($C298,$C$195:$L$195,0))*AG$188","v":80.851019854527735},{"$f":"INDEX($C$201:$L$201,MATCH($C298,$C$195:$L$195,0))*AH$188","v":82.533999456677051}]
[null,null,"Island",{"$f":"INDEX($C$201:$L$201,MATCH($C299,$C$195:$L$195,0))*D$188","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C299,$C$195:$L$195,0))*E$188","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C299,$C$195:$L$195,0))*F$188","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C299,$C$195:$L$195,0))*G$188","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C299,$C$195:$L$195,0))*H$188","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C299,$C$195:$L$195,0))*I$188","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C299,$C$195:$L$195,0))*J$188","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C299,$C$195:$L$195,0))*K$188","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C299,$C$195:$L$195,0))*L$188","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C299,$C$195:$L$195,0))*M$188","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C299,$C$195:$L$195,0))*N$188","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C299,$C$195:$L$195,0))*O$188","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C299,$C$195:$L$195,0))*P$188","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C299,$C$195:$L$195,0))*Q$188","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C299,$C$195:$L$195,0))*R$188","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C299,$C$195:$L$195,0))*S$188","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C299,$C$195:$L$195,0))*T$188","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C299,$C$195:$L$195,0))*U$188","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C299,$C$195:$L$195,0))*V$188","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C299,$C$195:$L$195,0))*W$188","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C299,$C$195:$L$195,0))*X$188","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C299,$C$195:$L$195,0))*Y$188","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C299,$C$195:$L$195,0))*Z$188","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C299,$C$195:$L$195,0))*AA$188","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C299,$C$195:$L$195,0))*AB$188","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C299,$C$195:$L$195,0))*AC$188","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C299,$C$195:$L$195,0))*AD$188","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C299,$C$195:$L$195,0))*AE$188","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C299,$C$195:$L$195,0))*AF$188","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C299,$C$195:$L$195,0))*AG$188","v":0},{"$f":"INDEX($C$201:$L$201,MATCH($C299,$C$195:$L$195,0))*AH$188","v":0}]
[null,null,"Lewis",{"$f":"INDEX($C$201:$L$201,MATCH($C300,$C$195:$L$195,0))*D$188","v":1.4605546660238182E-2},{"$f":"INDEX($C$201:$L$201,MATCH($C300,$C$195:$L$195,0))*E$188","v":5.873002866792161E-2},{"$f":"INDEX($C$201:$L$201,MATCH($C300,$C$195:$L$195,0))*F$188","v":0.1091017433879542},{"$f":"INDEX($C$201:$L$201,MATCH($C300,$C$195:$L$195,0))*G$188","v":0.17778821141755502},{"$f":"INDEX($C$201:$L$201,MATCH($C300,$C$195:$L$195,0))*H$188","v":0.26632861860590989},{"$f":"INDEX($C$201:$L$201,MATCH($C300,$C$195:$L$195,0))*I$188","v":0.40593289513533665},{"$f":"INDEX($C$201:$L$201,MATCH($C300,$C$195:$L$195,0))*J$188","v":0.57515256937780335},{"$f":"INDEX($C$201:$L$201,MATCH($C300,$C$195:$L$195,0))*K$188","v":0.77462856013262371},{"$f":"INDEX($C$201:$L$201,MATCH($C300,$C$195:$L$195,0))*L$188","v":1.0033817506933491},{"$f":"INDEX($C$201:$L$201,MATCH($C300,$C$195:$L$195,0))*M$188","v":1.2620877814280007},{"$f":"INDEX($C$201:$L$201,MATCH($C300,$C$195:$L$195,0))*N$188","v":1.5512861275096945},{"$f":"INDEX($C$201:$L$201,MATCH($C300,$C$195:$L$195,0))*O$188","v":1.8756166110708248},{"$f":"INDEX($C$201:$L$201,MATCH($C300,$C$195:$L$195,0))*P$188","v":2.2286991437806347},{"$f":"INDEX($C$201:$L$201,MATCH($C300,$C$195:$L$195,0))*Q$188","v":2.6084151821648294},{"$f":"INDEX($C$201:$L$201,MATCH($C300,$C$195:$L$195,0))*R$188","v":3.0125396192517764},{"$f":"INDEX($C$201:$L$201,MATCH($C300,$C$195:$L$195,0))*S$188","v":3.4493227554032644},{"$f":"INDEX($C$201:$L$201,MATCH($C300,$C$195:$L$195,0))*T$188","v":3.9288404594742277},{"$f":"INDEX($C$201:$L$201,MATCH($C300,$C$195:$L$195,0))*U$188","v":4.4597184640930401},{"$f":"INDEX($C$201:$L$201,MATCH($C300,$C$195:$L$195,0))*V$188","v":5.0283177196973341},{"$f":"INDEX($C$201:$L$201,MATCH($C300,$C$195:$L$195,0))*W$188","v":5.616244756685755},{"$f":"INDEX($C$201:$L$201,MATCH($C300,$C$195:$L$195,0))*X$188","v":6.2000261041147988},{"$f":"INDEX($C$201:$L$201,MATCH($C300,$C$195:$L$195,0))*Y$188","v":6.7426281760366455},{"$f":"INDEX($C$201:$L$201,MATCH($C300,$C$195:$L$195,0))*Z$188","v":7.2398305033854324},{"$f":"INDEX($C$201:$L$201,MATCH($C300,$C$195:$L$195,0))*AA$188","v":7.7003571739083414},{"$f":"INDEX($C$201:$L$201,MATCH($C300,$C$195:$L$195,0))*AB$188","v":8.1244445832918206},{"$f":"INDEX($C$201:$L$201,MATCH($C300,$C$195:$L$195,0))*AC$188","v":8.5119389772618046},{"$f":"INDEX($C$201:$L$201,MATCH($C300,$C$195:$L$195,0))*AD$188","v":8.8619215571447594},{"$f":"INDEX($C$201:$L$201,MATCH($C300,$C$195:$L$195,0))*AE$188","v":9.1736098655619429},{"$f":"INDEX($C$201:$L$201,MATCH($C300,$C$195:$L$195,0))*AF$188","v":9.4470203351472684},{"$f":"INDEX($C$201:$L$201,MATCH($C300,$C$195:$L$195,0))*AG$188","v":9.6833392540880698},{"$f":"INDEX($C$201:$L$201,MATCH($C300,$C$195:$L$195,0))*AH$188","v":9.8849058202816007}]

{"sheet":"AURORA Outputs","index":5,"n_rows":374,"n_cols":30,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
[null,null,"Monthly Demand (GWh)",null,null,null,null,null,null,null,null,"Monthly Peak (MW)",null,null,null,null,null,null,null,"Monthly Peak (MW), AC/SH Coincidence Adjustment",null,null,null,null,null,null,null,"E3 Summary",{"$f":"active_scenario","v":"Carbon Out"}]
["Year","Month","SH","WH","AC","CK","CD","Sum",null,"Year","Month","SH","WH","AC","CK","CD",null,"Year","Month","SH","WH","AC","CK","CD","Sum",null,"Year","Month","GWh","MW"]
[2020,1,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B3,MATCH('AURORA Outputs'!$A3,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":2.4998777485508308},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B3,MATCH('AURORA Outputs'!$A3,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":0.74750756841473265},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B3,MATCH('AURORA Outputs'!$A3,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":0},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B3,MATCH('AURORA Outputs'!$A3,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":0.27517846944491459},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B3,MATCH('AURORA Outputs'!$A3,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":0.33985459909586363},{"$f":"SUM(C3:G3)","v":3.8624183855063414},null,2020,1,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K3,MATCH('AURORA Outputs'!$J3,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":5.7414913437813686},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K3,MATCH('AURORA Outputs'!$J3,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":1.6589299574421803},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K3,MATCH('AURORA Outputs'!$J3,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":0},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K3,MATCH('AURORA Outputs'!$J3,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":0.36986353420015178},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K3,MATCH('AURORA Outputs'!$J3,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":0.45679381598906083},null,2020,1,{"$f":"IF(L3>N3,L3,0)","v":5.7414913437813686},{"$f":"M3","v":1.6589299574421803},{"$f":"IF(N3>L3,N3,0)","v":0},{"$f":"O3","v":0.36986353420015178},{"$f":"P3","v":0.45679381598906083},{"$f":"SUM(T3:X3)","v":8.2270786514127625},null,2020,1,{"$f":"H3","v":3.8624183855063414},{"$f":"Y3","v":8.2270786514127625}]
[2020,2,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B4,MATCH('AURORA Outputs'!$A4,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":2.5747984327589091},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B4,MATCH('AURORA Outputs'!$A4,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":0.67267251913086934},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B4,MATCH('AURORA Outputs'!$A4,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":0},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B4,MATCH('AURORA Outputs'!$A4,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":0.24854829498250347},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B4,MATCH('AURORA Outputs'!$A4,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":0.30696544434465095},{"$f":"SUM(C4:G4)","v":3.8029846912169325},null,2020,2,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K4,MATCH('AURORA Outputs'!$J4,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":5.4545167542698731},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K4,MATCH('AURORA Outputs'!$J4,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":1.7511466384340519},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K4,MATCH('AURORA Outputs'!$J4,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":0},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K4,MATCH('AURORA Outputs'!$J4,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":0.36986353420015178},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K4,MATCH('AURORA Outputs'!$J4,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":0.45679381598906083},null,2020,2,{"$f":"IF(L4>N4,L4,0)","v":5.4545167542698731},{"$f":"M4","v":1.7511466384340519},{"$f":"IF(N4>L4,N4,0)","v":0},{"$f":"O4","v":0.36986353420015178},{"$f":"P4","v":0.45679381598906083},{"$f":"SUM(T4:X4)","v":8.0323207428931376},null,2020,2,{"$f":"H4","v":3.8029846912169325},{"$f":"Y4","v":8.0323207428931376}]
[2020,3,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B5,MATCH('AURORA Outputs'!$A5,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":2.6401340849453132},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B5,MATCH('AURORA Outputs'!$A5,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":0.7229296587840699},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B5,MATCH('AURORA Outputs'!$A5,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":1.7667889815175909E-2},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B5,MATCH('AURORA Outputs'!$A5,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":0.27517846944491459},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B5,MATCH('AURORA Outputs'!$A5,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":0.33985459909586363},3.9957647020853373,null,2020,3,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K5,MATCH('AURORA Outputs'!$J5,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":5.7065873766428341},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K5,MATCH('AURORA Outputs'!$J5,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":1.7092237964752552},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K5,MATCH('AURORA Outputs'!$J5,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":0.61941477037127157},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K5,MATCH('AURORA Outputs'!$J5,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":0.36986353420015178},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K5,MATCH('AURORA Outputs'!$J5,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":0.45679381598906083},null,2020,3,5.7065873766428341,1.7092237964752552,0,0.36986353420015178,0.45679381598906083,8.2424685233073021,null,2020,3,3.9957647020853373,8.2424685233073021]
[2020,4,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B6,MATCH('AURORA Outputs'!$A6,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":1.847330399985788},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B6,MATCH('AURORA Outputs'!$A6,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":0.628786914829918},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B6,MATCH('AURORA Outputs'!$A6,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":5.1388912309466073E-2},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B6,MATCH('AURORA Outputs'!$A6,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":0.26630174462411088},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B6,MATCH('AURORA Outputs'!$A6,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":0.32889154751212607},3.1226995192614084,null,2020,4,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K6,MATCH('AURORA Outputs'!$J6,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":5.4470444597139691},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K6,MATCH('AURORA Outputs'!$J6,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":1.4917232823458748},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K6,MATCH('AURORA Outputs'!$J6,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":0.89985058940613316},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K6,MATCH('AURORA Outputs'!$J6,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":0.36986353420015178},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K6,MATCH('AURORA Outputs'!$J6,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":0.45679381598906083},null,2020,4,5.4470444597139691,1.4917232823458748,0,0.36986353420015178,0.45679381598906083,7.7654250922490569,null,2020,4,3.1226995192614084,7.7654250922490569]
[2020,5,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B7,MATCH('AURORA Outputs'!$A7,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":0.69590621825891641},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B7,MATCH('AURORA Outputs'!$A7,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":0.57308967832738877},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B7,MATCH('AURORA Outputs'!$A7,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":0.34241787940342466},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B7,MATCH('AURORA Outputs'!$A7,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":0.27517846944491459},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B7,MATCH('AURORA Outputs'!$A7,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":0.33985459909586363},2.2264468445305079,null,2020,5,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K7,MATCH('AURORA Outputs'!$J7,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":4.8288051507315135},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K7,MATCH('AURORA Outputs'!$J7,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":1.2907682723946452},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K7,MATCH('AURORA Outputs'!$J7,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":2.4287659805126065},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K7,MATCH('AURORA Outputs'!$J7,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":0.36986353420015178},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K7,MATCH('AURORA Outputs'!$J7,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":0.45679381598906083},null,2020,5,4.8288051507315135,1.2907682723946452,0,0.36986353420015178,0.45679381598906083,6.9462307733153716,null,2020,5,2.2264468445305079,6.9462307733153716]
[2020,6,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B8,MATCH('AURORA Outputs'!$A8,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":0.48438094966954198},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B8,MATCH('AURORA Outputs'!$A8,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":0.48623459244568584},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B8,MATCH('AURORA Outputs'!$A8,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":0.3633491563285402},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B8,MATCH('AURORA Outputs'!$A8,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":0.26630174462411088},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B8,MATCH('AURORA Outputs'!$A8,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":0.32889154751212607},1.9291579905800051,null,2020,6,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K8,MATCH('AURORA Outputs'!$J8,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":2.4841983223928557},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K8,MATCH('AURORA Outputs'!$J8,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":1.0616289333059867},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K8,MATCH('AURORA Outputs'!$J8,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":2.1503395192765526},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K8,MATCH('AURORA Outputs'!$J8,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":0.36986353420015178},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K8,MATCH('AURORA Outputs'!$J8,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":0.45679381598906083},null,2020,6,2.4841983223928557,1.0616289333059867,0,0.36986353420015178,0.45679381598906083,4.3724846058880553,null,2020,6,1.9291579905800051,4.3724846058880553]
[2020,7,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B9,MATCH('AURORA Outputs'!$A9,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":0.17607625066759008},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B9,MATCH('AURORA Outputs'!$A9,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":0.45262294014036086},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B9,MATCH('AURORA Outputs'!$A9,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":0.76462251618246035},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B9,MATCH('AURORA Outputs'!$A9,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":0.27517846944491459},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B9,MATCH('AURORA Outputs'!$A9,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":0.33985459909586363},2.0083547755311897,null,2020,7,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K9,MATCH('AURORA Outputs'!$J9,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":1.9804796932606128},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K9,MATCH('AURORA Outputs'!$J9,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":0.94020750133695341},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K9,MATCH('AURORA Outputs'!$J9,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":3.9468752308335664},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K9,MATCH('AURORA Outputs'!$J9,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":0.36986353420015178},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K9,MATCH('AURORA Outputs'!$J9,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":0.45679381598906083},null,2020,7,0,0.94020750133695341,3.9468752308335664,0.36986353420015178,0.45679381598906083,5.7137400823597329,null,2020,7,2.0083547755311897,5.7137400823597329]
[2020,8,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B10,MATCH('AURORA Outputs'!$A10,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":6.3371452910293058E-2},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B10,MATCH('AURORA Outputs'!$A10,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":0.43576260752679191},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B10,MATCH('AURORA Outputs'!$A10,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":1.0147652207408611},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B10,MATCH('AURORA Outputs'!$A10,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":0.27517846944491459},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B10,MATCH('AURORA Outputs'!$A10,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":0.33985459909586363},2.1289323497187245,null,2020,8,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K10,MATCH('AURORA Outputs'!$J10,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":0.9787845988110293},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K10,MATCH('AURORA Outputs'!$J10,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":1.0628264390525457},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K10,MATCH('AURORA Outputs'!$J10,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":4.2785012220254117},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K10,MATCH('AURORA Outputs'!$J10,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":0.36986353420015178},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K10,MATCH('AURORA Outputs'!$J10,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":0.45679381598906083},null,2020,8,0,1.0628264390525457,4.2785012220254117,0.36986353420015178,0.45679381598906083,6.1679850112671701,null,2020,8,2.1289323497187245,6.1679850112671701]
[2020,9,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B11,MATCH('AURORA Outputs'!$A11,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":0.28470761523845911},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B11,MATCH('AURORA Outputs'!$A11,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":0.44285897813023806},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B11,MATCH('AURORA Outputs'!$A11,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":0.59209366593230173},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B11,MATCH('AURORA Outputs'!$A11,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":0.26630174462411088},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B11,MATCH('AURORA Outputs'!$A11,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":0.32889154751212607},1.914853551437236,null,2020,9,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K11,MATCH('AURORA Outputs'!$J11,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":2.1435768384304628},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K11,MATCH('AURORA Outputs'!$J11,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":1.0457219147989429},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K11,MATCH('AURORA Outputs'!$J11,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":4.1842304989620214},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K11,MATCH('AURORA Outputs'!$J11,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":0.36986353420015178},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K11,MATCH('AURORA Outputs'!$J11,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":0.45679381598906083},null,2020,9,0,1.0457219147989429,4.1842304989620214,0.36986353420015178,0.45679381598906083,6.0566097639501768,null,2020,9,1.914853551437236,6.0566097639501768]
[2020,10,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B12,MATCH('AURORA Outputs'!$A12,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":1.3894382994489971},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B12,MATCH('AURORA Outputs'!$A12,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":0.51320339418088734},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B12,MATCH('AURORA Outputs'!$A12,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":9.369931888109366E-2},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B12,MATCH('AURORA Outputs'!$A12,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":0.27517846944491459},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B12,MATCH('AURORA Outputs'!$A12,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":0.33985459909586363},2.6113740810517561,null,2020,10,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K12,MATCH('AURORA Outputs'!$J12,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":5.0555934362046901},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K12,MATCH('AURORA Outputs'!$J12,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":1.2030801111593039},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K12,MATCH('AURORA Outputs'!$J12,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":1.5713032749560192},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K12,MATCH('AURORA Outputs'!$J12,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":0.36986353420015178},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K12,MATCH('AURORA Outputs'!$J12,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":0.45679381598906083},null,2020,10,5.0555934362046901,1.2030801111593039,0,0.36986353420015178,0.45679381598906083,7.0853308975532068,null,2020,10,2.6113740810517561,7.0853308975532068]
[2020,11,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B13,MATCH('AURORA Outputs'!$A13,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":1.9761452356450173},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B13,MATCH('AURORA Outputs'!$A13,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":0.57554775014253978},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B13,MATCH('AURORA Outputs'!$A13,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":0},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B13,MATCH('AURORA Outputs'!$A13,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":0.26630174462411088},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B13,MATCH('AURORA Outputs'!$A13,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":0.32889154751212607},3.1468862779237936,null,2020,11,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K13,MATCH('AURORA Outputs'!$J13,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":5.1004873218531843},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K13,MATCH('AURORA Outputs'!$J13,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":1.3176874156238796},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K13,MATCH('AURORA Outputs'!$J13,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":0},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K13,MATCH('AURORA Outputs'!$J13,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":0.36986353420015178},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K13,MATCH('AURORA Outputs'!$J13,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":0.45679381598906083},null,2020,11,5.1004873218531843,1.3176874156238796,0,0.36986353420015178,0.45679381598906083,7.2448320876662766,null,2020,11,3.1468862779237936,7.2448320876662766]
[2020,12,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B14,MATCH('AURORA Outputs'!$A14,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":2.9420462225862933},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B14,MATCH('AURORA Outputs'!$A14,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":0.71592520514005564},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B14,MATCH('AURORA Outputs'!$A14,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":0},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B14,MATCH('AURORA Outputs'!$A14,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":0.27517846944491459},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B14,MATCH('AURORA Outputs'!$A14,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":0.33985459909586363},4.2730044962671272,null,2020,12,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K14,MATCH('AURORA Outputs'!$J14,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":5.6298016888671203},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K14,MATCH('AURORA Outputs'!$J14,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":1.6213308537573321},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K14,MATCH('AURORA Outputs'!$J14,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":0},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K14,MATCH('AURORA Outputs'!$J14,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":0.36986353420015178},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K14,MATCH('AURORA Outputs'!$J14,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":0.45679381598906083},null,2020,12,5.6298016888671203,1.6213308537573321,0,0.36986353420015178,0.45679381598906083,8.0777898928136658,null,2020,12,4.2730044962671272,8.0777898928136658]
[2021,1,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B15,MATCH('AURORA Outputs'!$A15,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":7.5252012975169933},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B15,MATCH('AURORA Outputs'!$A15,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":2.3544822199511692},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B15,MATCH('AURORA Outputs'!$A15,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":0},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B15,MATCH('AURORA Outputs'!$A15,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":0.84981628496678674},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B15,MATCH('AURORA Outputs'!$A15,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":1.016938855039893},11.746438657474842,null,2021,1,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K15,MATCH('AURORA Outputs'!$J15,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":17.283196402285007},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K15,MATCH('AURORA Outputs'!$J15,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":5.2252595879736674},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K15,MATCH('AURORA Outputs'!$J15,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":0},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K15,MATCH('AURORA Outputs'!$J15,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":1.1422261894714965},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K15,MATCH('AURORA Outputs'!$J15,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":1.3668532997847826},null,2021,1,17.283196402285007,5.2252595879736674,0,1.1422261894714965,1.3668532997847826,25.017535479514954,null,2021,1,11.746438657474842,25.017535479514954]
[2021,2,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B16,MATCH('AURORA Outputs'!$A16,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":7.7507296179879779},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B16,MATCH('AURORA Outputs'!$A16,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":2.118768495551433},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B16,MATCH('AURORA Outputs'!$A16,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":0},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B16,MATCH('AURORA Outputs'!$A16,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":0.76757599932484144},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B16,MATCH('AURORA Outputs'!$A16,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":0.91852541745538674},11.555599530319638,null,2021,2,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K16,MATCH('AURORA Outputs'!$J16,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":16.419337537747261},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K16,MATCH('AURORA Outputs'!$J16,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":5.5157215778619184},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K16,MATCH('AURORA Outputs'!$J16,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":0},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K16,MATCH('AURORA Outputs'!$J16,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":1.1422261894714965},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K16,MATCH('AURORA Outputs'!$J16,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":1.3668532997847826},null,2021,2,16.419337537747261,5.5157215778619184,0,1.1422261894714965,1.3668532997847826,24.444138604865458,null,2021,2,11.555599530319638,24.444138604865458]
[2021,3,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B17,MATCH('AURORA Outputs'!$A17,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":7.9474048093617329},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B17,MATCH('AURORA Outputs'!$A17,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":2.2770672830674075},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B17,MATCH('AURORA Outputs'!$A17,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":5.4562628087228081E-2},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B17,MATCH('AURORA Outputs'!$A17,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":0.84981628496678674},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B17,MATCH('AURORA Outputs'!$A17,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":1.016938855039893},12.145789860523047,null,2021,3,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K17,MATCH('AURORA Outputs'!$J17,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":17.178127512835651},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K17,MATCH('AURORA Outputs'!$J17,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":5.383673970355896},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K17,MATCH('AURORA Outputs'!$J17,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":1.9128995087162857},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K17,MATCH('AURORA Outputs'!$J17,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":1.1422261894714965},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K17,MATCH('AURORA Outputs'!$J17,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":1.3668532997847826},null,2021,3,17.178127512835651,5.383673970355896,0,1.1422261894714965,1.3668532997847826,25.070880972447828,null,2021,3,12.145789860523047,25.070880972447828]
[2021,4,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B18,MATCH('AURORA Outputs'!$A18,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":5.5608851796749983},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B18,MATCH('AURORA Outputs'!$A18,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":1.9805386241702905},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B18,MATCH('AURORA Outputs'!$A18,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":0.1587011317978754},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B18,MATCH('AURORA Outputs'!$A18,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":0.82240285641947164},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B18,MATCH('AURORA Outputs'!$A18,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":0.98413437584505759},9.5066621679076935,null,2021,4,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K18,MATCH('AURORA Outputs'!$J18,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":16.396844229536438},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K18,MATCH('AURORA Outputs'!$J18,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":4.6985958320383183},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K18,MATCH('AURORA Outputs'!$J18,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":2.7789517343303043},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K18,MATCH('AURORA Outputs'!$J18,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":1.1422261894714965},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K18,MATCH('AURORA Outputs'!$J18,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":1.3668532997847826},null,2021,4,16.396844229536438,4.6985958320383183,0,1.1422261894714965,1.3668532997847826,23.604519550831036,null,2021,4,9.5066621679076935,23.604519550831036]
[2021,5,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B19,MATCH('AURORA Outputs'!$A19,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":2.0948361893408207},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B19,MATCH('AURORA Outputs'!$A19,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":1.8051047441846575},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B19,MATCH('AURORA Outputs'!$A19,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":1.0574675074245898},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B19,MATCH('AURORA Outputs'!$A19,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":0.84981628496678674},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B19,MATCH('AURORA Outputs'!$A19,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":1.016938855039893},6.824163580956748,null,2021,5,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K19,MATCH('AURORA Outputs'!$J19,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":14.53580312349526},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K19,MATCH('AURORA Outputs'!$J19,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":4.0656323438642827},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K19,MATCH('AURORA Outputs'!$J19,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":7.5006045595661739},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K19,MATCH('AURORA Outputs'!$J19,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":1.1422261894714965},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K19,MATCH('AURORA Outputs'!$J19,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":1.3668532997847826},null,2021,5,14.53580312349526,4.0656323438642827,0,1.1422261894714965,1.3668532997847826,21.110514956615823,null,2021,5,6.824163580956748,21.110514956615823]
[2021,6,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B20,MATCH('AURORA Outputs'!$A20,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":1.4580969621649584},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B20,MATCH('AURORA Outputs'!$A20,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":1.5315305837858793},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B20,MATCH('AURORA Outputs'!$A20,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":1.1221082477848168},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B20,MATCH('AURORA Outputs'!$A20,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":0.82240285641947164},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B20,MATCH('AURORA Outputs'!$A20,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":0.98413437584505759},5.9182730260001835,null,2021,6,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K20,MATCH('AURORA Outputs'!$J20,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":7.4780026542486384},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K20,MATCH('AURORA Outputs'!$J20,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":3.3438945012364742},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K20,MATCH('AURORA Outputs'!$J20,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":6.6407577067169514},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K20,MATCH('AURORA Outputs'!$J20,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":1.1422261894714965},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K20,MATCH('AURORA Outputs'!$J20,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":1.3668532997847826},null,2021,6,7.4780026542486384,3.3438945012364742,0,1.1422261894714965,1.3668532997847826,13.330976644741392,null,2021,6,5.9182730260001835,13.330976644741392]
[2021,7,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B21,MATCH('AURORA Outputs'!$A21,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":0.53002961074947685},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B21,MATCH('AURORA Outputs'!$A21,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":1.4256613711116717},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B21,MATCH('AURORA Outputs'!$A21,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":2.3613354177559307},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B21,MATCH('AURORA Outputs'!$A21,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":0.84981628496678674},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B21,MATCH('AURORA Outputs'!$A21,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":1.016938855039893},6.1837815396237588,null,2021,7,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K21,MATCH('AURORA Outputs'!$J21,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":5.9616948733074251},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K21,MATCH('AURORA Outputs'!$J21,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":2.9614440555528461},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K21,MATCH('AURORA Outputs'!$J21,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":12.188885462806482},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K21,MATCH('AURORA Outputs'!$J21,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":1.1422261894714965},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K21,MATCH('AURORA Outputs'!$J21,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":1.3668532997847826},null,2021,7,0,2.9614440555528461,12.188885462806482,1.1422261894714965,1.3668532997847826,17.659409007615608,null,2021,7,6.1837815396237588,17.659409007615608]
[2021,8,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B22,MATCH('AURORA Outputs'!$A22,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":0.19076250426346661},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B22,MATCH('AURORA Outputs'!$A22,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":1.3725550815723042},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B22,MATCH('AURORA Outputs'!$A22,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":3.1338353314598275},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B22,MATCH('AURORA Outputs'!$A22,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":0.84981628496678674},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B22,MATCH('AURORA Outputs'!$A22,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":1.016938855039893},6.5639080573022781,null,2021,8,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K22,MATCH('AURORA Outputs'!$J22,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":2.9463645321184906},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K22,MATCH('AURORA Outputs'!$J22,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":3.3476663774123123},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K22,MATCH('AURORA Outputs'!$J22,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":13.213025063559298},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K22,MATCH('AURORA Outputs'!$J22,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":1.1422261894714965},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K22,MATCH('AURORA Outputs'!$J22,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":1.3668532997847826},null,2021,8,0,3.3476663774123123,13.213025063559298,1.1422261894714965,1.3668532997847826,19.069770930227889,null,2021,8,6.5639080573022781,19.069770930227889]
[2021,9,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B23,MATCH('AURORA Outputs'!$A23,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":0.85703475573851862},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B23,MATCH('AURORA Outputs'!$A23,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":1.3949070671815245},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B23,MATCH('AURORA Outputs'!$A23,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":1.8285254676717615},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B23,MATCH('AURORA Outputs'!$A23,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":0.82240285641947164},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B23,MATCH('AURORA Outputs'!$A23,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":0.98413437584505759},5.8870045228563335,null,2021,9,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K23,MATCH('AURORA Outputs'!$J23,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":6.4526544208952838},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K23,MATCH('AURORA Outputs'!$J23,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":3.2937909386375073},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K23,MATCH('AURORA Outputs'!$J23,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":12.921894744328776},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K23,MATCH('AURORA Outputs'!$J23,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":1.1422261894714965},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K23,MATCH('AURORA Outputs'!$J23,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":1.3668532997847826},null,2021,9,0,3.2937909386375073,12.921894744328776,1.1422261894714965,1.3668532997847826,18.724765172222565,null,2021,9,5.8870045228563335,18.724765172222565]
[2021,10,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B24,MATCH('AURORA Outputs'!$A24,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":4.1825256854638537},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B24,MATCH('AURORA Outputs'!$A24,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":1.6164762978655038},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B24,MATCH('AURORA Outputs'!$A24,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":0.28936568778826777},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B24,MATCH('AURORA Outputs'!$A24,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":0.84981628496678674},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B24,MATCH('AURORA Outputs'!$A24,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":1.016938855039893},7.9551228111243049,null,2021,10,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K24,MATCH('AURORA Outputs'!$J24,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":15.218487507199113},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K24,MATCH('AURORA Outputs'!$J24,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":3.7894341817952739},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K24,MATCH('AURORA Outputs'!$J24,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":4.8525566494096424},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K24,MATCH('AURORA Outputs'!$J24,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":1.1422261894714965},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K24,MATCH('AURORA Outputs'!$J24,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":1.3668532997847826},null,2021,10,15.218487507199113,3.7894341817952739,0,1.1422261894714965,1.3668532997847826,21.517001178250666,null,2021,10,7.9551228111243049,21.517001178250666]
[2021,11,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B25,MATCH('AURORA Outputs'!$A25,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":5.948647168837951},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B25,MATCH('AURORA Outputs'!$A25,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":1.8128471224944986},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B25,MATCH('AURORA Outputs'!$A25,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":0},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B25,MATCH('AURORA Outputs'!$A25,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":0.82240285641947164},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B25,MATCH('AURORA Outputs'!$A25,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":0.98413437584505759},9.5680315235969786,null,2021,11,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K25,MATCH('AURORA Outputs'!$J25,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":15.353628326276553},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K25,MATCH('AURORA Outputs'!$J25,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":4.1504216447190752},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K25,MATCH('AURORA Outputs'!$J25,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":0},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K25,MATCH('AURORA Outputs'!$J25,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":1.1422261894714965},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K25,MATCH('AURORA Outputs'!$J25,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":1.3668532997847826},null,2021,11,15.353628326276553,4.1504216447190752,0,1.1422261894714965,1.3668532997847826,22.013129460251907,null,2021,11,9.5680315235969786,22.013129460251907]
[2021,12,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B26,MATCH('AURORA Outputs'!$A26,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":8.8562290953609555},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B26,MATCH('AURORA Outputs'!$A26,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":2.2550048153919611},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B26,MATCH('AURORA Outputs'!$A26,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":0},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B26,MATCH('AURORA Outputs'!$A26,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":0.84981628496678674},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B26,MATCH('AURORA Outputs'!$A26,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":1.016938855039893},12.977989050759597,null,2021,12,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K26,MATCH('AURORA Outputs'!$J26,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":16.946985106925805},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K26,MATCH('AURORA Outputs'!$J26,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":5.1068307922628531},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K26,MATCH('AURORA Outputs'!$J26,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":0},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K26,MATCH('AURORA Outputs'!$J26,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":1.1422261894714965},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K26,MATCH('AURORA Outputs'!$J26,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":1.3668532997847826},null,2021,12,16.946985106925805,5.1068307922628531,0,1.1422261894714965,1.3668532997847826,24.562895388444936,null,2021,12,12.977989050759597,24.562895388444936]
[2022,1,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B27,MATCH('AURORA Outputs'!$A27,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":14.58757338545057},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B27,MATCH('AURORA Outputs'!$A27,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":4.7718879995596986},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B27,MATCH('AURORA Outputs'!$A27,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":0},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B27,MATCH('AURORA Outputs'!$A27,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":1.7009778714301553},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B27,MATCH('AURORA Outputs'!$A27,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":1.9766075134025343},23.037046769842959,null,2022,1,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K27,MATCH('AURORA Outputs'!$J27,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":33.503408863850211},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K27,MATCH('AURORA Outputs'!$J27,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":10.590164287990641},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K27,MATCH('AURORA Outputs'!$J27,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":0},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K27,MATCH('AURORA Outputs'!$J27,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":2.286260579879249},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K27,MATCH('AURORA Outputs'!$J27,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":2.6567305287668699},null,2022,1,33.503408863850211,10.590164287990641,0,2.286260579879249,2.6567305287668699,49.036564260486969,null,2022,1,23.037046769842959,49.036564260486969]
[2022,2,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B28,MATCH('AURORA Outputs'!$A28,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":15.024759155677527},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B28,MATCH('AURORA Outputs'!$A28,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":4.2941610992402142},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B28,MATCH('AURORA Outputs'!$A28,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":0},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B28,MATCH('AURORA Outputs'!$A28,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":1.53636710967885},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B28,MATCH('AURORA Outputs'!$A28,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":1.7853229153313244},22.640610279927916,null,2022,2,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K28,MATCH('AURORA Outputs'!$J28,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":31.828821821869766},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K28,MATCH('AURORA Outputs'!$J28,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":11.178850867201554},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K28,MATCH('AURORA Outputs'!$J28,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":0},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K28,MATCH('AURORA Outputs'!$J28,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":2.286260579879249},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K28,MATCH('AURORA Outputs'!$J28,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":2.6567305287668699},null,2022,2,31.828821821869766,11.178850867201554,0,2.286260579879249,2.6567305287668699,47.950663797717439,null,2022,2,22.640610279927916,47.950663797717439]
[2022,3,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B29,MATCH('AURORA Outputs'!$A29,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":15.406013247605813},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B29,MATCH('AURORA Outputs'!$A29,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":4.6149892108697674},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B29,MATCH('AURORA Outputs'!$A29,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":0.10921163153172017},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B29,MATCH('AURORA Outputs'!$A29,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":1.7009778714301553},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B29,MATCH('AURORA Outputs'!$A29,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":1.9766075134025343},23.807799474839989,null,2022,3,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K29,MATCH('AURORA Outputs'!$J29,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":33.299733231163017},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K29,MATCH('AURORA Outputs'!$J29,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":10.911226678626614},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K29,MATCH('AURORA Outputs'!$J29,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":3.8288272326096586},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K29,MATCH('AURORA Outputs'!$J29,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":2.286260579879249},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K29,MATCH('AURORA Outputs'!$J29,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":2.6567305287668699},null,2022,3,33.299733231163017,10.911226678626614,0,2.286260579879249,2.6567305287668699,49.153951018435748,null,2022,3,23.807799474839989,49.153951018435748]
[2022,4,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B30,MATCH('AURORA Outputs'!$A30,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":10.779754247017923},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B30,MATCH('AURORA Outputs'!$A30,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":4.014007161854332},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B30,MATCH('AURORA Outputs'!$A30,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":0.31765349539007232},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B30,MATCH('AURORA Outputs'!$A30,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":1.6461076175130536},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B30,MATCH('AURORA Outputs'!$A30,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":1.912845980712131},18.670368502487513,null,2022,4,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K30,MATCH('AURORA Outputs'!$J30,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":31.785218631571702},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K30,MATCH('AURORA Outputs'!$J30,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":9.5227616822478591},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K30,MATCH('AURORA Outputs'!$J30,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":5.5623026876368007},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K30,MATCH('AURORA Outputs'!$J30,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":2.286260579879249},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K30,MATCH('AURORA Outputs'!$J30,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":2.6567305287668699},null,2022,4,31.785218631571702,9.5227616822478591,0,2.286260579879249,2.6567305287668699,46.250971422465682,null,2022,4,18.670368502487513,46.250971422465682]
[2022,5,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B31,MATCH('AURORA Outputs'!$A31,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":4.0608317883257037},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B31,MATCH('AURORA Outputs'!$A31,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":3.6584509297766852},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B31,MATCH('AURORA Outputs'!$A31,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":2.1166090385711103},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B31,MATCH('AURORA Outputs'!$A31,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":1.7009778714301553},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B31,MATCH('AURORA Outputs'!$A31,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":1.9766075134025343},13.513477141506188,null,2022,5,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K31,MATCH('AURORA Outputs'!$J31,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":28.177597700996248},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K31,MATCH('AURORA Outputs'!$J31,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":8.2399187506755105},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K31,MATCH('AURORA Outputs'!$J31,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":15.013082949650423},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K31,MATCH('AURORA Outputs'!$J31,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":2.286260579879249},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K31,MATCH('AURORA Outputs'!$J31,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":2.6567305287668699},null,2022,5,28.177597700996248,8.2399187506755105,0,2.286260579879249,2.6567305287668699,41.360507560317878,null,2022,5,13.513477141506188,41.360507560317878]
[2022,6,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B32,MATCH('AURORA Outputs'!$A32,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":2.8265152781630101},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B32,MATCH('AURORA Outputs'!$A32,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":3.103991336947971},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B32,MATCH('AURORA Outputs'!$A32,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":2.2459928488023992},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B32,MATCH('AURORA Outputs'!$A32,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":1.6461076175130536},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B32,MATCH('AURORA Outputs'!$A32,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":1.912845980712131},11.735453062138564,null,2022,6,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K32,MATCH('AURORA Outputs'!$J32,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":14.496078999433552},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K32,MATCH('AURORA Outputs'!$J32,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":6.7771546147309305},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K32,MATCH('AURORA Outputs'!$J32,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":13.292028063566963},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K32,MATCH('AURORA Outputs'!$J32,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":2.286260579879249},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K32,MATCH('AURORA Outputs'!$J32,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":2.6567305287668699},null,2022,6,14.496078999433552,6.7771546147309305,0,2.286260579879249,2.6567305287668699,26.216224722810601,null,2022,6,11.735453062138564,26.216224722810601]
[2022,7,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B33,MATCH('AURORA Outputs'!$A33,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":1.027460334625333},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B33,MATCH('AURORA Outputs'!$A33,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":2.8894235558868204},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B33,MATCH('AURORA Outputs'!$A33,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":4.7264089470632804},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B33,MATCH('AURORA Outputs'!$A33,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":1.7009778714301553},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B33,MATCH('AURORA Outputs'!$A33,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":1.9766075134025343},12.320878222408123,null,2022,7,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K33,MATCH('AURORA Outputs'!$J33,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":11.55672227595187},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K33,MATCH('AURORA Outputs'!$J33,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":6.0020327315757402},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K33,MATCH('AURORA Outputs'!$J33,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":24.397066538258617},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K33,MATCH('AURORA Outputs'!$J33,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":2.286260579879249},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K33,MATCH('AURORA Outputs'!$J33,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":2.6567305287668699},null,2022,7,0,6.0020327315757402,24.397066538258617,2.286260579879249,2.6567305287668699,35.342090378480478,null,2022,7,12.320878222408123,35.342090378480478]
[2022,8,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B34,MATCH('AURORA Outputs'!$A34,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":0.36979237100990847},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B34,MATCH('AURORA Outputs'!$A34,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":2.7817917107164889},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B34,MATCH('AURORA Outputs'!$A34,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":6.2726316803018936},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B34,MATCH('AURORA Outputs'!$A34,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":1.7009778714301553},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B34,MATCH('AURORA Outputs'!$A34,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":1.9766075134025343},13.10180114686098,null,2022,8,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K34,MATCH('AURORA Outputs'!$J34,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":5.7115161619329671},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K34,MATCH('AURORA Outputs'!$J34,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":6.7847991705091779},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K34,MATCH('AURORA Outputs'!$J34,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":26.44696700375032},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K34,MATCH('AURORA Outputs'!$J34,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":2.286260579879249},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K34,MATCH('AURORA Outputs'!$J34,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":2.6567305287668699},null,2022,8,0,6.7847991705091779,26.44696700375032,2.286260579879249,2.6567305287668699,38.174757282905617,null,2022,8,13.10180114686098,38.174757282905617]
[2022,9,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B35,MATCH('AURORA Outputs'!$A35,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":1.6613585336703913},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B35,MATCH('AURORA Outputs'!$A35,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":2.8270930389623312},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B35,MATCH('AURORA Outputs'!$A35,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":3.659945582212135},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B35,MATCH('AURORA Outputs'!$A35,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":1.6461076175130536},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B35,MATCH('AURORA Outputs'!$A35,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":1.912845980712131},11.707350753070042,null,2022,9,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K35,MATCH('AURORA Outputs'!$J35,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":12.508445445415607},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K35,MATCH('AURORA Outputs'!$J35,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":6.6756084713473731},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K35,MATCH('AURORA Outputs'!$J35,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":25.864245491496806},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K35,MATCH('AURORA Outputs'!$J35,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":2.286260579879249},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K35,MATCH('AURORA Outputs'!$J35,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":2.6567305287668699},null,2022,9,0,6.6756084713473731,25.864245491496806,2.286260579879249,2.6567305287668699,37.482845071490296,null,2022,9,11.707350753070042,37.482845071490296]
[2022,10,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B36,MATCH('AURORA Outputs'!$A36,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":8.1078097397032494},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B36,MATCH('AURORA Outputs'!$A36,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":3.2761529401216145},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B36,MATCH('AURORA Outputs'!$A36,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":0.57918945586956461},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B36,MATCH('AURORA Outputs'!$A36,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":1.7009778714301553},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B36,MATCH('AURORA Outputs'!$A36,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":1.9766075134025343},15.640737520527116,null,2022,10,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K36,MATCH('AURORA Outputs'!$J36,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":29.50097871801529},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K36,MATCH('AURORA Outputs'!$J36,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":7.6801410280368225},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K36,MATCH('AURORA Outputs'!$J36,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":9.712795137633325},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K36,MATCH('AURORA Outputs'!$J36,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":2.286260579879249},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K36,MATCH('AURORA Outputs'!$J36,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":2.6567305287668699},null,2022,10,29.50097871801529,7.6801410280368225,0,2.286260579879249,2.6567305287668699,42.12411085469823,null,2022,10,15.640737520527116,42.12411085469823]
[2022,11,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B37,MATCH('AURORA Outputs'!$A37,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":11.531429351691767},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B37,MATCH('AURORA Outputs'!$A37,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":3.6741426015301255},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B37,MATCH('AURORA Outputs'!$A37,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":0},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B37,MATCH('AURORA Outputs'!$A37,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":1.6461076175130536},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B37,MATCH('AURORA Outputs'!$A37,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":1.912845980712131},18.764525551447075,null,2022,11,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K37,MATCH('AURORA Outputs'!$J37,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":29.762948669079933},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K37,MATCH('AURORA Outputs'!$J37,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":8.4117633472545545},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K37,MATCH('AURORA Outputs'!$J37,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":0},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K37,MATCH('AURORA Outputs'!$J37,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":2.286260579879249},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K37,MATCH('AURORA Outputs'!$J37,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":2.6567305287668699},null,2022,11,29.762948669079933,8.4117633472545545,0,2.286260579879249,2.6567305287668699,43.117703124980608,null,2022,11,18.764525551447075,43.117703124980608]
[2022,12,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B38,MATCH('AURORA Outputs'!$A38,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":17.167765583834729},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B38,MATCH('AURORA Outputs'!$A38,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":4.5702746558610174},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B38,MATCH('AURORA Outputs'!$A38,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":0},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B38,MATCH('AURORA Outputs'!$A38,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":1.7009778714301553},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B38,MATCH('AURORA Outputs'!$A38,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":1.9766075134025343},25.415625624528435,null,2022,12,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K38,MATCH('AURORA Outputs'!$J38,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":32.851664578193954},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K38,MATCH('AURORA Outputs'!$J38,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":10.350141685880498},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K38,MATCH('AURORA Outputs'!$J38,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":0},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K38,MATCH('AURORA Outputs'!$J38,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":2.286260579879249},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K38,MATCH('AURORA Outputs'!$J38,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":2.6567305287668699},null,2022,12,32.851664578193954,10.350141685880498,0,2.286260579879249,2.6567305287668699,48.144797372720568,null,2022,12,25.415625624528435,48.144797372720568]
[2023,1,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B39,MATCH('AURORA Outputs'!$A39,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":23.593828058468024},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B39,MATCH('AURORA Outputs'!$A39,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":7.9528849287577499},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B39,MATCH('AURORA Outputs'!$A39,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":0},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B39,MATCH('AURORA Outputs'!$A39,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":2.8162652792281748},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B39,MATCH('AURORA Outputs'!$A39,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":3.2091971791147826},37.572175445568732,null,2023,1,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K39,MATCH('AURORA Outputs'!$J39,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":54.188153657868881},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K39,MATCH('AURORA Outputs'!$J39,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":17.649692944763309},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K39,MATCH('AURORA Outputs'!$J39,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":0},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K39,MATCH('AURORA Outputs'!$J39,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":3.7853027946615669},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K39,MATCH('AURORA Outputs'!$J39,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":4.3134370687026031},null,2023,1,54.188153657868881,17.649692944763309,0,3.7853027946615669,4.3134370687026031,79.936586465996356,null,2023,1,37.572175445568732,79.936586465996356]
[2023,2,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B40,MATCH('AURORA Outputs'!$A40,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":24.300928932601852},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B40,MATCH('AURORA Outputs'!$A40,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":7.1566996314574993},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B40,MATCH('AURORA Outputs'!$A40,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":0},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B40,MATCH('AURORA Outputs'!$A40,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":2.5437234780125473},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B40,MATCH('AURORA Outputs'!$A40,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":2.8986297101681813},36.89998175224008,null,2023,2,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K40,MATCH('AURORA Outputs'!$J40,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":51.479689563571213},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K40,MATCH('AURORA Outputs'!$J40,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":18.630804954098071},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K40,MATCH('AURORA Outputs'!$J40,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":0},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K40,MATCH('AURORA Outputs'!$J40,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":3.7853027946615669},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K40,MATCH('AURORA Outputs'!$J40,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":4.3134370687026031},null,2023,2,51.479689563571213,18.630804954098071,0,3.7853027946615669,4.3134370687026031,78.20923438103344,null,2023,2,36.89998175224008,78.20923438103344]
[2023,3,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B41,MATCH('AURORA Outputs'!$A41,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":24.917566344038246},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B41,MATCH('AURORA Outputs'!$A41,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":7.6913955534774594},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B41,MATCH('AURORA Outputs'!$A41,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":0.1808188872627999},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B41,MATCH('AURORA Outputs'!$A41,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":2.8162652792281748},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B41,MATCH('AURORA Outputs'!$A41,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":3.2091971791147826},38.815243243121465,null,2023,3,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K41,MATCH('AURORA Outputs'!$J41,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":53.858730269184214},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K41,MATCH('AURORA Outputs'!$J41,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":18.184779318943797},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K41,MATCH('AURORA Outputs'!$J41,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":6.3392906965308091},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K41,MATCH('AURORA Outputs'!$J41,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":3.7853027946615669},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K41,MATCH('AURORA Outputs'!$J41,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":4.3134370687026031},null,2023,3,53.858730269184214,18.184779318943797,0,3.7853027946615669,4.3134370687026031,80.142249451492177,null,2023,3,38.815243243121465,80.142249451492177]
[2023,4,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B42,MATCH('AURORA Outputs'!$A42,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":17.435090915830536},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B42,MATCH('AURORA Outputs'!$A42,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":6.6897917688727411},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B42,MATCH('AURORA Outputs'!$A42,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":0.52593071604180952},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B42,MATCH('AURORA Outputs'!$A42,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":2.725418012156299},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B42,MATCH('AURORA Outputs'!$A42,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":3.1056746894659155},30.481906102367301,null,2023,4,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K42,MATCH('AURORA Outputs'!$J42,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":51.409166101751353},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K42,MATCH('AURORA Outputs'!$J42,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":15.87074714869437},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K42,MATCH('AURORA Outputs'!$J42,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":9.2093613884455667},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K42,MATCH('AURORA Outputs'!$J42,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":3.7853027946615669},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K42,MATCH('AURORA Outputs'!$J42,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":4.3134370687026031},null,2023,4,51.409166101751353,15.87074714869437,0,3.7853027946615669,4.3134370687026031,75.378653113809889,null,2023,4,30.481906102367301,75.378653113809889]
[2023,5,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B43,MATCH('AURORA Outputs'!$A43,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":6.5679578403134364},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B43,MATCH('AURORA Outputs'!$A43,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":6.097217550936965},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B43,MATCH('AURORA Outputs'!$A43,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":3.5044151044813598},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B43,MATCH('AURORA Outputs'!$A43,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":2.8162652792281748},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B43,MATCH('AURORA Outputs'!$A43,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":3.2091971791147826},22.195052954074718,null,2023,5,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K43,MATCH('AURORA Outputs'!$J43,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":45.574227987848012},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K43,MATCH('AURORA Outputs'!$J43,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":13.732745959771552},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K43,MATCH('AURORA Outputs'!$J43,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":24.856775008909594},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K43,MATCH('AURORA Outputs'!$J43,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":3.7853027946615669},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K43,MATCH('AURORA Outputs'!$J43,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":4.3134370687026031},null,2023,5,45.574227987848012,13.732745959771552,0,3.7853027946615669,4.3134370687026031,67.405713810983741,null,2023,5,22.195052954074718,67.405713810983741]
[2023,6,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B44,MATCH('AURORA Outputs'!$A44,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":4.5715838896224419},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B44,MATCH('AURORA Outputs'!$A44,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":5.1731486415619914},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B44,MATCH('AURORA Outputs'!$A44,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":3.71863254879313},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B44,MATCH('AURORA Outputs'!$A44,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":2.725418012156299},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B44,MATCH('AURORA Outputs'!$A44,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":3.1056746894659155},19.294457781599775,null,2023,6,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K44,MATCH('AURORA Outputs'!$J44,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":23.445845748116515},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K44,MATCH('AURORA Outputs'!$J44,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":11.294885965539834},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K44,MATCH('AURORA Outputs'!$J44,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":22.00726873329435},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K44,MATCH('AURORA Outputs'!$J44,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":3.7853027946615669},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K44,MATCH('AURORA Outputs'!$J44,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":4.3134370687026031},null,2023,6,23.445845748116515,11.294885965539834,0,3.7853027946615669,4.3134370687026031,42.839471577020518,null,2023,6,19.294457781599775,42.839471577020518]
[2023,7,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B45,MATCH('AURORA Outputs'!$A45,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":1.6618063766674478},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B45,MATCH('AURORA Outputs'!$A45,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":4.8155474421298861},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B45,MATCH('AURORA Outputs'!$A45,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":7.8253936377527946},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B45,MATCH('AURORA Outputs'!$A45,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":2.8162652792281748},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B45,MATCH('AURORA Outputs'!$A45,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":3.2091971791147826},20.328209914893087,null,2023,7,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K45,MATCH('AURORA Outputs'!$J45,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":18.691752979987029},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K45,MATCH('AURORA Outputs'!$J45,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":10.003058675573252},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K45,MATCH('AURORA Outputs'!$J45,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":40.393595096536245},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K45,MATCH('AURORA Outputs'!$J45,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":3.7853027946615669},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K45,MATCH('AURORA Outputs'!$J45,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":4.3134370687026031},null,2023,7,0,10.003058675573252,40.393595096536245,3.7853027946615669,4.3134370687026031,58.495393635473668,null,2023,7,20.328209914893087,58.495393635473668]
[2023,8,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B46,MATCH('AURORA Outputs'!$A46,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":0.59809931291540175},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B46,MATCH('AURORA Outputs'!$A46,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":4.6361669370994862},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B46,MATCH('AURORA Outputs'!$A46,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":10.385434818013392},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B46,MATCH('AURORA Outputs'!$A46,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":2.8162652792281748},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B46,MATCH('AURORA Outputs'!$A46,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":3.2091971791147826},21.645163526371238,null,2023,8,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K46,MATCH('AURORA Outputs'!$J46,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":9.2377619441634877},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K46,MATCH('AURORA Outputs'!$J46,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":11.307626472534439},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K46,MATCH('AURORA Outputs'!$J46,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":43.787562533622356},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K46,MATCH('AURORA Outputs'!$J46,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":3.7853027946615669},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K46,MATCH('AURORA Outputs'!$J46,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":4.3134370687026031},null,2023,8,0,11.307626472534439,43.787562533622356,3.7853027946615669,4.3134370687026031,63.193928869520967,null,2023,8,21.645163526371238,63.193928869520967]
[2023,9,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B47,MATCH('AURORA Outputs'!$A47,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":2.6870684075518021},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B47,MATCH('AURORA Outputs'!$A47,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":4.711666666073083},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B47,MATCH('AURORA Outputs'!$A47,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":6.0596776949146252},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B47,MATCH('AURORA Outputs'!$A47,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":2.725418012156299},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B47,MATCH('AURORA Outputs'!$A47,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":3.1056746894659155},19.289505470161725,null,2023,9,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K47,MATCH('AURORA Outputs'!$J47,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":20.231062653108108},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K47,MATCH('AURORA Outputs'!$J47,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":11.125647963021105},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K47,MATCH('AURORA Outputs'!$J47,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":42.822765524805831},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K47,MATCH('AURORA Outputs'!$J47,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":3.7853027946615669},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K47,MATCH('AURORA Outputs'!$J47,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":4.3134370687026031},null,2023,9,0,11.125647963021105,42.822765524805831,3.7853027946615669,4.3134370687026031,62.047153351191113,null,2023,9,19.289505470161725,62.047153351191113]
[2023,10,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B48,MATCH('AURORA Outputs'!$A48,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":13.113508592191542},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B48,MATCH('AURORA Outputs'!$A48,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":5.4600752038192644},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B48,MATCH('AURORA Outputs'!$A48,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":0.95894907397535889},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B48,MATCH('AURORA Outputs'!$A48,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":2.8162652792281748},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B48,MATCH('AURORA Outputs'!$A48,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":3.2091971791147826},25.55799532832912,null,2023,10,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K48,MATCH('AURORA Outputs'!$J48,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":47.714654181181153},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K48,MATCH('AURORA Outputs'!$J48,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":12.799813792411729},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K48,MATCH('AURORA Outputs'!$J48,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":16.081224905868137},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K48,MATCH('AURORA Outputs'!$J48,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":3.7853027946615669},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K48,MATCH('AURORA Outputs'!$J48,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":4.3134370687026031},null,2023,10,47.714654181181153,12.799813792411729,0,3.7853027946615669,4.3134370687026031,68.613207836957045,null,2023,10,25.55799532832912,68.613207836957045]
[2023,11,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B49,MATCH('AURORA Outputs'!$A49,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":18.650844400450136},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B49,MATCH('AURORA Outputs'!$A49,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":6.1233694765073921},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B49,MATCH('AURORA Outputs'!$A49,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":0},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B49,MATCH('AURORA Outputs'!$A49,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":2.725418012156299},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B49,MATCH('AURORA Outputs'!$A49,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":3.1056746894659155},30.605306578579743,null,2023,11,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K49,MATCH('AURORA Outputs'!$J49,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":48.138362348302984},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K49,MATCH('AURORA Outputs'!$J49,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":14.019144195092256},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K49,MATCH('AURORA Outputs'!$J49,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":0},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K49,MATCH('AURORA Outputs'!$J49,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":3.7853027946615669},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K49,MATCH('AURORA Outputs'!$J49,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":4.3134370687026031},null,2023,11,48.138362348302984,14.019144195092256,0,3.7853027946615669,4.3134370687026031,70.256246406759402,null,2023,11,30.605306578579743,70.256246406759402]
[2023,12,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B50,MATCH('AURORA Outputs'!$A50,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":27.767010909235612},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B50,MATCH('AURORA Outputs'!$A50,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":7.6168737477146182},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B50,MATCH('AURORA Outputs'!$A50,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":0},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B50,MATCH('AURORA Outputs'!$A50,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":2.8162652792281748},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B50,MATCH('AURORA Outputs'!$A50,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":3.2091971791147826},41.409347115293187,null,2023,12,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K50,MATCH('AURORA Outputs'!$J50,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":53.134027504906406},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K50,MATCH('AURORA Outputs'!$J50,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":17.249668439775117},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K50,MATCH('AURORA Outputs'!$J50,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":0},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K50,MATCH('AURORA Outputs'!$J50,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":3.7853027946615669},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K50,MATCH('AURORA Outputs'!$J50,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":4.3134370687026031},null,2023,12,53.134027504906406,17.249668439775117,0,3.7853027946615669,4.3134370687026031,78.482435808045679,null,2023,12,41.409347115293187,78.482435808045679]
[2024,1,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B51,MATCH('AURORA Outputs'!$A51,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":34.496689248186442},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B51,MATCH('AURORA Outputs'!$A51,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":11.765837028340968},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B51,MATCH('AURORA Outputs'!$A51,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":0},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B51,MATCH('AURORA Outputs'!$A51,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":4.1517142373425289},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B51,MATCH('AURORA Outputs'!$A51,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":4.694246033382564},55.108486547252504,null,2024,1,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K51,MATCH('AURORA Outputs'!$J51,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":79.228851419792022},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K51,MATCH('AURORA Outputs'!$J51,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":26.111708222689138},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K51,MATCH('AURORA Outputs'!$J51,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":0},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K51,MATCH('AURORA Outputs'!$J51,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":5.5802610716970289},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K51,MATCH('AURORA Outputs'!$J51,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":6.3094704749765613},null,2024,1,79.228851419792022,26.111708222689138,0,5.5802610716970289,6.3094704749765613,117.23029118915476,null,2024,1,55.108486547252504,117.23029118915476]
[2024,2,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B52,MATCH('AURORA Outputs'!$A52,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":35.530546028937266},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B52,MATCH('AURORA Outputs'!$A52,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":10.587926554806771},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B52,MATCH('AURORA Outputs'!$A52,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":0},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B52,MATCH('AURORA Outputs'!$A52,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":3.749935440180356},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B52,MATCH('AURORA Outputs'!$A52,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":4.2399641591842769},54.108372183108671,null,2024,2,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K52,MATCH('AURORA Outputs'!$J52,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":75.26878847581699},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K52,MATCH('AURORA Outputs'!$J52,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":27.563207158206119},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K52,MATCH('AURORA Outputs'!$J52,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":0},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K52,MATCH('AURORA Outputs'!$J52,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":5.5802610716970289},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K52,MATCH('AURORA Outputs'!$J52,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":6.3094704749765613},null,2024,2,75.26878847581699,27.563207158206119,0,5.5802610716970289,6.3094704749765613,114.7217271806967,null,2024,2,54.108372183108671,114.7217271806967]
[2024,3,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B53,MATCH('AURORA Outputs'!$A53,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":36.432135593310392},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B53,MATCH('AURORA Outputs'!$A53,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":11.378978498165896},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B53,MATCH('AURORA Outputs'!$A53,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":0.26656166028334599},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B53,MATCH('AURORA Outputs'!$A53,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":4.1517142373425289},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B53,MATCH('AURORA Outputs'!$A53,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":4.694246033382564},56.923636022484722,null,2024,3,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K53,MATCH('AURORA Outputs'!$J53,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":78.747199343563508},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K53,MATCH('AURORA Outputs'!$J53,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":26.903337817621157},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K53,MATCH('AURORA Outputs'!$J53,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":9.3453282379183573},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K53,MATCH('AURORA Outputs'!$J53,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":5.5802610716970289},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K53,MATCH('AURORA Outputs'!$J53,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":6.3094704749765613},null,2024,3,78.747199343563508,26.903337817621157,0,5.5802610716970289,6.3094704749765613,117.54026870785826,null,2024,3,56.923636022484722,117.54026870785826]
[2024,4,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B54,MATCH('AURORA Outputs'!$A54,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":25.491959670419792},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B54,MATCH('AURORA Outputs'!$A54,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":9.8971631566644884},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B54,MATCH('AURORA Outputs'!$A54,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":0.77532257268212712},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B54,MATCH('AURORA Outputs'!$A54,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":4.0177879716218046},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B54,MATCH('AURORA Outputs'!$A54,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":4.542818741983135},44.725052113371348,null,2024,4,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K54,MATCH('AURORA Outputs'!$J54,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":75.165675664234342},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K54,MATCH('AURORA Outputs'!$J54,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":23.479859968087418},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K54,MATCH('AURORA Outputs'!$J54,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":13.576361955405257},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K54,MATCH('AURORA Outputs'!$J54,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":5.5802610716970289},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K54,MATCH('AURORA Outputs'!$J54,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":6.3094704749765613},null,2024,4,75.165675664234342,23.479859968087418,0,5.5802610716970289,6.3094704749765613,110.53526717899534,null,2024,4,44.725052113371348,110.53526717899534]
[2024,5,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B55,MATCH('AURORA Outputs'!$A55,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":9.6030538177616194},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B55,MATCH('AURORA Outputs'!$A55,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":9.0204835947337418},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B55,MATCH('AURORA Outputs'!$A55,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":5.1661788362568375},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B55,MATCH('AURORA Outputs'!$A55,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":4.1517142373425289},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B55,MATCH('AURORA Outputs'!$A55,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":4.694246033382564},32.635676519477286,null,2024,5,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K55,MATCH('AURORA Outputs'!$J55,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":66.634374749481793},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K55,MATCH('AURORA Outputs'!$J55,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":20.316809857265007},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K55,MATCH('AURORA Outputs'!$J55,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":36.643645561398529},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K55,MATCH('AURORA Outputs'!$J55,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":5.5802610716970289},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K55,MATCH('AURORA Outputs'!$J55,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":6.3094704749765613},null,2024,5,66.634374749481793,20.316809857265007,0,5.5802610716970289,6.3094704749765613,98.840916153420395,null,2024,5,32.635676519477286,98.840916153420395]
[2024,6,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B56,MATCH('AURORA Outputs'!$A56,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":6.6841424978393738},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B56,MATCH('AURORA Outputs'!$A56,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":7.6533766532831544},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B56,MATCH('AURORA Outputs'!$A56,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":5.4819763642794888},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B56,MATCH('AURORA Outputs'!$A56,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":4.0177879716218046},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B56,MATCH('AURORA Outputs'!$A56,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":4.542818741983135},28.380102229006958,null,2024,6,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K56,MATCH('AURORA Outputs'!$J56,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":34.280323351063977},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K56,MATCH('AURORA Outputs'!$J56,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":16.710135845633982},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K56,MATCH('AURORA Outputs'!$J56,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":32.442927730899633},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K56,MATCH('AURORA Outputs'!$J56,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":5.5802610716970289},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K56,MATCH('AURORA Outputs'!$J56,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":6.3094704749765613},null,2024,6,34.280323351063977,16.710135845633982,0,5.5802610716970289,6.3094704749765613,62.88019074337155,null,2024,6,28.380102229006958,62.88019074337155]
[2024,7,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B57,MATCH('AURORA Outputs'!$A57,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":2.4297378968978518},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B57,MATCH('AURORA Outputs'!$A57,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":7.1243261928089385},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B57,MATCH('AURORA Outputs'!$A57,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":11.536128509730418},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B57,MATCH('AURORA Outputs'!$A57,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":4.1517142373425289},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B57,MATCH('AURORA Outputs'!$A57,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":4.694246033382564},29.936152870162303,null,2024,7,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K57,MATCH('AURORA Outputs'!$J57,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":27.329333436548925},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K57,MATCH('AURORA Outputs'!$J57,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":14.798951476858724},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K57,MATCH('AURORA Outputs'!$J57,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":59.547893125217257},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K57,MATCH('AURORA Outputs'!$J57,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":5.5802610716970289},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K57,MATCH('AURORA Outputs'!$J57,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":6.3094704749765613},null,2024,7,0,14.798951476858724,59.547893125217257,5.5802610716970289,6.3094704749765613,86.236576148749563,null,2024,7,29.936152870162303,86.236576148749563]
[2024,8,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B58,MATCH('AURORA Outputs'!$A58,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":0.87448489011901964},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B58,MATCH('AURORA Outputs'!$A58,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":6.8589430259260205},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B58,MATCH('AURORA Outputs'!$A58,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":15.310119367290518},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B58,MATCH('AURORA Outputs'!$A58,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":4.1517142373425289},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B58,MATCH('AURORA Outputs'!$A58,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":4.694246033382564},31.88950755406065,null,2024,8,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K58,MATCH('AURORA Outputs'!$J58,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":13.5065917386033},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K58,MATCH('AURORA Outputs'!$J58,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":16.728984694862884},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K58,MATCH('AURORA Outputs'!$J58,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":64.551250952889347},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K58,MATCH('AURORA Outputs'!$J58,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":5.5802610716970289},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K58,MATCH('AURORA Outputs'!$J58,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":6.3094704749765613},null,2024,8,0,16.728984694862884,64.551250952889347,5.5802610716970289,6.3094704749765613,93.169967194425823,null,2024,8,31.88950755406065,93.169967194425823]
[2024,9,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B59,MATCH('AURORA Outputs'!$A59,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":3.9287801714171087},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B59,MATCH('AURORA Outputs'!$A59,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":6.9706405438387096},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B59,MATCH('AURORA Outputs'!$A59,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":8.9331251374795659},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B59,MATCH('AURORA Outputs'!$A59,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":4.0177879716218046},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B59,MATCH('AURORA Outputs'!$A59,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":4.542818741983135},28.393152566340326,null,2024,9,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K59,MATCH('AURORA Outputs'!$J59,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":29.579968107565225},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K59,MATCH('AURORA Outputs'!$J59,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":16.459757929384118},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K59,MATCH('AURORA Outputs'!$J59,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":63.128955437196005},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K59,MATCH('AURORA Outputs'!$J59,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":5.5802610716970289},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K59,MATCH('AURORA Outputs'!$J59,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":6.3094704749765613},null,2024,9,0,16.459757929384118,63.128955437196005,5.5802610716970289,6.3094704749765613,91.478444913253711,null,2024,9,28.393152566340326,91.478444913253711]
[2024,10,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B60,MATCH('AURORA Outputs'!$A60,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":19.173346085986037},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B60,MATCH('AURORA Outputs'!$A60,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":8.0778680423655427},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B60,MATCH('AURORA Outputs'!$A60,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":1.4136745400635897},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B60,MATCH('AURORA Outputs'!$A60,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":4.1517142373425289},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B60,MATCH('AURORA Outputs'!$A60,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":4.694246033382564},37.51084893914026,null,2024,10,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K60,MATCH('AURORA Outputs'!$J60,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":69.763905789002578},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K60,MATCH('AURORA Outputs'!$J60,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":18.936590234073858},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K60,MATCH('AURORA Outputs'!$J60,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":23.706804500284065},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K60,MATCH('AURORA Outputs'!$J60,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":5.5802610716970289},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K60,MATCH('AURORA Outputs'!$J60,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":6.3094704749765613},null,2024,10,69.763905789002578,18.936590234073858,0,5.5802610716970289,6.3094704749765613,100.59022756975003,null,2024,10,37.51084893914026,100.59022756975003]
[2024,11,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B61,MATCH('AURORA Outputs'!$A61,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":27.269520736703413},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B61,MATCH('AURORA Outputs'!$A61,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":9.0591738683885925},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B61,MATCH('AURORA Outputs'!$A61,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":0},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B61,MATCH('AURORA Outputs'!$A61,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":4.0177879716218046},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B61,MATCH('AURORA Outputs'!$A61,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":4.542818741983135},44.889301318696944,null,2024,11,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K61,MATCH('AURORA Outputs'!$J61,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":70.383412252171624},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K61,MATCH('AURORA Outputs'!$J61,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":20.740519616952703},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K61,MATCH('AURORA Outputs'!$J61,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":0},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K61,MATCH('AURORA Outputs'!$J61,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":5.5802610716970289},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K61,MATCH('AURORA Outputs'!$J61,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":6.3094704749765613},null,2024,11,70.383412252171624,20.740519616952703,0,5.5802610716970289,6.3094704749765613,103.01366341579792,null,2024,11,44.889301318696944,103.01366341579792]
[2024,12,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B62,MATCH('AURORA Outputs'!$A62,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":40.598326999467851},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B62,MATCH('AURORA Outputs'!$A62,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":11.268727761544129},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B62,MATCH('AURORA Outputs'!$A62,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":0},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B62,MATCH('AURORA Outputs'!$A62,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":4.1517142373425289},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B62,MATCH('AURORA Outputs'!$A62,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":4.694246033382564},60.713015031737072,null,2024,12,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K62,MATCH('AURORA Outputs'!$J62,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":77.687606724907425},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K62,MATCH('AURORA Outputs'!$J62,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":25.51989491529239},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K62,MATCH('AURORA Outputs'!$J62,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":0},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K62,MATCH('AURORA Outputs'!$J62,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":5.5802610716970289},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K62,MATCH('AURORA Outputs'!$J62,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":6.3094704749765613},null,2024,12,77.687606724907425,25.51989491529239,0,5.5802610716970289,6.3094704749765613,115.0972331868734,null,2024,12,60.713015031737072,115.0972331868734]
[2025,1,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B63,MATCH('AURORA Outputs'!$A63,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":47.271091160864771},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B63,MATCH('AURORA Outputs'!$A63,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":16.078363924177847},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B63,MATCH('AURORA Outputs'!$A63,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":0},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B63,MATCH('AURORA Outputs'!$A63,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":5.6669427970636175},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B63,MATCH('AURORA Outputs'!$A63,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":6.4191373883374618},75.435535270443694,null,2025,1,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K63,MATCH('AURORA Outputs'!$J63,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":108.56793331935457},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K63,MATCH('AURORA Outputs'!$J63,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":35.682420764036472},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K63,MATCH('AURORA Outputs'!$J63,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":0},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K63,MATCH('AURORA Outputs'!$J63,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":7.6168585982038932},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K63,MATCH('AURORA Outputs'!$J63,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":8.627872833786757},null,2025,1,108.56793331935457,35.682420764036472,0,7.6168585982038932,8.627872833786757,160.4950855153817,null,2025,1,75.435535270443694,160.4950855153817]
[2025,2,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B64,MATCH('AURORA Outputs'!$A64,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":48.687793435640955},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B64,MATCH('AURORA Outputs'!$A64,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":14.468714460398544},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B64,MATCH('AURORA Outputs'!$A64,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":0},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B64,MATCH('AURORA Outputs'!$A64,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":5.1185289779929501},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B64,MATCH('AURORA Outputs'!$A64,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":5.7979305443047844},74.072967418337242,null,2025,2,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K64,MATCH('AURORA Outputs'!$J64,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":103.14142716739832},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K64,MATCH('AURORA Outputs'!$J64,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":37.665936944362954},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K64,MATCH('AURORA Outputs'!$J64,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":0},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K64,MATCH('AURORA Outputs'!$J64,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":7.6168585982038932},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K64,MATCH('AURORA Outputs'!$J64,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":8.627872833786757},null,2025,2,103.14142716739832,37.665936944362954,0,7.6168585982038932,8.627872833786757,157.05209554375193,null,2025,2,74.072967418337242,157.05209554375193]
[2025,3,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B65,MATCH('AURORA Outputs'!$A65,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":49.923248878351465},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B65,MATCH('AURORA Outputs'!$A65,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":15.549710312849985},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B65,MATCH('AURORA Outputs'!$A65,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":0.363847219331487},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B65,MATCH('AURORA Outputs'!$A65,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":5.6669427970636175},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B65,MATCH('AURORA Outputs'!$A65,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":6.4191373883374618},77.922886595934017,null,2025,3,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K65,MATCH('AURORA Outputs'!$J65,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":107.90792159940627},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K65,MATCH('AURORA Outputs'!$J65,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":36.764205994429147},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K65,MATCH('AURORA Outputs'!$J65,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":12.756041845973831},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K65,MATCH('AURORA Outputs'!$J65,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":7.6168585982038932},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K65,MATCH('AURORA Outputs'!$J65,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":8.627872833786757},null,2025,3,107.90792159940627,36.764205994429147,0,7.6168585982038932,8.627872833786757,160.91685902582606,null,2025,3,77.922886595934017,160.91685902582606]
[2025,4,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B66,MATCH('AURORA Outputs'!$A66,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":34.931837683897527},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B66,MATCH('AURORA Outputs'!$A66,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":13.524765868039095},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B66,MATCH('AURORA Outputs'!$A66,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":1.0582878342499278},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B66,MATCH('AURORA Outputs'!$A66,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":5.4841381907067284},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B66,MATCH('AURORA Outputs'!$A66,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":6.2120684403265694},61.211098017219847,null,2025,4,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K66,MATCH('AURORA Outputs'!$J66,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":103.00013085107335},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K66,MATCH('AURORA Outputs'!$J66,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":32.085922365429518},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K66,MATCH('AURORA Outputs'!$J66,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":18.531252922349147},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K66,MATCH('AURORA Outputs'!$J66,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":7.6168585982038932},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K66,MATCH('AURORA Outputs'!$J66,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":8.627872833786757},null,2025,4,103.00013085107335,32.085922365429518,0,7.6168585982038932,8.627872833786757,151.33078464849353,null,2025,4,61.211098017219847,151.33078464849353]
[2025,5,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B67,MATCH('AURORA Outputs'!$A67,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":13.159142002763824},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B67,MATCH('AURORA Outputs'!$A67,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":12.326757344917555},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B67,MATCH('AURORA Outputs'!$A67,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":7.0516510219180368},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B67,MATCH('AURORA Outputs'!$A67,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":5.6669427970636175},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B67,MATCH('AURORA Outputs'!$A67,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":6.4191373883374618},44.623630555000496,null,2025,5,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K67,MATCH('AURORA Outputs'!$J67,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":91.309620484683933},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K67,MATCH('AURORA Outputs'!$J67,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":27.763520935789387},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K67,MATCH('AURORA Outputs'!$J67,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":50.017277539130177},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K67,MATCH('AURORA Outputs'!$J67,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":7.6168585982038932},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K67,MATCH('AURORA Outputs'!$J67,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":8.627872833786757},null,2025,5,91.309620484683933,27.763520935789387,0,7.6168585982038932,8.627872833786757,135.31787285246398,null,2025,5,44.623630555000496,135.31787285246398]
[2025,6,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B68,MATCH('AURORA Outputs'!$A68,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":9.1593343081231104},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B68,MATCH('AURORA Outputs'!$A68,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":10.458565317867899},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B68,MATCH('AURORA Outputs'!$A68,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":7.4827034557926888},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B68,MATCH('AURORA Outputs'!$A68,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":5.4841381907067284},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B68,MATCH('AURORA Outputs'!$A68,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":6.2120684403265694},{"$f":"SUM(C68:G68)","v":38.796809712816994},null,2025,6,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K68,MATCH('AURORA Outputs'!$J68,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":46.974603229127524},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K68,MATCH('AURORA Outputs'!$J68,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":22.834894338701904},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K68,MATCH('AURORA Outputs'!$J68,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":44.283446574097319},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K68,MATCH('AURORA Outputs'!$J68,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":7.6168585982038932},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K68,MATCH('AURORA Outputs'!$J68,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":8.627872833786757},null,2025,6,{"$f":"IF(L68>N68,L68,0)","v":46.974603229127524},{"$f":"M68","v":22.834894338701904},{"$f":"IF(N68>L68,N68,0)","v":0},{"$f":"O68","v":7.6168585982038932},{"$f":"P68","v":8.627872833786757},{"$f":"SUM(T68:X68)","v":86.054228999820069},null,2025,6,{"$f":"H68","v":38.796809712816994},{"$f":"Y68","v":86.054228999820069}]
[2025,7,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B69,MATCH('AURORA Outputs'!$A69,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":3.3294894125906476},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B69,MATCH('AURORA Outputs'!$A69,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":9.7356022326858866},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B69,MATCH('AURORA Outputs'!$A69,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":15.746406574953138},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B69,MATCH('AURORA Outputs'!$A69,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":5.6669427970636175},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B69,MATCH('AURORA Outputs'!$A69,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":6.4191373883374618},40.897578405630753,null,2025,7,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K69,MATCH('AURORA Outputs'!$J69,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":37.449605756375355},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K69,MATCH('AURORA Outputs'!$J69,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":20.223204432293127},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K69,MATCH('AURORA Outputs'!$J69,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":81.280763736346429},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K69,MATCH('AURORA Outputs'!$J69,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":7.6168585982038932},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K69,MATCH('AURORA Outputs'!$J69,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":8.627872833786757},null,2025,7,0,20.223204432293127,81.280763736346429,7.6168585982038932,8.627872833786757,117.7486996006302,null,2025,7,40.897578405630753,117.7486996006302]
[2025,8,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B70,MATCH('AURORA Outputs'!$A70,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":1.1983136892415918},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B70,MATCH('AURORA Outputs'!$A70,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":9.3729482943204161},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B70,MATCH('AURORA Outputs'!$A70,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":20.897770345144611},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B70,MATCH('AURORA Outputs'!$A70,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":5.6669427970636175},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B70,MATCH('AURORA Outputs'!$A70,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":6.4191373883374618},43.555112514107698,null,2025,8,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K70,MATCH('AURORA Outputs'!$J70,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":18.508191460189636},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K70,MATCH('AURORA Outputs'!$J70,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":22.860651848067729},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K70,MATCH('AURORA Outputs'!$J70,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":88.110169851928987},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K70,MATCH('AURORA Outputs'!$J70,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":7.6168585982038932},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K70,MATCH('AURORA Outputs'!$J70,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":8.627872833786757},null,2025,8,0,22.860651848067729,88.110169851928987,7.6168585982038932,8.627872833786757,127.21555313198736,null,2025,8,43.555112514107698,127.21555313198736]
[2025,9,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B71,MATCH('AURORA Outputs'!$A71,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":5.3836391167253721},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B71,MATCH('AURORA Outputs'!$A71,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":9.5255862526824799},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B71,MATCH('AURORA Outputs'!$A71,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":12.193399222368271},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B71,MATCH('AURORA Outputs'!$A71,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":5.4841381907067284},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B71,MATCH('AURORA Outputs'!$A71,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":6.2120684403265694},38.798831222809419,null,2025,9,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K71,MATCH('AURORA Outputs'!$J71,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":40.533668575795268},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K71,MATCH('AURORA Outputs'!$J71,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":22.492745518660815},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K71,MATCH('AURORA Outputs'!$J71,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":86.168786879214224},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K71,MATCH('AURORA Outputs'!$J71,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":7.6168585982038932},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K71,MATCH('AURORA Outputs'!$J71,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":8.627872833786757},null,2025,9,0,22.492745518660815,86.168786879214224,7.6168585982038932,8.627872833786757,124.90626382986568,null,2025,9,38.798831222809419,124.90626382986568]
[2025,10,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B72,MATCH('AURORA Outputs'!$A72,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":26.27339059028985},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B72,MATCH('AURORA Outputs'!$A72,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":11.038645342766008},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B72,MATCH('AURORA Outputs'!$A72,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":1.9296156465078582},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B72,MATCH('AURORA Outputs'!$A72,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":5.6669427970636175},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B72,MATCH('AURORA Outputs'!$A72,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":6.4191373883374618},51.327731764964796,null,2025,10,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K72,MATCH('AURORA Outputs'!$J72,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":95.598042077713203},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K72,MATCH('AURORA Outputs'!$J72,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":25.877410041723394},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K72,MATCH('AURORA Outputs'!$J72,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":32.358947972843382},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K72,MATCH('AURORA Outputs'!$J72,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":7.6168585982038932},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K72,MATCH('AURORA Outputs'!$J72,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":8.627872833786757},null,2025,10,95.598042077713203,25.877410041723394,0,7.6168585982038932,8.627872833786757,137.72018355142725,null,2025,10,51.327731764964796,137.72018355142725]
[2025,11,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B73,MATCH('AURORA Outputs'!$A73,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":37.367643931962789},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B73,MATCH('AURORA Outputs'!$A73,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":12.379628746981886},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B73,MATCH('AURORA Outputs'!$A73,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":0},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B73,MATCH('AURORA Outputs'!$A73,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":5.4841381907067284},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B73,MATCH('AURORA Outputs'!$A73,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":6.2120684403265694},61.443479309977974,null,2025,11,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K73,MATCH('AURORA Outputs'!$J73,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":96.446956774556142},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K73,MATCH('AURORA Outputs'!$J73,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":28.342532841026127},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K73,MATCH('AURORA Outputs'!$J73,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":0},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K73,MATCH('AURORA Outputs'!$J73,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":7.6168585982038932},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K73,MATCH('AURORA Outputs'!$J73,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":8.627872833786757},null,2025,11,96.446956774556142,28.342532841026127,0,7.6168585982038932,8.627872833786757,141.03422104757294,null,2025,11,61.443479309977974,141.03422104757294]
[2025,12,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B74,MATCH('AURORA Outputs'!$A74,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":55.632214522480076},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B74,MATCH('AURORA Outputs'!$A74,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":15.399049423867512},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B74,MATCH('AURORA Outputs'!$A74,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":0},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B74,MATCH('AURORA Outputs'!$A74,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":5.6669427970636175},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B74,MATCH('AURORA Outputs'!$A74,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":6.4191373883374618},83.117344131748666,null,2025,12,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K74,MATCH('AURORA Outputs'!$J74,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":106.45595329863653},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K74,MATCH('AURORA Outputs'!$J74,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":34.87369039418892},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K74,MATCH('AURORA Outputs'!$J74,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":0},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K74,MATCH('AURORA Outputs'!$J74,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":7.6168585982038932},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K74,MATCH('AURORA Outputs'!$J74,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":8.627872833786757},null,2025,12,106.45595329863653,34.87369039418892,0,7.6168585982038932,8.627872833786757,157.5743751248161,null,2025,12,83.117344131748666,157.5743751248161]
[2026,1,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B75,MATCH('AURORA Outputs'!$A75,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":61.819414684448439},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B75,MATCH('AURORA Outputs'!$A75,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":20.762561910004145},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B75,MATCH('AURORA Outputs'!$A75,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":0},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B75,MATCH('AURORA Outputs'!$A75,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":7.3402959849155058},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B75,MATCH('AURORA Outputs'!$A75,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":8.3889611826017241},98.311233761969802,null,2026,1,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K75,MATCH('AURORA Outputs'!$J75,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":141.98119667817608},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K75,MATCH('AURORA Outputs'!$J75,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":46.077976198688816},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K75,MATCH('AURORA Outputs'!$J75,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":0},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K75,MATCH('AURORA Outputs'!$J75,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":9.8659892270370975},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K75,MATCH('AURORA Outputs'!$J75,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":11.275485460486092},null,2026,1,141.98119667817608,46.077976198688816,0,9.8659892270370975,11.275485460486092,209.20064756438808,null,2026,1,98.311233761969802,209.20064756438808]
[2026,2,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B76,MATCH('AURORA Outputs'!$A76,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":63.672126421326972},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B76,MATCH('AURORA Outputs'!$A76,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":18.683964435613952},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B76,MATCH('AURORA Outputs'!$A76,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":0},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B76,MATCH('AURORA Outputs'!$A76,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":6.6299447605688604},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B76,MATCH('AURORA Outputs'!$A76,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":7.5771262294467343},96.563161846956518,null,2026,2,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K76,MATCH('AURORA Outputs'!$J76,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":134.88460918977006},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K76,MATCH('AURORA Outputs'!$J76,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":48.639361031606718},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K76,MATCH('AURORA Outputs'!$J76,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":0},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K76,MATCH('AURORA Outputs'!$J76,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":9.8659892270370975},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K76,MATCH('AURORA Outputs'!$J76,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":11.275485460486092},null,2026,2,134.88460918977006,48.639361031606718,0,9.8659892270370975,11.275485460486092,204.66544490889996,null,2026,2,96.563161846956518,204.66544490889996]
[2026,3,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B77,MATCH('AURORA Outputs'!$A77,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":65.287810139673425},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B77,MATCH('AURORA Outputs'!$A77,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":20.079892741306125},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B77,MATCH('AURORA Outputs'!$A77,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":0.47128520241380578},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B77,MATCH('AURORA Outputs'!$A77,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":7.3402959849155058},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B77,MATCH('AURORA Outputs'!$A77,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":8.3889611826017241},101.56824525091058,null,2026,3,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K77,MATCH('AURORA Outputs'!$J77,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":141.11805734269447},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K77,MATCH('AURORA Outputs'!$J77,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":47.474923856129308},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K77,MATCH('AURORA Outputs'!$J77,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":16.522687116928854},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K77,MATCH('AURORA Outputs'!$J77,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":9.8659892270370975},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K77,MATCH('AURORA Outputs'!$J77,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":11.275485460486092},null,2026,3,141.11805734269447,47.474923856129308,0,9.8659892270370975,11.275485460486092,209.73445588634698,null,2026,3,101.56824525091058,209.73445588634698]
[2026,4,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B78,MATCH('AURORA Outputs'!$A78,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":45.682587527374558},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B78,MATCH('AURORA Outputs'!$A78,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":17.465010120290042},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B78,MATCH('AURORA Outputs'!$A78,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":1.370782486926601},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B78,MATCH('AURORA Outputs'!$A78,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":7.103512243466624},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B78,MATCH('AURORA Outputs'!$A78,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":8.1183495315500718},79.740241909607889,null,2026,4,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K78,MATCH('AURORA Outputs'!$J78,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":134.6998270034957},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K78,MATCH('AURORA Outputs'!$J78,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":41.433690187223512},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K78,MATCH('AURORA Outputs'!$J78,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":24.003221188654962},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K78,MATCH('AURORA Outputs'!$J78,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":9.8659892270370975},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K78,MATCH('AURORA Outputs'!$J78,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":11.275485460486092},null,2026,4,134.6998270034957,41.433690187223512,0,9.8659892270370975,11.275485460486092,197.27499187824239,null,2026,4,79.740241909607889,197.27499187824239]
[2026,5,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B79,MATCH('AURORA Outputs'!$A79,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":17.209047567615254},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B79,MATCH('AURORA Outputs'!$A79,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":15.917979200519662},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B79,MATCH('AURORA Outputs'!$A79,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":9.1338853305579271},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B79,MATCH('AURORA Outputs'!$A79,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":7.3402959849155058},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B79,MATCH('AURORA Outputs'!$A79,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":8.3889611826017241},57.990169266210074,null,2026,5,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K79,MATCH('AURORA Outputs'!$J79,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":119.41140250419016},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K79,MATCH('AURORA Outputs'!$J79,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":35.852019831582368},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K79,MATCH('AURORA Outputs'!$J79,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":64.786540934755763},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K79,MATCH('AURORA Outputs'!$J79,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":9.8659892270370975},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K79,MATCH('AURORA Outputs'!$J79,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":11.275485460486092},null,2026,5,119.41140250419016,35.852019831582368,0,9.8659892270370975,11.275485460486092,176.40489702329572,null,2026,5,57.990169266210074,176.40489702329572]
[2026,6,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B80,MATCH('AURORA Outputs'!$A80,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":11.978244460244859},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B80,MATCH('AURORA Outputs'!$A80,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":13.505516539249331},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B80,MATCH('AURORA Outputs'!$A80,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":9.6922203205101027},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B80,MATCH('AURORA Outputs'!$A80,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":7.103512243466624},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B80,MATCH('AURORA Outputs'!$A80,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":8.1183495315500718},50.397843095020995,null,2026,6,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K80,MATCH('AURORA Outputs'!$J80,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":61.431678544856823},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K80,MATCH('AURORA Outputs'!$J80,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":29.487509404035592},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K80,MATCH('AURORA Outputs'!$J80,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":57.35960582741302},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K80,MATCH('AURORA Outputs'!$J80,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":9.8659892270370975},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K80,MATCH('AURORA Outputs'!$J80,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":11.275485460486092},null,2026,6,61.431678544856823,29.487509404035592,0,9.8659892270370975,11.275485460486092,112.0606626364156,null,2026,6,50.397843095020995,112.0606626364156]
[2026,7,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B81,MATCH('AURORA Outputs'!$A81,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":4.3541852246225243},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B81,MATCH('AURORA Outputs'!$A81,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":12.571928651481347},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B81,MATCH('AURORA Outputs'!$A81,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":20.396056409615802},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B81,MATCH('AURORA Outputs'!$A81,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":7.3402959849155058},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B81,MATCH('AURORA Outputs'!$A81,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":8.3889611826017241},53.051427453236904,null,2026,7,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K81,MATCH('AURORA Outputs'!$J81,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":48.975233090010285},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K81,MATCH('AURORA Outputs'!$J81,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":26.114941546555787},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K81,MATCH('AURORA Outputs'!$J81,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":105.28161039739382},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K81,MATCH('AURORA Outputs'!$J81,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":9.8659892270370975},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K81,MATCH('AURORA Outputs'!$J81,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":11.275485460486092},null,2026,7,0,26.114941546555787,105.28161039739382,9.8659892270370975,11.275485460486092,152.5380266314728,null,2026,7,53.051427453236904,152.5380266314728]
[2026,8,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B82,MATCH('AURORA Outputs'!$A82,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":1.5671110832873378},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B82,MATCH('AURORA Outputs'!$A82,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":12.103620751328807},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B82,MATCH('AURORA Outputs'!$A82,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":27.068531525963962},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B82,MATCH('AURORA Outputs'!$A82,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":7.3402959849155058},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B82,MATCH('AURORA Outputs'!$A82,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":8.3889611826017241},56.468520528097343,null,2026,8,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K82,MATCH('AURORA Outputs'!$J82,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":24.204340006517},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K82,MATCH('AURORA Outputs'!$J82,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":29.520770989939319},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K82,MATCH('AURORA Outputs'!$J82,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":114.12762562725342},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K82,MATCH('AURORA Outputs'!$J82,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":9.8659892270370975},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K82,MATCH('AURORA Outputs'!$J82,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":11.275485460486092},null,2026,8,0,29.520770989939319,114.12762562725342,9.8659892270370975,11.275485460486092,164.78987130471592,null,2026,8,56.468520528097343,164.78987130471592]
[2026,9,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B83,MATCH('AURORA Outputs'!$A83,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":7.0405275379764625},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B83,MATCH('AURORA Outputs'!$A83,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":12.300727563642136},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B83,MATCH('AURORA Outputs'!$A83,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":15.793905560648776},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B83,MATCH('AURORA Outputs'!$A83,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":7.103512243466624},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B83,MATCH('AURORA Outputs'!$A83,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":8.1183495315500718},50.357022437284073,null,2026,9,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K83,MATCH('AURORA Outputs'!$J83,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":53.008458337504685},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K83,MATCH('AURORA Outputs'!$J83,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":29.045680490842781},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K83,MATCH('AURORA Outputs'!$J83,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":111.61298481471771},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K83,MATCH('AURORA Outputs'!$J83,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":9.8659892270370975},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K83,MATCH('AURORA Outputs'!$J83,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":11.275485460486092},null,2026,9,0,29.045680490842781,111.61298481471771,9.8659892270370975,11.275485460486092,161.80013999308366,null,2026,9,50.357022437284073,161.80013999308366]
[2026,10,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B84,MATCH('AURORA Outputs'!$A84,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":34.359385158688234},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B84,MATCH('AURORA Outputs'!$A84,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":14.254594460765473},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B84,MATCH('AURORA Outputs'!$A84,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":2.4993987922078413},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B84,MATCH('AURORA Outputs'!$A84,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":7.3402959849155058},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B84,MATCH('AURORA Outputs'!$A84,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":8.3889611826017241},66.842635579178776,null,2026,10,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K84,MATCH('AURORA Outputs'!$J84,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":125.01964437656521},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K84,MATCH('AURORA Outputs'!$J84,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":33.416417901445016},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K84,MATCH('AURORA Outputs'!$J84,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":41.914002732518732},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K84,MATCH('AURORA Outputs'!$J84,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":9.8659892270370975},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K84,MATCH('AURORA Outputs'!$J84,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":11.275485460486092},null,2026,10,125.01964437656521,33.416417901445016,0,9.8659892270370975,11.275485460486092,179.57753696553343,null,2026,10,66.842635579178776,179.57753696553343]
[2026,11,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B85,MATCH('AURORA Outputs'!$A85,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":48.868046395410502},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B85,MATCH('AURORA Outputs'!$A85,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":15.986253918258733},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B85,MATCH('AURORA Outputs'!$A85,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":0},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B85,MATCH('AURORA Outputs'!$A85,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":7.103512243466624},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B85,MATCH('AURORA Outputs'!$A85,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":8.1183495315500718},80.076162088685919,null,2026,11,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K85,MATCH('AURORA Outputs'!$J85,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":126.12982415848026},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K85,MATCH('AURORA Outputs'!$J85,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":36.599718452275333},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K85,MATCH('AURORA Outputs'!$J85,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":0},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K85,MATCH('AURORA Outputs'!$J85,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":9.8659892270370975},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K85,MATCH('AURORA Outputs'!$J85,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":11.275485460486092},null,2026,11,126.12982415848026,36.599718452275333,0,9.8659892270370975,11.275485460486092,183.87101729827879,null,2026,11,80.076162088685919,183.87101729827879]
[2026,12,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B86,MATCH('AURORA Outputs'!$A86,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":72.753787884351453},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B86,MATCH('AURORA Outputs'!$A86,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":19.885338988843095},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B86,MATCH('AURORA Outputs'!$A86,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":0},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B86,MATCH('AURORA Outputs'!$A86,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":7.3402959849155058},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B86,MATCH('AURORA Outputs'!$A86,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":8.3889611826017241},108.36838404071177,null,2026,12,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K86,MATCH('AURORA Outputs'!$J86,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":139.21922597896514},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K86,MATCH('AURORA Outputs'!$J86,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":45.033633972598857},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K86,MATCH('AURORA Outputs'!$J86,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":0},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K86,MATCH('AURORA Outputs'!$J86,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":9.8659892270370975},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K86,MATCH('AURORA Outputs'!$J86,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":11.275485460486092},null,2026,12,139.21922597896514,45.033633972598857,0,9.8659892270370975,11.275485460486092,205.39433463908719,null,2026,12,108.36838404071177,205.39433463908719]
[2027,1,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B87,MATCH('AURORA Outputs'!$A87,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":78.252662902785403},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B87,MATCH('AURORA Outputs'!$A87,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":25.7856549035603},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B87,MATCH('AURORA Outputs'!$A87,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":0},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B87,MATCH('AURORA Outputs'!$A87,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":9.1632135035996001},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B87,MATCH('AURORA Outputs'!$A87,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":10.61222925514444},123.81376056508974,null,2027,1,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K87,MATCH('AURORA Outputs'!$J87,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":179.72358326107462},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K87,MATCH('AURORA Outputs'!$J87,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":57.225635163132814},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K87,MATCH('AURORA Outputs'!$J87,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":0},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K87,MATCH('AURORA Outputs'!$J87,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":12.316147182257366},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K87,MATCH('AURORA Outputs'!$J87,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":14.263748998849865},null,2027,1,179.72358326107462,57.225635163132814,0,12.316147182257366,14.263748998849865,263.52911460531465,null,2027,1,123.81376056508974,263.52911460531465]
[2027,2,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B88,MATCH('AURORA Outputs'!$A88,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":80.597874803318859},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B88,MATCH('AURORA Outputs'!$A88,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":23.204181702403343},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B88,MATCH('AURORA Outputs'!$A88,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":0},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B88,MATCH('AURORA Outputs'!$A88,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":8.2764509064770451},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B88,MATCH('AURORA Outputs'!$A88,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":9.5852393272272263},121.66374673942649,null,2027,2,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K88,MATCH('AURORA Outputs'!$J88,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":170.74053365885862},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K88,MATCH('AURORA Outputs'!$J88,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":60.406696617066913},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K88,MATCH('AURORA Outputs'!$J88,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":0},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K88,MATCH('AURORA Outputs'!$J88,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":12.316147182257366},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K88,MATCH('AURORA Outputs'!$J88,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":14.263748998849865},null,2027,2,170.74053365885862,60.406696617066913,0,12.316147182257366,14.263748998849865,257.7271264570328,null,2027,2,121.66374673942649,257.7271264570328]
[2027,3,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B89,MATCH('AURORA Outputs'!$A89,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":82.643050320017693},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B89,MATCH('AURORA Outputs'!$A89,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":24.937827372755248},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B89,MATCH('AURORA Outputs'!$A89,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":0.58832599389443452},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B89,MATCH('AURORA Outputs'!$A89,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":9.1632135035996001},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B89,MATCH('AURORA Outputs'!$A89,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":10.61222925514444},127.94464644541141,null,2027,3,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K89,MATCH('AURORA Outputs'!$J89,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":178.63099848326101},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K89,MATCH('AURORA Outputs'!$J89,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":58.960546797315168},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K89,MATCH('AURORA Outputs'!$J89,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":20.625995193752725},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K89,MATCH('AURORA Outputs'!$J89,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":12.316147182257366},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K89,MATCH('AURORA Outputs'!$J89,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":14.263748998849865},null,2027,3,178.63099848326101,58.960546797315168,0,12.316147182257366,14.263748998849865,264.1714414616834,null,2027,3,127.94464644541141,264.1714414616834]
[2027,4,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B90,MATCH('AURORA Outputs'!$A90,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":57.826236960569524},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B90,MATCH('AURORA Outputs'!$A90,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":21.690325394381762},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B90,MATCH('AURORA Outputs'!$A90,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":1.7112079159363678},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B90,MATCH('AURORA Outputs'!$A90,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":8.8676259712254151},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B90,MATCH('AURORA Outputs'!$A90,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":10.269899279172035},100.36529552128512,null,2027,4,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K90,MATCH('AURORA Outputs'!$J90,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":170.50663144210722},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K90,MATCH('AURORA Outputs'!$J90,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":51.457755607413148},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K90,MATCH('AURORA Outputs'!$J90,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":29.964274053493394},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K90,MATCH('AURORA Outputs'!$J90,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":12.316147182257366},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K90,MATCH('AURORA Outputs'!$J90,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":14.263748998849865},null,2027,4,170.50663144210722,51.457755607413148,0,12.316147182257366,14.263748998849865,248.54428323062763,null,2027,4,100.36529552128512,248.54428323062763]
[2027,5,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B91,MATCH('AURORA Outputs'!$A91,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":21.783671117891778},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B91,MATCH('AURORA Outputs'!$A91,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":19.769020808018819},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B91,MATCH('AURORA Outputs'!$A91,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":11.402229770201821},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B91,MATCH('AURORA Outputs'!$A91,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":9.1632135035996001},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B91,MATCH('AURORA Outputs'!$A91,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":10.61222925514444},72.730364454856456,null,2027,5,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K91,MATCH('AURORA Outputs'!$J91,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":151.15413619824977},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K91,MATCH('AURORA Outputs'!$J91,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":44.525710024606425},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K91,MATCH('AURORA Outputs'!$J91,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":80.875881294816793},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K91,MATCH('AURORA Outputs'!$J91,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":12.316147182257366},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K91,MATCH('AURORA Outputs'!$J91,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":14.263748998849865},null,2027,5,151.15413619824977,44.525710024606425,0,12.316147182257366,14.263748998849865,222.25974240396346,null,2027,5,72.730364454856456,222.25974240396346]
[2027,6,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B92,MATCH('AURORA Outputs'!$A92,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":15.162381117634462},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B92,MATCH('AURORA Outputs'!$A92,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":16.772910312556867},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B92,MATCH('AURORA Outputs'!$A92,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":12.099223832835749},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B92,MATCH('AURORA Outputs'!$A92,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":8.8676259712254151},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B92,MATCH('AURORA Outputs'!$A92,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":10.269899279172035},63.172040513424527,null,2027,6,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K92,MATCH('AURORA Outputs'!$J92,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":77.761856162191492},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K92,MATCH('AURORA Outputs'!$J92,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":36.621431630341576},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K92,MATCH('AURORA Outputs'!$J92,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":71.604512373752414},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K92,MATCH('AURORA Outputs'!$J92,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":12.316147182257366},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K92,MATCH('AURORA Outputs'!$J92,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":14.263748998849865},null,2027,6,77.761856162191492,36.621431630341576,0,12.316147182257366,14.263748998849865,140.9631839736403,null,2027,6,63.172040513424527,140.9631839736403]
[2027,7,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B93,MATCH('AURORA Outputs'!$A93,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":5.5116437180436426},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B93,MATCH('AURORA Outputs'!$A93,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":15.613459219744982},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B93,MATCH('AURORA Outputs'!$A93,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":25.46129201013644},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B93,MATCH('AURORA Outputs'!$A93,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":9.1632135035996001},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B93,MATCH('AURORA Outputs'!$A93,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":10.61222925514444},66.361837706669107,null,2027,7,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K93,MATCH('AURORA Outputs'!$J93,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":61.99415547915266},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K93,MATCH('AURORA Outputs'!$J93,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":32.432937393033036},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K93,MATCH('AURORA Outputs'!$J93,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":131.42765306148493},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K93,MATCH('AURORA Outputs'!$J93,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":12.316147182257366},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K93,MATCH('AURORA Outputs'!$J93,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":14.263748998849865},null,2027,7,0,32.432937393033036,131.42765306148493,12.316147182257366,14.263748998849865,190.44048663562521,null,2027,7,66.361837706669107,190.44048663562521]
[2027,8,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B94,MATCH('AURORA Outputs'!$A94,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":1.9836909805383867},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B94,MATCH('AURORA Outputs'!$A94,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":15.031853445164439},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B94,MATCH('AURORA Outputs'!$A94,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":33.790835425578983},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B94,MATCH('AURORA Outputs'!$A94,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":9.1632135035996001},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B94,MATCH('AURORA Outputs'!$A94,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":10.61222925514444},70.581822610025839,null,2027,8,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K94,MATCH('AURORA Outputs'!$J94,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":30.638498746427803},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K94,MATCH('AURORA Outputs'!$J94,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":36.66274020196083},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K94,MATCH('AURORA Outputs'!$J94,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":142.4705219558553},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K94,MATCH('AURORA Outputs'!$J94,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":12.316147182257366},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K94,MATCH('AURORA Outputs'!$J94,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":14.263748998849865},null,2027,8,0,36.66274020196083,142.4705219558553,12.316147182257366,14.263748998849865,205.71315833892339,null,2027,8,70.581822610025839,205.71315833892339]
[2027,9,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B95,MATCH('AURORA Outputs'!$A95,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":8.9120874226854383},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B95,MATCH('AURORA Outputs'!$A95,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":15.276646369249802},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B95,MATCH('AURORA Outputs'!$A95,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":19.716225204721873},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B95,MATCH('AURORA Outputs'!$A95,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":8.8676259712254151},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B95,MATCH('AURORA Outputs'!$A95,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":10.269899279172035},63.042484247054567,null,2027,9,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K95,MATCH('AURORA Outputs'!$J95,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":67.099519502966018},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K95,MATCH('AURORA Outputs'!$J95,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":36.072710912186096},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K95,MATCH('AURORA Outputs'!$J95,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":139.3313855099297},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K95,MATCH('AURORA Outputs'!$J95,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":12.316147182257366},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K95,MATCH('AURORA Outputs'!$J95,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":14.263748998849865},null,2027,9,0,36.072710912186096,139.3313855099297,12.316147182257366,14.263748998849865,201.98399260322304,null,2027,9,63.042484247054567,201.98399260322304]
[2027,10,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B96,MATCH('AURORA Outputs'!$A96,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":43.493025582563149},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B96,MATCH('AURORA Outputs'!$A96,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":17.703212886189906},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B96,MATCH('AURORA Outputs'!$A96,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":3.1201091632686375},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B96,MATCH('AURORA Outputs'!$A96,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":9.1632135035996001},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B96,MATCH('AURORA Outputs'!$A96,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":10.61222925514444},84.091790390765723,null,2027,10,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K96,MATCH('AURORA Outputs'!$J96,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":158.25319824787235},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K96,MATCH('AURORA Outputs'!$J96,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":41.500862169838271},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K96,MATCH('AURORA Outputs'!$J96,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":52.323088417385819},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K96,MATCH('AURORA Outputs'!$J96,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":12.316147182257366},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K96,MATCH('AURORA Outputs'!$J96,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":14.263748998849865},null,2027,10,158.25319824787235,41.500862169838271,0,12.316147182257366,14.263748998849865,226.33395659881785,null,2027,10,84.091790390765723,226.33395659881785]
[2027,11,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B97,MATCH('AURORA Outputs'!$A97,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":61.858475704069107},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B97,MATCH('AURORA Outputs'!$A97,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":19.853813249235287},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B97,MATCH('AURORA Outputs'!$A97,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":0},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B97,MATCH('AURORA Outputs'!$A97,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":8.8676259712254151},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B97,MATCH('AURORA Outputs'!$A97,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":10.269899279172035},100.84981420370185,null,2027,11,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K97,MATCH('AURORA Outputs'!$J97,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":159.65849340763941},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K97,MATCH('AURORA Outputs'!$J97,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":45.454299602743561},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K97,MATCH('AURORA Outputs'!$J97,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":0},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K97,MATCH('AURORA Outputs'!$J97,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":12.316147182257366},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K97,MATCH('AURORA Outputs'!$J97,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":14.263748998849865},null,2027,11,159.65849340763941,45.454299602743561,0,12.316147182257366,14.263748998849865,231.69268919149022,null,2027,11,100.84981420370185,231.69268919149022]
[2027,12,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B98,MATCH('AURORA Outputs'!$A98,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":92.09368395471239},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B98,MATCH('AURORA Outputs'!$A98,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":24.696205171075622},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B98,MATCH('AURORA Outputs'!$A98,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":0},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B98,MATCH('AURORA Outputs'!$A98,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":9.1632135035996001},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B98,MATCH('AURORA Outputs'!$A98,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":10.61222925514444},136.56533188453204,null,2027,12,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K98,MATCH('AURORA Outputs'!$J98,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":176.22740712974195},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K98,MATCH('AURORA Outputs'!$J98,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":55.92863490083878},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K98,MATCH('AURORA Outputs'!$J98,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":0},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K98,MATCH('AURORA Outputs'!$J98,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":12.316147182257366},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K98,MATCH('AURORA Outputs'!$J98,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":14.263748998849865},null,2027,12,176.22740712974195,55.92863490083878,0,12.316147182257366,14.263748998849865,258.73593821168794,null,2027,12,136.56533188453204,258.73593821168794]
[2028,1,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B99,MATCH('AURORA Outputs'!$A99,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":96.564491318485054},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B99,MATCH('AURORA Outputs'!$A99,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":31.127019669011617},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B99,MATCH('AURORA Outputs'!$A99,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":0},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B99,MATCH('AURORA Outputs'!$A99,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":11.128079854132322},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B99,MATCH('AURORA Outputs'!$A99,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":13.084526489089484},151.90411733071846,null,2028,1,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K99,MATCH('AURORA Outputs'!$J99,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":221.78052160475855},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K99,MATCH('AURORA Outputs'!$J99,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":69.079628884995941},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K99,MATCH('AURORA Outputs'!$J99,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":0},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K99,MATCH('AURORA Outputs'!$J99,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":14.95709657813504},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K99,MATCH('AURORA Outputs'!$J99,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":17.586729152001801},null,2028,1,221.78052160475855,69.079628884995941,0,14.95709657813504,17.586729152001801,323.40397621989132,null,2028,1,151.90411733071846,323.40397621989132]
[2028,2,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B100,MATCH('AURORA Outputs'!$A100,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":99.458503941294083},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B100,MATCH('AURORA Outputs'!$A100,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":28.010807674087843},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B100,MATCH('AURORA Outputs'!$A100,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":0},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B100,MATCH('AURORA Outputs'!$A100,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":10.051168900506623},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B100,MATCH('AURORA Outputs'!$A100,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":11.818281990145309},149.33876250603385,null,2028,2,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K100,MATCH('AURORA Outputs'!$J100,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":210.69535743080135},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K100,MATCH('AURORA Outputs'!$J100,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":72.919630731575765},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K100,MATCH('AURORA Outputs'!$J100,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":0},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K100,MATCH('AURORA Outputs'!$J100,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":14.95709657813504},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K100,MATCH('AURORA Outputs'!$J100,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":17.586729152001801},null,2028,2,210.69535743080135,72.919630731575765,0,14.95709657813504,17.586729152001801,316.15881389251399,null,2028,2,149.33876250603385,316.15881389251399]
[2028,3,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B101,MATCH('AURORA Outputs'!$A101,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":101.98226896220329},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B101,MATCH('AURORA Outputs'!$A101,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":30.103569059515802},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B101,MATCH('AURORA Outputs'!$A101,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":0.71448063910628723},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B101,MATCH('AURORA Outputs'!$A101,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":11.128079854132322},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B101,MATCH('AURORA Outputs'!$A101,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":13.084526489089484},157.01292500404719,null,2028,3,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K101,MATCH('AURORA Outputs'!$J101,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":220.43226214139739},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K101,MATCH('AURORA Outputs'!$J101,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":71.173918472100254},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K101,MATCH('AURORA Outputs'!$J101,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":25.048823919345555},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K101,MATCH('AURORA Outputs'!$J101,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":14.95709657813504},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K101,MATCH('AURORA Outputs'!$J101,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":17.586729152001801},null,2028,3,220.43226214139739,71.173918472100254,0,14.95709657813504,17.586729152001801,324.15000634363452,null,2028,3,157.01292500404719,324.15000634363452]
[2028,4,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B102,MATCH('AURORA Outputs'!$A102,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":71.358097601057196},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B102,MATCH('AURORA Outputs'!$A102,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":26.183363878222284},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B102,MATCH('AURORA Outputs'!$A102,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":2.0781419452993521},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B102,MATCH('AURORA Outputs'!$A102,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":10.769109536257089},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B102,MATCH('AURORA Outputs'!$A102,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":12.662444989441425},123.05115795027734,null,2028,4,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K102,MATCH('AURORA Outputs'!$J102,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":210.40671998715391},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K102,MATCH('AURORA Outputs'!$J102,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":62.116962974401318},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K102,MATCH('AURORA Outputs'!$J102,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":36.389508364876669},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K102,MATCH('AURORA Outputs'!$J102,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":14.95709657813504},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K102,MATCH('AURORA Outputs'!$J102,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":17.586729152001801},null,2028,4,210.40671998715391,62.116962974401318,0,14.95709657813504,17.586729152001801,305.06750869169207,null,2028,4,123.05115795027734,305.06750869169207]
[2028,5,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B103,MATCH('AURORA Outputs'!$A103,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":26.881246497153072},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B103,MATCH('AURORA Outputs'!$A103,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":23.864071004973372},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B103,MATCH('AURORA Outputs'!$A103,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":13.847208007117786},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B103,MATCH('AURORA Outputs'!$A103,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":11.128079854132322},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B103,MATCH('AURORA Outputs'!$A103,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":13.084526489089484},88.805131852466033,null,2028,5,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K103,MATCH('AURORA Outputs'!$J103,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":186.52556643090887},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K103,MATCH('AURORA Outputs'!$J103,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":53.74898007811592},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K103,MATCH('AURORA Outputs'!$J103,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":98.218083095905797},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K103,MATCH('AURORA Outputs'!$J103,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":14.95709657813504},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K103,MATCH('AURORA Outputs'!$J103,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":17.586729152001801},null,2028,5,186.52556643090887,53.74898007811592,0,14.95709657813504,17.586729152001801,272.81837223916165,null,2028,5,88.805131852466033,272.81837223916165]
[2028,6,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B104,MATCH('AURORA Outputs'!$A104,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":18.710514958708959},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B104,MATCH('AURORA Outputs'!$A104,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":20.247331749306873},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B104,MATCH('AURORA Outputs'!$A104,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":14.693658390905059},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B104,MATCH('AURORA Outputs'!$A104,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":10.769109536257089},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B104,MATCH('AURORA Outputs'!$A104,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":12.662444989441425},77.083059624619409,null,2028,6,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K104,MATCH('AURORA Outputs'!$J104,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":95.958831376918525},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K104,MATCH('AURORA Outputs'!$J104,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":44.207371382590601},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K104,MATCH('AURORA Outputs'!$J104,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":86.958656076094655},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K104,MATCH('AURORA Outputs'!$J104,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":14.95709657813504},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K104,MATCH('AURORA Outputs'!$J104,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":17.586729152001801},null,2028,6,95.958831376918525,44.207371382590601,0,14.95709657813504,17.586729152001801,172.71002848964596,null,2028,6,77.083059624619409,172.71002848964596]
[2028,7,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B105,MATCH('AURORA Outputs'!$A105,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":6.8014180248767424},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B105,MATCH('AURORA Outputs'!$A105,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":18.847706372088695},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B105,MATCH('AURORA Outputs'!$A105,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":30.920952629433348},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B105,MATCH('AURORA Outputs'!$A105,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":11.128079854132322},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B105,MATCH('AURORA Outputs'!$A105,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":13.084526489089484},80.782683369620585,null,2028,7,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K105,MATCH('AURORA Outputs'!$J105,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":76.501346618715132},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K105,MATCH('AURORA Outputs'!$J105,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":39.151252273114601},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K105,MATCH('AURORA Outputs'!$J105,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":159.60966289118008},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K105,MATCH('AURORA Outputs'!$J105,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":14.95709657813504},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K105,MATCH('AURORA Outputs'!$J105,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":17.586729152001801},null,2028,7,0,39.151252273114601,159.60966289118008,14.95709657813504,17.586729152001801,231.30474089443152,null,2028,7,80.782683369620585,231.30474089443152]
[2028,8,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B106,MATCH('AURORA Outputs'!$A106,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":2.4478925491229244},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B106,MATCH('AURORA Outputs'!$A106,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":18.145623975783902},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B106,MATCH('AURORA Outputs'!$A106,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":41.036598656790112},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B106,MATCH('AURORA Outputs'!$A106,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":11.128079854132322},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B106,MATCH('AURORA Outputs'!$A106,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":13.084526489089484},85.842721524918744,null,2028,8,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K106,MATCH('AURORA Outputs'!$J106,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":37.808183599916006},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K106,MATCH('AURORA Outputs'!$J106,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":44.257236810717224},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K106,MATCH('AURORA Outputs'!$J106,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":173.0204523295138},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K106,MATCH('AURORA Outputs'!$J106,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":14.95709657813504},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K106,MATCH('AURORA Outputs'!$J106,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":17.586729152001801},null,2028,8,0,44.257236810717224,173.0204523295138,14.95709657813504,17.586729152001801,249.82151487036785,null,2028,8,85.842721524918744,249.82151487036785]
[2028,9,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B107,MATCH('AURORA Outputs'!$A107,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":10.997596204829687},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B107,MATCH('AURORA Outputs'!$A107,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":18.441124485324497},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B107,MATCH('AURORA Outputs'!$A107,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":23.943972102583697},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B107,MATCH('AURORA Outputs'!$A107,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":10.769109536257089},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B107,MATCH('AURORA Outputs'!$A107,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":12.662444989441425},76.814247318436401,null,2028,9,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K107,MATCH('AURORA Outputs'!$J107,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":82.801411839085816},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K107,MATCH('AURORA Outputs'!$J107,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":43.544986011705127},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K107,MATCH('AURORA Outputs'!$J107,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":169.20819137656807},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K107,MATCH('AURORA Outputs'!$J107,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":14.95709657813504},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K107,MATCH('AURORA Outputs'!$J107,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":17.586729152001801},null,2028,9,0,43.544986011705127,169.20819137656807,14.95709657813504,17.586729152001801,245.29700311841003,null,2028,9,76.814247318436401,245.29700311841003]
[2028,10,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B108,MATCH('AURORA Outputs'!$A108,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":53.670785574411127},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B108,MATCH('AURORA Outputs'!$A108,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":21.370341679281839},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B108,MATCH('AURORA Outputs'!$A108,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":3.7891536532270971},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B108,MATCH('AURORA Outputs'!$A108,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":11.128079854132322},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B108,MATCH('AURORA Outputs'!$A108,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":13.084526489089484},103.04288725014187,null,2028,10,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K108,MATCH('AURORA Outputs'!$J108,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":195.28587298446087},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K108,MATCH('AURORA Outputs'!$J108,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":50.097550668109506},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K108,MATCH('AURORA Outputs'!$J108,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":63.542719581376375},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K108,MATCH('AURORA Outputs'!$J108,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":14.95709657813504},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K108,MATCH('AURORA Outputs'!$J108,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":17.586729152001801},null,2028,10,195.28587298446087,50.097550668109506,0,14.95709657813504,17.586729152001801,277.9272493827072,null,2028,10,103.04288725014187,277.9272493827072]
[2028,11,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B109,MATCH('AURORA Outputs'!$A109,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":76.33391655337131},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B109,MATCH('AURORA Outputs'!$A109,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":23.966427760906139},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B109,MATCH('AURORA Outputs'!$A109,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":0},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B109,MATCH('AURORA Outputs'!$A109,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":10.769109536257089},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B109,MATCH('AURORA Outputs'!$A109,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":12.662444989441425},123.73189883997597,null,2028,11,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K109,MATCH('AURORA Outputs'!$J109,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":197.02001987763202},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K109,MATCH('AURORA Outputs'!$J109,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":54.869922174456583},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K109,MATCH('AURORA Outputs'!$J109,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":0},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K109,MATCH('AURORA Outputs'!$J109,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":14.95709657813504},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K109,MATCH('AURORA Outputs'!$J109,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":17.586729152001801},null,2028,11,197.02001987763202,54.869922174456583,0,14.95709657813504,17.586729152001801,284.43376778222546,null,2028,11,123.73189883997597,284.43376778222546]
[2028,12,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B110,MATCH('AURORA Outputs'!$A110,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":113.64443604660515},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B110,MATCH('AURORA Outputs'!$A110,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":29.811896071093443},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B110,MATCH('AURORA Outputs'!$A110,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":0},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B110,MATCH('AURORA Outputs'!$A110,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":11.128079854132322},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B110,MATCH('AURORA Outputs'!$A110,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":13.084526489089484},167.6689384609204,null,2028,12,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K110,MATCH('AURORA Outputs'!$J110,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":217.46620874742638},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K110,MATCH('AURORA Outputs'!$J110,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":67.513961740758887},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K110,MATCH('AURORA Outputs'!$J110,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":0},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K110,MATCH('AURORA Outputs'!$J110,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":14.95709657813504},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K110,MATCH('AURORA Outputs'!$J110,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":17.586729152001801},null,2028,12,217.46620874742638,67.513961740758887,0,14.95709657813504,17.586729152001801,317.52399621832211,null,2028,12,167.6689384609204,317.52399621832211]
[2029,1,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B111,MATCH('AURORA Outputs'!$A111,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":116.76337679494799},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B111,MATCH('AURORA Outputs'!$A111,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":36.857520879819134},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B111,MATCH('AURORA Outputs'!$A111,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":0},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B111,MATCH('AURORA Outputs'!$A111,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":13.258706740606561},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B111,MATCH('AURORA Outputs'!$A111,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":15.81664726442021},182.69625167979387,null,2029,1,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K111,MATCH('AURORA Outputs'!$J111,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":268.17148059640147},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K111,MATCH('AURORA Outputs'!$J111,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":81.797226045822015},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K111,MATCH('AURORA Outputs'!$J111,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":0},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K111,MATCH('AURORA Outputs'!$J111,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":17.820842393288551},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K111,MATCH('AURORA Outputs'!$J111,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":21.258934495188779},null,2029,1,268.17148059640147,81.797226045822015,0,17.820842393288551,21.258934495188779,389.04848353070082,null,2029,1,182.69625167979387,389.04848353070082]
[2029,2,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B112,MATCH('AURORA Outputs'!$A112,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":120.26274474803822},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B112,MATCH('AURORA Outputs'!$A112,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":33.167612565751114},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B112,MATCH('AURORA Outputs'!$A112,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":0},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B112,MATCH('AURORA Outputs'!$A112,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":11.975606088289828},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B112,MATCH('AURORA Outputs'!$A112,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":14.286003980766649},179.6919673828458,null,2029,2,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K112,MATCH('AURORA Outputs'!$J112,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":254.76757628742845},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K112,MATCH('AURORA Outputs'!$J112,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":86.344174315969511},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K112,MATCH('AURORA Outputs'!$J112,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":0},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K112,MATCH('AURORA Outputs'!$J112,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":17.820842393288551},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K112,MATCH('AURORA Outputs'!$J112,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":21.258934495188779},null,2029,2,254.76757628742845,86.344174315969511,0,17.820842393288551,21.258934495188779,380.19152749187532,null,2029,2,179.6919673828458,380.19152749187532]
[2029,3,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B113,MATCH('AURORA Outputs'!$A113,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":123.31441852640873},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B113,MATCH('AURORA Outputs'!$A113,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":35.645652457783385},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B113,MATCH('AURORA Outputs'!$A113,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":0.85127797337234434},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B113,MATCH('AURORA Outputs'!$A113,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":13.258706740606561},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B113,MATCH('AURORA Outputs'!$A113,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":15.81664726442021},188.88670296259119,null,2029,3,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K113,MATCH('AURORA Outputs'!$J113,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":266.54119884802486},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K113,MATCH('AURORA Outputs'!$J113,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":84.277075482288652},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K113,MATCH('AURORA Outputs'!$J113,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":29.844772404321329},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K113,MATCH('AURORA Outputs'!$J113,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":17.820842393288551},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K113,MATCH('AURORA Outputs'!$J113,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":21.258934495188779},null,2029,3,266.54119884802486,84.277075482288652,0,17.820842393288551,21.258934495188779,389.89805121879084,null,2029,3,188.88670296259119,389.89805121879084]
[2029,4,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B114,MATCH('AURORA Outputs'!$A114,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":86.284433582139258},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B114,MATCH('AURORA Outputs'!$A114,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":31.003735375482592},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B114,MATCH('AURORA Outputs'!$A114,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":2.4760313530501716},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B114,MATCH('AURORA Outputs'!$A114,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":12.83100652316765},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B114,MATCH('AURORA Outputs'!$A114,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":15.30643283653569},147.90163967037537,null,2029,4,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K114,MATCH('AURORA Outputs'!$J114,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":254.41856308257888},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K114,MATCH('AURORA Outputs'!$J114,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":73.552729563094829},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K114,MATCH('AURORA Outputs'!$J114,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":43.356789865736175},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K114,MATCH('AURORA Outputs'!$J114,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":17.820842393288551},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K114,MATCH('AURORA Outputs'!$J114,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":21.258934495188779},null,2029,4,254.41856308257888,73.552729563094829,0,17.820842393288551,21.258934495188779,367.05106953415105,null,2029,4,147.90163967037537,367.05106953415105]
[2029,5,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B115,MATCH('AURORA Outputs'!$A115,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":32.504133461573062},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B115,MATCH('AURORA Outputs'!$A115,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":28.257459425803827},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B115,MATCH('AURORA Outputs'!$A115,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":16.498450096435633},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B115,MATCH('AURORA Outputs'!$A115,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":13.258706740606561},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B115,MATCH('AURORA Outputs'!$A115,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":15.81664726442021},106.33539698883929,null,2029,5,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K115,MATCH('AURORA Outputs'!$J115,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":225.5420672515273},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K115,MATCH('AURORA Outputs'!$J115,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":63.644196475076214},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K115,MATCH('AURORA Outputs'!$J115,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":117.02331196963492},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K115,MATCH('AURORA Outputs'!$J115,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":17.820842393288551},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K115,MATCH('AURORA Outputs'!$J115,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":21.258934495188779},null,2029,5,225.5420672515273,63.644196475076214,0,17.820842393288551,21.258934495188779,328.26604061508084,null,2029,5,106.33539698883929,328.26604061508084]
[2029,6,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B116,MATCH('AURORA Outputs'!$A116,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":22.624288476244793},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B116,MATCH('AURORA Outputs'!$A116,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":23.974876510700593},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B116,MATCH('AURORA Outputs'!$A116,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":17.506965272119071},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B116,MATCH('AURORA Outputs'!$A116,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":12.83100652316765},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B116,MATCH('AURORA Outputs'!$A116,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":15.30643283653569},92.243569618767793,null,2029,6,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K116,MATCH('AURORA Outputs'!$J116,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":116.03102788489664},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K116,MATCH('AURORA Outputs'!$J116,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":52.345972441359891},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K116,MATCH('AURORA Outputs'!$J116,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":103.60810980719707},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K116,MATCH('AURORA Outputs'!$J116,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":17.820842393288551},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K116,MATCH('AURORA Outputs'!$J116,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":21.258934495188779},null,2029,6,116.03102788489664,52.345972441359891,0,17.820842393288551,21.258934495188779,207.45677721473388,null,2029,6,92.243569618767793,207.45677721473388]
[2029,7,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B117,MATCH('AURORA Outputs'!$A117,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":8.2241052040483247},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B117,MATCH('AURORA Outputs'!$A117,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":22.317579342089857},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B117,MATCH('AURORA Outputs'!$A117,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":36.841202474082088},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B117,MATCH('AURORA Outputs'!$A117,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":13.258706740606561},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B117,MATCH('AURORA Outputs'!$A117,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":15.81664726442021},96.458241025247034,null,2029,7,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K117,MATCH('AURORA Outputs'!$J117,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":92.503522139426522},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K117,MATCH('AURORA Outputs'!$J117,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":46.359019060343144},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K117,MATCH('AURORA Outputs'!$J117,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":190.16917033133811},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K117,MATCH('AURORA Outputs'!$J117,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":17.820842393288551},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K117,MATCH('AURORA Outputs'!$J117,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":21.258934495188779},null,2029,7,0,46.359019060343144,190.16917033133811,17.820842393288551,21.258934495188779,275.60796628015856,null,2029,7,96.458241025247034,275.60796628015856]
[2029,8,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B118,MATCH('AURORA Outputs'!$A118,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":2.9599306760089688},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B118,MATCH('AURORA Outputs'!$A118,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":21.486243195670419},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B118,MATCH('AURORA Outputs'!$A118,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":48.893630739026584},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B118,MATCH('AURORA Outputs'!$A118,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":13.258706740606561},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B118,MATCH('AURORA Outputs'!$A118,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":15.81664726442021},102.41515861573274,null,2029,8,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K118,MATCH('AURORA Outputs'!$J118,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":45.716713538618137},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K118,MATCH('AURORA Outputs'!$J118,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":52.405018121861964},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K118,MATCH('AURORA Outputs'!$J118,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":206.14764340608531},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K118,MATCH('AURORA Outputs'!$J118,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":17.820842393288551},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K118,MATCH('AURORA Outputs'!$J118,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":21.258934495188779},null,2029,8,0,52.405018121861964,206.14764340608531,17.820842393288551,21.258934495188779,297.63243841642463,null,2029,8,102.41515861573274,297.63243841642463]
[2029,9,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B119,MATCH('AURORA Outputs'!$A119,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":13.298019302644015},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B119,MATCH('AURORA Outputs'!$A119,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":21.836145509358168},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B119,MATCH('AURORA Outputs'!$A119,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":28.528381218933507},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B119,MATCH('AURORA Outputs'!$A119,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":12.83100652316765},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B119,MATCH('AURORA Outputs'!$A119,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":15.30643283653569},91.799985390639023,null,2029,9,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K119,MATCH('AURORA Outputs'!$J119,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":100.12140402452555},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K119,MATCH('AURORA Outputs'!$J119,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":51.561641564279384},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K119,MATCH('AURORA Outputs'!$J119,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":201.605471651719},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K119,MATCH('AURORA Outputs'!$J119,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":17.820842393288551},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K119,MATCH('AURORA Outputs'!$J119,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":21.258934495188779},null,2029,9,0,51.561641564279384,201.605471651719,17.820842393288551,21.258934495188779,292.24689010447571,null,2029,9,91.799985390639023,292.24689010447571]
[2029,10,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B120,MATCH('AURORA Outputs'!$A120,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":64.897376596092343},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B120,MATCH('AURORA Outputs'!$A120,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":25.30463317813718},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B120,MATCH('AURORA Outputs'!$A120,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":4.5146402381880799},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B120,MATCH('AURORA Outputs'!$A120,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":13.258706740606561},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B120,MATCH('AURORA Outputs'!$A120,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":15.81664726442021},123.79200401744437,null,2029,10,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K120,MATCH('AURORA Outputs'!$J120,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":236.13481165462281},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K120,MATCH('AURORA Outputs'!$J120,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":59.320536929396035},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K120,MATCH('AURORA Outputs'!$J120,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":75.708864015494143},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K120,MATCH('AURORA Outputs'!$J120,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":17.820842393288551},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K120,MATCH('AURORA Outputs'!$J120,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":21.258934495188779},null,2029,10,236.13481165462281,59.320536929396035,0,17.820842393288551,21.258934495188779,334.53512547249619,null,2029,10,123.79200401744437,334.53512547249619]
[2029,11,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B121,MATCH('AURORA Outputs'!$A121,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":92.30106987628487},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B121,MATCH('AURORA Outputs'!$A121,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":28.378660116043196},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B121,MATCH('AURORA Outputs'!$A121,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":0},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B121,MATCH('AURORA Outputs'!$A121,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":12.83100652316765},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B121,MATCH('AURORA Outputs'!$A121,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":15.30643283653569},148.81716935203141,null,2029,11,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K121,MATCH('AURORA Outputs'!$J121,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":238.2316988679288},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K121,MATCH('AURORA Outputs'!$J121,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":64.971504619584351},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K121,MATCH('AURORA Outputs'!$J121,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":0},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K121,MATCH('AURORA Outputs'!$J121,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":17.820842393288551},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K121,MATCH('AURORA Outputs'!$J121,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":21.258934495188779},null,2029,11,238.2316988679288,64.971504619584351,0,17.820842393288551,21.258934495188779,342.28298037599052,null,2029,11,148.81716935203141,342.28298037599052]
[2029,12,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B122,MATCH('AURORA Outputs'!$A122,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":137.41602037745059},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B122,MATCH('AURORA Outputs'!$A122,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":35.300282313928641},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B122,MATCH('AURORA Outputs'!$A122,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":0},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B122,MATCH('AURORA Outputs'!$A122,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":13.258706740606561},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B122,MATCH('AURORA Outputs'!$A122,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":15.81664726442021},201.79165669640599,null,2029,12,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K122,MATCH('AURORA Outputs'!$J122,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":262.95472098949267},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K122,MATCH('AURORA Outputs'!$J122,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":79.943318730788761},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K122,MATCH('AURORA Outputs'!$J122,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":0},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K122,MATCH('AURORA Outputs'!$J122,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":17.820842393288551},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K122,MATCH('AURORA Outputs'!$J122,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":21.258934495188779},null,2029,12,262.95472098949267,79.943318730788761,0,17.820842393288551,21.258934495188779,381.97781660875876,null,2029,12,201.79165669640599,381.97781660875876]
[2030,1,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B123,MATCH('AURORA Outputs'!$A123,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":138.77743500944149},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B123,MATCH('AURORA Outputs'!$A123,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":43.107344851766499},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B123,MATCH('AURORA Outputs'!$A123,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":0},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B123,MATCH('AURORA Outputs'!$A123,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":15.581478463623613},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B123,MATCH('AURORA Outputs'!$A123,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":18.79610965343312},216.26236797826473,null,2030,1,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K123,MATCH('AURORA Outputs'!$J123,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":318.73136287595844},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K123,MATCH('AURORA Outputs'!$J123,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":95.667346769537929},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K123,MATCH('AURORA Outputs'!$J123,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":0},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K123,MATCH('AURORA Outputs'!$J123,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":20.942847397343794},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K123,MATCH('AURORA Outputs'!$J123,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":25.263588243861626},null,2030,1,318.73136287595844,95.667346769537929,0,20.942847397343794,25.263588243861626,460.60514528670177,null,2030,1,216.26236797826473,460.60514528670177]
[2030,2,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B124,MATCH('AURORA Outputs'!$A124,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":142.93655854641301},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B124,MATCH('AURORA Outputs'!$A124,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":38.791749381181738},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B124,MATCH('AURORA Outputs'!$A124,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":0},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B124,MATCH('AURORA Outputs'!$A124,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":14.073593451014903},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B124,MATCH('AURORA Outputs'!$A124,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":16.977131299874969},212.77903267848464,null,2030,2,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K124,MATCH('AURORA Outputs'!$J124,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":302.80034486182581},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K124,MATCH('AURORA Outputs'!$J124,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":100.98530800039521},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K124,MATCH('AURORA Outputs'!$J124,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":0},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K124,MATCH('AURORA Outputs'!$J124,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":20.942847397343794},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K124,MATCH('AURORA Outputs'!$J124,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":25.263588243861626},null,2030,2,302.80034486182581,100.98530800039521,0,20.942847397343794,25.263588243861626,449.99208850342643,null,2030,2,212.77903267848464,449.99208850342643]
[2030,3,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B125,MATCH('AURORA Outputs'!$A125,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":146.56358159998177},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B125,MATCH('AURORA Outputs'!$A125,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":41.689983381525444},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B125,MATCH('AURORA Outputs'!$A125,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":1.0004120060997401},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B125,MATCH('AURORA Outputs'!$A125,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":15.581478463623613},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B125,MATCH('AURORA Outputs'!$A125,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":18.79610965343312},223.63156510466371,null,2030,3,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K125,MATCH('AURORA Outputs'!$J125,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":316.79371491139392},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K125,MATCH('AURORA Outputs'!$J125,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":98.567697153569256},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K125,MATCH('AURORA Outputs'!$J125,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":35.073230562184364},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K125,MATCH('AURORA Outputs'!$J125,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":20.942847397343794},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K125,MATCH('AURORA Outputs'!$J125,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":25.263588243861626},null,2030,3,316.79371491139392,98.567697153569256,0,20.942847397343794,25.263588243861626,461.56784770616861,null,2030,3,223.63156510466371,461.56784770616861]
[2030,4,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B126,MATCH('AURORA Outputs'!$A126,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":102.55212466833967},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B126,MATCH('AURORA Outputs'!$A126,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":36.260949749759526},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B126,MATCH('AURORA Outputs'!$A126,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":2.9098033433872623},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B126,MATCH('AURORA Outputs'!$A126,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":15.078850126087376},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B126,MATCH('AURORA Outputs'!$A126,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":18.189783535580403},174.99151142315426,null,2030,4,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K126,MATCH('AURORA Outputs'!$J126,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":302.38553022830843},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K126,MATCH('AURORA Outputs'!$J126,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":86.024854693933079},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K126,MATCH('AURORA Outputs'!$J126,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":50.952396848466549},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K126,MATCH('AURORA Outputs'!$J126,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":20.942847397343794},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K126,MATCH('AURORA Outputs'!$J126,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":25.263588243861626},null,2030,4,302.38553022830843,86.024854693933079,0,20.942847397343794,25.263588243861626,434.61682056344694,null,2030,4,174.99151142315426,434.61682056344694]
[2030,5,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B127,MATCH('AURORA Outputs'!$A127,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":38.632321133734429},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B127,MATCH('AURORA Outputs'!$A127,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":33.048995673767017},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B127,MATCH('AURORA Outputs'!$A127,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":19.388787299553826},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B127,MATCH('AURORA Outputs'!$A127,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":15.581478463623613},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B127,MATCH('AURORA Outputs'!$A127,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":18.79610965343312},125.447692224112,null,2030,5,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K127,MATCH('AURORA Outputs'!$J127,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":268.06478571496922},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K127,MATCH('AURORA Outputs'!$J127,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":74.436160104486973},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K127,MATCH('AURORA Outputs'!$J127,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":137.52443966592779},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K127,MATCH('AURORA Outputs'!$J127,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":20.942847397343794},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K127,MATCH('AURORA Outputs'!$J127,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":25.263588243861626},null,2030,5,268.06478571496922,74.436160104486973,0,20.942847397343794,25.263588243861626,388.70738146066162,null,2030,5,125.447692224112,388.70738146066162]
[2030,8,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B130,MATCH('AURORA Outputs'!$A130,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":3.5179831064979967},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B130,MATCH('AURORA Outputs'!$A130,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":25.129603752373399},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B130,MATCH('AURORA Outputs'!$A130,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":57.459228058441632},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B130,MATCH('AURORA Outputs'!$A130,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":15.581478463623613},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B130,MATCH('AURORA Outputs'!$A130,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":18.79610965343312},120.48440303436976,null,2030,8,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K130,MATCH('AURORA Outputs'!$J130,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":54.335943479028813},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K130,MATCH('AURORA Outputs'!$J130,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":61.291186553436447},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K130,MATCH('AURORA Outputs'!$J130,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":242.26232082057024},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K130,MATCH('AURORA Outputs'!$J130,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":20.942847397343794},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K130,MATCH('AURORA Outputs'!$J130,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":25.263588243861626},null,2030,8,0,61.291186553436447,242.26232082057024,20.942847397343794,25.263588243861626,349.75994301521212,null,2030,8,120.48440303436976,349.75994301521212]
[2030,9,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B131,MATCH('AURORA Outputs'!$A131,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":15.805169910149703},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B131,MATCH('AURORA Outputs'!$A131,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":25.538837996579723},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B131,MATCH('AURORA Outputs'!$A131,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":33.526222901021953},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B131,MATCH('AURORA Outputs'!$A131,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":15.078850126087376},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B131,MATCH('AURORA Outputs'!$A131,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":18.189783535580403},108.13886446941915,null,2030,9,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K131,MATCH('AURORA Outputs'!$J131,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":118.99785721740808},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K131,MATCH('AURORA Outputs'!$J131,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":60.304801054906783},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K131,MATCH('AURORA Outputs'!$J131,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":236.92441322872466},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K131,MATCH('AURORA Outputs'!$J131,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":20.942847397343794},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K131,MATCH('AURORA Outputs'!$J131,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":25.263588243861626},null,2030,9,0,60.304801054906783,236.92441322872466,20.942847397343794,25.263588243861626,343.43564992483687,null,2030,9,108.13886446941915,343.43564992483687]
[2030,11,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B133,MATCH('AURORA Outputs'!$A133,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":109.70311134931362},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B133,MATCH('AURORA Outputs'!$A133,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":33.190748016998661},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B133,MATCH('AURORA Outputs'!$A133,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":0},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B133,MATCH('AURORA Outputs'!$A133,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":15.078850126087376},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B133,MATCH('AURORA Outputs'!$A133,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":18.189783535580403},176.16249302798008,null,2030,11,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K133,MATCH('AURORA Outputs'!$J133,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":283.14686517582209},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K133,MATCH('AURORA Outputs'!$J133,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":75.988536079432123},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K133,MATCH('AURORA Outputs'!$J133,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":0},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K133,MATCH('AURORA Outputs'!$J133,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":20.942847397343794},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K133,MATCH('AURORA Outputs'!$J133,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":25.263588243861626},null,2030,11,283.14686517582209,75.988536079432123,0,20.942847397343794,25.263588243861626,405.34183689645965,null,2030,11,176.16249302798008,405.34183689645965]
[2030,12,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B134,MATCH('AURORA Outputs'!$A134,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":163.32383801024901},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B134,MATCH('AURORA Outputs'!$A134,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":41.286049814175655},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B134,MATCH('AURORA Outputs'!$A134,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":0},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B134,MATCH('AURORA Outputs'!$A134,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":15.581478463623613},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B134,MATCH('AURORA Outputs'!$A134,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":18.79610965343312},238.98747594148142,null,2030,12,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K134,MATCH('AURORA Outputs'!$J134,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":312.53105814702752},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K134,MATCH('AURORA Outputs'!$J134,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":93.499077714955149},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K134,MATCH('AURORA Outputs'!$J134,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":0},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K134,MATCH('AURORA Outputs'!$J134,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":20.942847397343794},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K134,MATCH('AURORA Outputs'!$J134,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":25.263588243861626},null,2030,12,312.53105814702752,93.499077714955149,0,20.942847397343794,25.263588243861626,452.23657150318809,null,2030,12,238.98747594148142,452.23657150318809]
[2031,3,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B137,MATCH('AURORA Outputs'!$A137,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":172.09612434549388},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B137,MATCH('AURORA Outputs'!$A137,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":48.530353009596922},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B137,MATCH('AURORA Outputs'!$A137,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":1.1665683080924421},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B137,MATCH('AURORA Outputs'!$A137,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":18.169373076352823},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B137,MATCH('AURORA Outputs'!$A137,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":22.052535656714102},262.01495439625018,null,2031,3,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K137,MATCH('AURORA Outputs'!$J137,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":371.98170212612331},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K137,MATCH('AURORA Outputs'!$J137,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":114.74039445948833},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K137,MATCH('AURORA Outputs'!$J137,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":40.898468817640655},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K137,MATCH('AURORA Outputs'!$J137,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":24.421200371441547},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K137,MATCH('AURORA Outputs'!$J137,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":29.640504914938589},null,2031,3,371.98170212612331,114.74039445948833,0,24.421200371441547,29.640504914938589,540.78380187199184,null,2031,3,262.01495439625018,540.78380187199184]
[2031,4,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B138,MATCH('AURORA Outputs'!$A138,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":120.41752122970331},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B138,MATCH('AURORA Outputs'!$A138,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":42.210539536911945},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B138,MATCH('AURORA Outputs'!$A138,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":3.3930863908870159},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B138,MATCH('AURORA Outputs'!$A138,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":17.583264267438206},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B138,MATCH('AURORA Outputs'!$A138,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":21.341163538755612},204.94557496369609,null,2031,4,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K138,MATCH('AURORA Outputs'!$J138,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":355.06349696393841},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K138,MATCH('AURORA Outputs'!$J138,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":100.13955936825521},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K138,MATCH('AURORA Outputs'!$J138,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":59.414972053868226},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K138,MATCH('AURORA Outputs'!$J138,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":24.421200371441547},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K138,MATCH('AURORA Outputs'!$J138,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":29.640504914938589},null,2031,4,355.06349696393841,100.13955936825521,0,24.421200371441547,29.640504914938589,509.26476161857374,null,2031,4,204.94557496369609,509.26476161857374]
[2031,6,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B140,MATCH('AURORA Outputs'!$A140,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":31.574185803765619},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B140,MATCH('AURORA Outputs'!$A140,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":32.640985371323502},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B140,MATCH('AURORA Outputs'!$A140,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":23.991071654800301},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B140,MATCH('AURORA Outputs'!$A140,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":17.583264267438206},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B140,MATCH('AURORA Outputs'!$A140,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":21.341163538755612},127.13067063608324,null,2031,6,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K140,MATCH('AURORA Outputs'!$J140,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":161.93151167102351},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K140,MATCH('AURORA Outputs'!$J140,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":71.267275138769847},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K140,MATCH('AURORA Outputs'!$J140,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":141.98175113544471},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K140,MATCH('AURORA Outputs'!$J140,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":24.421200371441547},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K140,MATCH('AURORA Outputs'!$J140,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":29.640504914938589},null,2031,6,161.93151167102351,71.267275138769847,0,24.421200371441547,29.640504914938589,287.26049209617349,null,2031,6,127.13067063608324,287.26049209617349]
[2031,7,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B141,MATCH('AURORA Outputs'!$A141,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":11.477462641752799},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B141,MATCH('AURORA Outputs'!$A141,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":30.384631199387911},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B141,MATCH('AURORA Outputs'!$A141,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":50.486187335523589},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B141,MATCH('AURORA Outputs'!$A141,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":18.169373076352823},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B141,MATCH('AURORA Outputs'!$A141,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":22.052535656714102},132.57018990973123,null,2031,7,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K141,MATCH('AURORA Outputs'!$J141,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":129.09680667304613},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K141,MATCH('AURORA Outputs'!$J141,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":63.116240131713923},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K141,MATCH('AURORA Outputs'!$J141,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":260.60268704701781},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K141,MATCH('AURORA Outputs'!$J141,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":24.421200371441547},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K141,MATCH('AURORA Outputs'!$J141,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":29.640504914938589},null,2031,7,0,63.116240131713923,260.60268704701781,24.421200371441547,29.640504914938589,377.78063246511192,null,2031,7,132.57018990973123,377.78063246511192]
[2031,10,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B144,MATCH('AURORA Outputs'!$A144,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":90.570000863164509},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B144,MATCH('AURORA Outputs'!$A144,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":34.451404203297244},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B144,MATCH('AURORA Outputs'!$A144,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":6.1867408637924877},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B144,MATCH('AURORA Outputs'!$A144,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":18.169373076352823},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B144,MATCH('AURORA Outputs'!$A144,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":22.052535656714102},171.43005466332116,null,2031,10,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K144,MATCH('AURORA Outputs'!$J144,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":329.54691263544993},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K144,MATCH('AURORA Outputs'!$J144,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":80.762909342505196},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K144,MATCH('AURORA Outputs'!$J144,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":103.74937936227482},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K144,MATCH('AURORA Outputs'!$J144,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":24.421200371441547},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K144,MATCH('AURORA Outputs'!$J144,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":29.640504914938589},null,2031,10,329.54691263544993,80.762909342505196,0,24.421200371441547,29.640504914938589,464.37152726433533,null,2031,10,171.43005466332116,464.37152726433533]
[2031,11,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B145,MATCH('AURORA Outputs'!$A145,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":128.8142667213682},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B145,MATCH('AURORA Outputs'!$A145,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":38.63658815060392},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B145,MATCH('AURORA Outputs'!$A145,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":0},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B145,MATCH('AURORA Outputs'!$A145,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":17.583264267438206},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B145,MATCH('AURORA Outputs'!$A145,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":21.341163538755612},206.37528267816595,null,2031,11,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K145,MATCH('AURORA Outputs'!$J145,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":332.4733032952924},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K145,MATCH('AURORA Outputs'!$J145,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":88.456511168855883},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K145,MATCH('AURORA Outputs'!$J145,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":0},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K145,MATCH('AURORA Outputs'!$J145,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":24.421200371441547},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K145,MATCH('AURORA Outputs'!$J145,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":29.640504914938589},null,2031,11,332.4733032952924,88.456511168855883,0,24.421200371441547,29.640504914938589,474.99151975052848,null,2031,11,206.37528267816595,474.99151975052848]
[2032,1,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B147,MATCH('AURORA Outputs'!$A147,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":188.25418684741078},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B147,MATCH('AURORA Outputs'!$A147,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":57.878742724536941},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B147,MATCH('AURORA Outputs'!$A147,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":0},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B147,MATCH('AURORA Outputs'!$A147,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":20.949628947231464},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B147,MATCH('AURORA Outputs'!$A147,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":25.46964473801372},292.5522032571929,null,2032,1,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K147,MATCH('AURORA Outputs'!$J147,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":432.36505658789804},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K147,MATCH('AURORA Outputs'!$J147,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":128.44924153537249},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K147,MATCH('AURORA Outputs'!$J147,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":0},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K147,MATCH('AURORA Outputs'!$J147,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":28.158103423698126},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K147,MATCH('AURORA Outputs'!$J147,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":34.23339346507165},null,2032,1,432.36505658789804,128.44924153537249,0,28.158103423698126,34.23339346507165,623.20579501204031,null,2032,1,292.5522032571929,623.20579501204031]
[2032,2,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B148,MATCH('AURORA Outputs'!$A148,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":193.89611573446064},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B148,MATCH('AURORA Outputs'!$A148,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":52.084341774905837},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B148,MATCH('AURORA Outputs'!$A148,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":0},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B148,MATCH('AURORA Outputs'!$A148,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":18.922245500725115},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B148,MATCH('AURORA Outputs'!$A148,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":23.004840408528501},287.90754341862009,null,2032,2,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K148,MATCH('AURORA Outputs'!$J148,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":410.75433261322632},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K148,MATCH('AURORA Outputs'!$J148,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":135.58948436309186},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K148,MATCH('AURORA Outputs'!$J148,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":0},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K148,MATCH('AURORA Outputs'!$J148,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":28.158103423698126},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K148,MATCH('AURORA Outputs'!$J148,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":34.23339346507165},null,2032,2,410.75433261322632,135.58948436309186,0,28.158103423698126,34.23339346507165,608.73531386508796,null,2032,2,287.90754341862009,608.73531386508796]
[2032,5,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B151,MATCH('AURORA Outputs'!$A151,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":52.405466353837873},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B151,MATCH('AURORA Outputs'!$A151,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":44.373744764006581},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B151,MATCH('AURORA Outputs'!$A151,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":26.06863659380744},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B151,MATCH('AURORA Outputs'!$A151,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":20.949628947231464},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B151,MATCH('AURORA Outputs'!$A151,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":25.46964473801372},169.2671213968971,null,2032,5,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K151,MATCH('AURORA Outputs'!$J151,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":363.63489679545989},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K151,MATCH('AURORA Outputs'!$J151,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":99.94286066341887},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K151,MATCH('AURORA Outputs'!$J151,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":184.90453193535049},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K151,MATCH('AURORA Outputs'!$J151,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":28.158103423698126},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K151,MATCH('AURORA Outputs'!$J151,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":34.23339346507165},null,2032,5,363.63489679545989,99.94286066341887,0,28.158103423698126,34.23339346507165,525.96925434764853,null,2032,5,169.2671213968971,525.96925434764853]
[2032,6,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B152,MATCH('AURORA Outputs'!$A152,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":36.476480442804316},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B152,MATCH('AURORA Outputs'!$A152,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":37.648644734951802},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B152,MATCH('AURORA Outputs'!$A152,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":27.662156922114583},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B152,MATCH('AURORA Outputs'!$A152,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":20.273834465062681},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B152,MATCH('AURORA Outputs'!$A152,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":24.648043294851981},146.70915985978536,null,2032,6,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K152,MATCH('AURORA Outputs'!$J152,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":187.07344205966436},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K152,MATCH('AURORA Outputs'!$J152,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":82.200837150120222},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K152,MATCH('AURORA Outputs'!$J152,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":163.70762992571227},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K152,MATCH('AURORA Outputs'!$J152,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":28.158103423698126},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K152,MATCH('AURORA Outputs'!$J152,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":34.23339346507165},null,2032,6,187.07344205966436,82.200837150120222,0,28.158103423698126,34.23339346507165,331.66577609855437,null,2032,6,146.70915985978536,331.66577609855437]
[2032,8,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B154,MATCH('AURORA Outputs'!$A154,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":4.7722098986168096},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B154,MATCH('AURORA Outputs'!$A154,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":33.740650818431916},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B154,MATCH('AURORA Outputs'!$A154,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":77.255153304543654},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B154,MATCH('AURORA Outputs'!$A154,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":20.949628947231464},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B154,MATCH('AURORA Outputs'!$A154,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":25.46964473801372},162.18728770683757,null,2032,8,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K154,MATCH('AURORA Outputs'!$J154,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":73.707723849597883},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K154,MATCH('AURORA Outputs'!$J154,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":82.29355878926458},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K154,MATCH('AURORA Outputs'!$J154,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":325.72683914012333},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K154,MATCH('AURORA Outputs'!$J154,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":28.158103423698126},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K154,MATCH('AURORA Outputs'!$J154,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":34.23339346507165},null,2032,8,0,82.29355878926458,325.72683914012333,28.158103423698126,34.23339346507165,470.41189481815769,null,2032,8,162.18728770683757,470.41189481815769]
[2032,9,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B155,MATCH('AURORA Outputs'!$A155,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":21.440008667244541},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B155,MATCH('AURORA Outputs'!$A155,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":34.290115500516464},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B155,MATCH('AURORA Outputs'!$A155,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":45.076719222652883},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B155,MATCH('AURORA Outputs'!$A155,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":20.273834465062681},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B155,MATCH('AURORA Outputs'!$A155,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":24.648043294851981},145.72872115032854,null,2032,9,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K155,MATCH('AURORA Outputs'!$J155,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":161.42281953491468},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K155,MATCH('AURORA Outputs'!$J155,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":80.969173056556372},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K155,MATCH('AURORA Outputs'!$J155,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":318.54990893643026},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K155,MATCH('AURORA Outputs'!$J155,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":28.158103423698126},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K155,MATCH('AURORA Outputs'!$J155,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":34.23339346507165},null,2032,9,0,80.969173056556372,318.54990893643026,28.158103423698126,34.23339346507165,461.91057888175641,null,2032,9,145.72872115032854,461.91057888175641]
[2032,12,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B158,MATCH('AURORA Outputs'!$A158,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":221.55184173367829},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B158,MATCH('AURORA Outputs'!$A158,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":55.433352796934656},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B158,MATCH('AURORA Outputs'!$A158,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":0},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B158,MATCH('AURORA Outputs'!$A158,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":20.949628947231464},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B158,MATCH('AURORA Outputs'!$A158,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":25.46964473801372},323.40446821585812,null,2032,12,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K158,MATCH('AURORA Outputs'!$J158,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":423.95422722740693},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K158,MATCH('AURORA Outputs'!$J158,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":125.53798158189313},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K158,MATCH('AURORA Outputs'!$J158,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":0},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K158,MATCH('AURORA Outputs'!$J158,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":28.158103423698126},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K158,MATCH('AURORA Outputs'!$J158,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":34.23339346507165},null,2032,12,423.95422722740693,125.53798158189313,0,28.158103423698126,34.23339346507165,611.88370569806989,null,2032,12,323.40446821585812,611.88370569806989]
[2033,1,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B159,MATCH('AURORA Outputs'!$A159,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":214.79302174863901},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B159,MATCH('AURORA Outputs'!$A159,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":66.179975828905029},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B159,MATCH('AURORA Outputs'!$A159,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":0},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B159,MATCH('AURORA Outputs'!$A159,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":23.92466042053816},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B159,MATCH('AURORA Outputs'!$A159,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":29.071545726756131},333.96920372483834,null,2033,1,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K159,MATCH('AURORA Outputs'!$J159,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":493.31703351868026},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K159,MATCH('AURORA Outputs'!$J159,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":146.8720172535528},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K159,MATCH('AURORA Outputs'!$J159,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":0},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K159,MATCH('AURORA Outputs'!$J159,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":32.15680164050837},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K159,MATCH('AURORA Outputs'!$J159,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":39.074658234886677},null,2033,1,493.31703351868026,146.8720172535528,0,32.15680164050837,39.074658234886677,711.42051064762802,null,2033,1,333.96920372483834,711.42051064762802]
[2033,3,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B161,MATCH('AURORA Outputs'!$A161,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":226.84404397603674},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B161,MATCH('AURORA Outputs'!$A161,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":64.003990549275017},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B161,MATCH('AURORA Outputs'!$A161,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":1.5360877071096137},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B161,MATCH('AURORA Outputs'!$A161,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":23.92466042053816},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B161,MATCH('AURORA Outputs'!$A161,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":29.071545726756131},345.38032837971565,null,2033,3,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K161,MATCH('AURORA Outputs'!$J161,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":490.31803543685521},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K161,MATCH('AURORA Outputs'!$J161,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":151.32474146959052},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K161,MATCH('AURORA Outputs'!$J161,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":53.853370398097077},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K161,MATCH('AURORA Outputs'!$J161,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":32.15680164050837},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K161,MATCH('AURORA Outputs'!$J161,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":39.074658234886677},null,2033,3,490.31803543685521,151.32474146959052,0,32.15680164050837,39.074658234886677,712.87423678184075,null,2033,3,345.38032837971565,712.87423678184075]
[2033,4,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B162,MATCH('AURORA Outputs'!$A162,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":158.72523326834244},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B162,MATCH('AURORA Outputs'!$A162,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":55.669139127549187},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B162,MATCH('AURORA Outputs'!$A162,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":4.4678723552204174},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B162,MATCH('AURORA Outputs'!$A162,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":23.152897181165983},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B162,MATCH('AURORA Outputs'!$A162,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":28.133753929118814},270.14889586139685,null,2033,4,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K162,MATCH('AURORA Outputs'!$J162,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":468.01774197933565},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K162,MATCH('AURORA Outputs'!$J162,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":132.06850999305433},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K162,MATCH('AURORA Outputs'!$J162,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":78.235117101240547},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K162,MATCH('AURORA Outputs'!$J162,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":32.15680164050837},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K162,MATCH('AURORA Outputs'!$J162,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":39.074658234886677},null,2033,4,468.01774197933565,132.06850999305433,0,32.15680164050837,39.074658234886677,671.31771184778495,null,2033,4,270.14889586139685,671.31771184778495]
[2033,7,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B165,MATCH('AURORA Outputs'!$A165,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":15.128719778791798},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B165,MATCH('AURORA Outputs'!$A165,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":40.072604618067992},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B165,MATCH('AURORA Outputs'!$A165,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":66.478071799963104},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B165,MATCH('AURORA Outputs'!$A165,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":23.92466042053816},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B165,MATCH('AURORA Outputs'!$A165,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":29.071545726756131},174.67560234411718,null,2033,7,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K165,MATCH('AURORA Outputs'!$J165,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":170.16560832779248},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K165,MATCH('AURORA Outputs'!$J165,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":83.240507978525514},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K165,MATCH('AURORA Outputs'!$J165,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":343.15057355470054},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K165,MATCH('AURORA Outputs'!$J165,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":32.15680164050837},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K165,MATCH('AURORA Outputs'!$J165,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":39.074658234886677},null,2033,7,0,83.240507978525514,343.15057355470054,32.15680164050837,39.074658234886677,497.62254140862109,null,2033,7,174.67560234411718,497.62254140862109]
[2033,8,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B166,MATCH('AURORA Outputs'!$A166,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":5.4449646072069289},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B166,MATCH('AURORA Outputs'!$A166,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":38.579888755405172},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B166,MATCH('AURORA Outputs'!$A166,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":88.226064203971717},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B166,MATCH('AURORA Outputs'!$A166,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":23.92466042053816},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B166,MATCH('AURORA Outputs'!$A166,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":29.071545726756131},185.24712371387812,null,2033,8,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K166,MATCH('AURORA Outputs'!$J166,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":84.098553115856646},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K166,MATCH('AURORA Outputs'!$J166,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":94.096476101220944},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K166,MATCH('AURORA Outputs'!$J166,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":371.98291367888885},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K166,MATCH('AURORA Outputs'!$J166,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":32.15680164050837},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K166,MATCH('AURORA Outputs'!$J166,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":39.074658234886677},null,2033,8,0,94.096476101220944,371.98291367888885,32.15680164050837,39.074658234886677,537.31084965550485,null,2033,8,185.24712371387812,537.31084965550485]
[2033,10,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B168,MATCH('AURORA Outputs'!$A168,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":119.38249822214136},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B168,MATCH('AURORA Outputs'!$A168,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":45.436045944299153},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B168,MATCH('AURORA Outputs'!$A168,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":8.1464381657034295},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B168,MATCH('AURORA Outputs'!$A168,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":23.92466042053816},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B168,MATCH('AURORA Outputs'!$A168,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":29.071545726756131},225.96118847943825,null,2033,10,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K168,MATCH('AURORA Outputs'!$J168,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":434.38371797360304},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K168,MATCH('AURORA Outputs'!$J168,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":106.51372111938855},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K168,MATCH('AURORA Outputs'!$J168,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":136.6127856835397},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K168,MATCH('AURORA Outputs'!$J168,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":32.15680164050837},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K168,MATCH('AURORA Outputs'!$J168,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":39.074658234886677},null,2033,10,434.38371797360304,106.51372111938855,0,32.15680164050837,39.074658234886677,612.12889896838658,null,2033,10,225.96118847943825,612.12889896838658]
[2033,11,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B169,MATCH('AURORA Outputs'!$A169,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":169.7931856165479},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B169,MATCH('AURORA Outputs'!$A169,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":50.955652895384368},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B169,MATCH('AURORA Outputs'!$A169,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":0},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B169,MATCH('AURORA Outputs'!$A169,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":23.152897181165983},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B169,MATCH('AURORA Outputs'!$A169,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":28.133753929118814},272.03548962221709,null,2033,11,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K169,MATCH('AURORA Outputs'!$J169,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":438.24106394264805},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K169,MATCH('AURORA Outputs'!$J169,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":116.66038579512789},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K169,MATCH('AURORA Outputs'!$J169,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":0},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K169,MATCH('AURORA Outputs'!$J169,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":32.15680164050837},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K169,MATCH('AURORA Outputs'!$J169,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":39.074658234886677},null,2033,11,438.24106394264805,116.66038579512789,0,32.15680164050837,39.074658234886677,626.13290961317091,null,2033,11,272.03548962221709,626.13290961317091]
[2034,2,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B172,MATCH('AURORA Outputs'!$A172,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":249.86711988072074},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B172,MATCH('AURORA Outputs'!$A172,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":67.316873605868352},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B172,MATCH('AURORA Outputs'!$A172,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":0},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B172,MATCH('AURORA Outputs'!$A172,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":24.405002134270568},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B172,MATCH('AURORA Outputs'!$A172,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":29.67059152853264},371.25958714939225,null,2034,2,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K172,MATCH('AURORA Outputs'!$J172,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":529.32469368881402},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K172,MATCH('AURORA Outputs'!$J172,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":175.24384239319909},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K172,MATCH('AURORA Outputs'!$J172,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":0},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K172,MATCH('AURORA Outputs'!$J172,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":36.316967461712657},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K172,MATCH('AURORA Outputs'!$J172,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":44.152665965078107},null,2034,2,529.32469368881402,175.24384239319909,0,36.316967461712657,44.152665965078107,785.03816950880389,null,2034,2,371.25958714939225,785.03816950880389]
[2034,3,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B173,MATCH('AURORA Outputs'!$A173,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":256.20751182349943},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B173,MATCH('AURORA Outputs'!$A173,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":72.346294938849297},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B173,MATCH('AURORA Outputs'!$A173,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":1.7348133032970006},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B173,MATCH('AURORA Outputs'!$A173,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":27.019823791513822},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B173,MATCH('AURORA Outputs'!$A173,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":32.849583478018332},390.15802733517785,null,2034,3,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K173,MATCH('AURORA Outputs'!$J173,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":553.78647664530922},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K173,MATCH('AURORA Outputs'!$J173,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":171.048465633962},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K173,MATCH('AURORA Outputs'!$J173,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":60.820448573079297},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K173,MATCH('AURORA Outputs'!$J173,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":36.316967461712657},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K173,MATCH('AURORA Outputs'!$J173,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":44.152665965078107},null,2034,3,553.78647664530922,171.048465633962,0,36.316967461712657,44.152665965078107,805.304575706062,null,2034,3,390.15802733517785,805.304575706062]
[2034,5,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B175,MATCH('AURORA Outputs'!$A175,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":67.533085406270715},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B175,MATCH('AURORA Outputs'!$A175,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":57.351243500534622},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B175,MATCH('AURORA Outputs'!$A175,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":33.622073642635151},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B175,MATCH('AURORA Outputs'!$A175,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":27.019823791513822},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B175,MATCH('AURORA Outputs'!$A175,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":32.849583478018332},218.37580981897264,null,2034,5,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K175,MATCH('AURORA Outputs'!$J175,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":468.6035303298039},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K175,MATCH('AURORA Outputs'!$J175,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":129.17204460726703},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K175,MATCH('AURORA Outputs'!$J175,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":238.48097184584464},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K175,MATCH('AURORA Outputs'!$J175,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":36.316967461712657},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K175,MATCH('AURORA Outputs'!$J175,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":44.152665965078107},null,2034,5,468.6035303298039,129.17204460726703,0,36.316967461712657,44.152665965078107,678.24520836386171,null,2034,5,218.37580981897264,678.24520836386171]
[2034,6,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B176,MATCH('AURORA Outputs'!$A176,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":47.005960264365797},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B176,MATCH('AURORA Outputs'!$A176,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":48.659327788146562},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B176,MATCH('AURORA Outputs'!$A176,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":35.677319517753475},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B176,MATCH('AURORA Outputs'!$A176,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":26.148216572432737},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B176,MATCH('AURORA Outputs'!$A176,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":31.789919494856434},189.28074363755502,null,2034,6,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K176,MATCH('AURORA Outputs'!$J176,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":241.07497974655672},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K176,MATCH('AURORA Outputs'!$J176,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":106.24120755227138},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K176,MATCH('AURORA Outputs'!$J176,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":211.14222715165243},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K176,MATCH('AURORA Outputs'!$J176,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":36.316967461712657},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K176,MATCH('AURORA Outputs'!$J176,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":44.152665965078107},null,2034,6,241.07497974655672,106.24120755227138,0,36.316967461712657,44.152665965078107,427.78582072561881,null,2034,6,189.28074363755502,427.78582072561881]
[2034,9,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B179,MATCH('AURORA Outputs'!$A179,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":27.628986767525845},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B179,MATCH('AURORA Outputs'!$A179,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":44.318566625162447},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B179,MATCH('AURORA Outputs'!$A179,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":58.137784376204927},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B179,MATCH('AURORA Outputs'!$A179,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":26.148216572432737},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B179,MATCH('AURORA Outputs'!$A179,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":31.789919494856434},188.0234738361824,null,2034,9,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K179,MATCH('AURORA Outputs'!$J179,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":208.01992266545386},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K179,MATCH('AURORA Outputs'!$J179,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":104.64933227294758},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K179,MATCH('AURORA Outputs'!$J179,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":410.85035109429583},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K179,MATCH('AURORA Outputs'!$J179,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":36.316967461712657},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K179,MATCH('AURORA Outputs'!$J179,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":44.152665965078107},null,2034,9,0,104.64933227294758,410.85035109429583,36.316967461712657,44.152665965078107,595.96931679403417,null,2034,9,188.0234738361824,595.96931679403417]
[2034,10,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B180,MATCH('AURORA Outputs'!$A180,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":134.83577654787027},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B180,MATCH('AURORA Outputs'!$A180,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":51.358197395687384},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B180,MATCH('AURORA Outputs'!$A180,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":9.2003531041474638},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B180,MATCH('AURORA Outputs'!$A180,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":27.019823791513822},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B180,MATCH('AURORA Outputs'!$A180,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":32.849583478018332},255.26373431723727,null,2034,10,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K180,MATCH('AURORA Outputs'!$J180,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":490.61183008364145},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K180,MATCH('AURORA Outputs'!$J180,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":120.39675990522902},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K180,MATCH('AURORA Outputs'!$J180,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":154.28655337019401},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K180,MATCH('AURORA Outputs'!$J180,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":36.316967461712657},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K180,MATCH('AURORA Outputs'!$J180,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":44.152665965078107},null,2034,10,490.61183008364145,120.39675990522902,0,36.316967461712657,44.152665965078107,691.4782234156612,null,2034,10,255.26373431723727,691.4782234156612]
[2034,12,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B182,MATCH('AURORA Outputs'!$A182,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":285.50608344355135},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B182,MATCH('AURORA Outputs'!$A182,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":71.645332870053281},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B182,MATCH('AURORA Outputs'!$A182,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":0},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B182,MATCH('AURORA Outputs'!$A182,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":27.019823791513822},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B182,MATCH('AURORA Outputs'!$A182,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":32.849583478018332},417.0208235831368,null,2034,12,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K182,MATCH('AURORA Outputs'!$J182,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":546.33493464944911},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K182,MATCH('AURORA Outputs'!$J182,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":162.25268767734954},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K182,MATCH('AURORA Outputs'!$J182,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":0},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K182,MATCH('AURORA Outputs'!$J182,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":36.316967461712657},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K182,MATCH('AURORA Outputs'!$J182,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":44.152665965078107},null,2034,12,546.33493464944911,162.25268767734954,0,36.316967461712657,44.152665965078107,789.0572557535894,null,2034,12,417.0208235831368,789.0572557535894]
[2035,1,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B183,MATCH('AURORA Outputs'!$A183,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":272.72407982346465},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B183,MATCH('AURORA Outputs'!$A183,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":83.60304548221869},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B183,MATCH('AURORA Outputs'!$A183,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":0},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B183,MATCH('AURORA Outputs'!$A183,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":30.23663816886468},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B183,MATCH('AURORA Outputs'!$A183,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":36.945493565953385},423.50925704050138,null,2035,1,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K183,MATCH('AURORA Outputs'!$J183,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":626.36780716771909},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K183,MATCH('AURORA Outputs'!$J183,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":185.53871899649394},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K183,MATCH('AURORA Outputs'!$J183,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":0},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K183,MATCH('AURORA Outputs'!$J183,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":40.640642700087433},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K183,MATCH('AURORA Outputs'!$J183,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":49.657921459614258},null,2035,1,626.36780716771909,185.53871899649394,0,40.640642700087433,49.657921459614258,902.20509032391476,null,2035,1,423.50925704050138,902.20509032391476]
[2035,4,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B186,MATCH('AURORA Outputs'!$A186,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":201.53444853777069},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B186,MATCH('AURORA Outputs'!$A186,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":70.325041859620882},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B186,MATCH('AURORA Outputs'!$A186,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":5.6466189034600873},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B186,MATCH('AURORA Outputs'!$A186,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":29.261262744062599},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B186,MATCH('AURORA Outputs'!$A186,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":35.753703450922686},342.52107549583695,null,2035,4,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K186,MATCH('AURORA Outputs'!$J186,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":594.24513414472074},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K186,MATCH('AURORA Outputs'!$J186,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":166.83792203646752},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K186,MATCH('AURORA Outputs'!$J186,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":98.875674149935506},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K186,MATCH('AURORA Outputs'!$J186,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":40.640642700087433},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K186,MATCH('AURORA Outputs'!$J186,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":49.657921459614258},null,2035,4,594.24513414472074,166.83792203646752,0,40.640642700087433,49.657921459614258,851.38162034088998,null,2035,4,342.52107549583695,851.38162034088998]
[2035,5,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B187,MATCH('AURORA Outputs'!$A187,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":75.919865732678588},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B187,MATCH('AURORA Outputs'!$A187,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":64.095728882322248},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B187,MATCH('AURORA Outputs'!$A187,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":37.624911363728899},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B187,MATCH('AURORA Outputs'!$A187,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":30.23663816886468},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B187,MATCH('AURORA Outputs'!$A187,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":36.945493565953385},244.82263771354781,null,2035,5,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K187,MATCH('AURORA Outputs'!$J187,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":526.79833729608424},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K187,MATCH('AURORA Outputs'!$J187,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":144.36263008395699},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K187,MATCH('AURORA Outputs'!$J187,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":266.87305259654295},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K187,MATCH('AURORA Outputs'!$J187,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":40.640642700087433},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K187,MATCH('AURORA Outputs'!$J187,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":49.657921459614258},null,2035,5,526.79833729608424,144.36263008395699,0,40.640642700087433,49.657921459614258,761.45953153974301,null,2035,5,244.82263771354781,761.45953153974301]
[2035,7,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B189,MATCH('AURORA Outputs'!$A189,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":19.209032709668012},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B189,MATCH('AURORA Outputs'!$A189,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":50.622438955501146},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B189,MATCH('AURORA Outputs'!$A189,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":84.016799730781628},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B189,MATCH('AURORA Outputs'!$A189,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":30.23663816886468},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B189,MATCH('AURORA Outputs'!$A189,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":36.945493565953385},221.03040313076889,null,2035,7,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K189,MATCH('AURORA Outputs'!$J189,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":216.06036625857612},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K189,MATCH('AURORA Outputs'!$J189,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":105.15506975226391},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K189,MATCH('AURORA Outputs'!$J189,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":433.68305119620049},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K189,MATCH('AURORA Outputs'!$J189,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":40.640642700087433},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K189,MATCH('AURORA Outputs'!$J189,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":49.657921459614258},null,2035,7,0,105.15506975226391,433.68305119620049,40.640642700087433,49.657921459614258,629.13668510816615,null,2035,7,221.03040313076889,629.13668510816615]
[2035,8,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B190,MATCH('AURORA Outputs'!$A190,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":6.9135065472919637},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B190,MATCH('AURORA Outputs'!$A190,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":48.73673877814165},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B190,MATCH('AURORA Outputs'!$A190,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":111.50250551136328},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B190,MATCH('AURORA Outputs'!$A190,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":30.23663816886468},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B190,MATCH('AURORA Outputs'!$A190,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":36.945493565953385},234.33488257161497,null,2035,8,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K190,MATCH('AURORA Outputs'!$J190,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":106.78047324948569},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K190,MATCH('AURORA Outputs'!$J190,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":118.86906685407031},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K190,MATCH('AURORA Outputs'!$J190,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":470.12214878725081},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K190,MATCH('AURORA Outputs'!$J190,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":40.640642700087433},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K190,MATCH('AURORA Outputs'!$J190,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":49.657921459614258},null,2035,8,0,118.86906685407031,470.12214878725081,40.640642700087433,49.657921459614258,679.28977980102286,null,2035,8,234.33488257161497,679.28977980102286]
[2035,11,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B193,MATCH('AURORA Outputs'!$A193,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":215.58749874918189},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B193,MATCH('AURORA Outputs'!$A193,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":64.370645549984062},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B193,MATCH('AURORA Outputs'!$A193,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":0},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B193,MATCH('AURORA Outputs'!$A193,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":29.261262744062599},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B193,MATCH('AURORA Outputs'!$A193,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":35.753703450922686},344.97311049415123,null,2035,11,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K193,MATCH('AURORA Outputs'!$J193,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":556.43749471750243},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K193,MATCH('AURORA Outputs'!$J193,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":147.37333184916963},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K193,MATCH('AURORA Outputs'!$J193,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":0},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K193,MATCH('AURORA Outputs'!$J193,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":40.640642700087433},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K193,MATCH('AURORA Outputs'!$J193,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":49.657921459614258},null,2035,11,556.43749471750243,147.37333184916963,0,40.640642700087433,49.657921459614258,794.10939072637382,null,2035,11,344.97311049415123,794.10939072637382]
[2035,12,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B194,MATCH('AURORA Outputs'!$A194,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":320.96243479029079},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B194,MATCH('AURORA Outputs'!$A194,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":80.070797964125418},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B194,MATCH('AURORA Outputs'!$A194,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":0},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B194,MATCH('AURORA Outputs'!$A194,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":30.23663816886468},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B194,MATCH('AURORA Outputs'!$A194,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":36.945493565953385},468.21536448923422,null,2035,12,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K194,MATCH('AURORA Outputs'!$J194,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":614.18302798003833},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K194,MATCH('AURORA Outputs'!$J194,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":181.33354475040386},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K194,MATCH('AURORA Outputs'!$J194,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":0},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K194,MATCH('AURORA Outputs'!$J194,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":40.640642700087433},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K194,MATCH('AURORA Outputs'!$J194,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":49.657921459614258},null,2035,12,614.18302798003833,181.33354475040386,0,40.640642700087433,49.657921459614258,885.815136890144,null,2035,12,468.21536448923422,885.815136890144]
[2036,2,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B196,MATCH('AURORA Outputs'!$A196,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":314.98654685908053},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B196,MATCH('AURORA Outputs'!$A196,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":83.021616528277605},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B196,MATCH('AURORA Outputs'!$A196,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":0},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B196,MATCH('AURORA Outputs'!$A196,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":30.293309409202084},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B196,MATCH('AURORA Outputs'!$A196,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":37.456631930036153},{"$f":"SUM(C196:G196)","v":465.7581047265964},null,2036,2,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K196,MATCH('AURORA Outputs'!$J196,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":667.27530021505993},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K196,MATCH('AURORA Outputs'!$J196,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":216.12749230293676},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K196,MATCH('AURORA Outputs'!$J196,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":0},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K196,MATCH('AURORA Outputs'!$J196,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":45.079329477979705},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K196,MATCH('AURORA Outputs'!$J196,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":55.73903561017233},null,2036,2,{"$f":"IF(L196>N196,L196,0)","v":667.27530021505993},{"$f":"M196","v":216.12749230293676},{"$f":"IF(N196>L196,N196,0)","v":0},{"$f":"O196","v":45.079329477979705},{"$f":"P196","v":55.73903561017233},{"$f":"SUM(T196:X196)","v":984.22115760614872},null,2036,2,{"$f":"H196","v":465.7581047265964},{"$f":"Y196","v":984.22115760614872}]
[2036,3,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B197,MATCH('AURORA Outputs'!$A197,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":322.97934785163403},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B197,MATCH('AURORA Outputs'!$A197,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":89.224380663026125},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B197,MATCH('AURORA Outputs'!$A197,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":2.1533796995730694},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B197,MATCH('AURORA Outputs'!$A197,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":33.539021131616543},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B197,MATCH('AURORA Outputs'!$A197,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":41.469842493968642},489.36597183981843,null,2036,3,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K197,MATCH('AURORA Outputs'!$J197,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":698.11222084375606},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K197,MATCH('AURORA Outputs'!$J197,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":210.95335182611782},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K197,MATCH('AURORA Outputs'!$J197,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":75.494878340678099},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K197,MATCH('AURORA Outputs'!$J197,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":45.079329477979705},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K197,MATCH('AURORA Outputs'!$J197,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":55.73903561017233},null,2036,3,698.11222084375606,210.95335182611782,0,45.079329477979705,55.73903561017233,1009.8839377580259,null,2036,3,489.36597183981843,1009.8839377580259]
[2036,5,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B199,MATCH('AURORA Outputs'!$A199,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":85.133303577578531},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B199,MATCH('AURORA Outputs'!$A199,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":70.731046916982564},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B199,MATCH('AURORA Outputs'!$A199,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":41.734226214431104},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B199,MATCH('AURORA Outputs'!$A199,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":33.539021131616543},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B199,MATCH('AURORA Outputs'!$A199,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":41.469842493968642},272.6074403345774,null,2036,5,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K199,MATCH('AURORA Outputs'!$J199,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":590.72921613304402},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K199,MATCH('AURORA Outputs'!$J199,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":159.30733825141888},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K199,MATCH('AURORA Outputs'!$J199,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":296.02037437188181},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K199,MATCH('AURORA Outputs'!$J199,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":45.079329477979705},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K199,MATCH('AURORA Outputs'!$J199,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":55.73903561017233},null,2036,5,590.72921613304402,159.30733825141888,0,45.079329477979705,55.73903561017233,850.85491947261494,null,2036,5,272.6074403345774,850.85491947261494]
[2036,6,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B200,MATCH('AURORA Outputs'!$A200,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":59.256476452507371},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B200,MATCH('AURORA Outputs'!$A200,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":60.011343898762078},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B200,MATCH('AURORA Outputs'!$A200,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":44.28535072834849},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B200,MATCH('AURORA Outputs'!$A200,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":32.457117224145058},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B200,MATCH('AURORA Outputs'!$A200,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":40.132105639324479},236.14239394308748,null,2036,6,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K200,MATCH('AURORA Outputs'!$J200,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":303.90303230268989},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K200,MATCH('AURORA Outputs'!$J200,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":131.02683354767242},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K200,MATCH('AURORA Outputs'!$J200,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":262.08548482244089},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K200,MATCH('AURORA Outputs'!$J200,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":45.079329477979705},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K200,MATCH('AURORA Outputs'!$J200,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":55.73903561017233},null,2036,6,303.90303230268989,131.02683354767242,0,45.079329477979705,55.73903561017233,535.74823093851433,null,2036,6,236.14239394308748,535.74823093851433]
[2036,9,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B203,MATCH('AURORA Outputs'!$A203,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":34.829549159059624},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B203,MATCH('AURORA Outputs'!$A203,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":54.657901449487319},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B203,MATCH('AURORA Outputs'!$A203,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":72.164955396611532},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B203,MATCH('AURORA Outputs'!$A203,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":32.457117224145058},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B203,MATCH('AURORA Outputs'!$A203,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":40.132105639324479},234.24162886862803,null,2036,9,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K203,MATCH('AURORA Outputs'!$J203,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":262.23329083699912},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K203,MATCH('AURORA Outputs'!$J203,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":129.06358047423583},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K203,MATCH('AURORA Outputs'!$J203,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":509.97810768889519},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K203,MATCH('AURORA Outputs'!$J203,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":45.079329477979705},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K203,MATCH('AURORA Outputs'!$J203,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":55.73903561017233},null,2036,9,0,129.06358047423583,509.97810768889519,45.079329477979705,55.73903561017233,739.86005325128315,null,2036,9,234.24162886862803,739.86005325128315]
[2036,10,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B204,MATCH('AURORA Outputs'!$A204,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":169.97616840563464},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B204,MATCH('AURORA Outputs'!$A204,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":63.339848412042549},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B204,MATCH('AURORA Outputs'!$A204,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":11.420164674621143},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B204,MATCH('AURORA Outputs'!$A204,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":33.539021131616543},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B204,MATCH('AURORA Outputs'!$A204,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":41.469842493968642},319.74504511788354,null,2036,10,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K204,MATCH('AURORA Outputs'!$J204,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":618.47323601453195},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K204,MATCH('AURORA Outputs'!$J204,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":148.48481660960059},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K204,MATCH('AURORA Outputs'!$J204,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":191.51198074920103},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K204,MATCH('AURORA Outputs'!$J204,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":45.079329477979705},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K204,MATCH('AURORA Outputs'!$J204,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":55.73903561017233},null,2036,10,618.47323601453195,148.48481660960059,0,45.079329477979705,55.73903561017233,867.77641771228457,null,2036,10,319.74504511788354,867.77641771228457]
[2036,12,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B206,MATCH('AURORA Outputs'!$A206,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":359.91360277444676},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B206,MATCH('AURORA Outputs'!$A206,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":88.359887097606318},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B206,MATCH('AURORA Outputs'!$A206,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":0},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B206,MATCH('AURORA Outputs'!$A206,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":33.539021131616543},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B206,MATCH('AURORA Outputs'!$A206,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":41.469842493968642},523.28235349763827,null,2036,12,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K206,MATCH('AURORA Outputs'!$J206,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":688.7186860594602},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K206,MATCH('AURORA Outputs'!$J206,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":200.10555593979643},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K206,MATCH('AURORA Outputs'!$J206,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":0},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K206,MATCH('AURORA Outputs'!$J206,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":45.079329477979705},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K206,MATCH('AURORA Outputs'!$J206,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":55.73903561017233},null,2036,12,688.7186860594602,200.10555593979643,0,45.079329477979705,55.73903561017233,989.64260708740869,null,2036,12,523.28235349763827,989.64260708740869]
[2037,1,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B207,MATCH('AURORA Outputs'!$A207,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":342.63158919937842},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B207,MATCH('AURORA Outputs'!$A207,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":100.7930607016269},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B207,MATCH('AURORA Outputs'!$A207,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":0},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B207,MATCH('AURORA Outputs'!$A207,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":36.975398258672314},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B207,MATCH('AURORA Outputs'!$A207,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":46.549364541827423},526.94941270150503,null,2037,1,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K207,MATCH('AURORA Outputs'!$J207,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":786.92500248649094},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K207,MATCH('AURORA Outputs'!$J207,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":223.68820727102818},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K207,MATCH('AURORA Outputs'!$J207,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":0},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K207,MATCH('AURORA Outputs'!$J207,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":49.698115939075471},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K207,MATCH('AURORA Outputs'!$J207,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":62.56635019062734},null,2037,1,786.92500248649094,223.68820727102818,0,49.698115939075471,62.56635019062734,1122.877675887222,null,2037,1,526.94941270150503,1122.877675887222]
[2037,4,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B210,MATCH('AURORA Outputs'!$A210,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":253.19388161696131},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B210,MATCH('AURORA Outputs'!$A210,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":84.784904331132793},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B210,MATCH('AURORA Outputs'!$A210,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":6.9050660197194924},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B210,MATCH('AURORA Outputs'!$A210,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":35.782643476134567},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B210,MATCH('AURORA Outputs'!$A210,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":45.047772137252331},425.71426758120049,null,2037,4,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K210,MATCH('AURORA Outputs'!$J210,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":746.56830749158496},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K210,MATCH('AURORA Outputs'!$J210,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":201.14225153115456},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K210,MATCH('AURORA Outputs'!$J210,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":120.91183581226119},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K210,MATCH('AURORA Outputs'!$J210,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":49.698115939075471},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K210,MATCH('AURORA Outputs'!$J210,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":62.56635019062734},null,2037,4,746.56830749158496,201.14225153115456,0,49.698115939075471,62.56635019062734,1059.9750251524424,null,2037,4,425.71426758120049,1059.9750251524424]
[2037,5,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B211,MATCH('AURORA Outputs'!$A211,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":95.380445557389663},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B211,MATCH('AURORA Outputs'!$A211,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":77.274753027088948},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B211,MATCH('AURORA Outputs'!$A211,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":46.010276484825617},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B211,MATCH('AURORA Outputs'!$A211,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":36.975398258672314},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B211,MATCH('AURORA Outputs'!$A211,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":46.549364541827423},302.19023786980398,null,2037,5,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K211,MATCH('AURORA Outputs'!$J211,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":661.8328371010906},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K211,MATCH('AURORA Outputs'!$J211,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":174.04570913859311},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K211,MATCH('AURORA Outputs'!$J211,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":326.35034851280648},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K211,MATCH('AURORA Outputs'!$J211,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":49.698115939075471},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K211,MATCH('AURORA Outputs'!$J211,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":62.56635019062734},null,2037,5,661.8328371010906,174.04570913859311,0,49.698115939075471,62.56635019062734,948.1430123693865,null,2037,5,302.19023786980398,948.1430123693865]
[2037,7,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B213,MATCH('AURORA Outputs'!$A213,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":24.132894347124477},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B213,MATCH('AURORA Outputs'!$A213,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":61.0311566172727},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B213,MATCH('AURORA Outputs'!$A213,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":102.74140309895937},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B213,MATCH('AURORA Outputs'!$A213,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":36.975398258672314},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B213,MATCH('AURORA Outputs'!$A213,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":46.549364541827423},271.43021686385629,null,2037,7,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K213,MATCH('AURORA Outputs'!$J213,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":271.44323560316053},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K213,MATCH('AURORA Outputs'!$J213,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":126.77649800303043},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K213,MATCH('AURORA Outputs'!$J213,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":530.33685314022875},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K213,MATCH('AURORA Outputs'!$J213,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":49.698115939075471},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K213,MATCH('AURORA Outputs'!$J213,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":62.56635019062734},null,2037,7,0,126.77649800303043,530.33685314022875,49.698115939075471,62.56635019062734,769.37781727296192,null,2037,7,271.43021686385629,769.37781727296192]
[2037,8,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B214,MATCH('AURORA Outputs'!$A214,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":8.6856493815004612},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B214,MATCH('AURORA Outputs'!$A214,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":58.757728761320557},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B214,MATCH('AURORA Outputs'!$A214,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":136.35277589714903},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B214,MATCH('AURORA Outputs'!$A214,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":36.975398258672314},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B214,MATCH('AURORA Outputs'!$A214,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":46.549364541827423},287.32091684046975,null,2037,8,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K214,MATCH('AURORA Outputs'!$J214,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":134.15156911929293},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K214,MATCH('AURORA Outputs'!$J214,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":143.31029452170273},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K214,MATCH('AURORA Outputs'!$J214,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":574.89703665306001},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K214,MATCH('AURORA Outputs'!$J214,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":49.698115939075471},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K214,MATCH('AURORA Outputs'!$J214,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":62.56635019062734},null,2037,8,0,143.31029452170273,574.89703665306001,49.698115939075471,62.56635019062734,830.47179730446555,null,2037,8,287.32091684046975,830.47179730446555]
[2037,11,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B217,MATCH('AURORA Outputs'!$A217,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":270.84915771194784},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B217,MATCH('AURORA Outputs'!$A217,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":77.606196603237507},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B217,MATCH('AURORA Outputs'!$A217,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":0},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B217,MATCH('AURORA Outputs'!$A217,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":35.782643476134567},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B217,MATCH('AURORA Outputs'!$A217,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":45.047772137252331},429.28576992857222,null,2037,11,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K217,MATCH('AURORA Outputs'!$J217,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":699.0694156107869},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K217,MATCH('AURORA Outputs'!$J217,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":177.67545544777647},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K217,MATCH('AURORA Outputs'!$J217,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":0},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K217,MATCH('AURORA Outputs'!$J217,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":49.698115939075471},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K217,MATCH('AURORA Outputs'!$J217,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":62.56635019062734},null,2037,11,699.0694156107869,177.67545544777647,0,49.698115939075471,62.56635019062734,989.00933718826616,null,2037,11,429.28576992857222,989.00933718826616]
[2037,12,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B218,MATCH('AURORA Outputs'!$A218,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":403.23490751782788},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B218,MATCH('AURORA Outputs'!$A218,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":96.534531165402669},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B218,MATCH('AURORA Outputs'!$A218,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":0},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B218,MATCH('AURORA Outputs'!$A218,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":36.975398258672314},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B218,MATCH('AURORA Outputs'!$A218,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":46.549364541827423},583.29420148373026,null,2037,12,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K218,MATCH('AURORA Outputs'!$J218,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":771.61689232687092},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K218,MATCH('AURORA Outputs'!$J218,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":218.61838737867484},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K218,MATCH('AURORA Outputs'!$J218,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":0},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K218,MATCH('AURORA Outputs'!$J218,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":49.698115939075471},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K218,MATCH('AURORA Outputs'!$J218,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":62.56635019062734},null,2037,12,771.61689232687092,218.61838737867484,0,49.698115939075471,62.56635019062734,1102.4997458352486,null,2037,12,583.29420148373026,1102.4997458352486]
[2038,2,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B220,MATCH('AURORA Outputs'!$A220,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":393.348120864343},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B220,MATCH('AURORA Outputs'!$A220,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":98.259136003943055},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B220,MATCH('AURORA Outputs'!$A220,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":0},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B220,MATCH('AURORA Outputs'!$A220,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":36.561719946989015},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B220,MATCH('AURORA Outputs'!$A220,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":46.960923268690451},575.12990008396548,null,2038,2,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K220,MATCH('AURORA Outputs'!$J220,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":833.27839889050688},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K220,MATCH('AURORA Outputs'!$J220,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":255.79483450737456},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K220,MATCH('AURORA Outputs'!$J220,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":0},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K220,MATCH('AURORA Outputs'!$J220,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":54.407321349686626},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K220,MATCH('AURORA Outputs'!$J220,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":69.882326292694444},null,2038,2,833.27839889050688,255.79483450737456,0,54.407321349686626,69.882326292694444,1213.3628810402624,null,2038,2,575.12990008396548,1213.3628810402624]
[2038,3,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B221,MATCH('AURORA Outputs'!$A221,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":403.32935111755148},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B221,MATCH('AURORA Outputs'!$A221,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":105.60033544335727},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B221,MATCH('AURORA Outputs'!$A221,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":2.5989654828338495},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B221,MATCH('AURORA Outputs'!$A221,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":40.479047084166396},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B221,MATCH('AURORA Outputs'!$A221,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":51.992450761764289},604.00014988967337,null,2038,3,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K221,MATCH('AURORA Outputs'!$J221,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":871.78685235778198},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K221,MATCH('AURORA Outputs'!$J221,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":249.67104899132048},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K221,MATCH('AURORA Outputs'!$J221,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":91.116575017895585},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K221,MATCH('AURORA Outputs'!$J221,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":54.407321349686626},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K221,MATCH('AURORA Outputs'!$J221,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":69.882326292694444},null,2038,3,871.78685235778198,249.67104899132048,0,54.407321349686626,69.882326292694444,1245.7475489914834,null,2038,3,604.00014988967337,1245.7475489914834]
[2038,6,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B224,MATCH('AURORA Outputs'!$A224,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":73.998156092881473},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B224,MATCH('AURORA Outputs'!$A224,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":71.025632220970266},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B224,MATCH('AURORA Outputs'!$A224,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":53.449049399410335},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B224,MATCH('AURORA Outputs'!$A224,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":39.173271371773936},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B224,MATCH('AURORA Outputs'!$A224,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":50.315274930739676},287.96138401577571,null,2038,6,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K224,MATCH('AURORA Outputs'!$J224,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":379.50727697179661},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K224,MATCH('AURORA Outputs'!$J224,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":155.07507557795674},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K224,MATCH('AURORA Outputs'!$J224,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":316.3172424911146},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K224,MATCH('AURORA Outputs'!$J224,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":54.407321349686626},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K224,MATCH('AURORA Outputs'!$J224,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":69.882326292694444},null,2038,6,379.50727697179661,155.07507557795674,0,54.407321349686626,69.882326292694444,658.87200019213435,null,2038,6,287.96138401577571,658.87200019213435]
[2038,7,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B225,MATCH('AURORA Outputs'!$A225,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":26.898906511576499},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B225,MATCH('AURORA Outputs'!$A225,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":66.115885172802379},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B225,MATCH('AURORA Outputs'!$A225,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":112.47678968706516},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B225,MATCH('AURORA Outputs'!$A225,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":40.479047084166396},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B225,MATCH('AURORA Outputs'!$A225,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":51.992450761764289},297.96307921737474,null,2038,7,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K225,MATCH('AURORA Outputs'!$J225,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":302.55493239497241},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K225,MATCH('AURORA Outputs'!$J225,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":137.33871106427924},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K225,MATCH('AURORA Outputs'!$J225,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":580.58956656936721},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K225,MATCH('AURORA Outputs'!$J225,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":54.407321349686626},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K225,MATCH('AURORA Outputs'!$J225,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":69.882326292694444},null,2038,7,0,137.33871106427924,580.58956656936721,54.407321349686626,69.882326292694444,842.21792527602747,null,2038,7,297.96307921737474,842.21792527602747]
[2038,9,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B227,MATCH('AURORA Outputs'!$A227,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":43.494358247616127},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B227,MATCH('AURORA Outputs'!$A227,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":64.689636227283358},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B227,MATCH('AURORA Outputs'!$A227,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":87.097611342403951},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B227,MATCH('AURORA Outputs'!$A227,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":39.173271371773936},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B227,MATCH('AURORA Outputs'!$A227,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":50.315274930739676},284.77015211981706,null,2038,9,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K227,MATCH('AURORA Outputs'!$J227,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":327.47104029478891},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K227,MATCH('AURORA Outputs'!$J227,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":152.75149337346832},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K227,MATCH('AURORA Outputs'!$J227,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":615.50478029821659},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K227,MATCH('AURORA Outputs'!$J227,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":54.407321349686626},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K227,MATCH('AURORA Outputs'!$J227,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":69.882326292694444},null,2038,9,0,152.75149337346832,615.50478029821659,54.407321349686626,69.882326292694444,892.54592131406594,null,2038,9,284.77015211981706,892.54592131406594]
[2038,10,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B228,MATCH('AURORA Outputs'!$A228,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":212.2624191438546},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B228,MATCH('AURORA Outputs'!$A228,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":74.965039707077011},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B228,MATCH('AURORA Outputs'!$A228,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":13.783269993444865},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B228,MATCH('AURORA Outputs'!$A228,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":40.479047084166396},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B228,MATCH('AURORA Outputs'!$A228,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":51.992450761764289},393.48222669030719,null,2038,10,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K228,MATCH('AURORA Outputs'!$J228,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":772.33547787056023},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K228,MATCH('AURORA Outputs'!$J228,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":175.73724049078109},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K228,MATCH('AURORA Outputs'!$J228,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":231.14039182917659},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K228,MATCH('AURORA Outputs'!$J228,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":54.407321349686626},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K228,MATCH('AURORA Outputs'!$J228,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":69.882326292694444},null,2038,10,772.33547787056023,175.73724049078109,0,54.407321349686626,69.882326292694444,1072.3623660037224,null,2038,10,393.48222669030719,1072.3623660037224]
[2039,1,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B231,MATCH('AURORA Outputs'!$A231,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":422.74468372615723},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B231,MATCH('AURORA Outputs'!$A231,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":117.847968708808},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B231,MATCH('AURORA Outputs'!$A231,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":0},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B231,MATCH('AURORA Outputs'!$A231,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":44.086859157515541},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B231,MATCH('AURORA Outputs'!$A231,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":57.637299651466414},642.31681124394709,null,2039,1,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K231,MATCH('AURORA Outputs'!$J231,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":970.92145551931571},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K231,MATCH('AURORA Outputs'!$J231,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":261.53785456561604},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K231,MATCH('AURORA Outputs'!$J231,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":0},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K231,MATCH('AURORA Outputs'!$J231,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":59.256531125693257},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K231,MATCH('AURORA Outputs'!$J231,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":77.46948877885248},null,2039,1,970.92145551931571,261.53785456561604,0,59.256531125693257,77.46948877885248,1369.1853299894776,null,2039,1,642.31681124394709,1369.1853299894776]
[2039,2,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B232,MATCH('AURORA Outputs'!$A232,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":435.41423165443069},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B232,MATCH('AURORA Outputs'!$A232,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":106.04988275092242},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B232,MATCH('AURORA Outputs'!$A232,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":0},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B232,MATCH('AURORA Outputs'!$A232,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":39.820388916465824},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B232,MATCH('AURORA Outputs'!$A232,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":52.059496459389017},633.34399978120803,null,2039,2,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K232,MATCH('AURORA Outputs'!$J232,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":922.3922895827784},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K232,MATCH('AURORA Outputs'!$J232,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":276.07623383448072},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K232,MATCH('AURORA Outputs'!$J232,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":0},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K232,MATCH('AURORA Outputs'!$J232,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":59.256531125693257},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K232,MATCH('AURORA Outputs'!$J232,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":77.46948877885248},null,2039,2,922.3922895827784,276.07623383448072,0,59.256531125693257,77.46948877885248,1335.194543321805,null,2039,2,633.34399978120803,1335.194543321805]
[2039,4,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B234,MATCH('AURORA Outputs'!$A234,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":312.39491856448541},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B234,MATCH('AURORA Outputs'!$A234,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":99.131117589261521},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B234,MATCH('AURORA Outputs'!$A234,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":8.2331141088743376},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B234,MATCH('AURORA Outputs'!$A234,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":42.664702410498968},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B234,MATCH('AURORA Outputs'!$A234,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":55.778031920773948},518.20188459389419,null,2039,4,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K234,MATCH('AURORA Outputs'!$J234,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":921.12867867197451},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K234,MATCH('AURORA Outputs'!$J234,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":235.17696158303099},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K234,MATCH('AURORA Outputs'!$J234,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":144.16675213718887},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K234,MATCH('AURORA Outputs'!$J234,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":59.256531125693257},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K234,MATCH('AURORA Outputs'!$J234,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":77.46948877885248},null,2039,4,921.12867867197451,235.17696158303099,0,59.256531125693257,77.46948877885248,1293.0316601595514,null,2039,4,518.20188459389419,1293.0316601595514]
[2039,5,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B235,MATCH('AURORA Outputs'!$A235,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":117.68201637518978},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B235,MATCH('AURORA Outputs'!$A235,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":90.350194877753381},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B235,MATCH('AURORA Outputs'!$A235,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":54.859411249454773},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B235,MATCH('AURORA Outputs'!$A235,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":44.086859157515541},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B235,MATCH('AURORA Outputs'!$A235,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":57.637299651466414},364.61578131137992,null,2039,5,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K235,MATCH('AURORA Outputs'!$J235,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":816.58061375385046},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K235,MATCH('AURORA Outputs'!$J235,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":203.49549008323834},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K235,MATCH('AURORA Outputs'!$J235,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":389.11715704146081},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K235,MATCH('AURORA Outputs'!$J235,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":59.256531125693257},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K235,MATCH('AURORA Outputs'!$J235,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":77.46948877885248},null,2039,5,816.58061375385046,203.49549008323834,0,59.256531125693257,77.46948877885248,1156.8021237416347,null,2039,5,364.61578131137992,1156.8021237416347]
[2039,8,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B238,MATCH('AURORA Outputs'!$A238,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":10.716501970289917},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B238,MATCH('AURORA Outputs'!$A238,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":68.699957440155217},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B238,MATCH('AURORA Outputs'!$A238,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":162.57744094220888},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B238,MATCH('AURORA Outputs'!$A238,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":44.086859157515541},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B238,MATCH('AURORA Outputs'!$A238,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":57.637299651466414},343.71805916163601,null,2039,8,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K238,MATCH('AURORA Outputs'!$J238,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":165.51848821418022},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K238,MATCH('AURORA Outputs'!$J238,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":167.55942310789484},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K238,MATCH('AURORA Outputs'!$J238,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":685.46671242552952},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K238,MATCH('AURORA Outputs'!$J238,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":59.256531125693257},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K238,MATCH('AURORA Outputs'!$J238,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":77.46948877885248},null,2039,8,0,167.55942310789484,685.46671242552952,59.256531125693257,77.46948877885248,989.75215543797015,null,2039,8,343.71805916163601,989.75215543797015]
[2039,9,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B239,MATCH('AURORA Outputs'!$A239,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":48.145806661218671},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B239,MATCH('AURORA Outputs'!$A239,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":69.818732548471985},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B239,MATCH('AURORA Outputs'!$A239,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":94.860437703103528},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B239,MATCH('AURORA Outputs'!$A239,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":42.664702410498968},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B239,MATCH('AURORA Outputs'!$A239,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":55.778031920773948},311.26771124406707,null,2039,9,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K239,MATCH('AURORA Outputs'!$J239,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":362.49201111146891},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K239,MATCH('AURORA Outputs'!$J239,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":164.8628170477148},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K239,MATCH('AURORA Outputs'!$J239,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":670.36342291760945},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K239,MATCH('AURORA Outputs'!$J239,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":59.256531125693257},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K239,MATCH('AURORA Outputs'!$J239,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":77.46948877885248},null,2039,9,0,164.8628170477148,670.36342291760945,59.256531125693257,77.46948877885248,971.95225986986998,null,2039,9,311.26771124406707,971.95225986986998]
[2039,11,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B241,MATCH('AURORA Outputs'!$A241,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":334.17829856839438},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B241,MATCH('AURORA Outputs'!$A241,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":90.737721081628877},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B241,MATCH('AURORA Outputs'!$A241,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":0},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B241,MATCH('AURORA Outputs'!$A241,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":42.664702410498968},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B241,MATCH('AURORA Outputs'!$A241,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":55.778031920773948},523.35875398129622,null,2039,11,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K241,MATCH('AURORA Outputs'!$J241,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":862.5237378011949},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K241,MATCH('AURORA Outputs'!$J241,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":207.73941547341795},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K241,MATCH('AURORA Outputs'!$J241,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":0},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K241,MATCH('AURORA Outputs'!$J241,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":59.256531125693257},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K241,MATCH('AURORA Outputs'!$J241,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":77.46948877885248},null,2039,11,862.5237378011949,207.73941547341795,0,59.256531125693257,77.46948877885248,1206.9891731791588,null,2039,11,523.35875398129622,1206.9891731791588]
[2039,12,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B242,MATCH('AURORA Outputs'!$A242,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":497.5180888729322},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B242,MATCH('AURORA Outputs'!$A242,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":112.86886546462549},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B242,MATCH('AURORA Outputs'!$A242,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":0},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B242,MATCH('AURORA Outputs'!$A242,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":44.086859157515541},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B242,MATCH('AURORA Outputs'!$A242,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":57.637299651466414},712.11111314653954,null,2039,12,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K242,MATCH('AURORA Outputs'!$J242,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":952.03404877729474},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K242,MATCH('AURORA Outputs'!$J242,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":255.61018482452141},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K242,MATCH('AURORA Outputs'!$J242,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":0},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K242,MATCH('AURORA Outputs'!$J242,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":59.256531125693257},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K242,MATCH('AURORA Outputs'!$J242,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":77.46948877885248},null,2039,12,952.03404877729474,255.61018482452141,0,59.256531125693257,77.46948877885248,1344.3702535063621,null,2039,12,712.11111314653954,1344.3702535063621]
[2040,3,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B245,MATCH('AURORA Outputs'!$A245,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":488.12659049954794},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B245,MATCH('AURORA Outputs'!$A245,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":122.2730357106191},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B245,MATCH('AURORA Outputs'!$A245,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":3.0589057947554146},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B245,MATCH('AURORA Outputs'!$A245,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":47.642645702597761},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B245,MATCH('AURORA Outputs'!$A245,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":63.149986998671572},724.25116470619184,null,2040,3,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K245,MATCH('AURORA Outputs'!$J245,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":1055.0740795447616},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K245,MATCH('AURORA Outputs'!$J245,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":289.09034200557369},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K245,MATCH('AURORA Outputs'!$J245,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":107.24152404540631},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K245,MATCH('AURORA Outputs'!$J245,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":64.035814116395485},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K245,MATCH('AURORA Outputs'!$J245,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":84.879014783159548},null,2040,3,1055.0740795447616,289.09034200557369,0,64.035814116395485,84.879014783159548,1493.0792504498902,null,2040,3,724.25116470619184,1493.0792504498902]
[2040,4,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B246,MATCH('AURORA Outputs'!$A246,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":341.54745958287441},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B246,MATCH('AURORA Outputs'!$A246,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":106.3501600151295},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B246,MATCH('AURORA Outputs'!$A246,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":8.8971486291804371},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B246,MATCH('AURORA Outputs'!$A246,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":46.105786163804297},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B246,MATCH('AURORA Outputs'!$A246,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":61.11289064387568},564.01344503486428,null,2040,4,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K246,MATCH('AURORA Outputs'!$J246,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":1007.0879564719941},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K246,MATCH('AURORA Outputs'!$J246,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":252.30329390472488},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K246,MATCH('AURORA Outputs'!$J246,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":155.79439373592729},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K246,MATCH('AURORA Outputs'!$J246,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":64.035814116395485},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K246,MATCH('AURORA Outputs'!$J246,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":84.879014783159548},null,2040,4,1007.0879564719941,252.30329390472488,0,64.035814116395485,84.879014783159548,1408.306079276274,null,2040,4,564.01344503486428,1408.306079276274]
[2040,6,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B248,MATCH('AURORA Outputs'!$A248,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":89.55576264605682},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B248,MATCH('AURORA Outputs'!$A248,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":82.239508316545795},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B248,MATCH('AURORA Outputs'!$A248,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":62.907956266411446},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B248,MATCH('AURORA Outputs'!$A248,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":46.105786163804297},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B248,MATCH('AURORA Outputs'!$A248,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":61.11289064387568},341.92190403669406,null,2040,6,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K248,MATCH('AURORA Outputs'!$J248,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":459.29608808464724},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K248,MATCH('AURORA Outputs'!$J248,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":179.55909111805025},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K248,MATCH('AURORA Outputs'!$J248,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":372.29607412180525},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K248,MATCH('AURORA Outputs'!$J248,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":64.035814116395485},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K248,MATCH('AURORA Outputs'!$J248,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":84.879014783159548},null,2040,6,459.29608808464724,179.55909111805025,0,64.035814116395485,84.879014783159548,787.77000810225252,null,2040,6,341.92190403669406,787.77000810225252]
[2040,7,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B249,MATCH('AURORA Outputs'!$A249,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":32.554217755987544},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B249,MATCH('AURORA Outputs'!$A249,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":76.554586259903658},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B249,MATCH('AURORA Outputs'!$A249,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":132.38186733211225},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B249,MATCH('AURORA Outputs'!$A249,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":47.642645702597761},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B249,MATCH('AURORA Outputs'!$A249,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":63.149986998671572},352.28330404927277,null,2040,7,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K249,MATCH('AURORA Outputs'!$J249,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":366.16503901729612},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K249,MATCH('AURORA Outputs'!$J249,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":159.02242215338867},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K249,MATCH('AURORA Outputs'!$J249,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":683.33681277563505},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K249,MATCH('AURORA Outputs'!$J249,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":64.035814116395485},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K249,MATCH('AURORA Outputs'!$J249,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":84.879014783159548},null,2040,7,0,159.02242215338867,683.33681277563505,64.035814116395485,84.879014783159548,991.27406382857873,null,2040,7,352.28330404927277,991.27406382857873]
[2040,10,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B252,MATCH('AURORA Outputs'!$A252,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":256.88914198976283},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B252,MATCH('AURORA Outputs'!$A252,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":86.800888829260089},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B252,MATCH('AURORA Outputs'!$A252,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":16.222502658117207},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B252,MATCH('AURORA Outputs'!$A252,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":47.642645702597761},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B252,MATCH('AURORA Outputs'!$A252,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":63.149986998671572},470.70516617840946,null,2040,10,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K252,MATCH('AURORA Outputs'!$J252,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":934.71373330555946},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K252,MATCH('AURORA Outputs'!$J252,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":203.48350023699305},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K252,MATCH('AURORA Outputs'!$J252,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":272.04543062933243},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K252,MATCH('AURORA Outputs'!$J252,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":64.035814116395485},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K252,MATCH('AURORA Outputs'!$J252,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":84.879014783159548},null,2040,10,934.71373330555946,203.48350023699305,0,64.035814116395485,84.879014783159548,1287.1120624421076,null,2040,10,470.70516617840946,1287.1120624421076]
[2040,11,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B253,MATCH('AURORA Outputs'!$A253,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":365.36365395521545},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B253,MATCH('AURORA Outputs'!$A253,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":97.345529750032483},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B253,MATCH('AURORA Outputs'!$A253,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":0},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B253,MATCH('AURORA Outputs'!$A253,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":46.105786163804297},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B253,MATCH('AURORA Outputs'!$A253,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":61.11289064387568},569.92786051292785,null,2040,11,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K253,MATCH('AURORA Outputs'!$J253,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":943.0140311808965},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K253,MATCH('AURORA Outputs'!$J253,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":222.8676586557591},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K253,MATCH('AURORA Outputs'!$J253,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":0},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K253,MATCH('AURORA Outputs'!$J253,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":64.035814116395485},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K253,MATCH('AURORA Outputs'!$J253,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":84.879014783159548},null,2040,11,943.0140311808965,222.8676586557591,0,64.035814116395485,84.879014783159548,1314.7965187362106,null,2040,11,569.92786051292785,1314.7965187362106]
[2041,1,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B255,MATCH('AURORA Outputs'!$A255,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":498.90797883125902},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B255,MATCH('AURORA Outputs'!$A255,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":134.62892406483678},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B255,MATCH('AURORA Outputs'!$A255,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":0},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B255,MATCH('AURORA Outputs'!$A255,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":51.004303134646769},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B255,MATCH('AURORA Outputs'!$A255,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":68.315773556236479},752.85697958697915,null,2041,1,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K255,MATCH('AURORA Outputs'!$J255,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":1145.846369272919},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K255,MATCH('AURORA Outputs'!$J255,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":298.77952372176264},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K255,MATCH('AURORA Outputs'!$J255,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":0},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K255,MATCH('AURORA Outputs'!$J255,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":68.554170879902856},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K255,MATCH('AURORA Outputs'!$J255,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":91.822276285263726},null,2041,1,1145.846369272919,298.77952372176264,0,68.554170879902856,91.822276285263726,1605.0023401598482,null,2041,1,752.85697958697915,1605.0023401598482]
[2041,2,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B256,MATCH('AURORA Outputs'!$A256,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":513.86012085203356},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B256,MATCH('AURORA Outputs'!$A256,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":121.15085027249808},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B256,MATCH('AURORA Outputs'!$A256,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":0},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B256,MATCH('AURORA Outputs'!$A256,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":46.068402831294016},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B256,MATCH('AURORA Outputs'!$A256,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":61.704569663697164},742.7839436195228,null,2041,2,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K256,MATCH('AURORA Outputs'!$J256,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":1088.5740036493971},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K256,MATCH('AURORA Outputs'!$J256,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":315.38809474813365},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K256,MATCH('AURORA Outputs'!$J256,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":0},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K256,MATCH('AURORA Outputs'!$J256,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":68.554170879902856},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K256,MATCH('AURORA Outputs'!$J256,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":91.822276285263726},null,2041,2,1088.5740036493971,315.38809474813365,0,68.554170879902856,91.822276285263726,1564.3385455626974,null,2041,2,742.7839436195228,1564.3385455626974]
[2041,5,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B259,MATCH('AURORA Outputs'!$A259,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":138.88405743397948},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B259,MATCH('AURORA Outputs'!$A259,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":103.21560616369969},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B259,MATCH('AURORA Outputs'!$A259,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":63.467121374158694},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B259,MATCH('AURORA Outputs'!$A259,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":51.004303134646769},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B259,MATCH('AURORA Outputs'!$A259,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":68.315773556236479},424.88686166272112,null,2041,5,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K259,MATCH('AURORA Outputs'!$J259,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":963.69889260304535},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K259,MATCH('AURORA Outputs'!$J259,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":232.47221977705223},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K259,MATCH('AURORA Outputs'!$J259,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":450.17154344621986},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K259,MATCH('AURORA Outputs'!$J259,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":68.554170879902856},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K259,MATCH('AURORA Outputs'!$J259,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":91.822276285263726},null,2041,5,963.69889260304535,232.47221977705223,0,68.554170879902856,91.822276285263726,1356.5475595452642,null,2041,5,424.88686166272112,1356.5475595452642]
[2041,6,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B260,MATCH('AURORA Outputs'!$A260,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":96.669335420136761},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B260,MATCH('AURORA Outputs'!$A260,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":87.572678578885274},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B260,MATCH('AURORA Outputs'!$A260,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":67.346731561094458},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B260,MATCH('AURORA Outputs'!$A260,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":49.359003033529184},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B260,MATCH('AURORA Outputs'!$A260,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":66.112038925389982},{"$f":"SUM(C260:G260)","v":367.05978751903569},null,2041,6,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K260,MATCH('AURORA Outputs'!$J260,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":495.77878948660185},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K260,MATCH('AURORA Outputs'!$J260,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":191.2033631314184},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K260,MATCH('AURORA Outputs'!$J260,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":398.56522534205658},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K260,MATCH('AURORA Outputs'!$J260,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":68.554170879902856},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K260,MATCH('AURORA Outputs'!$J260,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":91.822276285263726},null,2041,6,{"$f":"IF(L260>N260,L260,0)","v":495.77878948660185},{"$f":"M260","v":191.2033631314184},{"$f":"IF(N260>L260,N260,0)","v":0},{"$f":"O260","v":68.554170879902856},{"$f":"P260","v":91.822276285263726},{"$f":"SUM(T260:X260)","v":847.35859978318672},null,2041,6,{"$f":"H260","v":367.05978751903569},{"$f":"Y260","v":847.35859978318672}]
[2041,8,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B262,MATCH('AURORA Outputs'!$A262,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":12.647227851602963},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B262,MATCH('AURORA Outputs'!$A262,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":78.482484295691734},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B262,MATCH('AURORA Outputs'!$A262,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":188.08663713250911},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B262,MATCH('AURORA Outputs'!$A262,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":51.004303134646769},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B262,MATCH('AURORA Outputs'!$A262,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":68.315773556236479},398.53642597068705,null,2041,8,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K262,MATCH('AURORA Outputs'!$J262,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":195.33893054852544},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K262,MATCH('AURORA Outputs'!$J262,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":191.41903841957981},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K262,MATCH('AURORA Outputs'!$J262,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":793.01979450041949},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K262,MATCH('AURORA Outputs'!$J262,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":68.554170879902856},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K262,MATCH('AURORA Outputs'!$J262,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":91.822276285263726},null,2041,8,0,191.41903841957981,793.01979450041949,68.554170879902856,91.822276285263726,1144.815280085166,null,2041,8,398.53642597068705,1144.815280085166]
[2041,9,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B263,MATCH('AURORA Outputs'!$A263,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":56.8199388785428},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B263,MATCH('AURORA Outputs'!$A263,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":79.760567327189747},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B263,MATCH('AURORA Outputs'!$A263,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":109.74450465631892},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B263,MATCH('AURORA Outputs'!$A263,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":49.359003033529184},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B263,MATCH('AURORA Outputs'!$A263,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":66.112038925389982},361.79605282097066,null,2041,9,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K263,MATCH('AURORA Outputs'!$J263,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":427.79995483810995},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K263,MATCH('AURORA Outputs'!$J263,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":188.33844928014537},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K263,MATCH('AURORA Outputs'!$J263,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":775.54672494833335},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K263,MATCH('AURORA Outputs'!$J263,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":68.554170879902856},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K263,MATCH('AURORA Outputs'!$J263,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":91.822276285263726},null,2041,9,0,188.33844928014537,775.54672494833335,68.554170879902856,91.822276285263726,1124.2616213936453,null,2041,9,361.79605282097066,1124.2616213936453]
[2041,12,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B266,MATCH('AURORA Outputs'!$A266,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":587.15284592998614},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B266,MATCH('AURORA Outputs'!$A266,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":128.94082167396533},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B266,MATCH('AURORA Outputs'!$A266,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":0},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B266,MATCH('AURORA Outputs'!$A266,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":51.004303134646769},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B266,MATCH('AURORA Outputs'!$A266,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":68.315773556236479},835.41374429483471,null,2041,12,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K266,MATCH('AURORA Outputs'!$J266,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":1123.5561352717043},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K266,MATCH('AURORA Outputs'!$J266,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":292.00778375713804},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K266,MATCH('AURORA Outputs'!$J266,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":0},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K266,MATCH('AURORA Outputs'!$J266,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":68.554170879902856},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K266,MATCH('AURORA Outputs'!$J266,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":91.822276285263726},null,2041,12,1123.5561352717043,292.00778375713804,0,68.554170879902856,91.822276285263726,1575.9403661940089,null,2041,12,835.41374429483471,1575.9403661940089]
[2042,1,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B267,MATCH('AURORA Outputs'!$A267,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":531.74897495840332},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B267,MATCH('AURORA Outputs'!$A267,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":142.07945352164242},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B267,MATCH('AURORA Outputs'!$A267,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":0},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B267,MATCH('AURORA Outputs'!$A267,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":54.045357653962242},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B267,MATCH('AURORA Outputs'!$A267,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":72.985762395854508},800.85954852986254,null,2042,1,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K267,MATCH('AURORA Outputs'!$J267,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":1221.2725756521952},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K267,MATCH('AURORA Outputs'!$J267,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":315.31434830007561},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K267,MATCH('AURORA Outputs'!$J267,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":0},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K267,MATCH('AURORA Outputs'!$J267,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":72.641609749948657},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K267,MATCH('AURORA Outputs'!$J267,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":98.099143005180721},null,2042,1,1221.2725756521952,315.31434830007561,0,72.641609749948657,98.099143005180721,1707.3276767074001,null,2042,1,800.85954852986254,1707.3276767074001]
[2042,3,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B269,MATCH('AURORA Outputs'!$A269,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":561.58289909826135},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B269,MATCH('AURORA Outputs'!$A269,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":137.40790755129825},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B269,MATCH('AURORA Outputs'!$A269,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":3.4699932228641286},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B269,MATCH('AURORA Outputs'!$A269,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":54.045357653962242},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B269,MATCH('AURORA Outputs'!$A269,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":72.985762395854508},829.49191992224041,null,2042,3,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K269,MATCH('AURORA Outputs'!$J269,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":1213.8481530944694},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K269,MATCH('AURORA Outputs'!$J269,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":324.87374470923697},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K269,MATCH('AURORA Outputs'!$J269,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":121.65375026756421},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K269,MATCH('AURORA Outputs'!$J269,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":72.641609749948657},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K269,MATCH('AURORA Outputs'!$J269,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":98.099143005180721},null,2042,3,1213.8481530944694,324.87374470923697,0,72.641609749948657,98.099143005180721,1709.4626505588355,null,2042,3,829.49191992224041,1709.4626505588355]
[2042,4,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B270,MATCH('AURORA Outputs'!$A270,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":392.94563391005136},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B270,MATCH('AURORA Outputs'!$A270,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":119.51410930869325},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B270,MATCH('AURORA Outputs'!$A270,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":10.092839569954647},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B270,MATCH('AURORA Outputs'!$A270,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":52.301959019963419},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B270,MATCH('AURORA Outputs'!$A270,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":70.631382963730047},645.48592477239276,null,2042,4,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K270,MATCH('AURORA Outputs'!$J270,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":1158.6407814081369},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K270,MATCH('AURORA Outputs'!$J270,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":283.53322122301421},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K270,MATCH('AURORA Outputs'!$J270,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":176.73165723206563},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K270,MATCH('AURORA Outputs'!$J270,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":72.641609749948657},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K270,MATCH('AURORA Outputs'!$J270,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":98.099143005180721},null,2042,4,1158.6407814081369,283.53322122301421,0,72.641609749948657,98.099143005180721,1612.9147553862804,null,2042,4,645.48592477239276,1612.9147553862804]
[2042,7,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B273,MATCH('AURORA Outputs'!$A273,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":37.453177804908975},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B273,MATCH('AURORA Outputs'!$A273,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":86.030460029832852},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B273,MATCH('AURORA Outputs'!$A273,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":150.17271315125868},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B273,MATCH('AURORA Outputs'!$A273,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":54.045357653962242},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B273,MATCH('AURORA Outputs'!$A273,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":72.985762395854508},400.68747103581728,null,2042,7,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K273,MATCH('AURORA Outputs'!$J273,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":421.26781896744779},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K273,MATCH('AURORA Outputs'!$J273,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":178.70610764543787},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K273,MATCH('AURORA Outputs'!$J273,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":775.17068794026784},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K273,MATCH('AURORA Outputs'!$J273,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":72.641609749948657},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K273,MATCH('AURORA Outputs'!$J273,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":98.099143005180721},null,2042,7,0,178.70610764543787,775.17068794026784,72.641609749948657,98.099143005180721,1124.6175483408349,null,2042,7,400.68747103581728,1124.6175483408349]
[2042,8,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B274,MATCH('AURORA Outputs'!$A274,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":13.479741217828531},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B274,MATCH('AURORA Outputs'!$A274,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":82.825801046902512},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B274,MATCH('AURORA Outputs'!$A274,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":199.30101871839997},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B274,MATCH('AURORA Outputs'!$A274,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":54.045357653962242},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B274,MATCH('AURORA Outputs'!$A274,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":72.985762395854508},422.6376810329478,null,2042,8,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K274,MATCH('AURORA Outputs'!$J274,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":208.19726381602027},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K274,MATCH('AURORA Outputs'!$J274,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":202.01240232146677},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K274,MATCH('AURORA Outputs'!$J274,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":840.30240168759201},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K274,MATCH('AURORA Outputs'!$J274,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":72.641609749948657},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K274,MATCH('AURORA Outputs'!$J274,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":98.099143005180721},null,2042,8,0,202.01240232146677,840.30240168759201,72.641609749948657,98.099143005180721,1213.0555567641879,null,2042,8,422.6376810329478,1213.0555567641879]
[2042,10,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B276,MATCH('AURORA Outputs'!$A276,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":295.5474090396018},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B276,MATCH('AURORA Outputs'!$A276,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":97.54504284860576},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B276,MATCH('AURORA Outputs'!$A276,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":18.402650509236416},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B276,MATCH('AURORA Outputs'!$A276,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":54.045357653962242},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B276,MATCH('AURORA Outputs'!$A276,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":72.985762395854508},538.52622244726069,null,2042,10,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K276,MATCH('AURORA Outputs'!$J276,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":1075.3752374757817},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K276,MATCH('AURORA Outputs'!$J276,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":228.67054724111225},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K276,MATCH('AURORA Outputs'!$J276,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":308.60571195538142},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K276,MATCH('AURORA Outputs'!$J276,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":72.641609749948657},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K276,MATCH('AURORA Outputs'!$J276,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":98.099143005180721},null,2042,10,1075.3752374757817,228.67054724111225,0,72.641609749948657,98.099143005180721,1474.7865374720232,null,2042,10,538.52622244726069,1474.7865374720232]
[2042,11,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B277,MATCH('AURORA Outputs'!$A277,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":420.34583652433417},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B277,MATCH('AURORA Outputs'!$A277,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":109.39489213371148},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B277,MATCH('AURORA Outputs'!$A277,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":0},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B277,MATCH('AURORA Outputs'!$A277,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":52.301959019963419},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B277,MATCH('AURORA Outputs'!$A277,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":70.631382963730047},652.67407064173915,null,2042,11,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K277,MATCH('AURORA Outputs'!$J277,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":1084.9246155160979},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K277,MATCH('AURORA Outputs'!$J277,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":250.454063389916},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K277,MATCH('AURORA Outputs'!$J277,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":0},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K277,MATCH('AURORA Outputs'!$J277,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":72.641609749948657},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K277,MATCH('AURORA Outputs'!$J277,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":98.099143005180721},null,2042,11,1084.9246155160979,250.454063389916,0,72.641609749948657,98.099143005180721,1506.1194316611432,null,2042,11,652.67407064173915,1506.1194316611432]
[2043,2,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B280,MATCH('AURORA Outputs'!$A280,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":578.72761070392858},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B280,MATCH('AURORA Outputs'!$A280,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":134.07640891617152},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B280,MATCH('AURORA Outputs'!$A280,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":0},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B280,MATCH('AURORA Outputs'!$A280,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":51.357854615929782},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B280,MATCH('AURORA Outputs'!$A280,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":69.836314743480159},833.99818897951013,null,2043,2,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K280,MATCH('AURORA Outputs'!$J280,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":1225.990900328751},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K280,MATCH('AURORA Outputs'!$J280,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":349.0367840063123},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K280,MATCH('AURORA Outputs'!$J280,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":0},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K280,MATCH('AURORA Outputs'!$J280,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":76.425378892753685},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K280,MATCH('AURORA Outputs'!$J280,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":103.92308741589262},null,2043,2,1225.990900328751,349.0367840063123,0,76.425378892753685,103.92308741589262,1755.3761506437097,null,2043,2,833.99818897951013,1755.3761506437097]
[2043,3,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B281,MATCH('AURORA Outputs'!$A281,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":593.41285573225639},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B281,MATCH('AURORA Outputs'!$A281,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":144.09361136678731},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B281,MATCH('AURORA Outputs'!$A281,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":3.650738849614573},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B281,MATCH('AURORA Outputs'!$A281,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":56.860481896207816},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B281,MATCH('AURORA Outputs'!$A281,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":77.318777037424468},875.33646488229056,null,2043,3,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K281,MATCH('AURORA Outputs'!$J281,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":1282.647851474338},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K281,MATCH('AURORA Outputs'!$J281,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":340.68076537683402},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K281,MATCH('AURORA Outputs'!$J281,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":127.99047253946078},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K281,MATCH('AURORA Outputs'!$J281,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":76.425378892753685},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K281,MATCH('AURORA Outputs'!$J281,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":103.92308741589262},null,2043,3,1282.647851474338,340.68076537683402,0,76.425378892753685,103.92308741589262,1803.6770831598185,null,2043,3,875.33646488229056,1803.6770831598185]
[2043,5,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B283,MATCH('AURORA Outputs'!$A283,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":156.41618304678374},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B283,MATCH('AURORA Outputs'!$A283,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":114.2276573990848},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B283,MATCH('AURORA Outputs'!$A283,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":70.754247859694075},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B283,MATCH('AURORA Outputs'!$A283,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":56.860481896207816},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B283,MATCH('AURORA Outputs'!$A283,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":77.318777037424468},475.57734723919492,null,2043,5,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K283,MATCH('AURORA Outputs'!$J283,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":1085.3520927629604},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K283,MATCH('AURORA Outputs'!$J283,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":257.27463183602339},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K283,MATCH('AURORA Outputs'!$J283,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":501.85904567185145},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K283,MATCH('AURORA Outputs'!$J283,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":76.425378892753685},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K283,MATCH('AURORA Outputs'!$J283,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":103.92308741589262},null,2043,5,1085.3520927629604,257.27463183602339,0,76.425378892753685,103.92308741589262,1522.9751909076303,null,2043,5,475.57734723919492,1522.9751909076303]
[2043,6,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B284,MATCH('AURORA Outputs'!$A284,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":108.87245623044156},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B284,MATCH('AURORA Outputs'!$A284,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":96.915789172075023},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B284,MATCH('AURORA Outputs'!$A284,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":75.079304594931642},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B284,MATCH('AURORA Outputs'!$A284,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":55.026272802781804},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B284,MATCH('AURORA Outputs'!$A284,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":74.824622939443032},410.71844573967309,null,2043,6,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K284,MATCH('AURORA Outputs'!$J284,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":558.36376989427106},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K284,MATCH('AURORA Outputs'!$J284,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":211.60280958568526},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K284,MATCH('AURORA Outputs'!$J284,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":444.32742704459042},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K284,MATCH('AURORA Outputs'!$J284,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":76.425378892753685},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K284,MATCH('AURORA Outputs'!$J284,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":103.92308741589262},null,2043,6,558.36376989427106,211.60280958568526,0,76.425378892753685,103.92308741589262,950.31504578860256,null,2043,6,410.71844573967309,950.31504578860256]
[2043,9,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B287,MATCH('AURORA Outputs'!$A287,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":63.992643392911013},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B287,MATCH('AURORA Outputs'!$A287,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":88.270205419876589},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B287,MATCH('AURORA Outputs'!$A287,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":122.34507750739252},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B287,MATCH('AURORA Outputs'!$A287,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":55.026272802781804},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B287,MATCH('AURORA Outputs'!$A287,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":74.824622939443032},404.45882206240498,null,2043,9,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K287,MATCH('AURORA Outputs'!$J287,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":481.80357976056825},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K287,MATCH('AURORA Outputs'!$J287,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":208.43223868033121},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K287,MATCH('AURORA Outputs'!$J287,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":864.59294223025086},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K287,MATCH('AURORA Outputs'!$J287,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":76.425378892753685},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K287,MATCH('AURORA Outputs'!$J287,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":103.92308741589262},null,2043,9,0,208.43223868033121,864.59294223025086,76.425378892753685,103.92308741589262,1253.3736472192286,null,2043,9,404.45882206240498,1253.3736472192286]
[2043,10,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B288,MATCH('AURORA Outputs'!$A288,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":312.29874037131702},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B288,MATCH('AURORA Outputs'!$A288,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":102.29118356770125},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B288,MATCH('AURORA Outputs'!$A288,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":19.361211055765644},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B288,MATCH('AURORA Outputs'!$A288,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":56.860481896207816},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B288,MATCH('AURORA Outputs'!$A288,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":77.318777037424468},568.1303939284162,null,2043,10,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K288,MATCH('AURORA Outputs'!$J288,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":1136.3264295955717},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K288,MATCH('AURORA Outputs'!$J288,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":239.79671586870037},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K288,MATCH('AURORA Outputs'!$J288,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":324.68042139821523},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K288,MATCH('AURORA Outputs'!$J288,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":76.425378892753685},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K288,MATCH('AURORA Outputs'!$J288,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":103.92308741589262},null,2043,10,1136.3264295955717,239.79671586870037,0,76.425378892753685,103.92308741589262,1556.4716117729185,null,2043,10,568.1303939284162,1556.4716117729185]
[2043,12,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B290,MATCH('AURORA Outputs'!$A290,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":661.27249392236695},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B290,MATCH('AURORA Outputs'!$A290,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":142.69749072219363},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B290,MATCH('AURORA Outputs'!$A290,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":0},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B290,MATCH('AURORA Outputs'!$A290,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":56.860481896207816},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B290,MATCH('AURORA Outputs'!$A290,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":77.318777037424468},938.14924357819291,null,2043,12,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K290,MATCH('AURORA Outputs'!$J290,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":1265.3890256737177},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K290,MATCH('AURORA Outputs'!$J290,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":323.16203257068338},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K290,MATCH('AURORA Outputs'!$J290,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":0},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K290,MATCH('AURORA Outputs'!$J290,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":76.425378892753685},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K290,MATCH('AURORA Outputs'!$J290,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":103.92308741589262},null,2043,12,1265.3890256737177,323.16203257068338,0,76.425378892753685,103.92308741589262,1768.8995245530475,null,2043,12,938.14924357819291,1768.8995245530475]
[2044,1,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B291,MATCH('AURORA Outputs'!$A291,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":589.29028433452743},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B291,MATCH('AURORA Outputs'!$A291,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":155.25887227234421},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B291,MATCH('AURORA Outputs'!$A291,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":0},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B291,MATCH('AURORA Outputs'!$A291,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":59.430799623114702},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B291,MATCH('AURORA Outputs'!$A291,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":81.325457441840044},885.30541367182639,null,2044,1,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K291,MATCH('AURORA Outputs'!$J291,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":1353.4282100164671},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K291,MATCH('AURORA Outputs'!$J291,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":344.56319274131954},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K291,MATCH('AURORA Outputs'!$J291,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":0},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K291,MATCH('AURORA Outputs'!$J291,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":79.880107020315478},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K291,MATCH('AURORA Outputs'!$J291,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":109.3084105401056},null,2044,1,1353.4282100164671,344.56319274131954,0,79.880107020315478,109.3084105401056,1887.1799203182077,null,2044,1,885.30541367182639,1887.1799203182077]
[2044,4,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B294,MATCH('AURORA Outputs'!$A294,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":435.46683724774317},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B294,MATCH('AURORA Outputs'!$A294,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":130.60034629901574},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B294,MATCH('AURORA Outputs'!$A294,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":11.098557806773014},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B294,MATCH('AURORA Outputs'!$A294,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":57.513677054627131},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B294,MATCH('AURORA Outputs'!$A294,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":78.702055588877428},713.38147399703644,null,2044,4,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K294,MATCH('AURORA Outputs'!$J294,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":1284.0189406495635},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K294,MATCH('AURORA Outputs'!$J294,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":309.83401954121985},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K294,MATCH('AURORA Outputs'!$J294,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":194.34238506237247},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K294,MATCH('AURORA Outputs'!$J294,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":79.880107020315478},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K294,MATCH('AURORA Outputs'!$J294,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":109.3084105401056},null,2044,4,1284.0189406495635,309.83401954121985,0,79.880107020315478,109.3084105401056,1783.0414777512046,null,2044,4,713.38147399703644,1783.0414777512046]
[2044,5,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B295,MATCH('AURORA Outputs'!$A295,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":164.04433115406957},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B295,MATCH('AURORA Outputs'!$A295,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":119.03191476271989},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B295,MATCH('AURORA Outputs'!$A295,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":73.952618528793167},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B295,MATCH('AURORA Outputs'!$A295,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":59.430799623114702},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B295,MATCH('AURORA Outputs'!$A295,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":81.325457441840044},497.78512151053735,null,2044,5,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K295,MATCH('AURORA Outputs'!$J295,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":1138.2828467992747},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K295,MATCH('AURORA Outputs'!$J295,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":268.09524719852271},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K295,MATCH('AURORA Outputs'!$J295,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":524.54505110974219},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K295,MATCH('AURORA Outputs'!$J295,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":79.880107020315478},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K295,MATCH('AURORA Outputs'!$J295,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":109.3084105401056},null,2044,5,1138.2828467992747,268.09524719852271,0,79.880107020315478,109.3084105401056,1595.5666115582185,null,2044,5,497.78512151053735,1595.5666115582185]
[2044,7,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B297,MATCH('AURORA Outputs'!$A297,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":41.506039197561144},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B297,MATCH('AURORA Outputs'!$A297,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":94.010723396174953},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B297,MATCH('AURORA Outputs'!$A297,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":165.13692963779849},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B297,MATCH('AURORA Outputs'!$A297,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":59.430799623114702},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B297,MATCH('AURORA Outputs'!$A297,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":81.325457441840044},441.40994929648934,null,2044,7,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K297,MATCH('AURORA Outputs'!$J297,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":466.85380604585686},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K297,MATCH('AURORA Outputs'!$J297,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":195.28304799528604},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K297,MATCH('AURORA Outputs'!$J297,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":852.41389507786801},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K297,MATCH('AURORA Outputs'!$J297,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":79.880107020315478},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K297,MATCH('AURORA Outputs'!$J297,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":109.3084105401056},null,2044,7,0,195.28304799528604,852.41389507786801,79.880107020315478,109.3084105401056,1236.8854606335751,null,2044,7,441.40994929648934,1236.8854606335751]
[2044,8,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B298,MATCH('AURORA Outputs'!$A298,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":14.938403098250275},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B298,MATCH('AURORA Outputs'!$A298,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":90.508797344415783},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B298,MATCH('AURORA Outputs'!$A298,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":219.16070912091774},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B298,MATCH('AURORA Outputs'!$A298,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":59.430799623114702},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B298,MATCH('AURORA Outputs'!$A298,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":81.325457441840044},465.36416662853856,null,2044,8,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K298,MATCH('AURORA Outputs'!$J298,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":230.7265844779686},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K298,MATCH('AURORA Outputs'!$J298,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":220.75125566752348},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K298,MATCH('AURORA Outputs'!$J298,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":924.03576968199559},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K298,MATCH('AURORA Outputs'!$J298,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":79.880107020315478},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K298,MATCH('AURORA Outputs'!$J298,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":109.3084105401056},null,2044,8,0,220.75125566752348,924.03576968199559,79.880107020315478,109.3084105401056,1333.9755429099403,null,2044,8,465.36416662853856,1333.9755429099403]
[2044,11,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B301,MATCH('AURORA Outputs'!$A301,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":465.83205457732515},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B301,MATCH('AURORA Outputs'!$A301,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":119.5424613767086},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B301,MATCH('AURORA Outputs'!$A301,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":0},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B301,MATCH('AURORA Outputs'!$A301,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":57.513677054627131},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B301,MATCH('AURORA Outputs'!$A301,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":78.702055588877428},721.59024859753833,null,2044,11,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K301,MATCH('AURORA Outputs'!$J301,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":1202.3258440865302},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K301,MATCH('AURORA Outputs'!$J301,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":273.68640907688626},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K301,MATCH('AURORA Outputs'!$J301,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":0},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K301,MATCH('AURORA Outputs'!$J301,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":79.880107020315478},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K301,MATCH('AURORA Outputs'!$J301,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":109.3084105401056},null,2044,11,1202.3258440865302,273.68640907688626,0,79.880107020315478,109.3084105401056,1665.2007707238376,null,2044,11,721.59024859753833,1665.2007707238376]
[2044,12,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B302,MATCH('AURORA Outputs'!$A302,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":693.52161562229662},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B302,MATCH('AURORA Outputs'!$A302,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":148.69914991913629},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B302,MATCH('AURORA Outputs'!$A302,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":0},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B302,MATCH('AURORA Outputs'!$A302,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":59.430799623114702},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B302,MATCH('AURORA Outputs'!$A302,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":81.325457441840044},982.97702260638766,null,2044,12,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K302,MATCH('AURORA Outputs'!$J302,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":1327.0998711447776},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K302,MATCH('AURORA Outputs'!$J302,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":336.75378092634554},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K302,MATCH('AURORA Outputs'!$J302,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":0},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K302,MATCH('AURORA Outputs'!$J302,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":79.880107020315478},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K302,MATCH('AURORA Outputs'!$J302,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":109.3084105401056},null,2044,12,1327.0998711447776,336.75378092634554,0,79.880107020315478,109.3084105401056,1853.0421696315443,null,2044,12,982.97702260638766,1853.0421696315443]
[2045,2,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B304,MATCH('AURORA Outputs'!$A304,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":632.42493850728169},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B304,MATCH('AURORA Outputs'!$A304,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":144.71844018935181},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B304,MATCH('AURORA Outputs'!$A304,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":0},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B304,MATCH('AURORA Outputs'!$A304,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":55.770787006391977},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B304,MATCH('AURORA Outputs'!$A304,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":76.789187675148881},909.70335337817437,null,2045,2,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K304,MATCH('AURORA Outputs'!$J304,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":1339.7446491412645},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K304,MATCH('AURORA Outputs'!$J304,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":376.74084023001313},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K304,MATCH('AURORA Outputs'!$J304,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":0},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K304,MATCH('AURORA Outputs'!$J304,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":82.992242569036009},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K304,MATCH('AURORA Outputs'!$J304,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":114.26962451659121},null,2045,2,1339.7446491412645,376.74084023001313,0,82.992242569036009,114.26962451659121,1913.747356456905,null,2045,2,909.70335337817437,1913.747356456905]
[2045,3,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B305,MATCH('AURORA Outputs'!$A305,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":648.47275618908839},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B305,MATCH('AURORA Outputs'!$A305,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":155.53073688966424},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B305,MATCH('AURORA Outputs'!$A305,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":3.9644292060178952},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B305,MATCH('AURORA Outputs'!$A305,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":61.746228471362436},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B305,MATCH('AURORA Outputs'!$A305,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":85.016600640343725},954.73075139647676,null,2045,3,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K305,MATCH('AURORA Outputs'!$J305,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":1401.6585239617089},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K305,MATCH('AURORA Outputs'!$J305,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":367.72158030183789},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K305,MATCH('AURORA Outputs'!$J305,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":138.98807565516202},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K305,MATCH('AURORA Outputs'!$J305,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":82.992242569036009},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K305,MATCH('AURORA Outputs'!$J305,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":114.26962451659121},null,2045,3,1401.6585239617089,367.72158030183789,0,82.992242569036009,114.26962451659121,1966.6419713491741,null,2045,3,954.73075139647676,1966.6419713491741]
[2045,6,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B308,MATCH('AURORA Outputs'!$A308,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":118.97420334399533},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B308,MATCH('AURORA Outputs'!$A308,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":104.60827487908018},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B308,MATCH('AURORA Outputs'!$A308,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":81.530506608295013},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B308,MATCH('AURORA Outputs'!$A308,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":59.754414649705616},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B308,MATCH('AURORA Outputs'!$A308,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":82.274129651945444},447.14152913302155,null,2045,6,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K308,MATCH('AURORA Outputs'!$J308,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":610.17163568636545},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K308,MATCH('AURORA Outputs'!$J308,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":228.39833487836862},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K308,MATCH('AURORA Outputs'!$J308,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":482.50633676422245},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K308,MATCH('AURORA Outputs'!$J308,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":82.992242569036009},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K308,MATCH('AURORA Outputs'!$J308,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":114.26962451659121},null,2045,6,610.17163568636545,228.39833487836862,0,82.992242569036009,114.26962451659121,1035.8318376503612,null,2045,6,447.14152913302155,1035.8318376503612]
[2045,7,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B309,MATCH('AURORA Outputs'!$A309,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":43.248050249015392},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B309,MATCH('AURORA Outputs'!$A309,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":97.377080270299757},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B309,MATCH('AURORA Outputs'!$A309,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":171.57067801775045},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B309,MATCH('AURORA Outputs'!$A309,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":61.746228471362436},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B309,MATCH('AURORA Outputs'!$A309,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":85.016600640343725},458.95863764877174,null,2045,7,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K309,MATCH('AURORA Outputs'!$J309,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":486.44768937628965},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K309,MATCH('AURORA Outputs'!$J309,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":202.27578677305883},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K309,MATCH('AURORA Outputs'!$J309,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":885.6240106379347},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K309,MATCH('AURORA Outputs'!$J309,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":82.992242569036009},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K309,MATCH('AURORA Outputs'!$J309,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":114.26962451659121},null,2045,7,0,202.27578677305883,885.6240106379347,82.992242569036009,114.26962451659121,1285.1616644966207,null,2045,7,458.95863764877174,1285.1616644966207]
[2045,9,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B311,MATCH('AURORA Outputs'!$A311,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":69.930210368664262},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B311,MATCH('AURORA Outputs'!$A311,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":95.276466209242258},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B311,MATCH('AURORA Outputs'!$A311,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":132.85759909505344},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B311,MATCH('AURORA Outputs'!$A311,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":59.754414649705616},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B311,MATCH('AURORA Outputs'!$A311,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":82.274129651945444},440.09281997461102,null,2045,9,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K311,MATCH('AURORA Outputs'!$J311,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":526.50779687535839},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K311,MATCH('AURORA Outputs'!$J311,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":224.97610661583019},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K311,MATCH('AURORA Outputs'!$J311,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":938.88323780169014},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K311,MATCH('AURORA Outputs'!$J311,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":82.992242569036009},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K311,MATCH('AURORA Outputs'!$J311,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":114.26962451659121},null,2045,9,0,224.97610661583019,938.88323780169014,82.992242569036009,114.26962451659121,1361.1212115031476,null,2045,9,440.09281997461102,1361.1212115031476]
[2045,10,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B312,MATCH('AURORA Outputs'!$A312,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":341.27542564454137},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B312,MATCH('AURORA Outputs'!$A312,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":110.41032983137235},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B312,MATCH('AURORA Outputs'!$A312,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":21.024826407798884},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B312,MATCH('AURORA Outputs'!$A312,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":61.746228471362436},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B312,MATCH('AURORA Outputs'!$A312,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":85.016600640343725},619.47341099541882,null,2045,10,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K312,MATCH('AURORA Outputs'!$J312,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":1241.7606470979802},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K312,MATCH('AURORA Outputs'!$J312,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":258.8300728187379},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K312,MATCH('AURORA Outputs'!$J312,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":352.57864181360844},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K312,MATCH('AURORA Outputs'!$J312,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":82.992242569036009},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K312,MATCH('AURORA Outputs'!$J312,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":114.26962451659121},null,2045,10,1241.7606470979802,258.8300728187379,0,82.992242569036009,114.26962451659121,1697.8525870023454,null,2045,10,619.47341099541882,1697.8525870023454]
[2046,1,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B315,MATCH('AURORA Outputs'!$A315,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":636.08362934063484},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B315,MATCH('AURORA Outputs'!$A315,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":165.62392822509563},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B315,MATCH('AURORA Outputs'!$A315,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":0},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B315,MATCH('AURORA Outputs'!$A315,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":63.796946584521045},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B315,MATCH('AURORA Outputs'!$A315,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":88.39282471960577},953.89732886985723,null,2046,1,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K315,MATCH('AURORA Outputs'!$J315,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":1460.8988995151371},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K315,MATCH('AURORA Outputs'!$J315,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":367.56617298812779},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K315,MATCH('AURORA Outputs'!$J315,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":0},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K315,MATCH('AURORA Outputs'!$J315,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":85.748584118978826},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K315,MATCH('AURORA Outputs'!$J315,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":118.80756010699635},null,2046,1,1460.8988995151371,367.56617298812779,0,85.748584118978826,118.80756010699635,2033.0212167292402,null,2046,1,953.89732886985723,2033.0212167292402]
[2046,2,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B316,MATCH('AURORA Outputs'!$A316,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":655.14688983462588},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B316,MATCH('AURORA Outputs'!$A316,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":149.04285887539328},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B316,MATCH('AURORA Outputs'!$A316,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":0},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B316,MATCH('AURORA Outputs'!$A316,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":57.623048527954388},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B316,MATCH('AURORA Outputs'!$A316,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":79.83868039190169},941.65147762987522,null,2046,2,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K316,MATCH('AURORA Outputs'!$J316,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":1387.8793934489593},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K316,MATCH('AURORA Outputs'!$J316,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":387.99845969546499},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K316,MATCH('AURORA Outputs'!$J316,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":0},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K316,MATCH('AURORA Outputs'!$J316,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":85.748584118978826},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K316,MATCH('AURORA Outputs'!$J316,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":118.80756010699635},null,2046,2,1387.8793934489593,387.99845969546499,0,85.748584118978826,118.80756010699635,1980.4339973703995,null,2046,2,941.65147762987522,1980.4339973703995]
[2046,4,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B318,MATCH('AURORA Outputs'!$A318,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":470.04563566975281},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B318,MATCH('AURORA Outputs'!$A318,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":139.3192032443601},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B318,MATCH('AURORA Outputs'!$A318,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":11.913925171023987},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B318,MATCH('AURORA Outputs'!$A318,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":61.738980565665493},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B318,MATCH('AURORA Outputs'!$A318,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":85.541443277037743},768.55918792784007,null,2046,4,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K318,MATCH('AURORA Outputs'!$J318,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":1385.978098778299},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K318,MATCH('AURORA Outputs'!$J318,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":330.51848608157536},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K318,MATCH('AURORA Outputs'!$J318,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":208.61995526828233},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K318,MATCH('AURORA Outputs'!$J318,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":85.748584118978826},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K318,MATCH('AURORA Outputs'!$J318,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":118.80756010699635},null,2046,4,1385.978098778299,330.51848608157536,0,85.748584118978826,118.80756010699635,1921.0527290858497,null,2046,4,768.55918792784007,1921.0527290858497]
[2046,5,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B319,MATCH('AURORA Outputs'!$A319,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":177.07048004545496},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B319,MATCH('AURORA Outputs'!$A319,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":126.97846518281145},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B319,MATCH('AURORA Outputs'!$A319,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":79.385626375315283},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B319,MATCH('AURORA Outputs'!$A319,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":63.796946584521045},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B319,MATCH('AURORA Outputs'!$A319,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":88.39282471960577},535.62434290770852,null,2046,5,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K319,MATCH('AURORA Outputs'!$J319,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":1228.6696449202761},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K319,MATCH('AURORA Outputs'!$J319,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":285.99324038376886},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K319,MATCH('AURORA Outputs'!$J319,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":563.08131169426838},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K319,MATCH('AURORA Outputs'!$J319,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":85.748584118978826},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K319,MATCH('AURORA Outputs'!$J319,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":118.80756010699635},null,2046,5,1228.6696449202761,285.99324038376886,0,85.748584118978826,118.80756010699635,1719.2190295300202,null,2046,5,535.62434290770852,1719.2190295300202]
[2046,8,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B322,MATCH('AURORA Outputs'!$A322,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":16.124606008088023},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B322,MATCH('AURORA Outputs'!$A322,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":96.551149288370993},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B322,MATCH('AURORA Outputs'!$A322,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":235.26158392415022},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B322,MATCH('AURORA Outputs'!$A322,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":63.796946584521045},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B322,MATCH('AURORA Outputs'!$A322,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":88.39282471960577},500.12711052473605,null,2046,8,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K322,MATCH('AURORA Outputs'!$J322,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":249.0477225597725},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K322,MATCH('AURORA Outputs'!$J322,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":235.48857201631415},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K322,MATCH('AURORA Outputs'!$J322,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":991.92104118451675},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K322,MATCH('AURORA Outputs'!$J322,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":85.748584118978826},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K322,MATCH('AURORA Outputs'!$J322,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":118.80756010699635},null,2046,8,0,235.48857201631415,991.92104118451675,85.748584118978826,118.80756010699635,1431.965757426806,null,2046,8,500.12711052473605,1431.965757426806]
[2046,9,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B323,MATCH('AURORA Outputs'!$A323,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":72.442683769947493},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B323,MATCH('AURORA Outputs'!$A323,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":98.123479556512834},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B323,MATCH('AURORA Outputs'!$A323,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":137.27007078247303},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B323,MATCH('AURORA Outputs'!$A323,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":61.738980565665493},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B323,MATCH('AURORA Outputs'!$A323,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":85.541443277037743},455.11665795163657,null,2046,9,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K323,MATCH('AURORA Outputs'!$J323,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":545.42432562943657},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K323,MATCH('AURORA Outputs'!$J323,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":231.69875286664188},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K323,MATCH('AURORA Outputs'!$J323,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":970.06546398078081},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K323,MATCH('AURORA Outputs'!$J323,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":85.748584118978826},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K323,MATCH('AURORA Outputs'!$J323,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":118.80756010699635},null,2046,9,0,231.69875286664188,970.06546398078081,85.748584118978826,118.80756010699635,1406.3203610733979,null,2046,9,455.11665795163657,1406.3203610733979]
[2046,11,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B325,MATCH('AURORA Outputs'!$A325,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":502.82204172662404},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B325,MATCH('AURORA Outputs'!$A325,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":127.5230958020684},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B325,MATCH('AURORA Outputs'!$A325,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":0},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B325,MATCH('AURORA Outputs'!$A325,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":61.738980565665493},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B325,MATCH('AURORA Outputs'!$A325,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":85.541443277037743},777.62556137139575,null,2046,11,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K325,MATCH('AURORA Outputs'!$J325,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":1297.7980579134294},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K325,MATCH('AURORA Outputs'!$J325,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":291.95766727985369},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K325,MATCH('AURORA Outputs'!$J325,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":0},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K325,MATCH('AURORA Outputs'!$J325,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":85.748584118978826},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K325,MATCH('AURORA Outputs'!$J325,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":118.80756010699635},null,2046,11,1297.7980579134294,291.95766727985369,0,85.748584118978826,118.80756010699635,1794.3118694192583,null,2046,11,777.62556137139575,1794.3118694192583]
[2046,12,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B326,MATCH('AURORA Outputs'!$A326,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":748.59158214253762},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B326,MATCH('AURORA Outputs'!$A326,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":158.62627992131013},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B326,MATCH('AURORA Outputs'!$A326,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":0},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B326,MATCH('AURORA Outputs'!$A326,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":63.796946584521045},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B326,MATCH('AURORA Outputs'!$A326,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":88.39282471960577},1059.4076333679745,null,2046,12,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K326,MATCH('AURORA Outputs'!$J326,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":1432.4799253877657},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K326,MATCH('AURORA Outputs'!$J326,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":359.2354061662831},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K326,MATCH('AURORA Outputs'!$J326,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":0},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K326,MATCH('AURORA Outputs'!$J326,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":85.748584118978826},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K326,MATCH('AURORA Outputs'!$J326,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":118.80756010699635},null,2046,12,1432.4799253877657,359.2354061662831,0,85.748584118978826,118.80756010699635,1996.271475780024,null,2046,12,1059.4076333679745,1996.271475780024]
[2047,3,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B329,MATCH('AURORA Outputs'!$A329,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":692.22833516967501},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B329,MATCH('AURORA Outputs'!$A329,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":164.08164505843811},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B329,MATCH('AURORA Outputs'!$A329,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":4.2105516349971488},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B329,MATCH('AURORA Outputs'!$A329,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":65.579600425289826},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B329,MATCH('AURORA Outputs'!$A329,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":91.451634933441824},1017.5517672218419,null,2047,3,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K329,MATCH('AURORA Outputs'!$J329,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":1496.2351729630359},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K329,MATCH('AURORA Outputs'!$J329,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":387.9385067288506},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K329,MATCH('AURORA Outputs'!$J329,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":147.61682925416025},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K329,MATCH('AURORA Outputs'!$J329,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":88.144624227540589},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K329,MATCH('AURORA Outputs'!$J329,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":122.9188641578499},null,2047,3,1496.2351729630359,387.9385067288506,0,88.144624227540589,122.9188641578499,2095.2371680772771,null,2047,3,1017.5517672218419,2095.2371680772771]
[2047,4,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B330,MATCH('AURORA Outputs'!$A330,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":484.35965983030036},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B330,MATCH('AURORA Outputs'!$A330,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":142.71428779121322},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B330,MATCH('AURORA Outputs'!$A330,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":12.246831455757118},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B330,MATCH('AURORA Outputs'!$A330,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":63.464129443828888},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B330,MATCH('AURORA Outputs'!$A330,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":88.501582193653348},791.28649071475297,null,2047,4,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K330,MATCH('AURORA Outputs'!$J330,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":1428.1844772369245},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K330,MATCH('AURORA Outputs'!$J330,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":338.5729263770499},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K330,MATCH('AURORA Outputs'!$J330,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":214.44934341976005},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K330,MATCH('AURORA Outputs'!$J330,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":88.144624227540589},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K330,MATCH('AURORA Outputs'!$J330,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":122.9188641578499},null,2047,4,1428.1844772369245,338.5729263770499,0,88.144624227540589,122.9188641578499,1977.8208919993649,null,2047,4,791.28649071475297,1977.8208919993649]
[2047,6,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B332,MATCH('AURORA Outputs'!$A332,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":127.00196565380085},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B332,MATCH('AURORA Outputs'!$A332,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":110.35952231783827},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B332,MATCH('AURORA Outputs'!$A332,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":86.592139766450998},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B332,MATCH('AURORA Outputs'!$A332,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":63.464129443828888},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B332,MATCH('AURORA Outputs'!$A332,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":88.501582193653348},475.91933937557235,null,2047,6,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K332,MATCH('AURORA Outputs'!$J332,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":651.34285366302834},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K332,MATCH('AURORA Outputs'!$J332,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":240.95542312023352},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K332,MATCH('AURORA Outputs'!$J332,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":512.46162803844265},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K332,MATCH('AURORA Outputs'!$J332,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":88.144624227540589},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K332,MATCH('AURORA Outputs'!$J332,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":122.9188641578499},null,2047,6,651.34285366302834,240.95542312023352,0,88.144624227540589,122.9188641578499,1103.3617651686523,null,2047,6,475.91933937557235,1103.3617651686523]
[2047,7,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B333,MATCH('AURORA Outputs'!$A333,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":46.166204420283869},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B333,MATCH('AURORA Outputs'!$A333,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":102.73076461454178},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B333,MATCH('AURORA Outputs'!$A333,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":182.22224721496221},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B333,MATCH('AURORA Outputs'!$A333,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":65.579600425289826},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B333,MATCH('AURORA Outputs'!$A333,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":91.451634933441824},488.15045160851952,null,2047,7,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K333,MATCH('AURORA Outputs'!$J333,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":519.27065701723313},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K333,MATCH('AURORA Outputs'!$J333,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":213.39668616601895},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K333,MATCH('AURORA Outputs'!$J333,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":940.6059314475383},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K333,MATCH('AURORA Outputs'!$J333,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":88.144624227540589},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K333,MATCH('AURORA Outputs'!$J333,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":122.9188641578499},null,2047,7,0,213.39668616601895,940.6059314475383,88.144624227540589,122.9188641578499,1365.0661059989477,null,2047,7,488.15045160851952,1365.0661059989477]
[2047,10,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B336,MATCH('AURORA Outputs'!$A336,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":364.30292170879954},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B336,MATCH('AURORA Outputs'!$A336,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":116.48056784446602},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B336,MATCH('AURORA Outputs'!$A336,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":22.330104185618612},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B336,MATCH('AURORA Outputs'!$A336,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":65.579600425289826},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B336,MATCH('AURORA Outputs'!$A336,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":91.451634933441824},660.1448290976158,null,2047,10,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K336,MATCH('AURORA Outputs'!$J336,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":1325.548216507043},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K336,MATCH('AURORA Outputs'!$J336,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":273.0602644081996},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K336,MATCH('AURORA Outputs'!$J336,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":374.46767229437603},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K336,MATCH('AURORA Outputs'!$J336,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":88.144624227540589},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K336,MATCH('AURORA Outputs'!$J336,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":122.9188641578499},null,2047,10,1325.548216507043,273.0602644081996,0,88.144624227540589,122.9188641578499,1809.671969300633,null,2047,10,660.1448290976158,1809.671969300633]
[2047,11,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B337,MATCH('AURORA Outputs'!$A337,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":518.13418656438091},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B337,MATCH('AURORA Outputs'!$A337,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":130.63071974652314},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B337,MATCH('AURORA Outputs'!$A337,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":0},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B337,MATCH('AURORA Outputs'!$A337,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":63.464129443828888},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B337,MATCH('AURORA Outputs'!$A337,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":88.501582193653348},800.73061794838634,null,2047,11,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K337,MATCH('AURORA Outputs'!$J337,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":1337.3191412865694},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K337,MATCH('AURORA Outputs'!$J337,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":299.0724148626295},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K337,MATCH('AURORA Outputs'!$J337,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":0},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K337,MATCH('AURORA Outputs'!$J337,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":88.144624227540589},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K337,MATCH('AURORA Outputs'!$J337,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":122.9188641578499},null,2047,11,1337.3191412865694,299.0724148626295,0,88.144624227540589,122.9188641578499,1847.4550445345894,null,2047,11,800.73061794838634,1847.4550445345894]
[2048,1,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B339,MATCH('AURORA Outputs'!$A339,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":672.13905089282696},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B339,MATCH('AURORA Outputs'!$A339,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":172.95331420718102},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B339,MATCH('AURORA Outputs'!$A339,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":0},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B339,MATCH('AURORA Outputs'!$A339,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":67.10110777025676},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B339,MATCH('AURORA Outputs'!$A339,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":94.193026295936832},1006.3864991662016,null,2048,1,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K339,MATCH('AURORA Outputs'!$J339,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":1543.7077052090558},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K339,MATCH('AURORA Outputs'!$J339,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":383.83214605529633},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K339,MATCH('AURORA Outputs'!$J339,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":0},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K339,MATCH('AURORA Outputs'!$J339,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":90.189660981527311},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K339,MATCH('AURORA Outputs'!$J339,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":126.60352996765842},null,2048,1,1543.7077052090558,383.83214605529633,0,90.189660981527311,126.60352996765842,2144.3330422135377,null,2048,1,1006.3864991662016,2144.3330422135377]
[2048,2,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B340,MATCH('AURORA Outputs'!$A340,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":692.28288296823473},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B340,MATCH('AURORA Outputs'!$A340,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":155.63847976349706},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B340,MATCH('AURORA Outputs'!$A340,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":0},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B340,MATCH('AURORA Outputs'!$A340,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":60.607452179586879},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B340,MATCH('AURORA Outputs'!$A340,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":85.077572138265808},993.60638704958444,null,2048,2,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K340,MATCH('AURORA Outputs'!$J340,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":1466.5492008236195},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K340,MATCH('AURORA Outputs'!$J340,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":405.16862648258427},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K340,MATCH('AURORA Outputs'!$J340,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":0},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K340,MATCH('AURORA Outputs'!$J340,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":90.189660981527311},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K340,MATCH('AURORA Outputs'!$J340,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":126.60352996765842},null,2048,2,1466.5492008236195,405.16862648258427,0,90.189660981527311,126.60352996765842,2088.5110182553894,null,2048,2,993.60638704958444,2088.5110182553894]
[2048,5,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B343,MATCH('AURORA Outputs'!$A343,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":187.10744768303735},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B343,MATCH('AURORA Outputs'!$A343,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":132.59766642209658},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B343,MATCH('AURORA Outputs'!$A343,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":83.497153954886116},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B343,MATCH('AURORA Outputs'!$A343,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":67.10110777025676},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B343,MATCH('AURORA Outputs'!$A343,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":94.193026295936832},564.49640212621364,null,2048,5,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K343,MATCH('AURORA Outputs'!$J343,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":1298.3148927344732},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K343,MATCH('AURORA Outputs'!$J343,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":298.6493515477984},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K343,MATCH('AURORA Outputs'!$J343,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":592.24432832937782},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K343,MATCH('AURORA Outputs'!$J343,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":90.189660981527311},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K343,MATCH('AURORA Outputs'!$J343,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":126.60352996765842},null,2048,5,1298.3148927344732,298.6493515477984,0,90.189660981527311,126.60352996765842,1813.7574352314575,null,2048,5,564.49640212621364,1813.7574352314575]
[2048,6,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B344,MATCH('AURORA Outputs'!$A344,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":130.2349092751374},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B344,MATCH('AURORA Outputs'!$A344,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":112.50171610169117},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B344,MATCH('AURORA Outputs'!$A344,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":88.601157445981968},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B344,MATCH('AURORA Outputs'!$A344,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":64.936555906700221},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B344,MATCH('AURORA Outputs'!$A344,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":91.154541576713157},487.4288803062239,null,2048,6,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K344,MATCH('AURORA Outputs'!$J344,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":667.92334289571477},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K344,MATCH('AURORA Outputs'!$J344,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":245.63261996517076},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K344,MATCH('AURORA Outputs'!$J344,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":524.35121147623829},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K344,MATCH('AURORA Outputs'!$J344,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":90.189660981527311},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K344,MATCH('AURORA Outputs'!$J344,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":126.60352996765842},null,2048,6,667.92334289571477,245.63261996517076,0,90.189660981527311,126.60352996765842,1130.3491538100714,null,2048,6,487.4288803062239,1130.3491538100714]
[2048,7,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B345,MATCH('AURORA Outputs'!$A345,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":47.341404625521058},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B345,MATCH('AURORA Outputs'!$A345,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":104.72487623033761},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B345,MATCH('AURORA Outputs'!$A345,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":186.44997177802423},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B345,MATCH('AURORA Outputs'!$A345,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":67.10110777025676},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B345,MATCH('AURORA Outputs'!$A345,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":94.193026295936832},499.81038670007649,null,2048,7,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K345,MATCH('AURORA Outputs'!$J345,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":532.489135563677},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K345,MATCH('AURORA Outputs'!$J345,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":217.53893909534074},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K345,MATCH('AURORA Outputs'!$J345,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":962.4288584573867},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K345,MATCH('AURORA Outputs'!$J345,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":90.189660981527311},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K345,MATCH('AURORA Outputs'!$J345,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":126.60352996765842},null,2048,7,0,217.53893909534074,962.4288584573867,90.189660981527311,126.60352996765842,1396.7609885019133,null,2048,7,499.81038670007649,1396.7609885019133]
[2048,8,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B346,MATCH('AURORA Outputs'!$A346,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":17.038604482765443},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B346,MATCH('AURORA Outputs'!$A346,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":100.82384495337612},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B346,MATCH('AURORA Outputs'!$A346,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":247.44621399993417},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B346,MATCH('AURORA Outputs'!$A346,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":67.10110777025676},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B346,MATCH('AURORA Outputs'!$A346,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":94.193026295936832},526.60279750226937,null,2048,8,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K346,MATCH('AURORA Outputs'!$J346,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":263.16460941129242},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K346,MATCH('AURORA Outputs'!$J346,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":245.90969085568861},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K346,MATCH('AURORA Outputs'!$J346,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":1043.2944560430899},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K346,MATCH('AURORA Outputs'!$J346,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":90.189660981527311},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K346,MATCH('AURORA Outputs'!$J346,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":126.60352996765842},null,2048,8,0,245.90969085568861,1043.2944560430899,90.189660981527311,126.60352996765842,1505.9973378479644,null,2048,8,526.60279750226937,1505.9973378479644]
[2048,9,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B347,MATCH('AURORA Outputs'!$A347,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":76.548985805114015},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B347,MATCH('AURORA Outputs'!$A347,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":102.46575584039338},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B347,MATCH('AURORA Outputs'!$A347,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":144.3795401869657},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B347,MATCH('AURORA Outputs'!$A347,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":64.936555906700221},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B347,MATCH('AURORA Outputs'!$A347,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":91.154541576713157},479.48537931588646,null,2048,9,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K347,MATCH('AURORA Outputs'!$J347,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":576.340864081738},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K347,MATCH('AURORA Outputs'!$J347,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":241.95216014617154},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K347,MATCH('AURORA Outputs'!$J347,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":1020.3069383037238},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K347,MATCH('AURORA Outputs'!$J347,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":90.189660981527311},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K347,MATCH('AURORA Outputs'!$J347,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":126.60352996765842},null,2048,9,0,241.95216014617154,1020.3069383037238,90.189660981527311,126.60352996765842,1479.052289399081,null,2048,9,479.48537931588646,1479.052289399081]
[2048,10,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B348,MATCH('AURORA Outputs'!$A348,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":373.57656405684918},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B348,MATCH('AURORA Outputs'!$A348,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":118.74157752569121},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B348,MATCH('AURORA Outputs'!$A348,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":22.848183242397603},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B348,MATCH('AURORA Outputs'!$A348,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":67.10110777025676},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B348,MATCH('AURORA Outputs'!$A348,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":94.193026295936832},676.46045889113168,null,2048,10,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K348,MATCH('AURORA Outputs'!$J348,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":1359.2911796908722},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K348,MATCH('AURORA Outputs'!$J348,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":278.36064980990301},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K348,MATCH('AURORA Outputs'!$J348,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":383.15566841135967},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K348,MATCH('AURORA Outputs'!$J348,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":90.189660981527311},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K348,MATCH('AURORA Outputs'!$J348,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":126.60352996765842},null,2048,10,1359.2911796908722,278.36064980990301,0,90.189660981527311,126.60352996765842,1854.445020449961,null,2048,10,676.46045889113168,1854.445020449961]
[2048,11,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B349,MATCH('AURORA Outputs'!$A349,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":531.32373528377491},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B349,MATCH('AURORA Outputs'!$A349,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":133.16639867973927},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B349,MATCH('AURORA Outputs'!$A349,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":0},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B349,MATCH('AURORA Outputs'!$A349,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":64.936555906700221},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B349,MATCH('AURORA Outputs'!$A349,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":91.154541576713157},820.58123144692763,null,2048,11,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K349,MATCH('AURORA Outputs'!$J349,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":1371.3617434247037},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K349,MATCH('AURORA Outputs'!$J349,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":304.87772331798328},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K349,MATCH('AURORA Outputs'!$J349,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":0},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K349,MATCH('AURORA Outputs'!$J349,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":90.189660981527311},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K349,MATCH('AURORA Outputs'!$J349,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":126.60352996765842},null,2048,11,1371.3617434247037,304.87772331798328,0,90.189660981527311,126.60352996765842,1893.0326576918728,null,2048,11,820.58123144692763,1893.0326576918728]
[2048,12,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B350,MATCH('AURORA Outputs'!$A350,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":791.02434384173512},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B350,MATCH('AURORA Outputs'!$A350,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":165.64599769340376},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B350,MATCH('AURORA Outputs'!$A350,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":0},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B350,MATCH('AURORA Outputs'!$A350,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":67.10110777025676},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B350,MATCH('AURORA Outputs'!$A350,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":94.193026295936832},1117.9644756013324,null,2048,12,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K350,MATCH('AURORA Outputs'!$J350,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":1513.6778452720537},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K350,MATCH('AURORA Outputs'!$J350,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":375.13271628590297},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K350,MATCH('AURORA Outputs'!$J350,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":0},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K350,MATCH('AURORA Outputs'!$J350,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":90.189660981527311},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K350,MATCH('AURORA Outputs'!$J350,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":126.60352996765842},null,2048,12,1513.6778452720537,375.13271628590297,0,90.189660981527311,126.60352996765842,2105.6037525071424,null,2048,12,1117.9644756013324,2105.6037525071424]
[2049,1,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B351,MATCH('AURORA Outputs'!$A351,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":686.19511763791377},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B351,MATCH('AURORA Outputs'!$A351,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":175.57330985968778},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B351,MATCH('AURORA Outputs'!$A351,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":0},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B351,MATCH('AURORA Outputs'!$A351,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":68.379825248251777},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B351,MATCH('AURORA Outputs'!$A351,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":96.623194703945273},1026.7714474497986,null,2049,1,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K351,MATCH('AURORA Outputs'!$J351,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":1575.9903980692602},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K351,MATCH('AURORA Outputs'!$J351,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":389.64665477729972},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K351,MATCH('AURORA Outputs'!$J351,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":0},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K351,MATCH('AURORA Outputs'!$J351,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":91.908367269155519},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K351,MATCH('AURORA Outputs'!$J351,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":129.86988535476661},null,2049,1,1575.9903980692602,389.64665477729972,0,91.908367269155519,129.86988535476661,2187.4153054704821,null,2049,1,1026.7714474497986,2187.4153054704821]
[2049,2,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B352,MATCH('AURORA Outputs'!$A352,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":706.76020636814144},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B352,MATCH('AURORA Outputs'!$A352,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":157.99618040781419},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B352,MATCH('AURORA Outputs'!$A352,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":0},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B352,MATCH('AURORA Outputs'!$A352,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":61.762422804872578},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B352,MATCH('AURORA Outputs'!$A352,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":87.272562958402204},1013.7913725392305,null,2049,2,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K352,MATCH('AURORA Outputs'!$J352,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":1497.2183211854665},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K352,MATCH('AURORA Outputs'!$J352,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":411.30635240464846},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K352,MATCH('AURORA Outputs'!$J352,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":0},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K352,MATCH('AURORA Outputs'!$J352,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":91.908367269155519},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K352,MATCH('AURORA Outputs'!$J352,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":129.86988535476661},null,2049,2,1497.2183211854665,411.30635240464846,0,91.908367269155519,129.86988535476661,2130.3029262140371,null,2049,2,1013.7913725392305,2130.3029262140371]
[2049,3,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B353,MATCH('AURORA Outputs'!$A353,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":724.69428557020865},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B353,MATCH('AURORA Outputs'!$A353,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":169.80049213097959},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B353,MATCH('AURORA Outputs'!$A353,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":4.3903406414902904},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B353,MATCH('AURORA Outputs'!$A353,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":68.379825248251777},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B353,MATCH('AURORA Outputs'!$A353,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":96.623194703945273},1063.8881382948757,null,2049,3,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K353,MATCH('AURORA Outputs'!$J353,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":1566.4095568259072},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K353,MATCH('AURORA Outputs'!$J353,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":401.45958638856615},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K353,MATCH('AURORA Outputs'!$J353,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":153.92001358104983},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K353,MATCH('AURORA Outputs'!$J353,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":91.908367269155519},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K353,MATCH('AURORA Outputs'!$J353,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":129.86988535476661},null,2049,3,1566.4095568259072,401.45958638856615,0,91.908367269155519,129.86988535476661,2189.6473958383954,null,2049,3,1063.8881382948757,2189.6473958383954]
[2049,4,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B354,MATCH('AURORA Outputs'!$A354,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":507.07643678543093},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B354,MATCH('AURORA Outputs'!$A354,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":147.68840410174812},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B354,MATCH('AURORA Outputs'!$A354,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":12.769766655463091},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B354,MATCH('AURORA Outputs'!$A354,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":66.174024433792042},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B354,MATCH('AURORA Outputs'!$A354,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":93.506317455430917},827.21494943186508,null,2049,4,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K354,MATCH('AURORA Outputs'!$J354,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":1495.1672400696852},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K354,MATCH('AURORA Outputs'!$J354,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":350.37343452141619},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K354,MATCH('AURORA Outputs'!$J354,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":223.60625152559581},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K354,MATCH('AURORA Outputs'!$J354,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":91.908367269155519},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K354,MATCH('AURORA Outputs'!$J354,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":129.86988535476661},null,2049,4,1495.1672400696852,350.37343452141619,0,91.908367269155519,129.86988535476661,2067.3189272150235,null,2049,4,827.21494943186508,2067.3189272150235]
[2049,5,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B355,MATCH('AURORA Outputs'!$A355,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":191.02032072566431},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B355,MATCH('AURORA Outputs'!$A355,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":134.60633165728362},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B355,MATCH('AURORA Outputs'!$A355,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":85.088323961952838},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B355,MATCH('AURORA Outputs'!$A355,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":68.379825248251777},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B355,MATCH('AURORA Outputs'!$A355,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":96.623194703945273},575.71799629709778,null,2049,5,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K355,MATCH('AURORA Outputs'!$J355,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":1325.465823429802},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K355,MATCH('AURORA Outputs'!$J355,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":303.17346261364213},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K355,MATCH('AURORA Outputs'!$J355,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":603.53047842501178},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K355,MATCH('AURORA Outputs'!$J355,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":91.908367269155519},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K355,MATCH('AURORA Outputs'!$J355,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":129.86988535476661},null,2049,5,1325.465823429802,303.17346261364213,0,91.908367269155519,129.86988535476661,1850.4175386673664,null,2049,5,575.71799629709778,1850.4175386673664]
[2049,6,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B356,MATCH('AURORA Outputs'!$A356,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":132.95843884075316},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B356,MATCH('AURORA Outputs'!$A356,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":114.20595639588313},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B356,MATCH('AURORA Outputs'!$A356,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":90.289592292463297},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B356,MATCH('AURORA Outputs'!$A356,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":66.174024433792042},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B356,MATCH('AURORA Outputs'!$A356,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":93.506317455430917},497.13432941832258,null,2049,6,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K356,MATCH('AURORA Outputs'!$J356,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":681.89124890544952},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K356,MATCH('AURORA Outputs'!$J356,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":249.35360328007599},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K356,MATCH('AURORA Outputs'!$J356,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":534.34355111120237},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K356,MATCH('AURORA Outputs'!$J356,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":91.908367269155519},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K356,MATCH('AURORA Outputs'!$J356,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":129.86988535476661},null,2049,6,681.89124890544952,249.35360328007599,0,91.908367269155519,129.86988535476661,1153.0231048094477,null,2049,6,497.13432941832258,1153.0231048094477]
[2049,7,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B357,MATCH('AURORA Outputs'!$A357,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":48.331428850922791},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B357,MATCH('AURORA Outputs'!$A357,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":106.31130850942139},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B357,MATCH('AURORA Outputs'!$A357,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":190.00307016353239},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B357,MATCH('AURORA Outputs'!$A357,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":68.379825248251777},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B357,MATCH('AURORA Outputs'!$A357,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":96.623194703945273},509.64882747607362,null,2049,7,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K357,MATCH('AURORA Outputs'!$J357,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":543.62478200554665},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K357,MATCH('AURORA Outputs'!$J357,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":220.8343432759041},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K357,MATCH('AURORA Outputs'!$J357,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":980.76945883689541},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K357,MATCH('AURORA Outputs'!$J357,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":91.908367269155519},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K357,MATCH('AURORA Outputs'!$J357,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":129.86988535476661},null,2049,7,0,220.8343432759041,980.76945883689541,91.908367269155519,129.86988535476661,1423.3820547367218,null,2049,7,509.64882747607362,1423.3820547367218]
[2049,8,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B358,MATCH('AURORA Outputs'!$A358,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":17.39492325569606},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B358,MATCH('AURORA Outputs'!$A358,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":102.35118218109936},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B358,MATCH('AURORA Outputs'!$A358,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":252.16169201840333},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B358,MATCH('AURORA Outputs'!$A358,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":68.379825248251777},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B358,MATCH('AURORA Outputs'!$A358,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":96.623194703945273},536.91081740739583,null,2049,8,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K358,MATCH('AURORA Outputs'!$J358,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":268.66802319139657},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K358,MATCH('AURORA Outputs'!$J358,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":249.63487139879913},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K358,MATCH('AURORA Outputs'!$J358,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":1063.1760779710867},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K358,MATCH('AURORA Outputs'!$J358,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":91.908367269155519},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K358,MATCH('AURORA Outputs'!$J358,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":129.86988535476661},null,2049,8,0,249.63487139879913,1063.1760779710867,91.908367269155519,129.86988535476661,1534.5892019938078,null,2049,8,536.91081740739583,1534.5892019938078]
[2049,9,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B359,MATCH('AURORA Outputs'!$A359,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":78.149811783482804},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B359,MATCH('AURORA Outputs'!$A359,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":104.01796567264324},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B359,MATCH('AURORA Outputs'!$A359,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":147.13092012146873},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B359,MATCH('AURORA Outputs'!$A359,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":66.174024433792042},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B359,MATCH('AURORA Outputs'!$A359,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":93.506317455430917},488.97903946681777,null,2049,9,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K359,MATCH('AURORA Outputs'!$J359,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":588.39355711109351},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K359,MATCH('AURORA Outputs'!$J359,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":245.61738975222647},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K359,MATCH('AURORA Outputs'!$J359,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":1039.7504968124147},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K359,MATCH('AURORA Outputs'!$J359,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":91.908367269155519},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K359,MATCH('AURORA Outputs'!$J359,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":129.86988535476661},null,2049,9,0,245.61738975222647,1039.7504968124147,91.908367269155519,129.86988535476661,1507.1461391885632,null,2049,9,488.97903946681777,1507.1461391885632]
[2049,10,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B360,MATCH('AURORA Outputs'!$A360,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":381.38896107768568},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B360,MATCH('AURORA Outputs'!$A360,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":120.54034280703384},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B360,MATCH('AURORA Outputs'!$A360,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":23.283591423027456},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B360,MATCH('AURORA Outputs'!$A360,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":68.379825248251777},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B360,MATCH('AURORA Outputs'!$A360,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":96.623194703945273},690.21591525994404,null,2049,10,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K360,MATCH('AURORA Outputs'!$J360,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":1387.7172732534502},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K360,MATCH('AURORA Outputs'!$J360,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":282.5774160261152},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K360,MATCH('AURORA Outputs'!$J360,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":390.45730420056486},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K360,MATCH('AURORA Outputs'!$J360,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":91.908367269155519},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K360,MATCH('AURORA Outputs'!$J360,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":129.86988535476661},null,2049,10,1387.7172732534502,282.5774160261152,0,91.908367269155519,129.86988535476661,1892.0729419034874,null,2049,10,690.21591525994404,1892.0729419034874]
[2049,11,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B361,MATCH('AURORA Outputs'!$A361,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":542.43501036365126},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B361,MATCH('AURORA Outputs'!$A361,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":135.18367939621584},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B361,MATCH('AURORA Outputs'!$A361,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":0},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B361,MATCH('AURORA Outputs'!$A361,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":66.174024433792042},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B361,MATCH('AURORA Outputs'!$A361,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":93.506317455430917},837.29903164909001,null,2049,11,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K361,MATCH('AURORA Outputs'!$J361,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":1400.0402619122556},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K361,MATCH('AURORA Outputs'!$J361,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":309.49618531913512},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K361,MATCH('AURORA Outputs'!$J361,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":0},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K361,MATCH('AURORA Outputs'!$J361,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":91.908367269155519},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K361,MATCH('AURORA Outputs'!$J361,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":129.86988535476661},null,2049,11,1400.0402619122556,309.49618531913512,0,91.908367269155519,129.86988535476661,1931.3146998553129,null,2049,11,837.29903164909001,1931.3146998553129]
[2049,12,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B362,MATCH('AURORA Outputs'!$A362,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":807.5665919959805},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B362,MATCH('AURORA Outputs'!$A362,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":168.15529793897176},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B362,MATCH('AURORA Outputs'!$A362,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":0},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B362,MATCH('AURORA Outputs'!$A362,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":68.379825248251777},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B362,MATCH('AURORA Outputs'!$A362,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":96.623194703945273},1140.7249098871494,null,2049,12,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K362,MATCH('AURORA Outputs'!$J362,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":1545.3325405251269},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K362,MATCH('AURORA Outputs'!$J362,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":380.8154410737298},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K362,MATCH('AURORA Outputs'!$J362,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":0},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K362,MATCH('AURORA Outputs'!$J362,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":91.908367269155519},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K362,MATCH('AURORA Outputs'!$J362,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":129.86988535476661},null,2049,12,1545.3325405251269,380.8154410737298,0,91.908367269155519,129.86988535476661,2147.9262342227789,null,2049,12,1140.7249098871494,2147.9262342227789]
[2050,1,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B363,MATCH('AURORA Outputs'!$A363,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":697.73322661231555},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B363,MATCH('AURORA Outputs'!$A363,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":177.62576629367595},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B363,MATCH('AURORA Outputs'!$A363,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":0},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B363,MATCH('AURORA Outputs'!$A363,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":69.444082656707778},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B363,MATCH('AURORA Outputs'!$A363,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":98.755212479490382},1043.5582880421896,null,2050,1,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K363,MATCH('AURORA Outputs'!$J363,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":1602.4900750388842},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K363,MATCH('AURORA Outputs'!$J363,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":394.20163402909424},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K363,MATCH('AURORA Outputs'!$J363,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":0},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K363,MATCH('AURORA Outputs'!$J363,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":93.338820775144839},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K363,MATCH('AURORA Outputs'!$J363,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":132.73550064447795},null,2050,1,1602.4900750388842,394.20163402909424,0,93.338820775144839,132.73550064447795,2222.7660304876017,null,2050,1,1043.5582880421896,2222.7660304876017]
[2050,2,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B364,MATCH('AURORA Outputs'!$A364,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":718.6441094596106},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B364,MATCH('AURORA Outputs'!$A364,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":159.84315975383683},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B364,MATCH('AURORA Outputs'!$A364,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":0},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B364,MATCH('AURORA Outputs'!$A364,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":62.723687560897353},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B364,MATCH('AURORA Outputs'!$A364,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":89.198256433088403},1030.4092132074331,null,2050,2,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K364,MATCH('AURORA Outputs'!$J364,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":1522.3934757505097},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K364,MATCH('AURORA Outputs'!$J364,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":416.11453406966302},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K364,MATCH('AURORA Outputs'!$J364,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":0},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K364,MATCH('AURORA Outputs'!$J364,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":93.338820775144839},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K364,MATCH('AURORA Outputs'!$J364,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":132.73550064447795},null,2050,2,1522.3934757505097,416.11453406966302,0,93.338820775144839,132.73550064447795,2164.5823312397952,null,2050,2,1030.4092132074331,2164.5823312397952]
[2050,3,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B365,MATCH('AURORA Outputs'!$A365,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":736.87974335781439},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B365,MATCH('AURORA Outputs'!$A365,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":171.78546417967598},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B365,MATCH('AURORA Outputs'!$A365,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":4.4586715056945829},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B365,MATCH('AURORA Outputs'!$A365,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":69.444082656707778},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B365,MATCH('AURORA Outputs'!$A365,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":98.755212479490382},1081.3231741793832,null,2050,3,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K365,MATCH('AURORA Outputs'!$J365,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":1592.748135607143},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K365,MATCH('AURORA Outputs'!$J365,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":406.15265910974495},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K365,MATCH('AURORA Outputs'!$J365,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":156.31561073516036},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K365,MATCH('AURORA Outputs'!$J365,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":93.338820775144839},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K365,MATCH('AURORA Outputs'!$J365,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":132.73550064447795},null,2050,3,1592.748135607143,406.15265910974495,0,93.338820775144839,132.73550064447795,2224.9751161365111,null,2050,3,1081.3231741793832,2224.9751161365111]
[2050,4,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B366,MATCH('AURORA Outputs'!$A366,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":515.60273351298838},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B366,MATCH('AURORA Outputs'!$A366,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":149.41488528198207},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B366,MATCH('AURORA Outputs'!$A366,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":12.968514147402308},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B366,MATCH('AURORA Outputs'!$A366,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":67.203950958104301},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B366,MATCH('AURORA Outputs'!$A366,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":95.569560464023056},840.7596443645001,null,2050,4,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K366,MATCH('AURORA Outputs'!$J366,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":1520.3079064886881},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K366,MATCH('AURORA Outputs'!$J366,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":354.46930883486868},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K366,MATCH('AURORA Outputs'!$J366,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":227.0864389770735},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K366,MATCH('AURORA Outputs'!$J366,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":93.338820775144839},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K366,MATCH('AURORA Outputs'!$J366,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":132.73550064447795},null,2050,4,1520.3079064886881,354.46930883486868,0,93.338820775144839,132.73550064447795,2100.8515367431796,null,2050,4,840.7596443645001,2100.8515367431796]
[2050,5,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B367,MATCH('AURORA Outputs'!$A367,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":194.23225450398266},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B367,MATCH('AURORA Outputs'!$A367,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":136.17988307968588},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B367,MATCH('AURORA Outputs'!$A367,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":86.412630931455226},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B367,MATCH('AURORA Outputs'!$A367,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":69.444082656707778},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B367,MATCH('AURORA Outputs'!$A367,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":98.755212479490382},585.02406365132197,null,2050,5,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K367,MATCH('AURORA Outputs'!$J367,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":1347.7530253050147},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K367,MATCH('AURORA Outputs'!$J367,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":306.71756806140769},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K367,MATCH('AURORA Outputs'!$J367,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":612.92377214228793},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K367,MATCH('AURORA Outputs'!$J367,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":93.338820775144839},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K367,MATCH('AURORA Outputs'!$J367,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":132.73550064447795},null,2050,5,1347.7530253050147,306.71756806140769,0,93.338820775144839,132.73550064447795,1880.5449147860452,null,2050,5,585.02406365132197,1880.5449147860452]
[2050,6,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B368,MATCH('AURORA Outputs'!$A368,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":135.19408423807383},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B368,MATCH('AURORA Outputs'!$A368,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":115.5410269153822},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B368,MATCH('AURORA Outputs'!$A368,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":91.694851331293322},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B368,MATCH('AURORA Outputs'!$A368,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":67.203950958104301},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B368,MATCH('AURORA Outputs'!$A368,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":95.569560464023056},505.20347390687675,null,2050,6,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K368,MATCH('AURORA Outputs'!$J368,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":693.35698996995416},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K368,MATCH('AURORA Outputs'!$J368,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":252.26855321067433},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K368,MATCH('AURORA Outputs'!$J368,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":542.66002575655614},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K368,MATCH('AURORA Outputs'!$J368,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":93.338820775144839},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K368,MATCH('AURORA Outputs'!$J368,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":132.73550064447795},null,2050,6,693.35698996995416,252.26855321067433,0,93.338820775144839,132.73550064447795,1171.6998646002512,null,2050,6,505.20347390687675,1171.6998646002512]
[2050,7,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B369,MATCH('AURORA Outputs'!$A369,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":49.14410337838116},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B369,MATCH('AURORA Outputs'!$A369,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":107.55409039540562},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B369,MATCH('AURORA Outputs'!$A369,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":192.96026074301676},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B369,MATCH('AURORA Outputs'!$A369,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":69.444082656707778},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B369,MATCH('AURORA Outputs'!$A369,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":98.755212479490382},517.85774965300175,null,2050,7,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K369,MATCH('AURORA Outputs'!$J369,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":552.76562520705204},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K369,MATCH('AURORA Outputs'!$J369,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":223.41590233556116},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K369,MATCH('AURORA Outputs'!$J369,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":996.03406588678376},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K369,MATCH('AURORA Outputs'!$J369,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":93.338820775144839},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K369,MATCH('AURORA Outputs'!$J369,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":132.73550064447795},null,2050,7,0,223.41590233556116,996.03406588678376,93.338820775144839,132.73550064447795,1445.5242896419677,null,2050,7,517.85774965300175,1445.5242896419677]
[2050,8,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B370,MATCH('AURORA Outputs'!$A370,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":17.687412250395553},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B370,MATCH('AURORA Outputs'!$A370,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":103.54767009012045},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B370,MATCH('AURORA Outputs'!$A370,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":256.08631376005127},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B370,MATCH('AURORA Outputs'!$A370,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":69.444082656707778},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B370,MATCH('AURORA Outputs'!$A370,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":98.755212479490382},545.5206912367654,null,2050,8,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K370,MATCH('AURORA Outputs'!$J370,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":273.18557344764281},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K370,MATCH('AURORA Outputs'!$J370,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":252.55310936082097},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K370,MATCH('AURORA Outputs'!$J370,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":1079.723254179363},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K370,MATCH('AURORA Outputs'!$J370,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":93.338820775144839},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K370,MATCH('AURORA Outputs'!$J370,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":132.73550064447795},null,2050,8,0,252.55310936082097,1079.723254179363,93.338820775144839,132.73550064447795,1558.3506849598068,null,2050,8,545.5206912367654,1558.3506849598068]
[2050,9,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B371,MATCH('AURORA Outputs'!$A371,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":79.463871037927703},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B371,MATCH('AURORA Outputs'!$A371,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":105.23393832284759},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B371,MATCH('AURORA Outputs'!$A371,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":149.42085243971849},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B371,MATCH('AURORA Outputs'!$A371,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":67.203950958104301},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B371,MATCH('AURORA Outputs'!$A371,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":95.569560464023056},496.89217322262118,null,2050,9,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K371,MATCH('AURORA Outputs'!$J371,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":598.28717017723534},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K371,MATCH('AURORA Outputs'!$J371,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":248.48866325216389},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K371,MATCH('AURORA Outputs'!$J371,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":1055.9330793966947},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K371,MATCH('AURORA Outputs'!$J371,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":93.338820775144839},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K371,MATCH('AURORA Outputs'!$J371,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":132.73550064447795},null,2050,9,0,248.48866325216389,1055.9330793966947,93.338820775144839,132.73550064447795,1530.4960640684812,null,2050,9,496.89217322262118,1530.4960640684812]
[2050,10,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B372,MATCH('AURORA Outputs'!$A372,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":387.80187087759322},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B372,MATCH('AURORA Outputs'!$A372,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":121.94946246392951},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B372,MATCH('AURORA Outputs'!$A372,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":23.64597513163536},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B372,MATCH('AURORA Outputs'!$A372,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":69.444082656707778},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B372,MATCH('AURORA Outputs'!$A372,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":98.755212479490382},701.59660360935629,null,2050,10,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K372,MATCH('AURORA Outputs'!$J372,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":1411.0512094953433},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K372,MATCH('AURORA Outputs'!$J372,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":285.88075316822494},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K372,MATCH('AURORA Outputs'!$J372,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":396.53434632772138},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K372,MATCH('AURORA Outputs'!$J372,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":93.338820775144839},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K372,MATCH('AURORA Outputs'!$J372,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":132.73550064447795},null,2050,10,1411.0512094953433,285.88075316822494,0,93.338820775144839,132.73550064447795,1923.0062840831911,null,2050,10,701.59660360935629,1923.0062840831911]
[2050,11,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B373,MATCH('AURORA Outputs'!$A373,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":551.55584800914835},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B373,MATCH('AURORA Outputs'!$A373,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":136.76398002829217},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B373,MATCH('AURORA Outputs'!$A373,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":0},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B373,MATCH('AURORA Outputs'!$A373,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":67.203950958104301},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B373,MATCH('AURORA Outputs'!$A373,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":95.569560464023056},851.09333945956791,null,2050,11,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K373,MATCH('AURORA Outputs'!$J373,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":1423.5814045046179},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K373,MATCH('AURORA Outputs'!$J373,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":313.11420355528281},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K373,MATCH('AURORA Outputs'!$J373,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":0},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K373,MATCH('AURORA Outputs'!$J373,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":93.338820775144839},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K373,MATCH('AURORA Outputs'!$J373,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":132.73550064447795},null,2050,11,1423.5814045046179,313.11420355528281,0,93.338820775144839,132.73550064447795,1962.7699294795234,null,2050,11,851.09333945956791,1962.7699294795234]
[2050,12,{"$f":"INDEX('SH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B374,MATCH('AURORA Outputs'!$A374,'SH AURORA Outputs'!$AQ$2:$BU$2,0))","v":821.14551598280855},{"$f":"INDEX('WH AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B374,MATCH('AURORA Outputs'!$A374,'WH AURORA Outputs'!$AQ$2:$BU$2,0))","v":170.12103762594222},{"$f":"INDEX('AC AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B374,MATCH('AURORA Outputs'!$A374,'AC AURORA Outputs'!$AQ$2:$BU$2,0))","v":0},{"$f":"INDEX('CK AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B374,MATCH('AURORA Outputs'!$A374,'CK AURORA Outputs'!$AQ$2:$BU$2,0))","v":69.444082656707778},{"$f":"INDEX('CD AURORA Outputs'!$AQ$5:$BU$16,'AURORA Outputs'!$B374,MATCH('AURORA Outputs'!$A374,'CD AURORA Outputs'!$AQ$2:$BU$2,0))","v":98.755212479490382},1159.465848744949,null,2050,12,{"$f":"INDEX('SH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K374,MATCH('AURORA Outputs'!$J374,'SH AURORA Outputs'!$BY$2:$DC$2,0))","v":1571.3167173226079},{"$f":"INDEX('WH AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K374,MATCH('AURORA Outputs'!$J374,'WH AURORA Outputs'!$BY$2:$DC$2,0))","v":385.26718321391371},{"$f":"INDEX('AC AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K374,MATCH('AURORA Outputs'!$J374,'AC AURORA Outputs'!$BY$2:$DC$2,0))","v":0},{"$f":"INDEX('CK AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K374,MATCH('AURORA Outputs'!$J374,'CK AURORA Outputs'!$BY$2:$DC$2,0))","v":93.338820775144839},{"$f":"INDEX('CD AURORA Outputs'!$BY$5:$DC$16,'AURORA Outputs'!$K374,MATCH('AURORA Outputs'!$J374,'CD AURORA Outputs'!$BY$2:$DC$2,0))","v":132.73550064447795},null,2050,12,1571.3167173226079,385.26718321391371,0,93.338820775144839,132.73550064447795,2182.6582219561442,null,2050,12,1159.465848744949,2182.6582219561442]

{"sheet":"Scenario Setup","index":6,"n_rows":25,"n_cols":38,"rows_kept":25,"cut":false,"hidden":false,"merged":[[11,0,24,0],[3,0,10,0]]}
[]
[]
[null,"Scenario Identification",null,null,"Background Inputs",null,null,null,null,null,null,"Space Heating - Residential",null,null,null,null,"Water Heating - Residential",null,null,"Cooking - Residential",null,"Clothes Drying - Residential",null,"Building Stock - Residential",null,"Space Heating - Commercial",null,null,null,null,"Water Heating - Commercial",null,null,"Cooking - Commercial",null,"Clothes Drying - Commercial",null,"Building Stock - Commercial"]
["E3 Scenarios","ID","Scenario Name",null,"Climate Change Impact","Building Shell Improvement","Electric Shape Year","Inflation Rate","2030 GHG Reduction","2045 GHG Reduction",null,"Efficient Gas Device Adoption","Electric Device Adoption","Hybrid % Space Heating","Gas % Hybrid Space Heating","Electric Device Code","Efficient Gas Device Adoption","Electric Device Adoption","Electric Device Code","Efficient Gas Device Adoption","Electric Device Adoption","Efficient Gas Device Option","Electric Device Adoption","Retrofit Adoption",null,"Efficient Gas Device Adoption","Electric Device Adoption","Hybrid % Space Heating","Gas % Hybrid Space Heating","Electric Device Code","Efficient Gas Device Adoption","Electric Device Adoption","Electric Device Code","Efficient Gas Device Adoption","Electric Device Adoption","Efficient Gas Device Adoption","Electric Device Adoption","Retrofit Adoption"]
[null,1,"Carbon Out",null,"Low","Low",2010,0,0.3,1,null,"15% by 2030","19% by 2030",1,0.2,"LowT99","21% by 2030","27% by 2030","Default","15% by 2030","19% by 2030","15% by 2030","19% by 2030","2% by 2030",null,"15% by 2030","19% by 2030",1,0.2,"LowT99","21% by 2030","27% by 2030","Default","21% by 2030","27% by 2030","15% by 2030","19% by 2030","2% by 2030"]
[null,2,"High Electrification",null,"Low","Low",2010,0,0.3,1,null,"15% by 2030","29% by 2030",0,0.2,"LowT99","21% by 2030","40% by 2030","Default","15% by 2030","29% by 2030","15% by 2030","29% by 2030","2% by 2030",null,"15% by 2030","19% by 2030",0,0.2,"LowT99","21% by 2030","27% by 2030","Default","21% by 2030","27% by 2030","15% by 2030","19% by 2030","2% by 2030"]
[null,3,"Carbon Out + Addl Electrifcation",null,"Low","Low",2010,0,0.3,1,null,"15% by 2030","19% by 2030",0.5,0.2,"LowT99","21% by 2030","27% by 2030","Default","15% by 2030","19% by 2030","15% by 2030","19% by 2030","2% by 2030",null,"15% by 2030","19% by 2030",0.5,0.2,"LowT99","21% by 2030","27% by 2030","Default","21% by 2030","27% by 2030","15% by 2030","19% by 2030","2% by 2030"]
[null,4,"No Electrification",null,"Low","Low",2010,0,0.3,1,null,"15% by 2030","No Adoption",1,0.2,"LowT99","No Adoption","No Adoption","Default","No Adoption","No Adoption","15% by 2030","No Adoption","2% by 2030",null,"15% by 2030","No Adoption",1,0.2,"LowT99","21% by 2030","No Adoption","Default","21% by 2030","No Adoption","15% by 2030","No Adoption","2% by 2030"]
[null,5,"High Electrification - Innovation",null,"Low","Low",2010,0,0.3,1,null,"15% by 2030","29% by 2030",0,0.2,"HighT100","21% by 2030","40% by 2030","Default","15% by 2030","29% by 2030","15% by 2030","29% by 2030","2% by 2030",null,"15% by 2030","19% by 2030",0,0.2,"HighT100","21% by 2030","27% by 2030","Default","21% by 2030","27% by 2030","15% by 2030","19% by 2030","2% by 2030"]
[null,6,"High Electrification - Innovation + Shell",null,"Low","Low",2010,0,0.3,1,null,"15% by 2030","29% by 2030",0,0.2,"HighT100","21% by 2030","40% by 2030","Default","15% by 2030","29% by 2030","15% by 2030","29% by 2030","6% by 2030",null,"15% by 2030","19% by 2030",0,0.2,"HighT100","21% by 2030","27% by 2030","Default","21% by 2030","27% by 2030","15% by 2030","19% by 2030","6% by 2030"]
[null,7,"Mid High Electrification",null,"Low","Low",2010,0,0.3,1,null,"15% by 2030","8% by 2030",0,0.2,"LowT99","21% by 2030","21% by 2030","Default","15% by 2030","15% by 2030","15% by 2030","15% by 2030","2% by 2030",null,"15% by 2030","15% by 2030",0,0.2,"LowT99","21% by 2030","21% by 2030","Default","21% by 2030","21% by 2030","15% by 2030","15% by 2030","2% by 2030"]
["User Defined Scenarios",8]
[null,9]
[null,10]
[null,11]
[null,12]
[null,13]
[null,14]
[null,15]
[null,16]
[null,17]
[null,18]
[null,19]
[null,20]
[null,21]

{"sheet":"Current Inputs","index":7,"n_rows":130,"n_cols":11,"rows_kept":130,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,"Scenario Controls"]
[]
[null,{"$f":"INDEX('Scenario Setup'!$B$5:$B$26,MATCH(Dashboard!$B$3,'Scenario Setup'!$C$5:$C$26,0))","v":1},"Active Scenario ID"]
[]
[]
[null,"Background inputs",null,null,null,null,null,"Input key"]
[null,"Climate Change Impact",{"$f":"INDEX('Scenario Setup'!$E$5:$H$26,\nMATCH('Current Inputs'!$B$5,'Scenario Setup'!$B$5:$B$26,0),\nMATCH('Current Inputs'!$B9,'Scenario Setup'!$E$4:$H$4,0))","v":"Low"},null,null,null,null,null,"Input definied in case table"]
[null,"Building Shell Improvement",{"$f":"INDEX('Scenario Setup'!$E$5:$H$26,\nMATCH('Current Inputs'!$B$5,'Scenario Setup'!$B$5:$B$26,0),\nMATCH('Current Inputs'!$B10,'Scenario Setup'!$E$4:$H$4,0))","v":"Low"},null,null,null,null,null,"Matched or static input"]
[null,"Electric Shape Year",{"$f":"INDEX('Scenario Setup'!$E$5:$H$26,\nMATCH('Current Inputs'!$B$5,'Scenario Setup'!$B$5:$B$26,0),\nMATCH('Current Inputs'!$B11,'Scenario Setup'!$E$4:$H$4,0))","v":2010},null,null,null,null,null,"Calculated input"]
[null,"Inflation Rate",0.02,null,null,null,null,null,"Matched or calculated input with different formula"]
[]
[null,null,"Residential","Residential","Residential","Residential",null,"Commercial","Commercial","Commercial","Commercial"]
[null,"End Use Technology","SH","WH","CK","CD",null,"SH","WH","CK","CD"]
[null,"Efficient Gas Device Adoption",{"$f":"INDEX('Scenario Setup'!$L$5:$P$26,\nMATCH($B$5,'Scenario Setup'!$B$5:$B$26,0),\nMATCH($B16,'Scenario Setup'!$L$4:$P$4,0))","v":"15% by 2030"},{"$f":"INDEX('Scenario Setup'!$Q$5:$S$26,\nMATCH($B$5,'Scenario Setup'!$B$5:$B$26,0),\nMATCH($B16,'Scenario Setup'!$Q$4:$S$4,0))","v":"21% by 2030"},{"$f":"INDEX('Scenario Setup'!$T$5:$U$26,\nMATCH($B$5,'Scenario Setup'!$B$5:$B$26,0),\nMATCH($B16,'Scenario Setup'!$L$4:$P$4,0))","v":"15% by 2030"},{"$f":"INDEX('Scenario Setup'!$V$5:$W$26,\nMATCH($B$5,'Scenario Setup'!$B$5:$B$26,0),\nMATCH($B16,'Scenario Setup'!$L$4:$P$4,0))","v":"15% by 2030"},null,{"$f":"INDEX('Scenario Setup'!$Z$5:$AD$26,\nMATCH($B$5,'Scenario Setup'!$B$5:$B$26,0),\nMATCH($B16,'Scenario Setup'!$Z$4:$AD$4,0))","v":"15% by 2030"},{"$f":"INDEX('Scenario Setup'!$AE$5:$AG$26,\nMATCH($B$5,'Scenario Setup'!$B$5:$B$26,0),\nMATCH($B16,'Scenario Setup'!$AE$4:$AG$4,0))","v":"21% by 2030"},{"$f":"INDEX('Scenario Setup'!$AH$5:$AI$26,\nMATCH($B$5,'Scenario Setup'!$B$5:$B$26,0),\nMATCH($B16,'Scenario Setup'!$Z$4:$AD$4,0))","v":"21% by 2030"},{"$f":"INDEX('Scenario Setup'!$AJ$5:$AK$26,\nMATCH($B$5,'Scenario Setup'!$B$5:$B$26,0),\nMATCH($B16,'Scenario Setup'!$Z$4:$AD$4,0))","v":"15% by 2030"}]
[null,"Electric Device Adoption",{"$f":"INDEX('Scenario Setup'!$L$5:$P$26,\nMATCH($B$5,'Scenario Setup'!$B$5:$B$26,0),\nMATCH($B17,'Scenario Setup'!$L$4:$P$4,0))","v":"19% by 2030"},{"$f":"INDEX('Scenario Setup'!$Q$5:$S$26,\nMATCH($B$5,'Scenario Setup'!$B$5:$B$26,0),\nMATCH($B17,'Scenario Setup'!$Q$4:$S$4,0))","v":"27% by 2030"},{"$f":"INDEX('Scenario Setup'!$T$5:$U$26,\nMATCH($B$5,'Scenario Setup'!$B$5:$B$26,0),\nMATCH($B17,'Scenario Setup'!$L$4:$P$4,0))","v":"19% by 2030"},{"$f":"INDEX('Scenario Setup'!$V$5:$W$26,\nMATCH($B$5,'Scenario Setup'!$B$5:$B$26,0),\nMATCH($B17,'Scenario Setup'!$L$4:$P$4,0))","v":"19% by 2030"},null,{"$f":"INDEX('Scenario Setup'!$Z$5:$AD$26,\nMATCH($B$5,'Scenario Setup'!$B$5:$B$26,0),\nMATCH($B17,'Scenario Setup'!$Z$4:$AD$4,0))","v":"19% by 2030"},{"$f":"INDEX('Scenario Setup'!$AE$5:$AG$26,\nMATCH($B$5,'Scenario Setup'!$B$5:$B$26,0),\nMATCH($B17,'Scenario Setup'!$Z$4:$AD$4,0))","v":"27% by 2030"},{"$f":"INDEX('Scenario Setup'!$AH$5:$AI$26,\nMATCH($B$5,'Scenario Setup'!$B$5:$B$26,0),\nMATCH($B17,'Scenario Setup'!$Z$4:$AD$4,0))","v":"27% by 2030"},{"$f":"INDEX('Scenario Setup'!$AJ$5:$AK$26,\nMATCH($B$5,'Scenario Setup'!$B$5:$B$26,0),\nMATCH($B17,'Scenario Setup'!$Z$4:$AD$4,0))","v":"19% by 2030"}]
[null,"Efficient Gas Scenario",{"$f":"INDEX('Stock Rollover Scenarios'!$A$15:$A$29,MATCH(C16,'Stock Rollover Scenarios'!$G$15:$G$29,0))","v":3},{"$f":"INDEX('Stock Rollover Scenarios'!$A$15:$A$29,MATCH(D16,'Stock Rollover Scenarios'!$G$15:$G$29,0))","v":3},{"$f":"INDEX('Stock Rollover Scenarios'!$A$15:$A$29,MATCH(E16,'Stock Rollover Scenarios'!$G$15:$G$29,0))","v":3},{"$f":"INDEX('Stock Rollover Scenarios'!$A$15:$A$29,MATCH(F16,'Stock Rollover Scenarios'!$G$15:$G$29,0))","v":3},null,{"$f":"INDEX('Stock Rollover Scenarios'!$A$15:$A$29,MATCH(H16,'Stock Rollover Scenarios'!$G$15:$G$29,0))","v":3},{"$f":"INDEX('Stock Rollover Scenarios'!$A$15:$A$29,MATCH(I16,'Stock Rollover Scenarios'!$G$15:$G$29,0))","v":3},{"$f":"INDEX('Stock Rollover Scenarios'!$A$15:$A$29,MATCH(J16,'Stock Rollover Scenarios'!$G$15:$G$29,0))","v":3},{"$f":"INDEX('Stock Rollover Scenarios'!$A$15:$A$29,MATCH(K16,'Stock Rollover Scenarios'!$G$15:$G$29,0))","v":3}]
[null,"Electrification Scenario",{"$f":"INDEX('Stock Rollover Scenarios'!$A$15:$A$29,MATCH(C17,'Stock Rollover Scenarios'!$G$15:$G$29,0))","v":4},{"$f":"INDEX('Stock Rollover Scenarios'!$A$15:$A$29,MATCH(D17,'Stock Rollover Scenarios'!$G$15:$G$29,0))","v":4},{"$f":"INDEX('Stock Rollover Scenarios'!$A$15:$A$29,MATCH(E17,'Stock Rollover Scenarios'!$G$15:$G$29,0))","v":4},{"$f":"INDEX('Stock Rollover Scenarios'!$A$15:$A$29,MATCH(F17,'Stock Rollover Scenarios'!$G$15:$G$29,0))","v":4},null,{"$f":"INDEX('Stock Rollover Scenarios'!$A$15:$A$29,MATCH(H17,'Stock Rollover Scenarios'!$G$15:$G$29,0))","v":4},{"$f":"INDEX('Stock Rollover Scenarios'!$A$15:$A$29,MATCH(I17,'Stock Rollover Scenarios'!$G$15:$G$29,0))","v":4},{"$f":"INDEX('Stock Rollover Scenarios'!$A$15:$A$29,MATCH(J17,'Stock Rollover Scenarios'!$G$15:$G$29,0))","v":4},{"$f":"INDEX('Stock Rollover Scenarios'!$A$15:$A$29,MATCH(K17,'Stock Rollover Scenarios'!$G$15:$G$29,0))","v":4}]
[]
[null,"Hybrid % Space Heating",{"$f":"INDEX('Scenario Setup'!$L$5:$P$26,\nMATCH($B$5,'Scenario Setup'!$B$5:$B$26,0),\nMATCH($B21,'Scenario Setup'!$L$4:$P$4,0))","v":1},"% of SH met by hybrid w/ gas backup",null,null,null,{"$f":"INDEX('Scenario Setup'!$Z$5:$AD$26,\nMATCH($B$5,'Scenario Setup'!$B$5:$B$26,0),\nMATCH($B21,'Scenario Setup'!$Z$4:$AD$4,0))","v":1}]
[null,"Gas % Hybrid Space Heating",{"$f":"INDEX('Scenario Setup'!$L$5:$P$26,\nMATCH($B$5,'Scenario Setup'!$B$5:$B$26,0),\nMATCH($B22,'Scenario Setup'!$L$4:$P$4,0))","v":0.2},"Gas backup % of original gas demand",null,null,null,{"$f":"INDEX('Scenario Setup'!$Z$5:$AD$26,\nMATCH($B$5,'Scenario Setup'!$B$5:$B$26,0),\nMATCH($B22,'Scenario Setup'!$Z$4:$AD$4,0))","v":0.2}]
[null,"Weighted Avg SH gas use scalar for active scenario",{"$f":"((1-'Current Inputs'!$C$21)*100%)+('Current Inputs'!$C$21*(1-'Current Inputs'!$C$22))","v":0.8},null,null,null,null,{"$f":"((1-'Current Inputs'!$H$21)*100%)+('Current Inputs'!$H$21*(1-'Current Inputs'!$C$22))","v":0.8}]
[]
[null,"Electric Device Code",{"$f":"INDEX('Scenario Setup'!$L$5:$P$26,\nMATCH($B$5,'Scenario Setup'!$B$5:$B$26,0),\nMATCH($B25,'Scenario Setup'!$L$4:$P$4,0))","v":"LowT99"},{"$f":"INDEX('Scenario Setup'!$Q$5:$S$26,\nMATCH($B$5,'Scenario Setup'!$B$5:$B$26,0),\nMATCH($B25,'Scenario Setup'!$Q$4:$S$4,0))","v":"Default"},null,null,null,{"$f":"INDEX('Scenario Setup'!$Z$5:$AD$26,\nMATCH($B$5,'Scenario Setup'!$B$5:$B$26,0),\nMATCH($B25,'Scenario Setup'!$Z$4:$AD$4,0))","v":"LowT99"},{"$f":"INDEX('Scenario Setup'!$AE$5:$AG$26,\nMATCH($B$5,'Scenario Setup'!$B$5:$B$26,0),\nMATCH($B25,'Scenario Setup'!$AE$4:$AG$4,0))","v":"Default"}]
[]
[null,"Device Adoption Scenario Codes","SH","WH","CK","CD",null,"SH","WH","CK","CD"]
[null,"Efficient Gas Adoption",{"$f":"C$70&\"-\"&C18","v":"16-3"},"10-3","16-3","16-3",null,{"$f":"H$70&\"-\"&H18","v":"16-3"},"10-3","10-3","16-3"]
[null,"Electric Device Adoption","16-4","10-4","16-4","16-4",null,"16-4","10-4","10-4","16-4"]
[]
[null,"Building Retrofit Scenario Codes","Build-Retro",null,null,null,null,"Build-Retro"]
[null,"Retrofit Adoption",{"$f":"INDEX('Scenario Setup'!$X$5:$X$27,\nMATCH($B$5,'Scenario Setup'!$B$5:$B$27,0))","v":"2% by 2030"},null,null,null,null,{"$f":"INDEX('Scenario Setup'!$AL$5:$AL$27,\nMATCH($B$5,'Scenario Setup'!$B$5:$B$27,0))","v":"2% by 2030"}]
[null,"Retrofit Adoption Scenario Code",{"$f":"INDEX('Stock Rollover Scenarios'!$B$32:$B$35,MATCH($C$32,'Stock Rollover Scenarios'!$G$32:$G$35,0))","v":"40-1"},null,null,null,null,{"$f":"INDEX('Stock Rollover Scenarios'!$B$32:$B$35,MATCH($C$32,'Stock Rollover Scenarios'!$G$32:$G$35,0))","v":"40-1"}]
[]
[]
[null,"Input Assumptions"]
[]
[null,"Climate Change Scenario Definitions"]
[null,"Scenario","2050 Reduction in Space Heating Demand (all buildings)"]
[null,"Low",0]
[null,"Mid",0.02]
[null,"High",0.03]
[]
[null,null,"Residential",null,null,null,null,"Commercial"]
[null,"Building Turnover (Years)",40,null,null,null,null,40]
[null,"Retrofit Energy Requirement (%)",0.6,null,null,null,null,0.6]
[]
[]
["Shape","Shape Year COP",{"$f":"INDEX('RESHAPE All Years'!$C$10:$AN$13,MATCH($C$25,'RESHAPE All Years'!$B$10:$B$13,0),MATCH($C$11,'RESHAPE All Years'!$C$9:$AN$9,0))","v":2.5734193119150501},{"$f":"IF($D$25=\"Default\",2.5)","v":2.5},0.9,0.65,null,{"$f":"INDEX('RESHAPE All Years'!$C$10:$AN$13,MATCH($H$25,'RESHAPE All Years'!$B$10:$B$13,0),MATCH($C$11,'RESHAPE All Years'!$C$9:$AN$9,0))","v":2.5734193119150501},{"$f":"IF($I$25=\"Default\",2.5)","v":2.5},0.8,0.65]
[0.5,"1-2 COP",{"$f":"INDEX('RESHAPE All Years'!$C$10:$AN$13,MATCH($C$25,'RESHAPE All Years'!$B$10:$B$13,0),MATCH(INDEX('RESHAPE All Years'!$C$58:$C$61,MATCH($A50,'RESHAPE All Years'!$B$58:$B$61,0)),'RESHAPE All Years'!$C$9:$AN$9,0))","v":2.5229052708442099},{"$f":"IF($D$25=\"Default\",2.5)","v":2.5},0.9,0.65,null,{"$f":"INDEX('RESHAPE All Years'!$C$10:$AN$13,MATCH($H$25,'RESHAPE All Years'!$B$10:$B$13,0),MATCH(INDEX('RESHAPE All Years'!$C$58:$C$61,MATCH($A50,'RESHAPE All Years'!$B$58:$B$61,0)),'RESHAPE All Years'!$C$9:$AN$9,0))","v":2.5229052708442099},{"$f":"IF($I$25=\"Default\",2.5)","v":2.5},0.8,0.65]
[0.9,"1-10 COP",{"$f":"INDEX('RESHAPE All Years'!$C$10:$AN$13,MATCH($C$25,'RESHAPE All Years'!$B$10:$B$13,0),MATCH(INDEX('RESHAPE All Years'!$C$58:$C$61,MATCH($A51,'RESHAPE All Years'!$B$58:$B$61,0)),'RESHAPE All Years'!$C$9:$AN$9,0))","v":2.5734193119150501},{"$f":"IF($D$25=\"Default\",2.5)","v":2.5},0.9,0.65,null,{"$f":"INDEX('RESHAPE All Years'!$C$10:$AN$13,MATCH($H$25,'RESHAPE All Years'!$B$10:$B$13,0),MATCH(INDEX('RESHAPE All Years'!$C$58:$C$61,MATCH($A51,'RESHAPE All Years'!$B$58:$B$61,0)),'RESHAPE All Years'!$C$9:$AN$9,0))","v":2.5734193119150501},2.5,0.8,0.65]
[0.95,"1-20 COP",{"$f":"INDEX('RESHAPE All Years'!$C$10:$AN$13,MATCH($C$25,'RESHAPE All Years'!$B$10:$B$13,0),MATCH(INDEX('RESHAPE All Years'!$C$58:$C$61,MATCH($A52,'RESHAPE All Years'!$B$58:$B$61,0)),'RESHAPE All Years'!$C$9:$AN$9,0))","v":2.4178899615110701},{"$f":"IF($D$25=\"Default\",2.5)","v":2.5},0.9,0.65,null,{"$f":"INDEX('RESHAPE All Years'!$C$10:$AN$13,MATCH($H$25,'RESHAPE All Years'!$B$10:$B$13,0),MATCH(INDEX('RESHAPE All Years'!$C$58:$C$61,MATCH($A52,'RESHAPE All Years'!$B$58:$B$61,0)),'RESHAPE All Years'!$C$9:$AN$9,0))","v":2.4178899615110701},2.5,0.8,0.65]
[1,"Worst Case COP",{"$f":"INDEX('RESHAPE All Years'!$C$10:$AN$13,MATCH($C$25,'RESHAPE All Years'!$B$10:$B$13,0),MATCH(INDEX('RESHAPE All Years'!$C$58:$C$61,MATCH($A53,'RESHAPE All Years'!$B$58:$B$61,0)),'RESHAPE All Years'!$C$9:$AN$9,0))","v":2.4682560110855598},{"$f":"IF($D$25=\"Default\",2.5)","v":2.5},0.9,0.65,null,{"$f":"INDEX('RESHAPE All Years'!$C$10:$AN$13,MATCH($H$25,'RESHAPE All Years'!$B$10:$B$13,0),MATCH(INDEX('RESHAPE All Years'!$C$58:$C$61,MATCH($A53,'RESHAPE All Years'!$B$58:$B$61,0)),'RESHAPE All Years'!$C$9:$AN$9,0))","v":2.4682560110855598},2.5,0.8,0.65]
[]
["Shape","Shape Year HDD Multiplier",{"$f":"INDEX('RESHAPE All Years'!$C$17:$AN$20,MATCH($C$25,'RESHAPE All Years'!$B$10:$B$13,0),MATCH($C$11,'RESHAPE All Years'!$C$9:$AN$9,0))/INDEX('RESHAPE All Years'!$C$24:$C$27,MATCH($C$25,'RESHAPE All Years'!$B$10:$B$13,0))","v":0.99039001616301514},{"$f":"IF($D$25=\"Default\",1)","v":1},1,1,null,{"$f":"INDEX('RESHAPE All Years'!$C$17:$AN$20,MATCH($H$25,'RESHAPE All Years'!$B$10:$B$13,0),MATCH($C$11,'RESHAPE All Years'!$C$9:$AN$9,0))/INDEX('RESHAPE All Years'!$C$24:$C$27,MATCH($H$25,'RESHAPE All Years'!$B$10:$B$13,0))","v":0.99039001616301514},{"$f":"IF($I$25=\"Default\",1)","v":1},1,1]
[0.5,"1-2 HDD Multiplier",{"$f":"INDEX('RESHAPE All Years'!$C$17:$AN$20,MATCH($C$25,'RESHAPE All Years'!$B$10:$B$13,0),MATCH(INDEX('RESHAPE All Years'!$C$58:$C$61,MATCH($A56,'RESHAPE All Years'!$B$58:$B$61,0)),'RESHAPE All Years'!$C$9:$AN$9,0))/INDEX('RESHAPE All Years'!$C$24:$C$27,MATCH($C$25,'RESHAPE All Years'!$B$10:$B$13,0))","v":1.0134948206749972},{"$f":"IF($D$25=\"Default\",1)","v":1},1,1,null,{"$f":"INDEX('RESHAPE All Years'!$C$17:$AN$20,MATCH($H$25,'RESHAPE All Years'!$B$10:$B$13,0),MATCH(INDEX('RESHAPE All Years'!$C$58:$C$61,MATCH($A56,'RESHAPE All Years'!$B$58:$B$61,0)),'RESHAPE All Years'!$C$9:$AN$9,0))/INDEX('RESHAPE All Years'!$C$24:$C$27,MATCH($C$25,'RESHAPE All Years'!$B$10:$B$13,0))","v":1.0134948206749972},{"$f":"IF($I$25=\"Default\",1)","v":1},1,1]
[0.9,"1-10 HDD Multiplier",{"$f":"INDEX('RESHAPE All Years'!$C$17:$AN$20,MATCH($C$25,'RESHAPE All Years'!$B$10:$B$13,0),MATCH(INDEX('RESHAPE All Years'!$C$58:$C$61,MATCH($A57,'RESHAPE All Years'!$B$58:$B$61,0)),'RESHAPE All Years'!$C$9:$AN$9,0))/INDEX('RESHAPE All Years'!$C$24:$C$27,MATCH($C$25,'RESHAPE All Years'!$B$10:$B$13,0))","v":0.99039001616301514},{"$f":"IF($D$25=\"Default\",1)","v":1},1,1,null,{"$f":"INDEX('RESHAPE All Years'!$C$17:$AN$20,MATCH($H$25,'RESHAPE All Years'!$B$10:$B$13,0),MATCH(INDEX('RESHAPE All Years'!$C$58:$C$61,MATCH($A57,'RESHAPE All Years'!$B$58:$B$61,0)),'RESHAPE All Years'!$C$9:$AN$9,0))/INDEX('RESHAPE All Years'!$C$24:$C$27,MATCH($C$25,'RESHAPE All Years'!$B$10:$B$13,0))","v":0.99039001616301514},1,1,1]
[0.95,"1-20 HDD Multiplier",{"$f":"INDEX('RESHAPE All Years'!$C$17:$AN$20,MATCH($C$25,'RESHAPE All Years'!$B$10:$B$13,0),MATCH(INDEX('RESHAPE All Years'!$C$58:$C$61,MATCH($A58,'RESHAPE All Years'!$B$58:$B$61,0)),'RESHAPE All Years'!$C$9:$AN$9,0))/INDEX('RESHAPE All Years'!$C$24:$C$27,MATCH($C$25,'RESHAPE All Years'!$B$10:$B$13,0))","v":1.060083615916708},{"$f":"IF($D$25=\"Default\",1)","v":1},1,1,null,{"$f":"INDEX('RESHAPE All Years'!$C$17:$AN$20,MATCH($H$25,'RESHAPE All Years'!$B$10:$B$13,0),MATCH(INDEX('RESHAPE All Years'!$C$58:$C$61,MATCH($A58,'RESHAPE All Years'!$B$58:$B$61,0)),'RESHAPE All Years'!$C$9:$AN$9,0))/INDEX('RESHAPE All Years'!$C$24:$C$27,MATCH($C$25,'RESHAPE All Years'!$B$10:$B$13,0))","v":1.060083615916708},1,1,1]
[1,"Worst Case HDD Multiplier",{"$f":"INDEX('RESHAPE All Years'!$C$17:$AN$20,MATCH($C$25,'RESHAPE All Years'!$B$10:$B$13,0),MATCH(INDEX('RESHAPE All Years'!$C$58:$C$61,MATCH($A59,'RESHAPE All Years'!$B$58:$B$61,0)),'RESHAPE All Years'!$C$9:$AN$9,0))/INDEX('RESHAPE All Years'!$C$24:$C$27,MATCH($C$25,'RESHAPE All Years'!$B$10:$B$13,0))","v":1.0158487704157471},{"$f":"IF($D$25=\"Default\",1)","v":1},1,1,null,{"$f":"INDEX('RESHAPE All Years'!$C$17:$AN$20,MATCH($H$25,'RESHAPE All Years'!$B$10:$B$13,0),MATCH(INDEX('RESHAPE All Years'!$C$58:$C$61,MATCH($A59,'RESHAPE All Years'!$B$58:$B$61,0)),'RESHAPE All Years'!$C$9:$AN$9,0))/INDEX('RESHAPE All Years'!$C$24:$C$27,MATCH($C$25,'RESHAPE All Years'!$B$10:$B$13,0))","v":1.0158487704157471},1,1,1]
[]
["Shape","Shape Year Peak Contribution",{"$f":"INDEX('RESHAPE All Years'!$C$31:$AN$34,MATCH($C$25,'RESHAPE All Years'!$B$10:$B$13,0),MATCH($C$11,'RESHAPE All Years'!$C$9:$AN$9,0)) * (1 - 'Current Inputs'!$C$21)","v":0},2.9500000000000001E-4,{"$f":"1/8760","v":1.1415525114155251E-4},{"$f":"1/8760","v":1.1415525114155251E-4},null,{"$f":"INDEX('RESHAPE All Years'!$C$31:$AN$34,MATCH($H$25,'RESHAPE All Years'!$B$10:$B$13,0),MATCH($C$11,'RESHAPE All Years'!$C$9:$AN$9,0)) * (1 - 'Current Inputs'!$H$21)","v":0},2.9500000000000001E-4,{"$f":"1/8760","v":1.1415525114155251E-4},{"$f":"1/8760","v":1.1415525114155251E-4}]
[0.5,"1-2 Peak Contribution",{"$f":"INDEX('RESHAPE All Years'!$C$31:$AN$34,MATCH($C$25,'RESHAPE All Years'!$B$10:$B$13,0),MATCH(INDEX('RESHAPE All Years'!$C$58:$C$61,MATCH($A62,'RESHAPE All Years'!$B$58:$B$61,0)),'RESHAPE All Years'!$C$9:$AN$9,0)) * (1 - 'Current Inputs'!$C$21)","v":0},2.9500000000000001E-4,{"$f":"1/8760","v":1.1415525114155251E-4},1.1415525114155251E-4,null,{"$f":"INDEX('RESHAPE All Years'!$C$31:$AN$34,MATCH($H$25,'RESHAPE All Years'!$B$10:$B$13,0),MATCH(INDEX('RESHAPE All Years'!$C$58:$C$61,MATCH($A62,'RESHAPE All Years'!$B$58:$B$61,0)),'RESHAPE All Years'!$C$9:$AN$9,0)) * (1 - 'Current Inputs'!$H$21)","v":0},2.9500000000000001E-4,{"$f":"1/8760","v":1.1415525114155251E-4},1.1415525114155251E-4]
[0.9,"1-10 Peak Contribution",{"$f":"INDEX('RESHAPE All Years'!$C$31:$AN$34,MATCH($C$25,'RESHAPE All Years'!$B$10:$B$13,0),MATCH(INDEX('RESHAPE All Years'!$C$58:$C$61,MATCH($A63,'RESHAPE All Years'!$B$58:$B$61,0)),'RESHAPE All Years'!$C$9:$AN$9,0)) * (1 - 'Current Inputs'!$C$21)","v":0},2.9500000000000001E-4,1.1415525114155251E-4,1.1415525114155251E-4,null,{"$f":"INDEX('RESHAPE All Years'!$C$31:$AN$34,MATCH($H$25,'RESHAPE All Years'!$B$10:$B$13,0),MATCH(INDEX('RESHAPE All Years'!$C$58:$C$61,MATCH($A63,'RESHAPE All Years'!$B$58:$B$61,0)),'RESHAPE All Years'!$C$9:$AN$9,0)) * (1 - 'Current Inputs'!$C$21)","v":0},2.9500000000000001E-4,1.1415525114155251E-4,1.1415525114155251E-4]
[0.95,"1-20 Peak Contribution",{"$f":"INDEX('RESHAPE All Years'!$C$31:$AN$34,MATCH($C$25,'RESHAPE All Years'!$B$10:$B$13,0),MATCH(INDEX('RESHAPE All Years'!$C$58:$C$61,MATCH($A64,'RESHAPE All Years'!$B$58:$B$61,0)),'RESHAPE All Years'!$C$9:$AN$9,0)) * (1 - 'Current Inputs'!$C$21)","v":0},2.9500000000000001E-4,1.1415525114155251E-4,1.1415525114155251E-4,null,{"$f":"INDEX('RESHAPE All Years'!$C$31:$AN$34,MATCH($H$25,'RESHAPE All Years'!$B$10:$B$13,0),MATCH(INDEX('RESHAPE All Years'!$C$58:$C$61,MATCH($A64,'RESHAPE All Years'!$B$58:$B$61,0)),'RESHAPE All Years'!$C$9:$AN$9,0)) * (1 - 'Current Inputs'!$C$21)","v":0},2.9500000000000001E-4,1.1415525114155251E-4,1.1415525114155251E-4]
[1,"Worst Case Peak Contribution",{"$f":"INDEX('RESHAPE All Years'!$C$31:$AN$34,MATCH($C$25,'RESHAPE All Years'!$B$10:$B$13,0),MATCH(INDEX('RESHAPE All Years'!$C$58:$C$61,MATCH($A65,'RESHAPE All Years'!$B$58:$B$61,0)),'RESHAPE All Years'!$C$9:$AN$9,0)) * (1 - 'Current Inputs'!$C$21)","v":0},2.9500000000000001E-4,1.1415525114155251E-4,1.1415525114155251E-4,null,{"$f":"INDEX('RESHAPE All Years'!$C$31:$AN$34,MATCH($H$25,'RESHAPE All Years'!$B$10:$B$13,0),MATCH(INDEX('RESHAPE All Years'!$C$58:$C$61,MATCH($A65,'RESHAPE All Years'!$B$58:$B$61,0)),'RESHAPE All Years'!$C$9:$AN$9,0)) * (1 - 'Current Inputs'!$C$21)","v":0},2.9500000000000001E-4,1.1415525114155251E-4,1.1415525114155251E-4]
[]
[]
[null,null,"Residential","Residential","Residential","Residential",null,"Commercial","Commercial","Commercial","Commercial"]
[null,"Device replacement info","SH","WH","CK","CD",null,"SH","WH","CK","CD"]
[null,"Lifetime (years)",16,10,16,16,null,16,10,10,16]
[null,"Annual share of like-for-like replacements (%)",{"$f":"1/C70","v":6.25E-2},{"$f":"1/D70","v":0.1},{"$f":"1/E70","v":6.25E-2},{"$f":"1/F70","v":6.25E-2},null,{"$f":"1/H70","v":6.25E-2},{"$f":"1/I70","v":0.1},0.1,6.25E-2]
[null,"Device share of end use (est)",0.75,0.2,2.5000000000000001E-2,2.5000000000000001E-2,null,0.64673073886763266,0.19673904599153755,6.163183103487789E-2,9.4898384105952055E-2]
[null,"Reference device efficiency (%)",0.8,0.65,0.6,0.6,null,0.8,0.65,0.6,0.6]
[null,"Replacement efficient device efficiency (%)",0.9,0.9,0.7,0.65,null,0.9,0.9,0.7,0.65]
[null,"Effective replacement electric device replacement COP (%)",{"$f":"C49/C55","v":2.598389795855407},{"$f":"D49/D55","v":2.5},{"$f":"E49/E55","v":0.9},1,null,{"$f":"H49/H55","v":2.598389795855407},{"$f":"I49/I55","v":2.5},{"$f":"J49/J55","v":0.8},{"$f":"K49/K55","v":0.65}]
[null,"Efficiency improvement (%)",{"$f":"C74-C73","v":9.9999999999999978E-2},{"$f":"D74-D73","v":0.25},{"$f":"E74-E73","v":9.9999999999999978E-2},{"$f":"F74-F73","v":5.0000000000000044E-2},null,{"$f":"H74-H73","v":9.9999999999999978E-2},{"$f":"I74-I73","v":0.25},9.9999999999999978E-2,5.0000000000000044E-2]
[]
[null,"End use peak allocation factor (RESHAPE)",1.26E-2,4.1000000000000003E-3,2.7000000000000001E-3,2.7000000000000001E-3,null,1.26E-2,4.1000000000000003E-3,2.7000000000000001E-3,2.7000000000000001E-3]
[]
[null,"Cooling Inputs","Residential",null,null,null,null,"Commercial"]
[null,"Share of Units with AC (PSE RASS)",0.38100000000000001,null,null,null,null,0.71599999999999997]
[null,"Annual cooling kWh per unit",742,"(RECS estimate for homes in the NW w/ AC)",null,null,null,0.88,"kwh/ft2 (CBECS)"]
[null,null,null,null,null,null,null,17000,"average ft2/unit"]
[]
[null,"Incremental Summer Peak Allocation  (RESHAPE)",1.87815744321662E-3,"RESHAPE",null,null,null,1.1999999999999999E-3,"RESHAPE"]
[]
[null,"Summer WH to Winter WH coincident peak ratio",0.5,null,null,null,null,0.8]
[]
[null,"Equipment Sales Vintaging Assumptions"]
[]
[null,null,"Residential",null,null,"Commercial"]
[]
[null,"Discount Rate",7.0000000000000007E-2,null,null,7.0000000000000007E-2,"Discount rate"]
[null,"Inflation Rate",{"$f":"$C$12","v":0.02}]
[]
[null,"Reference device costs"]
[null,"Device Code","Lifetime","Unit Cost",null,"Lifetime","Unit Cost",null,"Res Learning Rate","Com Learning Rate"]
[null,"SH-ref",16,5600,null,16,16610,null,0,0]
["res only","AC-ref",16,5000,null,null,null,null,0,0]
[null,"WH-ref",10,1500,null,10,3500,null,0,0]
[null,"CK-ref",16,600,null,10,0,null,0,0]
[null,"CD-ref",16,900,null,16,0,null,0,0]
[]
[null,"Electric (e) & hybrid (h) unit costs"]
[null,"SH-e",16,13500,null,16,38500,null,0,0]
[null,"WH-e",10,2800,null,10,4600,null,0,0]
[null,"CK-e",16,1200,null,10,0,null,0,0]
[null,"CD-e",16,1280,null,16,0,null,0,0]
[]
[null,"SH-h",16,11500,null,16,33000,null,0,0]
[]
[null,"Efficient gas (g) unit costs"]
[null,"SH-g",16,5600,null,16,24000,null,0,0]
[null,"WH-g",10,1500,null,10,10000,null,0,0]
[null,"CK-g",16,600,null,10,0,null,0,0]
[null,"CD-g",16,900,null,16,0,null,0,0]
[]
[null,"Building Shell Costs","Lifetime",null,null,"Lifetime"]
[null,"Build-Ref",{"$f":"$C$45","v":40},0,null,{"$f":"$H$45","v":40},0,null,0,0]
[null,"Buil-Retro",{"$f":"$C$45","v":40},27000,null,{"$f":"$H$45","v":40},82500,null,0,0]
[]
[]
[]
[null,"Air Conditioning Assumptions (Commercial)"]
[]
[null,"estimated ft2/unit commercial",17000]
[null,"Share of cooled building area",0.71599999999999997,"(NEEA CBSA)"]
[null,"cooling annual kWh/ft2 (cbecs)",0.88,"(CBECS, Maritime Climate Zone)"]
[null,"Incremental kWh/unit",{"$f":"C126*C128","v":14960}]
[null,"Incremental MWh/unit",{"$f":"C129/10^3","v":14.96}]

{"sheet":"Calculations ->","index":8,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Gas Demand Model","index":9,"n_rows":264,"n_cols":34,"rows_kept":264,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[null,"Gas System Winter Peak Change vs Baseline Forecast"]
[]
[null,"Segment",null,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Residential Peak Demand",null,{"$f":"D23","v":6524636.7490249127},6566989.5885036001,6543274.3565699104,6573966.222565487,6618828.7292908272,6652592.6593995579,6648926.9006456686,6636960.8386838371,6622131.9644384449,6607214.1317973901,6596176.5533734327,6607158.1501042908,6601066.8985069627,6593186.4072245406,6583416.9969637552,6580473.1112837084,6569362.5140209161,6555601.9664658858,6540891.1742201075,6548414.0260636015,6546999.2820689697,6562792.2917603897,6575212.4565389063,6595576.8203069521,6620007.5845562546,6648386.2144031357,6680480.484928268,6715904.6198262163,6754124.2356348494,6794495.7420587474,6836319.4989377121]
[null,"Commercial Peak Demand",null,{"$f":"D31","v":3099235.4931956329},3074924.376213057,3078483.0830150899,3114624.0598593187,3132763.7781885564,3126751.0106930919,3112165.0716433791,3093246.8814731361,3070760.3110460746,3051172.7825009692,3033664.4065018683,3019164.8556725951,2998172.3782219314,2978506.8519634092,2956218.1056950684,2934820.957872353,2911258.7404382052,2890376.9067243468,2868200.6727705635,2849859.612060254,2829883.0887021399,2816328.8441487039,2800943.1895629009,2788435.4233605764,2778325.8728414373,2770539.5576302935,2764953.2908358788,2761369.728685488,2759515.6046147044,2759058.8635866689,2759635.0807227674]
[null,"Scenario Total Peak Demand",null,{"$f":"SUM(D8:D9)","v":9623872.2422205452},9641913.964716658,9621757.4395850003,9688590.2824248057,9751592.5074793845,9779343.6700926498,9761091.9722890481,9730207.7201569732,9692892.2754845191,9658386.9142983593,9629840.9598753005,9626323.0057768859,9599239.2767288946,9571693.2591879498,9539635.1026588231,9515294.0691560619,9480621.2544591203,9445978.8731902316,9409091.846990671,9398273.638123855,9376882.3707711101,9379121.1359090935,9376155.6461018063,9384012.243667528,9398333.4573976919,9418925.7720334288,9445433.7757641468,9477274.3485117033,9513639.8402495533,9553554.6056454163,9595954.579660479]
[null,{"$f":"Dashboard!$B$4&\" Peak Forecast\"","v":"PSE_Gas Peak Forecast"},null,{"$f":"INDEX(gas_peaks[System Peak Scaled],\nMATCH(Dashboard!$B$4&D$7,gas_peaks[Lookup],0))","v":9554046},{"$f":"INDEX(gas_peaks[System Peak Scaled],\nMATCH(Dashboard!$B$4&E$7,gas_peaks[Lookup],0))","v":9570023},{"$f":"INDEX(gas_peaks[System Peak Scaled],\nMATCH(Dashboard!$B$4&F$7,gas_peaks[Lookup],0))","v":9665605},{"$f":"INDEX(gas_peaks[System Peak Scaled],\nMATCH(Dashboard!$B$4&G$7,gas_peaks[Lookup],0))","v":9702983},{"$f":"INDEX(gas_peaks[System Peak Scaled],\nMATCH(Dashboard!$B$4&H$7,gas_peaks[Lookup],0))","v":9789475},{"$f":"INDEX(gas_peaks[System Peak Scaled],\nMATCH(Dashboard!$B$4&I$7,gas_peaks[Lookup],0))","v":9830975},{"$f":"INDEX(gas_peaks[System Peak Scaled],\nMATCH(Dashboard!$B$4&J$7,gas_peaks[Lookup],0))","v":9875090},{"$f":"INDEX(gas_peaks[System Peak Scaled],\nMATCH(Dashboard!$B$4&K$7,gas_peaks[Lookup],0))","v":9912708},{"$f":"INDEX(gas_peaks[System Peak Scaled],\nMATCH(Dashboard!$B$4&L$7,gas_peaks[Lookup],0))","v":9963811},{"$f":"INDEX(gas_peaks[System Peak Scaled],\nMATCH(Dashboard!$B$4&M$7,gas_peaks[Lookup],0))","v":9982295},{"$f":"INDEX(gas_peaks[System Peak Scaled],\nMATCH(Dashboard!$B$4&N$7,gas_peaks[Lookup],0))","v":10025025},{"$f":"INDEX(gas_peaks[System Peak Scaled],\nMATCH(Dashboard!$B$4&O$7,gas_peaks[Lookup],0))","v":10071874},{"$f":"INDEX(gas_peaks[System Peak Scaled],\nMATCH(Dashboard!$B$4&P$7,gas_peaks[Lookup],0))","v":10132023},{"$f":"INDEX(gas_peaks[System Peak Scaled],\nMATCH(Dashboard!$B$4&Q$7,gas_peaks[Lookup],0))","v":10158264},{"$f":"INDEX(gas_peaks[System Peak Scaled],\nMATCH(Dashboard!$B$4&R$7,gas_peaks[Lookup],0))","v":10201384},{"$f":"INDEX(gas_peaks[System Peak Scaled],\nMATCH(Dashboard!$B$4&S$7,gas_peaks[Lookup],0))","v":10245719},{"$f":"INDEX(gas_peaks[System Peak Scaled],\nMATCH(Dashboard!$B$4&T$7,gas_peaks[Lookup],0))","v":10306320},{"$f":"INDEX(gas_peaks[System Peak Scaled],\nMATCH(Dashboard!$B$4&U$7,gas_peaks[Lookup],0))","v":10330453},{"$f":"INDEX(gas_peaks[System Peak Scaled],\nMATCH(Dashboard!$B$4&V$7,gas_peaks[Lookup],0))","v":10371432},{"$f":"INDEX(gas_peaks[System Peak Scaled],\nMATCH(Dashboard!$B$4&W$7,gas_peaks[Lookup],0))","v":10417442},{"$f":"INDEX(gas_peaks[System Peak Scaled],\nMATCH(Dashboard!$B$4&X$7,gas_peaks[Lookup],0))","v":10474881},{"$f":"INDEX(gas_peaks[System Peak Scaled],\nMATCH(Dashboard!$B$4&Y$7,gas_peaks[Lookup],0))","v":10496819},{"$f":"INDEX(gas_peaks[System Peak Scaled],\nMATCH(Dashboard!$B$4&Z$7,gas_peaks[Lookup],0))","v":10546239.520027289},{"$f":"INDEX(gas_peaks[System Peak Scaled],\nMATCH(Dashboard!$B$4&AA$7,gas_peaks[Lookup],0))","v":10590797.28110352},{"$f":"INDEX(gas_peaks[System Peak Scaled],\nMATCH(Dashboard!$B$4&AB$7,gas_peaks[Lookup],0))","v":10635355.042179748},{"$f":"INDEX(gas_peaks[System Peak Scaled],\nMATCH(Dashboard!$B$4&AC$7,gas_peaks[Lookup],0))","v":10679912.803255979},{"$f":"INDEX(gas_peaks[System Peak Scaled],\nMATCH(Dashboard!$B$4&AD$7,gas_peaks[Lookup],0))","v":10724470.56433221},{"$f":"INDEX(gas_peaks[System Peak Scaled],\nMATCH(Dashboard!$B$4&AE$7,gas_peaks[Lookup],0))","v":10769028.32540844},{"$f":"INDEX(gas_peaks[System Peak Scaled],\nMATCH(Dashboard!$B$4&AF$7,gas_peaks[Lookup],0))","v":10813586.086484671},{"$f":"INDEX(gas_peaks[System Peak Scaled],\nMATCH(Dashboard!$B$4&AG$7,gas_peaks[Lookup],0))","v":10858143.847560899},{"$f":"INDEX(gas_peaks[System Peak Scaled],\nMATCH(Dashboard!$B$4&AH$7,gas_peaks[Lookup],0))","v":10902701.60863713}]
[null,"Scenario Peak Change",null,{"$f":"D10-D11","v":69826.242220545188},71890.964716657996,-43847.560414999723,-14392.717575194314,-37882.492520615458,-51631.329907350242,-113998.02771095186,-182500.27984302677,-270918.72451548092,-323908.0857016407,-395184.04012469947,-445550.9942231141,-532783.72327110544,-586570.74081205018,-661748.89734117687,-730424.93084393814,-825698.74554087967,-884474.12680976838,-962340.15300932899,-1019168.361876145,-1097998.6292288899,-1117697.8640909065,-1170083.8739254829,-1206785.0374359917,-1237021.5847820565,-1260987.0312225502,-1279036.7885680627,-1291753.9768967368,-1299946.2462351173,-1304589.241915483,-1306747.0289766509]
[null,"Gas Peak Change vs Forecast",null,{"$f":"D10/D11-1","v":7.3085520229383416E-3},7.5120994710939915E-3,-4.5364527533454657E-3,-1.4833291550849781E-3,-3.8697164577891074E-3,-5.2519032860270931E-3,-1.1543998860866322E-2,-1.841073900724477E-2,-2.7190271324444071E-2,-3.2448258211327241E-2,-3.9419756072897494E-2,-4.4237149335179748E-2,-5.2584140726003592E-2,-5.774320699009694E-2,-6.4868541105910449E-2,-7.1290744050655497E-2,-8.0115768338347659E-2,-8.5618135701287068E-2,-9.2787587385168124E-2,-9.7832880843123027E-2,-0.10482206234408675,-0.10647967389843593,-0.11094797076280083,-0.11394657129252972,-0.11631220395332709,-0.11807091073235298,-0.11926339681717479,-0.11995083844741805,-0.12021416723725453,-0.12014845817395736,-0.11985534190364755]
[]
[null,"Gas System Winter Peak Contributions",null,{"$f":"D11-D10","v":-69826.242220545188}]
[]
[null,"Residential Segment","Device",2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"SH","Non-Hybrid Peak",{"$f":"D$39*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B18,'Current Inputs'!$H$69:$K$69,0))","v":5907160.8187701497},{"$f":"E$39*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B18,'Current Inputs'!$H$69:$K$69,0))","v":5908245.682290094},{"$f":"F$39*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B18,'Current Inputs'!$H$69:$K$69,0))","v":5834925.4679114753},{"$f":"G$39*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B18,'Current Inputs'!$H$69:$K$69,0))","v":5797340.2363189245},{"$f":"H$39*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B18,'Current Inputs'!$H$69:$K$69,0))","v":5758389.2028394928},{"$f":"I$39*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B18,'Current Inputs'!$H$69:$K$69,0))","v":5694545.0642707599},{"$f":"J$39*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B18,'Current Inputs'!$H$69:$K$69,0))","v":5582942.1296956884},{"$f":"K$39*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B18,'Current Inputs'!$H$69:$K$69,0))","v":5448661.3442166485},{"$f":"L$39*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B18,'Current Inputs'!$H$69:$K$69,0))","v":5296376.9165055985},{"$f":"M$39*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B18,'Current Inputs'!$H$69:$K$69,0))","v":5128985.1078078328},{"$f":"N$39*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B18,'Current Inputs'!$H$69:$K$69,0))","v":4950853.9066206487},{"$f":"O$39*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B18,'Current Inputs'!$H$69:$K$69,0))","v":4775082.0318764234},{"$f":"P$39*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B18,'Current Inputs'!$H$69:$K$69,0))","v":4574854.3653396126},{"$f":"Q$39*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B18,'Current Inputs'!$H$69:$K$69,0))","v":4362889.3387983274},{"$f":"R$39*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B18,'Current Inputs'!$H$69:$K$69,0))","v":4137007.8747014399},{"$f":"S$39*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B18,'Current Inputs'!$H$69:$K$69,0))","v":3894907.2308814554},{"$f":"T$39*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B18,'Current Inputs'!$H$69:$K$69,0))","v":3616584.5244340911},{"$f":"U$39*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B18,'Current Inputs'!$H$69:$K$69,0))","v":3300825.2712742477},{"$f":"V$39*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B18,'Current Inputs'!$H$69:$K$69,0))","v":2958183.1803573128},{"$f":"W$39*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B18,'Current Inputs'!$H$69:$K$69,0))","v":2616197.8087489773},{"$f":"X$39*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B18,'Current Inputs'!$H$69:$K$69,0))","v":2273373.282128593},{"$f":"Y$39*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B18,'Current Inputs'!$H$69:$K$69,0))","v":1962918.2848304531},{"$f":"Z$39*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B18,'Current Inputs'!$H$69:$K$69,0))","v":1675345.849289716},{"$f":"AA$39*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B18,'Current Inputs'!$H$69:$K$69,0))","v":1411313.2433295925},{"$f":"AB$39*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B18,'Current Inputs'!$H$69:$K$69,0))","v":1168014.0858508542},{"$f":"AC$39*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B18,'Current Inputs'!$H$69:$K$69,0))","v":944833.22468700376},{"$f":"AD$39*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B18,'Current Inputs'!$H$69:$K$69,0))","v":741749.76955974905},{"$f":"AE$39*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B18,'Current Inputs'!$H$69:$K$69,0))","v":558886.42060998699},{"$f":"AF$39*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B18,'Current Inputs'!$H$69:$K$69,0))","v":396160.42601794377},{"$f":"AG$39*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B18,'Current Inputs'!$H$69:$K$69,0))","v":253062.33903733417},{"$f":"AH$39*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B18,'Current Inputs'!$H$69:$K$69,0))","v":128630.45986654125}]
[null,"SH","Hybrid Peak Add",{"$f":"D$38*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B18,'Current Inputs'!$H$69:$K$69,0))\n/'Current Inputs'!$C$22","v":21091.719524422904},{"$f":"E$38*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B18,'Current Inputs'!$H$69:$K$69,0))\n/'Current Inputs'!$C$22","v":63781.250500980619},{"$f":"F$38*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B18,'Current Inputs'!$H$69:$K$69,0))\n/'Current Inputs'!$C$22","v":123477.33430730678},{"$f":"G$38*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B18,'Current Inputs'!$H$69:$K$69,0))\n/'Current Inputs'!$C$22","v":199321.82605662485},{"$f":"H$38*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B18,'Current Inputs'!$H$69:$K$69,0))\n/'Current Inputs'!$C$22","v":291600.40190324362},{"$f":"I$38*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B18,'Current Inputs'!$H$69:$K$69,0))\n/'Current Inputs'!$C$22","v":400583.77854028752},{"$f":"J$38*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B18,'Current Inputs'!$H$69:$K$69,0))\n/'Current Inputs'!$C$22","v":524731.14276264212},{"$f":"K$38*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B18,'Current Inputs'!$H$69:$K$69,0))\n/'Current Inputs'!$C$22","v":665377.40957712615},{"$f":"L$38*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B18,'Current Inputs'!$H$69:$K$69,0))\n/'Current Inputs'!$C$22","v":822748.03607164393},{"$f":"M$38*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B18,'Current Inputs'!$H$69:$K$69,0))\n/'Current Inputs'!$C$22","v":996631.88681849896},{"$f":"N$38*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B18,'Current Inputs'!$H$69:$K$69,0))\n/'Current Inputs'!$C$22","v":1186690.722111302},{"$f":"O$38*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B18,'Current Inputs'!$H$69:$K$69,0))\n/'Current Inputs'!$C$22","v":1397328.8398149484},{"$f":"P$38*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B18,'Current Inputs'!$H$69:$K$69,0))\n/'Current Inputs'!$C$22","v":1619014.2550908802},{"$f":"Q$38*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B18,'Current Inputs'!$H$69:$K$69,0))\n/'Current Inputs'!$C$22","v":1852770.4534744851},{"$f":"R$38*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B18,'Current Inputs'!$H$69:$K$69,0))\n/'Current Inputs'!$C$22","v":2099836.6646816321},{"$f":"S$38*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B18,'Current Inputs'!$H$69:$K$69,0))\n/'Current Inputs'!$C$22","v":2370013.6014976297},{"$f":"T$38*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B18,'Current Inputs'!$H$69:$K$69,0))\n/'Current Inputs'!$C$22","v":2668621.1795258014},{"$f":"U$38*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B18,'Current Inputs'!$H$69:$K$69,0))\n/'Current Inputs'!$C$22","v":3001912.4665494128},{"$f":"V$38*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B18,'Current Inputs'!$H$69:$K$69,0))\n/'Current Inputs'!$C$22","v":3360862.9592787395},{"$f":"W$38*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B18,'Current Inputs'!$H$69:$K$69,0))\n/'Current Inputs'!$C$22","v":3740370.0605220222},{"$f":"X$38*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B18,'Current Inputs'!$H$69:$K$69,0))\n/'Current Inputs'!$C$22","v":4111887.4569679787},{"$f":"Y$38*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B18,'Current Inputs'!$H$69:$K$69,0))\n/'Current Inputs'!$C$22","v":4465109.2886896245},{"$f":"Z$38*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B18,'Current Inputs'!$H$69:$K$69,0))\n/'Current Inputs'!$C$22","v":4789607.2140402654},{"$f":"AA$38*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B18,'Current Inputs'!$H$69:$K$69,0))\n/'Current Inputs'!$C$22","v":5095852.1119951364},{"$f":"AB$38*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B18,'Current Inputs'!$H$69:$K$69,0))\n/'Current Inputs'!$C$22","v":5382802.0826503336},{"$f":"AC$38*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B18,'Current Inputs'!$H$69:$K$69,0))\n/'Current Inputs'!$C$22","v":5650878.8291740203},{"$f":"AD$38*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B18,'Current Inputs'!$H$69:$K$69,0))\n/'Current Inputs'!$C$22","v":5899840.4518781472},{"$f":"AE$38*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B18,'Current Inputs'!$H$69:$K$69,0))\n/'Current Inputs'!$C$22","v":6129240.7324843993},{"$f":"AF$38*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B18,'Current Inputs'!$H$69:$K$69,0))\n/'Current Inputs'!$C$22","v":6338801.8289378919},{"$f":"AG$38*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B18,'Current Inputs'!$H$69:$K$69,0))\n/'Current Inputs'!$C$22","v":6528668.4084840966},{"$f":"AH$38*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B18,'Current Inputs'!$H$69:$K$69,0))\n/'Current Inputs'!$C$22","v":6699461.8139157556}]
[null,"WH","Water Heating",{"$f":"D40*INDEX('Current Inputs'!$C$78:$F$78,MATCH($B20,'Current Inputs'!$C$69:$F$69,0))","v":511988.06756175717},{"$f":"E40*INDEX('Current Inputs'!$C$78:$F$78,MATCH($B20,'Current Inputs'!$C$69:$F$69,0))","v":510533.281892617},{"$f":"F40*INDEX('Current Inputs'!$C$78:$F$78,MATCH($B20,'Current Inputs'!$C$69:$F$69,0))","v":501462.81217306887},{"$f":"G40*INDEX('Current Inputs'!$C$78:$F$78,MATCH($B20,'Current Inputs'!$C$69:$F$69,0))","v":494397.18838019081},{"$f":"H40*INDEX('Current Inputs'!$C$78:$F$78,MATCH($B20,'Current Inputs'!$C$69:$F$69,0))","v":486446.76306787919},{"$f":"I40*INDEX('Current Inputs'!$C$78:$F$78,MATCH($B20,'Current Inputs'!$C$69:$F$69,0))","v":475936.80802995869},{"$f":"J40*INDEX('Current Inputs'!$C$78:$F$78,MATCH($B20,'Current Inputs'!$C$69:$F$69,0))","v":461271.38036598841},{"$f":"K40*INDEX('Current Inputs'!$C$78:$F$78,MATCH($B20,'Current Inputs'!$C$69:$F$69,0))","v":444805.99834113271},{"$f":"L40*INDEX('Current Inputs'!$C$78:$F$78,MATCH($B20,'Current Inputs'!$C$69:$F$69,0))","v":427012.25983995438},{"$f":"M40*INDEX('Current Inputs'!$C$78:$F$78,MATCH($B20,'Current Inputs'!$C$69:$F$69,0))","v":407937.99501001486},{"$f":"N40*INDEX('Current Inputs'!$C$78:$F$78,MATCH($B20,'Current Inputs'!$C$69:$F$69,0))","v":387460.42888150312},{"$f":"O40*INDEX('Current Inputs'!$C$78:$F$78,MATCH($B20,'Current Inputs'!$C$69:$F$69,0))","v":366011.83647383249},{"$f":"P40*INDEX('Current Inputs'!$C$78:$F$78,MATCH($B20,'Current Inputs'!$C$69:$F$69,0))","v":341234.55607941042},{"$f":"Q40*INDEX('Current Inputs'!$C$78:$F$78,MATCH($B20,'Current Inputs'!$C$69:$F$69,0))","v":314489.11639041093},{"$f":"R40*INDEX('Current Inputs'!$C$78:$F$78,MATCH($B20,'Current Inputs'!$C$69:$F$69,0))","v":286648.96421468374},{"$f":"S40*INDEX('Current Inputs'!$C$78:$F$78,MATCH($B20,'Current Inputs'!$C$69:$F$69,0))","v":258965.56923579483},{"$f":"T40*INDEX('Current Inputs'!$C$78:$F$78,MATCH($B20,'Current Inputs'!$C$69:$F$69,0))","v":231421.78199257588},{"$f":"U40*INDEX('Current Inputs'!$C$78:$F$78,MATCH($B20,'Current Inputs'!$C$69:$F$69,0))","v":204515.99551349861},{"$f":"V40*INDEX('Current Inputs'!$C$78:$F$78,MATCH($B20,'Current Inputs'!$C$69:$F$69,0))","v":178267.864971042},{"$f":"W40*INDEX('Current Inputs'!$C$78:$F$78,MATCH($B20,'Current Inputs'!$C$69:$F$69,0))","v":153023.61200983691},{"$f":"X40*INDEX('Current Inputs'!$C$78:$F$78,MATCH($B20,'Current Inputs'!$C$69:$F$69,0))","v":127680.50705812988},{"$f":"Y40*INDEX('Current Inputs'!$C$78:$F$78,MATCH($B20,'Current Inputs'!$C$69:$F$69,0))","v":104997.58210020793},{"$f":"Z40*INDEX('Current Inputs'!$C$78:$F$78,MATCH($B20,'Current Inputs'!$C$69:$F$69,0))","v":84451.870392043158},{"$f":"AA40*INDEX('Current Inputs'!$C$78:$F$78,MATCH($B20,'Current Inputs'!$C$69:$F$69,0))","v":66221.624501966478},{"$f":"AB40*INDEX('Current Inputs'!$C$78:$F$78,MATCH($B20,'Current Inputs'!$C$69:$F$69,0))","v":50319.812114423374},{"$f":"AC40*INDEX('Current Inputs'!$C$78:$F$78,MATCH($B20,'Current Inputs'!$C$69:$F$69,0))","v":36831.157950509405},{"$f":"AD40*INDEX('Current Inputs'!$C$78:$F$78,MATCH($B20,'Current Inputs'!$C$69:$F$69,0))","v":25787.213228655997},{"$f":"AE40*INDEX('Current Inputs'!$C$78:$F$78,MATCH($B20,'Current Inputs'!$C$69:$F$69,0))","v":17124.333738130041},{"$f":"AF40*INDEX('Current Inputs'!$C$78:$F$78,MATCH($B20,'Current Inputs'!$C$69:$F$69,0))","v":10669.948442829162},{"$f":"AG40*INDEX('Current Inputs'!$C$78:$F$78,MATCH($B20,'Current Inputs'!$C$69:$F$69,0))","v":6152.219384026127},{"$f":"AH40*INDEX('Current Inputs'!$C$78:$F$78,MATCH($B20,'Current Inputs'!$C$69:$F$69,0))","v":3224.955350279778}]
[null,"CK","Cooking",{"$f":"D41*INDEX('Current Inputs'!$C$78:$F$78,MATCH($B21,'Current Inputs'!$C$69:$F$69,0))","v":42198.071584291894},{"$f":"E41*INDEX('Current Inputs'!$C$78:$F$78,MATCH($B21,'Current Inputs'!$C$69:$F$69,0))","v":42214.686909953867},{"$f":"F41*INDEX('Current Inputs'!$C$78:$F$78,MATCH($B21,'Current Inputs'!$C$69:$F$69,0))","v":41704.371089029788},{"$f":"G41*INDEX('Current Inputs'!$C$78:$F$78,MATCH($B21,'Current Inputs'!$C$69:$F$69,0))","v":41453.485904873436},{"$f":"H41*INDEX('Current Inputs'!$C$78:$F$78,MATCH($B21,'Current Inputs'!$C$69:$F$69,0))","v":41196.180740106327},{"$f":"I41*INDEX('Current Inputs'!$C$78:$F$78,MATCH($B21,'Current Inputs'!$C$69:$F$69,0))","v":40763.50427927589},{"$f":"J41*INDEX('Current Inputs'!$C$78:$F$78,MATCH($B21,'Current Inputs'!$C$69:$F$69,0))","v":39991.123910674818},{"$f":"K41*INDEX('Current Inputs'!$C$78:$F$78,MATCH($B21,'Current Inputs'!$C$69:$F$69,0))","v":39058.043274465403},{"$f":"L41*INDEX('Current Inputs'!$C$78:$F$78,MATCH($B21,'Current Inputs'!$C$69:$F$69,0))","v":37997.376010623651},{"$f":"M41*INDEX('Current Inputs'!$C$78:$F$78,MATCH($B21,'Current Inputs'!$C$69:$F$69,0))","v":36829.571080521673},{"$f":"N41*INDEX('Current Inputs'!$C$78:$F$78,MATCH($B21,'Current Inputs'!$C$69:$F$69,0))","v":35585.747879989845},{"$f":"O41*INDEX('Current Inputs'!$C$78:$F$78,MATCH($B21,'Current Inputs'!$C$69:$F$69,0))","v":34367.720969543028},{"$f":"P41*INDEX('Current Inputs'!$C$78:$F$78,MATCH($B21,'Current Inputs'!$C$69:$F$69,0))","v":32981.860998530261},{"$f":"Q41*INDEX('Current Inputs'!$C$78:$F$78,MATCH($B21,'Current Inputs'!$C$69:$F$69,0))","v":31518.749280658285},{"$f":"R41*INDEX('Current Inputs'!$C$78:$F$78,MATCH($B21,'Current Inputs'!$C$69:$F$69,0))","v":29961.746682999747},{"$f":"S41*INDEX('Current Inputs'!$C$78:$F$78,MATCH($B21,'Current Inputs'!$C$69:$F$69,0))","v":28293.35483441412},{"$f":"T41*INDEX('Current Inputs'!$C$78:$F$78,MATCH($B21,'Current Inputs'!$C$69:$F$69,0))","v":26367.514034223335},{"$f":"U41*INDEX('Current Inputs'!$C$78:$F$78,MATCH($B21,'Current Inputs'!$C$69:$F$69,0))","v":24174.116564363019},{"$f":"V41*INDEX('Current Inputs'!$C$78:$F$78,MATCH($B21,'Current Inputs'!$C$69:$F$69,0))","v":21788.58480650698},{"$f":"W41*INDEX('Current Inputs'!$C$78:$F$78,MATCH($B21,'Current Inputs'!$C$69:$F$69,0))","v":19411.272391382874},{"$f":"X41*INDEX('Current Inputs'!$C$78:$F$78,MATCH($B21,'Current Inputs'!$C$69:$F$69,0))","v":17029.017957134445},{"$f":"Y41*INDEX('Current Inputs'!$C$78:$F$78,MATCH($B21,'Current Inputs'!$C$69:$F$69,0))","v":14883.568070051926},{"$f":"Z41*INDEX('Current Inputs'!$C$78:$F$78,MATCH($B21,'Current Inputs'!$C$69:$F$69,0))","v":12903.761408440556},{"$f":"AA41*INDEX('Current Inputs'!$C$78:$F$78,MATCH($B21,'Current Inputs'!$C$69:$F$69,0))","v":11094.920240128191},{"$f":"AB41*INDEX('Current Inputs'!$C$78:$F$78,MATCH($B21,'Current Inputs'!$C$69:$F$69,0))","v":9435.801970321947},{"$f":"AC41*INDEX('Current Inputs'!$C$78:$F$78,MATCH($B21,'Current Inputs'!$C$69:$F$69,0))","v":7921.5012958013795},{"$f":"AD41*INDEX('Current Inputs'!$C$78:$F$78,MATCH($B21,'Current Inputs'!$C$69:$F$69,0))","v":6551.5251308579845},{"$f":"AE41*INDEX('Current Inputs'!$C$78:$F$78,MATCH($B21,'Current Inputs'!$C$69:$F$69,0))","v":5326.5664968497549},{"$f":"AF41*INDEX('Current Inputs'!$C$78:$F$78,MATCH($B21,'Current Inputs'!$C$69:$F$69,0))","v":4246.016118092225},{"$f":"AG41*INDEX('Current Inputs'!$C$78:$F$78,MATCH($B21,'Current Inputs'!$C$69:$F$69,0))","v":3306.3875766454826},{"$f":"AH41*INDEX('Current Inputs'!$C$78:$F$78,MATCH($B21,'Current Inputs'!$C$69:$F$69,0))","v":2501.1349025673239}]
[null,"CD","Clothes Drying",{"$f":"D42*INDEX('Current Inputs'!$C$78:$F$78,MATCH($B22,'Current Inputs'!$C$69:$F$69,0))","v":42198.071584291894},{"$f":"E42*INDEX('Current Inputs'!$C$78:$F$78,MATCH($B22,'Current Inputs'!$C$69:$F$69,0))","v":42214.686909953867},{"$f":"F42*INDEX('Current Inputs'!$C$78:$F$78,MATCH($B22,'Current Inputs'!$C$69:$F$69,0))","v":41704.371089029788},{"$f":"G42*INDEX('Current Inputs'!$C$78:$F$78,MATCH($B22,'Current Inputs'!$C$69:$F$69,0))","v":41453.485904873436},{"$f":"H42*INDEX('Current Inputs'!$C$78:$F$78,MATCH($B22,'Current Inputs'!$C$69:$F$69,0))","v":41196.180740106327},{"$f":"I42*INDEX('Current Inputs'!$C$78:$F$78,MATCH($B22,'Current Inputs'!$C$69:$F$69,0))","v":40763.50427927589},{"$f":"J42*INDEX('Current Inputs'!$C$78:$F$78,MATCH($B22,'Current Inputs'!$C$69:$F$69,0))","v":39991.123910674818},{"$f":"K42*INDEX('Current Inputs'!$C$78:$F$78,MATCH($B22,'Current Inputs'!$C$69:$F$69,0))","v":39058.043274465403},{"$f":"L42*INDEX('Current Inputs'!$C$78:$F$78,MATCH($B22,'Current Inputs'!$C$69:$F$69,0))","v":37997.376010623651},{"$f":"M42*INDEX('Current Inputs'!$C$78:$F$78,MATCH($B22,'Current Inputs'!$C$69:$F$69,0))","v":36829.571080521673},{"$f":"N42*INDEX('Current Inputs'!$C$78:$F$78,MATCH($B22,'Current Inputs'!$C$69:$F$69,0))","v":35585.747879989845},{"$f":"O42*INDEX('Current Inputs'!$C$78:$F$78,MATCH($B22,'Current Inputs'!$C$69:$F$69,0))","v":34367.720969543028},{"$f":"P42*INDEX('Current Inputs'!$C$78:$F$78,MATCH($B22,'Current Inputs'!$C$69:$F$69,0))","v":32981.860998530261},{"$f":"Q42*INDEX('Current Inputs'!$C$78:$F$78,MATCH($B22,'Current Inputs'!$C$69:$F$69,0))","v":31518.749280658285},{"$f":"R42*INDEX('Current Inputs'!$C$78:$F$78,MATCH($B22,'Current Inputs'!$C$69:$F$69,0))","v":29961.746682999747},{"$f":"S42*INDEX('Current Inputs'!$C$78:$F$78,MATCH($B22,'Current Inputs'!$C$69:$F$69,0))","v":28293.35483441412},{"$f":"T42*INDEX('Current Inputs'!$C$78:$F$78,MATCH($B22,'Current Inputs'!$C$69:$F$69,0))","v":26367.514034223335},{"$f":"U42*INDEX('Current Inputs'!$C$78:$F$78,MATCH($B22,'Current Inputs'!$C$69:$F$69,0))","v":24174.116564363019},{"$f":"V42*INDEX('Current Inputs'!$C$78:$F$78,MATCH($B22,'Current Inputs'!$C$69:$F$69,0))","v":21788.58480650698},{"$f":"W42*INDEX('Current Inputs'!$C$78:$F$78,MATCH($B22,'Current Inputs'!$C$69:$F$69,0))","v":19411.272391382874},{"$f":"X42*INDEX('Current Inputs'!$C$78:$F$78,MATCH($B22,'Current Inputs'!$C$69:$F$69,0))","v":17029.017957134445},{"$f":"Y42*INDEX('Current Inputs'!$C$78:$F$78,MATCH($B22,'Current Inputs'!$C$69:$F$69,0))","v":14883.568070051926},{"$f":"Z42*INDEX('Current Inputs'!$C$78:$F$78,MATCH($B22,'Current Inputs'!$C$69:$F$69,0))","v":12903.761408440556},{"$f":"AA42*INDEX('Current Inputs'!$C$78:$F$78,MATCH($B22,'Current Inputs'!$C$69:$F$69,0))","v":11094.920240128191},{"$f":"AB42*INDEX('Current Inputs'!$C$78:$F$78,MATCH($B22,'Current Inputs'!$C$69:$F$69,0))","v":9435.801970321947},{"$f":"AC42*INDEX('Current Inputs'!$C$78:$F$78,MATCH($B22,'Current Inputs'!$C$69:$F$69,0))","v":7921.5012958013795},{"$f":"AD42*INDEX('Current Inputs'!$C$78:$F$78,MATCH($B22,'Current Inputs'!$C$69:$F$69,0))","v":6551.5251308579845},{"$f":"AE42*INDEX('Current Inputs'!$C$78:$F$78,MATCH($B22,'Current Inputs'!$C$69:$F$69,0))","v":5326.5664968497549},{"$f":"AF42*INDEX('Current Inputs'!$C$78:$F$78,MATCH($B22,'Current Inputs'!$C$69:$F$69,0))","v":4246.016118092225},{"$f":"AG42*INDEX('Current Inputs'!$C$78:$F$78,MATCH($B22,'Current Inputs'!$C$69:$F$69,0))","v":3306.3875766454826},{"$f":"AH42*INDEX('Current Inputs'!$C$78:$F$78,MATCH($B22,'Current Inputs'!$C$69:$F$69,0))","v":2501.1349025673239}]
[null,"Peak Load (Therms/Day)",null,{"$f":"SUM(D18:D22)","v":6524636.7490249127},6566989.5885036001,6543274.3565699104,6573966.222565487,6618828.7292908272,6652592.6593995579,6648926.9006456686,6636960.8386838371,6622131.9644384449,6607214.1317973901,6596176.5533734327,6607158.1501042908,6601066.8985069627,6593186.4072245406,6583416.9969637552,6580473.1112837084,6569362.5140209161,6555601.9664658858,6540891.1742201075,6548414.0260636015,6546999.2820689697,6562792.2917603897,6575212.4565389063,6595576.8203069521,6620007.5845562546,6648386.2144031357,6680480.484928268,6715904.6198262163,6754124.2356348494,6794495.7420587474,6836319.4989377121]
[]
[null,"Commercial Segment","Device",2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"SH","SH Gas",{"$f":"D$48*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B26,'Current Inputs'!$H$69:$K$69,0))","v":2684976.6720941621},{"$f":"E$48*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B26,'Current Inputs'!$H$69:$K$69,0))","v":2648151.4546472589},{"$f":"F$48*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B26,'Current Inputs'!$H$69:$K$69,0))","v":2629177.1333570946},{"$f":"G$48*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B26,'Current Inputs'!$H$69:$K$69,0))","v":2632331.0495474599},{"$f":"H$48*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B26,'Current Inputs'!$H$69:$K$69,0))","v":2614135.9114702982},{"$f":"I$48*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B26,'Current Inputs'!$H$69:$K$69,0))","v":2569455.3962864215},{"$f":"J$48*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B26,'Current Inputs'!$H$69:$K$69,0))","v":2511316.9737436445},{"$f":"K$48*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B26,'Current Inputs'!$H$69:$K$69,0))","v":2443182.4155435795},{"$f":"L$48*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B26,'Current Inputs'!$H$69:$K$69,0))","v":2365843.3710524822},{"$f":"M$48*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B26,'Current Inputs'!$H$69:$K$69,0))","v":2284679.6313615195},{"$f":"N$48*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B26,'Current Inputs'!$H$69:$K$69,0))","v":2199595.8014040254},{"$f":"O$48*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B26,'Current Inputs'!$H$69:$K$69,0))","v":2111299.6573146},{"$f":"P$48*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B26,'Current Inputs'!$H$69:$K$69,0))","v":2014161.0859808873},{"$f":"Q$48*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B26,'Current Inputs'!$H$69:$K$69,0))","v":1914199.6020929038},{"$f":"R$48*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B26,'Current Inputs'!$H$69:$K$69,0))","v":1807832.1396333654},{"$f":"S$48*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B26,'Current Inputs'!$H$69:$K$69,0))","v":1694008.9045889145},{"$f":"T$48*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B26,'Current Inputs'!$H$69:$K$69,0))","v":1566345.4866452231},{"$f":"U$48*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B26,'Current Inputs'!$H$69:$K$69,0))","v":1425490.4834938473},{"$f":"V$48*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B26,'Current Inputs'!$H$69:$K$69,0))","v":1273471.2914951495},{"$f":"W$48*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B26,'Current Inputs'!$H$69:$K$69,0))","v":1120339.0112454786},{"$f":"X$48*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B26,'Current Inputs'!$H$69:$K$69,0))","v":969145.76289428631},{"$f":"Y$48*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B26,'Current Inputs'!$H$69:$K$69,0))","v":832543.30661403434},{"$f":"Z$48*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B26,'Current Inputs'!$H$69:$K$69,0))","v":706719.88598944386},{"$f":"AA$48*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B26,'Current Inputs'!$H$69:$K$69,0))","v":591888.16686556686},{"$f":"AB$48*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B26,'Current Inputs'!$H$69:$K$69,0))","v":487035.94652877911},{"$f":"AC$48*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B26,'Current Inputs'!$H$69:$K$69,0))","v":391730.79928604647},{"$f":"AD$48*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B26,'Current Inputs'!$H$69:$K$69,0))","v":305796.27110858035},{"$f":"AE$48*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B26,'Current Inputs'!$H$69:$K$69,0))","v":229119.87176814832},{"$f":"AF$48*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B26,'Current Inputs'!$H$69:$K$69,0))","v":161508.95910128942},{"$f":"AG$48*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B26,'Current Inputs'!$H$69:$K$69,0))","v":102603.2073688307},{"$f":"AH$48*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B26,'Current Inputs'!$H$69:$K$69,0))","v":51868.820437427254}]
[null,"SH","Hybrid Peak Add",{"$f":"D$47*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B27,'Current Inputs'!$H$69:$K$69,0))\n/'Current Inputs'!$H$22","v":9586.800941237756},{"$f":"E$47*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B27,'Current Inputs'!$H$69:$K$69,0))\n/'Current Inputs'!$H$22","v":28587.574108449197},{"$f":"F$47*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B27,'Current Inputs'!$H$69:$K$69,0))\n/'Current Inputs'!$H$22","v":55638.034390328212},{"$f":"G$47*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B27,'Current Inputs'!$H$69:$K$69,0))\n/'Current Inputs'!$H$22","v":90503.750029082745},{"$f":"H$47*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B27,'Current Inputs'!$H$69:$K$69,0))\n/'Current Inputs'!$H$22","v":132377.83268254172},{"$f":"I$47*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B27,'Current Inputs'!$H$69:$K$69,0))\n/'Current Inputs'!$H$22","v":180748.79376987697},{"$f":"J$47*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B27,'Current Inputs'!$H$69:$K$69,0))\n/'Current Inputs'!$H$22","v":236034.3694881807},{"$f":"K$47*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B27,'Current Inputs'!$H$69:$K$69,0))\n/'Current Inputs'!$H$22","v":298355.55636142957},{"$f":"L$47*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B27,'Current Inputs'!$H$69:$K$69,0))\n/'Current Inputs'!$H$22","v":367514.06062519993},{"$f":"M$47*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B27,'Current Inputs'!$H$69:$K$69,0))\n/'Current Inputs'!$H$22","v":443944.46930902172},{"$f":"N$47*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B27,'Current Inputs'!$H$69:$K$69,0))\n/'Current Inputs'!$H$22","v":527230.24737824011},{"$f":"O$47*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B27,'Current Inputs'!$H$69:$K$69,0))\n/'Current Inputs'!$H$22","v":617828.1087032553},{"$f":"P$47*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B27,'Current Inputs'!$H$69:$K$69,0))\n/'Current Inputs'!$H$22","v":712799.85106374172},{"$f":"Q$47*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B27,'Current Inputs'!$H$69:$K$69,0))\n/'Current Inputs'!$H$22","v":812895.35200248333},{"$f":"R$47*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B27,'Current Inputs'!$H$69:$K$69,0))\n/'Current Inputs'!$H$22","v":917608.16642534104},{"$f":"S$47*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B27,'Current Inputs'!$H$69:$K$69,0))\n/'Current Inputs'!$H$22","v":1030788.1309987542},{"$f":"T$47*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B27,'Current Inputs'!$H$69:$K$69,0))\n/'Current Inputs'!$H$22","v":1155781.8466223064},{"$f":"U$47*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B27,'Current Inputs'!$H$69:$K$69,0))\n/'Current Inputs'!$H$22","v":1296402.354462038},{"$f":"V$47*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B27,'Current Inputs'!$H$69:$K$69,0))\n/'Current Inputs'!$H$22","v":1446821.3198257512},{"$f":"W$47*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B27,'Current Inputs'!$H$69:$K$69,0))\n/'Current Inputs'!$H$22","v":1601745.2813712335},{"$f":"X$47*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B27,'Current Inputs'!$H$69:$K$69,0))\n/'Current Inputs'!$H$22","v":1752909.8004914741},{"$f":"Y$47*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B27,'Current Inputs'!$H$69:$K$69,0))\n/'Current Inputs'!$H$22","v":1893811.3116205391},{"$f":"Z$47*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B27,'Current Inputs'!$H$69:$K$69,0))\n/'Current Inputs'!$H$22","v":2020425.0159307877},{"$f":"AA$47*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B27,'Current Inputs'!$H$69:$K$69,0))\n/'Current Inputs'!$H$22","v":2137140.4112038389},{"$f":"AB$47*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B27,'Current Inputs'!$H$69:$K$69,0))\n/'Current Inputs'!$H$22","v":2244508.9824331524},{"$f":"AC$47*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B27,'Current Inputs'!$H$69:$K$69,0))\n/'Current Inputs'!$H$22","v":2342871.9720924804},{"$f":"AD$47*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B27,'Current Inputs'!$H$69:$K$69,0))\n/'Current Inputs'!$H$22","v":2432288.1979332687},{"$f":"AE$47*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B27,'Current Inputs'!$H$69:$K$69,0))\n/'Current Inputs'!$H$22","v":2512730.3131291061},{"$f":"AF$47*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B27,'Current Inputs'!$H$69:$K$69,0))\n/'Current Inputs'!$H$22","v":2584239.1569286571},{"$f":"AG$47*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B27,'Current Inputs'!$H$69:$K$69,0))\n/'Current Inputs'!$H$22","v":2647024.9232115238},{"$f":"AH$47*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B27,'Current Inputs'!$H$69:$K$69,0))\n/'Current Inputs'!$H$22","v":2701484.4090111544}]
[null,"WH","Water Heating",{"$f":"D49*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B28,'Current Inputs'!$H$69:$K$69,0))","v":265472.71249699115},{"$f":"E49*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B28,'Current Inputs'!$H$69:$K$69,0))","v":261039.75814082107},{"$f":"F49*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B28,'Current Inputs'!$H$69:$K$69,0))","v":257763.60134582096},{"$f":"G49*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B28,'Current Inputs'!$H$69:$K$69,0))","v":256086.11708947102},{"$f":"H49*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B28,'Current Inputs'!$H$69:$K$69,0))","v":251918.92339601187},{"$f":"I49*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B28,'Current Inputs'!$H$69:$K$69,0))","v":244979.45723034351},{"$f":"J49*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B28,'Current Inputs'!$H$69:$K$69,0))","v":236697.26567567064},{"$f":"K49*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B28,'Current Inputs'!$H$69:$K$69,0))","v":227528.09941005422},{"$f":"L49*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B28,'Current Inputs'!$H$69:$K$69,0))","v":217593.42825426263},{"$f":"M49*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B28,'Current Inputs'!$H$69:$K$69,0))","v":207293.81979811919},{"$f":"N49*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B28,'Current Inputs'!$H$69:$K$69,0))","v":196376.01889728819},{"$f":"O49*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B28,'Current Inputs'!$H$69:$K$69,0))","v":184613.09204457622},{"$f":"P49*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B28,'Current Inputs'!$H$69:$K$69,0))","v":171383.20411459907},{"$f":"Q49*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B28,'Current Inputs'!$H$69:$K$69,0))","v":157404.4368382011},{"$f":"R49*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B28,'Current Inputs'!$H$69:$K$69,0))","v":142896.12694004676},{"$f":"S49*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B28,'Current Inputs'!$H$69:$K$69,0))","v":128486.92118956544},{"$f":"T49*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B28,'Current Inputs'!$H$69:$K$69,0))","v":114338.2390847706},{"$f":"U49*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B28,'Current Inputs'!$H$69:$K$69,0))","v":100755.18221608273},{"$f":"V49*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B28,'Current Inputs'!$H$69:$K$69,0))","v":87545.83396833064},{"$f":"W49*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B28,'Current Inputs'!$H$69:$K$69,0))","v":74754.209908580568},{"$f":"X49*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B28,'Current Inputs'!$H$69:$K$69,0))","v":62092.804251869013},{"$f":"Y49*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B28,'Current Inputs'!$H$69:$K$69,0))","v":50802.166879828757},{"$f":"Z49*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B28,'Current Inputs'!$H$69:$K$69,0))","v":40639.694624887241},{"$f":"AA49*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B28,'Current Inputs'!$H$69:$K$69,0))","v":31682.13182191104},{"$f":"AB49*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B28,'Current Inputs'!$H$69:$K$69,0))","v":23935.928143279318},{"$f":"AC49*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B28,'Current Inputs'!$H$69:$K$69,0))","v":17419.924187977958},{"$f":"AD49*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B28,'Current Inputs'!$H$69:$K$69,0))","v":12127.673660274926},{"$f":"AE49*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B28,'Current Inputs'!$H$69:$K$69,0))","v":8008.5005324688109},{"$f":"AF49*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B28,'Current Inputs'!$H$69:$K$69,0))","v":4962.3360868358523},{"$f":"AG49*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B28,'Current Inputs'!$H$69:$K$69,0))","v":2845.5325535515826},{"$f":"AH49*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B28,'Current Inputs'!$H$69:$K$69,0))","v":1483.4898565428234}]
[null,"CK","Cooking",{"$f":"D50*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B29,'Current Inputs'!$H$69:$K$69,0))","v":54766.565207867563},{"$f":"E50*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B29,'Current Inputs'!$H$69:$K$69,0))","v":53853.373606468587},{"$f":"F50*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B29,'Current Inputs'!$H$69:$K$69,0))","v":53181.999116651277},{"$f":"G50*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B29,'Current Inputs'!$H$69:$K$69,0))","v":52846.116749052075},{"$f":"H50*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B29,'Current Inputs'!$H$69:$K$69,0))","v":52004.417351695527},{"$f":"I50*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B29,'Current Inputs'!$H$69:$K$69,0))","v":50599.97536880619},{"$f":"J50*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B29,'Current Inputs'!$H$69:$K$69,0))","v":48928.606769777456},{"$f":"K50*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B29,'Current Inputs'!$H$69:$K$69,0))","v":47084.582306662087},{"$f":"L50*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B29,'Current Inputs'!$H$69:$K$69,0))","v":45092.820237826891},{"$f":"M50*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B29,'Current Inputs'!$H$69:$K$69,0))","v":43036.588520678735},{"$f":"N50*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B29,'Current Inputs'!$H$69:$K$69,0))","v":40864.550726434682},{"$f":"O50*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B29,'Current Inputs'!$H$69:$K$69,0))","v":38531.664621496951},{"$f":"P50*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B29,'Current Inputs'!$H$69:$K$69,0))","v":35906.487454534319},{"$f":"Q50*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B29,'Current Inputs'!$H$69:$K$69,0))","v":33132.517895691446},{"$f":"R50*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B29,'Current Inputs'!$H$69:$K$69,0))","v":30245.457762512702},{"$f":"S50*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B29,'Current Inputs'!$H$69:$K$69,0))","v":27366.907505095194},{"$f":"T50*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B29,'Current Inputs'!$H$69:$K$69,0))","v":24522.495574526285},{"$f":"U50*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B29,'Current Inputs'!$H$69:$K$69,0))","v":21772.172622764672},{"$f":"V50*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B29,'Current Inputs'!$H$69:$K$69,0))","v":19071.770673627612},{"$f":"W50*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B29,'Current Inputs'!$H$69:$K$69,0))","v":16428.830916663486},{"$f":"X50*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B29,'Current Inputs'!$H$69:$K$69,0))","v":13777.830010025475},{"$f":"Y50*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B29,'Current Inputs'!$H$69:$K$69,0))","v":11383.358411537085},{"$f":"Z50*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B29,'Current Inputs'!$H$69:$K$69,0))","v":9196.9975963659053},{"$f":"AA50*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B29,'Current Inputs'!$H$69:$K$69,0))","v":7241.55173725443},{"$f":"AB50*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B29,'Current Inputs'!$H$69:$K$69,0))","v":5524.9983887502594},{"$f":"AC50*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B29,'Current Inputs'!$H$69:$K$69,0))","v":4059.2479616435353},{"$f":"AD50*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B29,'Current Inputs'!$H$69:$K$69,0))","v":2851.3701432867538},{"$f":"AE50*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B29,'Current Inputs'!$H$69:$K$69,0))","v":1898.3934277785097},{"$f":"AF50*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B29,'Current Inputs'!$H$69:$K$69,0))","v":1184.9987228952257},{"$f":"AG50*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B29,'Current Inputs'!$H$69:$K$69,0))","v":683.95405265421948},{"$f":"AH50*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B29,'Current Inputs'!$H$69:$K$69,0))","v":358.63473472410209}]
[null,"CD","Clothes Drying",{"$f":"D51*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B30,'Current Inputs'!$H$69:$K$69,0))","v":84432.74245537458},{"$f":"E51*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B30,'Current Inputs'!$H$69:$K$69,0))","v":83292.215710059361},{"$f":"F51*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B30,'Current Inputs'!$H$69:$K$69,0))","v":82722.314805195288},{"$f":"G51*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B30,'Current Inputs'!$H$69:$K$69,0))","v":82857.02644425325},{"$f":"H51*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B30,'Current Inputs'!$H$69:$K$69,0))","v":82326.693288009279},{"$f":"I51*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B30,'Current Inputs'!$H$69:$K$69,0))","v":80967.38803764405},{"$f":"J51*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B30,'Current Inputs'!$H$69:$K$69,0))","v":79187.855966106014},{"$f":"K51*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B30,'Current Inputs'!$H$69:$K$69,0))","v":77096.22785141108},{"$f":"L51*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B30,'Current Inputs'!$H$69:$K$69,0))","v":74716.630876302559},{"$f":"M51*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B30,'Current Inputs'!$H$69:$K$69,0))","v":72218.273511629915},{"$f":"N51*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B30,'Current Inputs'!$H$69:$K$69,0))","v":69597.788095879834},{"$f":"O51*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B30,'Current Inputs'!$H$69:$K$69,0))","v":66892.332988666618},{"$f":"P51*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B30,'Current Inputs'!$H$69:$K$69,0))","v":63921.749608168771},{"$f":"Q51*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B30,'Current Inputs'!$H$69:$K$69,0))","v":60874.943134129739},{"$f":"R51*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B30,'Current Inputs'!$H$69:$K$69,0))","v":57636.214933801828},{"$f":"S51*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B30,'Current Inputs'!$H$69:$K$69,0))","v":54170.093590024509},{"$f":"T51*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B30,'Current Inputs'!$H$69:$K$69,0))","v":50270.672511378994},{"$f":"U51*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B30,'Current Inputs'!$H$69:$K$69,0))","v":45956.713929613899},{"$f":"V51*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B30,'Current Inputs'!$H$69:$K$69,0))","v":41290.456807704664},{"$f":"W51*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B30,'Current Inputs'!$H$69:$K$69,0))","v":36592.278618298173},{"$f":"X51*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B30,'Current Inputs'!$H$69:$K$69,0))","v":31956.891054485106},{"$f":"Y51*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B30,'Current Inputs'!$H$69:$K$69,0))","v":27788.700622765056},{"$f":"Z51*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B30,'Current Inputs'!$H$69:$K$69,0))","v":23961.595421416205},{"$f":"AA51*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B30,'Current Inputs'!$H$69:$K$69,0))","v":20483.16173200565},{"$f":"AB51*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B30,'Current Inputs'!$H$69:$K$69,0))","v":17320.017347475921},{"$f":"AC51*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B30,'Current Inputs'!$H$69:$K$69,0))","v":14457.614102145002},{"$f":"AD51*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B30,'Current Inputs'!$H$69:$K$69,0))","v":11889.777990467914},{"$f":"AE51*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B30,'Current Inputs'!$H$69:$K$69,0))","v":9612.6498279863572},{"$f":"AF51*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B30,'Current Inputs'!$H$69:$K$69,0))","v":7620.1537750270118},{"$f":"AG51*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B30,'Current Inputs'!$H$69:$K$69,0))","v":5901.2464001087283},{"$f":"AH51*INDEX('Current Inputs'!$H$78:$K$78,MATCH($B30,'Current Inputs'!$H$69:$K$69,0))","v":4439.726682918551}]
[null,"Peak Load (Therms/Day)",null,{"$f":"SUM(D26:D30)","v":3099235.4931956329},3074924.376213057,3078483.0830150899,3114624.0598593187,3132763.7781885564,3126751.0106930919,3112165.0716433791,3093246.8814731361,3070760.3110460746,3051172.7825009692,3033664.4065018683,3019164.8556725951,2998172.3782219314,2978506.8519634092,2956218.1056950684,2934820.957872353,2911258.7404382052,2890376.9067243468,2868200.6727705635,2849859.612060254,2829883.0887021399,2816328.8441487039,2800943.1895629009,2788435.4233605764,2778325.8728414373,2770539.5576302935,2764953.2908358788,2761369.728685488,2759515.6046147044,2759058.8635866689,2759635.0807227674]
[]
[]
[null,"Gas Sales (Therms/Yr)"]
[]
[null,"Residential Segment","Device",2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"SH","Total Space heating",{"$f":"D$82*\nINDEX($D$253:$AH$256,\nMATCH($B37,$C$253:$C$256,0),\nMATCH(D$36,$D$251:$AH$251,0))","v":469157076.40278053},469920788.28494364,465049280.53753465,463270206.47065473,461643593.90636045,458306493.64911246,451419710.97208071,442994986.20095825,433406866.96189898,422881863.9025026,411761273.89229441,401154587.28884232,388782318.75855464,375670113.4518432,361664699.01887035,346738885.01436359,329389584.15390885,309619663.85588336,288123473.98516357,267005700.0677287,245694505.83509433,226661916.07685539,208989467.62680706,192895529.02608094,178140833.52229533,164683253.2160165,152517290.4710618,141645600.56403705,132057205.69885097,123713969.899536,116549430.3690232]
[null,null,"Hybrid",{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C80,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(D$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*IF('Current Inputs'!$C$21>0,\n'Current Inputs'!$C$21*'Current Inputs'!$C$22,\n0)*D$253","v":334789.19880036358},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C80,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(E$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*IF('Current Inputs'!$C$21>0,\n'Current Inputs'!$C$21*'Current Inputs'!$C$22,\n0)*E$253","v":1012400.8016028671},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C80,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(F$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*IF('Current Inputs'!$C$21>0,\n'Current Inputs'!$C$21*'Current Inputs'!$C$22,\n0)*F$253","v":1959957.6874175682},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C80,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(G$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*IF('Current Inputs'!$C$21>0,\n'Current Inputs'!$C$21*'Current Inputs'!$C$22,\n0)*G$253","v":3163838.5088353148},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C80,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(H$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*IF('Current Inputs'!$C$21>0,\n'Current Inputs'!$C$21*'Current Inputs'!$C$22,\n0)*H$253","v":4628577.8079879945},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C80,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(I$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*IF('Current Inputs'!$C$21>0,\n'Current Inputs'!$C$21*'Current Inputs'!$C$22,\n0)*I$253","v":6358472.6752426587},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C80,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(J$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*IF('Current Inputs'!$C$21>0,\n'Current Inputs'!$C$21*'Current Inputs'!$C$22,\n0)*J$253","v":8329065.7581371767},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C80,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(K$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*IF('Current Inputs'!$C$21>0,\n'Current Inputs'!$C$21*'Current Inputs'!$C$22,\n0)*K$253","v":10561546.183763908},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C80,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(L$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*IF('Current Inputs'!$C$21>0,\n'Current Inputs'!$C$21*'Current Inputs'!$C$22,\n0)*L$253","v":13059492.636057843},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C80,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(M$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*IF('Current Inputs'!$C$21>0,\n'Current Inputs'!$C$21*'Current Inputs'!$C$22,\n0)*M$253","v":15819553.759023795},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C80,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(N$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*IF('Current Inputs'!$C$21>0,\n'Current Inputs'!$C$21*'Current Inputs'!$C$22,\n0)*N$253","v":18836360.668433364},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C80,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(O$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*IF('Current Inputs'!$C$21>0,\n'Current Inputs'!$C$21*'Current Inputs'!$C$22,\n0)*O$253","v":22179822.85420553},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C80,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(P$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*IF('Current Inputs'!$C$21>0,\n'Current Inputs'!$C$21*'Current Inputs'!$C$22,\n0)*P$253","v":25698638.969696514},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C80,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(Q$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*IF('Current Inputs'!$C$21>0,\n'Current Inputs'!$C$21*'Current Inputs'!$C$22,\n0)*Q$253","v":29409054.817055322},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C80,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(R$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*IF('Current Inputs'!$C$21>0,\n'Current Inputs'!$C$21*'Current Inputs'!$C$22,\n0)*R$253","v":33330740.70923226},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C80,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(S$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*IF('Current Inputs'!$C$21>0,\n'Current Inputs'!$C$21*'Current Inputs'!$C$22,\n0)*S$253","v":37619263.515835397},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C80,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(T$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*IF('Current Inputs'!$C$21>0,\n'Current Inputs'!$C$21*'Current Inputs'!$C$22,\n0)*T$253","v":42359066.341679387},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C80,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(U$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*IF('Current Inputs'!$C$21>0,\n'Current Inputs'!$C$21*'Current Inputs'!$C$22,\n0)*U$253","v":47649404.230943061},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C80,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(V$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*IF('Current Inputs'!$C$21>0,\n'Current Inputs'!$C$21*'Current Inputs'!$C$22,\n0)*V$253","v":53347031.099662535},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C80,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(W$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*IF('Current Inputs'!$C$21>0,\n'Current Inputs'!$C$21*'Current Inputs'!$C$22,\n0)*W$253","v":59370953.341619402},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C80,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(X$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*IF('Current Inputs'!$C$21>0,\n'Current Inputs'!$C$21*'Current Inputs'!$C$22,\n0)*X$253","v":65268054.872507602},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C80,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(Y$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*IF('Current Inputs'!$C$21>0,\n'Current Inputs'!$C$21*'Current Inputs'!$C$22,\n0)*Y$253","v":70874750.61412102},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C80,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(Z$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*IF('Current Inputs'!$C$21>0,\n'Current Inputs'!$C$21*'Current Inputs'!$C$22,\n0)*Z$253","v":76025511.333972469},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C80,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AA$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*IF('Current Inputs'!$C$21>0,\n'Current Inputs'!$C$21*'Current Inputs'!$C$22,\n0)*AA$253","v":80886541.46024026},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C80,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AB$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*IF('Current Inputs'!$C$21>0,\n'Current Inputs'!$C$21*'Current Inputs'!$C$22,\n0)*AB$253","v":85441302.89921166},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C80,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AC$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*IF('Current Inputs'!$C$21>0,\n'Current Inputs'!$C$21*'Current Inputs'!$C$22,\n0)*AC$253","v":89696489.351968586},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C80,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AD$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*IF('Current Inputs'!$C$21>0,\n'Current Inputs'!$C$21*'Current Inputs'!$C$22,\n0)*AD$253","v":93648261.140922979},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C80,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AE$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*IF('Current Inputs'!$C$21>0,\n'Current Inputs'!$C$21*'Current Inputs'!$C$22,\n0)*AE$253","v":97289535.436260313},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C80,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AF$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*IF('Current Inputs'!$C$21>0,\n'Current Inputs'!$C$21*'Current Inputs'!$C$22,\n0)*AF$253","v":100615902.04663321},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C80,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AG$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*IF('Current Inputs'!$C$21>0,\n'Current Inputs'!$C$21*'Current Inputs'!$C$22,\n0)*AG$253","v":103629657.27752535},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C80,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AH$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*IF('Current Inputs'!$C$21>0,\n'Current Inputs'!$C$21*'Current Inputs'!$C$22,\n0)*AH$253","v":106340663.7129485}]
[null,null,"Non-hybrid",{"$f":"D37-D38","v":468822287.20398015},468908387.4833408,463089322.85011709,460106367.96181941,457015016.09837246,451948020.9738698,443090645.21394354,432433440.01719433,420347374.32584113,407062310.14347881,392924913.22386104,378974764.43463677,363083679.78885812,346261058.63478786,328333958.30963808,309119621.49852818,287030517.81222945,261970259.62494031,234776442.88550103,207634746.7261093,180426450.96258673,155787165.46273437,132963956.29283459,112008987.56584068,92699530.623083666,74986763.864047915,58869029.330138817,44356065.127776742,31441303.652217761,20084312.622010648,10208766.656074703]
[null,"WH","Water Heating",{"$f":"D$88*INDEX($D$253:$AH$256,\nMATCH($B40,$C$253:$C$256,0),\nMATCH(D$36,$D$251:$AH$251,0))","v":124875138.42969686},124520312.65673584,122308002.96904118,120584680.09272945,118645551.9677754,116082148.29998991,112505214.7234118,108489267.88808113,104149331.66828154,99497071.953662157,94502543.629634902,89271179.627764016,83227940.50717327,76704662.534246564,69914381.515776515,63162333.959949955,56444337.07135997,49881950.125243559,43479967.066107802,37322832.197521195,31141587.087348748,25609166.365904372,20598017.168791011,16151615.732186945,12273124.90595692,8983209.2562218048,6289564.2021112181,4176666.7653975706,2602426.449470527,1500541.3131771041,786574.47567799455]
[null,"CK","Cooking",{"$f":"D$93*INDEX($D$253:$AH$256,\nMATCH($B41,$C$253:$C$256,0),\nMATCH(D$36,$D$251:$AH$251,0))","v":15628915.401589589},15635069.225908838,15446063.366307328,15353142.927730901,15257844.718557898,15097594.177509587,14811527.374324007,14465941.953505704,14073102.226156907,13640581.881674694,13179906.622218462,12728785.544275194,12215504.073529726,11673610.844688253,11096943.215925831,10479020.309042266,9765745.9386012349,8953376.5053196363,8069846.2246322148,7189360.1449566195,6307043.6878275713,5512432.6185377501,4779170.8920150204,4109229.7185659967,3494741.47048961,2933889.3688153257,2426490.7892066608,1972802.4062406498,1572598.5622563795,1224587.9913501786,926346.26021011989]
[null,"CD","Clothes Drying",{"$f":"D$98*INDEX($D$253:$AH$256,\nMATCH($B42,$C$253:$C$256,0),\nMATCH(D$36,$D$251:$AH$251,0))","v":15628915.401589589},15635069.225908838,15446063.366307328,15353142.927730901,15257844.718557898,15097594.177509587,14811527.374324007,14465941.953505704,14073102.226156907,13640581.881674694,13179906.622218462,12728785.544275194,12215504.073529726,11673610.844688253,11096943.215925831,10479020.309042266,9765745.9386012349,8953376.5053196363,8069846.2246322148,7189360.1449566195,6307043.6878275713,5512432.6185377501,4779170.8920150204,4109229.7185659967,3494741.47048961,2933889.3688153257,2426490.7892066608,1972802.4062406498,1572598.5622563795,1224587.9913501786,926346.26021011989]
[null,"Annual Consumption (Therms/Yr)",null,{"$f":"SUM(D38:D42)","v":625290045.6356566},625711239.39349723,618249410.23919058,614561172.41884601,610804835.31125176,604583830.30412149,593547980.44414043,580416137.99605083,565702403.08249438,549660099.61951411,532623630.7663663,515883338.00515664,496441267.41278732,475721997.67546624,453772966.96649849,430859259.59239811,405365413.10247135,377408366.99176621,347743133.50053579,318707252.5551632,289450180.29809827,263295947.67983526,239145826.57962811,217265604.19539988,197403441.36923149,179534241.20986897,163659836.25158632,149767872.14191592,137804829.27283424,127663687.19541346,119188697.36512145]
[]
[null,"Commercial Segment","Device",2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"SH","Total Space Heating",{"$f":"D$107\n*INDEX($D$259:$AH$262,\nMATCH($B46,$C$259:$C$262,0),\nMATCH(D$45,$D$251:$AH$251,0))","v":213245558.11765158},210624521.38642451,209547995.25675878,210351730.12327591,209572339.52434972,206794059.923841,203057448.22549847,198639168.79490995,193598903.4267875,188370517.87486696,182939829.43489474,177370260.24248025,171168337.79314569,164823704.16614288,158043950.23162171,150806867.52290994,142658877.45791146,133711980.50684564,124034567.89367458,114340322.81902583,104740295.47560169,96135362.614138275,88159118.188539788,80898115.008439258,74280773.255191237,68278189.976550996,62877294.499621756,58068724.951902345,53837840.514842927,50159380.318344094,46997277.955528431]
[null,null,"Hybrid",{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C105,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(D$102,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*IF('Current Inputs'!$H$21>0,\n'Current Inputs'!$H$21*'Current Inputs'!$H$22,\n0)*D$259","v":152171.44351171041},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C105,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(E$102,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*IF('Current Inputs'!$H$21>0,\n'Current Inputs'!$H$21*'Current Inputs'!$H$22,\n0)*E$259","v":453771.0175944317},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C105,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(F$102,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*IF('Current Inputs'!$H$21>0,\n'Current Inputs'!$H$21*'Current Inputs'!$H$22,\n0)*F$259","v":883143.40302108275},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C105,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(G$102,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*IF('Current Inputs'!$H$21>0,\n'Current Inputs'!$H$21*'Current Inputs'!$H$22,\n0)*G$259","v":1436567.4607790911},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C105,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(H$102,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*IF('Current Inputs'!$H$21>0,\n'Current Inputs'!$H$21*'Current Inputs'!$H$22,\n0)*H$259","v":2101235.4394054241},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C105,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(I$102,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*IF('Current Inputs'!$H$21>0,\n'Current Inputs'!$H$21*'Current Inputs'!$H$22,\n0)*I$259","v":2869028.4725377299},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C105,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(J$102,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*IF('Current Inputs'!$H$21>0,\n'Current Inputs'!$H$21*'Current Inputs'!$H$22,\n0)*J$259","v":3746577.2934631859},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C105,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(K$102,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*IF('Current Inputs'!$H$21>0,\n'Current Inputs'!$H$21*'Current Inputs'!$H$22,\n0)*K$259","v":4735802.4819274535},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C105,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(L$102,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*IF('Current Inputs'!$H$21>0,\n'Current Inputs'!$H$21*'Current Inputs'!$H$22,\n0)*L$259","v":5833556.5178603167},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C105,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(M$102,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*IF('Current Inputs'!$H$21>0,\n'Current Inputs'!$H$21*'Current Inputs'!$H$22,\n0)*M$259","v":7046737.60807971},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C105,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(N$102,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*IF('Current Inputs'!$H$21>0,\n'Current Inputs'!$H$21*'Current Inputs'!$H$22,\n0)*N$259","v":8368734.0853688903},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C105,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(O$102,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*IF('Current Inputs'!$H$21>0,\n'Current Inputs'!$H$21*'Current Inputs'!$H$22,\n0)*O$259","v":9806795.3762421478},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C105,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(P$102,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*IF('Current Inputs'!$H$21>0,\n'Current Inputs'!$H$21*'Current Inputs'!$H$22,\n0)*P$259","v":11314283.350218125},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C105,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(Q$102,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*IF('Current Inputs'!$H$21>0,\n'Current Inputs'!$H$21*'Current Inputs'!$H$22,\n0)*Q$259","v":12903100.825436246},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C105,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(R$102,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*IF('Current Inputs'!$H$21>0,\n'Current Inputs'!$H$21*'Current Inputs'!$H$22,\n0)*R$259","v":14565208.990878429},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C105,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(S$102,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*IF('Current Inputs'!$H$21>0,\n'Current Inputs'!$H$21*'Current Inputs'!$H$22,\n0)*S$259","v":16361716.36505959},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C105,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(T$102,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*IF('Current Inputs'!$H$21>0,\n'Current Inputs'!$H$21*'Current Inputs'!$H$22,\n0)*T$259","v":18345743.597179469},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C105,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(U$102,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*IF('Current Inputs'!$H$21>0,\n'Current Inputs'!$H$21*'Current Inputs'!$H$22,\n0)*U$259","v":20577815.15019108},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C105,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(V$102,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*IF('Current Inputs'!$H$21>0,\n'Current Inputs'!$H$21*'Current Inputs'!$H$22,\n0)*V$259","v":22965417.775011927},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C105,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(W$102,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*IF('Current Inputs'!$H$21>0,\n'Current Inputs'!$H$21*'Current Inputs'!$H$22,\n0)*W$259","v":25424528.275733866},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C105,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(X$102,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*IF('Current Inputs'!$H$21>0,\n'Current Inputs'!$H$21*'Current Inputs'!$H$22,\n0)*X$259","v":27823965.087166257},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C105,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(Y$102,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*IF('Current Inputs'!$H$21>0,\n'Current Inputs'!$H$21*'Current Inputs'!$H$22,\n0)*Y$259","v":30060497.009849828},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C105,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(Z$102,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*IF('Current Inputs'!$H$21>0,\n'Current Inputs'!$H$21*'Current Inputs'!$H$22,\n0)*Z$259","v":32070238.34810774},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C105,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AA$102,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*IF('Current Inputs'!$H$21>0,\n'Current Inputs'!$H$21*'Current Inputs'!$H$22,\n0)*AA$259","v":33922863.669902205},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C105,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AB$102,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*IF('Current Inputs'!$H$21>0,\n'Current Inputs'!$H$21*'Current Inputs'!$H$22,\n0)*AB$259","v":35627126.705288135},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C105,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AC$102,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*IF('Current Inputs'!$H$21>0,\n'Current Inputs'!$H$21*'Current Inputs'!$H$22,\n0)*AC$259","v":37188444.001467943},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C105,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AD$102,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*IF('Current Inputs'!$H$21>0,\n'Current Inputs'!$H$21*'Current Inputs'!$H$22,\n0)*AD$259","v":38607749.173543952},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C105,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AE$102,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*IF('Current Inputs'!$H$21>0,\n'Current Inputs'!$H$21*'Current Inputs'!$H$22,\n0)*AE$259","v":39884608.144906446},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C105,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AF$102,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*IF('Current Inputs'!$H$21>0,\n'Current Inputs'!$H$21*'Current Inputs'!$H$22,\n0)*AF$259","v":41019669.157597736},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C105,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AG$102,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*IF('Current Inputs'!$H$21>0,\n'Current Inputs'!$H$21*'Current Inputs'!$H$22,\n0)*AG$259","v":42016268.622405149},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C105,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AH$102,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*IF('Current Inputs'!$H$21>0,\n'Current Inputs'!$H$21*'Current Inputs'!$H$22,\n0)*AH$259","v":42880704.904938966}]
[null,null,"Non-hybrid",{"$f":"D46-D47","v":213093386.67413986},210170750.36883008,208664851.85373768,208915162.66249681,207471104.08494431,203925031.45130327,199310870.93203527,193903366.3129825,187765346.90892717,181323780.26678726,174571095.34952584,167563464.86623809,159854054.44292757,151920603.34070665,143478741.24074328,134445151.15785035,124313133.86073199,113134165.35665455,101069150.11866266,88915794.543291956,76916330.388435423,66074865.604288444,56088879.840432048,46975251.338537052,38653646.549903102,31089745.975083053,24269545.326077804,18184116.806995898,12818171.357245192,8143111.6959389448,4116573.0505894646]
[null,"WH","Water Heating",{"$f":"D$113*\nINDEX($D$259:$AH$262,\nMATCH($B49,$C$259:$C$262,0),\nMATCH(D$45,$D$251:$AH$251,0))","v":64749442.072436854},63668233.692883179,62869171.059956327,62460028.55840756,61443639.852685817,59751087.12935207,57731040.408700153,55494658.392696142,53071567.866893321,50559468.243443698,47896589.974948332,45027583.425506391,41800781.491365619,38391326.058097824,34852713.88781628,31338273.460869618,27887375.386529412,24574434.686849445,21352642.431300156,18232734.124044038,15144586.402894881,12390772.40971433,9912120.640216399,7727349.2248563506,5838031.2544583697,4248761.9970677942,2957969.1854329086,1953292.8127972707,1210325.8748380127,694032.3301345323,361826.79427873739]
[null,"CK","Cooking",{"$f":"D$118*\nINDEX($D$259:$AH$262,\nMATCH($B50,$C$259:$C$262,0),\nMATCH(D$45,$D$251:$AH$251,0))","v":20283913.039950948},19945693.928321697,19697036.709870841,19572635.83298225,19260895.315442786,18740731.618076365,18121706.211028688,17438734.187652625,16701044.532528477,15939477.229881013,15135018.7875684,14270986.896850722,13298699.057234932,12271302.924330164,11202021.393523222,10135891.668553775,9082405.7683430687,8063767.6380609889,7063618.7680102261,6084752.1913568471,5102900.0037131384,4216058.6709396606,3406295.4060614463,2682056.1989831221,2046295.6995371329,1503425.170979087,1056063.0160321309,703108.67695500352,438888.41588712059,253316.31579785905,132827.6795274452]
[null,"CD","Clothes Drying",{"$f":"D$123*\nINDEX($D$259:$AH$262,\nMATCH($B51,$C$259:$C$262,0),\nMATCH(D$45,$D$251:$AH$251,0))","v":31271386.094583176},30848968.781503465,30637894.372294549,30687787.571945645,30491367.88444788,29987921.495423719,29328835.543002225,28554158.463485584,27672826.250482429,26747508.708011076,25776958.554029569,24774938.143950596,23674722.077099543,22546275.234862864,21346746.271778453,20062997.625935003,18618767.596807033,17021005.159116257,15292761.780631356,13552695.784554878,11835885.575735224,10292111.341764836,8874664.9708948899,7586356.1970391292,6414821.2398058968,5354671.8896833342,4403621.4779510787,3560240.6770319841,2822279.1759359301,2185646.8148550843,1644343.2158957596]
[null,"Annual Consumption (Therms/Yr)",null,{"$f":"SUM(D47:D51)","v":329550299.32462257},325087417.78913283,322752097.39888048,323072182.08661139,320768242.57692623,315273800.16669315,308239030.38822955,300126719.83874434,291044342.07669175,281616972.05620277,271748396.75144106,261443768.70878798,249942540.41884577,238032608.38343376,225445431.78473967,212344030.27826834,198247426.20959097,183371187.99087232,167743590.87361634,152210504.91898155,136823667.4579449,123034305.03655709,110352199.20571251,98893876.62931785,88579921.448992625,79385049.034281209,71294948.179037869,64285367.118686609,58309333.981503986,53292375.779131569,49136275.645230375]
[]
[null,null,"Total Gas Sales",{"$f":"D52+D43","v":954840344.96027923},{"$f":"E52+E43","v":950798657.18263006},941001507.63807106,937633354.5054574,931573077.88817799,919857630.4708147,901787010.83237004,880542857.83479524,856746745.15918612,831277071.67571688,804372027.51780736,777327106.71394467,746383807.83163309,713754606.0589,679218398.75123811,643203289.8706665,603612839.31206226,560779554.9826386,515486724.37415212,470917757.47414476,426273847.7560432,386330252.71639234,349498025.78534061,316159480.82471776,285983362.81822413,258919290.24415016,234954784.43062419,214053239.26060253,196114163.25433823,180956062.97454503,168324973.01035184]
[]
[null,"Gas Sales Displaced by Electrification"]
[]
[null,"Residential Segment","Device",2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"SH","Space Heating",{"$f":"(1-D$80)*D79*D78*\nINDEX($D$253:$AH$256,\nMATCH($B59,$C$253:$C$256,0),\nMATCH(D$58,$D$251:$AH$251,0))","v":1339027.5908654211},{"$f":"(1-E$80)*E79*E78*\nINDEX($D$253:$AH$256,\nMATCH($B59,$C$253:$C$256,0),\nMATCH(E$58,$D$251:$AH$251,0))","v":4048358.0196461291},7834848.9151676325,12641823.95017601,18484816.814015675,25378006.666330338,33220341.378453307,42092395.343533702,52003776.8302579,62935881.632080153,74861545.595957205,88033263.423945129,101834414.26683731,116313268.93658075,131529751.67936587,148076516.39947775,166258552.06613308,186431967.18209705,207998717.66491842,230607084.22521088,252468179.06074113,272936940.43455207,291373849.56820703,308419419.62075245,324010744.85425419,338176239.10154575,350906729.72290474,362183957.55399925,372003129.64090735,380387750.64937371,387392252.58275545]
[null,"WH","Water Heating",{"$f":"(1-D86)*\nINDEX($D$253:$AH$256,\nMATCH($B60,$C$253:$C$256,0),\nMATCH(D$58,$D$251:$AH$251,0))","v":602121.87112461135},{"$f":"(1-E86)*\nINDEX($D$253:$AH$256,\nMATCH($B60,$C$253:$C$256,0),\nMATCH(E$58,$D$251:$AH$251,0))","v":1905591.8591019579},3855184.1129990113,6408363.141227996,9481435.5939541422,12983559.800619768,16783749.730641287,20866572.698271122,25221517.285747599,29892962.025261488,34992492.944502607,40799958.543509759,47126577.765745603,53948036.037969962,61061141.880830877,68349151.328203678,75530091.351042256,82596105.498558059,89571121.615715966,96840399.654782176,104046426.38557871,110978379.3202174,117327544.94839184,123268528.58931988,128692389.56927788,133545791.91903521,137786029.74838716,141396685.06185478,144396350.51834893,146839789.44202563,148812567.11326325]
[null,"CK","Cooking",{"$f":"(1-D91)*\nINDEX($D$253:$AH$256,\nMATCH($B61,$C$253:$C$256,0),\nMATCH(D$58,$D$251:$AH$251,0))","v":55798.19980006056},{"$f":"(1-E91)*\nINDEX($D$253:$AH$256,\nMATCH($B61,$C$253:$C$256,0),\nMATCH(E$58,$D$251:$AH$251,0))","v":168733.466933811},326659.61456959427,527306.41813921893,771429.63466466556,1059745.4458737765,1388177.6263561954,1760257.6972939852,2176582.1060096407,2636592.2931706328,3139393.4447388947,3696637.1423675884,4283106.49494942,4901509.1361758867,5555123.4515387099,6269877.2526392322,7059844.3902798984,7941567.3718238426,8891171.8499437552,9895158.8902699016,10878009.145417932,11812458.435686838,12670918.555662077,13481090.243373375,14240217.149868613,14949414.891994763,15608043.523487164,16214922.572710052,16769317.007772204,17271609.546254229,17723443.952158086]
[null,"CD","Clothes Drying",{"$f":"(1-D96)*\nINDEX($D$253:$AH$256,\nMATCH($B62,$C$253:$C$256,0),\nMATCH(D$58,$D$251:$AH$251,0))","v":55798.19980006056},{"$f":"(1-E96)*\nINDEX($D$253:$AH$256,\nMATCH($B62,$C$253:$C$256,0),\nMATCH(E$58,$D$251:$AH$251,0))","v":168733.466933811},326659.61456959427,527306.41813921893,771429.63466466556,1059745.4458737765,1388177.6263561954,1760257.6972939852,2176582.1060096407,2636592.2931706328,3139393.4447388947,3696637.1423675884,4283106.49494942,4901509.1361758867,5555123.4515387099,6269877.2526392322,7059844.3902798984,7941567.3718238426,8891171.8499437552,9895158.8902699016,10878009.145417932,11812458.435686838,12670918.555662077,13481090.243373375,14240217.149868613,14949414.891994763,15608043.523487164,16214922.572710052,16769317.007772204,17271609.546254229,17723443.952158086]
[null,"Annual Consumption (Therms/Yr)",null,{"$f":"SUM(D59:D62)","v":2052745.8615901535},6291416.8126157094,12343352.257305834,20104799.927682444,29509111.677299149,40481057.358697653,52780446.361806974,66479483.436392784,81578458.32802479,98102028.243682906,116132825.4299376,136226496.25219005,157527205.02248177,180064323.24690253,203701140.46327418,228965422.2329599,255908332.19773513,284911207.42430282,315352182.98052192,347237801.66053283,378270623.73715568,407540236.6261431,434043231.62792307,458650128.69681913,481183568.72326928,501620860.8045705,519908846.5182662,536010487.7612741,549938114.17480063,561770759.18390787,571651707.60033488]
[]
[null,"Commercial Segment","Device",2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"SH","Space Heating",{"$f":"(1-D105)*D103*D104*\nINDEX($D$259:$AH$262,\nMATCH($B66,$C$259:$C$262,0),\nMATCH(D$65,$D$251:$AH$251,0))","v":608627.04691229679},1814525.961707022,3530328.8318504542,5740126.3942533182,8391552.1768901292,11450898.261377744,14943161.730715541,18874250.689224135,23229613.870595131,28034459.80525557,33259947.573747035,38923854.639251843,44834413.961654998,51031964.330741309,57477220.156636432,64402801.523068257,72006704.360298768,80512288.048050478,89541579.903812528,98753279.229531288,107627932.43230924,115762242.69882275,122911752.12237573,129347475.3162486,135105288.29849818,140208922.57115808,144665996.3505753,148480154.19784552,151660373.68912667,154226833.62885875,156211671.86149517]
[null,"WH","Water Heating",{"$f":"(1-D111)*\nINDEX($D$259:$AH$262,\nMATCH($B67,$C$259:$C$262,0),\nMATCH(D$65,$D$251:$AH$251,0))","v":312208.30427250761},974344.38783507294,1981654.7043868466,3319381.4048844562,4910204.4219878037,6683041.4861994078,8612430.4219254106,10673713.135491941,12852175.284233993,15190118.005910303,17735195.502595264,20579133.654729128,23669067.955033649,27001443.892710045,30439323.948760506,33911736.011841692,37317047.551155224,40691123.640237398,43987616.851755165,47307911.951255307,50599222.508764878,53695923.5965821,56460035.469381623,58974840.947066613,61215884.159356885,63162759.476067394,64800488.091378942,66126685.272769213,67155265.540777877,67916531.406346455,68454260.5588236]
[null,"CK","Cooking",{"$f":"(1-D116)*\nINDEX($D$259:$AH$262,\nMATCH($B68,$C$259:$C$262,0),\nMATCH(D$65,$D$251:$AH$251,0))","v":97804.527614902632},305229.84585081169,620786.82599433977,1039852.3224258906,1538204.5173466965,2093575.6885505987,2697989.3792235865,3343721.0248020217,4026161.1087745866,4758561.1774308858,5555849.7149238689,6446761.4034632975,7414735.5427372726,8458658.622167062,9535632.6496907696,10623424.412005696,11690195.801255589,12747182.157843284,13779864.36688797,14820002.919593608,15851061.574683685,16821155.524504315,17687060.281982955,18474865.597928897,19176910.257674143,19786801.852709316,20299848.018970624,20715301.698693618,21037521.850591917,21276001.248328555,21444453.992932316]
[null,"CD","Clothes Drying",{"$f":"(1-D121)*\nINDEX($D$259:$AH$262,\nMATCH($B69,$C$259:$C$262,0),\nMATCH(D$65,$D$251:$AH$251,0))","v":111644.79456795308},332921.67617719073,647942.62004055979,1053977.5094487104,1541629.5827756156,2104942.2088279892,2748780.2087483369,3474552.6690656971,4279950.3244965877,5170034.2355481805,6139953.5694286553,7195027.068703929,8301037.3771049036,9466717.3268587478,10686169.021592982,12004226.418576496,13459862.953497075,15097484.075082717,16849214.875595991,18653409.409978975,20413822.689297963,22054716.284642354,23529218.685792681,24888448.569468018,26138828.352194972,27284332.033862889,28325644.587052051,29262447.539434135,30095216.491739303,30826399.29415777,31460616.917079553]
[null,"Annual Consumption (Therms/Yr)",null,{"$f":"SUM(D66:D69)","v":1130284.67336766},3427021.8715700973,6780712.9822722012,11153337.631012376,16381590.699000245,22332457.644955739,29002361.740612876,36366237.518583797,44387900.588100299,53153173.224144936,62690946.360694818,73144776.766148195,84219254.836530834,95958784.172477156,108138345.77668068,120942188.36549214,134473810.66620666,149048077.9212139,164158275.99805164,179534603.5103592,194492039.2050558,208334038.10455149,220588066.559533,231685630.4307121,241636911.06772417,250442815.93379769,258091977.04797691,264584588.7087425,269948377.57223576,274245765.5776915,277571003.33033067]
[]
[null,null,"Displaced by Electrification",{"$f":"D63+D70","v":3183030.5349578136},{"$f":"E63+E70","v":9718438.6841858067},19124065.239578035,31258137.558694821,45890702.376299396,62813515.003653392,81782808.102419853,102845720.95497659,125966358.91612509,151255201.46782786,178823771.79063243,209371273.01833826,241746459.8590126,276023107.41937971,311839486.23995483,349907610.59845203,390382142.86394179,433959285.34551668,479510458.97857356,526772405.170892,572762662.94221151,615874274.73069453,654631298.18745613,690335759.12753129,722820479.79099345,752063676.73836815,778000823.56624317,800595076.4700166,819886491.74703646,836016524.7615993,849222710.93066549]
[null,null,"Displaced by Efficient Gas",{"$f":"(D264-D54)-D72","v":67560.504762960132},{"$f":"(E264-E54)-E72","v":225570.13318413123},492860.12235090509,890784.93584777787,1430290.7355226129,2120284.5255319029,2968387.065210104,3992190.2102281749,5204679.9246887863,6623025.8564552665,8264144.6915602088,10318836.267717063,12730707.309354305,15481481.52172029,18511408.008807063,21805495.530881464,25306206.823995948,29000495.671844721,32791315.647274315,36662175.354963303,40384121.301745296,44075001.552913189,47651540.922019243,51242081.193179369,54889934.786823273,58667266.66413486,62651081.900398016,66914830.417258859,71518947.397115707,76503470.912958384,81884830.958697796]
[]
[null,"Change in Gas Sales - Residential"]
[]
["SH","Space Heating Multiplier","Scen. Code",2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Climate Change Impact",{"$f":"'Current Inputs'!$C9","v":"Low"},1,{"$f":"D78-($D78-$AH78)/($AH$77-$D$77)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"1-INDEX('Current Inputs'!$C$40:$C$42,MATCH($C$78,'Current Inputs'!$B$40:$B$42,0))","v":1}]
[null,"Building Shell Improvement",{"$f":"'Current Inputs'!$C$33","v":"40-1"},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$58:$AG$61,\nMATCH($C79,'Stock Rollover Scenarios'!$A$58:$A$61,0),\nMATCH(D$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*(1-'Current Inputs'!$C$46)","v":0.99990351814180811},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$58:$AG$61,\nMATCH($C79,'Stock Rollover Scenarios'!$A$58:$A$61,0),\nMATCH(E$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*(1-'Current Inputs'!$C$46)","v":0.99969251635238188},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$58:$AG$61,\nMATCH($C79,'Stock Rollover Scenarios'!$A$58:$A$61,0),\nMATCH(F$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*(1-'Current Inputs'!$C$46)","v":0.99936454820751985},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$58:$AG$61,\nMATCH($C79,'Stock Rollover Scenarios'!$A$58:$A$61,0),\nMATCH(G$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*(1-'Current Inputs'!$C$46)","v":0.99893088054846668},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$58:$AG$61,\nMATCH($C79,'Stock Rollover Scenarios'!$A$58:$A$61,0),\nMATCH(H$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*(1-'Current Inputs'!$C$46)","v":0.99840693949848991},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$58:$AG$61,\nMATCH($C79,'Stock Rollover Scenarios'!$A$58:$A$61,0),\nMATCH(I$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*(1-'Current Inputs'!$C$46)","v":0.99780277287115327},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$58:$AG$61,\nMATCH($C79,'Stock Rollover Scenarios'!$A$58:$A$61,0),\nMATCH(J$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*(1-'Current Inputs'!$C$46)","v":0.99712087595173293},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$58:$AG$61,\nMATCH($C79,'Stock Rollover Scenarios'!$A$58:$A$61,0),\nMATCH(K$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*(1-'Current Inputs'!$C$46)","v":0.99635968567371469},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$58:$AG$61,\nMATCH($C79,'Stock Rollover Scenarios'!$A$58:$A$61,0),\nMATCH(L$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*(1-'Current Inputs'!$C$46)","v":0.99551679149221151},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$58:$AG$61,\nMATCH($C79,'Stock Rollover Scenarios'!$A$58:$A$61,0),\nMATCH(M$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*(1-'Current Inputs'!$C$46)","v":0.99459002748703096},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$58:$AG$61,\nMATCH($C79,'Stock Rollover Scenarios'!$A$58:$A$61,0),\nMATCH(N$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*(1-'Current Inputs'!$C$46)","v":0.99357761981873738},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$58:$AG$61,\nMATCH($C79,'Stock Rollover Scenarios'!$A$58:$A$61,0),\nMATCH(O$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*(1-'Current Inputs'!$C$46)","v":0.9922674315594574},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$58:$AG$61,\nMATCH($C79,'Stock Rollover Scenarios'!$A$58:$A$61,0),\nMATCH(P$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*(1-'Current Inputs'!$C$46)","v":0.99065960639899142},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$58:$AG$61,\nMATCH($C79,'Stock Rollover Scenarios'!$A$58:$A$61,0),\nMATCH(Q$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*(1-'Current Inputs'!$C$46)","v":0.98875388600662095},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$58:$AG$61,\nMATCH($C79,'Stock Rollover Scenarios'!$A$58:$A$61,0),\nMATCH(R$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*(1-'Current Inputs'!$C$46)","v":0.9865498701843548},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$58:$AG$61,\nMATCH($C79,'Stock Rollover Scenarios'!$A$58:$A$61,0),\nMATCH(S$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*(1-'Current Inputs'!$C$46)","v":0.98404715138260634},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$58:$AG$61,\nMATCH($C79,'Stock Rollover Scenarios'!$A$58:$A$61,0),\nMATCH(T$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*(1-'Current Inputs'!$C$46)","v":0.98124537687544722},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$58:$AG$61,\nMATCH($C79,'Stock Rollover Scenarios'!$A$58:$A$61,0),\nMATCH(U$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*(1-'Current Inputs'!$C$46)","v":0.97814427163933926},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$58:$AG$61,\nMATCH($C79,'Stock Rollover Scenarios'!$A$58:$A$61,0),\nMATCH(V$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*(1-'Current Inputs'!$C$46)","v":0.97474364260466873},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$58:$AG$61,\nMATCH($C79,'Stock Rollover Scenarios'!$A$58:$A$61,0),\nMATCH(W$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*(1-'Current Inputs'!$C$46)","v":0.97104337746735281},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$58:$AG$61,\nMATCH($C79,'Stock Rollover Scenarios'!$A$58:$A$61,0),\nMATCH(X$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*(1-'Current Inputs'!$C$46)","v":0.96704344703509193},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$58:$AG$61,\nMATCH($C79,'Stock Rollover Scenarios'!$A$58:$A$61,0),\nMATCH(Y$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*(1-'Current Inputs'!$C$46)","v":0.96274391821342231},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$58:$AG$61,\nMATCH($C79,'Stock Rollover Scenarios'!$A$58:$A$61,0),\nMATCH(Z$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*(1-'Current Inputs'!$C$46)","v":0.95814498467570597},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$58:$AG$61,\nMATCH($C79,'Stock Rollover Scenarios'!$A$58:$A$61,0),\nMATCH(AA$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*(1-'Current Inputs'!$C$46)","v":0.95324702371022951},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$58:$AG$61,\nMATCH($C79,'Stock Rollover Scenarios'!$A$58:$A$61,0),\nMATCH(AB$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*(1-'Current Inputs'!$C$46)","v":0.9480506905321423},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$58:$AG$61,\nMATCH($C79,'Stock Rollover Scenarios'!$A$58:$A$61,0),\nMATCH(AC$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*(1-'Current Inputs'!$C$46)","v":0.94255706534551154},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$58:$AG$61,\nMATCH($C79,'Stock Rollover Scenarios'!$A$58:$A$61,0),\nMATCH(AD$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*(1-'Current Inputs'!$C$46)","v":0.93676787333738176},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$58:$AG$61,\nMATCH($C79,'Stock Rollover Scenarios'!$A$58:$A$61,0),\nMATCH(AE$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*(1-'Current Inputs'!$C$46)","v":0.93068580276880264},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$58:$AG$61,\nMATCH($C79,'Stock Rollover Scenarios'!$A$58:$A$61,0),\nMATCH(AF$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*(1-'Current Inputs'!$C$46)","v":0.92431494941150605},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$58:$AG$61,\nMATCH($C79,'Stock Rollover Scenarios'!$A$58:$A$61,0),\nMATCH(AG$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*(1-'Current Inputs'!$C$46)","v":0.9176614123857334},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$58:$AG$61,\nMATCH($C79,'Stock Rollover Scenarios'!$A$58:$A$61,0),\nMATCH(AH$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*(1-'Current Inputs'!$C$46)","v":0.91073404814471015}]
[null,"Electric Device Adoption",{"$f":"INDEX('Current Inputs'!$C$28:$F$29,MATCH(B80,'Current Inputs'!$B$28:$B$29,0),MATCH($A$77,'Current Inputs'!$C$15:$F$15,0))","v":"16-4"},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C80,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(D$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*'Current Inputs'!$C$23","v":0.99715401148272931},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C80,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(E$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*'Current Inputs'!$C$23","v":0.99145866609899103},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C80,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(F$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*'Current Inputs'!$C$23","v":0.98343222592892732},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C80,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(G$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*'Current Inputs'!$C$23","v":0.97343846145436497},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C80,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(H$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*'Current Inputs'!$C$23","v":0.96150574982222381},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C80,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(I$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*'Current Inputs'!$C$23","v":0.9475455793002272},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C80,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(J$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*'Current Inputs'!$C$23","v":0.93148355268829763},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C80,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(K$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*'Current Inputs'!$C$23","v":0.91328677805441871},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C80,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(L$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*'Current Inputs'!$C$23","v":0.89297600570197111},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C80,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(M$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*'Current Inputs'!$C$23","v":0.87064245333340828},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C80,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(N$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*'Current Inputs'!$C$23","v":0.84646800086314156},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C80,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(O$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*'Current Inputs'!$C$23","v":0.82051767417802934},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C80,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(P$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*'Current Inputs'!$C$23","v":0.79314036879917027},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C80,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(Q$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*'Current Inputs'!$C$23","v":0.76458471488206947},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C80,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(R$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*'Current Inputs'!$C$23","v":0.73468973072300314},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C80,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(S$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*'Current Inputs'!$C$23","v":0.7026035448488912},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C80,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(T$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*'Current Inputs'!$C$23","v":0.66704384525838689},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C80,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(U$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*'Current Inputs'!$C$23","v":0.6274412961013911},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C80,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(V$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*'Current Inputs'!$C$23","v":0.58497535558265867},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C80,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(W$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*'Current Inputs'!$C$23","v":0.54184409892515606},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C80,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(X$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*'Current Inputs'!$C$23","v":0.49954212338948412},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C80,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(Y$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*'Current Inputs'!$C$23","v":0.46102217279030222},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C80,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(Z$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*'Current Inputs'!$C$23","v":0.42590479697866934},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C80,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AA$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*'Current Inputs'!$C$23","v":0.3937944392051328},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C80,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AB$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*'Current Inputs'!$C$23","v":0.36444199436699376},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C80,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AC$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*'Current Inputs'!$C$23","v":0.33773669448143273},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C80,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AD$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*'Current Inputs'!$C$23","v":0.31364823209891179},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C80,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AE$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*'Current Inputs'!$C$23","v":0.29217078102423111},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C80,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AF$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*'Current Inputs'!$C$23","v":0.27327938037333988},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C80,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AG$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*'Current Inputs'!$C$23","v":0.25690169788207795},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C80,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AH$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*'Current Inputs'!$C$23","v":0.24291360214102831}]
[null,"Efficient Gas Adoption",{"$f":"INDEX('Current Inputs'!$C$28:$F$29,MATCH(B81,'Current Inputs'!$B$28:$B$29,0),MATCH($A$77,'Current Inputs'!$C$15:$F$15,0))","v":"16-3"},{"$f":"1-\n(1-D80)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C81,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(D$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$C$76","v":0.99999919003493598},{"$f":"1-\n(1-E80)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C81,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(E$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$C$76","v":0.99999270456151912},{"$f":"1-\n(1-F80)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C81,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(F$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$C$76","v":0.99997255088623294},{"$f":"1-\n(1-G80)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C81,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(G$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$C$76","v":0.99992944846700882},{"$f":"1-\n(1-H80)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C81,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(H$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$C$76","v":0.99985181927032507},{"$f":"1-\n(1-I80)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C81,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(I$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$C$76","v":0.99972485337490513},{"$f":"1-\n(1-J80)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C81,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(J$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$C$76","v":0.99953054964477828},{"$f":"1-\n(1-K80)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C81,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(K$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$C$76","v":0.99924808171398161},{"$f":"1-\n(1-L80)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C81,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(L$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$C$76","v":0.99885458646444958},{"$f":"1-\n(1-M80)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C81,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(M$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$C$76","v":0.99832666251204005},{"$f":"1-\n(1-N80)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C81,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(N$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$C$76","v":0.99764279252410393},{"$f":"1-\n(1-O80)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C81,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(O$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$C$76","v":0.99677860947175356},{"$f":"1-\n(1-P80)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C81,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(P$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$C$76","v":0.99572090929794566},{"$f":"1-\n(1-Q80)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C81,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(Q$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$C$76","v":0.99445796435328437},{"$f":"1-\n(1-R80)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C81,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(R$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$C$76","v":0.99296104610161673},{"$f":"1-\n(1-S80)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C81,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(S$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$C$76","v":0.99115553484635543},{"$f":"1-\n(1-T80)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C81,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(T$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$C$76","v":0.98891401990196792},{"$f":"1-\n(1-U80)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C81,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(U$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$C$76","v":0.98612000121493892},{"$f":"1-\n(1-V80)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C81,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(V$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$C$76","v":0.98277545445262593},{"$f":"1-\n(1-W80)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C81,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(W$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$C$76","v":0.97900931703102978},{"$f":"1-\n(1-X80)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C81,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(X$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$C$76","v":0.97495419137384942},{"$f":"1-\n(1-Y80)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C81,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(Y$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$C$76","v":0.9708794816837496},{"$f":"1-\n(1-Z80)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C81,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(Z$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$C$76","v":0.96681908397064142},{"$f":"1-\n(1-AA80)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C81,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AA$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$C$76","v":0.96278825288345904},{"$f":"1-\n(1-AB80)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C81,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AB$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$C$76","v":0.9588062282627785},{"$f":"1-\n(1-AC80)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C81,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AC$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$C$76","v":0.95490197502174334},{"$f":"1-\n(1-AD80)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C81,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AD$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$C$76","v":0.95111120201998922},{"$f":"1-\n(1-AE80)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C81,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AE$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$C$76","v":0.94747025576292032},{"$f":"1-\n(1-AF80)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C81,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AF$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$C$76","v":0.94400898609309181},{"$f":"1-\n(1-AG80)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C81,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AG$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$C$76","v":0.94074412447802591},{"$f":"1-\n(1-AH80)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C81,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AH$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$C$76","v":0.93767607186612489}]
[null,"Final Multiplier - Space Heating",null,{"$f":"D78*D79*D81*D80","v":0.99705699662880976},0.9911465778702393,0.98278032496873002,0.97232913530915732,0.95983176334049336,0.94520346532710586,0.92836566970507384,0.90927790994930036,0.88795436681793327,0.86448330460996081,0.83904917543025337,0.8115501960276269,0.782369906540889,0.75179640606183684,0.71970616796180642,0.68527999772585202,0.64727754187957598,0.60520956415632743,0.56037955568504938,0.51510978947383479,0.47097983433582746,0.43092125891004612,0.39453812523362103,0.36141470582456847,0.33127664558435715,0.30397977787744002,0.27945129646553879,0.25763535196517218,0.23845309836598927,0.22177927486147964,0.20744178503715363]
[null,null,null,{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C80,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(D$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*(1-$E$74)","v":0.99644251435341158},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C80,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(E$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*(1-$E$74)","v":0.98932333262373873},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C80,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(F$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*(1-$E$74)","v":0.97929028241115912},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C80,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(G$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*(1-$E$74)","v":0.96679807681795615},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C80,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(H$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*(1-$E$74)","v":0.95188218727777973},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C80,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(I$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*(1-$E$74)","v":0.934431974125284},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C80,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(J$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*(1-$E$74)","v":0.9143544408603721},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C80,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(K$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*(1-$E$74)","v":0.89160847256802334},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C80,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(L$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*(1-$E$74)","v":0.86622000712746394},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C80,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(M$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*(1-$E$74)","v":0.83830306666676035},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C80,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(N$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*(1-$E$74)","v":0.80808500107892689}]
[null,null,null,{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C80,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(D$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*(1-$E$74)","v":3.557485646588423E-3},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C80,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(E$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*(1-$E$74)","v":1.0676667376261285E-2},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C80,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(F$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*(1-$E$74)","v":2.0709717588840909E-2},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C80,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(G$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*(1-$E$74)","v":3.3201923182043853E-2},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C80,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(H$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*(1-$E$74)","v":4.8117812722220279E-2},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C80,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(I$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*(1-$E$74)","v":6.5568025874715996E-2},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C80,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(J$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*(1-$E$74)","v":8.564555913962793E-2},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C80,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(K$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*(1-$E$74)","v":0.10839152743197664},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C80,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(L$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*(1-$E$74)","v":0.13377999287253603},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C80,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(M$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*(1-$E$74)","v":0.16169693333323965},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C80,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(N$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*(1-$E$74)","v":0.19191499892107308}]
["WH","Water Heating Multiplier","Scen. Code",2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Electric Device Adoption",{"$f":"INDEX('Current Inputs'!$C$28:$F$29,MATCH(B86,'Current Inputs'!$B$28:$B$29,0),MATCH($A$85,'Current Inputs'!$C$15:$F$15,0))","v":"10-4"},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C86,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(D$85,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.99520136867833942},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C86,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(E$85,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.98492787856178243},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C86,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(F$85,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.96944840643279695},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C86,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(G$85,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.9495620635795301},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C86,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(H$85,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.92607460198784097},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C86,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(I$85,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.89958598214934482},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C86,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(J$85,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.87056288737401166},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C86,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(K$85,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.83938717534704188},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C86,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(L$85,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.80622518251173925},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C86,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(M$85,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.77084055144533137},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C86,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(N$85,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.73260821063444248},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C86,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(O$85,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.69047579720747954},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C86,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(P$85,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.64436638644044197},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C86,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(Q$85,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.59514406900670958},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C86,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(R$85,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.54433539663627761},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C86,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(S$85,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.49344115675674372},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C86,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(T$85,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.44341441465254183},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C86,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(U$85,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.39456421645759965},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C86,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(V$85,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.34671464842433652},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C86,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(W$85,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.29940487413634675},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C86,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(X$85,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.25206250803581509},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C86,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(Y$85,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.20879502350569434},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C86,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(Z$85,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.16939253899036644},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C86,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AA$85,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.1339017960433232},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C86,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AB$85,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.10254749811313013},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C86,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AC$85,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":7.5606823145686564E-2},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C86,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AD$85,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":5.3275750020655543E-2},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C86,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AE$85,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":3.5565226411223616E-2},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C86,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AF$85,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":2.2248814681454898E-2},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C86,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AG$85,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":1.2863440673558157E-2},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C86,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AH$85,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":6.7536861764908585E-3}]
[null,"Efficient Gas Adoption",{"$f":"INDEX('Current Inputs'!$C$28:$F$29,MATCH(B87,'Current Inputs'!$B$28:$B$29,0),MATCH($A$85,'Current Inputs'!$C$15:$F$15,0))","v":"10-3"},{"$f":"1-\n(1-D86)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C87,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(D$85,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$D$76","v":0.99999539462748777},{"$f":"1-\n(1-E86)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C87,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(E$85,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$D$76","v":0.99995456623107037},{"$f":"1-\n(1-F86)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C87,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(F$85,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$D$76","v":0.9998133200261009},{"$f":"1-\n(1-G86)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C87,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(G$85,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$D$76","v":0.9994912029139289},{"$f":"1-\n(1-H86)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C87,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(H$85,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$D$76","v":0.99890700710574876},{"$f":"1-\n(1-I86)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C87,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(I$85,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$D$76","v":0.99798340500381766},{"$f":"1-\n(1-J86)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C87,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(J$85,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$D$76","v":0.99664920677500946},{"$f":"1-\n(1-K86)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C87,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(K$85,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$D$76","v":0.99484070411139958},{"$f":"1-\n(1-L86)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C87,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(L$85,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$D$76","v":0.99249026402147822},{"$f":"1-\n(1-M86)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C87,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(M$85,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$D$76","v":0.98949718942762399},{"$f":"1-\n(1-N86)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C87,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(N$85,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$D$76","v":0.98570032619597703},{"$f":"1-\n(1-O86)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C87,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(O$85,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$D$76","v":0.98083895357713091},{"$f":"1-\n(1-P86)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C87,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(P$85,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$D$76","v":0.97470494658131424},{"$f":"1-\n(1-Q86)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C87,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(Q$85,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$D$76","v":0.96721833502791121},{"$f":"1-\n(1-R86)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C87,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(R$85,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$D$76","v":0.95847395384827638},{"$f":"1-\n(1-S86)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C87,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(S$85,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$D$76","v":0.94867962766641079},{"$f":"1-\n(1-T86)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C87,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(T$85,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$D$76","v":0.93804249723668542},{"$f":"1-\n(1-U86)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C87,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(U$85,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$D$76","v":0.92668950240128001},{"$f":"1-\n(1-V86)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C87,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(V$85,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$D$76","v":0.91464364988333235},{"$f":"1-\n(1-W86)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C87,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(W$85,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$D$76","v":0.90183329392321843},{"$f":"1-\n(1-X86)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C87,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(X$85,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$D$76","v":0.88811790162286497},{"$f":"1-\n(1-Y86)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C87,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(Y$85,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$D$76","v":0.87443177399874239},{"$f":"1-\n(1-Z86)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C87,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(Z$85,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$D$76","v":0.86084900693858013},{"$f":"1-\n(1-AA86)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C87,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AA$85,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$D$76","v":0.84750934833137481},{"$f":"1-\n(1-AB86)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C87,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AB$85,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$D$76","v":0.83461981759588622},{"$f":"1-\n(1-AC86)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C87,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AC$85,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$D$76","v":0.82242641274018846},{"$f":"1-\n(1-AD86)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C87,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AD$85,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$D$76","v":0.81116517537914556},{"$f":"1-\n(1-AE86)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C87,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AE$85,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$D$76","v":0.80100989632839359},{"$f":"1-\n(1-AF86)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C87,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AF$85,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$D$76","v":0.79203380767023579},{"$f":"1-\n(1-AG86)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C87,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AG$85,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$D$76","v":0.78419540398510668},{"$f":"1-\n(1-AH86)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C87,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AH$85,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$D$76","v":0.7773495050832907}]
[null,"Final Multiplier - Water Heating",null,{"$f":"D87*D86","v":0.99519678540531198},0.98488312957613555,0.96926742982958758,0.9490789291685372,0.92506240902832171,0.8977718815591067,0.86764581114907058,0.83505652854432999,0.80017064425184059,0.76274455915199524,0.72213215219622096,0.67724555840331946,0.62806710427422552,0.5756342555264059,0.52173129983354272,0.46811757286727068,0.41594156483141348,0.36563851741444398,0.31712035150285151,0.27001328385904821,0.22386122571456463,0.18257700280619343,0.14582139897266166,0.1134830239050775,8.5588174170095149E-2,6.2181048338388854E-2,4.3215433108960574E-2,2.8488098320550076E-2,1.7621813408302166E-2,1.0087451055639391E-2,5.2499746067830311E-3]
[]
["CK","Cooking Multiplier","Scen. Code",2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Electric Device Adoption",{"$f":"INDEX('Current Inputs'!$C$28:$F$29,MATCH(B91,'Current Inputs'!$B$28:$B$29,0),MATCH($A$90,'Current Inputs'!$C$15:$F$15,0))","v":"16-4"},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C91,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(D$90,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.99644251435341158},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C91,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(E$90,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.98932333262373873},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C91,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(F$90,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.97929028241115912},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C91,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(G$90,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.96679807681795615},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C91,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(H$90,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.95188218727777973},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C91,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(I$90,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.934431974125284},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C91,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(J$90,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.9143544408603721},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C91,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(K$90,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.89160847256802334},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C91,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(L$90,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.86622000712746394},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C91,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(M$90,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.83830306666676035},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C91,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(N$90,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.80808500107892689},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C91,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(O$90,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.77564709272253674},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C91,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(P$90,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.74142546099896278},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C91,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(Q$90,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.7057308936025869},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C91,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(R$90,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.66836216340375387},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C91,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(S$90,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.62825443106111412},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C91,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(T$90,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.58380480657298361},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C91,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(U$90,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.53430162012673899},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C91,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(V$90,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.4812191944783234},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C91,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(W$90,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.42730512365644513},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C91,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(X$90,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.3744276542368552},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C91,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(Y$90,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.3262777159878778},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C91,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(Z$90,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.28238099622333668},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C91,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AA$90,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.24224304900641602},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C91,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AB$90,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.20555249295874223},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C91,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AC$90,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.17217086810179094},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C91,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AD$90,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.14206029012363985},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C91,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AE$90,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.115213476280289},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C91,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AF$90,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":9.1599225466674872E-2},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C91,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AG$90,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":7.1127122352597438E-2},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C91,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AH$90,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":5.3642002676285383E-2}]
[null,"Efficient Gas Adoption",{"$f":"INDEX('Current Inputs'!$C$28:$F$29,MATCH(B92,'Current Inputs'!$B$28:$B$29,0),MATCH($A$90,'Current Inputs'!$C$15:$F$15,0))","v":"16-3"},{"$f":"1-\n(1-D91)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C92,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(D$90,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$H$76","v":0.99999898754366989},{"$f":"1-\n(1-E91)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C92,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(E$90,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$H$76","v":0.9999908807018989},{"$f":"1-\n(1-F91)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C92,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(F$90,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$H$76","v":0.99996568860779123},{"$f":"1-\n(1-G91)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C92,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(G$90,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$H$76","v":0.99991181058376111},{"$f":"1-\n(1-H91)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C92,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(H$90,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$H$76","v":0.99981477408790631},{"$f":"1-\n(1-I91)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C92,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(I$90,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$H$76","v":0.99965606671863139},{"$f":"1-\n(1-J91)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C92,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(J$90,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$H$76","v":0.99941318705597282},{"$f":"1-\n(1-K91)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C92,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(K$90,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$H$76","v":0.99906010214247709},{"$f":"1-\n(1-L91)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C92,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(L$90,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$H$76","v":0.99856823308056197},{"$f":"1-\n(1-M91)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C92,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(M$90,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$H$76","v":0.99790832814005004},{"$f":"1-\n(1-N91)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C92,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(N$90,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$H$76","v":0.99705349065512994},{"$f":"1-\n(1-O91)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C92,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(O$90,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$H$76","v":0.99597326183969204},{"$f":"1-\n(1-P91)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C92,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(P$90,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$H$76","v":0.9946511366224321},{"$f":"1-\n(1-Q91)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C92,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(Q$90,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$H$76","v":0.99307245544160549},{"$f":"1-\n(1-R91)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C92,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(R$90,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$H$76","v":0.99120130762702097},{"$f":"1-\n(1-S91)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C92,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(S$90,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$H$76","v":0.98894441855794435},{"$f":"1-\n(1-T91)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C92,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(T$90,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$H$76","v":0.9861425248774599},{"$f":"1-\n(1-U91)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C92,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(U$90,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$H$76","v":0.98265000151867365},{"$f":"1-\n(1-V91)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C92,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(V$90,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$H$76","v":0.97846931806578241},{"$f":"1-\n(1-W91)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C92,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(W$90,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$H$76","v":0.97376164628878725},{"$f":"1-\n(1-X91)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C92,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(X$90,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$H$76","v":0.96869273921731169},{"$f":"1-\n(1-Y91)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C92,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(Y$90,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$H$76","v":0.96359935210468695},{"$f":"1-\n(1-Z91)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C92,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(Z$90,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$H$76","v":0.95852385496330184},{"$f":"1-\n(1-AA91)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C92,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AA$90,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$H$76","v":0.95348531610432385},{"$f":"1-\n(1-AB91)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C92,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AB$90,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$H$76","v":0.94850778532847313},{"$f":"1-\n(1-AC91)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C92,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AC$90,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$H$76","v":0.94362746877717918},{"$f":"1-\n(1-AD91)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C92,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AD$90,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$H$76","v":0.93888900252498653},{"$f":"1-\n(1-AE91)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C92,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AE$90,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$H$76","v":0.93433781970365037},{"$f":"1-\n(1-AF91)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C92,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AF$90,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$H$76","v":0.93001123261636476},{"$f":"1-\n(1-AG91)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C92,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AG$90,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$H$76","v":0.92593015559753244},{"$f":"1-\n(1-AH91)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C92,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AH$90,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$H$76","v":0.92209508983265609}]
[null,"Final Multiplier - Cooking",null,{"$f":"D92*D91","v":0.99644150549888033},0.98931431068935016,0.97925668159819301,0.9667128154599407,0.95170587403143547,0.9341105918702074,0.91381788583904644,0.89077045167490743,0.86497978197630343,0.83654961173210374,0.80570397107179847,0.77252376497533892,0.737459677503429,0.70084191139091945,0.66248145033422545,0.6213087130321856,0.57571474598947914,0.52503148782896991,0.47085821706137021,0.41609334067933385,0.36270535002141174,0.31440099573211611,0.27066892106837026,0.2309751901559578,0.19496813986504316,0.16246516046406256,0.13337884409259443,0.10764830822820345,8.518830858296661E-2,6.5858747467145276E-2,4.946302727659295E-2]
[]
["CD","Clothes Drying Multiplier","Scen. Code",2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Electric Device Adoption",{"$f":"INDEX('Current Inputs'!$C$28:$F$29,MATCH(B96,'Current Inputs'!$B$28:$B$29,0),MATCH($A$95,'Current Inputs'!$C$15:$F$15,0))","v":"16-4"},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$45:$AG$61,\nMATCH($C96,'Stock Rollover Scenarios'!$A$45:$A$61,0),\nMATCH(D$95,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.99644251435341158},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$45:$AG$61,\nMATCH($C96,'Stock Rollover Scenarios'!$A$45:$A$61,0),\nMATCH(E$95,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.98932333262373873},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$45:$AG$61,\nMATCH($C96,'Stock Rollover Scenarios'!$A$45:$A$61,0),\nMATCH(F$95,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.97929028241115912},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$45:$AG$61,\nMATCH($C96,'Stock Rollover Scenarios'!$A$45:$A$61,0),\nMATCH(G$95,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.96679807681795615},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$45:$AG$61,\nMATCH($C96,'Stock Rollover Scenarios'!$A$45:$A$61,0),\nMATCH(H$95,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.95188218727777973},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$45:$AG$61,\nMATCH($C96,'Stock Rollover Scenarios'!$A$45:$A$61,0),\nMATCH(I$95,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.934431974125284},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$45:$AG$61,\nMATCH($C96,'Stock Rollover Scenarios'!$A$45:$A$61,0),\nMATCH(J$95,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.9143544408603721},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$45:$AG$61,\nMATCH($C96,'Stock Rollover Scenarios'!$A$45:$A$61,0),\nMATCH(K$95,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.89160847256802334},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$45:$AG$61,\nMATCH($C96,'Stock Rollover Scenarios'!$A$45:$A$61,0),\nMATCH(L$95,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.86622000712746394},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$45:$AG$61,\nMATCH($C96,'Stock Rollover Scenarios'!$A$45:$A$61,0),\nMATCH(M$95,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.83830306666676035},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$45:$AG$61,\nMATCH($C96,'Stock Rollover Scenarios'!$A$45:$A$61,0),\nMATCH(N$95,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.80808500107892689},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$45:$AG$61,\nMATCH($C96,'Stock Rollover Scenarios'!$A$45:$A$61,0),\nMATCH(O$95,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.77564709272253674},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$45:$AG$61,\nMATCH($C96,'Stock Rollover Scenarios'!$A$45:$A$61,0),\nMATCH(P$95,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.74142546099896278},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$45:$AG$61,\nMATCH($C96,'Stock Rollover Scenarios'!$A$45:$A$61,0),\nMATCH(Q$95,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.7057308936025869},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$45:$AG$61,\nMATCH($C96,'Stock Rollover Scenarios'!$A$45:$A$61,0),\nMATCH(R$95,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.66836216340375387},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$45:$AG$61,\nMATCH($C96,'Stock Rollover Scenarios'!$A$45:$A$61,0),\nMATCH(S$95,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.62825443106111412},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$45:$AG$61,\nMATCH($C96,'Stock Rollover Scenarios'!$A$45:$A$61,0),\nMATCH(T$95,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.58380480657298361},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$45:$AG$61,\nMATCH($C96,'Stock Rollover Scenarios'!$A$45:$A$61,0),\nMATCH(U$95,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.53430162012673899},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$45:$AG$61,\nMATCH($C96,'Stock Rollover Scenarios'!$A$45:$A$61,0),\nMATCH(V$95,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.4812191944783234},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$45:$AG$61,\nMATCH($C96,'Stock Rollover Scenarios'!$A$45:$A$61,0),\nMATCH(W$95,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.42730512365644513},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$45:$AG$61,\nMATCH($C96,'Stock Rollover Scenarios'!$A$45:$A$61,0),\nMATCH(X$95,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.3744276542368552},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$45:$AG$61,\nMATCH($C96,'Stock Rollover Scenarios'!$A$45:$A$61,0),\nMATCH(Y$95,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.3262777159878778},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$45:$AG$61,\nMATCH($C96,'Stock Rollover Scenarios'!$A$45:$A$61,0),\nMATCH(Z$95,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.28238099622333668},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$45:$AG$61,\nMATCH($C96,'Stock Rollover Scenarios'!$A$45:$A$61,0),\nMATCH(AA$95,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.24224304900641602},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$45:$AG$61,\nMATCH($C96,'Stock Rollover Scenarios'!$A$45:$A$61,0),\nMATCH(AB$95,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.20555249295874223},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$45:$AG$61,\nMATCH($C96,'Stock Rollover Scenarios'!$A$45:$A$61,0),\nMATCH(AC$95,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.17217086810179094},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$45:$AG$61,\nMATCH($C96,'Stock Rollover Scenarios'!$A$45:$A$61,0),\nMATCH(AD$95,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.14206029012363985},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$45:$AG$61,\nMATCH($C96,'Stock Rollover Scenarios'!$A$45:$A$61,0),\nMATCH(AE$95,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.115213476280289},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$45:$AG$61,\nMATCH($C96,'Stock Rollover Scenarios'!$A$45:$A$61,0),\nMATCH(AF$95,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":9.1599225466674872E-2},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$45:$AG$61,\nMATCH($C96,'Stock Rollover Scenarios'!$A$45:$A$61,0),\nMATCH(AG$95,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":7.1127122352597438E-2},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$45:$AG$61,\nMATCH($C96,'Stock Rollover Scenarios'!$A$45:$A$61,0),\nMATCH(AH$95,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":5.3642002676285383E-2}]
[null,"Efficient Gas Adoption",{"$f":"INDEX('Current Inputs'!$C$28:$F$29,MATCH(B97,'Current Inputs'!$B$28:$B$29,0),MATCH($A$95,'Current Inputs'!$C$15:$F$15,0))","v":"16-3"},{"$f":"1-\n(1-D96)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C97,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(D$95,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$H$76","v":0.99999898754366989},{"$f":"1-\n(1-E96)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C97,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(E$95,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$H$76","v":0.9999908807018989},{"$f":"1-\n(1-F96)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C97,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(F$95,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$H$76","v":0.99996568860779123},{"$f":"1-\n(1-G96)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C97,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(G$95,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$H$76","v":0.99991181058376111},{"$f":"1-\n(1-H96)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C97,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(H$95,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$H$76","v":0.99981477408790631},{"$f":"1-\n(1-I96)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C97,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(I$95,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$H$76","v":0.99965606671863139},{"$f":"1-\n(1-J96)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C97,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(J$95,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$H$76","v":0.99941318705597282},{"$f":"1-\n(1-K96)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C97,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(K$95,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$H$76","v":0.99906010214247709},{"$f":"1-\n(1-L96)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C97,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(L$95,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$H$76","v":0.99856823308056197},{"$f":"1-\n(1-M96)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C97,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(M$95,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$H$76","v":0.99790832814005004},{"$f":"1-\n(1-N96)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C97,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(N$95,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$H$76","v":0.99705349065512994},{"$f":"1-\n(1-O96)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C97,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(O$95,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$H$76","v":0.99597326183969204},{"$f":"1-\n(1-P96)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C97,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(P$95,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$H$76","v":0.9946511366224321},{"$f":"1-\n(1-Q96)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C97,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(Q$95,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$H$76","v":0.99307245544160549},{"$f":"1-\n(1-R96)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C97,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(R$95,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$H$76","v":0.99120130762702097},{"$f":"1-\n(1-S96)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C97,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(S$95,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$H$76","v":0.98894441855794435},{"$f":"1-\n(1-T96)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C97,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(T$95,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$H$76","v":0.9861425248774599},{"$f":"1-\n(1-U96)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C97,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(U$95,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$H$76","v":0.98265000151867365},{"$f":"1-\n(1-V96)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C97,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(V$95,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$H$76","v":0.97846931806578241},{"$f":"1-\n(1-W96)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C97,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(W$95,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$H$76","v":0.97376164628878725},{"$f":"1-\n(1-X96)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C97,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(X$95,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$H$76","v":0.96869273921731169},{"$f":"1-\n(1-Y96)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C97,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(Y$95,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$H$76","v":0.96359935210468695},{"$f":"1-\n(1-Z96)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C97,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(Z$95,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$H$76","v":0.95852385496330184},{"$f":"1-\n(1-AA96)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C97,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AA$95,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$H$76","v":0.95348531610432385},{"$f":"1-\n(1-AB96)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C97,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AB$95,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$H$76","v":0.94850778532847313},{"$f":"1-\n(1-AC96)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C97,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AC$95,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$H$76","v":0.94362746877717918},{"$f":"1-\n(1-AD96)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C97,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AD$95,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$H$76","v":0.93888900252498653},{"$f":"1-\n(1-AE96)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C97,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AE$95,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$H$76","v":0.93433781970365037},{"$f":"1-\n(1-AF96)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C97,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AF$95,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$H$76","v":0.93001123261636476},{"$f":"1-\n(1-AG96)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C97,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AG$95,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$H$76","v":0.92593015559753244},{"$f":"1-\n(1-AH96)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C97,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AH$95,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$H$76","v":0.92209508983265609}]
[null,"Final Multiplier - Clothes Drying",null,{"$f":"D97*D96","v":0.99644150549888033},0.98931431068935016,0.97925668159819301,0.9667128154599407,0.95170587403143547,0.9341105918702074,0.91381788583904644,0.89077045167490743,0.86497978197630343,0.83654961173210374,0.80570397107179847,0.77252376497533892,0.737459677503429,0.70084191139091945,0.66248145033422545,0.6213087130321856,0.57571474598947914,0.52503148782896991,0.47085821706137021,0.41609334067933385,0.36270535002141174,0.31440099573211611,0.27066892106837026,0.2309751901559578,0.19496813986504316,0.16246516046406256,0.13337884409259443,0.10764830822820345,8.518830858296661E-2,6.5858747467145276E-2,4.946302727659295E-2]
[]
[null,"Change in Gas Sales - Commercial"]
[]
["SH","Space Heating Multiplier","Scen. Code",2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Climate Change Impact",{"$f":"'Current Inputs'!$C9","v":"Low"},1,{"$f":"D103-($D103-$AH103)/($AH$77-$D$102)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"1-INDEX('Current Inputs'!$C$40:$C$42,MATCH($C$103,'Current Inputs'!$B$40:$B$42,0))","v":1}]
[null,"Building Shell Improvement","40-1",{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$58:$AG$61,\nMATCH($C104,'Stock Rollover Scenarios'!$A$58:$A$61,0),\nMATCH(D$102,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*(1-'Current Inputs'!$C$46)","v":0.99990351814180811},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$58:$AG$61,\nMATCH($C104,'Stock Rollover Scenarios'!$A$58:$A$61,0),\nMATCH(E$102,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*(1-'Current Inputs'!$C$46)","v":0.99969251635238188},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$58:$AG$61,\nMATCH($C104,'Stock Rollover Scenarios'!$A$58:$A$61,0),\nMATCH(F$102,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*(1-'Current Inputs'!$C$46)","v":0.99936454820751985},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$58:$AG$61,\nMATCH($C104,'Stock Rollover Scenarios'!$A$58:$A$61,0),\nMATCH(G$102,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*(1-'Current Inputs'!$C$46)","v":0.99893088054846668},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$58:$AG$61,\nMATCH($C104,'Stock Rollover Scenarios'!$A$58:$A$61,0),\nMATCH(H$102,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*(1-'Current Inputs'!$C$46)","v":0.99840693949848991},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$58:$AG$61,\nMATCH($C104,'Stock Rollover Scenarios'!$A$58:$A$61,0),\nMATCH(I$102,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*(1-'Current Inputs'!$C$46)","v":0.99780277287115327},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$58:$AG$61,\nMATCH($C104,'Stock Rollover Scenarios'!$A$58:$A$61,0),\nMATCH(J$102,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*(1-'Current Inputs'!$C$46)","v":0.99712087595173293},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$58:$AG$61,\nMATCH($C104,'Stock Rollover Scenarios'!$A$58:$A$61,0),\nMATCH(K$102,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*(1-'Current Inputs'!$C$46)","v":0.99635968567371469},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$58:$AG$61,\nMATCH($C104,'Stock Rollover Scenarios'!$A$58:$A$61,0),\nMATCH(L$102,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*(1-'Current Inputs'!$C$46)","v":0.99551679149221151},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$58:$AG$61,\nMATCH($C104,'Stock Rollover Scenarios'!$A$58:$A$61,0),\nMATCH(M$102,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*(1-'Current Inputs'!$C$46)","v":0.99459002748703096},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$58:$AG$61,\nMATCH($C104,'Stock Rollover Scenarios'!$A$58:$A$61,0),\nMATCH(N$102,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*(1-'Current Inputs'!$C$46)","v":0.99357761981873738},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$58:$AG$61,\nMATCH($C104,'Stock Rollover Scenarios'!$A$58:$A$61,0),\nMATCH(O$102,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*(1-'Current Inputs'!$C$46)","v":0.9922674315594574},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$58:$AG$61,\nMATCH($C104,'Stock Rollover Scenarios'!$A$58:$A$61,0),\nMATCH(P$102,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*(1-'Current Inputs'!$C$46)","v":0.99065960639899142},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$58:$AG$61,\nMATCH($C104,'Stock Rollover Scenarios'!$A$58:$A$61,0),\nMATCH(Q$102,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*(1-'Current Inputs'!$C$46)","v":0.98875388600662095},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$58:$AG$61,\nMATCH($C104,'Stock Rollover Scenarios'!$A$58:$A$61,0),\nMATCH(R$102,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*(1-'Current Inputs'!$C$46)","v":0.9865498701843548},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$58:$AG$61,\nMATCH($C104,'Stock Rollover Scenarios'!$A$58:$A$61,0),\nMATCH(S$102,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*(1-'Current Inputs'!$C$46)","v":0.98404715138260634},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$58:$AG$61,\nMATCH($C104,'Stock Rollover Scenarios'!$A$58:$A$61,0),\nMATCH(T$102,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*(1-'Current Inputs'!$C$46)","v":0.98124537687544722},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$58:$AG$61,\nMATCH($C104,'Stock Rollover Scenarios'!$A$58:$A$61,0),\nMATCH(U$102,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*(1-'Current Inputs'!$C$46)","v":0.97814427163933926},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$58:$AG$61,\nMATCH($C104,'Stock Rollover Scenarios'!$A$58:$A$61,0),\nMATCH(V$102,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*(1-'Current Inputs'!$C$46)","v":0.97474364260466873},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$58:$AG$61,\nMATCH($C104,'Stock Rollover Scenarios'!$A$58:$A$61,0),\nMATCH(W$102,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*(1-'Current Inputs'!$C$46)","v":0.97104337746735281},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$58:$AG$61,\nMATCH($C104,'Stock Rollover Scenarios'!$A$58:$A$61,0),\nMATCH(X$102,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*(1-'Current Inputs'!$C$46)","v":0.96704344703509193},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$58:$AG$61,\nMATCH($C104,'Stock Rollover Scenarios'!$A$58:$A$61,0),\nMATCH(Y$102,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*(1-'Current Inputs'!$C$46)","v":0.96274391821342231},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$58:$AG$61,\nMATCH($C104,'Stock Rollover Scenarios'!$A$58:$A$61,0),\nMATCH(Z$102,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*(1-'Current Inputs'!$C$46)","v":0.95814498467570597},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$58:$AG$61,\nMATCH($C104,'Stock Rollover Scenarios'!$A$58:$A$61,0),\nMATCH(AA$102,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*(1-'Current Inputs'!$C$46)","v":0.95324702371022951},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$58:$AG$61,\nMATCH($C104,'Stock Rollover Scenarios'!$A$58:$A$61,0),\nMATCH(AB$102,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*(1-'Current Inputs'!$C$46)","v":0.9480506905321423},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$58:$AG$61,\nMATCH($C104,'Stock Rollover Scenarios'!$A$58:$A$61,0),\nMATCH(AC$102,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*(1-'Current Inputs'!$C$46)","v":0.94255706534551154},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$58:$AG$61,\nMATCH($C104,'Stock Rollover Scenarios'!$A$58:$A$61,0),\nMATCH(AD$102,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*(1-'Current Inputs'!$C$46)","v":0.93676787333738176},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$58:$AG$61,\nMATCH($C104,'Stock Rollover Scenarios'!$A$58:$A$61,0),\nMATCH(AE$102,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*(1-'Current Inputs'!$C$46)","v":0.93068580276880264},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$58:$AG$61,\nMATCH($C104,'Stock Rollover Scenarios'!$A$58:$A$61,0),\nMATCH(AF$102,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*(1-'Current Inputs'!$C$46)","v":0.92431494941150605},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$58:$AG$61,\nMATCH($C104,'Stock Rollover Scenarios'!$A$58:$A$61,0),\nMATCH(AG$102,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*(1-'Current Inputs'!$C$46)","v":0.9176614123857334},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$58:$AG$61,\nMATCH($C104,'Stock Rollover Scenarios'!$A$58:$A$61,0),\nMATCH(AH$102,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*(1-'Current Inputs'!$C$46)","v":0.91073404814471015}]
[null,"Electric Device Adoption",{"$f":"INDEX('Current Inputs'!$H$28:$K$29,MATCH(B105,'Current Inputs'!$B$28:$B$29,0),MATCH($A$102,'Current Inputs'!$H$15:$K$15,0))","v":"16-4"},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C105,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(D$102,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*'Current Inputs'!$H$23","v":0.99715401148272931},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C105,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(E$102,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*'Current Inputs'!$H$23","v":0.99145866609899103},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C105,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(F$102,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*'Current Inputs'!$H$23","v":0.98343222592892732},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C105,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(G$102,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*'Current Inputs'!$H$23","v":0.97343846145436497},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C105,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(H$102,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*'Current Inputs'!$H$23","v":0.96150574982222381},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C105,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(I$102,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*'Current Inputs'!$H$23","v":0.9475455793002272},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C105,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(J$102,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*'Current Inputs'!$H$23","v":0.93148355268829763},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C105,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(K$102,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*'Current Inputs'!$H$23","v":0.91328677805441871},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C105,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(L$102,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*'Current Inputs'!$H$23","v":0.89297600570197111},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C105,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(M$102,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*'Current Inputs'!$H$23","v":0.87064245333340828},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C105,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(N$102,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*'Current Inputs'!$H$23","v":0.84646800086314156},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C105,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(O$102,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*'Current Inputs'!$H$23","v":0.82051767417802934},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C105,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(P$102,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*'Current Inputs'!$H$23","v":0.79314036879917027},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C105,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(Q$102,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*'Current Inputs'!$H$23","v":0.76458471488206947},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C105,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(R$102,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*'Current Inputs'!$H$23","v":0.73468973072300314},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C105,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(S$102,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*'Current Inputs'!$H$23","v":0.7026035448488912},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C105,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(T$102,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*'Current Inputs'!$H$23","v":0.66704384525838689},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C105,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(U$102,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*'Current Inputs'!$H$23","v":0.6274412961013911},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C105,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(V$102,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*'Current Inputs'!$H$23","v":0.58497535558265867},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C105,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(W$102,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*'Current Inputs'!$H$23","v":0.54184409892515606},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C105,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(X$102,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*'Current Inputs'!$H$23","v":0.49954212338948412},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C105,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(Y$102,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*'Current Inputs'!$H$23","v":0.46102217279030222},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C105,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(Z$102,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*'Current Inputs'!$H$23","v":0.42590479697866934},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C105,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AA$102,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*'Current Inputs'!$H$23","v":0.3937944392051328},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C105,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AB$102,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*'Current Inputs'!$H$23","v":0.36444199436699376},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C105,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AC$102,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*'Current Inputs'!$H$23","v":0.33773669448143273},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C105,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AD$102,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*'Current Inputs'!$H$23","v":0.31364823209891179},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C105,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AE$102,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*'Current Inputs'!$H$23","v":0.29217078102423111},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C105,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AF$102,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*'Current Inputs'!$H$23","v":0.27327938037333988},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C105,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AG$102,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*'Current Inputs'!$H$23","v":0.25690169788207795},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C105,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AH$102,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*'Current Inputs'!$H$23","v":0.24291360214102831}]
[null,"Efficient Gas Adoption",{"$f":"INDEX('Current Inputs'!$H$28:$K$29,MATCH(B106,'Current Inputs'!$B$28:$B$29,0),MATCH($A$102,'Current Inputs'!$H$15:$K$15,0))","v":"16-3"},{"$f":"1-\n(1-D105)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C106,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(D$102,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$H$76","v":0.99999919003493598},{"$f":"1-\n(1-E105)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C106,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(E$102,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$H$76","v":0.99999270456151912},{"$f":"1-\n(1-F105)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C106,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(F$102,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$H$76","v":0.99997255088623294},{"$f":"1-\n(1-G105)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C106,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(G$102,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$H$76","v":0.99992944846700882},{"$f":"1-\n(1-H105)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C106,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(H$102,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$H$76","v":0.99985181927032507},{"$f":"1-\n(1-I105)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C106,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(I$102,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$H$76","v":0.99972485337490513},{"$f":"1-\n(1-J105)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C106,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(J$102,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$H$76","v":0.99953054964477828},{"$f":"1-\n(1-K105)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C106,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(K$102,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$H$76","v":0.99924808171398161},{"$f":"1-\n(1-L105)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C106,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(L$102,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$H$76","v":0.99885458646444958},{"$f":"1-\n(1-M105)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C106,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(M$102,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$H$76","v":0.99832666251204005},{"$f":"1-\n(1-N105)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C106,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(N$102,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$H$76","v":0.99764279252410393},{"$f":"1-\n(1-O105)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C106,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(O$102,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$H$76","v":0.99677860947175356},{"$f":"1-\n(1-P105)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C106,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(P$102,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$H$76","v":0.99572090929794566},{"$f":"1-\n(1-Q105)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C106,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(Q$102,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$H$76","v":0.99445796435328437},{"$f":"1-\n(1-R105)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C106,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(R$102,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$H$76","v":0.99296104610161673},{"$f":"1-\n(1-S105)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C106,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(S$102,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$H$76","v":0.99115553484635543},{"$f":"1-\n(1-T105)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C106,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(T$102,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$H$76","v":0.98891401990196792},{"$f":"1-\n(1-U105)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C106,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(U$102,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$H$76","v":0.98612000121493892},{"$f":"1-\n(1-V105)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C106,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(V$102,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$H$76","v":0.98277545445262593},{"$f":"1-\n(1-W105)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C106,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(W$102,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$H$76","v":0.97900931703102978},{"$f":"1-\n(1-X105)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C106,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(X$102,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$H$76","v":0.97495419137384942},{"$f":"1-\n(1-Y105)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C106,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(Y$102,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$H$76","v":0.9708794816837496},{"$f":"1-\n(1-Z105)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C106,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(Z$102,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$H$76","v":0.96681908397064142},{"$f":"1-\n(1-AA105)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C106,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AA$102,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$H$76","v":0.96278825288345904},{"$f":"1-\n(1-AB105)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C106,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AB$102,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$H$76","v":0.9588062282627785},{"$f":"1-\n(1-AC105)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C106,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AC$102,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$H$76","v":0.95490197502174334},{"$f":"1-\n(1-AD105)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C106,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AD$102,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$H$76","v":0.95111120201998922},{"$f":"1-\n(1-AE105)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C106,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AE$102,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$H$76","v":0.94747025576292032},{"$f":"1-\n(1-AF105)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C106,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AF$102,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$H$76","v":0.94400898609309181},{"$f":"1-\n(1-AG105)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C106,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AG$102,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$H$76","v":0.94074412447802591},{"$f":"1-\n(1-AH105)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C106,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AH$102,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$H$76","v":0.93767607186612489}]
[null,"Final Multiplier - Space Heating",null,{"$f":"D103*D104*D106*D105","v":0.99705699662880976},0.9911465778702393,0.98278032496873002,0.97232913530915732,0.95983176334049336,0.94520346532710586,0.92836566970507384,0.90927790994930036,0.88795436681793327,0.86448330460996081,0.83904917543025337,0.8115501960276269,0.782369906540889,0.75179640606183684,0.71970616796180642,0.68527999772585202,0.64727754187957598,0.60520956415632743,0.56037955568504938,0.51510978947383479,0.47097983433582746,0.43092125891004612,0.39453812523362103,0.36141470582456847,0.33127664558435715,0.30397977787744002,0.27945129646553879,0.25763535196517218,0.23845309836598927,0.22177927486147964,0.20744178503715363]
[]
[]
["WH","Water Heating Multiplier","Scen. Code",2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Electric Device Adoption",{"$f":"INDEX('Current Inputs'!$H$28:$K$29,MATCH(B111,'Current Inputs'!$B$28:$B$29,0),MATCH($A$110,'Current Inputs'!$H$15:$K$15,0))","v":"10-4"},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C111,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(D$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.99520136867833942},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C111,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(E$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.98492787856178243},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C111,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(F$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.96944840643279695},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C111,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(G$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.9495620635795301},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C111,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(H$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.92607460198784097},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C111,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(I$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.89958598214934482},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C111,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(J$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.87056288737401166},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C111,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(K$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.83938717534704188},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C111,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(L$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.80622518251173925},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C111,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(M$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.77084055144533137},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C111,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(N$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.73260821063444248},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C111,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(O$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.69047579720747954},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C111,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(P$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.64436638644044197},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C111,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(Q$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.59514406900670958},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C111,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(R$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.54433539663627761},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C111,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(S$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.49344115675674372},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C111,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(T$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.44341441465254183},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C111,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(U$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.39456421645759965},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C111,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(V$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.34671464842433652},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C111,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(W$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.29940487413634675},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C111,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(X$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.25206250803581509},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C111,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(Y$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.20879502350569434},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C111,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(Z$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.16939253899036644},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C111,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AA$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.1339017960433232},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C111,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AB$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.10254749811313013},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C111,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AC$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":7.5606823145686564E-2},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C111,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AD$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":5.3275750020655543E-2},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C111,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AE$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":3.5565226411223616E-2},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C111,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AF$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":2.2248814681454898E-2},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C111,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AG$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":1.2863440673558157E-2},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C111,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AH$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":6.7536861764908585E-3}]
[null,"Efficient Gas Adoption",{"$f":"INDEX('Current Inputs'!$H$28:$K$29,MATCH(B112,'Current Inputs'!$B$28:$B$29,0),MATCH($A$110,'Current Inputs'!$H$15:$K$15,0))","v":"10-3"},{"$f":"1-\n(1-D111)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C112,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(D$110,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$I$76","v":0.99999539462748777},{"$f":"1-\n(1-E111)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C112,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(E$110,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$I$76","v":0.99995456623107037},{"$f":"1-\n(1-F111)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C112,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(F$110,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$I$76","v":0.9998133200261009},{"$f":"1-\n(1-G111)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C112,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(G$110,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$I$76","v":0.9994912029139289},{"$f":"1-\n(1-H111)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C112,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(H$110,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$I$76","v":0.99890700710574876},{"$f":"1-\n(1-I111)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C112,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(I$110,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$I$76","v":0.99798340500381766},{"$f":"1-\n(1-J111)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C112,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(J$110,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$I$76","v":0.99664920677500946},{"$f":"1-\n(1-K111)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C112,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(K$110,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$I$76","v":0.99484070411139958},{"$f":"1-\n(1-L111)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C112,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(L$110,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$I$76","v":0.99249026402147822},{"$f":"1-\n(1-M111)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C112,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(M$110,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$I$76","v":0.98949718942762399},{"$f":"1-\n(1-N111)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C112,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(N$110,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$I$76","v":0.98570032619597703},{"$f":"1-\n(1-O111)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C112,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(O$110,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$I$76","v":0.98083895357713091},{"$f":"1-\n(1-P111)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C112,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(P$110,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$I$76","v":0.97470494658131424},{"$f":"1-\n(1-Q111)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C112,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(Q$110,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$I$76","v":0.96721833502791121},{"$f":"1-\n(1-R111)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C112,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(R$110,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$I$76","v":0.95847395384827638},{"$f":"1-\n(1-S111)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C112,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(S$110,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$I$76","v":0.94867962766641079},{"$f":"1-\n(1-T111)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C112,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(T$110,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$I$76","v":0.93804249723668542},{"$f":"1-\n(1-U111)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C112,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(U$110,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$I$76","v":0.92668950240128001},{"$f":"1-\n(1-V111)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C112,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(V$110,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$I$76","v":0.91464364988333235},{"$f":"1-\n(1-W111)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C112,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(W$110,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$I$76","v":0.90183329392321843},{"$f":"1-\n(1-X111)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C112,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(X$110,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$I$76","v":0.88811790162286497},{"$f":"1-\n(1-Y111)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C112,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(Y$110,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$I$76","v":0.87443177399874239},{"$f":"1-\n(1-Z111)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C112,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(Z$110,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$I$76","v":0.86084900693858013},{"$f":"1-\n(1-AA111)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C112,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AA$110,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$I$76","v":0.84750934833137481},{"$f":"1-\n(1-AB111)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C112,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AB$110,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$I$76","v":0.83461981759588622},{"$f":"1-\n(1-AC111)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C112,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AC$110,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$I$76","v":0.82242641274018846},{"$f":"1-\n(1-AD111)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C112,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AD$110,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$I$76","v":0.81116517537914556},{"$f":"1-\n(1-AE111)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C112,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AE$110,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$I$76","v":0.80100989632839359},{"$f":"1-\n(1-AF111)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C112,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AF$110,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$I$76","v":0.79203380767023579},{"$f":"1-\n(1-AG111)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C112,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AG$110,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$I$76","v":0.78419540398510668},{"$f":"1-\n(1-AH111)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C112,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AH$110,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$I$76","v":0.7773495050832907}]
[null,"Final Multiplier - Water Heating",null,{"$f":"D112*D111","v":0.99519678540531198},0.98488312957613555,0.96926742982958758,0.9490789291685372,0.92506240902832171,0.8977718815591067,0.86764581114907058,0.83505652854432999,0.80017064425184059,0.76274455915199524,0.72213215219622096,0.67724555840331946,0.62806710427422552,0.5756342555264059,0.52173129983354272,0.46811757286727068,0.41594156483141348,0.36563851741444398,0.31712035150285151,0.27001328385904821,0.22386122571456463,0.18257700280619343,0.14582139897266166,0.1134830239050775,8.5588174170095149E-2,6.2181048338388854E-2,4.3215433108960574E-2,2.8488098320550076E-2,1.7621813408302166E-2,1.0087451055639391E-2,5.2499746067830311E-3]
[]
["CK","Cooking Multiplier","Scen. Code",2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Electric Device Adoption",{"$f":"INDEX('Current Inputs'!$H$28:$K$29,MATCH(B116,'Current Inputs'!$B$28:$B$29,0),MATCH($A$115,'Current Inputs'!$H$15:$K$15,0))","v":"10-4"},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C116,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(D$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.99520136867833942},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C116,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(E$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.98492787856178243},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C116,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(F$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.96944840643279695},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C116,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(G$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.9495620635795301},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C116,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(H$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.92607460198784097},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C116,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(I$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.89958598214934482},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C116,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(J$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.87056288737401166},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C116,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(K$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.83938717534704188},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C116,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(L$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.80622518251173925},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C116,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(M$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.77084055144533137},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C116,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(N$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.73260821063444248},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C116,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(O$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.69047579720747954},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C116,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(P$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.64436638644044197},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C116,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(Q$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.59514406900670958},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C116,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(R$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.54433539663627761},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C116,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(S$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.49344115675674372},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C116,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(T$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.44341441465254183},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C116,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(U$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.39456421645759965},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C116,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(V$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.34671464842433652},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C116,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(W$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.29940487413634675},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C116,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(X$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.25206250803581509},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C116,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(Y$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.20879502350569434},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C116,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(Z$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.16939253899036644},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C116,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AA$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.1339017960433232},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C116,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AB$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.10254749811313013},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C116,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AC$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":7.5606823145686564E-2},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C116,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AD$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":5.3275750020655543E-2},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C116,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AE$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":3.5565226411223616E-2},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C116,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AF$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":2.2248814681454898E-2},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C116,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AG$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":1.2863440673558157E-2},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C116,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AH$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":6.7536861764908585E-3}]
[null,"Efficient Gas Adoption",{"$f":"INDEX('Current Inputs'!$H$28:$K$29,MATCH(B117,'Current Inputs'!$B$28:$B$29,0),MATCH($A$115,'Current Inputs'!$H$15:$K$15,0))","v":"10-3"},{"$f":"1-\n(1-D116)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C117,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(D$115,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$H$76","v":0.99999815785099511},{"$f":"1-\n(1-E116)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C117,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(E$115,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$H$76","v":0.99998182649242817},{"$f":"1-\n(1-F116)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C117,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(F$115,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$H$76","v":0.99992532801044032},{"$f":"1-\n(1-G116)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C117,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(G$115,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$H$76","v":0.99979648116557163},{"$f":"1-\n(1-H116)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C117,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(H$115,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$H$76","v":0.99956280284229948},{"$f":"1-\n(1-I116)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C117,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(I$115,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$H$76","v":0.99919336200152709},{"$f":"1-\n(1-J116)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C117,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(J$115,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$H$76","v":0.99865968271000383},{"$f":"1-\n(1-K116)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C117,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(K$115,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$H$76","v":0.99793628164455983},{"$f":"1-\n(1-L116)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C117,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(L$115,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$H$76","v":0.99699610560859131},{"$f":"1-\n(1-M116)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C117,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(M$115,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$H$76","v":0.99579887577104964},{"$f":"1-\n(1-N116)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C117,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(N$115,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$H$76","v":0.99428013047839081},{"$f":"1-\n(1-O116)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C117,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(O$115,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$H$76","v":0.99233558143085243},{"$f":"1-\n(1-P116)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C117,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(P$115,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$H$76","v":0.98988197863252569},{"$f":"1-\n(1-Q116)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C117,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(Q$115,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$H$76","v":0.98688733401116446},{"$f":"1-\n(1-R116)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C117,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(R$115,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$H$76","v":0.98338958153931055},{"$f":"1-\n(1-S116)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C117,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(S$115,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$H$76","v":0.97947185106656431},{"$f":"1-\n(1-T116)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C117,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(T$115,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$H$76","v":0.97521699889467417},{"$f":"1-\n(1-U116)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C117,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(U$115,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$H$76","v":0.97067580096051198},{"$f":"1-\n(1-V116)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C117,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(V$115,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$H$76","v":0.96585745995333294},{"$f":"1-\n(1-W116)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C117,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(W$115,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$H$76","v":0.96073331756928737},{"$f":"1-\n(1-X116)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C117,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(X$115,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$H$76","v":0.95524716064914605},{"$f":"1-\n(1-Y116)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C117,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(Y$115,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$H$76","v":0.949772709599497},{"$f":"1-\n(1-Z116)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C117,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(Z$115,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$H$76","v":0.94433960277543205},{"$f":"1-\n(1-AA116)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C117,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AA$115,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$H$76","v":0.93900373933254999},{"$f":"1-\n(1-AB116)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C117,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AB$115,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$H$76","v":0.93384792703835451},{"$f":"1-\n(1-AC116)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C117,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AC$115,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$H$76","v":0.92897056509607534},{"$f":"1-\n(1-AD116)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C117,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AD$115,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$H$76","v":0.92446607015165827},{"$f":"1-\n(1-AE116)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C117,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AE$115,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$H$76","v":0.92040395853135748},{"$f":"1-\n(1-AF116)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C117,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AF$115,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$H$76","v":0.91681352306809427},{"$f":"1-\n(1-AG116)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C117,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AG$115,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$H$76","v":0.91367816159404269},{"$f":"1-\n(1-AH116)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C117,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AH$115,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$H$76","v":0.91093980203331626}]
[null,"Final Multiplier - Cooking",null,{"$f":"D117*D116","v":0.99519953536912842},0.98490997896752364,0.96937601579151311,0.94936880981513294,0.9256697248040332,0.89886034191324959,0.86939605688403532,0.83765491662595715,0.80380336720777978,0.76760215452799696,0.72841778725915385,0.68518370168581555,0.63784667357395541,0.58734014361458808,0.53529375791518363,0.4833117232009545,0.43242527472409048,0.38299393684033733,0.33487692965574251,0.28764823802542733,0.24078199510731493,0.198307815225894,0.15996408298328452,0.12573428718802493,9.5763768535916144E-2,7.0236513222767472E-2,4.925162325597756E-2,3.27343751749542E-2,2.0398014172193803E-2,1.1753044826390651E-2,6.1522015486077273E-3]
[]
["CD","Clothes Drying Multiplier","Scen. Code",2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Electric Device Adoption",{"$f":"INDEX('Current Inputs'!$H$28:$K$29,MATCH(B121,'Current Inputs'!$B$28:$B$29,0),MATCH($A$120,'Current Inputs'!$H$15:$K$15,0))","v":"16-4"},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C121,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(D$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.99644251435341158},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C121,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(E$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.98932333262373873},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C121,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(F$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.97929028241115912},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C121,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(G$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.96679807681795615},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C121,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(H$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.95188218727777973},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C121,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(I$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.934431974125284},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C121,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(J$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.9143544408603721},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C121,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(K$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.89160847256802334},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C121,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(L$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.86622000712746394},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C121,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(M$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.83830306666676035},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C121,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(N$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.80808500107892689},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C121,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(O$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.77564709272253674},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C121,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(P$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.74142546099896278},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C121,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(Q$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.7057308936025869},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C121,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(R$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.66836216340375387},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C121,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(S$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.62825443106111412},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C121,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(T$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.58380480657298361},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C121,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(U$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.53430162012673899},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C121,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(V$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.4812191944783234},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C121,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(W$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.42730512365644513},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C121,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(X$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.3744276542368552},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C121,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(Y$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.3262777159878778},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C121,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(Z$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.28238099622333668},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C121,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AA$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.24224304900641602},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C121,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AB$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.20555249295874223},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C121,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AC$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.17217086810179094},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C121,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AD$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.14206029012363985},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C121,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AE$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.115213476280289},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C121,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AF$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":9.1599225466674872E-2},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C121,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AG$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":7.1127122352597438E-2},{"$f":"1-\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C121,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AH$77,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":5.3642002676285383E-2}]
[null,"Efficient Gas Adoption",{"$f":"INDEX('Current Inputs'!$H$28:$K$29,MATCH(B122,'Current Inputs'!$B$28:$B$29,0),MATCH($A$120,'Current Inputs'!$H$15:$K$15,0))","v":"16-3"},{"$f":"1-\n(1-D121)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C122,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(D$120,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$H$76","v":0.99999898754366989},{"$f":"1-\n(1-E121)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C122,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(E$120,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$H$76","v":0.9999908807018989},{"$f":"1-\n(1-F121)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C122,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(F$120,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$H$76","v":0.99996568860779123},{"$f":"1-\n(1-G121)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C122,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(G$120,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$H$76","v":0.99991181058376111},{"$f":"1-\n(1-H121)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C122,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(H$120,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$H$76","v":0.99981477408790631},{"$f":"1-\n(1-I121)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C122,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(I$120,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$H$76","v":0.99965606671863139},{"$f":"1-\n(1-J121)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C122,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(J$120,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$H$76","v":0.99941318705597282},{"$f":"1-\n(1-K121)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C122,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(K$120,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$H$76","v":0.99906010214247709},{"$f":"1-\n(1-L121)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C122,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(L$120,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$H$76","v":0.99856823308056197},{"$f":"1-\n(1-M121)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C122,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(M$120,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$H$76","v":0.99790832814005004},{"$f":"1-\n(1-N121)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C122,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(N$120,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$H$76","v":0.99705349065512994},{"$f":"1-\n(1-O121)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C122,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(O$120,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$H$76","v":0.99597326183969204},{"$f":"1-\n(1-P121)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C122,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(P$120,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$H$76","v":0.9946511366224321},{"$f":"1-\n(1-Q121)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C122,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(Q$120,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$H$76","v":0.99307245544160549},{"$f":"1-\n(1-R121)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C122,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(R$120,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$H$76","v":0.99120130762702097},{"$f":"1-\n(1-S121)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C122,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(S$120,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$H$76","v":0.98894441855794435},{"$f":"1-\n(1-T121)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C122,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(T$120,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$H$76","v":0.9861425248774599},{"$f":"1-\n(1-U121)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C122,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(U$120,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$H$76","v":0.98265000151867365},{"$f":"1-\n(1-V121)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C122,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(V$120,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$H$76","v":0.97846931806578241},{"$f":"1-\n(1-W121)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C122,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(W$120,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$H$76","v":0.97376164628878725},{"$f":"1-\n(1-X121)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C122,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(X$120,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$H$76","v":0.96869273921731169},{"$f":"1-\n(1-Y121)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C122,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(Y$120,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$H$76","v":0.96359935210468695},{"$f":"1-\n(1-Z121)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C122,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(Z$120,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$H$76","v":0.95852385496330184},{"$f":"1-\n(1-AA121)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C122,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AA$120,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$H$76","v":0.95348531610432385},{"$f":"1-\n(1-AB121)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C122,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AB$120,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$H$76","v":0.94850778532847313},{"$f":"1-\n(1-AC121)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C122,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AC$120,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$H$76","v":0.94362746877717918},{"$f":"1-\n(1-AD121)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C122,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AD$120,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$H$76","v":0.93888900252498653},{"$f":"1-\n(1-AE121)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C122,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AE$120,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$H$76","v":0.93433781970365037},{"$f":"1-\n(1-AF121)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C122,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AF$120,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$H$76","v":0.93001123261636476},{"$f":"1-\n(1-AG121)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C122,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AG$120,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$H$76","v":0.92593015559753244},{"$f":"1-\n(1-AH121)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH($C122,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AH$120,'Stock Rollover Scenarios'!$C$43:$AG$43,0))*\n'Current Inputs'!$H$76","v":0.92209508983265609}]
[null,"Final Multiplier - Clothes Drying",null,{"$f":"D122*D121","v":0.99644150549888033},0.98931431068935016,0.97925668159819301,0.9667128154599407,0.95170587403143547,0.9341105918702074,0.91381788583904644,0.89077045167490743,0.86497978197630343,0.83654961173210374,0.80570397107179847,0.77252376497533892,0.737459677503429,0.70084191139091945,0.66248145033422545,0.6213087130321856,0.57571474598947914,0.52503148782896991,0.47085821706137021,0.41609334067933385,0.36270535002141174,0.31440099573211611,0.27066892106837026,0.2309751901559578,0.19496813986504316,0.16246516046406256,0.13337884409259443,0.10764830822820345,8.518830858296661E-2,6.5858747467145276E-2,4.946302727659295E-2]
[]
[]
[null,"New Device Sales - Residential"]
[]
[null,"Adoption scenario","Device type",null,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
["SH","Space Heating","Electric",null,{"$f":"MAX(E177-D177,0)\n+(D177*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A129,'Current Inputs'!$C$69:$F$69,0)))","v":0},{"$f":"MAX(F177-E177,0)\n+(E177*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A129,'Current Inputs'!$C$69:$F$69,0)))","v":0},{"$f":"MAX(G177-F177,0)\n+(F177*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A129,'Current Inputs'!$C$69:$F$69,0)))","v":0},{"$f":"MAX(H177-G177,0)\n+(G177*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A129,'Current Inputs'!$C$69:$F$69,0)))","v":0},{"$f":"MAX(I177-H177,0)\n+(H177*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A129,'Current Inputs'!$C$69:$F$69,0)))","v":0},{"$f":"MAX(J177-I177,0)\n+(I177*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A129,'Current Inputs'!$C$69:$F$69,0)))","v":0},{"$f":"MAX(K177-J177,0)\n+(J177*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A129,'Current Inputs'!$C$69:$F$69,0)))","v":0},{"$f":"MAX(L177-K177,0)\n+(K177*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A129,'Current Inputs'!$C$69:$F$69,0)))","v":0},{"$f":"MAX(M177-L177,0)\n+(L177*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A129,'Current Inputs'!$C$69:$F$69,0)))","v":0},{"$f":"MAX(N177-M177,0)\n+(M177*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A129,'Current Inputs'!$C$69:$F$69,0)))","v":0},{"$f":"MAX(O177-N177,0)\n+(N177*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A129,'Current Inputs'!$C$69:$F$69,0)))","v":0},{"$f":"MAX(P177-O177,0)\n+(O177*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A129,'Current Inputs'!$C$69:$F$69,0)))","v":0},{"$f":"MAX(Q177-P177,0)\n+(P177*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A129,'Current Inputs'!$C$69:$F$69,0)))","v":0},{"$f":"MAX(R177-Q177,0)\n+(Q177*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A129,'Current Inputs'!$C$69:$F$69,0)))","v":0},{"$f":"MAX(S177-R177,0)\n+(R177*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A129,'Current Inputs'!$C$69:$F$69,0)))","v":0},{"$f":"MAX(T177-S177,0)\n+(S177*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A129,'Current Inputs'!$C$69:$F$69,0)))","v":0},{"$f":"MAX(U177-T177,0)\n+(T177*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A129,'Current Inputs'!$C$69:$F$69,0)))","v":0},{"$f":"MAX(V177-U177,0)\n+(U177*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A129,'Current Inputs'!$C$69:$F$69,0)))","v":0},{"$f":"MAX(W177-V177,0)\n+(V177*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A129,'Current Inputs'!$C$69:$F$69,0)))","v":0},{"$f":"MAX(X177-W177,0)\n+(W177*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A129,'Current Inputs'!$C$69:$F$69,0)))","v":0},{"$f":"MAX(Y177-X177,0)\n+(X177*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A129,'Current Inputs'!$C$69:$F$69,0)))","v":0},{"$f":"MAX(Z177-Y177,0)\n+(Y177*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A129,'Current Inputs'!$C$69:$F$69,0)))","v":0},{"$f":"MAX(AA177-Z177,0)\n+(Z177*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A129,'Current Inputs'!$C$69:$F$69,0)))","v":0},{"$f":"MAX(AB177-AA177,0)\n+(AA177*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A129,'Current Inputs'!$C$69:$F$69,0)))","v":0},{"$f":"MAX(AC177-AB177,0)\n+(AB177*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A129,'Current Inputs'!$C$69:$F$69,0)))","v":0},{"$f":"MAX(AD177-AC177,0)\n+(AC177*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A129,'Current Inputs'!$C$69:$F$69,0)))","v":0},{"$f":"MAX(AE177-AD177,0)\n+(AD177*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A129,'Current Inputs'!$C$69:$F$69,0)))","v":0},{"$f":"MAX(AF177-AE177,0)\n+(AE177*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A129,'Current Inputs'!$C$69:$F$69,0)))","v":0},{"$f":"MAX(AG177-AF177,0)\n+(AF177*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A129,'Current Inputs'!$C$69:$F$69,0)))","v":0},{"$f":"MAX(AH177-AG177,0)\n+(AG177*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A129,'Current Inputs'!$C$69:$F$69,0)))","v":0}]
["SH","Space Heating","Hybrid electric",null,{"$f":"MAX(E178-D178,0)\n+(D178*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A130,'Current Inputs'!$C$69:$F$69,0)))","v":5916.5643762006821},{"$f":"MAX(F178-E178,0)\n+(E178*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A130,'Current Inputs'!$C$69:$F$69,0)))","v":8776.9824886817551},{"$f":"MAX(G178-F178,0)\n+(F178*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A130,'Current Inputs'!$C$69:$F$69,0)))","v":11505.012659400509},{"$f":"MAX(H178-G178,0)\n+(G178*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A130,'Current Inputs'!$C$69:$F$69,0)))","v":14408.00286674963},{"$f":"MAX(I178-H178,0)\n+(H178*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A130,'Current Inputs'!$C$69:$F$69,0)))","v":17609.486524942346},{"$f":"MAX(J178-I178,0)\n+(I178*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A130,'Current Inputs'!$C$69:$F$69,0)))","v":21108.768234026775},{"$f":"MAX(K178-J178,0)\n+(J178*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A130,'Current Inputs'!$C$69:$F$69,0)))","v":24878.998083974759},{"$f":"MAX(L178-K178,0)\n+(K178*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A130,'Current Inputs'!$C$69:$F$69,0)))","v":28871.52457930538},{"$f":"MAX(M178-L178,0)\n+(L178*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A130,'Current Inputs'!$C$69:$F$69,0)))","v":33006.594211697578},{"$f":"MAX(N178-M178,0)\n+(M178*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A130,'Current Inputs'!$C$69:$F$69,0)))","v":37177.643843964572},{"$f":"MAX(O178-N178,0)\n+(N178*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A130,'Current Inputs'!$C$69:$F$69,0)))","v":41503.085867236492},{"$f":"MAX(P178-O178,0)\n+(O178*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A130,'Current Inputs'!$C$69:$F$69,0)))","v":45655.257823033746},{"$f":"MAX(Q178-P178,0)\n+(P178*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A130,'Current Inputs'!$C$69:$F$69,0)))","v":49694.578157817879},{"$f":"MAX(R178-Q178,0)\n+(Q178*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A130,'Current Inputs'!$C$69:$F$69,0)))","v":54086.92751884021},{"$f":"MAX(S178-R178,0)\n+(R178*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A130,'Current Inputs'!$C$69:$F$69,0)))","v":59642.544873827384},{"$f":"MAX(T178-S178,0)\n+(S178*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A130,'Current Inputs'!$C$69:$F$69,0)))","v":66978.189611367561},{"$f":"MAX(U178-T178,0)\n+(T178*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A130,'Current Inputs'!$C$69:$F$69,0)))","v":75397.009926031402},{"$f":"MAX(V178-U178,0)\n+(U178*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A130,'Current Inputs'!$C$69:$F$69,0)))","v":82887.803974339316},{"$f":"MAX(W178-V178,0)\n+(V178*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A130,'Current Inputs'!$C$69:$F$69,0)))","v":88075.765002322398},{"$f":"MAX(X178-W178,0)\n+(W178*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A130,'Current Inputs'!$C$69:$F$69,0)))","v":91564.306324630117},{"$f":"MAX(Y178-X178,0)\n+(X178*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A130,'Current Inputs'!$C$69:$F$69,0)))","v":91365.085741535295},{"$f":"MAX(Z178-Y178,0)\n+(Y178*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A130,'Current Inputs'!$C$69:$F$69,0)))","v":91392.136321692014},{"$f":"MAX(AA178-Z178,0)\n+(Z178*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A130,'Current Inputs'!$C$69:$F$69,0)))","v":91368.354632636765},{"$f":"MAX(AB178-AA178,0)\n+(AA178*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A130,'Current Inputs'!$C$69:$F$69,0)))","v":91498.184726739346},{"$f":"MAX(AC178-AB178,0)\n+(AB178*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A130,'Current Inputs'!$C$69:$F$69,0)))","v":91504.174500788649},{"$f":"MAX(AD178-AC178,0)\n+(AC178*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A130,'Current Inputs'!$C$69:$F$69,0)))","v":91290.596288341752},{"$f":"MAX(AE178-AD178,0)\n+(AD178*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A130,'Current Inputs'!$C$69:$F$69,0)))","v":90823.914915063622},{"$f":"MAX(AF178-AE178,0)\n+(AE178*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A130,'Current Inputs'!$C$69:$F$69,0)))","v":90124.548402193963},{"$f":"MAX(AG178-AF178,0)\n+(AF178*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A130,'Current Inputs'!$C$69:$F$69,0)))","v":89252.903100991622},{"$f":"MAX(AH178-AG178,0)\n+(AG178*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A130,'Current Inputs'!$C$69:$F$69,0)))","v":88281.887757439254}]
["SH","Space Heating","Efficient gas",null,{"$f":"MAX(E179-D179,0)\n+(D179*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A131,'Current Inputs'!$C$69:$F$69,0)))","v":4667.681695139253},{"$f":"MAX(F179-E179,0)\n+(E179*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A131,'Current Inputs'!$C$69:$F$69,0)))","v":6811.786259948859},{"$f":"MAX(G179-F179,0)\n+(F179*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A131,'Current Inputs'!$C$69:$F$69,0)))","v":8741.031042611372},{"$f":"MAX(H179-G179,0)\n+(G179*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A131,'Current Inputs'!$C$69:$F$69,0)))","v":10666.892617457503},{"$f":"MAX(I179-H179,0)\n+(H179*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A131,'Current Inputs'!$C$69:$F$69,0)))","v":12640.933077226966},{"$f":"MAX(J179-I179,0)\n+(I179*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A131,'Current Inputs'!$C$69:$F$69,0)))","v":14611.458452473369},{"$f":"MAX(K179-J179,0)\n+(J179*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A131,'Current Inputs'!$C$69:$F$69,0)))","v":16505.000700344714},{"$f":"MAX(L179-K179,0)\n+(K179*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A131,'Current Inputs'!$C$69:$F$69,0)))","v":18235.091874953177},{"$f":"MAX(M179-L179,0)\n+(L179*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A131,'Current Inputs'!$C$69:$F$69,0)))","v":19704.235964938875},{"$f":"MAX(N179-M179,0)\n+(M179*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A131,'Current Inputs'!$C$69:$F$69,0)))","v":20818.797396139511},{"$f":"MAX(O179-N179,0)\n+(N179*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A131,'Current Inputs'!$C$69:$F$69,0)))","v":21613.084680828237},{"$f":"MAX(P179-O179,0)\n+(O179*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A131,'Current Inputs'!$C$69:$F$69,0)))","v":21919.763288873},{"$f":"MAX(Q179-P179,0)\n+(P179*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A131,'Current Inputs'!$C$69:$F$69,0)))","v":21788.646100240381},{"$f":"MAX(R179-Q179,0)\n+(Q179*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A131,'Current Inputs'!$C$69:$F$69,0)))","v":21374.946400550885},{"$f":"MAX(S179-R179,0)\n+(R179*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A131,'Current Inputs'!$C$69:$F$69,0)))","v":20757.902875876753},{"$f":"MAX(T179-S179,0)\n+(S179*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A131,'Current Inputs'!$C$69:$F$69,0)))","v":19715.350123084179},{"$f":"MAX(U179-T179,0)\n+(T179*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A131,'Current Inputs'!$C$69:$F$69,0)))","v":17664.751095383072},{"$f":"MAX(V179-U179,0)\n+(U179*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A131,'Current Inputs'!$C$69:$F$69,0)))","v":14268.070247019299},{"$f":"MAX(W179-V179,0)\n+(V179*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A131,'Current Inputs'!$C$69:$F$69,0)))","v":11990.041945038469},{"$f":"MAX(X179-W179,0)\n+(W179*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A131,'Current Inputs'!$C$69:$F$69,0)))","v":11863.061932946184},{"$f":"MAX(Y179-X179,0)\n+(X179*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A131,'Current Inputs'!$C$69:$F$69,0)))","v":11459.570511586611},{"$f":"MAX(Z179-Y179,0)\n+(Y179*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A131,'Current Inputs'!$C$69:$F$69,0)))","v":10878.76674726174},{"$f":"MAX(AA179-Z179,0)\n+(Z179*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A131,'Current Inputs'!$C$69:$F$69,0)))","v":10163.73976840373},{"$f":"MAX(AB179-AA179,0)\n+(AA179*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A131,'Current Inputs'!$C$69:$F$69,0)))","v":9342.2935333625683},{"$f":"MAX(AC179-AB179,0)\n+(AB179*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A131,'Current Inputs'!$C$69:$F$69,0)))","v":8443.7646636394657},{"$f":"MAX(AD179-AC179,0)\n+(AC179*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A131,'Current Inputs'!$C$69:$F$69,0)))","v":7495.2409927750095},{"$f":"MAX(AE179-AD179,0)\n+(AD179*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A131,'Current Inputs'!$C$69:$F$69,0)))","v":6524.7546564855284},{"$f":"MAX(AF179-AE179,0)\n+(AE179*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A131,'Current Inputs'!$C$69:$F$69,0)))","v":5560.4122505111964},{"$f":"MAX(AG179-AF179,0)\n+(AF179*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A131,'Current Inputs'!$C$69:$F$69,0)))","v":4628.4583848158672},{"$f":"MAX(AH179-AG179,0)\n+(AG179*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A131,'Current Inputs'!$C$69:$F$69,0)))","v":3751.0271117088737}]
["SH","Space Heating","Reference",null,{"$f":"MAX(E180-D180,0)\n+(D180*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A132,'Current Inputs'!$C$69:$F$69,0)))","v":49152.732563644604},{"$f":"MAX(F180-E180,0)\n+(E180*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A132,'Current Inputs'!$C$69:$F$69,0)))","v":49129.843599478903},{"$f":"MAX(G180-F180,0)\n+(F180*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A132,'Current Inputs'!$C$69:$F$69,0)))","v":48824.031239180389},{"$f":"MAX(H180-G180,0)\n+(G180*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A132,'Current Inputs'!$C$69:$F$69,0)))","v":48282.066594418371},{"$f":"MAX(I180-H180,0)\n+(H180*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A132,'Current Inputs'!$C$69:$F$69,0)))","v":47502.482050441773},{"$f":"MAX(J180-I180,0)\n+(I180*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A132,'Current Inputs'!$C$69:$F$69,0)))","v":46478.695879445251},{"$f":"MAX(K180-J180,0)\n+(J180*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A132,'Current Inputs'!$C$69:$F$69,0)))","v":45208.689651365326},{"$f":"MAX(L180-K180,0)\n+(K180*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A132,'Current Inputs'!$C$69:$F$69,0)))","v":43699.5154392392},{"$f":"MAX(M180-L180,0)\n+(L180*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A132,'Current Inputs'!$C$69:$F$69,0)))","v":41964.487013603924},{"$f":"MAX(N180-M180,0)\n+(M180*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A132,'Current Inputs'!$C$69:$F$69,0)))","v":40024.025782963901},{"$f":"MAX(O180-N180,0)\n+(N180*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A132,'Current Inputs'!$C$69:$F$69,0)))","v":37910.352713813816},{"$f":"MAX(P180-O180,0)\n+(O180*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A132,'Current Inputs'!$C$69:$F$69,0)))","v":35645.613304217244},{"$f":"MAX(Q180-P180,0)\n+(P180*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A132,'Current Inputs'!$C$69:$F$69,0)))","v":33280.360437063653},{"$f":"MAX(R180-Q180,0)\n+(Q180*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A132,'Current Inputs'!$C$69:$F$69,0)))","v":30851.548502993541},{"$f":"MAX(S180-R180,0)\n+(R180*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A132,'Current Inputs'!$C$69:$F$69,0)))","v":28360.233364615335},{"$f":"MAX(T180-S180,0)\n+(S180*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A132,'Current Inputs'!$C$69:$F$69,0)))","v":25748.326211637028},{"$f":"MAX(U180-T180,0)\n+(T180*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A132,'Current Inputs'!$C$69:$F$69,0)))","v":22938.381139485649},{"$f":"MAX(V180-U180,0)\n+(U180*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A132,'Current Inputs'!$C$69:$F$69,0)))","v":19937.15024922106},{"$f":"MAX(W180-V180,0)\n+(V180*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A132,'Current Inputs'!$C$69:$F$69,0)))","v":16899.909787518165},{"$f":"MAX(X180-W180,0)\n+(W180*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A132,'Current Inputs'!$C$69:$F$69,0)))","v":14030.006136493008},{"$f":"MAX(Y180-X180,0)\n+(X180*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A132,'Current Inputs'!$C$69:$F$69,0)))","v":11438.601436869081},{"$f":"MAX(Z180-Y180,0)\n+(Y180*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A132,'Current Inputs'!$C$69:$F$69,0)))","v":9256.2253585903527},{"$f":"MAX(AA180-Z180,0)\n+(Z180*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A132,'Current Inputs'!$C$69:$F$69,0)))","v":7421.5319601854617},{"$f":"MAX(AB180-AA180,0)\n+(AA180*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A132,'Current Inputs'!$C$69:$F$69,0)))","v":5876.9604101990071},{"$f":"MAX(AC180-AB180,0)\n+(AB180*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A132,'Current Inputs'!$C$69:$F$69,0)))","v":4583.695564791471},{"$f":"MAX(AD180-AC180,0)\n+(AC180*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A132,'Current Inputs'!$C$69:$F$69,0)))","v":3511.500606057039},{"$f":"MAX(AE180-AD180,0)\n+(AD180*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A132,'Current Inputs'!$C$69:$F$69,0)))","v":2635.3742045896443},{"$f":"MAX(AF180-AE180,0)\n+(AE180*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A132,'Current Inputs'!$C$69:$F$69,0)))","v":1932.1470939609542},{"$f":"MAX(AG180-AF180,0)\n+(AF180*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A132,'Current Inputs'!$C$69:$F$69,0)))","v":1378.927284109471},{"$f":"MAX(AH180-AG180,0)\n+(AG180*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A132,'Current Inputs'!$C$69:$F$69,0)))","v":952.94840693063088}]
["WH","Water Heating","Electric",null,{"$f":"MAX(E181-D181,0)\n+(D181*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A133,'Current Inputs'!$C$69:$F$69,0)))","v":8660.5633843408941},{"$f":"MAX(F181-E181,0)\n+(E181*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A133,'Current Inputs'!$C$69:$F$69,0)))","v":13910.731645478403},{"$f":"MAX(G181-F181,0)\n+(F181*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A133,'Current Inputs'!$C$69:$F$69,0)))","v":19098.209575132634},{"$f":"MAX(H181-G181,0)\n+(G181*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A133,'Current Inputs'!$C$69:$F$69,0)))","v":24128.020357782621},{"$f":"MAX(I181-H181,0)\n+(H181*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A133,'Current Inputs'!$C$69:$F$69,0)))","v":29086.800507271608},{"$f":"MAX(J181-I181,0)\n+(I181*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A133,'Current Inputs'!$C$69:$F$69,0)))","v":34024.959639611639},{"$f":"MAX(K181-J181,0)\n+(J181*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A133,'Current Inputs'!$C$69:$F$69,0)))","v":38974.10999579791},{"$f":"MAX(L181-K181,0)\n+(K181*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A133,'Current Inputs'!$C$69:$F$69,0)))","v":44083.115178030239},{"$f":"MAX(M181-L181,0)\n+(L181*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A133,'Current Inputs'!$C$69:$F$69,0)))","v":49683.702699709502},{"$f":"MAX(N181-M181,0)\n+(M181*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A133,'Current Inputs'!$C$69:$F$69,0)))","v":56155.615443915958},{"$f":"MAX(O181-N181,0)\n+(N181*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A133,'Current Inputs'!$C$69:$F$69,0)))","v":63972.672470535676},{"$f":"MAX(P181-O181,0)\n+(O181*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A133,'Current Inputs'!$C$69:$F$69,0)))","v":72389.492776277431},{"$f":"MAX(Q181-P181,0)\n+(P181*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A133,'Current Inputs'!$C$69:$F$69,0)))","v":80542.420589369605},{"$f":"MAX(R181-Q181,0)\n+(Q181*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A133,'Current Inputs'!$C$69:$F$69,0)))","v":87744.168718776025},{"$f":"MAX(S181-R181,0)\n+(R181*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A133,'Current Inputs'!$C$69:$F$69,0)))","v":93806.032829685078},{"$f":"MAX(T181-S181,0)\n+(S181*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A133,'Current Inputs'!$C$69:$F$69,0)))","v":99060.943423942517},{"$f":"MAX(U181-T181,0)\n+(T181*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A133,'Current Inputs'!$C$69:$F$69,0)))","v":103990.35834901858},{"$f":"MAX(V181-U181,0)\n+(U181*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A133,'Current Inputs'!$C$69:$F$69,0)))","v":109036.39121946986},{"$f":"MAX(W181-V181,0)\n+(V181*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A133,'Current Inputs'!$C$69:$F$69,0)))","v":114487.50624375787},{"$f":"MAX(X181-W181,0)\n+(W181*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A133,'Current Inputs'!$C$69:$F$69,0)))","v":120514.40974507213},{"$f":"MAX(Y181-X181,0)\n+(X181*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A133,'Current Inputs'!$C$69:$F$69,0)))","v":122560.35041476163},{"$f":"MAX(Z181-Y181,0)\n+(Y181*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A133,'Current Inputs'!$C$69:$F$69,0)))","v":124519.54972034317},{"$f":"MAX(AA181-Z181,0)\n+(Z181*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A133,'Current Inputs'!$C$69:$F$69,0)))","v":125765.700514239},{"$f":"MAX(AB181-AA181,0)\n+(AA181*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A133,'Current Inputs'!$C$69:$F$69,0)))","v":126497.78513627133},{"$f":"MAX(AC181-AB181,0)\n+(AB181*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A133,'Current Inputs'!$C$69:$F$69,0)))","v":126480.04253668053},{"$f":"MAX(AD181-AC181,0)\n+(AC181*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A133,'Current Inputs'!$C$69:$F$69,0)))","v":125747.16388628416},{"$f":"MAX(AE181-AD181,0)\n+(AD181*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A133,'Current Inputs'!$C$69:$F$69,0)))","v":124452.85980497401},{"$f":"MAX(AF181-AE181,0)\n+(AE181*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A133,'Current Inputs'!$C$69:$F$69,0)))","v":122832.50101664655},{"$f":"MAX(AG181-AF181,0)\n+(AF181*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A133,'Current Inputs'!$C$69:$F$69,0)))","v":121156.00841421681},{"$f":"MAX(AH181-AG181,0)\n+(AG181*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A133,'Current Inputs'!$C$69:$F$69,0)))","v":119682.32116292923}]
["WH","Water Heating","Efficient gas",null,{"$f":"MAX(E182-D182,0)\n+(D182*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A134,'Current Inputs'!$C$69:$F$69,0)))","v":6795.9297738058349},{"$f":"MAX(F182-E182,0)\n+(E182*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A134,'Current Inputs'!$C$69:$F$69,0)))","v":10653.967459344332},{"$f":"MAX(G182-F182,0)\n+(F182*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A134,'Current Inputs'!$C$69:$F$69,0)))","v":14153.119303925154},{"$f":"MAX(H182-G182,0)\n+(G182*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A134,'Current Inputs'!$C$69:$F$69,0)))","v":17175.333364004233},{"$f":"MAX(I182-H182,0)\n+(H182*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A134,'Current Inputs'!$C$69:$F$69,0)))","v":19762.051660698882},{"$f":"MAX(J182-I182,0)\n+(I182*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A134,'Current Inputs'!$C$69:$F$69,0)))","v":21934.325365196029},{"$f":"MAX(K182-J182,0)\n+(J182*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A134,'Current Inputs'!$C$69:$F$69,0)))","v":23703.979336820972},{"$f":"MAX(L182-K182,0)\n+(K182*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A134,'Current Inputs'!$C$69:$F$69,0)))","v":25139.909563321075},{"$f":"MAX(M182-L182,0)\n+(L182*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A134,'Current Inputs'!$C$69:$F$69,0)))","v":26353.298103121142},{"$f":"MAX(N182-M182,0)\n+(M182*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A134,'Current Inputs'!$C$69:$F$69,0)))","v":27377.263694820707},{"$f":"MAX(O182-N182,0)\n+(N182*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A134,'Current Inputs'!$C$69:$F$69,0)))","v":28144.314353551927},{"$f":"MAX(P182-O182,0)\n+(O182*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A134,'Current Inputs'!$C$69:$F$69,0)))","v":28107.747492567232},{"$f":"MAX(Q182-P182,0)\n+(P182*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A134,'Current Inputs'!$C$69:$F$69,0)))","v":26934.790700748094},{"$f":"MAX(R182-Q182,0)\n+(Q182*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A134,'Current Inputs'!$C$69:$F$69,0)))","v":24660.936055461203},{"$f":"MAX(S182-R182,0)\n+(R182*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A134,'Current Inputs'!$C$69:$F$69,0)))","v":21600.402944362559},{"$f":"MAX(T182-S182,0)\n+(S182*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A134,'Current Inputs'!$C$69:$F$69,0)))","v":18662.866392193195},{"$f":"MAX(U182-T182,0)\n+(T182*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A134,'Current Inputs'!$C$69:$F$69,0)))","v":18607.689411012208},{"$f":"MAX(V182-U182,0)\n+(U182*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A134,'Current Inputs'!$C$69:$F$69,0)))","v":18184.411183521876},{"$f":"MAX(W182-V182,0)\n+(V182*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A134,'Current Inputs'!$C$69:$F$69,0)))","v":17405.59824712692},{"$f":"MAX(X182-W182,0)\n+(W182*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A134,'Current Inputs'!$C$69:$F$69,0)))","v":16269.767996818835},{"$f":"MAX(Y182-X182,0)\n+(X182*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A134,'Current Inputs'!$C$69:$F$69,0)))","v":14757.623344112293},{"$f":"MAX(Z182-Y182,0)\n+(Y182*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A134,'Current Inputs'!$C$69:$F$69,0)))","v":13087.446398173195},{"$f":"MAX(AA182-Z182,0)\n+(Z182*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A134,'Current Inputs'!$C$69:$F$69,0)))","v":11310.410074764151},{"$f":"MAX(AB182-AA182,0)\n+(AA182*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A134,'Current Inputs'!$C$69:$F$69,0)))","v":9479.4796402059565},{"$f":"MAX(AC182-AB182,0)\n+(AB182*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A134,'Current Inputs'!$C$69:$F$69,0)))","v":7665.0332804924219},{"$f":"MAX(AD182-AC182,0)\n+(AC182*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A134,'Current Inputs'!$C$69:$F$69,0)))","v":5942.3975472683451},{"$f":"MAX(AE182-AD182,0)\n+(AD182*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A134,'Current Inputs'!$C$69:$F$69,0)))","v":4385.2768878874258},{"$f":"MAX(AF182-AE182,0)\n+(AE182*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A134,'Current Inputs'!$C$69:$F$69,0)))","v":3054.1550428258688},{"$f":"MAX(AG182-AF182,0)\n+(AF182*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A134,'Current Inputs'!$C$69:$F$69,0)))","v":1986.3005122734467},{"$f":"MAX(AH182-AG182,0)\n+(AG182*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A134,'Current Inputs'!$C$69:$F$69,0)))","v":1190.2834340710422}]
["WH","Water Heating","Reference",null,{"$f":"MAX(E183-D183,0)\n+(D183*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A135,'Current Inputs'!$C$69:$F$69,0)))","v":78468.201870401826},{"$f":"MAX(F183-E183,0)\n+(E183*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A135,'Current Inputs'!$C$69:$F$69,0)))","v":77980.948200880302},{"$f":"MAX(G183-F183,0)\n+(F183*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A135,'Current Inputs'!$C$69:$F$69,0)))","v":76714.216803643329},{"$f":"MAX(H183-G183,0)\n+(G183*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A135,'Current Inputs'!$C$69:$F$69,0)))","v":74799.31473537322},{"$f":"MAX(I183-H183,0)\n+(H183*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A135,'Current Inputs'!$C$69:$F$69,0)))","v":72355.580389657218},{"$f":"MAX(J183-I183,0)\n+(I183*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A135,'Current Inputs'!$C$69:$F$69,0)))","v":69486.46880056111},{"$f":"MAX(K183-J183,0)\n+(J183*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A135,'Current Inputs'!$C$69:$F$69,0)))","v":66279.390086690895},{"$f":"MAX(L183-K183,0)\n+(K183*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A135,'Current Inputs'!$C$69:$F$69,0)))","v":62813.041311426583},{"$f":"MAX(M183-L183,0)\n+(L183*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A135,'Current Inputs'!$C$69:$F$69,0)))","v":59133.933039482137},{"$f":"MAX(N183-M183,0)\n+(M183*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A135,'Current Inputs'!$C$69:$F$69,0)))","v":55234.739655250851},{"$f":"MAX(O183-N183,0)\n+(N183*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A135,'Current Inputs'!$C$69:$F$69,0)))","v":51068.414442518762},{"$f":"MAX(P183-O183,0)\n+(O183*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A135,'Current Inputs'!$C$69:$F$69,0)))","v":46554.325149191463},{"$f":"MAX(Q183-P183,0)\n+(P183*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A135,'Current Inputs'!$C$69:$F$69,0)))","v":41747.337774054518},{"$f":"MAX(R183-Q183,0)\n+(Q183*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A135,'Current Inputs'!$C$69:$F$69,0)))","v":36810.782867637296},{"$f":"MAX(S183-R183,0)\n+(R183*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A135,'Current Inputs'!$C$69:$F$69,0)))","v":31964.979936783187},{"$f":"MAX(T183-S183,0)\n+(S183*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A135,'Current Inputs'!$C$69:$F$69,0)))","v":27390.190032366765},{"$f":"MAX(U183-T183,0)\n+(T183*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A135,'Current Inputs'!$C$69:$F$69,0)))","v":23182.131195364167},{"$f":"MAX(V183-U183,0)\n+(U183*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A135,'Current Inputs'!$C$69:$F$69,0)))","v":19359.643193981672},{"$f":"MAX(W183-V183,0)\n+(V183*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A135,'Current Inputs'!$C$69:$F$69,0)))","v":15898.374904012622},{"$f":"MAX(X183-W183,0)\n+(W183*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A135,'Current Inputs'!$C$69:$F$69,0)))","v":12758.709714830969},{"$f":"MAX(Y183-X183,0)\n+(X183*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A135,'Current Inputs'!$C$69:$F$69,0)))","v":9906.2414551986531},{"$f":"MAX(Z183-Y183,0)\n+(Y183*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A135,'Current Inputs'!$C$69:$F$69,0)))","v":7528.5427130638218},{"$f":"MAX(AA183-Z183,0)\n+(Z183*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A135,'Current Inputs'!$C$69:$F$69,0)))","v":5567.8578924486155},{"$f":"MAX(AB183-AA183,0)\n+(AA183*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A135,'Current Inputs'!$C$69:$F$69,0)))","v":3980.6246366575597},{"$f":"MAX(AC183-AB183,0)\n+(AB183*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A135,'Current Inputs'!$C$69:$F$69,0)))","v":2733.7388012417996},{"$f":"MAX(AD183-AC183,0)\n+(AC183*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A135,'Current Inputs'!$C$69:$F$69,0)))","v":1791.1734071968322},{"$f":"MAX(AE183-AD183,0)\n+(AD183*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A135,'Current Inputs'!$C$69:$F$69,0)))","v":1111.124505463514},{"$f":"MAX(AF183-AE183,0)\n+(AE183*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A135,'Current Inputs'!$C$69:$F$69,0)))","v":646.4477420415169},{"$f":"MAX(AG183-AF183,0)\n+(AF183*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A135,'Current Inputs'!$C$69:$F$69,0)))","v":348.34299217975291},{"$f":"MAX(AH183-AG183,0)\n+(AG183*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A135,'Current Inputs'!$C$69:$F$69,0)))","v":170.86956664060838}]
["CK","Cooking","Electric",null,{"$f":"MAX(E184-D184,0)\n+(D184*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A136,'Current Inputs'!$C$69:$F$69,0)))","v":5916.5643762006821},{"$f":"MAX(F184-E184,0)\n+(E184*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A136,'Current Inputs'!$C$69:$F$69,0)))","v":8776.9824886817551},{"$f":"MAX(G184-F184,0)\n+(F184*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A136,'Current Inputs'!$C$69:$F$69,0)))","v":11505.012659400509},{"$f":"MAX(H184-G184,0)\n+(G184*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A136,'Current Inputs'!$C$69:$F$69,0)))","v":14408.00286674963},{"$f":"MAX(I184-H184,0)\n+(H184*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A136,'Current Inputs'!$C$69:$F$69,0)))","v":17609.486524942346},{"$f":"MAX(J184-I184,0)\n+(I184*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A136,'Current Inputs'!$C$69:$F$69,0)))","v":21108.768234026775},{"$f":"MAX(K184-J184,0)\n+(J184*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A136,'Current Inputs'!$C$69:$F$69,0)))","v":24878.998083974759},{"$f":"MAX(L184-K184,0)\n+(K184*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A136,'Current Inputs'!$C$69:$F$69,0)))","v":28871.52457930538},{"$f":"MAX(M184-L184,0)\n+(L184*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A136,'Current Inputs'!$C$69:$F$69,0)))","v":33006.594211697578},{"$f":"MAX(N184-M184,0)\n+(M184*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A136,'Current Inputs'!$C$69:$F$69,0)))","v":37177.643843964572},{"$f":"MAX(O184-N184,0)\n+(N184*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A136,'Current Inputs'!$C$69:$F$69,0)))","v":41503.085867236492},{"$f":"MAX(P184-O184,0)\n+(O184*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A136,'Current Inputs'!$C$69:$F$69,0)))","v":45655.257823033746},{"$f":"MAX(Q184-P184,0)\n+(P184*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A136,'Current Inputs'!$C$69:$F$69,0)))","v":49694.578157817879},{"$f":"MAX(R184-Q184,0)\n+(Q184*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A136,'Current Inputs'!$C$69:$F$69,0)))","v":54086.92751884021},{"$f":"MAX(S184-R184,0)\n+(R184*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A136,'Current Inputs'!$C$69:$F$69,0)))","v":59642.544873827384},{"$f":"MAX(T184-S184,0)\n+(S184*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A136,'Current Inputs'!$C$69:$F$69,0)))","v":66978.189611367561},{"$f":"MAX(U184-T184,0)\n+(T184*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A136,'Current Inputs'!$C$69:$F$69,0)))","v":75397.009926031402},{"$f":"MAX(V184-U184,0)\n+(U184*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A136,'Current Inputs'!$C$69:$F$69,0)))","v":82887.803974339316},{"$f":"MAX(W184-V184,0)\n+(V184*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A136,'Current Inputs'!$C$69:$F$69,0)))","v":88075.765002322398},{"$f":"MAX(X184-W184,0)\n+(W184*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A136,'Current Inputs'!$C$69:$F$69,0)))","v":91564.306324630117},{"$f":"MAX(Y184-X184,0)\n+(X184*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A136,'Current Inputs'!$C$69:$F$69,0)))","v":91365.085741535295},{"$f":"MAX(Z184-Y184,0)\n+(Y184*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A136,'Current Inputs'!$C$69:$F$69,0)))","v":91392.136321692014},{"$f":"MAX(AA184-Z184,0)\n+(Z184*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A136,'Current Inputs'!$C$69:$F$69,0)))","v":91368.354632636765},{"$f":"MAX(AB184-AA184,0)\n+(AA184*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A136,'Current Inputs'!$C$69:$F$69,0)))","v":91498.184726739346},{"$f":"MAX(AC184-AB184,0)\n+(AB184*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A136,'Current Inputs'!$C$69:$F$69,0)))","v":91504.174500788649},{"$f":"MAX(AD184-AC184,0)\n+(AC184*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A136,'Current Inputs'!$C$69:$F$69,0)))","v":91290.596288341752},{"$f":"MAX(AE184-AD184,0)\n+(AD184*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A136,'Current Inputs'!$C$69:$F$69,0)))","v":90823.914915063622},{"$f":"MAX(AF184-AE184,0)\n+(AE184*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A136,'Current Inputs'!$C$69:$F$69,0)))","v":90124.548402193963},{"$f":"MAX(AG184-AF184,0)\n+(AF184*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A136,'Current Inputs'!$C$69:$F$69,0)))","v":89252.903100991622},{"$f":"MAX(AH184-AG184,0)\n+(AG184*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A136,'Current Inputs'!$C$69:$F$69,0)))","v":88281.887757439254}]
["CK","Cooking","Efficient gas",null,{"$f":"MAX(E185-D185,0)\n+(D185*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A137,'Current Inputs'!$C$69:$F$69,0)))","v":4667.681695139253},{"$f":"MAX(F185-E185,0)\n+(E185*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A137,'Current Inputs'!$C$69:$F$69,0)))","v":6811.786259948859},{"$f":"MAX(G185-F185,0)\n+(F185*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A137,'Current Inputs'!$C$69:$F$69,0)))","v":8741.031042611372},{"$f":"MAX(H185-G185,0)\n+(G185*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A137,'Current Inputs'!$C$69:$F$69,0)))","v":10666.892617457503},{"$f":"MAX(I185-H185,0)\n+(H185*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A137,'Current Inputs'!$C$69:$F$69,0)))","v":12640.933077226966},{"$f":"MAX(J185-I185,0)\n+(I185*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A137,'Current Inputs'!$C$69:$F$69,0)))","v":14611.458452473369},{"$f":"MAX(K185-J185,0)\n+(J185*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A137,'Current Inputs'!$C$69:$F$69,0)))","v":16505.000700344714},{"$f":"MAX(L185-K185,0)\n+(K185*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A137,'Current Inputs'!$C$69:$F$69,0)))","v":18235.091874953177},{"$f":"MAX(M185-L185,0)\n+(L185*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A137,'Current Inputs'!$C$69:$F$69,0)))","v":19704.235964938875},{"$f":"MAX(N185-M185,0)\n+(M185*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A137,'Current Inputs'!$C$69:$F$69,0)))","v":20818.797396139511},{"$f":"MAX(O185-N185,0)\n+(N185*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A137,'Current Inputs'!$C$69:$F$69,0)))","v":21613.084680828237},{"$f":"MAX(P185-O185,0)\n+(O185*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A137,'Current Inputs'!$C$69:$F$69,0)))","v":21919.763288873},{"$f":"MAX(Q185-P185,0)\n+(P185*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A137,'Current Inputs'!$C$69:$F$69,0)))","v":21788.646100240381},{"$f":"MAX(R185-Q185,0)\n+(Q185*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A137,'Current Inputs'!$C$69:$F$69,0)))","v":21374.946400550885},{"$f":"MAX(S185-R185,0)\n+(R185*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A137,'Current Inputs'!$C$69:$F$69,0)))","v":20757.902875876753},{"$f":"MAX(T185-S185,0)\n+(S185*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A137,'Current Inputs'!$C$69:$F$69,0)))","v":19715.350123084179},{"$f":"MAX(U185-T185,0)\n+(T185*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A137,'Current Inputs'!$C$69:$F$69,0)))","v":17664.751095383072},{"$f":"MAX(V185-U185,0)\n+(U185*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A137,'Current Inputs'!$C$69:$F$69,0)))","v":14268.070247019299},{"$f":"MAX(W185-V185,0)\n+(V185*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A137,'Current Inputs'!$C$69:$F$69,0)))","v":11990.041945038469},{"$f":"MAX(X185-W185,0)\n+(W185*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A137,'Current Inputs'!$C$69:$F$69,0)))","v":11863.061932946184},{"$f":"MAX(Y185-X185,0)\n+(X185*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A137,'Current Inputs'!$C$69:$F$69,0)))","v":11459.570511586611},{"$f":"MAX(Z185-Y185,0)\n+(Y185*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A137,'Current Inputs'!$C$69:$F$69,0)))","v":10878.76674726174},{"$f":"MAX(AA185-Z185,0)\n+(Z185*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A137,'Current Inputs'!$C$69:$F$69,0)))","v":10163.73976840373},{"$f":"MAX(AB185-AA185,0)\n+(AA185*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A137,'Current Inputs'!$C$69:$F$69,0)))","v":9342.2935333625683},{"$f":"MAX(AC185-AB185,0)\n+(AB185*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A137,'Current Inputs'!$C$69:$F$69,0)))","v":8443.7646636394657},{"$f":"MAX(AD185-AC185,0)\n+(AC185*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A137,'Current Inputs'!$C$69:$F$69,0)))","v":7495.2409927750095},{"$f":"MAX(AE185-AD185,0)\n+(AD185*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A137,'Current Inputs'!$C$69:$F$69,0)))","v":6524.7546564855284},{"$f":"MAX(AF185-AE185,0)\n+(AE185*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A137,'Current Inputs'!$C$69:$F$69,0)))","v":5560.4122505111964},{"$f":"MAX(AG185-AF185,0)\n+(AF185*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A137,'Current Inputs'!$C$69:$F$69,0)))","v":4628.4583848158672},{"$f":"MAX(AH185-AG185,0)\n+(AG185*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A137,'Current Inputs'!$C$69:$F$69,0)))","v":3751.0271117088737}]
["CK","Cooking","Reference",null,{"$f":"MAX(E186-D186,0)\n+(D186*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A138,'Current Inputs'!$C$69:$F$69,0)))","v":49152.732563644604},{"$f":"MAX(F186-E186,0)\n+(E186*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A138,'Current Inputs'!$C$69:$F$69,0)))","v":49129.843599478903},{"$f":"MAX(G186-F186,0)\n+(F186*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A138,'Current Inputs'!$C$69:$F$69,0)))","v":48824.031239180396},{"$f":"MAX(H186-G186,0)\n+(G186*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A138,'Current Inputs'!$C$69:$F$69,0)))","v":48282.066594418371},{"$f":"MAX(I186-H186,0)\n+(H186*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A138,'Current Inputs'!$C$69:$F$69,0)))","v":47502.48205044178},{"$f":"MAX(J186-I186,0)\n+(I186*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A138,'Current Inputs'!$C$69:$F$69,0)))","v":46478.695879445251},{"$f":"MAX(K186-J186,0)\n+(J186*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A138,'Current Inputs'!$C$69:$F$69,0)))","v":45208.689651365326},{"$f":"MAX(L186-K186,0)\n+(K186*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A138,'Current Inputs'!$C$69:$F$69,0)))","v":43699.5154392392},{"$f":"MAX(M186-L186,0)\n+(L186*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A138,'Current Inputs'!$C$69:$F$69,0)))","v":41964.487013603924},{"$f":"MAX(N186-M186,0)\n+(M186*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A138,'Current Inputs'!$C$69:$F$69,0)))","v":40024.025782963901},{"$f":"MAX(O186-N186,0)\n+(N186*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A138,'Current Inputs'!$C$69:$F$69,0)))","v":37910.352713813816},{"$f":"MAX(P186-O186,0)\n+(O186*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A138,'Current Inputs'!$C$69:$F$69,0)))","v":35645.613304217244},{"$f":"MAX(Q186-P186,0)\n+(P186*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A138,'Current Inputs'!$C$69:$F$69,0)))","v":33280.360437063653},{"$f":"MAX(R186-Q186,0)\n+(Q186*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A138,'Current Inputs'!$C$69:$F$69,0)))","v":30851.548502993541},{"$f":"MAX(S186-R186,0)\n+(R186*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A138,'Current Inputs'!$C$69:$F$69,0)))","v":28360.233364615335},{"$f":"MAX(T186-S186,0)\n+(S186*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A138,'Current Inputs'!$C$69:$F$69,0)))","v":25748.326211637028},{"$f":"MAX(U186-T186,0)\n+(T186*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A138,'Current Inputs'!$C$69:$F$69,0)))","v":22938.381139485649},{"$f":"MAX(V186-U186,0)\n+(U186*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A138,'Current Inputs'!$C$69:$F$69,0)))","v":19937.15024922106},{"$f":"MAX(W186-V186,0)\n+(V186*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A138,'Current Inputs'!$C$69:$F$69,0)))","v":16899.909787518165},{"$f":"MAX(X186-W186,0)\n+(W186*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A138,'Current Inputs'!$C$69:$F$69,0)))","v":14030.006136493008},{"$f":"MAX(Y186-X186,0)\n+(X186*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A138,'Current Inputs'!$C$69:$F$69,0)))","v":11438.601436869081},{"$f":"MAX(Z186-Y186,0)\n+(Y186*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A138,'Current Inputs'!$C$69:$F$69,0)))","v":9256.2253585903527},{"$f":"MAX(AA186-Z186,0)\n+(Z186*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A138,'Current Inputs'!$C$69:$F$69,0)))","v":7421.5319601854599},{"$f":"MAX(AB186-AA186,0)\n+(AA186*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A138,'Current Inputs'!$C$69:$F$69,0)))","v":5876.9604101990053},{"$f":"MAX(AC186-AB186,0)\n+(AB186*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A138,'Current Inputs'!$C$69:$F$69,0)))","v":4583.6955647914692},{"$f":"MAX(AD186-AC186,0)\n+(AC186*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A138,'Current Inputs'!$C$69:$F$69,0)))","v":3511.5006060570363},{"$f":"MAX(AE186-AD186,0)\n+(AD186*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A138,'Current Inputs'!$C$69:$F$69,0)))","v":2635.3742045896424},{"$f":"MAX(AF186-AE186,0)\n+(AE186*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A138,'Current Inputs'!$C$69:$F$69,0)))","v":1932.1470939609542},{"$f":"MAX(AG186-AF186,0)\n+(AF186*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A138,'Current Inputs'!$C$69:$F$69,0)))","v":1378.9272841094737},{"$f":"MAX(AH186-AG186,0)\n+(AG186*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A138,'Current Inputs'!$C$69:$F$69,0)))","v":952.94840693062815}]
["CD","Clothes Drying","Electric",null,{"$f":"MAX(E187-D187,0)\n+(D187*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A139,'Current Inputs'!$C$69:$F$69,0)))","v":5916.5643762006821},{"$f":"MAX(F187-E187,0)\n+(E187*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A139,'Current Inputs'!$C$69:$F$69,0)))","v":8776.9824886817551},{"$f":"MAX(G187-F187,0)\n+(F187*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A139,'Current Inputs'!$C$69:$F$69,0)))","v":11505.012659400509},{"$f":"MAX(H187-G187,0)\n+(G187*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A139,'Current Inputs'!$C$69:$F$69,0)))","v":14408.00286674963},{"$f":"MAX(I187-H187,0)\n+(H187*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A139,'Current Inputs'!$C$69:$F$69,0)))","v":17609.486524942346},{"$f":"MAX(J187-I187,0)\n+(I187*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A139,'Current Inputs'!$C$69:$F$69,0)))","v":21108.768234026775},{"$f":"MAX(K187-J187,0)\n+(J187*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A139,'Current Inputs'!$C$69:$F$69,0)))","v":24878.998083974759},{"$f":"MAX(L187-K187,0)\n+(K187*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A139,'Current Inputs'!$C$69:$F$69,0)))","v":28871.52457930538},{"$f":"MAX(M187-L187,0)\n+(L187*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A139,'Current Inputs'!$C$69:$F$69,0)))","v":33006.594211697578},{"$f":"MAX(N187-M187,0)\n+(M187*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A139,'Current Inputs'!$C$69:$F$69,0)))","v":37177.643843964572},{"$f":"MAX(O187-N187,0)\n+(N187*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A139,'Current Inputs'!$C$69:$F$69,0)))","v":41503.085867236492},{"$f":"MAX(P187-O187,0)\n+(O187*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A139,'Current Inputs'!$C$69:$F$69,0)))","v":45655.257823033746},{"$f":"MAX(Q187-P187,0)\n+(P187*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A139,'Current Inputs'!$C$69:$F$69,0)))","v":49694.578157817879},{"$f":"MAX(R187-Q187,0)\n+(Q187*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A139,'Current Inputs'!$C$69:$F$69,0)))","v":54086.92751884021},{"$f":"MAX(S187-R187,0)\n+(R187*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A139,'Current Inputs'!$C$69:$F$69,0)))","v":59642.544873827384},{"$f":"MAX(T187-S187,0)\n+(S187*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A139,'Current Inputs'!$C$69:$F$69,0)))","v":66978.189611367561},{"$f":"MAX(U187-T187,0)\n+(T187*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A139,'Current Inputs'!$C$69:$F$69,0)))","v":75397.009926031402},{"$f":"MAX(V187-U187,0)\n+(U187*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A139,'Current Inputs'!$C$69:$F$69,0)))","v":82887.803974339316},{"$f":"MAX(W187-V187,0)\n+(V187*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A139,'Current Inputs'!$C$69:$F$69,0)))","v":88075.765002322398},{"$f":"MAX(X187-W187,0)\n+(W187*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A139,'Current Inputs'!$C$69:$F$69,0)))","v":91564.306324630117},{"$f":"MAX(Y187-X187,0)\n+(X187*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A139,'Current Inputs'!$C$69:$F$69,0)))","v":91365.085741535295},{"$f":"MAX(Z187-Y187,0)\n+(Y187*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A139,'Current Inputs'!$C$69:$F$69,0)))","v":91392.136321692014},{"$f":"MAX(AA187-Z187,0)\n+(Z187*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A139,'Current Inputs'!$C$69:$F$69,0)))","v":91368.354632636765},{"$f":"MAX(AB187-AA187,0)\n+(AA187*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A139,'Current Inputs'!$C$69:$F$69,0)))","v":91498.184726739346},{"$f":"MAX(AC187-AB187,0)\n+(AB187*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A139,'Current Inputs'!$C$69:$F$69,0)))","v":91504.174500788649},{"$f":"MAX(AD187-AC187,0)\n+(AC187*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A139,'Current Inputs'!$C$69:$F$69,0)))","v":91290.596288341752},{"$f":"MAX(AE187-AD187,0)\n+(AD187*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A139,'Current Inputs'!$C$69:$F$69,0)))","v":90823.914915063622},{"$f":"MAX(AF187-AE187,0)\n+(AE187*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A139,'Current Inputs'!$C$69:$F$69,0)))","v":90124.548402193963},{"$f":"MAX(AG187-AF187,0)\n+(AF187*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A139,'Current Inputs'!$C$69:$F$69,0)))","v":89252.903100991622},{"$f":"MAX(AH187-AG187,0)\n+(AG187*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A139,'Current Inputs'!$C$69:$F$69,0)))","v":88281.887757439254}]
["CD","Clothes Drying","Efficient gas",null,{"$f":"MAX(E188-D188,0)\n+(D188*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A140,'Current Inputs'!$C$69:$F$69,0)))","v":4667.681695139253},{"$f":"MAX(F188-E188,0)\n+(E188*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A140,'Current Inputs'!$C$69:$F$69,0)))","v":6811.786259948859},{"$f":"MAX(G188-F188,0)\n+(F188*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A140,'Current Inputs'!$C$69:$F$69,0)))","v":8741.031042611372},{"$f":"MAX(H188-G188,0)\n+(G188*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A140,'Current Inputs'!$C$69:$F$69,0)))","v":10666.892617457503},{"$f":"MAX(I188-H188,0)\n+(H188*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A140,'Current Inputs'!$C$69:$F$69,0)))","v":12640.933077226966},{"$f":"MAX(J188-I188,0)\n+(I188*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A140,'Current Inputs'!$C$69:$F$69,0)))","v":14611.458452473369},{"$f":"MAX(K188-J188,0)\n+(J188*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A140,'Current Inputs'!$C$69:$F$69,0)))","v":16505.000700344714},{"$f":"MAX(L188-K188,0)\n+(K188*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A140,'Current Inputs'!$C$69:$F$69,0)))","v":18235.091874953177},{"$f":"MAX(M188-L188,0)\n+(L188*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A140,'Current Inputs'!$C$69:$F$69,0)))","v":19704.235964938875},{"$f":"MAX(N188-M188,0)\n+(M188*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A140,'Current Inputs'!$C$69:$F$69,0)))","v":20818.797396139511},{"$f":"MAX(O188-N188,0)\n+(N188*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A140,'Current Inputs'!$C$69:$F$69,0)))","v":21613.084680828237},{"$f":"MAX(P188-O188,0)\n+(O188*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A140,'Current Inputs'!$C$69:$F$69,0)))","v":21919.763288873},{"$f":"MAX(Q188-P188,0)\n+(P188*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A140,'Current Inputs'!$C$69:$F$69,0)))","v":21788.646100240381},{"$f":"MAX(R188-Q188,0)\n+(Q188*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A140,'Current Inputs'!$C$69:$F$69,0)))","v":21374.946400550885},{"$f":"MAX(S188-R188,0)\n+(R188*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A140,'Current Inputs'!$C$69:$F$69,0)))","v":20757.902875876753},{"$f":"MAX(T188-S188,0)\n+(S188*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A140,'Current Inputs'!$C$69:$F$69,0)))","v":19715.350123084179},{"$f":"MAX(U188-T188,0)\n+(T188*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A140,'Current Inputs'!$C$69:$F$69,0)))","v":17664.751095383072},{"$f":"MAX(V188-U188,0)\n+(U188*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A140,'Current Inputs'!$C$69:$F$69,0)))","v":14268.070247019299},{"$f":"MAX(W188-V188,0)\n+(V188*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A140,'Current Inputs'!$C$69:$F$69,0)))","v":11990.041945038469},{"$f":"MAX(X188-W188,0)\n+(W188*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A140,'Current Inputs'!$C$69:$F$69,0)))","v":11863.061932946184},{"$f":"MAX(Y188-X188,0)\n+(X188*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A140,'Current Inputs'!$C$69:$F$69,0)))","v":11459.570511586611},{"$f":"MAX(Z188-Y188,0)\n+(Y188*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A140,'Current Inputs'!$C$69:$F$69,0)))","v":10878.76674726174},{"$f":"MAX(AA188-Z188,0)\n+(Z188*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A140,'Current Inputs'!$C$69:$F$69,0)))","v":10163.73976840373},{"$f":"MAX(AB188-AA188,0)\n+(AA188*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A140,'Current Inputs'!$C$69:$F$69,0)))","v":9342.2935333625683},{"$f":"MAX(AC188-AB188,0)\n+(AB188*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A140,'Current Inputs'!$C$69:$F$69,0)))","v":8443.7646636394657},{"$f":"MAX(AD188-AC188,0)\n+(AC188*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A140,'Current Inputs'!$C$69:$F$69,0)))","v":7495.2409927750095},{"$f":"MAX(AE188-AD188,0)\n+(AD188*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A140,'Current Inputs'!$C$69:$F$69,0)))","v":6524.7546564855284},{"$f":"MAX(AF188-AE188,0)\n+(AE188*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A140,'Current Inputs'!$C$69:$F$69,0)))","v":5560.4122505111964},{"$f":"MAX(AG188-AF188,0)\n+(AF188*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A140,'Current Inputs'!$C$69:$F$69,0)))","v":4628.4583848158672},{"$f":"MAX(AH188-AG188,0)\n+(AG188*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A140,'Current Inputs'!$C$69:$F$69,0)))","v":3751.0271117088737}]
["CD","Clothes Drying","Reference",null,{"$f":"MAX(E189-D189,0)\n+(D189*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A141,'Current Inputs'!$C$69:$F$69,0)))","v":49152.732563644604},{"$f":"MAX(F189-E189,0)\n+(E189*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A141,'Current Inputs'!$C$69:$F$69,0)))","v":49129.843599478903},{"$f":"MAX(G189-F189,0)\n+(F189*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A141,'Current Inputs'!$C$69:$F$69,0)))","v":48824.031239180396},{"$f":"MAX(H189-G189,0)\n+(G189*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A141,'Current Inputs'!$C$69:$F$69,0)))","v":48282.066594418371},{"$f":"MAX(I189-H189,0)\n+(H189*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A141,'Current Inputs'!$C$69:$F$69,0)))","v":47502.48205044178},{"$f":"MAX(J189-I189,0)\n+(I189*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A141,'Current Inputs'!$C$69:$F$69,0)))","v":46478.695879445251},{"$f":"MAX(K189-J189,0)\n+(J189*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A141,'Current Inputs'!$C$69:$F$69,0)))","v":45208.689651365326},{"$f":"MAX(L189-K189,0)\n+(K189*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A141,'Current Inputs'!$C$69:$F$69,0)))","v":43699.5154392392},{"$f":"MAX(M189-L189,0)\n+(L189*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A141,'Current Inputs'!$C$69:$F$69,0)))","v":41964.487013603924},{"$f":"MAX(N189-M189,0)\n+(M189*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A141,'Current Inputs'!$C$69:$F$69,0)))","v":40024.025782963901},{"$f":"MAX(O189-N189,0)\n+(N189*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A141,'Current Inputs'!$C$69:$F$69,0)))","v":37910.352713813816},{"$f":"MAX(P189-O189,0)\n+(O189*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A141,'Current Inputs'!$C$69:$F$69,0)))","v":35645.613304217244},{"$f":"MAX(Q189-P189,0)\n+(P189*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A141,'Current Inputs'!$C$69:$F$69,0)))","v":33280.360437063653},{"$f":"MAX(R189-Q189,0)\n+(Q189*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A141,'Current Inputs'!$C$69:$F$69,0)))","v":30851.548502993541},{"$f":"MAX(S189-R189,0)\n+(R189*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A141,'Current Inputs'!$C$69:$F$69,0)))","v":28360.233364615335},{"$f":"MAX(T189-S189,0)\n+(S189*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A141,'Current Inputs'!$C$69:$F$69,0)))","v":25748.326211637028},{"$f":"MAX(U189-T189,0)\n+(T189*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A141,'Current Inputs'!$C$69:$F$69,0)))","v":22938.381139485649},{"$f":"MAX(V189-U189,0)\n+(U189*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A141,'Current Inputs'!$C$69:$F$69,0)))","v":19937.15024922106},{"$f":"MAX(W189-V189,0)\n+(V189*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A141,'Current Inputs'!$C$69:$F$69,0)))","v":16899.909787518165},{"$f":"MAX(X189-W189,0)\n+(W189*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A141,'Current Inputs'!$C$69:$F$69,0)))","v":14030.006136493008},{"$f":"MAX(Y189-X189,0)\n+(X189*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A141,'Current Inputs'!$C$69:$F$69,0)))","v":11438.601436869081},{"$f":"MAX(Z189-Y189,0)\n+(Y189*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A141,'Current Inputs'!$C$69:$F$69,0)))","v":9256.2253585903527},{"$f":"MAX(AA189-Z189,0)\n+(Z189*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A141,'Current Inputs'!$C$69:$F$69,0)))","v":7421.5319601854599},{"$f":"MAX(AB189-AA189,0)\n+(AA189*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A141,'Current Inputs'!$C$69:$F$69,0)))","v":5876.9604101990053},{"$f":"MAX(AC189-AB189,0)\n+(AB189*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A141,'Current Inputs'!$C$69:$F$69,0)))","v":4583.6955647914692},{"$f":"MAX(AD189-AC189,0)\n+(AC189*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A141,'Current Inputs'!$C$69:$F$69,0)))","v":3511.5006060570363},{"$f":"MAX(AE189-AD189,0)\n+(AD189*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A141,'Current Inputs'!$C$69:$F$69,0)))","v":2635.3742045896424},{"$f":"MAX(AF189-AE189,0)\n+(AE189*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A141,'Current Inputs'!$C$69:$F$69,0)))","v":1932.1470939609542},{"$f":"MAX(AG189-AF189,0)\n+(AF189*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A141,'Current Inputs'!$C$69:$F$69,0)))","v":1378.9272841094737},{"$f":"MAX(AH189-AG189,0)\n+(AG189*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A141,'Current Inputs'!$C$69:$F$69,0)))","v":952.94840693062815}]
[]
[null,"New Device Sales - Commercial"]
[]
[null,"Commercial","Device type",null,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
["SH","Space Heating","Electric",null,{"$f":"MAX(E196-D196,0)\n+(D196*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A146,'Current Inputs'!$C$69:$F$69,0)))","v":0},{"$f":"MAX(F196-E196,0)\n+(E196*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A146,'Current Inputs'!$C$69:$F$69,0)))","v":0},{"$f":"MAX(G196-F196,0)\n+(F196*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A146,'Current Inputs'!$C$69:$F$69,0)))","v":0},{"$f":"MAX(H196-G196,0)\n+(G196*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A146,'Current Inputs'!$C$69:$F$69,0)))","v":0},{"$f":"MAX(I196-H196,0)\n+(H196*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A146,'Current Inputs'!$C$69:$F$69,0)))","v":0},{"$f":"MAX(J196-I196,0)\n+(I196*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A146,'Current Inputs'!$C$69:$F$69,0)))","v":0},{"$f":"MAX(K196-J196,0)\n+(J196*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A146,'Current Inputs'!$C$69:$F$69,0)))","v":0},{"$f":"MAX(L196-K196,0)\n+(K196*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A146,'Current Inputs'!$C$69:$F$69,0)))","v":0},{"$f":"MAX(M196-L196,0)\n+(L196*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A146,'Current Inputs'!$C$69:$F$69,0)))","v":0},{"$f":"MAX(N196-M196,0)\n+(M196*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A146,'Current Inputs'!$C$69:$F$69,0)))","v":0},{"$f":"MAX(O196-N196,0)\n+(N196*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A146,'Current Inputs'!$C$69:$F$69,0)))","v":0},{"$f":"MAX(P196-O196,0)\n+(O196*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A146,'Current Inputs'!$C$69:$F$69,0)))","v":0},{"$f":"MAX(Q196-P196,0)\n+(P196*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A146,'Current Inputs'!$C$69:$F$69,0)))","v":0},{"$f":"MAX(R196-Q196,0)\n+(Q196*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A146,'Current Inputs'!$C$69:$F$69,0)))","v":0},{"$f":"MAX(S196-R196,0)\n+(R196*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A146,'Current Inputs'!$C$69:$F$69,0)))","v":0},{"$f":"MAX(T196-S196,0)\n+(S196*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A146,'Current Inputs'!$C$69:$F$69,0)))","v":0},{"$f":"MAX(U196-T196,0)\n+(T196*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A146,'Current Inputs'!$C$69:$F$69,0)))","v":0},{"$f":"MAX(V196-U196,0)\n+(U196*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A146,'Current Inputs'!$C$69:$F$69,0)))","v":0},{"$f":"MAX(W196-V196,0)\n+(V196*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A146,'Current Inputs'!$C$69:$F$69,0)))","v":0},{"$f":"MAX(X196-W196,0)\n+(W196*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A146,'Current Inputs'!$C$69:$F$69,0)))","v":0},{"$f":"MAX(Y196-X196,0)\n+(X196*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A146,'Current Inputs'!$C$69:$F$69,0)))","v":0},{"$f":"MAX(Z196-Y196,0)\n+(Y196*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A146,'Current Inputs'!$C$69:$F$69,0)))","v":0},{"$f":"MAX(AA196-Z196,0)\n+(Z196*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A146,'Current Inputs'!$C$69:$F$69,0)))","v":0},{"$f":"MAX(AB196-AA196,0)\n+(AA196*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A146,'Current Inputs'!$C$69:$F$69,0)))","v":0},{"$f":"MAX(AC196-AB196,0)\n+(AB196*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A146,'Current Inputs'!$C$69:$F$69,0)))","v":0},{"$f":"MAX(AD196-AC196,0)\n+(AC196*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A146,'Current Inputs'!$C$69:$F$69,0)))","v":0},{"$f":"MAX(AE196-AD196,0)\n+(AD196*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A146,'Current Inputs'!$C$69:$F$69,0)))","v":0},{"$f":"MAX(AF196-AE196,0)\n+(AE196*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A146,'Current Inputs'!$C$69:$F$69,0)))","v":0},{"$f":"MAX(AG196-AF196,0)\n+(AF196*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A146,'Current Inputs'!$C$69:$F$69,0)))","v":0},{"$f":"MAX(AH196-AG196,0)\n+(AG196*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A146,'Current Inputs'!$C$69:$F$69,0)))","v":0}]
["SH","Space Heating","Hybrid electric",null,{"$f":"MAX(E197-D197,0)\n+(D197*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A147,'Current Inputs'!$C$69:$F$69,0)))","v":416.3071822141136},{"$f":"MAX(F197-E197,0)\n+(E197*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A147,'Current Inputs'!$C$69:$F$69,0)))","v":614.71829362225435},{"$f":"MAX(G197-F197,0)\n+(F197*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A147,'Current Inputs'!$C$69:$F$69,0)))","v":801.80570897372854},{"$f":"MAX(H197-G197,0)\n+(G197*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A147,'Current Inputs'!$C$69:$F$69,0)))","v":1004.3696859636727},{"$f":"MAX(I197-H197,0)\n+(H197*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A147,'Current Inputs'!$C$69:$F$69,0)))","v":1208.8186004618508},{"$f":"MAX(J197-I197,0)\n+(I197*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A147,'Current Inputs'!$C$69:$F$69,0)))","v":1439.0008650478751},{"$f":"MAX(K197-J197,0)\n+(J197*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A147,'Current Inputs'!$C$69:$F$69,0)))","v":1682.5936906293364},{"$f":"MAX(L197-K197,0)\n+(K197*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A147,'Current Inputs'!$C$69:$F$69,0)))","v":1939.7368219890927},{"$f":"MAX(M197-L197,0)\n+(L197*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A147,'Current Inputs'!$C$69:$F$69,0)))","v":2205.6444591205773},{"$f":"MAX(N197-M197,0)\n+(M197*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A147,'Current Inputs'!$C$69:$F$69,0)))","v":2472.3421942033492},{"$f":"MAX(O197-N197,0)\n+(N197*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A147,'Current Inputs'!$C$69:$F$69,0)))","v":2744.2234653064656},{"$f":"MAX(P197-O197,0)\n+(O197*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A147,'Current Inputs'!$C$69:$F$69,0)))","v":2997.0243400638406},{"$f":"MAX(Q197-P197,0)\n+(P197*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A147,'Current Inputs'!$C$69:$F$69,0)))","v":3242.8507515307206},{"$f":"MAX(R197-Q197,0)\n+(Q197*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A147,'Current Inputs'!$C$69:$F$69,0)))","v":3507.4298032849547},{"$f":"MAX(S197-R197,0)\n+(R197*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A147,'Current Inputs'!$C$69:$F$69,0)))","v":3847.1334767601666},{"$f":"MAX(T197-S197,0)\n+(S197*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A147,'Current Inputs'!$C$69:$F$69,0)))","v":4303.9182108587902},{"$f":"MAX(U197-T197,0)\n+(T197*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A147,'Current Inputs'!$C$69:$F$69,0)))","v":4826.2041485245154},{"$f":"MAX(V197-U197,0)\n+(U197*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A147,'Current Inputs'!$C$69:$F$69,0)))","v":5279.6043303391461},{"$f":"MAX(W197-V197,0)\n+(V197*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A147,'Current Inputs'!$C$69:$F$69,0)))","v":5583.0693753976029},{"$f":"MAX(X197-W197,0)\n+(W197*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A147,'Current Inputs'!$C$69:$F$69,0)))","v":5780.2052586987502},{"$f":"MAX(Y197-X197,0)\n+(X197*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A147,'Current Inputs'!$C$69:$F$69,0)))","v":5734.3650505781734},{"$f":"MAX(Z197-Y197,0)\n+(Y197*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A147,'Current Inputs'!$C$69:$F$69,0)))","v":5698.3861300400185},{"$f":"MAX(AA197-Z197,0)\n+(Z197*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A147,'Current Inputs'!$C$69:$F$69,0)))","v":5674.6479437384714},{"$f":"MAX(AB197-AA197,0)\n+(AA197*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A147,'Current Inputs'!$C$69:$F$69,0)))","v":5653.9251754716206},{"$f":"MAX(AC197-AB197,0)\n+(AB197*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A147,'Current Inputs'!$C$69:$F$69,0)))","v":5626.5486369087048},{"$f":"MAX(AD197-AC197,0)\n+(AC197*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A147,'Current Inputs'!$C$69:$F$69,0)))","v":5586.4947477950127},{"$f":"MAX(AE197-AD197,0)\n+(AD197*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A147,'Current Inputs'!$C$69:$F$69,0)))","v":5531.7611458851025},{"$f":"MAX(AF197-AE197,0)\n+(AE197*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A147,'Current Inputs'!$C$69:$F$69,0)))","v":5463.7621373486181},{"$f":"MAX(AG197-AF197,0)\n+(AF197*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A147,'Current Inputs'!$C$69:$F$69,0)))","v":5386.384577672773},{"$f":"MAX(AH197-AG197,0)\n+(AG197*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A147,'Current Inputs'!$C$69:$F$69,0)))","v":5304.2267740930201}]
["SH","Space Heating","Efficient gas",null,{"$f":"MAX(E198-D198,0)\n+(D198*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A148,'Current Inputs'!$C$69:$F$69,0)))","v":328.41888688723981},{"$f":"MAX(F198-E198,0)\n+(E198*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A148,'Current Inputs'!$C$69:$F$69,0)))","v":477.04242128046599},{"$f":"MAX(G198-F198,0)\n+(F198*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A148,'Current Inputs'!$C$69:$F$69,0)))","v":609.07951545870162},{"$f":"MAX(H198-G198,0)\n+(G198*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A148,'Current Inputs'!$C$69:$F$69,0)))","v":743.47430983648621},{"$f":"MAX(I198-H198,0)\n+(H198*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A148,'Current Inputs'!$C$69:$F$69,0)))","v":867.07586926067847},{"$f":"MAX(J198-I198,0)\n+(I198*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A148,'Current Inputs'!$C$69:$F$69,0)))","v":994.9554106665621},{"$f":"MAX(K198-J198,0)\n+(J198*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A148,'Current Inputs'!$C$69:$F$69,0)))","v":1114.3931165859776},{"$f":"MAX(L198-K198,0)\n+(K198*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A148,'Current Inputs'!$C$69:$F$69,0)))","v":1222.392222309217},{"$f":"MAX(M198-L198,0)\n+(L198*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A148,'Current Inputs'!$C$69:$F$69,0)))","v":1313.0267530308711},{"$f":"MAX(N198-M198,0)\n+(M198*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A148,'Current Inputs'!$C$69:$F$69,0)))","v":1379.674995375241},{"$f":"MAX(O198-N198,0)\n+(N198*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A148,'Current Inputs'!$C$69:$F$69,0)))","v":1422.6833690238927},{"$f":"MAX(P198-O198,0)\n+(O198*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A148,'Current Inputs'!$C$69:$F$69,0)))","v":1430.1336074346852},{"$f":"MAX(Q198-P198,0)\n+(P198*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A148,'Current Inputs'!$C$69:$F$69,0)))","v":1410.8056114030194},{"$f":"MAX(R198-Q198,0)\n+(Q198*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A148,'Current Inputs'!$C$69:$F$69,0)))","v":1372.2256704230767},{"$f":"MAX(S198-R198,0)\n+(R198*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A148,'Current Inputs'!$C$69:$F$69,0)))","v":1321.7881595912909},{"$f":"MAX(T198-S198,0)\n+(S198*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A148,'Current Inputs'!$C$69:$F$69,0)))","v":1246.2172914616356},{"$f":"MAX(U198-T198,0)\n+(T198*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A148,'Current Inputs'!$C$69:$F$69,0)))","v":1105.5470242315323},{"$f":"MAX(V198-U198,0)\n+(U198*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A148,'Current Inputs'!$C$69:$F$69,0)))","v":877.94665488440808},{"$f":"MAX(W198-V198,0)\n+(V198*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A148,'Current Inputs'!$C$69:$F$69,0)))","v":781.20563455456045},{"$f":"MAX(X198-W198,0)\n+(W198*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A148,'Current Inputs'!$C$69:$F$69,0)))","v":769.61073252157769},{"$f":"MAX(Y198-X198,0)\n+(X198*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A148,'Current Inputs'!$C$69:$F$69,0)))","v":740.43922608934338},{"$f":"MAX(Z198-Y198,0)\n+(Y198*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A148,'Current Inputs'!$C$69:$F$69,0)))","v":700.14750564671579},{"$f":"MAX(AA198-Z198,0)\n+(Z198*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A148,'Current Inputs'!$C$69:$F$69,0)))","v":651.52029042476897},{"$f":"MAX(AB198-AA198,0)\n+(AA198*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A148,'Current Inputs'!$C$69:$F$69,0)))","v":596.62791265222859},{"$f":"MAX(AC198-AB198,0)\n+(AB198*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A148,'Current Inputs'!$C$69:$F$69,0)))","v":537.25956266755145},{"$f":"MAX(AD198-AC198,0)\n+(AC198*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A148,'Current Inputs'!$C$69:$F$69,0)))","v":475.17487192545292},{"$f":"MAX(AE198-AD198,0)\n+(AD198*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A148,'Current Inputs'!$C$69:$F$69,0)))","v":412.16706423502114},{"$f":"MAX(AF198-AE198,0)\n+(AE198*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A148,'Current Inputs'!$C$69:$F$69,0)))","v":350.0082527926649},{"$f":"MAX(AG198-AF198,0)\n+(AF198*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A148,'Current Inputs'!$C$69:$F$69,0)))","v":290.32897563236469},{"$f":"MAX(AH198-AG198,0)\n+(AG198*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A148,'Current Inputs'!$C$69:$F$69,0)))","v":234.48067769120047}]
["SH","Space Heating","Reference",null,{"$f":"MAX(E199-D199,0)\n+(D199*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A149,'Current Inputs'!$C$69:$F$69,0)))","v":3501.5940368389315},{"$f":"MAX(F199-E199,0)\n+(E199*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A149,'Current Inputs'!$C$69:$F$69,0)))","v":3470.2016343843302},{"$f":"MAX(G199-F199,0)\n+(F199*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A149,'Current Inputs'!$C$69:$F$69,0)))","v":3433.4041828663894},{"$f":"MAX(H199-G199,0)\n+(G199*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A149,'Current Inputs'!$C$69:$F$69,0)))","v":3382.4482693893801},{"$f":"MAX(I199-H199,0)\n+(H199*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A149,'Current Inputs'!$C$69:$F$69,0)))","v":3321.8928934400337},{"$f":"MAX(J199-I199,0)\n+(I199*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A149,'Current Inputs'!$C$69:$F$69,0)))","v":3231.1998030340401},{"$f":"MAX(K199-J199,0)\n+(J199*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A149,'Current Inputs'!$C$69:$F$69,0)))","v":3125.2069751955937},{"$f":"MAX(L199-K199,0)\n+(K199*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A149,'Current Inputs'!$C$69:$F$69,0)))","v":3003.3885486907457},{"$f":"MAX(M199-L199,0)\n+(L199*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A149,'Current Inputs'!$C$69:$F$69,0)))","v":2868.0436991289293},{"$f":"MAX(N199-M199,0)\n+(M199*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A149,'Current Inputs'!$C$69:$F$69,0)))","v":2721.2685484239059},{"$f":"MAX(O199-N199,0)\n+(N199*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A149,'Current Inputs'!$C$69:$F$69,0)))","v":2565.21748667375},{"$f":"MAX(P199-O199,0)\n+(O199*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A149,'Current Inputs'!$C$69:$F$69,0)))","v":2400.6088051526594},{"$f":"MAX(Q199-P199,0)\n+(P199*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A149,'Current Inputs'!$C$69:$F$69,0)))","v":2230.2731226952942},{"$f":"MAX(R199-Q199,0)\n+(Q199*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A149,'Current Inputs'!$C$69:$F$69,0)))","v":2057.4887928643129},{"$f":"MAX(S199-R199,0)\n+(R199*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A149,'Current Inputs'!$C$69:$F$69,0)))","v":1882.1236564118747},{"$f":"MAX(T199-S199,0)\n+(S199*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A149,'Current Inputs'!$C$69:$F$69,0)))","v":1700.5443282183328},{"$f":"MAX(U199-T199,0)\n+(T199*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A149,'Current Inputs'!$C$69:$F$69,0)))","v":1507.965054955494},{"$f":"MAX(V199-U199,0)\n+(U199*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A149,'Current Inputs'!$C$69:$F$69,0)))","v":1304.7985459318561},{"$f":"MAX(W199-V199,0)\n+(V199*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A149,'Current Inputs'!$C$69:$F$69,0)))","v":1101.1058017971427},{"$f":"MAX(X199-W199,0)\n+(W199*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A149,'Current Inputs'!$C$69:$F$69,0)))","v":910.19024944996033},{"$f":"MAX(Y199-X199,0)\n+(X199*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A149,'Current Inputs'!$C$69:$F$69,0)))","v":739.08434761113517},{"$f":"MAX(Z199-Y199,0)\n+(Y199*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A149,'Current Inputs'!$C$69:$F$69,0)))","v":595.7222217446805},{"$f":"MAX(AA199-Z199,0)\n+(Z199*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A149,'Current Inputs'!$C$69:$F$69,0)))","v":475.73814051480224},{"$f":"MAX(AB199-AA199,0)\n+(AA199*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A149,'Current Inputs'!$C$69:$F$69,0)))","v":375.32096478826611},{"$f":"MAX(AC199-AB199,0)\n+(AB199*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A149,'Current Inputs'!$C$69:$F$69,0)))","v":291.6512210656054},{"$f":"MAX(AD199-AC199,0)\n+(AC199*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A149,'Current Inputs'!$C$69:$F$69,0)))","v":222.61817229862498},{"$f":"MAX(AE199-AD199,0)\n+(AD199*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A149,'Current Inputs'!$C$69:$F$69,0)))","v":166.47590695026878},{"$f":"MAX(AF199-AE199,0)\n+(AE199*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A149,'Current Inputs'!$C$69:$F$69,0)))","v":121.62181471949782},{"$f":"MAX(AG199-AF199,0)\n+(AF199*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A149,'Current Inputs'!$C$69:$F$69,0)))","v":86.49587240114036},{"$f":"MAX(AH199-AG199,0)\n+(AG199*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A149,'Current Inputs'!$C$69:$F$69,0)))","v":59.569814242170843}]
["WH","Water Heating","Electric",null,{"$f":"MAX(E200-D200,0)\n+(D200*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A150,'Current Inputs'!$C$69:$F$69,0)))","v":609.65318698878343},{"$f":"MAX(F200-E200,0)\n+(E200*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A150,'Current Inputs'!$C$69:$F$69,0)))","v":974.84696145576356},{"$f":"MAX(G200-F200,0)\n+(F200*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A150,'Current Inputs'!$C$69:$F$69,0)))","v":1332.0109622731554},{"$f":"MAX(H200-G200,0)\n+(G200*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A150,'Current Inputs'!$C$69:$F$69,0)))","v":1682.634929897438},{"$f":"MAX(I200-H200,0)\n+(H200*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A150,'Current Inputs'!$C$69:$F$69,0)))","v":1999.4116225054763},{"$f":"MAX(J200-I200,0)\n+(I200*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A150,'Current Inputs'!$C$69:$F$69,0)))","v":2322.3720222770903},{"$f":"MAX(K200-J200,0)\n+(J200*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A150,'Current Inputs'!$C$69:$F$69,0)))","v":2639.0191037258737},{"$f":"MAX(L200-K200,0)\n+(K200*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A150,'Current Inputs'!$C$69:$F$69,0)))","v":2965.2227045231548},{"$f":"MAX(M200-L200,0)\n+(L200*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A150,'Current Inputs'!$C$69:$F$69,0)))","v":3324.4995405110731},{"$f":"MAX(N200-M200,0)\n+(M200*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A150,'Current Inputs'!$C$69:$F$69,0)))","v":3740.8838982684956},{"$f":"MAX(O200-N200,0)\n+(N200*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A150,'Current Inputs'!$C$69:$F$69,0)))","v":4240.302602323326},{"$f":"MAX(P200-O200,0)\n+(O200*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A150,'Current Inputs'!$C$69:$F$69,0)))","v":4768.3172131756273},{"$f":"MAX(Q200-P200,0)\n+(P200*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A150,'Current Inputs'!$C$69:$F$69,0)))","v":5277.2583012411505},{"$f":"MAX(R200-Q200,0)\n+(Q200*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A150,'Current Inputs'!$C$69:$F$69,0)))","v":5714.7718863542432},{"$f":"MAX(S200-R200,0)\n+(R200*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A150,'Current Inputs'!$C$69:$F$69,0)))","v":6074.1218919938201},{"$f":"MAX(T200-S200,0)\n+(S200*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A150,'Current Inputs'!$C$69:$F$69,0)))","v":6382.4599512586046},{"$f":"MAX(U200-T200,0)\n+(T200*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A150,'Current Inputs'!$C$69:$F$69,0)))","v":6666.8034070122121},{"$f":"MAX(V200-U200,0)\n+(U200*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A150,'Current Inputs'!$C$69:$F$69,0)))","v":6953.310259556336},{"$f":"MAX(W200-V200,0)\n+(V200*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A150,'Current Inputs'!$C$69:$F$69,0)))","v":7269.1937748853315},{"$f":"MAX(X200-W200,0)\n+(W200*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A150,'Current Inputs'!$C$69:$F$69,0)))","v":7627.0356711159502},{"$f":"MAX(Y200-X200,0)\n+(X200*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A150,'Current Inputs'!$C$69:$F$69,0)))","v":7720.5161154048619},{"$f":"MAX(Z200-Y200,0)\n+(Y200*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A150,'Current Inputs'!$C$69:$F$69,0)))","v":7801.5398615544755},{"$f":"MAX(AA200-Z200,0)\n+(Z200*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A150,'Current Inputs'!$C$69:$F$69,0)))","v":7853.5386197359276},{"$f":"MAX(AB200-AA200,0)\n+(AA200*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A150,'Current Inputs'!$C$69:$F$69,0)))","v":7864.5472785220536},{"$f":"MAX(AC200-AB200,0)\n+(AB200*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A150,'Current Inputs'!$C$69:$F$69,0)))","v":7829.1668909626824},{"$f":"MAX(AD200-AC200,0)\n+(AC200*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A150,'Current Inputs'!$C$69:$F$69,0)))","v":7750.1283417577797},{"$f":"MAX(AE200-AD200,0)\n+(AD200*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A150,'Current Inputs'!$C$69:$F$69,0)))","v":7637.5882540816892},{"$f":"MAX(AF200-AE200,0)\n+(AE200*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A150,'Current Inputs'!$C$69:$F$69,0)))","v":7506.6363447001295},{"$f":"MAX(AG200-AF200,0)\n+(AF200*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A150,'Current Inputs'!$C$69:$F$69,0)))","v":7374.2596064473619},{"$f":"MAX(AH200-AG200,0)\n+(AG200*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A150,'Current Inputs'!$C$69:$F$69,0)))","v":7256.4800561953734}]
["WH","Water Heating","Efficient gas",null,{"$f":"MAX(E201-D201,0)\n+(D201*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A151,'Current Inputs'!$C$69:$F$69,0)))","v":478.37011176359465},{"$f":"MAX(F201-E201,0)\n+(E201*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A151,'Current Inputs'!$C$69:$F$69,0)))","v":746.54228541630812},{"$f":"MAX(G201-F201,0)\n+(F201*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A151,'Current Inputs'!$C$69:$F$69,0)))","v":986.90937750261969},{"$f":"MAX(H201-G201,0)\n+(G201*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A151,'Current Inputs'!$C$69:$F$69,0)))","v":1197.5470849548483},{"$f":"MAX(I201-H201,0)\n+(H201*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A151,'Current Inputs'!$C$69:$F$69,0)))","v":1357.0382469544184},{"$f":"MAX(J201-I201,0)\n+(I201*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A151,'Current Inputs'!$C$69:$F$69,0)))","v":1494.8968361837813},{"$f":"MAX(K201-J201,0)\n+(J201*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A151,'Current Inputs'!$C$69:$F$69,0)))","v":1601.5515174948837},{"$f":"MAX(L201-K201,0)\n+(K201*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A151,'Current Inputs'!$C$69:$F$69,0)))","v":1686.1999088566854},{"$f":"MAX(M201-L201,0)\n+(L201*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A151,'Current Inputs'!$C$69:$F$69,0)))","v":1757.2522809402485},{"$f":"MAX(N201-M201,0)\n+(M201*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A151,'Current Inputs'!$C$69:$F$69,0)))","v":1816.1667081773817},{"$f":"MAX(O201-N201,0)\n+(N201*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A151,'Current Inputs'!$C$69:$F$69,0)))","v":1855.5474526274659},{"$f":"MAX(P201-O201,0)\n+(O201*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A151,'Current Inputs'!$C$69:$F$69,0)))","v":1837.8715247563241},{"$f":"MAX(Q201-P201,0)\n+(P201*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A151,'Current Inputs'!$C$69:$F$69,0)))","v":1747.7656444132929},{"$f":"MAX(R201-Q201,0)\n+(Q201*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A151,'Current Inputs'!$C$69:$F$69,0)))","v":1585.0284224977818},{"$f":"MAX(S201-R201,0)\n+(R201*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A151,'Current Inputs'!$C$69:$F$69,0)))","v":1373.7802720782736},{"$f":"MAX(T201-S201,0)\n+(S201*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A151,'Current Inputs'!$C$69:$F$69,0)))","v":1232.586201164293},{"$f":"MAX(U201-T201,0)\n+(T201*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A151,'Current Inputs'!$C$69:$F$69,0)))","v":1223.2661587861721},{"$f":"MAX(V201-U201,0)\n+(U201*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A151,'Current Inputs'!$C$69:$F$69,0)))","v":1190.0895049839598},{"$f":"MAX(W201-V201,0)\n+(V201*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A151,'Current Inputs'!$C$69:$F$69,0)))","v":1134.0536993763542},{"$f":"MAX(X201-W201,0)\n+(W201*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A151,'Current Inputs'!$C$69:$F$69,0)))","v":1055.4937786519831},{"$f":"MAX(Y201-X201,0)\n+(X201*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A151,'Current Inputs'!$C$69:$F$69,0)))","v":953.53688838375501},{"$f":"MAX(Z201-Y201,0)\n+(Y201*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A151,'Current Inputs'!$C$69:$F$69,0)))","v":842.29611350684434},{"$f":"MAX(AA201-Z201,0)\n+(Z201*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A151,'Current Inputs'!$C$69:$F$69,0)))","v":725.0246291863599},{"$f":"MAX(AB201-AA201,0)\n+(AA201*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A151,'Current Inputs'!$C$69:$F$69,0)))","v":605.38904398240606},{"$f":"MAX(AC201-AB201,0)\n+(AB201*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A151,'Current Inputs'!$C$69:$F$69,0)))","v":487.7104694595526},{"$f":"MAX(AD201-AC201,0)\n+(AC201*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A151,'Current Inputs'!$C$69:$F$69,0)))","v":376.7294468817251},{"$f":"MAX(AE201-AD201,0)\n+(AD201*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A151,'Current Inputs'!$C$69:$F$69,0)))","v":277.01680689888468},{"$f":"MAX(AF201-AE201,0)\n+(AE201*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A151,'Current Inputs'!$C$69:$F$69,0)))","v":192.24824026296119},{"$f":"MAX(AG201-AF201,0)\n+(AF201*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A151,'Current Inputs'!$C$69:$F$69,0)))","v":124.59452912404936},{"$f":"MAX(AH201-AG201,0)\n+(AG201*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A151,'Current Inputs'!$C$69:$F$69,0)))","v":74.40587816451081}]
["WH","Water Heating","Reference",null,{"$f":"MAX(E202-D202,0)\n+(D202*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A152,'Current Inputs'!$C$69:$F$69,0)))","v":5590.0002587872223},{"$f":"MAX(F202-E202,0)\n+(E202*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A152,'Current Inputs'!$C$69:$F$69,0)))","v":5508.0495696999287},{"$f":"MAX(G202-F202,0)\n+(F202*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A152,'Current Inputs'!$C$69:$F$69,0)))","v":5394.6981880427302},{"$f":"MAX(H202-G202,0)\n+(G202*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A152,'Current Inputs'!$C$69:$F$69,0)))","v":5240.1405019275462},{"$f":"MAX(I202-H202,0)\n+(H202*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A152,'Current Inputs'!$C$69:$F$69,0)))","v":5059.8932502495627},{"$f":"MAX(J202-I202,0)\n+(I202*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A152,'Current Inputs'!$C$69:$F$69,0)))","v":4830.7006049452839},{"$f":"MAX(K202-J202,0)\n+(J202*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A152,'Current Inputs'!$C$69:$F$69,0)))","v":4581.791991938002},{"$f":"MAX(L202-K202,0)\n+(K202*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A152,'Current Inputs'!$C$69:$F$69,0)))","v":4317.0265639554591},{"$f":"MAX(M202-L202,0)\n+(L202*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A152,'Current Inputs'!$C$69:$F$69,0)))","v":4041.4816462219287},{"$f":"MAX(N202-M202,0)\n+(M202*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A152,'Current Inputs'!$C$69:$F$69,0)))","v":3755.4582994546035},{"$f":"MAX(O202-N202,0)\n+(N202*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A152,'Current Inputs'!$C$69:$F$69,0)))","v":3455.5624088645559},{"$f":"MAX(P202-O202,0)\n+(O202*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A152,'Current Inputs'!$C$69:$F$69,0)))","v":3135.2728291496878},{"$f":"MAX(Q202-P202,0)\n+(P202*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A152,'Current Inputs'!$C$69:$F$69,0)))","v":2797.6850057748575},{"$f":"MAX(R202-Q202,0)\n+(Q202*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A152,'Current Inputs'!$C$69:$F$69,0)))","v":2454.9099439652605},{"$f":"MAX(S202-R202,0)\n+(R202*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A152,'Current Inputs'!$C$69:$F$69,0)))","v":2121.3522520168654},{"$f":"MAX(T202-S202,0)\n+(S202*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A152,'Current Inputs'!$C$69:$F$69,0)))","v":1808.9809770746358},{"$f":"MAX(U202-T202,0)\n+(T202*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A152,'Current Inputs'!$C$69:$F$69,0)))","v":1523.9891398363372},{"$f":"MAX(V202-U202,0)\n+(U202*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A152,'Current Inputs'!$C$69:$F$69,0)))","v":1267.0032564084106},{"$f":"MAX(W202-V202,0)\n+(V202*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A152,'Current Inputs'!$C$69:$F$69,0)))","v":1035.8512599211454},{"$f":"MAX(X202-W202,0)\n+(W202*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A152,'Current Inputs'!$C$69:$F$69,0)))","v":827.71547389389968},{"$f":"MAX(Y202-X202,0)\n+(X202*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A152,'Current Inputs'!$C$69:$F$69,0)))","v":640.07370512927832},{"$f":"MAX(Z202-Y202,0)\n+(Y202*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A152,'Current Inputs'!$C$69:$F$69,0)))","v":484.53014244773317},{"$f":"MAX(AA202-Z202,0)\n+(Z202*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A152,'Current Inputs'!$C$69:$F$69,0)))","v":356.91315143753371},{"$f":"MAX(AB202-AA202,0)\n+(AA202*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A152,'Current Inputs'!$C$69:$F$69,0)))","v":254.21506609054487},{"$f":"MAX(AC202-AB202,0)\n+(AB202*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A152,'Current Inputs'!$C$69:$F$69,0)))","v":173.94223682324051},{"$f":"MAX(AD202-AC202,0)\n+(AC202*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A152,'Current Inputs'!$C$69:$F$69,0)))","v":113.55480033016472},{"$f":"MAX(AE202-AD202,0)\n+(AD202*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A152,'Current Inputs'!$C$69:$F$69,0)))","v":70.18944765398507},{"$f":"MAX(AF202-AE202,0)\n+(AE202*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A152,'Current Inputs'!$C$69:$F$69,0)))","v":40.691595248699997},{"$f":"MAX(AG202-AF202,0)\n+(AF202*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A152,'Current Inputs'!$C$69:$F$69,0)))","v":21.850485772982466},{"$f":"MAX(AH202-AG202,0)\n+(AG202*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A152,'Current Inputs'!$C$69:$F$69,0)))","v":10.681237588932998}]
["CK","Cooking","Electric",null,{"$f":"MAX(E203-D203,0)\n+(D203*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A153,'Current Inputs'!$C$69:$F$69,0)))","v":599.5066010249152},{"$f":"MAX(F203-E203,0)\n+(E203*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A153,'Current Inputs'!$C$69:$F$69,0)))","v":942.85303957620272},{"$f":"MAX(G203-F203,0)\n+(F203*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A153,'Current Inputs'!$C$69:$F$69,0)))","v":1266.6596715269595},{"$f":"MAX(H203-G203,0)\n+(G203*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A153,'Current Inputs'!$C$69:$F$69,0)))","v":1573.8683571406184},{"$f":"MAX(I203-H203,0)\n+(H203*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A153,'Current Inputs'!$C$69:$F$69,0)))","v":1838.4228971531847},{"$f":"MAX(J203-I203,0)\n+(I203*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A153,'Current Inputs'!$C$69:$F$69,0)))","v":2102.5042336160727},{"$f":"MAX(K203-J203,0)\n+(J203*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A153,'Current Inputs'!$C$69:$F$69,0)))","v":2354.0491430955667},{"$f":"MAX(L203-K203,0)\n+(K203*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A153,'Current Inputs'!$C$69:$F$69,0)))","v":2609.7865235661584},{"$f":"MAX(M203-L203,0)\n+(L203*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A153,'Current Inputs'!$C$69:$F$69,0)))","v":2893.4111262301576},{"$f":"MAX(N203-M203,0)\n+(M203*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A153,'Current Inputs'!$C$69:$F$69,0)))","v":3228.235592646507},{"$f":"MAX(O203-N203,0)\n+(N203*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A153,'Current Inputs'!$C$69:$F$69,0)))","v":3638.6359810784679},{"$f":"MAX(P203-O203,0)\n+(O203*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A153,'Current Inputs'!$C$69:$F$69,0)))","v":4067.8059064681302},{"$f":"MAX(Q203-P203,0)\n+(P203*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A153,'Current Inputs'!$C$69:$F$69,0)))","v":4467.9862297103164},{"$f":"MAX(R203-Q203,0)\n+(Q203*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A153,'Current Inputs'!$C$69:$F$69,0)))","v":4788.5298356799503},{"$f":"MAX(S203-R203,0)\n+(R203*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A153,'Current Inputs'!$C$69:$F$69,0)))","v":5026.2001006486717},{"$f":"MAX(T203-S203,0)\n+(S203*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A153,'Current Inputs'!$C$69:$F$69,0)))","v":5211.5507680982028},{"$f":"MAX(U203-T203,0)\n+(T203*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A153,'Current Inputs'!$C$69:$F$69,0)))","v":5373.6428939956522},{"$f":"MAX(V203-U203,0)\n+(U203*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A153,'Current Inputs'!$C$69:$F$69,0)))","v":5539.4606700784752},{"$f":"MAX(W203-V203,0)\n+(V203*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A153,'Current Inputs'!$C$69:$F$69,0)))","v":5735.9800096218933},{"$f":"MAX(X203-W203,0)\n+(W203*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A153,'Current Inputs'!$C$69:$F$69,0)))","v":5974.5485158206566},{"$f":"MAX(Y203-X203,0)\n+(X203*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A153,'Current Inputs'!$C$69:$F$69,0)))","v":5947.2638379722493},{"$f":"MAX(Z203-Y203,0)\n+(Y203*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A153,'Current Inputs'!$C$69:$F$69,0)))","v":5916.0934575374413},{"$f":"MAX(AA203-Z203,0)\n+(Z203*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A153,'Current Inputs'!$C$69:$F$69,0)))","v":5864.0791113123041},{"$f":"MAX(AB203-AA203,0)\n+(AA203*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A153,'Current Inputs'!$C$69:$F$69,0)))","v":5779.5260227006947},{"$f":"MAX(AC203-AB203,0)\n+(AB203*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A153,'Current Inputs'!$C$69:$F$69,0)))","v":5657.7272377788831},{"$f":"MAX(AD203-AC203,0)\n+(AC203*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A153,'Current Inputs'!$C$69:$F$69,0)))","v":5502.2388954812595},{"$f":"MAX(AE203-AD203,0)\n+(AD203*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A153,'Current Inputs'!$C$69:$F$69,0)))","v":5323.8579396169043},{"$f":"MAX(AF203-AE203,0)\n+(AE203*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A153,'Current Inputs'!$C$69:$F$69,0)))","v":5137.8695021537596},{"$f":"MAX(AG203-AF203,0)\n+(AF203*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A153,'Current Inputs'!$C$69:$F$69,0)))","v":4960.8705852293733},{"$f":"MAX(AH203-AG203,0)\n+(AG203*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A153,'Current Inputs'!$C$69:$F$69,0)))","v":4807.8952018574082}]
["CK","Cooking","Efficient gas",null,{"$f":"MAX(E204-D204,0)\n+(D204*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A154,'Current Inputs'!$C$69:$F$69,0)))","v":470.29179477267138},{"$f":"MAX(F204-E204,0)\n+(E204*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A154,'Current Inputs'!$C$69:$F$69,0)))","v":721.33292093334228},{"$f":"MAX(G204-F204,0)\n+(F204*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A154,'Current Inputs'!$C$69:$F$69,0)))","v":936.22561376483895},{"$f":"MAX(H204-G204,0)\n+(G204*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A154,'Current Inputs'!$C$69:$F$69,0)))","v":1114.9225959344974},{"$f":"MAX(I204-H204,0)\n+(H204*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A154,'Current Inputs'!$C$69:$F$69,0)))","v":1237.7681911502957},{"$f":"MAX(J204-I204,0)\n+(I204*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A154,'Current Inputs'!$C$69:$F$69,0)))","v":1336.6648516992802},{"$f":"MAX(K204-J204,0)\n+(J204*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A154,'Current Inputs'!$C$69:$F$69,0)))","v":1403.0841001019407},{"$f":"MAX(L204-K204,0)\n+(K204*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A154,'Current Inputs'!$C$69:$F$69,0)))","v":1447.5210512969788},{"$f":"MAX(M204-L204,0)\n+(L204*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A154,'Current Inputs'!$C$69:$F$69,0)))","v":1479.2088125543869},{"$f":"MAX(N204-M204,0)\n+(M204*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A154,'Current Inputs'!$C$69:$F$69,0)))","v":1500.0306260948469},{"$f":"MAX(O204-N204,0)\n+(N204*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A154,'Current Inputs'!$C$69:$F$69,0)))","v":1502.9187271965327},{"$f":"MAX(P204-O204,0)\n+(O204*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A154,'Current Inputs'!$C$69:$F$69,0)))","v":1450.9226423949544},{"$f":"MAX(Q204-P204,0)\n+(P204*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A154,'Current Inputs'!$C$69:$F$69,0)))","v":1330.5914681096979},{"$f":"MAX(R204-Q204,0)\n+(Q204*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A154,'Current Inputs'!$C$69:$F$69,0)))","v":1144.0304521590479},{"$f":"MAX(S204-R204,0)\n+(R204*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A154,'Current Inputs'!$C$69:$F$69,0)))","v":917.44353292974608},{"$f":"MAX(T204-S204,0)\n+(S204*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A154,'Current Inputs'!$C$69:$F$69,0)))","v":770.36637572768313},{"$f":"MAX(U204-T204,0)\n+(T204*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A154,'Current Inputs'!$C$69:$F$69,0)))","v":764.54134924135758},{"$f":"MAX(V204-U204,0)\n+(U204*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A154,'Current Inputs'!$C$69:$F$69,0)))","v":743.80594061497482},{"$f":"MAX(W204-V204,0)\n+(V204*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A154,'Current Inputs'!$C$69:$F$69,0)))","v":708.78356211022128},{"$f":"MAX(X204-W204,0)\n+(W204*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A154,'Current Inputs'!$C$69:$F$69,0)))","v":659.68361165748945},{"$f":"MAX(Y204-X204,0)\n+(X204*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A154,'Current Inputs'!$C$69:$F$69,0)))","v":595.96055523984683},{"$f":"MAX(Z204-Y204,0)\n+(Y204*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A154,'Current Inputs'!$C$69:$F$69,0)))","v":526.43507094177767},{"$f":"MAX(AA204-Z204,0)\n+(Z204*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A154,'Current Inputs'!$C$69:$F$69,0)))","v":453.1403932414749},{"$f":"MAX(AB204-AA204,0)\n+(AA204*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A154,'Current Inputs'!$C$69:$F$69,0)))","v":378.36815248900376},{"$f":"MAX(AC204-AB204,0)\n+(AB204*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A154,'Current Inputs'!$C$69:$F$69,0)))","v":304.81904341222037},{"$f":"MAX(AD204-AC204,0)\n+(AC204*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A154,'Current Inputs'!$C$69:$F$69,0)))","v":235.45590430107816},{"$f":"MAX(AE204-AD204,0)\n+(AD204*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A154,'Current Inputs'!$C$69:$F$69,0)))","v":173.13550431180292},{"$f":"MAX(AF204-AE204,0)\n+(AE204*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A154,'Current Inputs'!$C$69:$F$69,0)))","v":120.15515016435073},{"$f":"MAX(AG204-AF204,0)\n+(AF204*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A154,'Current Inputs'!$C$69:$F$69,0)))","v":77.871580702530849},{"$f":"MAX(AH204-AG204,0)\n+(AG204*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A154,'Current Inputs'!$C$69:$F$69,0)))","v":46.503673852819254}]
["CK","Cooking","Reference",null,{"$f":"MAX(E205-D205,0)\n+(D205*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A155,'Current Inputs'!$C$69:$F$69,0)))","v":3493.7501617420139},{"$f":"MAX(F205-E205,0)\n+(E205*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A155,'Current Inputs'!$C$69:$F$69,0)))","v":3442.5309810624553},{"$f":"MAX(G205-F205,0)\n+(F205*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A155,'Current Inputs'!$C$69:$F$69,0)))","v":3371.6863675267059},{"$f":"MAX(H205-G205,0)\n+(G205*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A155,'Current Inputs'!$C$69:$F$69,0)))","v":3275.0878137047162},{"$f":"MAX(I205-H205,0)\n+(H205*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A155,'Current Inputs'!$C$69:$F$69,0)))","v":3162.4332814059767},{"$f":"MAX(J205-I205,0)\n+(I205*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A155,'Current Inputs'!$C$69:$F$69,0)))","v":3019.1878780908023},{"$f":"MAX(K205-J205,0)\n+(J205*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A155,'Current Inputs'!$C$69:$F$69,0)))","v":2863.619994961251},{"$f":"MAX(L205-K205,0)\n+(K205*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A155,'Current Inputs'!$C$69:$F$69,0)))","v":2698.141602472162},{"$f":"MAX(M205-L205,0)\n+(L205*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A155,'Current Inputs'!$C$69:$F$69,0)))","v":2525.9260288887053},{"$f":"MAX(N205-M205,0)\n+(M205*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A155,'Current Inputs'!$C$69:$F$69,0)))","v":2347.1614371591272},{"$f":"MAX(O205-N205,0)\n+(N205*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A155,'Current Inputs'!$C$69:$F$69,0)))","v":2159.7265055403473},{"$f":"MAX(P205-O205,0)\n+(O205*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A155,'Current Inputs'!$C$69:$F$69,0)))","v":1959.5455182185547},{"$f":"MAX(Q205-P205,0)\n+(P205*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A155,'Current Inputs'!$C$69:$F$69,0)))","v":1748.5531286092857},{"$f":"MAX(R205-Q205,0)\n+(Q205*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A155,'Current Inputs'!$C$69:$F$69,0)))","v":1534.3187149782877},{"$f":"MAX(S205-R205,0)\n+(R205*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A155,'Current Inputs'!$C$69:$F$69,0)))","v":1325.8451575105407},{"$f":"MAX(T205-S205,0)\n+(S205*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A155,'Current Inputs'!$C$69:$F$69,0)))","v":1130.6131106716473},{"$f":"MAX(U205-T205,0)\n+(T205*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A155,'Current Inputs'!$C$69:$F$69,0)))","v":952.49321239771075},{"$f":"MAX(V205-U205,0)\n+(U205*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A155,'Current Inputs'!$C$69:$F$69,0)))","v":791.8770352552566},{"$f":"MAX(W205-V205,0)\n+(V205*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A155,'Current Inputs'!$C$69:$F$69,0)))","v":647.40703745071585},{"$f":"MAX(X205-W205,0)\n+(W205*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A155,'Current Inputs'!$C$69:$F$69,0)))","v":517.32217118368726},{"$f":"MAX(Y205-X205,0)\n+(X205*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A155,'Current Inputs'!$C$69:$F$69,0)))","v":400.04606570579892},{"$f":"MAX(Z205-Y205,0)\n+(Y205*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A155,'Current Inputs'!$C$69:$F$69,0)))","v":302.8313390298332},{"$f":"MAX(AA205-Z205,0)\n+(Z205*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A155,'Current Inputs'!$C$69:$F$69,0)))","v":223.07071964845855},{"$f":"MAX(AB205-AA205,0)\n+(AA205*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A155,'Current Inputs'!$C$69:$F$69,0)))","v":158.88441630659054},{"$f":"MAX(AC205-AB205,0)\n+(AB205*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A155,'Current Inputs'!$C$69:$F$69,0)))","v":108.71389801452531},{"$f":"MAX(AD205-AC205,0)\n+(AC205*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A155,'Current Inputs'!$C$69:$F$69,0)))","v":70.971750206352951},{"$f":"MAX(AE205-AD205,0)\n+(AD205*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A155,'Current Inputs'!$C$69:$F$69,0)))","v":43.868404783740665},{"$f":"MAX(AF205-AE205,0)\n+(AE205*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A155,'Current Inputs'!$C$69:$F$69,0)))","v":25.432247030437498},{"$f":"MAX(AG205-AF205,0)\n+(AF205*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A155,'Current Inputs'!$C$69:$F$69,0)))","v":13.65655360811404},{"$f":"MAX(AH205-AG205,0)\n+(AG205*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A155,'Current Inputs'!$C$69:$F$69,0)))","v":6.6757734930831232}]
["CD","Clothes Drying","Electric",null,{"$f":"MAX(E206-D206,0)\n+(D206*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A156,'Current Inputs'!$C$69:$F$69,0)))","v":416.3071822141136},{"$f":"MAX(F206-E206,0)\n+(E206*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A156,'Current Inputs'!$C$69:$F$69,0)))","v":614.71829362225435},{"$f":"MAX(G206-F206,0)\n+(F206*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A156,'Current Inputs'!$C$69:$F$69,0)))","v":801.80570897372854},{"$f":"MAX(H206-G206,0)\n+(G206*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A156,'Current Inputs'!$C$69:$F$69,0)))","v":1004.3696859636727},{"$f":"MAX(I206-H206,0)\n+(H206*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A156,'Current Inputs'!$C$69:$F$69,0)))","v":1208.8186004618508},{"$f":"MAX(J206-I206,0)\n+(I206*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A156,'Current Inputs'!$C$69:$F$69,0)))","v":1439.0008650478751},{"$f":"MAX(K206-J206,0)\n+(J206*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A156,'Current Inputs'!$C$69:$F$69,0)))","v":1682.5936906293364},{"$f":"MAX(L206-K206,0)\n+(K206*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A156,'Current Inputs'!$C$69:$F$69,0)))","v":1939.7368219890927},{"$f":"MAX(M206-L206,0)\n+(L206*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A156,'Current Inputs'!$C$69:$F$69,0)))","v":2205.6444591205773},{"$f":"MAX(N206-M206,0)\n+(M206*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A156,'Current Inputs'!$C$69:$F$69,0)))","v":2472.3421942033492},{"$f":"MAX(O206-N206,0)\n+(N206*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A156,'Current Inputs'!$C$69:$F$69,0)))","v":2744.2234653064656},{"$f":"MAX(P206-O206,0)\n+(O206*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A156,'Current Inputs'!$C$69:$F$69,0)))","v":2997.0243400638406},{"$f":"MAX(Q206-P206,0)\n+(P206*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A156,'Current Inputs'!$C$69:$F$69,0)))","v":3242.8507515307206},{"$f":"MAX(R206-Q206,0)\n+(Q206*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A156,'Current Inputs'!$C$69:$F$69,0)))","v":3507.4298032849547},{"$f":"MAX(S206-R206,0)\n+(R206*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A156,'Current Inputs'!$C$69:$F$69,0)))","v":3847.1334767601666},{"$f":"MAX(T206-S206,0)\n+(S206*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A156,'Current Inputs'!$C$69:$F$69,0)))","v":4303.9182108587902},{"$f":"MAX(U206-T206,0)\n+(T206*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A156,'Current Inputs'!$C$69:$F$69,0)))","v":4826.2041485245154},{"$f":"MAX(V206-U206,0)\n+(U206*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A156,'Current Inputs'!$C$69:$F$69,0)))","v":5279.6043303391461},{"$f":"MAX(W206-V206,0)\n+(V206*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A156,'Current Inputs'!$C$69:$F$69,0)))","v":5583.0693753976029},{"$f":"MAX(X206-W206,0)\n+(W206*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A156,'Current Inputs'!$C$69:$F$69,0)))","v":5780.2052586987502},{"$f":"MAX(Y206-X206,0)\n+(X206*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A156,'Current Inputs'!$C$69:$F$69,0)))","v":5734.3650505781734},{"$f":"MAX(Z206-Y206,0)\n+(Y206*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A156,'Current Inputs'!$C$69:$F$69,0)))","v":5698.3861300400185},{"$f":"MAX(AA206-Z206,0)\n+(Z206*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A156,'Current Inputs'!$C$69:$F$69,0)))","v":5674.6479437384714},{"$f":"MAX(AB206-AA206,0)\n+(AA206*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A156,'Current Inputs'!$C$69:$F$69,0)))","v":5653.9251754716206},{"$f":"MAX(AC206-AB206,0)\n+(AB206*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A156,'Current Inputs'!$C$69:$F$69,0)))","v":5626.5486369087048},{"$f":"MAX(AD206-AC206,0)\n+(AC206*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A156,'Current Inputs'!$C$69:$F$69,0)))","v":5586.4947477950127},{"$f":"MAX(AE206-AD206,0)\n+(AD206*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A156,'Current Inputs'!$C$69:$F$69,0)))","v":5531.7611458851025},{"$f":"MAX(AF206-AE206,0)\n+(AE206*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A156,'Current Inputs'!$C$69:$F$69,0)))","v":5463.7621373486181},{"$f":"MAX(AG206-AF206,0)\n+(AF206*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A156,'Current Inputs'!$C$69:$F$69,0)))","v":5386.384577672773},{"$f":"MAX(AH206-AG206,0)\n+(AG206*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A156,'Current Inputs'!$C$69:$F$69,0)))","v":5304.2267740930201}]
["CD","Clothes Drying","Efficient gas",null,{"$f":"MAX(E207-D207,0)\n+(D207*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A157,'Current Inputs'!$C$69:$F$69,0)))","v":328.41888688723981},{"$f":"MAX(F207-E207,0)\n+(E207*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A157,'Current Inputs'!$C$69:$F$69,0)))","v":477.04242128046599},{"$f":"MAX(G207-F207,0)\n+(F207*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A157,'Current Inputs'!$C$69:$F$69,0)))","v":609.07951545870162},{"$f":"MAX(H207-G207,0)\n+(G207*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A157,'Current Inputs'!$C$69:$F$69,0)))","v":743.47430983648621},{"$f":"MAX(I207-H207,0)\n+(H207*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A157,'Current Inputs'!$C$69:$F$69,0)))","v":867.07586926067847},{"$f":"MAX(J207-I207,0)\n+(I207*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A157,'Current Inputs'!$C$69:$F$69,0)))","v":994.9554106665621},{"$f":"MAX(K207-J207,0)\n+(J207*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A157,'Current Inputs'!$C$69:$F$69,0)))","v":1114.3931165859776},{"$f":"MAX(L207-K207,0)\n+(K207*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A157,'Current Inputs'!$C$69:$F$69,0)))","v":1222.392222309217},{"$f":"MAX(M207-L207,0)\n+(L207*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A157,'Current Inputs'!$C$69:$F$69,0)))","v":1313.0267530308711},{"$f":"MAX(N207-M207,0)\n+(M207*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A157,'Current Inputs'!$C$69:$F$69,0)))","v":1379.674995375241},{"$f":"MAX(O207-N207,0)\n+(N207*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A157,'Current Inputs'!$C$69:$F$69,0)))","v":1422.6833690238927},{"$f":"MAX(P207-O207,0)\n+(O207*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A157,'Current Inputs'!$C$69:$F$69,0)))","v":1430.1336074346852},{"$f":"MAX(Q207-P207,0)\n+(P207*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A157,'Current Inputs'!$C$69:$F$69,0)))","v":1410.8056114030194},{"$f":"MAX(R207-Q207,0)\n+(Q207*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A157,'Current Inputs'!$C$69:$F$69,0)))","v":1372.2256704230767},{"$f":"MAX(S207-R207,0)\n+(R207*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A157,'Current Inputs'!$C$69:$F$69,0)))","v":1321.7881595912909},{"$f":"MAX(T207-S207,0)\n+(S207*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A157,'Current Inputs'!$C$69:$F$69,0)))","v":1246.2172914616356},{"$f":"MAX(U207-T207,0)\n+(T207*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A157,'Current Inputs'!$C$69:$F$69,0)))","v":1105.5470242315323},{"$f":"MAX(V207-U207,0)\n+(U207*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A157,'Current Inputs'!$C$69:$F$69,0)))","v":877.94665488440808},{"$f":"MAX(W207-V207,0)\n+(V207*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A157,'Current Inputs'!$C$69:$F$69,0)))","v":781.20563455456045},{"$f":"MAX(X207-W207,0)\n+(W207*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A157,'Current Inputs'!$C$69:$F$69,0)))","v":769.61073252157769},{"$f":"MAX(Y207-X207,0)\n+(X207*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A157,'Current Inputs'!$C$69:$F$69,0)))","v":740.43922608934338},{"$f":"MAX(Z207-Y207,0)\n+(Y207*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A157,'Current Inputs'!$C$69:$F$69,0)))","v":700.14750564671579},{"$f":"MAX(AA207-Z207,0)\n+(Z207*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A157,'Current Inputs'!$C$69:$F$69,0)))","v":651.52029042476897},{"$f":"MAX(AB207-AA207,0)\n+(AA207*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A157,'Current Inputs'!$C$69:$F$69,0)))","v":596.62791265222859},{"$f":"MAX(AC207-AB207,0)\n+(AB207*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A157,'Current Inputs'!$C$69:$F$69,0)))","v":537.25956266755145},{"$f":"MAX(AD207-AC207,0)\n+(AC207*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A157,'Current Inputs'!$C$69:$F$69,0)))","v":475.17487192545292},{"$f":"MAX(AE207-AD207,0)\n+(AD207*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A157,'Current Inputs'!$C$69:$F$69,0)))","v":412.16706423502114},{"$f":"MAX(AF207-AE207,0)\n+(AE207*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A157,'Current Inputs'!$C$69:$F$69,0)))","v":350.0082527926649},{"$f":"MAX(AG207-AF207,0)\n+(AF207*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A157,'Current Inputs'!$C$69:$F$69,0)))","v":290.32897563236469},{"$f":"MAX(AH207-AG207,0)\n+(AG207*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A157,'Current Inputs'!$C$69:$F$69,0)))","v":234.48067769120047}]
["CD","Clothes Drying","Reference",null,{"$f":"MAX(E208-D208,0)\n+(D208*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A158,'Current Inputs'!$C$69:$F$69,0)))","v":3501.5940368389315},{"$f":"MAX(F208-E208,0)\n+(E208*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A158,'Current Inputs'!$C$69:$F$69,0)))","v":3470.2016343843302},{"$f":"MAX(G208-F208,0)\n+(F208*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A158,'Current Inputs'!$C$69:$F$69,0)))","v":3433.4041828663899},{"$f":"MAX(H208-G208,0)\n+(G208*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A158,'Current Inputs'!$C$69:$F$69,0)))","v":3382.4482693893801},{"$f":"MAX(I208-H208,0)\n+(H208*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A158,'Current Inputs'!$C$69:$F$69,0)))","v":3321.8928934400342},{"$f":"MAX(J208-I208,0)\n+(I208*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A158,'Current Inputs'!$C$69:$F$69,0)))","v":3231.1998030340401},{"$f":"MAX(K208-J208,0)\n+(J208*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A158,'Current Inputs'!$C$69:$F$69,0)))","v":3125.2069751955937},{"$f":"MAX(L208-K208,0)\n+(K208*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A158,'Current Inputs'!$C$69:$F$69,0)))","v":3003.3885486907457},{"$f":"MAX(M208-L208,0)\n+(L208*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A158,'Current Inputs'!$C$69:$F$69,0)))","v":2868.0436991289293},{"$f":"MAX(N208-M208,0)\n+(M208*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A158,'Current Inputs'!$C$69:$F$69,0)))","v":2721.2685484239059},{"$f":"MAX(O208-N208,0)\n+(N208*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A158,'Current Inputs'!$C$69:$F$69,0)))","v":2565.21748667375},{"$f":"MAX(P208-O208,0)\n+(O208*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A158,'Current Inputs'!$C$69:$F$69,0)))","v":2400.6088051526594},{"$f":"MAX(Q208-P208,0)\n+(P208*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A158,'Current Inputs'!$C$69:$F$69,0)))","v":2230.2731226952942},{"$f":"MAX(R208-Q208,0)\n+(Q208*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A158,'Current Inputs'!$C$69:$F$69,0)))","v":2057.4887928643129},{"$f":"MAX(S208-R208,0)\n+(R208*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A158,'Current Inputs'!$C$69:$F$69,0)))","v":1882.1236564118747},{"$f":"MAX(T208-S208,0)\n+(S208*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A158,'Current Inputs'!$C$69:$F$69,0)))","v":1700.5443282183328},{"$f":"MAX(U208-T208,0)\n+(T208*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A158,'Current Inputs'!$C$69:$F$69,0)))","v":1507.965054955494},{"$f":"MAX(V208-U208,0)\n+(U208*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A158,'Current Inputs'!$C$69:$F$69,0)))","v":1304.7985459318561},{"$f":"MAX(W208-V208,0)\n+(V208*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A158,'Current Inputs'!$C$69:$F$69,0)))","v":1101.1058017971427},{"$f":"MAX(X208-W208,0)\n+(W208*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A158,'Current Inputs'!$C$69:$F$69,0)))","v":910.19024944996033},{"$f":"MAX(Y208-X208,0)\n+(X208*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A158,'Current Inputs'!$C$69:$F$69,0)))","v":739.08434761113517},{"$f":"MAX(Z208-Y208,0)\n+(Y208*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A158,'Current Inputs'!$C$69:$F$69,0)))","v":595.7222217446805},{"$f":"MAX(AA208-Z208,0)\n+(Z208*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A158,'Current Inputs'!$C$69:$F$69,0)))","v":475.73814051480213},{"$f":"MAX(AB208-AA208,0)\n+(AA208*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A158,'Current Inputs'!$C$69:$F$69,0)))","v":375.320964788266},{"$f":"MAX(AC208-AB208,0)\n+(AB208*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A158,'Current Inputs'!$C$69:$F$69,0)))","v":291.65122106560528},{"$f":"MAX(AD208-AC208,0)\n+(AC208*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A158,'Current Inputs'!$C$69:$F$69,0)))","v":222.61817229862481},{"$f":"MAX(AE208-AD208,0)\n+(AD208*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A158,'Current Inputs'!$C$69:$F$69,0)))","v":166.47590695026867},{"$f":"MAX(AF208-AE208,0)\n+(AE208*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A158,'Current Inputs'!$C$69:$F$69,0)))","v":121.62181471949782},{"$f":"MAX(AG208-AF208,0)\n+(AF208*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A158,'Current Inputs'!$C$69:$F$69,0)))","v":86.495872401140531},{"$f":"MAX(AH208-AG208,0)\n+(AG208*INDEX('Current Inputs'!$C$71:$F$71,MATCH($A158,'Current Inputs'!$C$69:$F$69,0)))","v":59.569814242170672}]
[]
[]
[null,"Customers by Electrification Status"]
[]
[null,"Segment","Customer type",2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Residential","All-electric",{"$f":"MIN(D177,D184,D187)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Hybrid",{"$f":"D178","v":2815.7644156744605},8556.343515895489,16798.554534833776,27253.657535807175,39958.306806568857,55070.399156100648,72737.267442871133,93070.186311666446,116124.82424649267,141873.61694278446,170184.159727825,201050.73561207243,234140.32245935165,269201.13046346005,306462.98732833401,346951.59549414052,392245.31038712431,443126.98841396044,498319.35561242723,555250.16088897293,612111.33215804223,665219.4596396999,715035.37973391067,761714.02313317801,805605.08141409373,846758.93832650152,885127.10096943693,920630.57207391073,953215.70972148527,982892.63096488407,{"$f":"AH178","v":1009743.7292870181}]
[null,null,"Gas",{"$f":"D190-D178","v":788688.31891765888},792849.48981743783,794345.02879849949,793592.09246419277,790468.19319343101,784826.76751056593,776545.14922379539,765577.98035500036,751903.50908684067,735530.88305721548,716584.25693884166,695085.34772126097,671363.84420731489,645611.61953654001,617626.34600499936,586352.32117252599,550209.85627954244,508405.1782527063,462239.22772090603,414289.08911102707,366370.75117529102,322159.87369363348,281364.34765742708,243508.0630969851,208439.36365489499,176107.8655813128,146562.06177720276,119880.94951155444,96118.170702805393,75263.60829823208,57234.868814923568]
[null,"Commercial","All-electric",{"$f":"MIN(D196,D200,D203,D206)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Hybrid",{"$f":"D197","v":200.59238566853483},604.36254377836497,1181.3081784144715,1909.2821262372956,2794.3216793111374,3828.495174816042,5028.2150914379145,6396.5453388523811,7936.4980771631999,9646.1114064610774,11515.57163776061,13540.071875707037,15690.841723539188,17953.014867348709,20338.381241424369,22914.365890595513,25786.136233292083,29000.706867235844,32467.76701837275,36021.600955122056,39550.456154125677,42812.917695070995,45835.496469169077,48645.425883584481,51259.011941332072,53681.872331907522,55913.250058958314,57950.433076158522,59792.293146247233,61441.659402279554,62905.782463730102]
[null,null,"Gas",{"$f":"D209-D197","v":56185.407614331467},56001.554122888301,55859.941821585526,55595.884540429375,55278.178320688865,54561.171491850619,53681.368241895412,52616.787994480954,51388.501922836804,50009.388593538926,48487.928362239392,46811.594790959629,44991.241609794146,43055.81846598463,40988.70209190897,38725.550776071148,36170.697100041252,33272.876466097492,30116.98298162725,26876.815711544608,23672.377179207651,20733.915638262341,18036.134895033138,15551.182039047912,13262.572539730514,11164.688707585243,9258.2875389646433,7546.0810801945991,6029.1975685360812,4704.8078709339388,3565.6613679135844]
[null,"Total","All-electric",{"$f":"SUMIFS(D$164:D$169,$C$164:$C$169,$C170)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(N$164:N$169,$C$164:$C$169,$C170)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(X$164:X$169,$C$164:$C$169,$C170)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"Hybrid",3016.3568013429954,9160.7060596738538,17979.862713248247,29162.939662044471,42752.628485879992,58898.894330916693,77765.482534309049,99466.731650518821,124061.32232365587,151519.72834924553,181699.73136558561,214590.80748777947,249831.16418289085,287154.14533080877,326801.36856975837,369865.96138473606,418031.44662041636,472127.69528119627,530787.1226308,591271.76184409496,651661.78831216786,708032.37733477086,760870.87620307971,810359.44901676243,856864.09335542575,900440.81065840903,941040.35102839523,978581.00515006925,1013008.0028677325,1044334.2903671636,1072649.5117507481]
[null,null,"Gas",844873.72653199034,848851.04394032608,850204.97062008502,849187.97700462211,845746.37151411991,839387.93900241656,830226.51746569085,818194.76834948128,803292.01100967743,785540.27165075438,765072.18530108104,741896.94251222059,716355.08581710909,688667.43800252466,658615.04809690837,625077.87194859714,586380.55337958364,541678.05471880385,492356.21070253325,441165.90482257167,390043.12835449865,342893.78933189582,299400.48255246022,259059.24513603302,221701.93619462551,187272.55428889804,155820.34931616741,127427.03059174903,102147.36827134147,79968.416169166012,60800.530182837152]
[null,null,null,{"$f":"SUM(D170:D172)","v":847890.08333333337},858011.74999999988,868184.83333333326,878350.91666666663,888498.99999999988,898286.83333333326,907991.99999999988,917661.50000000012,927353.33333333326,937059.99999999988,946771.91666666663,956487.75,966186.25,975821.58333333349,985416.41666666674,994943.83333333326,1004412,1013805.7500000001,1023143.3333333333,1032437.6666666666,1041704.9166666665,1050926.1666666667,1060271.3587555399,1069418.6941527955,1078566.0295500513,1087713.3649473072,1096860.7003445625,1106008.0357418184,1115155.371139074,1124302.7065363296,1133450.0419335852]
[null,"Device Population - Residential"]
[]
[null,"Device","Device type",2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Space Heating","Electric",{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&D$176,all_customers[Lookup],0))\n*D215","v":0},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&E$176,all_customers[Lookup],0))\n*E215","v":0},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&F$176,all_customers[Lookup],0))\n*F215","v":0},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&G$176,all_customers[Lookup],0))\n*G215","v":0},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&H$176,all_customers[Lookup],0))\n*H215","v":0},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&I$176,all_customers[Lookup],0))\n*I215","v":0},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&J$176,all_customers[Lookup],0))\n*J215","v":0},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&K$176,all_customers[Lookup],0))\n*K215","v":0},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&L$176,all_customers[Lookup],0))\n*L215","v":0},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&M$176,all_customers[Lookup],0))\n*M215","v":0},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&N$176,all_customers[Lookup],0))\n*N215","v":0},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&O$176,all_customers[Lookup],0))\n*O215","v":0},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&P$176,all_customers[Lookup],0))\n*P215","v":0},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&Q$176,all_customers[Lookup],0))\n*Q215","v":0},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&R$176,all_customers[Lookup],0))\n*R215","v":0},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&S$176,all_customers[Lookup],0))\n*S215","v":0},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&T$176,all_customers[Lookup],0))\n*T215","v":0},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&U$176,all_customers[Lookup],0))\n*U215","v":0},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&V$176,all_customers[Lookup],0))\n*V215","v":0},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&W$176,all_customers[Lookup],0))\n*W215","v":0},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&X$176,all_customers[Lookup],0))\n*X215","v":0},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&Y$176,all_customers[Lookup],0))\n*Y215","v":0},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&Z$176,all_customers[Lookup],0))\n*Z215","v":0},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&AA$176,all_customers[Lookup],0))\n*AA215","v":0},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&AB$176,all_customers[Lookup],0))\n*AB215","v":0},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&AC$176,all_customers[Lookup],0))\n*AC215","v":0},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&AD$176,all_customers[Lookup],0))\n*AD215","v":0},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&AE$176,all_customers[Lookup],0))\n*AE215","v":0},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&AF$176,all_customers[Lookup],0))\n*AF215","v":0},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&AG$176,all_customers[Lookup],0))\n*AG215","v":0},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&AH$176,all_customers[Lookup],0))\n*AH215","v":0}]
[null,"Space Heating","Hybrid electric",{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&D$176,all_customers[Lookup],0))\n*D216","v":2815.7644156744605},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&E$176,all_customers[Lookup],0))\n*E216","v":8556.343515895489},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&F$176,all_customers[Lookup],0))\n*F216","v":16798.554534833776},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&G$176,all_customers[Lookup],0))\n*G216","v":27253.657535807175},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&H$176,all_customers[Lookup],0))\n*H216","v":39958.306806568857},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&I$176,all_customers[Lookup],0))\n*I216","v":55070.399156100648},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&J$176,all_customers[Lookup],0))\n*J216","v":72737.267442871133},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&K$176,all_customers[Lookup],0))\n*K216","v":93070.186311666446},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&L$176,all_customers[Lookup],0))\n*L216","v":116124.82424649267},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&M$176,all_customers[Lookup],0))\n*M216","v":141873.61694278446},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&N$176,all_customers[Lookup],0))\n*N216","v":170184.159727825},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&O$176,all_customers[Lookup],0))\n*O216","v":201050.73561207243},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&P$176,all_customers[Lookup],0))\n*P216","v":234140.32245935165},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&Q$176,all_customers[Lookup],0))\n*Q216","v":269201.13046346005},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&R$176,all_customers[Lookup],0))\n*R216","v":306462.98732833401},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&S$176,all_customers[Lookup],0))\n*S216","v":346951.59549414052},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&T$176,all_customers[Lookup],0))\n*T216","v":392245.31038712431},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&U$176,all_customers[Lookup],0))\n*U216","v":443126.98841396044},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&V$176,all_customers[Lookup],0))\n*V216","v":498319.35561242723},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&W$176,all_customers[Lookup],0))\n*W216","v":555250.16088897293},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&X$176,all_customers[Lookup],0))\n*X216","v":612111.33215804223},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&Y$176,all_customers[Lookup],0))\n*Y216","v":665219.4596396999},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&Z$176,all_customers[Lookup],0))\n*Z216","v":715035.37973391067},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&AA$176,all_customers[Lookup],0))\n*AA216","v":761714.02313317801},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&AB$176,all_customers[Lookup],0))\n*AB216","v":805605.08141409373},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&AC$176,all_customers[Lookup],0))\n*AC216","v":846758.93832650152},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&AD$176,all_customers[Lookup],0))\n*AD216","v":885127.10096943693},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&AE$176,all_customers[Lookup],0))\n*AE216","v":920630.57207391073},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&AF$176,all_customers[Lookup],0))\n*AF216","v":953215.70972148527},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&AG$176,all_customers[Lookup],0))\n*AG216","v":982892.63096488407},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&AH$176,all_customers[Lookup],0))\n*AH216","v":1009743.7292870181}]
[null,"Space Heating","Efficient gas",{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&D$176,all_customers[Lookup],0))\n*D217","v":2244.5978993452218},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&E$176,all_customers[Lookup],0))\n*E217","v":6771.9922257753988},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&F$176,all_customers[Lookup],0))\n*F217","v":13160.528971613296},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&G$176,all_customers[Lookup],0))\n*G217","v":21079.026953498837},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&H$176,all_customers[Lookup],0))\n*H217","v":30428.480386362662},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&I$176,all_customers[Lookup],0))\n*I217","v":41167.633439441961},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&J$176,all_customers[Lookup],0))\n*J217","v":53206.114801950207},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&K$176,all_customers[Lookup],0))\n*K217","v":66385.733327173031},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&L$176,all_customers[Lookup],0))\n*L217","v":80471.716869177893},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&M$176,all_customers[Lookup],0))\n*M217","v":95146.47052979315},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&N$176,all_customers[Lookup],0))\n*N217","v":110018.61351782059},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&O$176,all_customers[Lookup],0))\n*O217","v":124755.53485378504},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&P$176,all_customers[Lookup],0))\n*P217","v":138878.07721429647},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&Q$176,all_customers[Lookup],0))\n*Q217","v":151986.84348864332},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&R$176,all_customers[Lookup],0))\n*R217","v":163862.612171154},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&S$176,all_customers[Lookup],0))\n*S217","v":174379.10178633363},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&T$176,all_customers[Lookup],0))\n*T217","v":183195.75804777196},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&U$176,all_customers[Lookup],0))\n*U217","v":189410.77426516928},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&V$176,all_customers[Lookup],0))\n*V217","v":191840.6711206155},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&W$176,all_customers[Lookup],0))\n*W217","v":189808.99092713895},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&X$176,all_customers[Lookup],0))\n*X217","v":183353.12818538578},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&Y$176,all_customers[Lookup],0))\n*Y217","v":174060.26795618783},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&Z$176,all_customers[Lookup],0))\n*Z217","v":162619.83629445967},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&AA$176,all_customers[Lookup],0))\n*AA217","v":149476.69653380109},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&AB$176,all_customers[Lookup],0))\n*AB217","v":135100.23461823145},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&AC$176,all_customers[Lookup],0))\n*AC217","v":119923.85588440015},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&AD$176,all_customers[Lookup],0))\n*AD217","v":104396.07450376845},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&AE$176,all_customers[Lookup],0))\n*AE217","v":88966.596008179142},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&AF$176,all_customers[Lookup],0))\n*AF217","v":74055.334157053876},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&AG$176,all_customers[Lookup],0))\n*AG217","v":60016.433787341979},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&AH$176,all_customers[Lookup],0))\n*AH217","v":47116.179353648084}]
[null,"Space Heating","Reference",{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&D$176,all_customers[Lookup],0))\n*D218","v":786443.72101831366},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&E$176,all_customers[Lookup],0))\n*E218","v":786077.49759166245},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&F$176,all_customers[Lookup],0))\n*F218","v":781184.49982688623},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&G$176,all_customers[Lookup],0))\n*G218","v":772513.06551069394},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&H$176,all_customers[Lookup],0))\n*H218","v":760039.71280706837},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&I$176,all_customers[Lookup],0))\n*I218","v":743659.13407112402},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&J$176,all_customers[Lookup],0))\n*J218","v":723339.03442184522},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&K$176,all_customers[Lookup],0))\n*K218","v":699192.24702782719},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&L$176,all_customers[Lookup],0))\n*L218","v":671431.79221766279},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&M$176,all_customers[Lookup],0))\n*M218","v":640384.41252742242},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&N$176,all_customers[Lookup],0))\n*N218","v":606565.64342102106},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&O$176,all_customers[Lookup],0))\n*O218","v":570329.81286747591},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&P$176,all_customers[Lookup],0))\n*P218","v":532485.76699301845},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&Q$176,all_customers[Lookup],0))\n*Q218","v":493624.77604789665},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&R$176,all_customers[Lookup],0))\n*R218","v":453763.73383384536},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&S$176,all_customers[Lookup],0))\n*S218","v":411973.21938619245},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&T$176,all_customers[Lookup],0))\n*T218","v":367014.09823177039},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&U$176,all_customers[Lookup],0))\n*U218","v":318994.40398753696},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&V$176,all_customers[Lookup],0))\n*V218","v":270398.55660029064},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&W$176,all_customers[Lookup],0))\n*W218","v":224480.09818388813},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&X$176,all_customers[Lookup],0))\n*X218","v":183017.6229899053},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&Y$176,all_customers[Lookup],0))\n*Y218","v":148099.60573744564},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&Z$176,all_customers[Lookup],0))\n*Z218","v":118744.51136296739},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&AA$176,all_customers[Lookup],0))\n*AA218","v":94031.366563184114},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&AB$176,all_customers[Lookup],0))\n*AB218","v":73339.129036663537},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&AC$176,all_customers[Lookup],0))\n*AC218","v":56184.009696912624},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&AD$176,all_customers[Lookup],0))\n*AD218","v":42165.987273434308},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&AE$176,all_customers[Lookup],0))\n*AE218","v":30914.353503375267},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&AF$176,all_customers[Lookup],0))\n*AF218","v":22062.836545751536},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&AG$176,all_customers[Lookup],0))\n*AG218","v":15247.174510890094},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&AH$176,all_customers[Lookup],0))\n*AH218","v":10118.689461275533}]
[null,"Water Heating","Electric",{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&D$176,all_customers[Lookup],0))\n*D219","v":3798.1362855055695},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&E$176,all_customers[Lookup],0))\n*E219","v":12078.886041295907},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&F$176,all_customers[Lookup],0))\n*F219","v":24781.729082644721},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&G$176,all_customers[Lookup],0))\n*G219","v":41401.765749512881},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&H$176,all_customers[Lookup],0))\n*H219","v":61389.609532344213},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&I$176,all_customers[Lookup],0))\n*I219","v":84337.449086381399},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&J$176,all_customers[Lookup],0))\n*J219","v":109928.6638173549},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&K$176,all_customers[Lookup],0))\n*K219","v":137909.90743141732},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&L$176,all_customers[Lookup],0))\n*L219","v":168202.03186630583},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&M$176,all_customers[Lookup],0))\n*M219","v":201065.53137938475},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&N$176,all_customers[Lookup],0))\n*N219","v":237114.59368536223},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&O$176,all_customers[Lookup],0))\n*O219","v":277375.80678736168},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&P$176,all_customers[Lookup],0))\n*P219","v":322027.71888490295},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&Q$176,all_customers[Lookup],0))\n*Q219","v":370367.36758578225},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&R$176,all_customers[Lookup],0))\n*R219","v":421074.79954598006},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&S$176,all_customers[Lookup],0))\n*S219","v":472773.35242106713},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&T$176,all_customers[Lookup],0))\n*T219","v":524556.96060290292},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&U$176,all_customers[Lookup],0))\n*U219","v":576091.62289163121},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&V$176,all_customers[Lookup],0))\n*V219","v":627518.85182193795},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&W$176,all_customers[Lookup],0))\n*W219","v":679254.47288350202},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&X$176,all_customers[Lookup],0))\n*X219","v":731843.43534022395},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&Y$176,all_customers[Lookup],0))\n*Y219","v":781219.44222096319},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&Z$176,all_customers[Lookup],0))\n*Z219","v":827617.04771921004},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&AA$176,all_customers[Lookup],0))\n*AA219","v":870621.04346152802},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&AB$176,all_customers[Lookup],0))\n*AB219","v":910056.72425164655},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&AC$176,all_customers[Lookup],0))\n*AC219","v":945531.09436316241},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&AD$176,all_customers[Lookup],0))\n*AD219","v":976725.14881313033},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&AE$176,all_customers[Lookup],0))\n*AE219","v":1003505.4937367913},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&AF$176,all_customers[Lookup],0))\n*AF219","v":1025987.4453797587},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&AG$176,all_customers[Lookup],0))\n*AG219","v":1044544.7092559997},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&AH$176,all_customers[Lookup],0))\n*AH219","v":1059772.5594933289}]
[null,"Water Heating","Efficient gas",{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&D$176,all_customers[Lookup],0))\n*D220","v":3023.9283438096081},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&E$176,all_customers[Lookup],0))\n*E220","v":9517.4652832344818},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&F$176,all_customers[Lookup],0))\n*F220","v":19219.686214255365},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&G$176,all_customers[Lookup],0))\n*G220","v":31450.836896754983},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&H$176,all_customers[Lookup],0))\n*H220","v":45481.086571083717},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&I$176,all_customers[Lookup],0))\n*I220","v":60695.029574674227},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&J$176,all_customers[Lookup],0))\n*J220","v":76559.851982402834},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&K$176,all_customers[Lookup],0))\n*K220","v":92607.846120983522},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&L$176,all_customers[Lookup],0))\n*L220","v":108486.97107220624},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&M$176,all_customers[Lookup],0))\n*M220","v":123991.57206810676},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&N$176,all_customers[Lookup],0))\n*N220","v":138969.67855611679},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&O$176,all_customers[Lookup],0))\n*O220","v":153217.02505405704},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&P$176,all_customers[Lookup],0))\n*P220","v":166003.07004121857},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&Q$176,all_customers[Lookup],0))\n*Q220","v":176337.55373784481},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&R$176,all_customers[Lookup],0))\n*R220","v":183364.73441952153},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&S$176,all_customers[Lookup],0))\n*S220","v":186628.66392193193},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&T$176,all_customers[Lookup],0))\n*T220","v":186076.89411012208},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&U$176,all_customers[Lookup],0))\n*U220","v":181844.11183521873},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&V$176,all_customers[Lookup],0))\n*V220","v":174055.98247126921},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&W$176,all_customers[Lookup],0))\n*W220","v":162697.67996818834},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&X$176,all_customers[Lookup],0))\n*X220","v":147576.23344112292},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&Y$176,all_customers[Lookup],0))\n*Y220","v":130874.46398173194},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&Z$176,all_customers[Lookup],0))\n*Z220","v":113104.10074764151},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&AA$176,all_customers[Lookup],0))\n*AA220","v":94794.796402059568},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&AB$176,all_customers[Lookup],0))\n*AB220","v":76650.332804924212},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&AC$176,all_customers[Lookup],0))\n*AC220","v":59423.975472683444},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&AD$176,all_customers[Lookup],0))\n*AD220","v":43852.768878874253},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&AE$176,all_customers[Lookup],0))\n*AE220","v":30541.550428258688},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&AF$176,all_customers[Lookup],0))\n*AF220","v":19863.005122734467},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&AG$176,all_customers[Lookup],0))\n*AG220","v":11902.834340710422},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&AH$176,all_customers[Lookup],0))\n*AH220","v":6461.350181790337}]
[null,"Water Heating","Reference",{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&D$176,all_customers[Lookup],0))\n*D221","v":784682.01870401821},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&E$176,all_customers[Lookup],0))\n*E221","v":779809.48200880294},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&F$176,all_customers[Lookup],0))\n*F221","v":767142.16803643329},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&G$176,all_customers[Lookup],0))\n*G221","v":747993.14735373214},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&H$176,all_customers[Lookup],0))\n*H221","v":723555.80389657209},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&I$176,all_customers[Lookup],0))\n*I221","v":694864.68800561107},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&J$176,all_customers[Lookup],0))\n*J221","v":662793.90086690895},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&K$176,all_customers[Lookup],0))\n*K221","v":628130.41311426577},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&L$176,all_customers[Lookup],0))\n*L221","v":591339.33039482136},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&M$176,all_customers[Lookup],0))\n*M221","v":552347.39655250846},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&N$176,all_customers[Lookup],0))\n*N221","v":510684.14442518761},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&O$176,all_customers[Lookup],0))\n*O221","v":465543.25149191462},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&P$176,all_customers[Lookup],0))\n*P221","v":417473.37774054514},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&Q$176,all_customers[Lookup],0))\n*Q221","v":368107.82867637294},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&R$176,all_customers[Lookup],0))\n*R221","v":319649.79936783185},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&S$176,all_customers[Lookup],0))\n*S221","v":273901.90032366762},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&T$176,all_customers[Lookup],0))\n*T221","v":231821.31195364165},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&U$176,all_customers[Lookup],0))\n*U221","v":193596.43193981671},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&V$176,all_customers[Lookup],0))\n*V221","v":158983.74904012622},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&W$176,all_customers[Lookup],0))\n*W221","v":127587.09714830969},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&X$176,all_customers[Lookup],0))\n*X221","v":99062.414551986527},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&Y$176,all_customers[Lookup],0))\n*Y221","v":75285.427130638214},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&Z$176,all_customers[Lookup],0))\n*Z221","v":55678.578924486152},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&AA$176,all_customers[Lookup],0))\n*AA221","v":39806.246366575593},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&AB$176,all_customers[Lookup],0))\n*AB221","v":27337.388012417996},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&AC$176,all_customers[Lookup],0))\n*AC221","v":17911.73407196832},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&AD$176,all_customers[Lookup],0))\n*AD221","v":11111.245054635139},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&AE$176,all_customers[Lookup],0))\n*AE221","v":6464.4774204151681},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&AF$176,all_customers[Lookup],0))\n*AF221","v":3483.429921797529},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&AG$176,all_customers[Lookup],0))\n*AG221","v":1708.6956664060838},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&AH$176,all_customers[Lookup],0))\n*AH221","v":744.68842682234106}]
[null,"Cooking","Electric",{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&D$176,all_customers[Lookup],0))\n*D222","v":2815.7644156744605},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&E$176,all_customers[Lookup],0))\n*E222","v":8556.343515895489},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&F$176,all_customers[Lookup],0))\n*F222","v":16798.554534833776},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&G$176,all_customers[Lookup],0))\n*G222","v":27253.657535807175},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&H$176,all_customers[Lookup],0))\n*H222","v":39958.306806568857},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&I$176,all_customers[Lookup],0))\n*I222","v":55070.399156100648},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&J$176,all_customers[Lookup],0))\n*J222","v":72737.267442871133},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&K$176,all_customers[Lookup],0))\n*K222","v":93070.186311666446},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&L$176,all_customers[Lookup],0))\n*L222","v":116124.82424649267},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&M$176,all_customers[Lookup],0))\n*M222","v":141873.61694278446},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&N$176,all_customers[Lookup],0))\n*N222","v":170184.159727825},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&O$176,all_customers[Lookup],0))\n*O222","v":201050.73561207243},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&P$176,all_customers[Lookup],0))\n*P222","v":234140.32245935165},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&Q$176,all_customers[Lookup],0))\n*Q222","v":269201.13046346005},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&R$176,all_customers[Lookup],0))\n*R222","v":306462.98732833401},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&S$176,all_customers[Lookup],0))\n*S222","v":346951.59549414052},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&T$176,all_customers[Lookup],0))\n*T222","v":392245.31038712431},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&U$176,all_customers[Lookup],0))\n*U222","v":443126.98841396044},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&V$176,all_customers[Lookup],0))\n*V222","v":498319.35561242723},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&W$176,all_customers[Lookup],0))\n*W222","v":555250.16088897293},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&X$176,all_customers[Lookup],0))\n*X222","v":612111.33215804223},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&Y$176,all_customers[Lookup],0))\n*Y222","v":665219.4596396999},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&Z$176,all_customers[Lookup],0))\n*Z222","v":715035.37973391067},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&AA$176,all_customers[Lookup],0))\n*AA222","v":761714.02313317801},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&AB$176,all_customers[Lookup],0))\n*AB222","v":805605.08141409373},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&AC$176,all_customers[Lookup],0))\n*AC222","v":846758.93832650152},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&AD$176,all_customers[Lookup],0))\n*AD222","v":885127.10096943693},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&AE$176,all_customers[Lookup],0))\n*AE222","v":920630.57207391073},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&AF$176,all_customers[Lookup],0))\n*AF222","v":953215.70972148527},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&AG$176,all_customers[Lookup],0))\n*AG222","v":982892.63096488407},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&AH$176,all_customers[Lookup],0))\n*AH222","v":1009743.7292870181}]
[null,"Cooking","Efficient gas",{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&D$176,all_customers[Lookup],0))\n*D223","v":2244.5978993452218},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&E$176,all_customers[Lookup],0))\n*E223","v":6771.9922257753988},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&F$176,all_customers[Lookup],0))\n*F223","v":13160.528971613296},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&G$176,all_customers[Lookup],0))\n*G223","v":21079.026953498837},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&H$176,all_customers[Lookup],0))\n*H223","v":30428.480386362662},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&I$176,all_customers[Lookup],0))\n*I223","v":41167.633439441961},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&J$176,all_customers[Lookup],0))\n*J223","v":53206.114801950207},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&K$176,all_customers[Lookup],0))\n*K223","v":66385.733327173031},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&L$176,all_customers[Lookup],0))\n*L223","v":80471.716869177893},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&M$176,all_customers[Lookup],0))\n*M223","v":95146.47052979315},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&N$176,all_customers[Lookup],0))\n*N223","v":110018.61351782059},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&O$176,all_customers[Lookup],0))\n*O223","v":124755.53485378504},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&P$176,all_customers[Lookup],0))\n*P223","v":138878.07721429647},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&Q$176,all_customers[Lookup],0))\n*Q223","v":151986.84348864332},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&R$176,all_customers[Lookup],0))\n*R223","v":163862.612171154},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&S$176,all_customers[Lookup],0))\n*S223","v":174379.10178633363},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&T$176,all_customers[Lookup],0))\n*T223","v":183195.75804777196},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&U$176,all_customers[Lookup],0))\n*U223","v":189410.77426516928},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&V$176,all_customers[Lookup],0))\n*V223","v":191840.6711206155},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&W$176,all_customers[Lookup],0))\n*W223","v":189808.99092713895},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&X$176,all_customers[Lookup],0))\n*X223","v":183353.12818538578},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&Y$176,all_customers[Lookup],0))\n*Y223","v":174060.26795618783},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&Z$176,all_customers[Lookup],0))\n*Z223","v":162619.83629445967},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&AA$176,all_customers[Lookup],0))\n*AA223","v":149476.69653380109},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&AB$176,all_customers[Lookup],0))\n*AB223","v":135100.23461823145},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&AC$176,all_customers[Lookup],0))\n*AC223","v":119923.85588440015},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&AD$176,all_customers[Lookup],0))\n*AD223","v":104396.07450376845},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&AE$176,all_customers[Lookup],0))\n*AE223","v":88966.596008179142},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&AF$176,all_customers[Lookup],0))\n*AF223","v":74055.334157053876},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&AG$176,all_customers[Lookup],0))\n*AG223","v":60016.433787341979},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&AH$176,all_customers[Lookup],0))\n*AH223","v":47116.179353648084}]
[null,"Cooking","Reference",{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&D$176,all_customers[Lookup],0))\n*D224","v":786443.72101831366},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&E$176,all_customers[Lookup],0))\n*E224","v":786077.49759166245},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&F$176,all_customers[Lookup],0))\n*F224","v":781184.49982688634},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&G$176,all_customers[Lookup],0))\n*G224","v":772513.06551069394},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&H$176,all_customers[Lookup],0))\n*H224","v":760039.71280706848},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&I$176,all_customers[Lookup],0))\n*I224","v":743659.13407112402},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&J$176,all_customers[Lookup],0))\n*J224","v":723339.03442184522},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&K$176,all_customers[Lookup],0))\n*K224","v":699192.24702782719},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&L$176,all_customers[Lookup],0))\n*L224","v":671431.79221766279},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&M$176,all_customers[Lookup],0))\n*M224","v":640384.41252742242},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&N$176,all_customers[Lookup],0))\n*N224","v":606565.64342102106},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&O$176,all_customers[Lookup],0))\n*O224","v":570329.81286747591},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&P$176,all_customers[Lookup],0))\n*P224","v":532485.76699301845},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&Q$176,all_customers[Lookup],0))\n*Q224","v":493624.77604789665},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&R$176,all_customers[Lookup],0))\n*R224","v":453763.73383384536},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&S$176,all_customers[Lookup],0))\n*S224","v":411973.21938619245},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&T$176,all_customers[Lookup],0))\n*T224","v":367014.09823177039},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&U$176,all_customers[Lookup],0))\n*U224","v":318994.40398753696},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&V$176,all_customers[Lookup],0))\n*V224","v":270398.55660029064},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&W$176,all_customers[Lookup],0))\n*W224","v":224480.09818388813},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&X$176,all_customers[Lookup],0))\n*X224","v":183017.6229899053},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&Y$176,all_customers[Lookup],0))\n*Y224","v":148099.60573744564},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&Z$176,all_customers[Lookup],0))\n*Z224","v":118744.51136296736},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&AA$176,all_customers[Lookup],0))\n*AA224","v":94031.366563184085},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&AB$176,all_customers[Lookup],0))\n*AB224","v":73339.129036663508},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&AC$176,all_customers[Lookup],0))\n*AC224","v":56184.009696912581},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&AD$176,all_customers[Lookup],0))\n*AD224","v":42165.987273434279},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&AE$176,all_customers[Lookup],0))\n*AE224","v":30914.353503375267},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&AF$176,all_customers[Lookup],0))\n*AF224","v":22062.836545751579},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&AG$176,all_customers[Lookup],0))\n*AG224","v":15247.17451089005},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&AH$176,all_customers[Lookup],0))\n*AH224","v":10118.689461275497}]
[null,"Clothes Drying","Electric",{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&D$176,all_customers[Lookup],0))\n*D225","v":2815.7644156744605},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&E$176,all_customers[Lookup],0))\n*E225","v":8556.343515895489},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&F$176,all_customers[Lookup],0))\n*F225","v":16798.554534833776},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&G$176,all_customers[Lookup],0))\n*G225","v":27253.657535807175},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&H$176,all_customers[Lookup],0))\n*H225","v":39958.306806568857},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&I$176,all_customers[Lookup],0))\n*I225","v":55070.399156100648},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&J$176,all_customers[Lookup],0))\n*J225","v":72737.267442871133},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&K$176,all_customers[Lookup],0))\n*K225","v":93070.186311666446},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&L$176,all_customers[Lookup],0))\n*L225","v":116124.82424649267},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&M$176,all_customers[Lookup],0))\n*M225","v":141873.61694278446},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&N$176,all_customers[Lookup],0))\n*N225","v":170184.159727825},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&O$176,all_customers[Lookup],0))\n*O225","v":201050.73561207243},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&P$176,all_customers[Lookup],0))\n*P225","v":234140.32245935165},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&Q$176,all_customers[Lookup],0))\n*Q225","v":269201.13046346005},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&R$176,all_customers[Lookup],0))\n*R225","v":306462.98732833401},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&S$176,all_customers[Lookup],0))\n*S225","v":346951.59549414052},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&T$176,all_customers[Lookup],0))\n*T225","v":392245.31038712431},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&U$176,all_customers[Lookup],0))\n*U225","v":443126.98841396044},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&V$176,all_customers[Lookup],0))\n*V225","v":498319.35561242723},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&W$176,all_customers[Lookup],0))\n*W225","v":555250.16088897293},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&X$176,all_customers[Lookup],0))\n*X225","v":612111.33215804223},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&Y$176,all_customers[Lookup],0))\n*Y225","v":665219.4596396999},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&Z$176,all_customers[Lookup],0))\n*Z225","v":715035.37973391067},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&AA$176,all_customers[Lookup],0))\n*AA225","v":761714.02313317801},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&AB$176,all_customers[Lookup],0))\n*AB225","v":805605.08141409373},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&AC$176,all_customers[Lookup],0))\n*AC225","v":846758.93832650152},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&AD$176,all_customers[Lookup],0))\n*AD225","v":885127.10096943693},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&AE$176,all_customers[Lookup],0))\n*AE225","v":920630.57207391073},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&AF$176,all_customers[Lookup],0))\n*AF225","v":953215.70972148527},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&AG$176,all_customers[Lookup],0))\n*AG225","v":982892.63096488407},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&AH$176,all_customers[Lookup],0))\n*AH225","v":1009743.7292870181}]
[null,"Clothes Drying","Efficient gas",{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&D$176,all_customers[Lookup],0))\n*D226","v":2244.5978993452218},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&E$176,all_customers[Lookup],0))\n*E226","v":6771.9922257753988},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&F$176,all_customers[Lookup],0))\n*F226","v":13160.528971613296},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&G$176,all_customers[Lookup],0))\n*G226","v":21079.026953498837},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&H$176,all_customers[Lookup],0))\n*H226","v":30428.480386362662},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&I$176,all_customers[Lookup],0))\n*I226","v":41167.633439441961},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&J$176,all_customers[Lookup],0))\n*J226","v":53206.114801950207},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&K$176,all_customers[Lookup],0))\n*K226","v":66385.733327173031},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&L$176,all_customers[Lookup],0))\n*L226","v":80471.716869177893},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&M$176,all_customers[Lookup],0))\n*M226","v":95146.47052979315},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&N$176,all_customers[Lookup],0))\n*N226","v":110018.61351782059},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&O$176,all_customers[Lookup],0))\n*O226","v":124755.53485378504},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&P$176,all_customers[Lookup],0))\n*P226","v":138878.07721429647},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&Q$176,all_customers[Lookup],0))\n*Q226","v":151986.84348864332},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&R$176,all_customers[Lookup],0))\n*R226","v":163862.612171154},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&S$176,all_customers[Lookup],0))\n*S226","v":174379.10178633363},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&T$176,all_customers[Lookup],0))\n*T226","v":183195.75804777196},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&U$176,all_customers[Lookup],0))\n*U226","v":189410.77426516928},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&V$176,all_customers[Lookup],0))\n*V226","v":191840.6711206155},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&W$176,all_customers[Lookup],0))\n*W226","v":189808.99092713895},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&X$176,all_customers[Lookup],0))\n*X226","v":183353.12818538578},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&Y$176,all_customers[Lookup],0))\n*Y226","v":174060.26795618783},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&Z$176,all_customers[Lookup],0))\n*Z226","v":162619.83629445967},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&AA$176,all_customers[Lookup],0))\n*AA226","v":149476.69653380109},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&AB$176,all_customers[Lookup],0))\n*AB226","v":135100.23461823145},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&AC$176,all_customers[Lookup],0))\n*AC226","v":119923.85588440015},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&AD$176,all_customers[Lookup],0))\n*AD226","v":104396.07450376845},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&AE$176,all_customers[Lookup],0))\n*AE226","v":88966.596008179142},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&AF$176,all_customers[Lookup],0))\n*AF226","v":74055.334157053876},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&AG$176,all_customers[Lookup],0))\n*AG226","v":60016.433787341979},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&AH$176,all_customers[Lookup],0))\n*AH226","v":47116.179353648084}]
[null,"Clothes Drying","Reference",{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&D$176,all_customers[Lookup],0))\n*D227","v":786443.72101831366},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&E$176,all_customers[Lookup],0))\n*E227","v":786077.49759166245},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&F$176,all_customers[Lookup],0))\n*F227","v":781184.49982688634},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&G$176,all_customers[Lookup],0))\n*G227","v":772513.06551069394},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&H$176,all_customers[Lookup],0))\n*H227","v":760039.71280706848},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&I$176,all_customers[Lookup],0))\n*I227","v":743659.13407112402},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&J$176,all_customers[Lookup],0))\n*J227","v":723339.03442184522},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&K$176,all_customers[Lookup],0))\n*K227","v":699192.24702782719},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&L$176,all_customers[Lookup],0))\n*L227","v":671431.79221766279},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&M$176,all_customers[Lookup],0))\n*M227","v":640384.41252742242},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&N$176,all_customers[Lookup],0))\n*N227","v":606565.64342102106},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&O$176,all_customers[Lookup],0))\n*O227","v":570329.81286747591},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&P$176,all_customers[Lookup],0))\n*P227","v":532485.76699301845},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&Q$176,all_customers[Lookup],0))\n*Q227","v":493624.77604789665},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&R$176,all_customers[Lookup],0))\n*R227","v":453763.73383384536},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&S$176,all_customers[Lookup],0))\n*S227","v":411973.21938619245},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&T$176,all_customers[Lookup],0))\n*T227","v":367014.09823177039},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&U$176,all_customers[Lookup],0))\n*U227","v":318994.40398753696},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&V$176,all_customers[Lookup],0))\n*V227","v":270398.55660029064},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&W$176,all_customers[Lookup],0))\n*W227","v":224480.09818388813},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&X$176,all_customers[Lookup],0))\n*X227","v":183017.6229899053},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&Y$176,all_customers[Lookup],0))\n*Y227","v":148099.60573744564},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&Z$176,all_customers[Lookup],0))\n*Z227","v":118744.51136296736},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&AA$176,all_customers[Lookup],0))\n*AA227","v":94031.366563184085},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&AB$176,all_customers[Lookup],0))\n*AB227","v":73339.129036663508},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&AC$176,all_customers[Lookup],0))\n*AC227","v":56184.009696912581},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&AD$176,all_customers[Lookup],0))\n*AD227","v":42165.987273434279},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&AE$176,all_customers[Lookup],0))\n*AE227","v":30914.353503375267},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&AF$176,all_customers[Lookup],0))\n*AF227","v":22062.836545751579},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&AG$176,all_customers[Lookup],0))\n*AG227","v":15247.17451089005},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&AH$176,all_customers[Lookup],0))\n*AH227","v":10118.689461275497}]
[null,"Residential Gas Customers Remaining",null,{"$f":"MAX(\nSUM(D178:D180),SUM(D182:D183),SUM(D185:D186),SUM(D188:D189)\n)","v":791504.08333333337},801405.83333333337,811143.58333333326,820845.75,830426.49999999988,839897.16666666663,849282.41666666651,858648.16666666674,868028.33333333337,877404.5,886768.41666666663,896136.08333333337,905504.16666666651,914812.75,924089.33333333337,933303.91666666651,942455.16666666674,951532.16666666674,960558.58333333326,969539.25,978482.08333333326,987379.33333333337,996399.72739133774,1005222.0862301631,1014044.4450689887,1022866.8039078143,1031689.1627466397,1040511.5215854652,1049333.8804242907,1058156.2392631161,1066978.5981019416]
[null,"Residential Gas Customers Leaving",null,{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&D$195,all_customers[Lookup],0))-D190","v":0},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&E$195,all_customers[Lookup],0))-E190","v":0},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&F$195,all_customers[Lookup],0))-F190","v":0},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&G$195,all_customers[Lookup],0))-G190","v":0},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&H$195,all_customers[Lookup],0))-H190","v":0},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&I$195,all_customers[Lookup],0))-I190","v":0},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&J$195,all_customers[Lookup],0))-J190","v":0},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&K$195,all_customers[Lookup],0))-K190","v":0},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&L$195,all_customers[Lookup],0))-L190","v":0},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&M$195,all_customers[Lookup],0))-M190","v":0},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&N$195,all_customers[Lookup],0))-N190","v":0},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&O$195,all_customers[Lookup],0))-O190","v":0},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&P$195,all_customers[Lookup],0))-P190","v":0},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&Q$195,all_customers[Lookup],0))-Q190","v":0},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&R$195,all_customers[Lookup],0))-R190","v":0},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&S$195,all_customers[Lookup],0))-S190","v":0},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&T$195,all_customers[Lookup],0))-T190","v":0},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&U$195,all_customers[Lookup],0))-U190","v":0},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&V$195,all_customers[Lookup],0))-V190","v":0},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&W$195,all_customers[Lookup],0))-W190","v":0},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&X$195,all_customers[Lookup],0))-X190","v":0},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&Y$195,all_customers[Lookup],0))-Y190","v":0},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&Z$195,all_customers[Lookup],0))-Z190","v":0},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&AA$195,all_customers[Lookup],0))-AA190","v":0},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&AB$195,all_customers[Lookup],0))-AB190","v":0},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&AC$195,all_customers[Lookup],0))-AC190","v":0},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&AD$195,all_customers[Lookup],0))-AD190","v":0},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&AE$195,all_customers[Lookup],0))-AE190","v":0},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&AF$195,all_customers[Lookup],0))-AF190","v":0},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&AG$195,all_customers[Lookup],0))-AG190","v":0},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&AH$195,all_customers[Lookup],0))-AH190","v":0}]
[]
[null,"Device Population - Commercial"]
[]
[null,"Device","Device type",2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Space Heating","Electric",{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&D$195,all_customers[Lookup],0))\n*D233","v":0},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&E$195,all_customers[Lookup],0))\n*E233","v":0},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&F$195,all_customers[Lookup],0))\n*F233","v":0},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&G$195,all_customers[Lookup],0))\n*G233","v":0},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&H$195,all_customers[Lookup],0))\n*H233","v":0},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&I$195,all_customers[Lookup],0))\n*I233","v":0},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&J$195,all_customers[Lookup],0))\n*J233","v":0},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&K$195,all_customers[Lookup],0))\n*K233","v":0},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&L$195,all_customers[Lookup],0))\n*L233","v":0},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&M$195,all_customers[Lookup],0))\n*M233","v":0},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&N$195,all_customers[Lookup],0))\n*N233","v":0},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&O$195,all_customers[Lookup],0))\n*O233","v":0},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&P$195,all_customers[Lookup],0))\n*P233","v":0},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&Q$195,all_customers[Lookup],0))\n*Q233","v":0},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&R$195,all_customers[Lookup],0))\n*R233","v":0},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&S$195,all_customers[Lookup],0))\n*S233","v":0},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&T$195,all_customers[Lookup],0))\n*T233","v":0},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&U$195,all_customers[Lookup],0))\n*U233","v":0},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&V$195,all_customers[Lookup],0))\n*V233","v":0},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&W$195,all_customers[Lookup],0))\n*W233","v":0},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&X$195,all_customers[Lookup],0))\n*X233","v":0},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&Y$195,all_customers[Lookup],0))\n*Y233","v":0},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&Z$195,all_customers[Lookup],0))\n*Z233","v":0},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&AA$195,all_customers[Lookup],0))\n*AA233","v":0},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&AB$195,all_customers[Lookup],0))\n*AB233","v":0},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&AC$195,all_customers[Lookup],0))\n*AC233","v":0},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&AD$195,all_customers[Lookup],0))\n*AD233","v":0},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&AE$195,all_customers[Lookup],0))\n*AE233","v":0},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&AF$195,all_customers[Lookup],0))\n*AF233","v":0},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&AG$195,all_customers[Lookup],0))\n*AG233","v":0},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&AH$195,all_customers[Lookup],0))\n*AH233","v":0}]
[null,"Space Heating","Hybrid electric",{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&D$195,all_customers[Lookup],0))\n*D234","v":200.59238566853483},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&E$195,all_customers[Lookup],0))\n*E234","v":604.36254377836497},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&F$195,all_customers[Lookup],0))\n*F234","v":1181.3081784144715},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&G$195,all_customers[Lookup],0))\n*G234","v":1909.2821262372956},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&H$195,all_customers[Lookup],0))\n*H234","v":2794.3216793111374},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&I$195,all_customers[Lookup],0))\n*I234","v":3828.495174816042},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&J$195,all_customers[Lookup],0))\n*J234","v":5028.2150914379145},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&K$195,all_customers[Lookup],0))\n*K234","v":6396.5453388523811},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&L$195,all_customers[Lookup],0))\n*L234","v":7936.4980771631999},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&M$195,all_customers[Lookup],0))\n*M234","v":9646.1114064610774},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&N$195,all_customers[Lookup],0))\n*N234","v":11515.57163776061},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&O$195,all_customers[Lookup],0))\n*O234","v":13540.071875707037},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&P$195,all_customers[Lookup],0))\n*P234","v":15690.841723539188},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&Q$195,all_customers[Lookup],0))\n*Q234","v":17953.014867348709},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&R$195,all_customers[Lookup],0))\n*R234","v":20338.381241424369},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&S$195,all_customers[Lookup],0))\n*S234","v":22914.365890595513},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&T$195,all_customers[Lookup],0))\n*T234","v":25786.136233292083},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&U$195,all_customers[Lookup],0))\n*U234","v":29000.706867235844},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&V$195,all_customers[Lookup],0))\n*V234","v":32467.76701837275},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&W$195,all_customers[Lookup],0))\n*W234","v":36021.600955122056},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&X$195,all_customers[Lookup],0))\n*X234","v":39550.456154125677},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&Y$195,all_customers[Lookup],0))\n*Y234","v":42812.917695070995},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&Z$195,all_customers[Lookup],0))\n*Z234","v":45835.496469169077},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&AA$195,all_customers[Lookup],0))\n*AA234","v":48645.425883584481},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&AB$195,all_customers[Lookup],0))\n*AB234","v":51259.011941332072},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&AC$195,all_customers[Lookup],0))\n*AC234","v":53681.872331907522},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&AD$195,all_customers[Lookup],0))\n*AD234","v":55913.250058958314},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&AE$195,all_customers[Lookup],0))\n*AE234","v":57950.433076158522},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&AF$195,all_customers[Lookup],0))\n*AF234","v":59792.293146247233},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&AG$195,all_customers[Lookup],0))\n*AG234","v":61441.659402279554},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&AH$195,all_customers[Lookup],0))\n*AH234","v":62905.782463730102}]
[null,"Space Heating","Efficient gas",{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&D$195,all_customers[Lookup],0))\n*D235","v":159.90302490856345},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&E$195,all_customers[Lookup],0))\n*E235","v":478.32797273901804},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&F$195,all_customers[Lookup],0))\n*F235","v":925.47489572329539},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&G$195,all_customers[Lookup],0))\n*G235","v":1476.7122301992911},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&H$195,all_customers[Lookup],0))\n*H235","v":2127.8920256483216},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&I$195,all_customers[Lookup],0))\n*I235","v":2861.97464330598},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&J$195,all_customers[Lookup],0))\n*J235","v":3678.0566387659183},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&K$195,all_customers[Lookup],0))\n*K235","v":4562.5712154290259},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&L$195,all_customers[Lookup],0))\n*L235","v":5499.8027367739287},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&M$195,all_customers[Lookup],0))\n*M235","v":6469.0918187564293},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&N$195,all_customers[Lookup],0))\n*N235","v":7444.4485754593934},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&O$195,all_customers[Lookup],0))\n*O235","v":8401.8539085170742},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&P$195,all_customers[Lookup],0))\n*P235","v":9306.8716466694423},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&Q$195,all_customers[Lookup],0))\n*Q235","v":10135.997780155622},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&R$195,all_customers[Lookup],0))\n*R235","v":10874.723589318972},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&S$195,all_customers[Lookup],0))\n*S235","v":11516.841524577827},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&T$195,all_customers[Lookup],0))\n*T235","v":12043.256220753348},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&U$195,all_customers[Lookup],0))\n*U235","v":12396.099731187796},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&V$195,all_customers[Lookup],0))\n*V235","v":12499.290152872967},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&W$195,all_customers[Lookup],0))\n*W235","v":12313.771720345243},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&X$195,all_customers[Lookup],0))\n*X235","v":11847.027617429494},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&Y$195,all_customers[Lookup],0))\n*Y235","v":11202.360090347453},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&Z$195,all_customers[Lookup],0))\n*Z235","v":10424.324646796304},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&AA$195,all_customers[Lookup],0))\n*AA235","v":9546.0466024356574},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&AB$195,all_customers[Lookup],0))\n*AB235","v":8596.1530026808232},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&AC$195,all_customers[Lookup],0))\n*AC235","v":7602.7979508072467},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&AD$195,all_customers[Lookup],0))\n*AD235","v":6594.6730277603383},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&AE$195,all_customers[Lookup],0))\n*AE235","v":5600.1320446826385},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&AF$195,all_customers[Lookup],0))\n*AF235","v":4645.263610117835},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&AG$195,all_customers[Lookup],0))\n*AG235","v":3751.6908430592075},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&AH$195,all_customers[Lookup],0))\n*AH235","v":2935.2795595328721}]
[null,"Space Heating","Reference",{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&D$195,all_customers[Lookup],0))\n*D236","v":56025.504589422904},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&E$195,all_customers[Lookup],0))\n*E236","v":55523.226150149283},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&F$195,all_customers[Lookup],0))\n*F236","v":54934.466925862231},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&G$195,all_customers[Lookup],0))\n*G236","v":54119.172310230082},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&H$195,all_customers[Lookup],0))\n*H236","v":53150.28629504054},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&I$195,all_customers[Lookup],0))\n*I236","v":51699.196848544641},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&J$195,all_customers[Lookup],0))\n*J236","v":50003.311603129499},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&K$195,all_customers[Lookup],0))\n*K236","v":48054.216779051931},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&L$195,all_customers[Lookup],0))\n*L236","v":45888.69918606287},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&M$195,all_customers[Lookup],0))\n*M236","v":43540.296774782495},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&N$195,all_customers[Lookup],0))\n*N236","v":41043.479786780001},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&O$195,all_customers[Lookup],0))\n*O236","v":38409.740882442551},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&P$195,all_customers[Lookup],0))\n*P236","v":35684.369963124707},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&Q$195,all_customers[Lookup],0))\n*Q236","v":32919.820685829007},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&R$195,all_customers[Lookup],0))\n*R236","v":30113.978502589995},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&S$195,all_customers[Lookup],0))\n*S236","v":27208.709251493325},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&T$195,all_customers[Lookup],0))\n*T236","v":24127.440879287904},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&U$195,all_customers[Lookup],0))\n*U236","v":20876.776734909698},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&V$195,all_customers[Lookup],0))\n*V236","v":17617.692828754283},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&W$195,all_customers[Lookup],0))\n*W236","v":14563.043991199365},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&X$195,all_customers[Lookup],0))\n*X236","v":11825.349561778163},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&Y$195,all_customers[Lookup],0))\n*Y236","v":9531.5555479148879},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&Z$195,all_customers[Lookup],0))\n*Z236","v":7611.8102482368358},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&AA$195,all_customers[Lookup],0))\n*AA236","v":6005.1354366122578},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&AB$195,all_customers[Lookup],0))\n*AB236","v":4666.4195370496864},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&AC$195,all_customers[Lookup],0))\n*AC236","v":3561.8907567779997},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&AD$195,all_customers[Lookup],0))\n*AD236","v":2663.6145112043005},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&AE$195,all_customers[Lookup],0))\n*AE236","v":1945.9490355119651},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&AF$195,all_customers[Lookup],0))\n*AF236","v":1383.9339584182458},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&AG$195,all_customers[Lookup],0))\n*AG236","v":953.11702787473348},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&AH$195,all_customers[Lookup],0))\n*AH236","v":630.38180838071446}]
[null,"Water Heating","Electric",{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&D$195,all_customers[Lookup],0))\n*D237","v":270.57562570315275},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&E$195,all_customers[Lookup],0))\n*E237","v":853.17125012162091},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&F$195,all_customers[Lookup],0))\n*F237","v":1742.7010865652223},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&G$195,all_customers[Lookup],0))\n*G237","v":2900.4419401818554},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&H$195,all_customers[Lookup],0))\n*H237","v":4293.0326760611078},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&I$195,all_customers[Lookup],0))\n*I237","v":5863.1410309604735},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&J$195,all_customers[Lookup],0))\n*J237","v":7599.1989501415164},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&K$195,all_customers[Lookup],0))\n*K237","v":9478.2981588532384},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&L$195,all_customers[Lookup],0))\n*L237","v":11495.691047491069},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&M$195,all_customers[Lookup],0))\n*M237","v":13670.621483253035},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&N$195,all_customers[Lookup],0))\n*N237","v":16044.443233196227},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&O$195,all_customers[Lookup],0))\n*O237","v":18680.301512199931},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&P$195,all_customers[Lookup],0))\n*P237","v":21580.588574155565},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&Q$195,all_customers[Lookup],0))\n*Q237","v":24699.788017981158},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&R$195,all_customers[Lookup],0))\n*R237","v":27944.581102537286},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&S$195,all_customers[Lookup],0))\n*S237","v":31224.244884277377},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&T$195,all_customers[Lookup],0))\n*T237","v":34484.280347108244},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&U$195,all_customers[Lookup],0))\n*U237","v":37702.655719409631},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&V$195,all_customers[Lookup],0))\n*V237","v":40885.700407025004},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&W$195,all_customers[Lookup],0))\n*W237","v":44066.324141207835},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&X$195,all_customers[Lookup],0))\n*X237","v":47286.727398203002},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&Y$195,all_customers[Lookup],0))\n*Y237","v":50278.570773787564},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&Z$195,all_customers[Lookup],0))\n*Z237","v":53052.253557963282},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&AA$195,all_customers[Lookup],0))\n*AA237","v":55600.566821902881},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&AB$195,all_customers[Lookup],0))\n*AB237","v":57905.057418234646},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&AC$195,all_customers[Lookup],0))\n*AC237","v":59943.718567373864},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&AD$195,all_customers[Lookup],0))\n*AD237","v":61699.475052394257},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&AE$195,all_customers[Lookup],0))\n*AE237","v":63167.115801236519},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&AF$195,all_customers[Lookup],0))\n*AF237","v":64357.040565812997},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&AG$195,all_customers[Lookup],0))\n*AG237","v":65295.596115679058},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&AH$195,all_customers[Lookup],0))\n*AH237","v":66022.516560306525}]
[null,"Water Heating","Efficient gas",{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&D$195,all_customers[Lookup],0))\n*D238","v":215.42178642462076},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&E$195,all_customers[Lookup],0))\n*E238","v":672.24971954575335},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&F$195,all_customers[Lookup],0))\n*F238","v":1351.5670330074861},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&G$195,all_customers[Lookup],0))\n*G238","v":2203.3197072093571},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&H$195,all_customers[Lookup],0))\n*H238","v":3180.5348214432697},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&I$195,all_customers[Lookup],0))\n*I238","v":4219.519586253361},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&J$195,all_customers[Lookup],0))\n*J238","v":5292.4644638118061},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&K$195,all_customers[Lookup],0))\n*K238","v":6364.7695349255091},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&L$195,all_customers[Lookup],0))\n*L238","v":7414.4924902896437},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&M$195,all_customers[Lookup],0))\n*M238","v":8430.2955222009277},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&N$195,all_customers[Lookup],0))\n*N238","v":9403.4326781582167},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&O$195,all_customers[Lookup],0))\n*O238","v":10318.636862969861},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&P$195,all_customers[Lookup],0))\n*P238","v":11124.644701429199},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&Q$195,all_customers[Lookup],0))\n*Q238","v":11759.945875699572},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&R$195,all_customers[Lookup],0))\n*R238","v":12168.979710627396},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&S$195,all_customers[Lookup],0))\n*S238","v":12325.86201164293},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&T$195,all_customers[Lookup],0))\n*T238","v":12232.661587861721},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&U$195,all_customers[Lookup],0))\n*U238","v":11900.895049839597},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&V$195,all_customers[Lookup],0))\n*V238","v":11340.536993763541},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&W$195,all_customers[Lookup],0))\n*W238","v":10554.937786519831},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&X$195,all_customers[Lookup],0))\n*X238","v":9535.3688838375492},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&Y$195,all_customers[Lookup],0))\n*Y238","v":8422.9611350684427},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&Z$195,all_customers[Lookup],0))\n*Z238","v":7250.2462918635983},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&AA$195,all_customers[Lookup],0))\n*AA238","v":6053.8904398240602},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&AB$195,all_customers[Lookup],0))\n*AB238","v":4877.1046945955259},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&AC$195,all_customers[Lookup],0))\n*AC238","v":3767.2944688172506},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&AD$195,all_customers[Lookup],0))\n*AD238","v":2770.1680689888467},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&AE$195,all_customers[Lookup],0))\n*AE238","v":1922.4824026296117},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&AF$195,all_customers[Lookup],0))\n*AF238","v":1245.9452912404936},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&AG$195,all_customers[Lookup],0))\n*AG238","v":744.05878164510807},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&AH$195,all_customers[Lookup],0))\n*AH238","v":402.53410560388966}]
[null,"Water Heating","Reference",{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&D$195,all_customers[Lookup],0))\n*D239","v":55900.002587872223},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&E$195,all_customers[Lookup],0))\n*E239","v":55080.495696999285},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&F$195,all_customers[Lookup],0))\n*F239","v":53946.981880427295},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&G$195,all_customers[Lookup],0))\n*G239","v":52401.405019275458},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&H$195,all_customers[Lookup],0))\n*H239","v":50598.932502495627},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&I$195,all_customers[Lookup],0))\n*I239","v":48307.006049452837},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&J$195,all_customers[Lookup],0))\n*J239","v":45817.919919380016},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&K$195,all_customers[Lookup],0))\n*K239","v":43170.265639554593},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&L$195,all_customers[Lookup],0))\n*L239","v":40414.816462219285},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&M$195,all_customers[Lookup],0))\n*M239","v":37554.582994546035},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&N$195,all_customers[Lookup],0))\n*N239","v":34555.624088645556},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&O$195,all_customers[Lookup],0))\n*O239","v":31352.728291496875},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&P$195,all_customers[Lookup],0))\n*P239","v":27976.850057748572},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&Q$195,all_customers[Lookup],0))\n*Q239","v":24549.099439652604},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&R$195,all_customers[Lookup],0))\n*R239","v":21213.522520168652},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&S$195,all_customers[Lookup],0))\n*S239","v":18089.809770746357},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&T$195,all_customers[Lookup],0))\n*T239","v":15239.891398363372},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&U$195,all_customers[Lookup],0))\n*U239","v":12670.032564084106},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&V$195,all_customers[Lookup],0))\n*V239","v":10358.512599211454},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&W$195,all_customers[Lookup],0))\n*W239","v":8277.1547389389962},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&X$195,all_customers[Lookup],0))\n*X239","v":6400.7370512927828},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&Y$195,all_customers[Lookup],0))\n*Y239","v":4845.3014244773312},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&Z$195,all_customers[Lookup],0))\n*Z239","v":3569.1315143753368},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&AA$195,all_customers[Lookup],0))\n*AA239","v":2542.1506609054486},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&AB$195,all_customers[Lookup],0))\n*AB239","v":1739.422368232405},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&AC$195,all_customers[Lookup],0))\n*AC239","v":1135.5480033016472},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&AD$195,all_customers[Lookup],0))\n*AD239","v":701.89447653985064},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&AE$195,all_customers[Lookup],0))\n*AE239","v":406.91595248699997},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&AF$195,all_customers[Lookup],0))\n*AF239","v":218.50485772982464},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&AG$195,all_customers[Lookup],0))\n*AG239","v":106.81237588932997},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&AH$195,all_customers[Lookup],0))\n*AH239","v":46.393165733270827}]
[null,"Cooking","Electric",{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&D$195,all_customers[Lookup],0))\n*D240","v":270.57562570315275},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&E$195,all_customers[Lookup],0))\n*E240","v":853.17125012162091},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&F$195,all_customers[Lookup],0))\n*F240","v":1742.7010865652223},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&G$195,all_customers[Lookup],0))\n*G240","v":2900.4419401818554},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&H$195,all_customers[Lookup],0))\n*H240","v":4293.0326760611078},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&I$195,all_customers[Lookup],0))\n*I240","v":5863.1410309604735},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&J$195,all_customers[Lookup],0))\n*J240","v":7599.1989501415164},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&K$195,all_customers[Lookup],0))\n*K240","v":9478.2981588532384},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&L$195,all_customers[Lookup],0))\n*L240","v":11495.691047491069},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&M$195,all_customers[Lookup],0))\n*M240","v":13670.621483253035},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&N$195,all_customers[Lookup],0))\n*N240","v":16044.443233196227},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&O$195,all_customers[Lookup],0))\n*O240","v":18680.301512199931},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&P$195,all_customers[Lookup],0))\n*P240","v":21580.588574155565},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&Q$195,all_customers[Lookup],0))\n*Q240","v":24699.788017981158},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&R$195,all_customers[Lookup],0))\n*R240","v":27944.581102537286},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&S$195,all_customers[Lookup],0))\n*S240","v":31224.244884277377},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&T$195,all_customers[Lookup],0))\n*T240","v":34484.280347108244},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&U$195,all_customers[Lookup],0))\n*U240","v":37702.655719409631},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&V$195,all_customers[Lookup],0))\n*V240","v":40885.700407025004},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&W$195,all_customers[Lookup],0))\n*W240","v":44066.324141207835},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&X$195,all_customers[Lookup],0))\n*X240","v":47286.727398203002},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&Y$195,all_customers[Lookup],0))\n*Y240","v":50278.570773787564},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&Z$195,all_customers[Lookup],0))\n*Z240","v":53052.253557963282},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&AA$195,all_customers[Lookup],0))\n*AA240","v":55600.566821902881},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&AB$195,all_customers[Lookup],0))\n*AB240","v":57905.057418234646},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&AC$195,all_customers[Lookup],0))\n*AC240","v":59943.718567373864},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&AD$195,all_customers[Lookup],0))\n*AD240","v":61699.475052394257},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&AE$195,all_customers[Lookup],0))\n*AE240","v":63167.115801236519},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&AF$195,all_customers[Lookup],0))\n*AF240","v":64357.040565812997},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&AG$195,all_customers[Lookup],0))\n*AG240","v":65295.596115679058},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&AH$195,all_customers[Lookup],0))\n*AH240","v":66022.516560306525}]
[null,"Cooking","Efficient gas",{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&D$195,all_customers[Lookup],0))\n*D241","v":215.42178642462076},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&E$195,all_customers[Lookup],0))\n*E241","v":672.24971954575335},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&F$195,all_customers[Lookup],0))\n*F241","v":1351.5670330074861},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&G$195,all_customers[Lookup],0))\n*G241","v":2203.3197072093571},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&H$195,all_customers[Lookup],0))\n*H241","v":3180.5348214432697},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&I$195,all_customers[Lookup],0))\n*I241","v":4219.519586253361},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&J$195,all_customers[Lookup],0))\n*J241","v":5292.4644638118061},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&K$195,all_customers[Lookup],0))\n*K241","v":6364.7695349255091},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&L$195,all_customers[Lookup],0))\n*L241","v":7414.4924902896437},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&M$195,all_customers[Lookup],0))\n*M241","v":8430.2955222009277},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&N$195,all_customers[Lookup],0))\n*N241","v":9403.4326781582167},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&O$195,all_customers[Lookup],0))\n*O241","v":10318.636862969861},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&P$195,all_customers[Lookup],0))\n*P241","v":11124.644701429199},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&Q$195,all_customers[Lookup],0))\n*Q241","v":11759.945875699572},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&R$195,all_customers[Lookup],0))\n*R241","v":12168.979710627396},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&S$195,all_customers[Lookup],0))\n*S241","v":12325.86201164293},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&T$195,all_customers[Lookup],0))\n*T241","v":12232.661587861721},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&U$195,all_customers[Lookup],0))\n*U241","v":11900.895049839597},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&V$195,all_customers[Lookup],0))\n*V241","v":11340.536993763541},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&W$195,all_customers[Lookup],0))\n*W241","v":10554.937786519831},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&X$195,all_customers[Lookup],0))\n*X241","v":9535.3688838375492},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&Y$195,all_customers[Lookup],0))\n*Y241","v":8422.9611350684427},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&Z$195,all_customers[Lookup],0))\n*Z241","v":7250.2462918635983},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&AA$195,all_customers[Lookup],0))\n*AA241","v":6053.8904398240602},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&AB$195,all_customers[Lookup],0))\n*AB241","v":4877.1046945955259},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&AC$195,all_customers[Lookup],0))\n*AC241","v":3767.2944688172506},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&AD$195,all_customers[Lookup],0))\n*AD241","v":2770.1680689888467},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&AE$195,all_customers[Lookup],0))\n*AE241","v":1922.4824026296117},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&AF$195,all_customers[Lookup],0))\n*AF241","v":1245.9452912404936},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&AG$195,all_customers[Lookup],0))\n*AG241","v":744.05878164510807},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&AH$195,all_customers[Lookup],0))\n*AH241","v":402.53410560388966}]
[null,"Cooking","Reference",{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&D$195,all_customers[Lookup],0))\n*D242","v":55900.002587872223},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&E$195,all_customers[Lookup],0))\n*E242","v":55080.495696999285},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&F$195,all_customers[Lookup],0))\n*F242","v":53946.981880427295},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&G$195,all_customers[Lookup],0))\n*G242","v":52401.405019275458},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&H$195,all_customers[Lookup],0))\n*H242","v":50598.932502495627},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&I$195,all_customers[Lookup],0))\n*I242","v":48307.006049452837},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&J$195,all_customers[Lookup],0))\n*J242","v":45817.919919380016},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&K$195,all_customers[Lookup],0))\n*K242","v":43170.265639554593},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&L$195,all_customers[Lookup],0))\n*L242","v":40414.816462219285},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&M$195,all_customers[Lookup],0))\n*M242","v":37554.582994546035},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&N$195,all_customers[Lookup],0))\n*N242","v":34555.624088645556},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&O$195,all_customers[Lookup],0))\n*O242","v":31352.728291496875},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&P$195,all_customers[Lookup],0))\n*P242","v":27976.850057748572},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&Q$195,all_customers[Lookup],0))\n*Q242","v":24549.099439652604},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&R$195,all_customers[Lookup],0))\n*R242","v":21213.522520168652},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&S$195,all_customers[Lookup],0))\n*S242","v":18089.809770746357},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&T$195,all_customers[Lookup],0))\n*T242","v":15239.891398363372},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&U$195,all_customers[Lookup],0))\n*U242","v":12670.032564084106},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&V$195,all_customers[Lookup],0))\n*V242","v":10358.512599211454},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&W$195,all_customers[Lookup],0))\n*W242","v":8277.1547389389962},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&X$195,all_customers[Lookup],0))\n*X242","v":6400.7370512927828},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&Y$195,all_customers[Lookup],0))\n*Y242","v":4845.3014244773312},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&Z$195,all_customers[Lookup],0))\n*Z242","v":3569.1315143753368},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&AA$195,all_customers[Lookup],0))\n*AA242","v":2542.1506609054486},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&AB$195,all_customers[Lookup],0))\n*AB242","v":1739.422368232405},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&AC$195,all_customers[Lookup],0))\n*AC242","v":1135.5480033016472},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&AD$195,all_customers[Lookup],0))\n*AD242","v":701.89447653985064},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&AE$195,all_customers[Lookup],0))\n*AE242","v":406.91595248699997},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&AF$195,all_customers[Lookup],0))\n*AF242","v":218.50485772982464},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&AG$195,all_customers[Lookup],0))\n*AG242","v":106.81237588932997},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&AH$195,all_customers[Lookup],0))\n*AH242","v":46.393165733270827}]
[null,"Clothes Drying","Electric",{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&D$195,all_customers[Lookup],0))\n*D243","v":200.59238566853483},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&E$195,all_customers[Lookup],0))\n*E243","v":604.36254377836497},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&F$195,all_customers[Lookup],0))\n*F243","v":1181.3081784144715},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&G$195,all_customers[Lookup],0))\n*G243","v":1909.2821262372956},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&H$195,all_customers[Lookup],0))\n*H243","v":2794.3216793111374},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&I$195,all_customers[Lookup],0))\n*I243","v":3828.495174816042},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&J$195,all_customers[Lookup],0))\n*J243","v":5028.2150914379145},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&K$195,all_customers[Lookup],0))\n*K243","v":6396.5453388523811},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&L$195,all_customers[Lookup],0))\n*L243","v":7936.4980771631999},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&M$195,all_customers[Lookup],0))\n*M243","v":9646.1114064610774},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&N$195,all_customers[Lookup],0))\n*N243","v":11515.57163776061},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&O$195,all_customers[Lookup],0))\n*O243","v":13540.071875707037},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&P$195,all_customers[Lookup],0))\n*P243","v":15690.841723539188},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&Q$195,all_customers[Lookup],0))\n*Q243","v":17953.014867348709},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&R$195,all_customers[Lookup],0))\n*R243","v":20338.381241424369},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&S$195,all_customers[Lookup],0))\n*S243","v":22914.365890595513},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&T$195,all_customers[Lookup],0))\n*T243","v":25786.136233292083},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&U$195,all_customers[Lookup],0))\n*U243","v":29000.706867235844},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&V$195,all_customers[Lookup],0))\n*V243","v":32467.76701837275},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&W$195,all_customers[Lookup],0))\n*W243","v":36021.600955122056},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&X$195,all_customers[Lookup],0))\n*X243","v":39550.456154125677},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&Y$195,all_customers[Lookup],0))\n*Y243","v":42812.917695070995},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&Z$195,all_customers[Lookup],0))\n*Z243","v":45835.496469169077},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&AA$195,all_customers[Lookup],0))\n*AA243","v":48645.425883584481},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&AB$195,all_customers[Lookup],0))\n*AB243","v":51259.011941332072},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&AC$195,all_customers[Lookup],0))\n*AC243","v":53681.872331907522},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&AD$195,all_customers[Lookup],0))\n*AD243","v":55913.250058958314},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&AE$195,all_customers[Lookup],0))\n*AE243","v":57950.433076158522},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&AF$195,all_customers[Lookup],0))\n*AF243","v":59792.293146247233},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&AG$195,all_customers[Lookup],0))\n*AG243","v":61441.659402279554},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&AH$195,all_customers[Lookup],0))\n*AH243","v":62905.782463730102}]
[null,"Clothes Drying","Efficient gas",{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&D$195,all_customers[Lookup],0))\n*D244","v":159.90302490856345},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&E$195,all_customers[Lookup],0))\n*E244","v":478.32797273901804},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&F$195,all_customers[Lookup],0))\n*F244","v":925.47489572329539},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&G$195,all_customers[Lookup],0))\n*G244","v":1476.7122301992911},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&H$195,all_customers[Lookup],0))\n*H244","v":2127.8920256483216},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&I$195,all_customers[Lookup],0))\n*I244","v":2861.97464330598},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&J$195,all_customers[Lookup],0))\n*J244","v":3678.0566387659183},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&K$195,all_customers[Lookup],0))\n*K244","v":4562.5712154290259},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&L$195,all_customers[Lookup],0))\n*L244","v":5499.8027367739287},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&M$195,all_customers[Lookup],0))\n*M244","v":6469.0918187564293},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&N$195,all_customers[Lookup],0))\n*N244","v":7444.4485754593934},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&O$195,all_customers[Lookup],0))\n*O244","v":8401.8539085170742},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&P$195,all_customers[Lookup],0))\n*P244","v":9306.8716466694423},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&Q$195,all_customers[Lookup],0))\n*Q244","v":10135.997780155622},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&R$195,all_customers[Lookup],0))\n*R244","v":10874.723589318972},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&S$195,all_customers[Lookup],0))\n*S244","v":11516.841524577827},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&T$195,all_customers[Lookup],0))\n*T244","v":12043.256220753348},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&U$195,all_customers[Lookup],0))\n*U244","v":12396.099731187796},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&V$195,all_customers[Lookup],0))\n*V244","v":12499.290152872967},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&W$195,all_customers[Lookup],0))\n*W244","v":12313.771720345243},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&X$195,all_customers[Lookup],0))\n*X244","v":11847.027617429494},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&Y$195,all_customers[Lookup],0))\n*Y244","v":11202.360090347453},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&Z$195,all_customers[Lookup],0))\n*Z244","v":10424.324646796304},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&AA$195,all_customers[Lookup],0))\n*AA244","v":9546.0466024356574},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&AB$195,all_customers[Lookup],0))\n*AB244","v":8596.1530026808232},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&AC$195,all_customers[Lookup],0))\n*AC244","v":7602.7979508072467},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&AD$195,all_customers[Lookup],0))\n*AD244","v":6594.6730277603383},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&AE$195,all_customers[Lookup],0))\n*AE244","v":5600.1320446826385},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&AF$195,all_customers[Lookup],0))\n*AF244","v":4645.263610117835},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&AG$195,all_customers[Lookup],0))\n*AG244","v":3751.6908430592075},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&AH$195,all_customers[Lookup],0))\n*AH244","v":2935.2795595328721}]
[null,"Clothes Drying","Reference",{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&D$195,all_customers[Lookup],0))\n*D245","v":56025.504589422904},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&E$195,all_customers[Lookup],0))\n*E245","v":55523.226150149283},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&F$195,all_customers[Lookup],0))\n*F245","v":54934.466925862238},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&G$195,all_customers[Lookup],0))\n*G245","v":54119.172310230082},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&H$195,all_customers[Lookup],0))\n*H245","v":53150.286295040547},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&I$195,all_customers[Lookup],0))\n*I245","v":51699.196848544641},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&J$195,all_customers[Lookup],0))\n*J245","v":50003.311603129499},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&K$195,all_customers[Lookup],0))\n*K245","v":48054.216779051931},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&L$195,all_customers[Lookup],0))\n*L245","v":45888.69918606287},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&M$195,all_customers[Lookup],0))\n*M245","v":43540.296774782495},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&N$195,all_customers[Lookup],0))\n*N245","v":41043.479786780001},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&O$195,all_customers[Lookup],0))\n*O245","v":38409.740882442551},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&P$195,all_customers[Lookup],0))\n*P245","v":35684.369963124707},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&Q$195,all_customers[Lookup],0))\n*Q245","v":32919.820685829007},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&R$195,all_customers[Lookup],0))\n*R245","v":30113.978502589995},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&S$195,all_customers[Lookup],0))\n*S245","v":27208.709251493325},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&T$195,all_customers[Lookup],0))\n*T245","v":24127.440879287904},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&U$195,all_customers[Lookup],0))\n*U245","v":20876.776734909698},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&V$195,all_customers[Lookup],0))\n*V245","v":17617.692828754283},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&W$195,all_customers[Lookup],0))\n*W245","v":14563.043991199365},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&X$195,all_customers[Lookup],0))\n*X245","v":11825.349561778163},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&Y$195,all_customers[Lookup],0))\n*Y245","v":9531.5555479148879},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&Z$195,all_customers[Lookup],0))\n*Z245","v":7611.810248236834},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&AA$195,all_customers[Lookup],0))\n*AA245","v":6005.1354366122559},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&AB$195,all_customers[Lookup],0))\n*AB245","v":4666.4195370496845},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&AC$195,all_customers[Lookup],0))\n*AC245","v":3561.890756777997},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&AD$195,all_customers[Lookup],0))\n*AD245","v":2663.6145112042987},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&AE$195,all_customers[Lookup],0))\n*AE245","v":1945.9490355119651},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&AF$195,all_customers[Lookup],0))\n*AF245","v":1383.9339584182485},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&AG$195,all_customers[Lookup],0))\n*AG245","v":953.11702787473075},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&AH$195,all_customers[Lookup],0))\n*AH245","v":630.38180838071219}]
[null,"Commercial Gas Customers Remaining",null,{"$f":"MAX(\nSUM(D197:D199),SUM(D201:D202),SUM(D204:D205),SUM(D207:D208)\n)","v":56386},56605.916666666664,57041.25,57505.166666666672,58072.5,58389.666666666664,58709.583333333328,59013.333333333336,59325,59655.5,60003.5,60351.666666666664,60682.083333333336,61008.833333333336,61327.083333333336,61639.916666666664,61956.833333333336,62273.583333333336,62584.75,62898.416666666664,63222.833333333328,63546.833333333336,63871.631364202214,64196.607922632393,64521.584481062586,64846.561039492764,65171.537597922958,65496.514156353122,65821.490714783315,66146.467273213493,66471.443831643686]
[null,"Commercial Gas Customers Leaving",null,{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&D$195,all_customers[Lookup],0))-D209","v":0},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&E$195,all_customers[Lookup],0))-E209","v":0},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&F$195,all_customers[Lookup],0))-F209","v":0},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&G$195,all_customers[Lookup],0))-G209","v":0},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&H$195,all_customers[Lookup],0))-H209","v":0},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&I$195,all_customers[Lookup],0))-I209","v":0},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&J$195,all_customers[Lookup],0))-J209","v":0},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&K$195,all_customers[Lookup],0))-K209","v":0},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&L$195,all_customers[Lookup],0))-L209","v":0},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&M$195,all_customers[Lookup],0))-M209","v":0},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&N$195,all_customers[Lookup],0))-N209","v":0},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&O$195,all_customers[Lookup],0))-O209","v":0},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&P$195,all_customers[Lookup],0))-P209","v":0},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&Q$195,all_customers[Lookup],0))-Q209","v":0},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&R$195,all_customers[Lookup],0))-R209","v":0},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&S$195,all_customers[Lookup],0))-S209","v":0},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&T$195,all_customers[Lookup],0))-T209","v":0},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&U$195,all_customers[Lookup],0))-U209","v":0},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&V$195,all_customers[Lookup],0))-V209","v":0},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&W$195,all_customers[Lookup],0))-W209","v":0},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&X$195,all_customers[Lookup],0))-X209","v":0},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&Y$195,all_customers[Lookup],0))-Y209","v":0},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&Z$195,all_customers[Lookup],0))-Z209","v":0},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&AA$195,all_customers[Lookup],0))-AA209","v":0},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&AB$195,all_customers[Lookup],0))-AB209","v":0},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&AC$195,all_customers[Lookup],0))-AC209","v":0},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&AD$195,all_customers[Lookup],0))-AD209","v":0},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&AE$195,all_customers[Lookup],0))-AE209","v":0},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&AF$195,all_customers[Lookup],0))-AF209","v":0},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&AG$195,all_customers[Lookup],0))-AG209","v":0},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&AH$195,all_customers[Lookup],0))-AH209","v":0}]
[]
[null,"Device shares - Residential"]
[]
[null,"Efficiency","Device type",2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
["SH",{"$f":"INDEX('Current Inputs'!$C$74:$F$74,MATCH($A215,'Current Inputs'!$C$69:$F$69,0))","v":0.9},"Electric (adjusted for hybrid)",{"$f":"(1-'Current Inputs'!$C$21)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$H$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(D$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0},{"$f":"(1-'Current Inputs'!$C$21)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$H$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(E$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0},{"$f":"(1-'Current Inputs'!$C$21)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$H$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(F$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0},{"$f":"(1-'Current Inputs'!$C$21)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$H$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(G$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0},{"$f":"(1-'Current Inputs'!$C$21)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$H$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(H$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0},{"$f":"(1-'Current Inputs'!$C$21)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$H$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(I$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0},{"$f":"(1-'Current Inputs'!$C$21)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$H$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(J$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0},{"$f":"(1-'Current Inputs'!$C$21)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$H$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(K$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0},{"$f":"(1-'Current Inputs'!$C$21)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$H$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(L$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0},{"$f":"(1-'Current Inputs'!$C$21)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$H$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(M$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0},{"$f":"(1-'Current Inputs'!$C$21)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$H$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(N$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0},{"$f":"(1-'Current Inputs'!$C$21)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$H$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(O$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0},{"$f":"(1-'Current Inputs'!$C$21)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$H$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(P$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0},{"$f":"(1-'Current Inputs'!$C$21)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$H$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(Q$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0},{"$f":"(1-'Current Inputs'!$C$21)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$H$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(R$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0},{"$f":"(1-'Current Inputs'!$C$21)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$H$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(S$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0},{"$f":"(1-'Current Inputs'!$C$21)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$H$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(T$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0},{"$f":"(1-'Current Inputs'!$C$21)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$H$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(U$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0},{"$f":"(1-'Current Inputs'!$C$21)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$H$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(V$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0},{"$f":"(1-'Current Inputs'!$C$21)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$H$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(W$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0},{"$f":"(1-'Current Inputs'!$C$21)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$H$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(X$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0},{"$f":"(1-'Current Inputs'!$C$21)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$H$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(Y$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0},{"$f":"(1-'Current Inputs'!$C$21)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$H$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(Z$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0},{"$f":"(1-'Current Inputs'!$C$21)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$H$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AA$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0},{"$f":"(1-'Current Inputs'!$C$21)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$H$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AB$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0},{"$f":"(1-'Current Inputs'!$C$21)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$H$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AC$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0},{"$f":"(1-'Current Inputs'!$C$21)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$H$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AD$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0},{"$f":"(1-'Current Inputs'!$C$21)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$H$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AE$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0},{"$f":"(1-'Current Inputs'!$C$21)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$H$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AF$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0},{"$f":"(1-'Current Inputs'!$C$21)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$H$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AG$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0},{"$f":"(1-'Current Inputs'!$C$21)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$H$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AH$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0}]
["SH",{"$f":"INDEX('Current Inputs'!$C$74:$F$74,MATCH($A216,'Current Inputs'!$C$69:$F$69,0))","v":0.9},"Hybrid electric",{"$f":"('Current Inputs'!$C$21)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$H$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(D$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":3.557485646588423E-3},{"$f":"('Current Inputs'!$C$21)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$H$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(E$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":1.0676667376261285E-2},{"$f":"('Current Inputs'!$C$21)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$H$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(F$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":2.0709717588840909E-2},{"$f":"('Current Inputs'!$C$21)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$H$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(G$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":3.3201923182043853E-2},{"$f":"('Current Inputs'!$C$21)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$H$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(H$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":4.8117812722220279E-2},{"$f":"('Current Inputs'!$C$21)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$H$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(I$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":6.5568025874715996E-2},{"$f":"('Current Inputs'!$C$21)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$H$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(J$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":8.564555913962793E-2},{"$f":"('Current Inputs'!$C$21)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$H$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(K$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.10839152743197664},{"$f":"('Current Inputs'!$C$21)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$H$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(L$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.13377999287253603},{"$f":"('Current Inputs'!$C$21)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$H$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(M$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.16169693333323965},{"$f":"('Current Inputs'!$C$21)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$H$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(N$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.19191499892107308},{"$f":"('Current Inputs'!$C$21)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$H$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(O$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.22435290727746326},{"$f":"('Current Inputs'!$C$21)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$H$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(P$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.25857453900103716},{"$f":"('Current Inputs'!$C$21)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$H$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(Q$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.2942691063974131},{"$f":"('Current Inputs'!$C$21)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$H$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(R$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.33163783659624613},{"$f":"('Current Inputs'!$C$21)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$H$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(S$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.37174556893888588},{"$f":"('Current Inputs'!$C$21)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$H$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(T$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.41619519342701639},{"$f":"('Current Inputs'!$C$21)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$H$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(U$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.46569837987326101},{"$f":"('Current Inputs'!$C$21)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$H$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(V$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.5187808055216766},{"$f":"('Current Inputs'!$C$21)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$H$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(W$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.57269487634355487},{"$f":"('Current Inputs'!$C$21)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$H$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(X$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.6255723457631448},{"$f":"('Current Inputs'!$C$21)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$H$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(Y$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.6737222840121222},{"$f":"('Current Inputs'!$C$21)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$H$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(Z$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.71761900377666332},{"$f":"('Current Inputs'!$C$21)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$H$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AA$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.75775695099358398},{"$f":"('Current Inputs'!$C$21)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$H$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AB$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.79444750704125777},{"$f":"('Current Inputs'!$C$21)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$H$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AC$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.82782913189820906},{"$f":"('Current Inputs'!$C$21)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$H$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AD$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.85793970987636015},{"$f":"('Current Inputs'!$C$21)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$H$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AE$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.884786523719711},{"$f":"('Current Inputs'!$C$21)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$H$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AF$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.90840077453332513},{"$f":"('Current Inputs'!$C$21)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$H$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AG$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.92887287764740256},{"$f":"('Current Inputs'!$C$21)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$H$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AH$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.94635799732371462}]
["SH",{"$f":"INDEX('Current Inputs'!$C$74:$F$74,MATCH($A217,'Current Inputs'!$C$69:$F$69,0))","v":0.9},"Efficient gas",{"$f":"(1-SUM(D215:D216))*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$C$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(D$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*'Current Inputs'!$C$21","v":2.8358639539701955E-3},{"$f":"(1-SUM(E215:E216))*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$C$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(E$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*'Current Inputs'!$C$21","v":8.4501409199983762E-3},{"$f":"(1-SUM(F215:F216))*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$C$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(F$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*'Current Inputs'!$C$21","v":1.6224660148985083E-2},{"$f":"(1-SUM(G215:G216))*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$C$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(G$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*'Current Inputs'!$C$21","v":2.5679644383245985E-2},{"$f":"(1-SUM(H215:H216))*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$C$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(H$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*'Current Inputs'!$C$21","v":3.6641991056839664E-2},{"$f":"(1-SUM(I215:I216))*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$C$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(I$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*'Current Inputs'!$C$21","v":4.9015087886086807E-2},{"$f":"(1-SUM(J215:J216))*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$C$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(J$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*'Current Inputs'!$C$21","v":6.2648317871430728E-2},{"$f":"(1-SUM(K215:K216))*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$C$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(K$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*'Current Inputs'!$C$21","v":7.7314243370351768E-2},{"$f":"(1-SUM(L215:L216))*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$C$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(L$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*'Current Inputs'!$C$21","v":9.2706325103648179E-2},{"$f":"(1-SUM(M215:M216))*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$C$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(M$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*'Current Inputs'!$C$21","v":0.10844082806709238},{"$f":"(1-SUM(N215:N216))*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$C$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(N$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*'Current Inputs'!$C$21","v":0.12406690568815808},{"$f":"(1-SUM(O215:O216))*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$C$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(O$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*'Current Inputs'!$C$21","v":0.13921494421889052},{"$f":"(1-SUM(P215:P216))*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$C$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(P$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*'Current Inputs'!$C$21","v":0.15337099742515062},{"$f":"(1-SUM(Q215:Q216))*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$C$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(Q$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*'Current Inputs'!$C$21","v":0.16613983953398476},{"$f":"(1-SUM(R215:R216))*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$C$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(R$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*'Current Inputs'!$C$21","v":0.17732334554720611},{"$f":"(1-SUM(S215:S216))*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$C$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(S$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*'Current Inputs'!$C$21","v":0.18684064073055193},{"$f":"(1-SUM(T215:T216))*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$C$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(T$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*'Current Inputs'!$C$21","v":0.1943814035162118},{"$f":"(1-SUM(U215:U216))*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$C$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(U$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*'Current Inputs'!$C$21","v":0.19905871908534459},{"$f":"(1-SUM(V215:V216))*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$C$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(V$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*'Current Inputs'!$C$21","v":0.19971782507516556},{"$f":"(1-SUM(W215:W216))*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$C$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(W$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*'Current Inputs'!$C$21","v":0.19577236396271624},{"$f":"(1-SUM(X215:X216))*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$C$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(X$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*'Current Inputs'!$C$21","v":0.18738526878363293},{"$f":"(1-SUM(Y215:Y216))*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$C$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(Y$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*'Current Inputs'!$C$21","v":0.17628510348557813},{"$f":"(1-SUM(Z215:Z216))*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$C$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(Z$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*'Current Inputs'!$C$21","v":0.16320742752530928},{"$f":"(1-SUM(AA215:AA216))*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$C$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AA$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*'Current Inputs'!$C$21","v":0.14870017141622552},{"$f":"(1-SUM(AB215:AB216))*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$C$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AB$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*'Current Inputs'!$C$21","v":0.13322910576078364},{"$f":"(1-SUM(AC215:AC216))*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$C$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AC$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*'Current Inputs'!$C$21","v":0.11724288580510848},{"$f":"(1-SUM(AD215:AD216))*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$C$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AD$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*'Current Inputs'!$C$21","v":0.10118946507670726},{"$f":"(1-SUM(AE215:AE216))*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$C$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AE$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*'Current Inputs'!$C$21","v":8.5502749525173449E-2},{"$f":"(1-SUM(AF215:AF216))*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$C$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AF$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*'Current Inputs'!$C$21","v":7.0573661575770455E-2},{"$f":"(1-SUM(AG215:AG216))*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$C$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AG$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*'Current Inputs'!$C$21","v":5.6717932154458126E-2},{"$f":"(1-SUM(AH215:AH216))*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$C$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AH$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))\n*'Current Inputs'!$C$21","v":4.4158504619927243E-2}]
["SH",{"$f":"INDEX('Current Inputs'!$C$73:$F$73,MATCH($A218,'Current Inputs'!$C$69:$F$69,0))","v":0.8},"Reference",{"$f":"1-SUM(D215:D217)","v":0.9936066503994414},0.98087319170374032,0.96306562226217396,0.94111843243471016,0.91524019622093999,0.88541688623919723,0.85170612298894133,0.81429422919767158,0.77351368202381576,0.72986223859966803,0.68401809539076885,0.63643214850364616,0.58805446357381219,0.53959105406860219,0.49103881785654779,0.44141379033056216,0.38942340305677181,0.33524290104139443,0.28150136940315784,0.23153275969372888,0.18704238545322227,0.14999261250229967,0.11917356869802742,9.3542877590190532E-2,7.2323387197958611E-2,5.4927982296682498E-2,4.0870825046932624E-2,2.9710726755115546E-2,2.1025563890904375E-2,1.4409190198139354E-2,9.483498056358175E-3]
["WH",{"$f":"INDEX('Current Inputs'!$C$74:$F$74,MATCH($A219,'Current Inputs'!$C$69:$F$69,0))","v":0.9},"Electric",{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$D$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(D$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":4.7986313216605674E-3},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$D$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(E$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":1.5072121438217517E-2},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$D$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(F$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":3.0551593567203075E-2},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$D$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(G$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":5.0437936420469842E-2},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$D$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(H$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":7.3925398012159069E-2},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$D$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(I$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.10041401785065521},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$D$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(J$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.12943711262598837},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$D$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(K$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.16061282465295817},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$D$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(L$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.19377481748826075},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$D$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(M$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.22915944855466863},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$D$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(N$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.26739178936555746},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$D$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(O$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.30952420279252046},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$D$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(P$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.35563361355955803},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$D$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(Q$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.40485593099329042},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$D$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(R$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.45566460336372244},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$D$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(S$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.50655884324325628},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$D$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(T$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.55658558534745817},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$D$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(U$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.60543578354240035},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$D$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(V$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.65328535157566348},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$D$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(W$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.70059512586365325},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$D$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(X$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.74793749196418491},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$D$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(Y$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.79120497649430566},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$D$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(Z$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.83060746100963356},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$D$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AA$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.8660982039566768},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$D$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AB$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.89745250188686987},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$D$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AC$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.92439317685431344},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$D$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AD$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.94672424997934446},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$D$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AE$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.96443477358877638},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$D$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AF$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.9777511853185451},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$D$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AG$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.98713655932644184},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$D$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AH$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.99324631382350914}]
["WH",{"$f":"INDEX('Current Inputs'!$C$74:$F$74,MATCH($A220,'Current Inputs'!$C$69:$F$69,0))","v":0.9},"Efficient gas",{"$f":"(1-D219)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$D$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(D$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":3.8204835672794799E-3},{"$f":"(1-E219)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$D$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(E$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":1.1875962074855308E-2},{"$f":"(1-F219)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$D$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(F$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":2.3694554958165994E-2},{"$f":"(1-G219)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$D$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(G$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":3.8315160792091553E-2},{"$f":"(1-H219)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$D$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(H$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":5.4768346832722366E-2},{"$f":"(1-I219)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$D$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(I$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":7.2264834295794819E-2},{"$f":"(1-J219)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$D$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(J$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":9.0146517200828474E-2},{"$f":"(1-K219)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$D$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(K$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.10785307616796502},{"$f":"(1-L219)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$D$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(L$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.1249809100765216},{"$f":"(1-M219)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$D$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(M$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.14131631655423099},{"$f":"(1-N219)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$D$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(N$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.15671473627635416},{"$f":"(1-O219)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$D$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(O$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.17097517654254002},{"$f":"(1-P219)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$D$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(P$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.18332667717290302},{"$f":"(1-Q219)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$D$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(Q$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.19275808490627705},{"$f":"(1-R219)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$D$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(R$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.19842749808408297},{"$f":"(1-S219)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$D$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(S$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.19996558526024824},{"$f":"(1-T219)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$D$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(T$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.1974384572247084},{"$f":"(1-U219)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$D$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(U$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.19110663643904005},{"$f":"(1-V219)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$D$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(V$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.18120288079386018},{"$f":"(1-W219)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$D$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(W$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.16780927638379606},{"$f":"(1-X219)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$D$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(X$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.15082160006280773},{"$f":"(1-Y219)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$D$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(Y$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.13254729926330097},{"$f":"(1-Z219)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$D$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(Z$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.11351277769189883},{"$f":"(1-AA219)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$D$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AA$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":9.4302341443336171E-2},{"$f":"(1-AB219)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$D$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AB$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":7.5588731024219993E-2},{"$f":"(1-AC219)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$D$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AC$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":5.8095516684730564E-2},{"$f":"(1-AD219)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$D$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AD$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":4.2505795798151204E-2},{"$f":"(1-AE219)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$D$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AE$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":2.9352438483065926E-2},{"$f":"(1-AF219)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$D$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AF$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":1.8929156385099281E-2},{"$f":"(1-AG219)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$D$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AG$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":1.1248654876334117E-2},{"$f":"(1-AH219)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$D$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AH$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":6.0557448793110702E-3}]
["WH",{"$f":"INDEX('Current Inputs'!$C$73:$F$73,MATCH($A221,'Current Inputs'!$C$69:$F$69,0))","v":0.65},"Reference",{"$f":"1-D219-D220","v":0.99138088511105993},0.97305191648692713,0.94575385147463098,0.91124690278743858,0.87130625515511861,0.82732114785355004,0.78041637017318322,0.73153409917907686,0.68124427243521768,0.62952423489110032,0.57589347435808835,0.51950062066493952,0.46103970926753896,0.40238598410043253,0.34590789855219461,0.2934755714964955,0.24597595742783343,0.2034575800185596,0.16551176763047634,0.1315955977525507,0.10124090797300736,7.6247724242393372E-2,5.5879761298467612E-2,3.9599454599987025E-2,2.6958767088910138E-2,1.7511306460956E-2,1.076995422250434E-2,6.2127879281576905E-3,3.3196582963556168E-3,1.6147857972240408E-3,6.9794129717978826E-4]
["CK",{"$f":"INDEX('Current Inputs'!$C$74:$F$74,MATCH($A222,'Current Inputs'!$C$69:$F$69,0))","v":0.7},"Electric",{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$E$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(D$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":3.557485646588423E-3},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$E$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(E$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":1.0676667376261285E-2},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$E$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(F$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":2.0709717588840909E-2},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$E$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(G$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":3.3201923182043853E-2},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$E$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(H$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":4.8117812722220279E-2},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$E$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(I$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":6.5568025874715996E-2},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$E$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(J$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":8.564555913962793E-2},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$E$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(K$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.10839152743197664},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$E$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(L$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.13377999287253603},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$E$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(M$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.16169693333323965},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$E$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(N$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.19191499892107308},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$E$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(O$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.22435290727746326},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$E$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(P$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.25857453900103716},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$E$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(Q$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.2942691063974131},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$E$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(R$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.33163783659624613},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$E$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(S$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.37174556893888588},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$E$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(T$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.41619519342701639},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$E$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(U$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.46569837987326101},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$E$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(V$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.5187808055216766},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$E$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(W$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.57269487634355487},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$E$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(X$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.6255723457631448},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$E$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(Y$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.6737222840121222},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$E$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(Z$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.71761900377666332},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$E$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AA$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.75775695099358398},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$E$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AB$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.79444750704125777},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$E$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AC$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.82782913189820906},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$E$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AD$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.85793970987636015},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$E$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AE$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.884786523719711},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$E$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AF$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.90840077453332513},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$E$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AG$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.92887287764740256},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$E$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AH$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.94635799732371462}]
["CK",{"$f":"INDEX('Current Inputs'!$C$74:$F$74,MATCH($A223,'Current Inputs'!$C$69:$F$69,0))","v":0.7},"Efficient gas",{"$f":"(1-D222)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$E$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(D$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":2.8358639539701955E-3},{"$f":"(1-E222)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$E$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(E$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":8.4501409199983762E-3},{"$f":"(1-F222)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$E$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(F$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":1.6224660148985083E-2},{"$f":"(1-G222)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$E$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(G$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":2.5679644383245985E-2},{"$f":"(1-H222)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$E$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(H$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":3.6641991056839664E-2},{"$f":"(1-I222)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$E$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(I$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":4.9015087886086807E-2},{"$f":"(1-J222)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$E$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(J$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":6.2648317871430728E-2},{"$f":"(1-K222)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$E$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(K$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":7.7314243370351768E-2},{"$f":"(1-L222)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$E$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(L$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":9.2706325103648179E-2},{"$f":"(1-M222)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$E$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(M$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.10844082806709238},{"$f":"(1-N222)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$E$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(N$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.12406690568815808},{"$f":"(1-O222)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$E$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(O$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.13921494421889052},{"$f":"(1-P222)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$E$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(P$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.15337099742515062},{"$f":"(1-Q222)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$E$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(Q$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.16613983953398476},{"$f":"(1-R222)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$E$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(R$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.17732334554720611},{"$f":"(1-S222)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$E$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(S$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.18684064073055193},{"$f":"(1-T222)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$E$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(T$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.1943814035162118},{"$f":"(1-U222)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$E$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(U$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.19905871908534459},{"$f":"(1-V222)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$E$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(V$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.19971782507516556},{"$f":"(1-W222)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$E$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(W$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.19577236396271624},{"$f":"(1-X222)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$E$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(X$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.18738526878363293},{"$f":"(1-Y222)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$E$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(Y$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.17628510348557813},{"$f":"(1-Z222)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$E$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(Z$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.16320742752530928},{"$f":"(1-AA222)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$E$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AA$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.14870017141622552},{"$f":"(1-AB222)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$E$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AB$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.13322910576078364},{"$f":"(1-AC222)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$E$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AC$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.11724288580510848},{"$f":"(1-AD222)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$E$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AD$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.10118946507670726},{"$f":"(1-AE222)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$E$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AE$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":8.5502749525173449E-2},{"$f":"(1-AF222)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$E$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AF$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":7.0573661575770455E-2},{"$f":"(1-AG222)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$E$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AG$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":5.6717932154458126E-2},{"$f":"(1-AH222)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$E$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AH$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":4.4158504619927243E-2}]
["CK",{"$f":"INDEX('Current Inputs'!$C$73:$F$73,MATCH($A224,'Current Inputs'!$C$69:$F$69,0))","v":0.6},"Reference",{"$f":"1-D222-D223","v":0.9936066503994414},0.98087319170374032,0.96306562226217407,0.94111843243471016,0.91524019622094011,0.88541688623919723,0.85170612298894133,0.81429422919767158,0.77351368202381576,0.72986223859966803,0.68401809539076885,0.63643214850364616,0.58805446357381219,0.53959105406860219,0.49103881785654779,0.44141379033056216,0.38942340305677181,0.33524290104139443,0.28150136940315784,0.23153275969372888,0.18704238545322227,0.14999261250229967,0.11917356869802739,9.3542877590190504E-2,7.2323387197958583E-2,5.4927982296682457E-2,4.0870825046932596E-2,2.9710726755115546E-2,2.1025563890904417E-2,1.4409190198139313E-2,9.4834980563581403E-3]
["CD",{"$f":"INDEX('Current Inputs'!$C$74:$F$74,MATCH($A225,'Current Inputs'!$C$69:$F$69,0))","v":0.65},"Electric",{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$F$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(D$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":3.557485646588423E-3},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$F$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(E$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":1.0676667376261285E-2},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$F$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(F$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":2.0709717588840909E-2},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$F$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(G$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":3.3201923182043853E-2},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$F$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(H$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":4.8117812722220279E-2},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$F$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(I$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":6.5568025874715996E-2},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$F$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(J$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":8.564555913962793E-2},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$F$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(K$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.10839152743197664},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$F$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(L$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.13377999287253603},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$F$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(M$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.16169693333323965},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$F$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(N$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.19191499892107308},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$F$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(O$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.22435290727746326},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$F$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(P$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.25857453900103716},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$F$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(Q$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.2942691063974131},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$F$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(R$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.33163783659624613},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$F$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(S$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.37174556893888588},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$F$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(T$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.41619519342701639},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$F$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(U$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.46569837987326101},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$F$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(V$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.5187808055216766},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$F$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(W$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.57269487634355487},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$F$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(X$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.6255723457631448},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$F$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(Y$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.6737222840121222},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$F$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(Z$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.71761900377666332},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$F$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AA$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.75775695099358398},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$F$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AB$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.79444750704125777},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$F$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AC$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.82782913189820906},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$F$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AD$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.85793970987636015},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$F$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AE$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.884786523719711},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$F$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AF$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.90840077453332513},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$F$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AG$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.92887287764740256},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$F$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AH$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.94635799732371462}]
["CD",{"$f":"INDEX('Current Inputs'!$C$74:$F$74,MATCH($A226,'Current Inputs'!$C$69:$F$69,0))","v":0.65},"Efficient gas",{"$f":"(1-D225)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$F$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(D$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":2.8358639539701955E-3},{"$f":"(1-E225)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$F$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(E$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":8.4501409199983762E-3},{"$f":"(1-F225)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$F$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(F$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":1.6224660148985083E-2},{"$f":"(1-G225)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$F$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(G$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":2.5679644383245985E-2},{"$f":"(1-H225)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$F$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(H$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":3.6641991056839664E-2},{"$f":"(1-I225)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$F$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(I$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":4.9015087886086807E-2},{"$f":"(1-J225)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$F$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(J$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":6.2648317871430728E-2},{"$f":"(1-K225)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$F$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(K$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":7.7314243370351768E-2},{"$f":"(1-L225)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$F$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(L$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":9.2706325103648179E-2},{"$f":"(1-M225)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$F$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(M$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.10844082806709238},{"$f":"(1-N225)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$F$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(N$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.12406690568815808},{"$f":"(1-O225)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$F$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(O$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.13921494421889052},{"$f":"(1-P225)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$F$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(P$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.15337099742515062},{"$f":"(1-Q225)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$F$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(Q$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.16613983953398476},{"$f":"(1-R225)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$F$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(R$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.17732334554720611},{"$f":"(1-S225)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$F$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(S$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.18684064073055193},{"$f":"(1-T225)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$F$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(T$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.1943814035162118},{"$f":"(1-U225)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$F$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(U$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.19905871908534459},{"$f":"(1-V225)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$F$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(V$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.19971782507516556},{"$f":"(1-W225)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$F$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(W$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.19577236396271624},{"$f":"(1-X225)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$F$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(X$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.18738526878363293},{"$f":"(1-Y225)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$F$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(Y$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.17628510348557813},{"$f":"(1-Z225)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$F$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(Z$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.16320742752530928},{"$f":"(1-AA225)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$F$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AA$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.14870017141622552},{"$f":"(1-AB225)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$F$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AB$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.13322910576078364},{"$f":"(1-AC225)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$F$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AC$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.11724288580510848},{"$f":"(1-AD225)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$F$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AD$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.10118946507670726},{"$f":"(1-AE225)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$F$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AE$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":8.5502749525173449E-2},{"$f":"(1-AF225)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$F$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AF$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":7.0573661575770455E-2},{"$f":"(1-AG225)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$F$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AG$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":5.6717932154458126E-2},{"$f":"(1-AH225)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$F$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AH$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":4.4158504619927243E-2}]
["CD",{"$f":"INDEX('Current Inputs'!$C$73:$F$73,MATCH($A227,'Current Inputs'!$C$69:$F$69,0))","v":0.6},"Reference",{"$f":"1-D225-D226","v":0.9936066503994414},0.98087319170374032,0.96306562226217407,0.94111843243471016,0.91524019622094011,0.88541688623919723,0.85170612298894133,0.81429422919767158,0.77351368202381576,0.72986223859966803,0.68401809539076885,0.63643214850364616,0.58805446357381219,0.53959105406860219,0.49103881785654779,0.44141379033056216,0.38942340305677181,0.33524290104139443,0.28150136940315784,0.23153275969372888,0.18704238545322227,0.14999261250229967,0.11917356869802739,9.3542877590190504E-2,7.2323387197958583E-2,5.4927982296682457E-2,4.0870825046932596E-2,2.9710726755115546E-2,2.1025563890904417E-2,1.4409190198139313E-2,9.4834980563581403E-3]
[null,null,"System avg COP",{"$f":"SUMPRODUCT($B$215:$B$227,D$215:D$227)/SUM(D$215:D$227)","v":0.6634382790305936},0.66537968073808329,0.66819878289144974,0.67172716654861575,0.67584084678899625,0.68045387286920345,0.68549234417736726,0.69088572947645333,0.6965776278463105,0.70253834540682703,0.70875552689069643,0.71525420192696343,0.72193161419741558,0.72862643511443537,0.73519083022445342,0.74156941488580874,0.74778753996971215,0.75383121993375279,0.75956167893539783,0.76480447765960768,0.76948229416086056,0.77335997895345676,0.77655916687521898,0.77917860423811414,0.78129486535707071,0.78297254445264775,0.78427245129566026,0.78525478033229534,0.78597842361329651,0.7864985015002901,0.78686366004040398]
[]
[null,"Device shares - Commercial"]
[]
[null,"Commercial","Device type",2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
["SH",{"$f":"INDEX('Current Inputs'!$H$74:$K$74,MATCH($A233,'Current Inputs'!$H$69:$K$69,0))","v":0.9},"Electric (adjusted for hybrid)",{"$f":"(1-'Current Inputs'!$H$21)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$H$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(D$232,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0},{"$f":"(1-'Current Inputs'!$H$21)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$H$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(E$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0},{"$f":"(1-'Current Inputs'!$H$21)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$H$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(F$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0},{"$f":"(1-'Current Inputs'!$H$21)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$H$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(G$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0},{"$f":"(1-'Current Inputs'!$H$21)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$H$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(H$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0},{"$f":"(1-'Current Inputs'!$H$21)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$H$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(I$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0},{"$f":"(1-'Current Inputs'!$H$21)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$H$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(J$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0},{"$f":"(1-'Current Inputs'!$H$21)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$H$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(K$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0},{"$f":"(1-'Current Inputs'!$H$21)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$H$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(L$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0},{"$f":"(1-'Current Inputs'!$H$21)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$H$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(M$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0},{"$f":"(1-'Current Inputs'!$H$21)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$H$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(N$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0},{"$f":"(1-'Current Inputs'!$H$21)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$H$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(O$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0},{"$f":"(1-'Current Inputs'!$H$21)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$H$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(P$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0},{"$f":"(1-'Current Inputs'!$H$21)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$H$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(Q$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0},{"$f":"(1-'Current Inputs'!$H$21)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$H$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(R$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0},{"$f":"(1-'Current Inputs'!$H$21)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$H$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(S$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0},{"$f":"(1-'Current Inputs'!$H$21)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$H$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(T$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0},{"$f":"(1-'Current Inputs'!$H$21)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$H$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(U$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0},{"$f":"(1-'Current Inputs'!$H$21)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$H$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(V$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0},{"$f":"(1-'Current Inputs'!$H$21)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$H$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(W$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0},{"$f":"(1-'Current Inputs'!$H$21)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$H$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(X$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0},{"$f":"(1-'Current Inputs'!$H$21)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$H$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(Y$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0},{"$f":"(1-'Current Inputs'!$H$21)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$H$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(Z$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0},{"$f":"(1-'Current Inputs'!$H$21)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$H$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AA$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0},{"$f":"(1-'Current Inputs'!$H$21)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$H$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AB$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0},{"$f":"(1-'Current Inputs'!$H$21)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$H$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AC$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0},{"$f":"(1-'Current Inputs'!$H$21)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$H$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AD$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0},{"$f":"(1-'Current Inputs'!$H$21)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$H$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AE$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0},{"$f":"(1-'Current Inputs'!$H$21)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$H$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AF$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0},{"$f":"(1-'Current Inputs'!$H$21)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$H$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AG$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0},{"$f":"(1-'Current Inputs'!$H$21)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$H$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AH$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0}]
["SH",{"$f":"INDEX('Current Inputs'!$H$74:$K$74,MATCH($A234,'Current Inputs'!$H$69:$K$69,0))","v":0.9},"Hybrid electric",{"$f":"('Current Inputs'!$H$21)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$H$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(D$232,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":3.557485646588423E-3},{"$f":"('Current Inputs'!$H$21)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$H$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(E$232,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":1.0676667376261285E-2},{"$f":"('Current Inputs'!$H$21)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$H$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(F$232,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":2.0709717588840909E-2},{"$f":"('Current Inputs'!$H$21)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$H$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(G$232,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":3.3201923182043853E-2},{"$f":"('Current Inputs'!$H$21)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$H$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(H$232,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":4.8117812722220279E-2},{"$f":"('Current Inputs'!$H$21)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$H$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(I$232,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":6.5568025874715996E-2},{"$f":"('Current Inputs'!$H$21)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$H$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(J$232,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":8.564555913962793E-2},{"$f":"('Current Inputs'!$H$21)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$H$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(K$232,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.10839152743197664},{"$f":"('Current Inputs'!$H$21)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$H$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(L$232,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.13377999287253603},{"$f":"('Current Inputs'!$H$21)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$H$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(M$232,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.16169693333323965},{"$f":"('Current Inputs'!$H$21)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$H$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(N$232,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.19191499892107308},{"$f":"('Current Inputs'!$H$21)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$H$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(O$232,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.22435290727746326},{"$f":"('Current Inputs'!$H$21)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$H$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(P$232,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.25857453900103716},{"$f":"('Current Inputs'!$H$21)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$H$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(Q$232,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.2942691063974131},{"$f":"('Current Inputs'!$H$21)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$H$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(R$232,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.33163783659624613},{"$f":"('Current Inputs'!$H$21)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$H$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(S$232,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.37174556893888588},{"$f":"('Current Inputs'!$H$21)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$H$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(T$232,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.41619519342701639},{"$f":"('Current Inputs'!$H$21)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$H$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(U$232,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.46569837987326101},{"$f":"('Current Inputs'!$H$21)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$H$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(V$232,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.5187808055216766},{"$f":"('Current Inputs'!$H$21)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$H$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(W$232,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.57269487634355487},{"$f":"('Current Inputs'!$H$21)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$H$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(X$232,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.6255723457631448},{"$f":"('Current Inputs'!$H$21)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$H$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(Y$232,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.6737222840121222},{"$f":"('Current Inputs'!$H$21)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$H$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(Z$232,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.71761900377666332},{"$f":"('Current Inputs'!$H$21)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$H$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AA$232,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.75775695099358398},{"$f":"('Current Inputs'!$H$21)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$H$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AB$232,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.79444750704125777},{"$f":"('Current Inputs'!$H$21)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$H$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AC$232,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.82782913189820906},{"$f":"('Current Inputs'!$H$21)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$H$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AD$232,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.85793970987636015},{"$f":"('Current Inputs'!$H$21)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$H$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AE$232,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.884786523719711},{"$f":"('Current Inputs'!$H$21)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$H$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AF$232,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.90840077453332513},{"$f":"('Current Inputs'!$H$21)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$H$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AG$232,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.92887287764740256},{"$f":"('Current Inputs'!$H$21)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$H$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AH$232,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.94635799732371462}]
["SH",{"$f":"INDEX('Current Inputs'!$H$74:$K$74,MATCH($A235,'Current Inputs'!$H$69:$K$69,0))","v":0.9},"Efficient gas",{"$f":"(1-SUM(D233:D234))*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$H$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(D$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":2.8358639539701955E-3},{"$f":"(1-SUM(E233:E234))*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$H$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(E$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":8.4501409199983762E-3},{"$f":"(1-SUM(F233:F234))*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$H$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(F$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":1.6224660148985083E-2},{"$f":"(1-SUM(G233:G234))*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$H$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(G$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":2.5679644383245985E-2},{"$f":"(1-SUM(H233:H234))*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$H$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(H$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":3.6641991056839664E-2},{"$f":"(1-SUM(I233:I234))*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$H$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(I$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":4.9015087886086807E-2},{"$f":"(1-SUM(J233:J234))*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$H$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(J$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":6.2648317871430728E-2},{"$f":"(1-SUM(K233:K234))*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$H$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(K$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":7.7314243370351768E-2},{"$f":"(1-SUM(L233:L234))*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$H$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(L$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":9.2706325103648179E-2},{"$f":"(1-SUM(M233:M234))*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$H$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(M$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.10844082806709238},{"$f":"(1-SUM(N233:N234))*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$H$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(N$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.12406690568815808},{"$f":"(1-SUM(O233:O234))*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$H$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(O$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.13921494421889052},{"$f":"(1-SUM(P233:P234))*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$H$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(P$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.15337099742515062},{"$f":"(1-SUM(Q233:Q234))*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$H$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(Q$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.16613983953398476},{"$f":"(1-SUM(R233:R234))*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$H$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(R$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.17732334554720611},{"$f":"(1-SUM(S233:S234))*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$H$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(S$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.18684064073055193},{"$f":"(1-SUM(T233:T234))*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$H$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(T$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.1943814035162118},{"$f":"(1-SUM(U233:U234))*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$H$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(U$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.19905871908534459},{"$f":"(1-SUM(V233:V234))*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$H$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(V$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.19971782507516556},{"$f":"(1-SUM(W233:W234))*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$H$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(W$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.19577236396271624},{"$f":"(1-SUM(X233:X234))*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$H$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(X$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.18738526878363293},{"$f":"(1-SUM(Y233:Y234))*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$H$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(Y$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.17628510348557813},{"$f":"(1-SUM(Z233:Z234))*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$H$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(Z$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.16320742752530928},{"$f":"(1-SUM(AA233:AA234))*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$H$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AA$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.14870017141622552},{"$f":"(1-SUM(AB233:AB234))*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$H$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AB$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.13322910576078364},{"$f":"(1-SUM(AC233:AC234))*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$H$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AC$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.11724288580510848},{"$f":"(1-SUM(AD233:AD234))*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$H$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AD$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.10118946507670726},{"$f":"(1-SUM(AE233:AE234))*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$H$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AE$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":8.5502749525173449E-2},{"$f":"(1-SUM(AF233:AF234))*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$H$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AF$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":7.0573661575770455E-2},{"$f":"(1-SUM(AG233:AG234))*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$H$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AG$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":5.6717932154458126E-2},{"$f":"(1-SUM(AH233:AH234))*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$H$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AH$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":4.4158504619927243E-2}]
["SH",{"$f":"INDEX('Current Inputs'!$H$73:$K$73,MATCH($A236,'Current Inputs'!$H$69:$K$69,0))","v":0.8},"Reference",{"$f":"1-SUM(D233:D235)","v":0.9936066503994414},0.98087319170374032,0.96306562226217396,0.94111843243471016,0.91524019622093999,0.88541688623919723,0.85170612298894133,0.81429422919767158,0.77351368202381576,0.72986223859966803,0.68401809539076885,0.63643214850364616,0.58805446357381219,0.53959105406860219,0.49103881785654779,0.44141379033056216,0.38942340305677181,0.33524290104139443,0.28150136940315784,0.23153275969372888,0.18704238545322227,0.14999261250229967,0.11917356869802742,9.3542877590190532E-2,7.2323387197958611E-2,5.4927982296682498E-2,4.0870825046932624E-2,2.9710726755115546E-2,2.1025563890904375E-2,1.4409190198139354E-2,9.483498056358175E-3]
["WH",{"$f":"INDEX('Current Inputs'!$H$74:$K$74,MATCH($A237,'Current Inputs'!$H$69:$K$69,0))","v":0.9},"Electric",{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$I$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(D$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":4.7986313216605674E-3},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$I$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(E$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":1.5072121438217517E-2},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$I$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(F$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":3.0551593567203075E-2},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$I$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(G$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":5.0437936420469842E-2},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$I$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(H$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":7.3925398012159069E-2},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$I$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(I$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.10041401785065521},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$I$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(J$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.12943711262598837},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$I$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(K$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.16061282465295817},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$I$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(L$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.19377481748826075},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$I$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(M$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.22915944855466863},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$I$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(N$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.26739178936555746},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$I$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(O$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.30952420279252046},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$I$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(P$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.35563361355955803},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$I$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(Q$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.40485593099329042},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$I$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(R$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.45566460336372244},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$I$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(S$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.50655884324325628},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$I$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(T$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.55658558534745817},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$I$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(U$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.60543578354240035},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$I$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(V$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.65328535157566348},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$I$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(W$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.70059512586365325},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$I$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(X$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.74793749196418491},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$I$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(Y$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.79120497649430566},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$I$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(Z$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.83060746100963356},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$I$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AA$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.8660982039566768},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$I$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AB$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.89745250188686987},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$I$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AC$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.92439317685431344},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$I$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AD$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.94672424997934446},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$I$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AE$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.96443477358877638},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$I$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AF$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.9777511853185451},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$I$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AG$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.98713655932644184},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$I$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AH$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.99324631382350914}]
["WH",{"$f":"INDEX('Current Inputs'!$H$74:$K$74,MATCH($A238,'Current Inputs'!$H$69:$K$69,0))","v":0.9},"Efficient gas",{"$f":"(1-D237)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$I$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(D$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":3.8204835672794799E-3},{"$f":"(1-E237)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$I$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(E$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":1.1875962074855308E-2},{"$f":"(1-F237)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$I$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(F$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":2.3694554958165994E-2},{"$f":"(1-G237)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$I$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(G$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":3.8315160792091553E-2},{"$f":"(1-H237)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$I$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(H$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":5.4768346832722366E-2},{"$f":"(1-I237)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$I$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(I$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":7.2264834295794819E-2},{"$f":"(1-J237)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$I$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(J$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":9.0146517200828474E-2},{"$f":"(1-K237)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$I$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(K$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.10785307616796502},{"$f":"(1-L237)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$I$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(L$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.1249809100765216},{"$f":"(1-M237)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$I$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(M$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.14131631655423099},{"$f":"(1-N237)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$I$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(N$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.15671473627635416},{"$f":"(1-O237)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$I$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(O$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.17097517654254002},{"$f":"(1-P237)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$I$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(P$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.18332667717290302},{"$f":"(1-Q237)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$I$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(Q$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.19275808490627705},{"$f":"(1-R237)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$I$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(R$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.19842749808408297},{"$f":"(1-S237)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$I$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(S$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.19996558526024824},{"$f":"(1-T237)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$I$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(T$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.1974384572247084},{"$f":"(1-U237)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$I$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(U$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.19110663643904005},{"$f":"(1-V237)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$I$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(V$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.18120288079386018},{"$f":"(1-W237)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$I$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(W$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.16780927638379606},{"$f":"(1-X237)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$I$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(X$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.15082160006280773},{"$f":"(1-Y237)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$I$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(Y$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.13254729926330097},{"$f":"(1-Z237)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$I$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(Z$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.11351277769189883},{"$f":"(1-AA237)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$I$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AA$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":9.4302341443336171E-2},{"$f":"(1-AB237)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$I$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AB$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":7.5588731024219993E-2},{"$f":"(1-AC237)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$I$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AC$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":5.8095516684730564E-2},{"$f":"(1-AD237)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$I$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AD$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":4.2505795798151204E-2},{"$f":"(1-AE237)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$I$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AE$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":2.9352438483065926E-2},{"$f":"(1-AF237)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$I$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AF$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":1.8929156385099281E-2},{"$f":"(1-AG237)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$I$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AG$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":1.1248654876334117E-2},{"$f":"(1-AH237)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$I$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AH$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":6.0557448793110702E-3}]
["WH",{"$f":"INDEX('Current Inputs'!$H$73:$K$73,MATCH($A239,'Current Inputs'!$H$69:$K$69,0))","v":0.65},"Reference",{"$f":"1-D237-D238","v":0.99138088511105993},0.97305191648692713,0.94575385147463098,0.91124690278743858,0.87130625515511861,0.82732114785355004,0.78041637017318322,0.73153409917907686,0.68124427243521768,0.62952423489110032,0.57589347435808835,0.51950062066493952,0.46103970926753896,0.40238598410043253,0.34590789855219461,0.2934755714964955,0.24597595742783343,0.2034575800185596,0.16551176763047634,0.1315955977525507,0.10124090797300736,7.6247724242393372E-2,5.5879761298467612E-2,3.9599454599987025E-2,2.6958767088910138E-2,1.7511306460956E-2,1.076995422250434E-2,6.2127879281576905E-3,3.3196582963556168E-3,1.6147857972240408E-3,6.9794129717978826E-4]
["CK",{"$f":"INDEX('Current Inputs'!$H$74:$K$74,MATCH($A240,'Current Inputs'!$H$69:$K$69,0))","v":0.7},"Electric",{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$J$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(D$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":4.7986313216605674E-3},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$J$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(E$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":1.5072121438217517E-2},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$J$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(F$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":3.0551593567203075E-2},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$J$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(G$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":5.0437936420469842E-2},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$J$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(H$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":7.3925398012159069E-2},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$J$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(I$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.10041401785065521},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$J$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(J$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.12943711262598837},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$J$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(K$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.16061282465295817},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$J$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(L$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.19377481748826075},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$J$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(M$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.22915944855466863},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$J$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(N$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.26739178936555746},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$J$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(O$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.30952420279252046},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$J$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(P$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.35563361355955803},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$J$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(Q$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.40485593099329042},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$J$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(R$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.45566460336372244},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$J$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(S$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.50655884324325628},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$J$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(T$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.55658558534745817},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$J$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(U$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.60543578354240035},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$J$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(V$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.65328535157566348},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$J$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(W$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.70059512586365325},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$J$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(X$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.74793749196418491},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$J$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(Y$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.79120497649430566},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$J$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(Z$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.83060746100963356},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$J$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AA$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.8660982039566768},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$J$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AB$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.89745250188686987},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$J$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AC$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.92439317685431344},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$J$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AD$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.94672424997934446},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$J$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AE$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.96443477358877638},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$J$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AF$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.9777511853185451},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$J$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AG$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.98713655932644184},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$J$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AH$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.99324631382350914}]
["CK",{"$f":"INDEX('Current Inputs'!$H$74:$K$74,MATCH($A241,'Current Inputs'!$H$69:$K$69,0))","v":0.7},"Efficient gas",{"$f":"(1-D240)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$J$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(D$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":3.8204835672794799E-3},{"$f":"(1-E240)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$J$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(E$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":1.1875962074855308E-2},{"$f":"(1-F240)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$J$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(F$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":2.3694554958165994E-2},{"$f":"(1-G240)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$J$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(G$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":3.8315160792091553E-2},{"$f":"(1-H240)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$J$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(H$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":5.4768346832722366E-2},{"$f":"(1-I240)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$J$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(I$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":7.2264834295794819E-2},{"$f":"(1-J240)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$J$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(J$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":9.0146517200828474E-2},{"$f":"(1-K240)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$J$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(K$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.10785307616796502},{"$f":"(1-L240)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$J$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(L$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.1249809100765216},{"$f":"(1-M240)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$J$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(M$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.14131631655423099},{"$f":"(1-N240)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$J$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(N$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.15671473627635416},{"$f":"(1-O240)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$J$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(O$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.17097517654254002},{"$f":"(1-P240)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$J$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(P$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.18332667717290302},{"$f":"(1-Q240)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$J$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(Q$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.19275808490627705},{"$f":"(1-R240)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$J$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(R$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.19842749808408297},{"$f":"(1-S240)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$J$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(S$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.19996558526024824},{"$f":"(1-T240)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$J$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(T$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.1974384572247084},{"$f":"(1-U240)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$J$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(U$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.19110663643904005},{"$f":"(1-V240)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$J$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(V$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.18120288079386018},{"$f":"(1-W240)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$J$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(W$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.16780927638379606},{"$f":"(1-X240)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$J$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(X$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.15082160006280773},{"$f":"(1-Y240)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$J$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(Y$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.13254729926330097},{"$f":"(1-Z240)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$J$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(Z$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.11351277769189883},{"$f":"(1-AA240)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$J$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AA$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":9.4302341443336171E-2},{"$f":"(1-AB240)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$J$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AB$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":7.5588731024219993E-2},{"$f":"(1-AC240)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$J$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AC$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":5.8095516684730564E-2},{"$f":"(1-AD240)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$J$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AD$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":4.2505795798151204E-2},{"$f":"(1-AE240)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$J$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AE$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":2.9352438483065926E-2},{"$f":"(1-AF240)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$J$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AF$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":1.8929156385099281E-2},{"$f":"(1-AG240)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$J$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AG$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":1.1248654876334117E-2},{"$f":"(1-AH240)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$J$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AH$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":6.0557448793110702E-3}]
["CK",{"$f":"INDEX('Current Inputs'!$H$73:$K$73,MATCH($A242,'Current Inputs'!$H$69:$K$69,0))","v":0.6},"Reference",{"$f":"1-D240-D241","v":0.99138088511105993},0.97305191648692713,0.94575385147463098,0.91124690278743858,0.87130625515511861,0.82732114785355004,0.78041637017318322,0.73153409917907686,0.68124427243521768,0.62952423489110032,0.57589347435808835,0.51950062066493952,0.46103970926753896,0.40238598410043253,0.34590789855219461,0.2934755714964955,0.24597595742783343,0.2034575800185596,0.16551176763047634,0.1315955977525507,0.10124090797300736,7.6247724242393372E-2,5.5879761298467612E-2,3.9599454599987025E-2,2.6958767088910138E-2,1.7511306460956E-2,1.076995422250434E-2,6.2127879281576905E-3,3.3196582963556168E-3,1.6147857972240408E-3,6.9794129717978826E-4]
["CD",{"$f":"INDEX('Current Inputs'!$H$74:$K$74,MATCH($A243,'Current Inputs'!$H$69:$K$69,0))","v":0.65},"Electric",{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$K$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(D$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":3.557485646588423E-3},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$K$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(E$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":1.0676667376261285E-2},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$K$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(F$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":2.0709717588840909E-2},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$K$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(G$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":3.3201923182043853E-2},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$K$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(H$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":4.8117812722220279E-2},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$K$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(I$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":6.5568025874715996E-2},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$K$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(J$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":8.564555913962793E-2},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$K$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(K$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.10839152743197664},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$K$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(L$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.13377999287253603},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$K$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(M$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.16169693333323965},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$K$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(N$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.19191499892107308},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$K$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(O$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.22435290727746326},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$K$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(P$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.25857453900103716},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$K$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(Q$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.2942691063974131},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$K$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(R$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.33163783659624613},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$K$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(S$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.37174556893888588},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$K$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(T$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.41619519342701639},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$K$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(U$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.46569837987326101},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$K$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(V$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.5187808055216766},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$K$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(W$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.57269487634355487},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$K$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(X$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.6255723457631448},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$K$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(Y$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.6737222840121222},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$K$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(Z$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.71761900377666332},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$K$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AA$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.75775695099358398},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$K$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AB$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.79444750704125777},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$K$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AC$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.82782913189820906},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$K$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AD$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.85793970987636015},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$K$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AE$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.884786523719711},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$K$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AF$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.90840077453332513},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$K$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AG$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.92887287764740256},{"$f":"INDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$K$29,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AH$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.94635799732371462}]
["CD",{"$f":"INDEX('Current Inputs'!$H$74:$K$74,MATCH($A244,'Current Inputs'!$H$69:$K$69,0))","v":0.65},"Efficient gas",{"$f":"(1-D243)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$K$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(D$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":2.8358639539701955E-3},{"$f":"(1-E243)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$K$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(E$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":8.4501409199983762E-3},{"$f":"(1-F243)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$K$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(F$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":1.6224660148985083E-2},{"$f":"(1-G243)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$K$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(G$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":2.5679644383245985E-2},{"$f":"(1-H243)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$K$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(H$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":3.6641991056839664E-2},{"$f":"(1-I243)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$K$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(I$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":4.9015087886086807E-2},{"$f":"(1-J243)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$K$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(J$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":6.2648317871430728E-2},{"$f":"(1-K243)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$K$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(K$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":7.7314243370351768E-2},{"$f":"(1-L243)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$K$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(L$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":9.2706325103648179E-2},{"$f":"(1-M243)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$K$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(M$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.10844082806709238},{"$f":"(1-N243)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$K$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(N$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.12406690568815808},{"$f":"(1-O243)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$K$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(O$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.13921494421889052},{"$f":"(1-P243)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$K$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(P$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.15337099742515062},{"$f":"(1-Q243)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$K$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(Q$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.16613983953398476},{"$f":"(1-R243)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$K$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(R$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.17732334554720611},{"$f":"(1-S243)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$K$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(S$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.18684064073055193},{"$f":"(1-T243)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$K$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(T$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.1943814035162118},{"$f":"(1-U243)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$K$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(U$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.19905871908534459},{"$f":"(1-V243)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$K$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(V$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.19971782507516556},{"$f":"(1-W243)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$K$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(W$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.19577236396271624},{"$f":"(1-X243)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$K$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(X$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.18738526878363293},{"$f":"(1-Y243)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$K$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(Y$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.17628510348557813},{"$f":"(1-Z243)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$K$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(Z$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.16320742752530928},{"$f":"(1-AA243)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$K$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AA$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.14870017141622552},{"$f":"(1-AB243)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$K$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AB$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.13322910576078364},{"$f":"(1-AC243)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$K$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AC$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.11724288580510848},{"$f":"(1-AD243)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$K$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AD$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":0.10118946507670726},{"$f":"(1-AE243)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$K$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AE$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":8.5502749525173449E-2},{"$f":"(1-AF243)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$K$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AF$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":7.0573661575770455E-2},{"$f":"(1-AG243)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$K$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AG$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":5.6717932154458126E-2},{"$f":"(1-AH243)*\nINDEX('Stock Rollover Scenarios'!$C$44:$AG$61,\nMATCH('Current Inputs'!$K$28,'Stock Rollover Scenarios'!$A$44:$A$61,0),\nMATCH(AH$214,'Stock Rollover Scenarios'!$C$43:$AG$43,0))","v":4.4158504619927243E-2}]
["CD",{"$f":"INDEX('Current Inputs'!$H$73:$K$73,MATCH($A245,'Current Inputs'!$H$69:$K$69,0))","v":0.6},"Reference",{"$f":"1-D243-D244","v":0.9936066503994414},0.98087319170374032,0.96306562226217407,0.94111843243471016,0.91524019622094011,0.88541688623919723,0.85170612298894133,0.81429422919767158,0.77351368202381576,0.72986223859966803,0.68401809539076885,0.63643214850364616,0.58805446357381219,0.53959105406860219,0.49103881785654779,0.44141379033056216,0.38942340305677181,0.33524290104139443,0.28150136940315784,0.23153275969372888,0.18704238545322227,0.14999261250229967,0.11917356869802739,9.3542877590190504E-2,7.2323387197958583E-2,5.4927982296682457E-2,4.0870825046932596E-2,2.9710726755115546E-2,2.1025563890904417E-2,1.4409190198139313E-2,9.4834980563581403E-3]
[null,null,"System avg COP",{"$f":"SUMPRODUCT($B$233:$B$245,D$233:D$245)/SUM(D$233:D$245)","v":0.66349392316280309},0.6655752126185035,0.66863157716113819,0.67247395478979755,0.67693919531564184,0.68190626632884466,0.6872745879977612,0.69295473272691821,0.69888436308602542,0.70504679549954119,0.71145864241651346,0.71817749012293097,0.72510698305507248,0.73205656186363965,0.73881910320706246,0.74526787035666042,0.75137372611043574,0.75712585295932355,0.76246141897971498,0.76730290670813706,0.77162733109786619,0.77520360115995435,0.77814151206020821,0.78052718981286917,0.78242898085979695,0.7839079613485409,0.78502497306627084,0.78584222880296939,0.78642107125316008,0.78681836161031282,0.78708329895938345]
[]
[null,"Baseline gas sales (Therms/Yr)"]
[null,{"$f":"\"Current Geography: \"&Dashboard!$B$4","v":"Current Geography: PSE_Gas"}]
[]
[null,"Sector","Device",2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Residential","Total",{"$f":"INDEX(gas_sales[Gas Sales Scaled (therms)],MATCH(Dashboard!$B$4&$B252&D$251,gas_sales[Lookup],0))","v":627389177},{"$f":"INDEX(gas_sales[Gas Sales Scaled (therms)],MATCH(Dashboard!$B$4&$B252&E$251,gas_sales[Lookup],0))","v":632157811},{"$f":"INDEX(gas_sales[Gas Sales Scaled (therms)],MATCH(Dashboard!$B$4&$B252&F$251,gas_sales[Lookup],0))","v":630930119},{"$f":"INDEX(gas_sales[Gas Sales Scaled (therms)],MATCH(Dashboard!$B$4&$B252&G$251,gas_sales[Lookup],0))","v":635272138},{"$f":"INDEX(gas_sales[Gas Sales Scaled (therms)],MATCH(Dashboard!$B$4&$B252&H$251,gas_sales[Lookup],0))","v":641284041},{"$f":"INDEX(gas_sales[Gas Sales Scaled (therms)],MATCH(Dashboard!$B$4&$B252&I$251,gas_sales[Lookup],0))","v":646501359},{"$f":"INDEX(gas_sales[Gas Sales Scaled (therms)],MATCH(Dashboard!$B$4&$B252&J$251,gas_sales[Lookup],0))","v":648336068},{"$f":"INDEX(gas_sales[Gas Sales Scaled (therms)],MATCH(Dashboard!$B$4&$B252&K$251,gas_sales[Lookup],0))","v":649592358},{"$f":"INDEX(gas_sales[Gas Sales Scaled (therms)],MATCH(Dashboard!$B$4&$B252&L$251,gas_sales[Lookup],0))","v":650794505},{"$f":"INDEX(gas_sales[Gas Sales Scaled (therms)],MATCH(Dashboard!$B$4&$B252&M$251,gas_sales[Lookup],0))","v":652230624},{"$f":"INDEX(gas_sales[Gas Sales Scaled (therms)],MATCH(Dashboard!$B$4&$B252&N$251,gas_sales[Lookup],0))","v":654329982},{"$f":"INDEX(gas_sales[Gas Sales Scaled (therms)],MATCH(Dashboard!$B$4&$B252&O$251,gas_sales[Lookup],0))","v":659075416},{"$f":"INDEX(gas_sales[Gas Sales Scaled (therms)],MATCH(Dashboard!$B$4&$B252&P$251,gas_sales[Lookup],0))","v":662572040},{"$f":"INDEX(gas_sales[Gas Sales Scaled (therms)],MATCH(Dashboard!$B$4&$B252&Q$251,gas_sales[Lookup],0))","v":666262143},{"$f":"INDEX(gas_sales[Gas Sales Scaled (therms)],MATCH(Dashboard!$B$4&$B252&R$251,gas_sales[Lookup],0))","v":670022879},{"$f":"INDEX(gas_sales[Gas Sales Scaled (therms)],MATCH(Dashboard!$B$4&$B252&S$251,gas_sales[Lookup],0))","v":674641774},{"$f":"INDEX(gas_sales[Gas Sales Scaled (therms)],MATCH(Dashboard!$B$4&$B252&T$251,gas_sales[Lookup],0))","v":678512823},{"$f":"INDEX(gas_sales[Gas Sales Scaled (therms)],MATCH(Dashboard!$B$4&$B252&U$251,gas_sales[Lookup],0))","v":682121108},{"$f":"INDEX(gas_sales[Gas Sales Scaled (therms)],MATCH(Dashboard!$B$4&$B252&V$251,gas_sales[Lookup],0))","v":685543625},{"$f":"INDEX(gas_sales[Gas Sales Scaled (therms)],MATCH(Dashboard!$B$4&$B252&W$251,gas_sales[Lookup],0))","v":691129556},{"$f":"INDEX(gas_sales[Gas Sales Scaled (therms)],MATCH(Dashboard!$B$4&$B252&X$251,gas_sales[Lookup],0))","v":695555628},{"$f":"INDEX(gas_sales[Gas Sales Scaled (therms)],MATCH(Dashboard!$B$4&$B252&Y$251,gas_sales[Lookup],0))","v":701325084},{"$f":"MAX(\n_xlfn.FORECAST.ETS(Z$251,$D$252:$Y$252,$D$251:$Y$251),\n0)","v":706275529.99449313},{"$f":"MAX(\n_xlfn.FORECAST.ETS(AA$251,$D$252:$Y$252,$D$251:$Y$251),\n0)","v":711631360.19784379},716987190.40119433,722343020.60454488,727698850.80789542,733054681.01124609,738410511.21459663,743766341.41794717,749122171.62129772]
[null,"Residential","SH",{"$f":"INDEX(Helper!$J$7:$J$10,\nMATCH($C253,Helper!$H$7:$H$10,0))\n*D$252","v":470541882.75},{"$f":"INDEX(Helper!$J$7:$J$10,\nMATCH($C253,Helper!$H$7:$H$10,0))\n*E$252","v":474118358.25},{"$f":"INDEX(Helper!$J$7:$J$10,\nMATCH($C253,Helper!$H$7:$H$10,0))\n*F$252","v":473197589.25},{"$f":"INDEX(Helper!$J$7:$J$10,\nMATCH($C253,Helper!$H$7:$H$10,0))\n*G$252","v":476454103.5},{"$f":"INDEX(Helper!$J$7:$J$10,\nMATCH($C253,Helper!$H$7:$H$10,0))\n*H$252","v":480963030.75},{"$f":"INDEX(Helper!$J$7:$J$10,\nMATCH($C253,Helper!$H$7:$H$10,0))\n*I$252","v":484876019.25},{"$f":"INDEX(Helper!$J$7:$J$10,\nMATCH($C253,Helper!$H$7:$H$10,0))\n*J$252","v":486252051},{"$f":"INDEX(Helper!$J$7:$J$10,\nMATCH($C253,Helper!$H$7:$H$10,0))\n*K$252","v":487194268.5},{"$f":"INDEX(Helper!$J$7:$J$10,\nMATCH($C253,Helper!$H$7:$H$10,0))\n*L$252","v":488095878.75},{"$f":"INDEX(Helper!$J$7:$J$10,\nMATCH($C253,Helper!$H$7:$H$10,0))\n*M$252","v":489172968},{"$f":"INDEX(Helper!$J$7:$J$10,\nMATCH($C253,Helper!$H$7:$H$10,0))\n*N$252","v":490747486.5},{"$f":"INDEX(Helper!$J$7:$J$10,\nMATCH($C253,Helper!$H$7:$H$10,0))\n*O$252","v":494306562},{"$f":"INDEX(Helper!$J$7:$J$10,\nMATCH($C253,Helper!$H$7:$H$10,0))\n*P$252","v":496929030},{"$f":"INDEX(Helper!$J$7:$J$10,\nMATCH($C253,Helper!$H$7:$H$10,0))\n*Q$252","v":499696607.25},{"$f":"INDEX(Helper!$J$7:$J$10,\nMATCH($C253,Helper!$H$7:$H$10,0))\n*R$252","v":502517159.25},{"$f":"INDEX(Helper!$J$7:$J$10,\nMATCH($C253,Helper!$H$7:$H$10,0))\n*S$252","v":505981330.5},{"$f":"INDEX(Helper!$J$7:$J$10,\nMATCH($C253,Helper!$H$7:$H$10,0))\n*T$252","v":508884617.25},{"$f":"INDEX(Helper!$J$7:$J$10,\nMATCH($C253,Helper!$H$7:$H$10,0))\n*U$252","v":511590831},{"$f":"INDEX(Helper!$J$7:$J$10,\nMATCH($C253,Helper!$H$7:$H$10,0))\n*V$252","v":514157718.75},{"$f":"INDEX(Helper!$J$7:$J$10,\nMATCH($C253,Helper!$H$7:$H$10,0))\n*W$252","v":518347167},{"$f":"INDEX(Helper!$J$7:$J$10,\nMATCH($C253,Helper!$H$7:$H$10,0))\n*X$252","v":521666721},{"$f":"INDEX(Helper!$J$7:$J$10,\nMATCH($C253,Helper!$H$7:$H$10,0))\n*Y$252","v":525993813},{"$f":"INDEX(Helper!$J$7:$J$10,\nMATCH($C253,Helper!$H$7:$H$10,0))\n*Z$252","v":529706647.49586987},{"$f":"INDEX(Helper!$J$7:$J$10,\nMATCH($C253,Helper!$H$7:$H$10,0))\n*AA$252","v":533723520.14838284},{"$f":"INDEX(Helper!$J$7:$J$10,\nMATCH($C253,Helper!$H$7:$H$10,0))\n*AB$252","v":537740392.80089569},{"$f":"INDEX(Helper!$J$7:$J$10,\nMATCH($C253,Helper!$H$7:$H$10,0))\n*AC$252","v":541757265.45340872},{"$f":"INDEX(Helper!$J$7:$J$10,\nMATCH($C253,Helper!$H$7:$H$10,0))\n*AD$252","v":545774138.10592151},{"$f":"INDEX(Helper!$J$7:$J$10,\nMATCH($C253,Helper!$H$7:$H$10,0))\n*AE$252","v":549791010.75843453},{"$f":"INDEX(Helper!$J$7:$J$10,\nMATCH($C253,Helper!$H$7:$H$10,0))\n*AF$252","v":553807883.41094744},{"$f":"INDEX(Helper!$J$7:$J$10,\nMATCH($C253,Helper!$H$7:$H$10,0))\n*AG$252","v":557824756.06346035},{"$f":"INDEX(Helper!$J$7:$J$10,\nMATCH($C253,Helper!$H$7:$H$10,0))\n*AH$252","v":561841628.71597326}]
[null,"Residential","WH",{"$f":"INDEX(Helper!$J$7:$J$10,\nMATCH($C254,Helper!$H$7:$H$10,0))\n*D$252","v":125477835.40000001},{"$f":"INDEX(Helper!$J$7:$J$10,\nMATCH($C254,Helper!$H$7:$H$10,0))\n*E$252","v":126431562.2},{"$f":"INDEX(Helper!$J$7:$J$10,\nMATCH($C254,Helper!$H$7:$H$10,0))\n*F$252","v":126186023.80000001},{"$f":"INDEX(Helper!$J$7:$J$10,\nMATCH($C254,Helper!$H$7:$H$10,0))\n*G$252","v":127054427.60000001},{"$f":"INDEX(Helper!$J$7:$J$10,\nMATCH($C254,Helper!$H$7:$H$10,0))\n*H$252","v":128256808.2},{"$f":"INDEX(Helper!$J$7:$J$10,\nMATCH($C254,Helper!$H$7:$H$10,0))\n*I$252","v":129300271.80000001},{"$f":"INDEX(Helper!$J$7:$J$10,\nMATCH($C254,Helper!$H$7:$H$10,0))\n*J$252","v":129667213.60000001},{"$f":"INDEX(Helper!$J$7:$J$10,\nMATCH($C254,Helper!$H$7:$H$10,0))\n*K$252","v":129918471.60000001},{"$f":"INDEX(Helper!$J$7:$J$10,\nMATCH($C254,Helper!$H$7:$H$10,0))\n*L$252","v":130158901},{"$f":"INDEX(Helper!$J$7:$J$10,\nMATCH($C254,Helper!$H$7:$H$10,0))\n*M$252","v":130446124.80000001},{"$f":"INDEX(Helper!$J$7:$J$10,\nMATCH($C254,Helper!$H$7:$H$10,0))\n*N$252","v":130865996.40000001},{"$f":"INDEX(Helper!$J$7:$J$10,\nMATCH($C254,Helper!$H$7:$H$10,0))\n*O$252","v":131815083.2},{"$f":"INDEX(Helper!$J$7:$J$10,\nMATCH($C254,Helper!$H$7:$H$10,0))\n*P$252","v":132514408},{"$f":"INDEX(Helper!$J$7:$J$10,\nMATCH($C254,Helper!$H$7:$H$10,0))\n*Q$252","v":133252428.60000001},{"$f":"INDEX(Helper!$J$7:$J$10,\nMATCH($C254,Helper!$H$7:$H$10,0))\n*R$252","v":134004575.80000001},{"$f":"INDEX(Helper!$J$7:$J$10,\nMATCH($C254,Helper!$H$7:$H$10,0))\n*S$252","v":134928354.80000001},{"$f":"INDEX(Helper!$J$7:$J$10,\nMATCH($C254,Helper!$H$7:$H$10,0))\n*T$252","v":135702564.59999999},{"$f":"INDEX(Helper!$J$7:$J$10,\nMATCH($C254,Helper!$H$7:$H$10,0))\n*U$252","v":136424221.59999999},{"$f":"INDEX(Helper!$J$7:$J$10,\nMATCH($C254,Helper!$H$7:$H$10,0))\n*V$252","v":137108725},{"$f":"INDEX(Helper!$J$7:$J$10,\nMATCH($C254,Helper!$H$7:$H$10,0))\n*W$252","v":138225911.20000002},{"$f":"INDEX(Helper!$J$7:$J$10,\nMATCH($C254,Helper!$H$7:$H$10,0))\n*X$252","v":139111125.59999999},{"$f":"INDEX(Helper!$J$7:$J$10,\nMATCH($C254,Helper!$H$7:$H$10,0))\n*Y$252","v":140265016.80000001},{"$f":"INDEX(Helper!$J$7:$J$10,\nMATCH($C254,Helper!$H$7:$H$10,0))\n*Z$252","v":141255105.99889863},{"$f":"INDEX(Helper!$J$7:$J$10,\nMATCH($C254,Helper!$H$7:$H$10,0))\n*AA$252","v":142326272.03956875},{"$f":"INDEX(Helper!$J$7:$J$10,\nMATCH($C254,Helper!$H$7:$H$10,0))\n*AB$252","v":143397438.08023888},{"$f":"INDEX(Helper!$J$7:$J$10,\nMATCH($C254,Helper!$H$7:$H$10,0))\n*AC$252","v":144468604.12090898},{"$f":"INDEX(Helper!$J$7:$J$10,\nMATCH($C254,Helper!$H$7:$H$10,0))\n*AD$252","v":145539770.1615791},{"$f":"INDEX(Helper!$J$7:$J$10,\nMATCH($C254,Helper!$H$7:$H$10,0))\n*AE$252","v":146610936.20224923},{"$f":"INDEX(Helper!$J$7:$J$10,\nMATCH($C254,Helper!$H$7:$H$10,0))\n*AF$252","v":147682102.24291933},{"$f":"INDEX(Helper!$J$7:$J$10,\nMATCH($C254,Helper!$H$7:$H$10,0))\n*AG$252","v":148753268.28358945},{"$f":"INDEX(Helper!$J$7:$J$10,\nMATCH($C254,Helper!$H$7:$H$10,0))\n*AH$252","v":149824434.32425955}]
[null,"Residential","CK",{"$f":"INDEX(Helper!$J$7:$J$10,\nMATCH($C255,Helper!$H$7:$H$10,0))\n*D$252","v":15684729.425000001},{"$f":"INDEX(Helper!$J$7:$J$10,\nMATCH($C255,Helper!$H$7:$H$10,0))\n*E$252","v":15803945.275},{"$f":"INDEX(Helper!$J$7:$J$10,\nMATCH($C255,Helper!$H$7:$H$10,0))\n*F$252","v":15773252.975000001},{"$f":"INDEX(Helper!$J$7:$J$10,\nMATCH($C255,Helper!$H$7:$H$10,0))\n*G$252","v":15881803.450000001},{"$f":"INDEX(Helper!$J$7:$J$10,\nMATCH($C255,Helper!$H$7:$H$10,0))\n*H$252","v":16032101.025},{"$f":"INDEX(Helper!$J$7:$J$10,\nMATCH($C255,Helper!$H$7:$H$10,0))\n*I$252","v":16162533.975000001},{"$f":"INDEX(Helper!$J$7:$J$10,\nMATCH($C255,Helper!$H$7:$H$10,0))\n*J$252","v":16208401.700000001},{"$f":"INDEX(Helper!$J$7:$J$10,\nMATCH($C255,Helper!$H$7:$H$10,0))\n*K$252","v":16239808.950000001},{"$f":"INDEX(Helper!$J$7:$J$10,\nMATCH($C255,Helper!$H$7:$H$10,0))\n*L$252","v":16269862.625},{"$f":"INDEX(Helper!$J$7:$J$10,\nMATCH($C255,Helper!$H$7:$H$10,0))\n*M$252","v":16305765.600000001},{"$f":"INDEX(Helper!$J$7:$J$10,\nMATCH($C255,Helper!$H$7:$H$10,0))\n*N$252","v":16358249.550000001},{"$f":"INDEX(Helper!$J$7:$J$10,\nMATCH($C255,Helper!$H$7:$H$10,0))\n*O$252","v":16476885.4},{"$f":"INDEX(Helper!$J$7:$J$10,\nMATCH($C255,Helper!$H$7:$H$10,0))\n*P$252","v":16564301},{"$f":"INDEX(Helper!$J$7:$J$10,\nMATCH($C255,Helper!$H$7:$H$10,0))\n*Q$252","v":16656553.575000001},{"$f":"INDEX(Helper!$J$7:$J$10,\nMATCH($C255,Helper!$H$7:$H$10,0))\n*R$252","v":16750571.975000001},{"$f":"INDEX(Helper!$J$7:$J$10,\nMATCH($C255,Helper!$H$7:$H$10,0))\n*S$252","v":16866044.350000001},{"$f":"INDEX(Helper!$J$7:$J$10,\nMATCH($C255,Helper!$H$7:$H$10,0))\n*T$252","v":16962820.574999999},{"$f":"INDEX(Helper!$J$7:$J$10,\nMATCH($C255,Helper!$H$7:$H$10,0))\n*U$252","v":17053027.699999999},{"$f":"INDEX(Helper!$J$7:$J$10,\nMATCH($C255,Helper!$H$7:$H$10,0))\n*V$252","v":17138590.625},{"$f":"INDEX(Helper!$J$7:$J$10,\nMATCH($C255,Helper!$H$7:$H$10,0))\n*W$252","v":17278238.900000002},{"$f":"INDEX(Helper!$J$7:$J$10,\nMATCH($C255,Helper!$H$7:$H$10,0))\n*X$252","v":17388890.699999999},{"$f":"INDEX(Helper!$J$7:$J$10,\nMATCH($C255,Helper!$H$7:$H$10,0))\n*Y$252","v":17533127.100000001},{"$f":"INDEX(Helper!$J$7:$J$10,\nMATCH($C255,Helper!$H$7:$H$10,0))\n*Z$252","v":17656888.249862328},{"$f":"INDEX(Helper!$J$7:$J$10,\nMATCH($C255,Helper!$H$7:$H$10,0))\n*AA$252","v":17790784.004946094},{"$f":"INDEX(Helper!$J$7:$J$10,\nMATCH($C255,Helper!$H$7:$H$10,0))\n*AB$252","v":17924679.76002986},{"$f":"INDEX(Helper!$J$7:$J$10,\nMATCH($C255,Helper!$H$7:$H$10,0))\n*AC$252","v":18058575.515113622},{"$f":"INDEX(Helper!$J$7:$J$10,\nMATCH($C255,Helper!$H$7:$H$10,0))\n*AD$252","v":18192471.270197388},{"$f":"INDEX(Helper!$J$7:$J$10,\nMATCH($C255,Helper!$H$7:$H$10,0))\n*AE$252","v":18326367.025281154},{"$f":"INDEX(Helper!$J$7:$J$10,\nMATCH($C255,Helper!$H$7:$H$10,0))\n*AF$252","v":18460262.780364916},{"$f":"INDEX(Helper!$J$7:$J$10,\nMATCH($C255,Helper!$H$7:$H$10,0))\n*AG$252","v":18594158.535448682},{"$f":"INDEX(Helper!$J$7:$J$10,\nMATCH($C255,Helper!$H$7:$H$10,0))\n*AH$252","v":18728054.290532444}]
[null,"Residential","CD",{"$f":"INDEX(Helper!$J$7:$J$10,\nMATCH($C256,Helper!$H$7:$H$10,0))\n*D$252","v":15684729.425000001},{"$f":"INDEX(Helper!$J$7:$J$10,\nMATCH($C256,Helper!$H$7:$H$10,0))\n*E$252","v":15803945.275},{"$f":"INDEX(Helper!$J$7:$J$10,\nMATCH($C256,Helper!$H$7:$H$10,0))\n*F$252","v":15773252.975000001},{"$f":"INDEX(Helper!$J$7:$J$10,\nMATCH($C256,Helper!$H$7:$H$10,0))\n*G$252","v":15881803.450000001},{"$f":"INDEX(Helper!$J$7:$J$10,\nMATCH($C256,Helper!$H$7:$H$10,0))\n*H$252","v":16032101.025},{"$f":"INDEX(Helper!$J$7:$J$10,\nMATCH($C256,Helper!$H$7:$H$10,0))\n*I$252","v":16162533.975000001},{"$f":"INDEX(Helper!$J$7:$J$10,\nMATCH($C256,Helper!$H$7:$H$10,0))\n*J$252","v":16208401.700000001},{"$f":"INDEX(Helper!$J$7:$J$10,\nMATCH($C256,Helper!$H$7:$H$10,0))\n*K$252","v":16239808.950000001},{"$f":"INDEX(Helper!$J$7:$J$10,\nMATCH($C256,Helper!$H$7:$H$10,0))\n*L$252","v":16269862.625},{"$f":"INDEX(Helper!$J$7:$J$10,\nMATCH($C256,Helper!$H$7:$H$10,0))\n*M$252","v":16305765.600000001},{"$f":"INDEX(Helper!$J$7:$J$10,\nMATCH($C256,Helper!$H$7:$H$10,0))\n*N$252","v":16358249.550000001},{"$f":"INDEX(Helper!$J$7:$J$10,\nMATCH($C256,Helper!$H$7:$H$10,0))\n*O$252","v":16476885.4},{"$f":"INDEX(Helper!$J$7:$J$10,\nMATCH($C256,Helper!$H$7:$H$10,0))\n*P$252","v":16564301},{"$f":"INDEX(Helper!$J$7:$J$10,\nMATCH($C256,Helper!$H$7:$H$10,0))\n*Q$252","v":16656553.575000001},{"$f":"INDEX(Helper!$J$7:$J$10,\nMATCH($C256,Helper!$H$7:$H$10,0))\n*R$252","v":16750571.975000001},{"$f":"INDEX(Helper!$J$7:$J$10,\nMATCH($C256,Helper!$H$7:$H$10,0))\n*S$252","v":16866044.350000001},{"$f":"INDEX(Helper!$J$7:$J$10,\nMATCH($C256,Helper!$H$7:$H$10,0))\n*T$252","v":16962820.574999999},{"$f":"INDEX(Helper!$J$7:$J$10,\nMATCH($C256,Helper!$H$7:$H$10,0))\n*U$252","v":17053027.699999999},{"$f":"INDEX(Helper!$J$7:$J$10,\nMATCH($C256,Helper!$H$7:$H$10,0))\n*V$252","v":17138590.625},{"$f":"INDEX(Helper!$J$7:$J$10,\nMATCH($C256,Helper!$H$7:$H$10,0))\n*W$252","v":17278238.900000002},{"$f":"INDEX(Helper!$J$7:$J$10,\nMATCH($C256,Helper!$H$7:$H$10,0))\n*X$252","v":17388890.699999999},{"$f":"INDEX(Helper!$J$7:$J$10,\nMATCH($C256,Helper!$H$7:$H$10,0))\n*Y$252","v":17533127.100000001},{"$f":"INDEX(Helper!$J$7:$J$10,\nMATCH($C256,Helper!$H$7:$H$10,0))\n*Z$252","v":17656888.249862328},{"$f":"INDEX(Helper!$J$7:$J$10,\nMATCH($C256,Helper!$H$7:$H$10,0))\n*AA$252","v":17790784.004946094},{"$f":"INDEX(Helper!$J$7:$J$10,\nMATCH($C256,Helper!$H$7:$H$10,0))\n*AB$252","v":17924679.76002986},{"$f":"INDEX(Helper!$J$7:$J$10,\nMATCH($C256,Helper!$H$7:$H$10,0))\n*AC$252","v":18058575.515113622},{"$f":"INDEX(Helper!$J$7:$J$10,\nMATCH($C256,Helper!$H$7:$H$10,0))\n*AD$252","v":18192471.270197388},{"$f":"INDEX(Helper!$J$7:$J$10,\nMATCH($C256,Helper!$H$7:$H$10,0))\n*AE$252","v":18326367.025281154},{"$f":"INDEX(Helper!$J$7:$J$10,\nMATCH($C256,Helper!$H$7:$H$10,0))\n*AF$252","v":18460262.780364916},{"$f":"INDEX(Helper!$J$7:$J$10,\nMATCH($C256,Helper!$H$7:$H$10,0))\n*AG$252","v":18594158.535448682},{"$f":"INDEX(Helper!$J$7:$J$10,\nMATCH($C256,Helper!$H$7:$H$10,0))\n*AH$252","v":18728054.290532444}]
[]
[null,"Commercial","Total",{"$f":"INDEX(gas_sales[Gas Sales Scaled (therms)],MATCH(Dashboard!$B$4&$B258&D$251,gas_sales[Lookup],0))","v":330701759},{"$f":"INDEX(gas_sales[Gas Sales Scaled (therms)],MATCH(Dashboard!$B$4&$B258&E$251,gas_sales[Lookup],0))","v":328584855},{"$f":"INDEX(gas_sales[Gas Sales Scaled (therms)],MATCH(Dashboard!$B$4&$B258&F$251,gas_sales[Lookup],0))","v":329688314},{"$f":"INDEX(gas_sales[Gas Sales Scaled (therms)],MATCH(Dashboard!$B$4&$B258&G$251,gas_sales[Lookup],0))","v":334510139},{"$f":"INDEX(gas_sales[Gas Sales Scaled (therms)],MATCH(Dashboard!$B$4&$B258&H$251,gas_sales[Lookup],0))","v":337610030},{"$f":"INDEX(gas_sales[Gas Sales Scaled (therms)],MATCH(Dashboard!$B$4&$B258&I$251,gas_sales[Lookup],0))","v":338290071},{"$f":"INDEX(gas_sales[Gas Sales Scaled (therms)],MATCH(Dashboard!$B$4&$B258&J$251,gas_sales[Lookup],0))","v":338202138},{"$f":"INDEX(gas_sales[Gas Sales Scaled (therms)],MATCH(Dashboard!$B$4&$B258&K$251,gas_sales[Lookup],0))","v":337788411},{"$f":"INDEX(gas_sales[Gas Sales Scaled (therms)],MATCH(Dashboard!$B$4&$B258&L$251,gas_sales[Lookup],0))","v":337123279},{"$f":"INDEX(gas_sales[Gas Sales Scaled (therms)],MATCH(Dashboard!$B$4&$B258&M$251,gas_sales[Lookup],0))","v":336924675},{"$f":"INDEX(gas_sales[Gas Sales Scaled (therms)],MATCH(Dashboard!$B$4&$B258&N$251,gas_sales[Lookup],0))","v":337129962},{"$f":"INDEX(gas_sales[Gas Sales Scaled (therms)],MATCH(Dashboard!$B$4&$B258&O$251,gas_sales[Lookup],0))","v":337941800},{"$f":"INDEX(gas_sales[Gas Sales Scaled (therms)],MATCH(Dashboard!$B$4&$B258&P$251,gas_sales[Lookup],0))","v":338288935},{"$f":"INDEX(gas_sales[Gas Sales Scaled (therms)],MATCH(Dashboard!$B$4&$B258&Q$251,gas_sales[Lookup],0))","v":338997052},{"$f":"INDEX(gas_sales[Gas Sales Scaled (therms)],MATCH(Dashboard!$B$4&$B258&R$251,gas_sales[Lookup],0))","v":339546414},{"$f":"INDEX(gas_sales[Gas Sales Scaled (therms)],MATCH(Dashboard!$B$4&$B258&S$251,gas_sales[Lookup],0))","v":340274622},{"$f":"INDEX(gas_sales[Gas Sales Scaled (therms)],MATCH(Dashboard!$B$4&$B258&T$251,gas_sales[Lookup],0))","v":340788366},{"$f":"INDEX(gas_sales[Gas Sales Scaled (therms)],MATCH(Dashboard!$B$4&$B258&U$251,gas_sales[Lookup],0))","v":341618228},{"$f":"INDEX(gas_sales[Gas Sales Scaled (therms)],MATCH(Dashboard!$B$4&$B258&V$251,gas_sales[Lookup],0))","v":342244874},{"$f":"INDEX(gas_sales[Gas Sales Scaled (therms)],MATCH(Dashboard!$B$4&$B258&W$251,gas_sales[Lookup],0))","v":343222782},{"$f":"INDEX(gas_sales[Gas Sales Scaled (therms)],MATCH(Dashboard!$B$4&$B258&X$251,gas_sales[Lookup],0))","v":343865004},{"$f":"INDEX(gas_sales[Gas Sales Scaled (therms)],MATCH(Dashboard!$B$4&$B258&Y$251,gas_sales[Lookup],0))","v":344954445},{"$f":"MAX(\n_xlfn.FORECAST.ETS(Z$251,$D$258:$Y$258,$D$251:$Y$251),\n0)","v":345505334.90032279},{"$f":"MAX(\n_xlfn.FORECAST.ETS(AA$251,$D$258:$Y$258,$D$251:$Y$251),\n0)","v":346105960.94758463},346706586.99484646,347307213.04210824,347907839.08937007,348508465.13663191,349109091.18389374,349709717.23115557,350310343.27841741]
[null,"Commercial","SH",{"$f":"INDEX(Helper!$J$11:$J$14,\nMATCH($C259,Helper!$H$11:$H$14,0))\n*D$258","v":213874992.9428958},{"$f":"INDEX(Helper!$J$11:$J$14,\nMATCH($C259,Helper!$H$11:$H$14,0))\n*E$258","v":212505926.05486393},{"$f":"INDEX(Helper!$J$11:$J$14,\nMATCH($C259,Helper!$H$11:$H$14,0))\n*F$258","v":213219566.90924409},{"$f":"INDEX(Helper!$J$11:$J$14,\nMATCH($C259,Helper!$H$11:$H$14,0))\n*G$258","v":216337989.35418451},{"$f":"INDEX(Helper!$J$11:$J$14,\nMATCH($C259,Helper!$H$11:$H$14,0))\n*H$258","v":218342784.15102363},{"$f":"INDEX(Helper!$J$11:$J$14,\nMATCH($C259,Helper!$H$11:$H$14,0))\n*I$258","v":218782587.5694139},{"$f":"INDEX(Helper!$J$11:$J$14,\nMATCH($C259,Helper!$H$11:$H$14,0))\n*J$258","v":218725718.59535307},{"$f":"INDEX(Helper!$J$11:$J$14,\nMATCH($C259,Helper!$H$11:$H$14,0))\n*K$258","v":218458148.62695357},{"$f":"INDEX(Helper!$J$11:$J$14,\nMATCH($C259,Helper!$H$11:$H$14,0))\n*L$258","v":218027987.31714907},{"$f":"INDEX(Helper!$J$11:$J$14,\nMATCH($C259,Helper!$H$11:$H$14,0))\n*M$258","v":217899544.00548699},{"$f":"INDEX(Helper!$J$11:$J$14,\nMATCH($C259,Helper!$H$11:$H$14,0))\n*N$258","v":218032309.41867691},{"$f":"INDEX(Helper!$J$11:$J$14,\nMATCH($C259,Helper!$H$11:$H$14,0))\n*O$258","v":218557350.00825775},{"$f":"INDEX(Helper!$J$11:$J$14,\nMATCH($C259,Helper!$H$11:$H$14,0))\n*P$258","v":218781852.88329455},{"$f":"INDEX(Helper!$J$11:$J$14,\nMATCH($C259,Helper!$H$11:$H$14,0))\n*Q$258","v":219239813.91390929},{"$f":"INDEX(Helper!$J$11:$J$14,\nMATCH($C259,Helper!$H$11:$H$14,0))\n*R$258","v":219595103.2060751},{"$f":"INDEX(Helper!$J$11:$J$14,\nMATCH($C259,Helper!$H$11:$H$14,0))\n*S$258","v":220066057.70396441},{"$f":"INDEX(Helper!$J$11:$J$14,\nMATCH($C259,Helper!$H$11:$H$14,0))\n*T$258","v":220398311.74067321},{"$f":"INDEX(Helper!$J$11:$J$14,\nMATCH($C259,Helper!$H$11:$H$14,0))\n*U$258","v":220935009.0050914},{"$f":"INDEX(Helper!$J$11:$J$14,\nMATCH($C259,Helper!$H$11:$H$14,0))\n*V$258","v":221340280.23567984},{"$f":"INDEX(Helper!$J$11:$J$14,\nMATCH($C259,Helper!$H$11:$H$14,0))\n*W$258","v":221972723.39906442},{"$f":"INDEX(Helper!$J$11:$J$14,\nMATCH($C259,Helper!$H$11:$H$14,0))\n*X$258","v":222388068.10764146},{"$f":"INDEX(Helper!$J$11:$J$14,\nMATCH($C259,Helper!$H$11:$H$14,0))\n*Y$258","v":223092643.09052417},{"$f":"INDEX(Helper!$J$11:$J$14,\nMATCH($C259,Helper!$H$11:$H$14,0))\n*Z$258","v":223448920.52279463},{"$f":"INDEX(Helper!$J$11:$J$14,\nMATCH($C259,Helper!$H$11:$H$14,0))\n*AA$258","v":223837363.85012344},{"$f":"INDEX(Helper!$J$11:$J$14,\nMATCH($C259,Helper!$H$11:$H$14,0))\n*AB$258","v":224225807.17745221},{"$f":"INDEX(Helper!$J$11:$J$14,\nMATCH($C259,Helper!$H$11:$H$14,0))\n*AC$258","v":224614250.50478098},{"$f":"INDEX(Helper!$J$11:$J$14,\nMATCH($C259,Helper!$H$11:$H$14,0))\n*AD$258","v":225002693.83210975},{"$f":"INDEX(Helper!$J$11:$J$14,\nMATCH($C259,Helper!$H$11:$H$14,0))\n*AE$258","v":225391137.15943855},{"$f":"INDEX(Helper!$J$11:$J$14,\nMATCH($C259,Helper!$H$11:$H$14,0))\n*AF$258","v":225779580.48676735},{"$f":"INDEX(Helper!$J$11:$J$14,\nMATCH($C259,Helper!$H$11:$H$14,0))\n*AG$258","v":226168023.81409612},{"$f":"INDEX(Helper!$J$11:$J$14,\nMATCH($C259,Helper!$H$11:$H$14,0))\n*AH$258","v":226556467.14142492}]
[null,"Commercial","WH",{"$f":"INDEX(Helper!$J$11:$J$14,\nMATCH($C260,Helper!$H$11:$H$14,0))\n*D$258","v":65061948.573383369},{"$f":"INDEX(Helper!$J$11:$J$14,\nMATCH($C260,Helper!$H$11:$H$14,0))\n*E$258","v":64645470.899967693},{"$f":"INDEX(Helper!$J$11:$J$14,\nMATCH($C260,Helper!$H$11:$H$14,0))\n*F$258","v":64862564.370918475},{"$f":"INDEX(Helper!$J$11:$J$14,\nMATCH($C260,Helper!$H$11:$H$14,0))\n*G$258","v":65811205.621356621},{"$f":"INDEX(Helper!$J$11:$J$14,\nMATCH($C260,Helper!$H$11:$H$14,0))\n*H$258","v":66421075.219374374},{"$f":"INDEX(Helper!$J$11:$J$14,\nMATCH($C260,Helper!$H$11:$H$14,0))\n*I$258","v":66554865.836949505},{"$f":"INDEX(Helper!$J$11:$J$14,\nMATCH($C260,Helper!$H$11:$H$14,0))\n*J$258","v":66537565.982418329},{"$f":"INDEX(Helper!$J$11:$J$14,\nMATCH($C260,Helper!$H$11:$H$14,0))\n*K$258","v":66456169.727137387},{"$f":"INDEX(Helper!$J$11:$J$14,\nMATCH($C260,Helper!$H$11:$H$14,0))\n*L$258","v":66325312.291998945},{"$f":"INDEX(Helper!$J$11:$J$14,\nMATCH($C260,Helper!$H$11:$H$14,0))\n*M$258","v":66286239.13050884},{"$f":"INDEX(Helper!$J$11:$J$14,\nMATCH($C260,Helper!$H$11:$H$14,0))\n*N$258","v":66326627.099043302},{"$f":"INDEX(Helper!$J$11:$J$14,\nMATCH($C260,Helper!$H$11:$H$14,0))\n*O$258","v":66486347.332662985},{"$f":"INDEX(Helper!$J$11:$J$14,\nMATCH($C260,Helper!$H$11:$H$14,0))\n*P$258","v":66554642.341393255},{"$f":"INDEX(Helper!$J$11:$J$14,\nMATCH($C260,Helper!$H$11:$H$14,0))\n*Q$258","v":66693956.604423642},{"$f":"INDEX(Helper!$J$11:$J$14,\nMATCH($C260,Helper!$H$11:$H$14,0))\n*R$258","v":66802037.56020765},{"$f":"INDEX(Helper!$J$11:$J$14,\nMATCH($C260,Helper!$H$11:$H$14,0))\n*S$258","v":66945304.507411055},{"$f":"INDEX(Helper!$J$11:$J$14,\nMATCH($C260,Helper!$H$11:$H$14,0))\n*T$258","v":67046378.011854932},{"$f":"INDEX(Helper!$J$11:$J$14,\nMATCH($C260,Helper!$H$11:$H$14,0))\n*U$258","v":67209644.270039558},{"$f":"INDEX(Helper!$J$11:$J$14,\nMATCH($C260,Helper!$H$11:$H$14,0))\n*V$258","v":67332930.006253973},{"$f":"INDEX(Helper!$J$11:$J$14,\nMATCH($C260,Helper!$H$11:$H$14,0))\n*W$258","v":67525322.693241462},{"$f":"INDEX(Helper!$J$11:$J$14,\nMATCH($C260,Helper!$H$11:$H$14,0))\n*X$258","v":67651672.836836249},{"$f":"INDEX(Helper!$J$11:$J$14,\nMATCH($C260,Helper!$H$11:$H$14,0))\n*Y$258","v":67866008.419840306},{"$f":"INDEX(Helper!$J$11:$J$14,\nMATCH($C260,Helper!$H$11:$H$14,0))\n*Z$258","v":67974389.973276183},{"$f":"INDEX(Helper!$J$11:$J$14,\nMATCH($C260,Helper!$H$11:$H$14,0))\n*AA$258","v":68092556.568812147},{"$f":"INDEX(Helper!$J$11:$J$14,\nMATCH($C260,Helper!$H$11:$H$14,0))\n*AB$258","v":68210723.164348111},{"$f":"INDEX(Helper!$J$11:$J$14,\nMATCH($C260,Helper!$H$11:$H$14,0))\n*AC$258","v":68328889.759884059},{"$f":"INDEX(Helper!$J$11:$J$14,\nMATCH($C260,Helper!$H$11:$H$14,0))\n*AD$258","v":68447056.355420023},{"$f":"INDEX(Helper!$J$11:$J$14,\nMATCH($C260,Helper!$H$11:$H$14,0))\n*AE$258","v":68565222.950955987},{"$f":"INDEX(Helper!$J$11:$J$14,\nMATCH($C260,Helper!$H$11:$H$14,0))\n*AF$258","v":68683389.546491951},{"$f":"INDEX(Helper!$J$11:$J$14,\nMATCH($C260,Helper!$H$11:$H$14,0))\n*AG$258","v":68801556.142027915},{"$f":"INDEX(Helper!$J$11:$J$14,\nMATCH($C260,Helper!$H$11:$H$14,0))\n*AH$258","v":68919722.737563863}]
[null,"Commercial","CK",{"$f":"INDEX(Helper!$J$11:$J$14,\nMATCH($C261,Helper!$H$11:$H$14,0))\n*D$258","v":20381754.933624908},{"$f":"INDEX(Helper!$J$11:$J$14,\nMATCH($C261,Helper!$H$11:$H$14,0))\n*E$258","v":20251286.263979852},{"$f":"INDEX(Helper!$J$11:$J$14,\nMATCH($C261,Helper!$H$11:$H$14,0))\n*F$258","v":20319294.462621767},{"$f":"INDEX(Helper!$J$11:$J$14,\nMATCH($C261,Helper!$H$11:$H$14,0))\n*G$258","v":20616472.366301518},{"$f":"INDEX(Helper!$J$11:$J$14,\nMATCH($C261,Helper!$H$11:$H$14,0))\n*H$258","v":20807524.324640054},{"$f":"INDEX(Helper!$J$11:$J$14,\nMATCH($C261,Helper!$H$11:$H$14,0))\n*I$258","v":20849436.496648844},{"$f":"INDEX(Helper!$J$11:$J$14,\nMATCH($C261,Helper!$H$11:$H$14,0))\n*J$258","v":20844017.024850454},{"$f":"INDEX(Helper!$J$11:$J$14,\nMATCH($C261,Helper!$H$11:$H$14,0))\n*K$258","v":20818518.272291888},{"$f":"INDEX(Helper!$J$11:$J$14,\nMATCH($C261,Helper!$H$11:$H$14,0))\n*L$258","v":20777524.969251998},{"$f":"INDEX(Helper!$J$11:$J$14,\nMATCH($C261,Helper!$H$11:$H$14,0))\n*M$258","v":20765284.641081147},{"$f":"INDEX(Helper!$J$11:$J$14,\nMATCH($C261,Helper!$H$11:$H$14,0))\n*N$258","v":20777936.854778804},{"$f":"INDEX(Helper!$J$11:$J$14,\nMATCH($C261,Helper!$H$11:$H$14,0))\n*O$258","v":20827971.917222496},{"$f":"INDEX(Helper!$J$11:$J$14,\nMATCH($C261,Helper!$H$11:$H$14,0))\n*P$258","v":20849366.482888788},{"$f":"INDEX(Helper!$J$11:$J$14,\nMATCH($C261,Helper!$H$11:$H$14,0))\n*Q$258","v":20893009.030185714},{"$f":"INDEX(Helper!$J$11:$J$14,\nMATCH($C261,Helper!$H$11:$H$14,0))\n*R$258","v":20926867.216146696},{"$f":"INDEX(Helper!$J$11:$J$14,\nMATCH($C261,Helper!$H$11:$H$14,0))\n*S$258","v":20971748.008560944},{"$f":"INDEX(Helper!$J$11:$J$14,\nMATCH($C261,Helper!$H$11:$H$14,0))\n*T$258","v":21003410.991964124},{"$f":"INDEX(Helper!$J$11:$J$14,\nMATCH($C261,Helper!$H$11:$H$14,0))\n*U$258","v":21054556.906530391},{"$f":"INDEX(Helper!$J$11:$J$14,\nMATCH($C261,Helper!$H$11:$H$14,0))\n*V$258","v":21093178.246921074},{"$f":"INDEX(Helper!$J$11:$J$14,\nMATCH($C261,Helper!$H$11:$H$14,0))\n*W$258","v":21153448.50754473},{"$f":"INDEX(Helper!$J$11:$J$14,\nMATCH($C261,Helper!$H$11:$H$14,0))\n*X$258","v":21193029.825335611},{"$f":"INDEX(Helper!$J$11:$J$14,\nMATCH($C261,Helper!$H$11:$H$14,0))\n*Y$258","v":21260174.068970077},{"$f":"INDEX(Helper!$J$11:$J$14,\nMATCH($C261,Helper!$H$11:$H$14,0))\n*Z$258","v":21294126.422225595},{"$f":"INDEX(Helper!$J$11:$J$14,\nMATCH($C261,Helper!$H$11:$H$14,0))\n*AA$258","v":21331144.105285581},{"$f":"INDEX(Helper!$J$11:$J$14,\nMATCH($C261,Helper!$H$11:$H$14,0))\n*AB$258","v":21368161.788345568},{"$f":"INDEX(Helper!$J$11:$J$14,\nMATCH($C261,Helper!$H$11:$H$14,0))\n*AC$258","v":21405179.471405555},{"$f":"INDEX(Helper!$J$11:$J$14,\nMATCH($C261,Helper!$H$11:$H$14,0))\n*AD$258","v":21442197.154465541},{"$f":"INDEX(Helper!$J$11:$J$14,\nMATCH($C261,Helper!$H$11:$H$14,0))\n*AE$258","v":21479214.837525528},{"$f":"INDEX(Helper!$J$11:$J$14,\nMATCH($C261,Helper!$H$11:$H$14,0))\n*AF$258","v":21516232.520585518},{"$f":"INDEX(Helper!$J$11:$J$14,\nMATCH($C261,Helper!$H$11:$H$14,0))\n*AG$258","v":21553250.203645505},{"$f":"INDEX(Helper!$J$11:$J$14,\nMATCH($C261,Helper!$H$11:$H$14,0))\n*AH$258","v":21590267.886705492}]
[null,"Commercial","CD",{"$f":"INDEX(Helper!$J$11:$J$14,\nMATCH($C262,Helper!$H$11:$H$14,0))\n*D$258","v":31383062.550095987},{"$f":"INDEX(Helper!$J$11:$J$14,\nMATCH($C262,Helper!$H$11:$H$14,0))\n*E$258","v":31182171.781188559},{"$f":"INDEX(Helper!$J$11:$J$14,\nMATCH($C262,Helper!$H$11:$H$14,0))\n*F$258","v":31286888.257215731},{"$f":"INDEX(Helper!$J$11:$J$14,\nMATCH($C262,Helper!$H$11:$H$14,0))\n*G$258","v":31744471.658157412},{"$f":"INDEX(Helper!$J$11:$J$14,\nMATCH($C262,Helper!$H$11:$H$14,0))\n*H$258","v":32038646.304961998},{"$f":"INDEX(Helper!$J$11:$J$14,\nMATCH($C262,Helper!$H$11:$H$14,0))\n*I$258","v":32103181.096987791},{"$f":"INDEX(Helper!$J$11:$J$14,\nMATCH($C262,Helper!$H$11:$H$14,0))\n*J$258","v":32094836.397378203},{"$f":"INDEX(Helper!$J$11:$J$14,\nMATCH($C262,Helper!$H$11:$H$14,0))\n*K$258","v":32055574.373617202},{"$f":"INDEX(Helper!$J$11:$J$14,\nMATCH($C262,Helper!$H$11:$H$14,0))\n*L$258","v":31992454.42160004},{"$f":"INDEX(Helper!$J$11:$J$14,\nMATCH($C262,Helper!$H$11:$H$14,0))\n*M$258","v":31973607.222923063},{"$f":"INDEX(Helper!$J$11:$J$14,\nMATCH($C262,Helper!$H$11:$H$14,0))\n*N$258","v":31993088.627501022},{"$f":"INDEX(Helper!$J$11:$J$14,\nMATCH($C262,Helper!$H$11:$H$14,0))\n*O$258","v":32070130.741856828},{"$f":"INDEX(Helper!$J$11:$J$14,\nMATCH($C262,Helper!$H$11:$H$14,0))\n*P$258","v":32103073.292423449},{"$f":"INDEX(Helper!$J$11:$J$14,\nMATCH($C262,Helper!$H$11:$H$14,0))\n*Q$258","v":32170272.451481402},{"$f":"INDEX(Helper!$J$11:$J$14,\nMATCH($C262,Helper!$H$11:$H$14,0))\n*R$258","v":32222406.017570615},{"$f":"INDEX(Helper!$J$11:$J$14,\nMATCH($C262,Helper!$H$11:$H$14,0))\n*S$258","v":32291511.780063644},{"$f":"INDEX(Helper!$J$11:$J$14,\nMATCH($C262,Helper!$H$11:$H$14,0))\n*T$258","v":32340265.255507771},{"$f":"INDEX(Helper!$J$11:$J$14,\nMATCH($C262,Helper!$H$11:$H$14,0))\n*U$258","v":32419017.818338707},{"$f":"INDEX(Helper!$J$11:$J$14,\nMATCH($C262,Helper!$H$11:$H$14,0))\n*V$258","v":32478485.511145163},{"$f":"INDEX(Helper!$J$11:$J$14,\nMATCH($C262,Helper!$H$11:$H$14,0))\n*W$258","v":32571287.400149446},{"$f":"INDEX(Helper!$J$11:$J$14,\nMATCH($C262,Helper!$H$11:$H$14,0))\n*X$258","v":32632233.230186738},{"$f":"INDEX(Helper!$J$11:$J$14,\nMATCH($C262,Helper!$H$11:$H$14,0))\n*Y$258","v":32735619.420665514},{"$f":"INDEX(Helper!$J$11:$J$14,\nMATCH($C262,Helper!$H$11:$H$14,0))\n*Z$258","v":32787897.982026435},{"$f":"INDEX(Helper!$J$11:$J$14,\nMATCH($C262,Helper!$H$11:$H$14,0))\n*AA$258","v":32844896.423363529},{"$f":"INDEX(Helper!$J$11:$J$14,\nMATCH($C262,Helper!$H$11:$H$14,0))\n*AB$258","v":32901894.864700623},{"$f":"INDEX(Helper!$J$11:$J$14,\nMATCH($C262,Helper!$H$11:$H$14,0))\n*AC$258","v":32958893.306037709},{"$f":"INDEX(Helper!$J$11:$J$14,\nMATCH($C262,Helper!$H$11:$H$14,0))\n*AD$258","v":33015891.747374803},{"$f":"INDEX(Helper!$J$11:$J$14,\nMATCH($C262,Helper!$H$11:$H$14,0))\n*AE$258","v":33072890.188711897},{"$f":"INDEX(Helper!$J$11:$J$14,\nMATCH($C262,Helper!$H$11:$H$14,0))\n*AF$258","v":33129888.63004899},{"$f":"INDEX(Helper!$J$11:$J$14,\nMATCH($C262,Helper!$H$11:$H$14,0))\n*AG$258","v":33186887.07138608},{"$f":"INDEX(Helper!$J$11:$J$14,\nMATCH($C262,Helper!$H$11:$H$14,0))\n*AH$258","v":33243885.512723174}]
[]
[null,"Total",null,{"$f":"D258+D252","v":958090936},960742666,960618433,969782277,978894071,984791430,986538206,987380769,987917784,989155299,991459944,997017216,1000860975,1005259195,1009569293,1014916396,1019301189,1023739336,1027788499,1034352338,1039420632,1046279529,1051780864.8948159,1057737321.1454284,1063693777.3960408,1069650233.6466532,1075606689.8972654,1081563146.1478779,1087519602.3984904,1093476058.6491027,1099432514.8997152]

{"sheet":"RNG Blending Model","index":10,"n_rows":2001,"n_cols":32,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
[]
["Scenario Controls","Value"]
["Biomethane In-/Out-of-State","In-state supply"]
["Biomethane Conservative/Optimistic","Optimistic"]
["Biomethane Competition","Competition"]
["Biomethane Scenario",{"$f":"'RNG Blending Model'!B3&'RNG Blending Model'!B4&'RNG Blending Model'!B5","v":"In-state supplyOptimisticCompetition"}]
["SNG Scenario",{"$f":"Dashboard!B9","v":"Optimistic"}]
["Natural Gas Scenario","Base"]
[]
[{"$f":"Dashboard!C22","v":"Vintaged Fuel Type"},"PPA Term (Years)"]
[{"$f":"Dashboard!C23","v":"Vintaged H2"},{"$f":"Dashboard!B23","v":30}]
[{"$f":"Dashboard!C24","v":"Vintaged SNG-WasteCO2"},{"$f":"Dashboard!B24","v":30}]
[{"$f":"Dashboard!C25","v":"Vintaged SNG-DAC"},{"$f":"Dashboard!B25","v":30}]
[{"$f":"Dashboard!C26","v":"Vintaged Biomethane"},{"$f":"Dashboard!B26","v":30}]
[]
["Number of Biomethane Entries",{"$f":"COUNTA('Gas Supply Curves'!A:A)-2","v":806}]
["Number of H2/SNG Entries",{"$f":"COUNTA('Gas Supply Curves'!$M:$M)-2","v":186}]
["Number NG Entries",{"$f":"COUNTA('Gas Supply Curves'!R:R)-2","v":31}]
[]
["RNG Blending"]
[]
[null,{"$f":"\"Total Market-Clearing Costs by Type (\"&IF('Current Inputs'!$C$12=0,\"2020 Real \",\"Nominal \")&\"$)\"","v":"Total Market-Clearing Costs by Type (Nominal $)"}]
["Type",2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
["Vintaged H2",{"$f":"SUMPRODUCT(MAX(OFFSET(B$295,1,0,B$1391+COUNTA($A$909:$A$913),1)*(OFFSET(B$90,1,0,B$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(B$90,1,0,B$1391+COUNTA($A$909:$A$913),1)*(OFFSET(B$701,1,0,B$1391+COUNTA($A$909:$A$913),1)=$A24))","v":0},{"$f":"SUMPRODUCT(MAX(OFFSET(C$295,1,0,C$1391+COUNTA($A$909:$A$913),1)*(OFFSET(C$90,1,0,C$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(C$90,1,0,C$1391+COUNTA($A$909:$A$913),1)*(OFFSET(C$701,1,0,C$1391+COUNTA($A$909:$A$913),1)=$A24))","v":0},{"$f":"SUMPRODUCT(MAX(OFFSET(D$295,1,0,D$1391+COUNTA($A$909:$A$913),1)*(OFFSET(D$90,1,0,D$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(D$90,1,0,D$1391+COUNTA($A$909:$A$913),1)*(OFFSET(D$701,1,0,D$1391+COUNTA($A$909:$A$913),1)=$A24))","v":0},{"$f":"SUMPRODUCT(MAX(OFFSET(E$295,1,0,E$1391+COUNTA($A$909:$A$913),1)*(OFFSET(E$90,1,0,E$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(E$90,1,0,E$1391+COUNTA($A$909:$A$913),1)*(OFFSET(E$701,1,0,E$1391+COUNTA($A$909:$A$913),1)=$A24))","v":0},{"$f":"SUMPRODUCT(MAX(OFFSET(F$295,1,0,F$1391+COUNTA($A$909:$A$913),1)*(OFFSET(F$90,1,0,F$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(F$90,1,0,F$1391+COUNTA($A$909:$A$913),1)*(OFFSET(F$701,1,0,F$1391+COUNTA($A$909:$A$913),1)=$A24))","v":0},{"$f":"SUMPRODUCT(MAX(OFFSET(G$295,1,0,G$1391+COUNTA($A$909:$A$913),1)*(OFFSET(G$90,1,0,G$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(G$90,1,0,G$1391+COUNTA($A$909:$A$913),1)*(OFFSET(G$701,1,0,G$1391+COUNTA($A$909:$A$913),1)=$A24))","v":0},{"$f":"SUMPRODUCT(MAX(OFFSET(H$295,1,0,H$1391+COUNTA($A$909:$A$913),1)*(OFFSET(H$90,1,0,H$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(H$90,1,0,H$1391+COUNTA($A$909:$A$913),1)*(OFFSET(H$701,1,0,H$1391+COUNTA($A$909:$A$913),1)=$A24))","v":0},{"$f":"SUMPRODUCT(MAX(OFFSET(I$295,1,0,I$1391+COUNTA($A$909:$A$913),1)*(OFFSET(I$90,1,0,I$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(I$90,1,0,I$1391+COUNTA($A$909:$A$913),1)*(OFFSET(I$701,1,0,I$1391+COUNTA($A$909:$A$913),1)=$A24))","v":9770609.272070298},{"$f":"SUMPRODUCT(MAX(OFFSET(J$295,1,0,J$1391+COUNTA($A$909:$A$913),1)*(OFFSET(J$90,1,0,J$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(J$90,1,0,J$1391+COUNTA($A$909:$A$913),1)*(OFFSET(J$701,1,0,J$1391+COUNTA($A$909:$A$913),1)=$A24))","v":26881629.672805093},{"$f":"SUMPRODUCT(MAX(OFFSET(K$295,1,0,K$1391+COUNTA($A$909:$A$913),1)*(OFFSET(K$90,1,0,K$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(K$90,1,0,K$1391+COUNTA($A$909:$A$913),1)*(OFFSET(K$701,1,0,K$1391+COUNTA($A$909:$A$913),1)=$A24))","v":34387271.548075996},{"$f":"SUMPRODUCT(MAX(OFFSET(L$295,1,0,L$1391+COUNTA($A$909:$A$913),1)*(OFFSET(L$90,1,0,L$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(L$90,1,0,L$1391+COUNTA($A$909:$A$913),1)*(OFFSET(L$701,1,0,L$1391+COUNTA($A$909:$A$913),1)=$A24))","v":35895234.811813027},{"$f":"SUMPRODUCT(MAX(OFFSET(M$295,1,0,M$1391+COUNTA($A$909:$A$913),1)*(OFFSET(M$90,1,0,M$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(M$90,1,0,M$1391+COUNTA($A$909:$A$913),1)*(OFFSET(M$701,1,0,M$1391+COUNTA($A$909:$A$913),1)=$A24))","v":35895234.811813027},{"$f":"SUMPRODUCT(MAX(OFFSET(N$295,1,0,N$1391+COUNTA($A$909:$A$913),1)*(OFFSET(N$90,1,0,N$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(N$90,1,0,N$1391+COUNTA($A$909:$A$913),1)*(OFFSET(N$701,1,0,N$1391+COUNTA($A$909:$A$913),1)=$A24))","v":76624201.136288583},{"$f":"SUMPRODUCT(MAX(OFFSET(O$295,1,0,O$1391+COUNTA($A$909:$A$913),1)*(OFFSET(O$90,1,0,O$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(O$90,1,0,O$1391+COUNTA($A$909:$A$913),1)*(OFFSET(O$701,1,0,O$1391+COUNTA($A$909:$A$913),1)=$A24))","v":73274468.072258294},{"$f":"SUMPRODUCT(MAX(OFFSET(P$295,1,0,P$1391+COUNTA($A$909:$A$913),1)*(OFFSET(P$90,1,0,P$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(P$90,1,0,P$1391+COUNTA($A$909:$A$913),1)*(OFFSET(P$701,1,0,P$1391+COUNTA($A$909:$A$913),1)=$A24))","v":0},{"$f":"SUMPRODUCT(MAX(OFFSET(Q$295,1,0,Q$1391+COUNTA($A$909:$A$913),1)*(OFFSET(Q$90,1,0,Q$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(Q$90,1,0,Q$1391+COUNTA($A$909:$A$913),1)*(OFFSET(Q$701,1,0,Q$1391+COUNTA($A$909:$A$913),1)=$A24))","v":0},{"$f":"SUMPRODUCT(MAX(OFFSET(R$295,1,0,R$1391+COUNTA($A$909:$A$913),1)*(OFFSET(R$90,1,0,R$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(R$90,1,0,R$1391+COUNTA($A$909:$A$913),1)*(OFFSET(R$701,1,0,R$1391+COUNTA($A$909:$A$913),1)=$A24))","v":0},{"$f":"SUMPRODUCT(MAX(OFFSET(S$295,1,0,S$1391+COUNTA($A$909:$A$913),1)*(OFFSET(S$90,1,0,S$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(S$90,1,0,S$1391+COUNTA($A$909:$A$913),1)*(OFFSET(S$701,1,0,S$1391+COUNTA($A$909:$A$913),1)=$A24))","v":0},{"$f":"SUMPRODUCT(MAX(OFFSET(T$295,1,0,T$1391+COUNTA($A$909:$A$913),1)*(OFFSET(T$90,1,0,T$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(T$90,1,0,T$1391+COUNTA($A$909:$A$913),1)*(OFFSET(T$701,1,0,T$1391+COUNTA($A$909:$A$913),1)=$A24))","v":0},{"$f":"SUMPRODUCT(MAX(OFFSET(U$295,1,0,U$1391+COUNTA($A$909:$A$913),1)*(OFFSET(U$90,1,0,U$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(U$90,1,0,U$1391+COUNTA($A$909:$A$913),1)*(OFFSET(U$701,1,0,U$1391+COUNTA($A$909:$A$913),1)=$A24))","v":0},{"$f":"SUMPRODUCT(MAX(OFFSET(V$295,1,0,V$1391+COUNTA($A$909:$A$913),1)*(OFFSET(V$90,1,0,V$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(V$90,1,0,V$1391+COUNTA($A$909:$A$913),1)*(OFFSET(V$701,1,0,V$1391+COUNTA($A$909:$A$913),1)=$A24))","v":0},{"$f":"SUMPRODUCT(MAX(OFFSET(W$295,1,0,W$1391+COUNTA($A$909:$A$913),1)*(OFFSET(W$90,1,0,W$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(W$90,1,0,W$1391+COUNTA($A$909:$A$913),1)*(OFFSET(W$701,1,0,W$1391+COUNTA($A$909:$A$913),1)=$A24))","v":0},{"$f":"SUMPRODUCT(MAX(OFFSET(X$295,1,0,X$1391+COUNTA($A$909:$A$913),1)*(OFFSET(X$90,1,0,X$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(X$90,1,0,X$1391+COUNTA($A$909:$A$913),1)*(OFFSET(X$701,1,0,X$1391+COUNTA($A$909:$A$913),1)=$A24))","v":0},{"$f":"SUMPRODUCT(MAX(OFFSET(Y$295,1,0,Y$1391+COUNTA($A$909:$A$913),1)*(OFFSET(Y$90,1,0,Y$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(Y$90,1,0,Y$1391+COUNTA($A$909:$A$913),1)*(OFFSET(Y$701,1,0,Y$1391+COUNTA($A$909:$A$913),1)=$A24))","v":0},{"$f":"SUMPRODUCT(MAX(OFFSET(Z$295,1,0,Z$1391+COUNTA($A$909:$A$913),1)*(OFFSET(Z$90,1,0,Z$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(Z$90,1,0,Z$1391+COUNTA($A$909:$A$913),1)*(OFFSET(Z$701,1,0,Z$1391+COUNTA($A$909:$A$913),1)=$A24))","v":0},{"$f":"SUMPRODUCT(MAX(OFFSET(AA$295,1,0,AA$1391+COUNTA($A$909:$A$913),1)*(OFFSET(AA$90,1,0,AA$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(AA$90,1,0,AA$1391+COUNTA($A$909:$A$913),1)*(OFFSET(AA$701,1,0,AA$1391+COUNTA($A$909:$A$913),1)=$A24))","v":0},{"$f":"SUMPRODUCT(MAX(OFFSET(AB$295,1,0,AB$1391+COUNTA($A$909:$A$913),1)*(OFFSET(AB$90,1,0,AB$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(AB$90,1,0,AB$1391+COUNTA($A$909:$A$913),1)*(OFFSET(AB$701,1,0,AB$1391+COUNTA($A$909:$A$913),1)=$A24))","v":0},{"$f":"SUMPRODUCT(MAX(OFFSET(AC$295,1,0,AC$1391+COUNTA($A$909:$A$913),1)*(OFFSET(AC$90,1,0,AC$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(AC$90,1,0,AC$1391+COUNTA($A$909:$A$913),1)*(OFFSET(AC$701,1,0,AC$1391+COUNTA($A$909:$A$913),1)=$A24))","v":0},{"$f":"SUMPRODUCT(MAX(OFFSET(AD$295,1,0,AD$1391+COUNTA($A$909:$A$913),1)*(OFFSET(AD$90,1,0,AD$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(AD$90,1,0,AD$1391+COUNTA($A$909:$A$913),1)*(OFFSET(AD$701,1,0,AD$1391+COUNTA($A$909:$A$913),1)=$A24))","v":0},{"$f":"SUMPRODUCT(MAX(OFFSET(AE$295,1,0,AE$1391+COUNTA($A$909:$A$913),1)*(OFFSET(AE$90,1,0,AE$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(AE$90,1,0,AE$1391+COUNTA($A$909:$A$913),1)*(OFFSET(AE$701,1,0,AE$1391+COUNTA($A$909:$A$913),1)=$A24))","v":0},{"$f":"SUMPRODUCT(MAX(OFFSET(AF$295,1,0,AF$1391+COUNTA($A$909:$A$913),1)*(OFFSET(AF$90,1,0,AF$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(AF$90,1,0,AF$1391+COUNTA($A$909:$A$913),1)*(OFFSET(AF$701,1,0,AF$1391+COUNTA($A$909:$A$913),1)=$A24))","v":0}]
["Vintaged SNG-WasteCO2",{"$f":"SUMPRODUCT(MAX(OFFSET(B$295,1,0,B$1391+COUNTA($A$909:$A$913),1)*(OFFSET(B$90,1,0,B$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(B$90,1,0,B$1391+COUNTA($A$909:$A$913),1)*(OFFSET(B$701,1,0,B$1391+COUNTA($A$909:$A$913),1)=$A25))","v":0},{"$f":"SUMPRODUCT(MAX(OFFSET(C$295,1,0,C$1391+COUNTA($A$909:$A$913),1)*(OFFSET(C$90,1,0,C$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(C$90,1,0,C$1391+COUNTA($A$909:$A$913),1)*(OFFSET(C$701,1,0,C$1391+COUNTA($A$909:$A$913),1)=$A25))","v":0},{"$f":"SUMPRODUCT(MAX(OFFSET(D$295,1,0,D$1391+COUNTA($A$909:$A$913),1)*(OFFSET(D$90,1,0,D$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(D$90,1,0,D$1391+COUNTA($A$909:$A$913),1)*(OFFSET(D$701,1,0,D$1391+COUNTA($A$909:$A$913),1)=$A25))","v":0},{"$f":"SUMPRODUCT(MAX(OFFSET(E$295,1,0,E$1391+COUNTA($A$909:$A$913),1)*(OFFSET(E$90,1,0,E$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(E$90,1,0,E$1391+COUNTA($A$909:$A$913),1)*(OFFSET(E$701,1,0,E$1391+COUNTA($A$909:$A$913),1)=$A25))","v":0},{"$f":"SUMPRODUCT(MAX(OFFSET(F$295,1,0,F$1391+COUNTA($A$909:$A$913),1)*(OFFSET(F$90,1,0,F$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(F$90,1,0,F$1391+COUNTA($A$909:$A$913),1)*(OFFSET(F$701,1,0,F$1391+COUNTA($A$909:$A$913),1)=$A25))","v":0},{"$f":"SUMPRODUCT(MAX(OFFSET(G$295,1,0,G$1391+COUNTA($A$909:$A$913),1)*(OFFSET(G$90,1,0,G$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(G$90,1,0,G$1391+COUNTA($A$909:$A$913),1)*(OFFSET(G$701,1,0,G$1391+COUNTA($A$909:$A$913),1)=$A25))","v":0},{"$f":"SUMPRODUCT(MAX(OFFSET(H$295,1,0,H$1391+COUNTA($A$909:$A$913),1)*(OFFSET(H$90,1,0,H$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(H$90,1,0,H$1391+COUNTA($A$909:$A$913),1)*(OFFSET(H$701,1,0,H$1391+COUNTA($A$909:$A$913),1)=$A25))","v":0},{"$f":"SUMPRODUCT(MAX(OFFSET(I$295,1,0,I$1391+COUNTA($A$909:$A$913),1)*(OFFSET(I$90,1,0,I$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(I$90,1,0,I$1391+COUNTA($A$909:$A$913),1)*(OFFSET(I$701,1,0,I$1391+COUNTA($A$909:$A$913),1)=$A25))","v":0},{"$f":"SUMPRODUCT(MAX(OFFSET(J$295,1,0,J$1391+COUNTA($A$909:$A$913),1)*(OFFSET(J$90,1,0,J$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(J$90,1,0,J$1391+COUNTA($A$909:$A$913),1)*(OFFSET(J$701,1,0,J$1391+COUNTA($A$909:$A$913),1)=$A25))","v":0},{"$f":"SUMPRODUCT(MAX(OFFSET(K$295,1,0,K$1391+COUNTA($A$909:$A$913),1)*(OFFSET(K$90,1,0,K$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(K$90,1,0,K$1391+COUNTA($A$909:$A$913),1)*(OFFSET(K$701,1,0,K$1391+COUNTA($A$909:$A$913),1)=$A25))","v":0},{"$f":"SUMPRODUCT(MAX(OFFSET(L$295,1,0,L$1391+COUNTA($A$909:$A$913),1)*(OFFSET(L$90,1,0,L$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(L$90,1,0,L$1391+COUNTA($A$909:$A$913),1)*(OFFSET(L$701,1,0,L$1391+COUNTA($A$909:$A$913),1)=$A25))","v":0},{"$f":"SUMPRODUCT(MAX(OFFSET(M$295,1,0,M$1391+COUNTA($A$909:$A$913),1)*(OFFSET(M$90,1,0,M$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(M$90,1,0,M$1391+COUNTA($A$909:$A$913),1)*(OFFSET(M$701,1,0,M$1391+COUNTA($A$909:$A$913),1)=$A25))","v":0},{"$f":"SUMPRODUCT(MAX(OFFSET(N$295,1,0,N$1391+COUNTA($A$909:$A$913),1)*(OFFSET(N$90,1,0,N$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(N$90,1,0,N$1391+COUNTA($A$909:$A$913),1)*(OFFSET(N$701,1,0,N$1391+COUNTA($A$909:$A$913),1)=$A25))","v":0},{"$f":"SUMPRODUCT(MAX(OFFSET(O$295,1,0,O$1391+COUNTA($A$909:$A$913),1)*(OFFSET(O$90,1,0,O$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(O$90,1,0,O$1391+COUNTA($A$909:$A$913),1)*(OFFSET(O$701,1,0,O$1391+COUNTA($A$909:$A$913),1)=$A25))","v":0},{"$f":"SUMPRODUCT(MAX(OFFSET(P$295,1,0,P$1391+COUNTA($A$909:$A$913),1)*(OFFSET(P$90,1,0,P$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(P$90,1,0,P$1391+COUNTA($A$909:$A$913),1)*(OFFSET(P$701,1,0,P$1391+COUNTA($A$909:$A$913),1)=$A25))","v":0},{"$f":"SUMPRODUCT(MAX(OFFSET(Q$295,1,0,Q$1391+COUNTA($A$909:$A$913),1)*(OFFSET(Q$90,1,0,Q$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(Q$90,1,0,Q$1391+COUNTA($A$909:$A$913),1)*(OFFSET(Q$701,1,0,Q$1391+COUNTA($A$909:$A$913),1)=$A25))","v":78387762.408137307},{"$f":"SUMPRODUCT(MAX(OFFSET(R$295,1,0,R$1391+COUNTA($A$909:$A$913),1)*(OFFSET(R$90,1,0,R$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(R$90,1,0,R$1391+COUNTA($A$909:$A$913),1)*(OFFSET(R$701,1,0,R$1391+COUNTA($A$909:$A$913),1)=$A25))","v":94608446.457275167},{"$f":"SUMPRODUCT(MAX(OFFSET(S$295,1,0,S$1391+COUNTA($A$909:$A$913),1)*(OFFSET(S$90,1,0,S$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(S$90,1,0,S$1391+COUNTA($A$909:$A$913),1)*(OFFSET(S$701,1,0,S$1391+COUNTA($A$909:$A$913),1)=$A25))","v":87740821.30202581},{"$f":"SUMPRODUCT(MAX(OFFSET(T$295,1,0,T$1391+COUNTA($A$909:$A$913),1)*(OFFSET(T$90,1,0,T$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(T$90,1,0,T$1391+COUNTA($A$909:$A$913),1)*(OFFSET(T$701,1,0,T$1391+COUNTA($A$909:$A$913),1)=$A25))","v":88075294.021951303},{"$f":"SUMPRODUCT(MAX(OFFSET(U$295,1,0,U$1391+COUNTA($A$909:$A$913),1)*(OFFSET(U$90,1,0,U$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(U$90,1,0,U$1391+COUNTA($A$909:$A$913),1)*(OFFSET(U$701,1,0,U$1391+COUNTA($A$909:$A$913),1)=$A25))","v":88419477.59456864},{"$f":"SUMPRODUCT(MAX(OFFSET(V$295,1,0,V$1391+COUNTA($A$909:$A$913),1)*(OFFSET(V$90,1,0,V$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(V$90,1,0,V$1391+COUNTA($A$909:$A$913),1)*(OFFSET(V$701,1,0,V$1391+COUNTA($A$909:$A$913),1)=$A25))","v":88773653.958147749},{"$f":"SUMPRODUCT(MAX(OFFSET(W$295,1,0,W$1391+COUNTA($A$909:$A$913),1)*(OFFSET(W$90,1,0,W$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(W$90,1,0,W$1391+COUNTA($A$909:$A$913),1)*(OFFSET(W$701,1,0,W$1391+COUNTA($A$909:$A$913),1)=$A25))","v":88772840.48499459},{"$f":"SUMPRODUCT(MAX(OFFSET(X$295,1,0,X$1391+COUNTA($A$909:$A$913),1)*(OFFSET(X$90,1,0,X$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(X$90,1,0,X$1391+COUNTA($A$909:$A$913),1)*(OFFSET(X$701,1,0,X$1391+COUNTA($A$909:$A$913),1)=$A25))","v":88701053.247647136},{"$f":"SUMPRODUCT(MAX(OFFSET(Y$295,1,0,Y$1391+COUNTA($A$909:$A$913),1)*(OFFSET(Y$90,1,0,Y$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(Y$90,1,0,Y$1391+COUNTA($A$909:$A$913),1)*(OFFSET(Y$701,1,0,Y$1391+COUNTA($A$909:$A$913),1)=$A25))","v":92992355.264453664},{"$f":"SUMPRODUCT(MAX(OFFSET(Z$295,1,0,Z$1391+COUNTA($A$909:$A$913),1)*(OFFSET(Z$90,1,0,Z$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(Z$90,1,0,Z$1391+COUNTA($A$909:$A$913),1)*(OFFSET(Z$701,1,0,Z$1391+COUNTA($A$909:$A$913),1)=$A25))","v":109500424.94788863},{"$f":"SUMPRODUCT(MAX(OFFSET(AA$295,1,0,AA$1391+COUNTA($A$909:$A$913),1)*(OFFSET(AA$90,1,0,AA$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(AA$90,1,0,AA$1391+COUNTA($A$909:$A$913),1)*(OFFSET(AA$701,1,0,AA$1391+COUNTA($A$909:$A$913),1)=$A25))","v":138108306.2156105},{"$f":"SUMPRODUCT(MAX(OFFSET(AB$295,1,0,AB$1391+COUNTA($A$909:$A$913),1)*(OFFSET(AB$90,1,0,AB$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(AB$90,1,0,AB$1391+COUNTA($A$909:$A$913),1)*(OFFSET(AB$701,1,0,AB$1391+COUNTA($A$909:$A$913),1)=$A25))","v":172452497.84062445},{"$f":"SUMPRODUCT(MAX(OFFSET(AC$295,1,0,AC$1391+COUNTA($A$909:$A$913),1)*(OFFSET(AC$90,1,0,AC$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(AC$90,1,0,AC$1391+COUNTA($A$909:$A$913),1)*(OFFSET(AC$701,1,0,AC$1391+COUNTA($A$909:$A$913),1)=$A25))","v":172632547.81876642},{"$f":"SUMPRODUCT(MAX(OFFSET(AD$295,1,0,AD$1391+COUNTA($A$909:$A$913),1)*(OFFSET(AD$90,1,0,AD$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(AD$90,1,0,AD$1391+COUNTA($A$909:$A$913),1)*(OFFSET(AD$701,1,0,AD$1391+COUNTA($A$909:$A$913),1)=$A25))","v":172969776.97059882},{"$f":"SUMPRODUCT(MAX(OFFSET(AE$295,1,0,AE$1391+COUNTA($A$909:$A$913),1)*(OFFSET(AE$90,1,0,AE$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(AE$90,1,0,AE$1391+COUNTA($A$909:$A$913),1)*(OFFSET(AE$701,1,0,AE$1391+COUNTA($A$909:$A$913),1)=$A25))","v":168192541.05882698},{"$f":"SUMPRODUCT(MAX(OFFSET(AF$295,1,0,AF$1391+COUNTA($A$909:$A$913),1)*(OFFSET(AF$90,1,0,AF$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(AF$90,1,0,AF$1391+COUNTA($A$909:$A$913),1)*(OFFSET(AF$701,1,0,AF$1391+COUNTA($A$909:$A$913),1)=$A25))","v":168184820.96142963}]
["Vintaged SNG-DAC",{"$f":"SUMPRODUCT(MAX(OFFSET(B$295,1,0,B$1391+COUNTA($A$909:$A$913),1)*(OFFSET(B$90,1,0,B$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(B$90,1,0,B$1391+COUNTA($A$909:$A$913),1)*(OFFSET(B$701,1,0,B$1391+COUNTA($A$909:$A$913),1)=$A26))","v":0},{"$f":"SUMPRODUCT(MAX(OFFSET(C$295,1,0,C$1391+COUNTA($A$909:$A$913),1)*(OFFSET(C$90,1,0,C$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(C$90,1,0,C$1391+COUNTA($A$909:$A$913),1)*(OFFSET(C$701,1,0,C$1391+COUNTA($A$909:$A$913),1)=$A26))","v":0},{"$f":"SUMPRODUCT(MAX(OFFSET(D$295,1,0,D$1391+COUNTA($A$909:$A$913),1)*(OFFSET(D$90,1,0,D$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(D$90,1,0,D$1391+COUNTA($A$909:$A$913),1)*(OFFSET(D$701,1,0,D$1391+COUNTA($A$909:$A$913),1)=$A26))","v":0},{"$f":"SUMPRODUCT(MAX(OFFSET(E$295,1,0,E$1391+COUNTA($A$909:$A$913),1)*(OFFSET(E$90,1,0,E$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(E$90,1,0,E$1391+COUNTA($A$909:$A$913),1)*(OFFSET(E$701,1,0,E$1391+COUNTA($A$909:$A$913),1)=$A26))","v":0},{"$f":"SUMPRODUCT(MAX(OFFSET(F$295,1,0,F$1391+COUNTA($A$909:$A$913),1)*(OFFSET(F$90,1,0,F$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(F$90,1,0,F$1391+COUNTA($A$909:$A$913),1)*(OFFSET(F$701,1,0,F$1391+COUNTA($A$909:$A$913),1)=$A26))","v":0},{"$f":"SUMPRODUCT(MAX(OFFSET(G$295,1,0,G$1391+COUNTA($A$909:$A$913),1)*(OFFSET(G$90,1,0,G$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(G$90,1,0,G$1391+COUNTA($A$909:$A$913),1)*(OFFSET(G$701,1,0,G$1391+COUNTA($A$909:$A$913),1)=$A26))","v":0},{"$f":"SUMPRODUCT(MAX(OFFSET(H$295,1,0,H$1391+COUNTA($A$909:$A$913),1)*(OFFSET(H$90,1,0,H$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(H$90,1,0,H$1391+COUNTA($A$909:$A$913),1)*(OFFSET(H$701,1,0,H$1391+COUNTA($A$909:$A$913),1)=$A26))","v":0},{"$f":"SUMPRODUCT(MAX(OFFSET(I$295,1,0,I$1391+COUNTA($A$909:$A$913),1)*(OFFSET(I$90,1,0,I$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(I$90,1,0,I$1391+COUNTA($A$909:$A$913),1)*(OFFSET(I$701,1,0,I$1391+COUNTA($A$909:$A$913),1)=$A26))","v":0},{"$f":"SUMPRODUCT(MAX(OFFSET(J$295,1,0,J$1391+COUNTA($A$909:$A$913),1)*(OFFSET(J$90,1,0,J$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(J$90,1,0,J$1391+COUNTA($A$909:$A$913),1)*(OFFSET(J$701,1,0,J$1391+COUNTA($A$909:$A$913),1)=$A26))","v":0},{"$f":"SUMPRODUCT(MAX(OFFSET(K$295,1,0,K$1391+COUNTA($A$909:$A$913),1)*(OFFSET(K$90,1,0,K$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(K$90,1,0,K$1391+COUNTA($A$909:$A$913),1)*(OFFSET(K$701,1,0,K$1391+COUNTA($A$909:$A$913),1)=$A26))","v":0},{"$f":"SUMPRODUCT(MAX(OFFSET(L$295,1,0,L$1391+COUNTA($A$909:$A$913),1)*(OFFSET(L$90,1,0,L$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(L$90,1,0,L$1391+COUNTA($A$909:$A$913),1)*(OFFSET(L$701,1,0,L$1391+COUNTA($A$909:$A$913),1)=$A26))","v":0},{"$f":"SUMPRODUCT(MAX(OFFSET(M$295,1,0,M$1391+COUNTA($A$909:$A$913),1)*(OFFSET(M$90,1,0,M$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(M$90,1,0,M$1391+COUNTA($A$909:$A$913),1)*(OFFSET(M$701,1,0,M$1391+COUNTA($A$909:$A$913),1)=$A26))","v":0},{"$f":"SUMPRODUCT(MAX(OFFSET(N$295,1,0,N$1391+COUNTA($A$909:$A$913),1)*(OFFSET(N$90,1,0,N$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(N$90,1,0,N$1391+COUNTA($A$909:$A$913),1)*(OFFSET(N$701,1,0,N$1391+COUNTA($A$909:$A$913),1)=$A26))","v":0},{"$f":"SUMPRODUCT(MAX(OFFSET(O$295,1,0,O$1391+COUNTA($A$909:$A$913),1)*(OFFSET(O$90,1,0,O$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(O$90,1,0,O$1391+COUNTA($A$909:$A$913),1)*(OFFSET(O$701,1,0,O$1391+COUNTA($A$909:$A$913),1)=$A26))","v":0},{"$f":"SUMPRODUCT(MAX(OFFSET(P$295,1,0,P$1391+COUNTA($A$909:$A$913),1)*(OFFSET(P$90,1,0,P$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(P$90,1,0,P$1391+COUNTA($A$909:$A$913),1)*(OFFSET(P$701,1,0,P$1391+COUNTA($A$909:$A$913),1)=$A26))","v":0},{"$f":"SUMPRODUCT(MAX(OFFSET(Q$295,1,0,Q$1391+COUNTA($A$909:$A$913),1)*(OFFSET(Q$90,1,0,Q$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(Q$90,1,0,Q$1391+COUNTA($A$909:$A$913),1)*(OFFSET(Q$701,1,0,Q$1391+COUNTA($A$909:$A$913),1)=$A26))","v":0},{"$f":"SUMPRODUCT(MAX(OFFSET(R$295,1,0,R$1391+COUNTA($A$909:$A$913),1)*(OFFSET(R$90,1,0,R$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(R$90,1,0,R$1391+COUNTA($A$909:$A$913),1)*(OFFSET(R$701,1,0,R$1391+COUNTA($A$909:$A$913),1)=$A26))","v":0},{"$f":"SUMPRODUCT(MAX(OFFSET(S$295,1,0,S$1391+COUNTA($A$909:$A$913),1)*(OFFSET(S$90,1,0,S$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(S$90,1,0,S$1391+COUNTA($A$909:$A$913),1)*(OFFSET(S$701,1,0,S$1391+COUNTA($A$909:$A$913),1)=$A26))","v":0},{"$f":"SUMPRODUCT(MAX(OFFSET(T$295,1,0,T$1391+COUNTA($A$909:$A$913),1)*(OFFSET(T$90,1,0,T$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(T$90,1,0,T$1391+COUNTA($A$909:$A$913),1)*(OFFSET(T$701,1,0,T$1391+COUNTA($A$909:$A$913),1)=$A26))","v":0},{"$f":"SUMPRODUCT(MAX(OFFSET(U$295,1,0,U$1391+COUNTA($A$909:$A$913),1)*(OFFSET(U$90,1,0,U$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(U$90,1,0,U$1391+COUNTA($A$909:$A$913),1)*(OFFSET(U$701,1,0,U$1391+COUNTA($A$909:$A$913),1)=$A26))","v":0},{"$f":"SUMPRODUCT(MAX(OFFSET(V$295,1,0,V$1391+COUNTA($A$909:$A$913),1)*(OFFSET(V$90,1,0,V$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(V$90,1,0,V$1391+COUNTA($A$909:$A$913),1)*(OFFSET(V$701,1,0,V$1391+COUNTA($A$909:$A$913),1)=$A26))","v":0},{"$f":"SUMPRODUCT(MAX(OFFSET(W$295,1,0,W$1391+COUNTA($A$909:$A$913),1)*(OFFSET(W$90,1,0,W$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(W$90,1,0,W$1391+COUNTA($A$909:$A$913),1)*(OFFSET(W$701,1,0,W$1391+COUNTA($A$909:$A$913),1)=$A26))","v":0},{"$f":"SUMPRODUCT(MAX(OFFSET(X$295,1,0,X$1391+COUNTA($A$909:$A$913),1)*(OFFSET(X$90,1,0,X$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(X$90,1,0,X$1391+COUNTA($A$909:$A$913),1)*(OFFSET(X$701,1,0,X$1391+COUNTA($A$909:$A$913),1)=$A26))","v":0},{"$f":"SUMPRODUCT(MAX(OFFSET(Y$295,1,0,Y$1391+COUNTA($A$909:$A$913),1)*(OFFSET(Y$90,1,0,Y$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(Y$90,1,0,Y$1391+COUNTA($A$909:$A$913),1)*(OFFSET(Y$701,1,0,Y$1391+COUNTA($A$909:$A$913),1)=$A26))","v":0},{"$f":"SUMPRODUCT(MAX(OFFSET(Z$295,1,0,Z$1391+COUNTA($A$909:$A$913),1)*(OFFSET(Z$90,1,0,Z$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(Z$90,1,0,Z$1391+COUNTA($A$909:$A$913),1)*(OFFSET(Z$701,1,0,Z$1391+COUNTA($A$909:$A$913),1)=$A26))","v":0},{"$f":"SUMPRODUCT(MAX(OFFSET(AA$295,1,0,AA$1391+COUNTA($A$909:$A$913),1)*(OFFSET(AA$90,1,0,AA$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(AA$90,1,0,AA$1391+COUNTA($A$909:$A$913),1)*(OFFSET(AA$701,1,0,AA$1391+COUNTA($A$909:$A$913),1)=$A26))","v":0},{"$f":"SUMPRODUCT(MAX(OFFSET(AB$295,1,0,AB$1391+COUNTA($A$909:$A$913),1)*(OFFSET(AB$90,1,0,AB$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(AB$90,1,0,AB$1391+COUNTA($A$909:$A$913),1)*(OFFSET(AB$701,1,0,AB$1391+COUNTA($A$909:$A$913),1)=$A26))","v":0},{"$f":"SUMPRODUCT(MAX(OFFSET(AC$295,1,0,AC$1391+COUNTA($A$909:$A$913),1)*(OFFSET(AC$90,1,0,AC$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(AC$90,1,0,AC$1391+COUNTA($A$909:$A$913),1)*(OFFSET(AC$701,1,0,AC$1391+COUNTA($A$909:$A$913),1)=$A26))","v":0},{"$f":"SUMPRODUCT(MAX(OFFSET(AD$295,1,0,AD$1391+COUNTA($A$909:$A$913),1)*(OFFSET(AD$90,1,0,AD$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(AD$90,1,0,AD$1391+COUNTA($A$909:$A$913),1)*(OFFSET(AD$701,1,0,AD$1391+COUNTA($A$909:$A$913),1)=$A26))","v":0},{"$f":"SUMPRODUCT(MAX(OFFSET(AE$295,1,0,AE$1391+COUNTA($A$909:$A$913),1)*(OFFSET(AE$90,1,0,AE$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(AE$90,1,0,AE$1391+COUNTA($A$909:$A$913),1)*(OFFSET(AE$701,1,0,AE$1391+COUNTA($A$909:$A$913),1)=$A26))","v":0},{"$f":"SUMPRODUCT(MAX(OFFSET(AF$295,1,0,AF$1391+COUNTA($A$909:$A$913),1)*(OFFSET(AF$90,1,0,AF$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(AF$90,1,0,AF$1391+COUNTA($A$909:$A$913),1)*(OFFSET(AF$701,1,0,AF$1391+COUNTA($A$909:$A$913),1)=$A26))","v":0}]
["Vintaged Biomethane",{"$f":"SUMPRODUCT(MAX(OFFSET(B$295,1,0,B$1391+COUNTA($A$909:$A$913),1)*(OFFSET(B$90,1,0,B$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(B$90,1,0,B$1391+COUNTA($A$909:$A$913),1)*(OFFSET(B$701,1,0,B$1391+COUNTA($A$909:$A$913),1)=$A27))","v":0},{"$f":"SUMPRODUCT(MAX(OFFSET(C$295,1,0,C$1391+COUNTA($A$909:$A$913),1)*(OFFSET(C$90,1,0,C$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(C$90,1,0,C$1391+COUNTA($A$909:$A$913),1)*(OFFSET(C$701,1,0,C$1391+COUNTA($A$909:$A$913),1)=$A27))","v":0},{"$f":"SUMPRODUCT(MAX(OFFSET(D$295,1,0,D$1391+COUNTA($A$909:$A$913),1)*(OFFSET(D$90,1,0,D$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(D$90,1,0,D$1391+COUNTA($A$909:$A$913),1)*(OFFSET(D$701,1,0,D$1391+COUNTA($A$909:$A$913),1)=$A27))","v":42980952.507028513},{"$f":"SUMPRODUCT(MAX(OFFSET(E$295,1,0,E$1391+COUNTA($A$909:$A$913),1)*(OFFSET(E$90,1,0,E$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(E$90,1,0,E$1391+COUNTA($A$909:$A$913),1)*(OFFSET(E$701,1,0,E$1391+COUNTA($A$909:$A$913),1)=$A27))","v":116907654.08785771},{"$f":"SUMPRODUCT(MAX(OFFSET(F$295,1,0,F$1391+COUNTA($A$909:$A$913),1)*(OFFSET(F$90,1,0,F$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(F$90,1,0,F$1391+COUNTA($A$909:$A$913),1)*(OFFSET(F$701,1,0,F$1391+COUNTA($A$909:$A$913),1)=$A27))","v":263894399.80992863},{"$f":"SUMPRODUCT(MAX(OFFSET(G$295,1,0,G$1391+COUNTA($A$909:$A$913),1)*(OFFSET(G$90,1,0,G$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(G$90,1,0,G$1391+COUNTA($A$909:$A$913),1)*(OFFSET(G$701,1,0,G$1391+COUNTA($A$909:$A$913),1)=$A27))","v":306706282.44854939},{"$f":"SUMPRODUCT(MAX(OFFSET(H$295,1,0,H$1391+COUNTA($A$909:$A$913),1)*(OFFSET(H$90,1,0,H$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(H$90,1,0,H$1391+COUNTA($A$909:$A$913),1)*(OFFSET(H$701,1,0,H$1391+COUNTA($A$909:$A$913),1)=$A27))","v":365243780.52131236},{"$f":"SUMPRODUCT(MAX(OFFSET(I$295,1,0,I$1391+COUNTA($A$909:$A$913),1)*(OFFSET(I$90,1,0,I$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(I$90,1,0,I$1391+COUNTA($A$909:$A$913),1)*(OFFSET(I$701,1,0,I$1391+COUNTA($A$909:$A$913),1)=$A27))","v":387781763.14303434},{"$f":"SUMPRODUCT(MAX(OFFSET(J$295,1,0,J$1391+COUNTA($A$909:$A$913),1)*(OFFSET(J$90,1,0,J$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(J$90,1,0,J$1391+COUNTA($A$909:$A$913),1)*(OFFSET(J$701,1,0,J$1391+COUNTA($A$909:$A$913),1)=$A27))","v":381843993.83313715},{"$f":"SUMPRODUCT(MAX(OFFSET(K$295,1,0,K$1391+COUNTA($A$909:$A$913),1)*(OFFSET(K$90,1,0,K$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(K$90,1,0,K$1391+COUNTA($A$909:$A$913),1)*(OFFSET(K$701,1,0,K$1391+COUNTA($A$909:$A$913),1)=$A27))","v":379855063.11381882},{"$f":"SUMPRODUCT(MAX(OFFSET(L$295,1,0,L$1391+COUNTA($A$909:$A$913),1)*(OFFSET(L$90,1,0,L$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(L$90,1,0,L$1391+COUNTA($A$909:$A$913),1)*(OFFSET(L$701,1,0,L$1391+COUNTA($A$909:$A$913),1)=$A27))","v":380395249.32144684},{"$f":"SUMPRODUCT(MAX(OFFSET(M$295,1,0,M$1391+COUNTA($A$909:$A$913),1)*(OFFSET(M$90,1,0,M$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(M$90,1,0,M$1391+COUNTA($A$909:$A$913),1)*(OFFSET(M$701,1,0,M$1391+COUNTA($A$909:$A$913),1)=$A27))","v":380395249.32144684},{"$f":"SUMPRODUCT(MAX(OFFSET(N$295,1,0,N$1391+COUNTA($A$909:$A$913),1)*(OFFSET(N$90,1,0,N$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(N$90,1,0,N$1391+COUNTA($A$909:$A$913),1)*(OFFSET(N$701,1,0,N$1391+COUNTA($A$909:$A$913),1)=$A27))","v":357503761.81784582},{"$f":"SUMPRODUCT(MAX(OFFSET(O$295,1,0,O$1391+COUNTA($A$909:$A$913),1)*(OFFSET(O$90,1,0,O$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(O$90,1,0,O$1391+COUNTA($A$909:$A$913),1)*(OFFSET(O$701,1,0,O$1391+COUNTA($A$909:$A$913),1)=$A27))","v":358202160.12724739},{"$f":"SUMPRODUCT(MAX(OFFSET(P$295,1,0,P$1391+COUNTA($A$909:$A$913),1)*(OFFSET(P$90,1,0,P$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(P$90,1,0,P$1391+COUNTA($A$909:$A$913),1)*(OFFSET(P$701,1,0,P$1391+COUNTA($A$909:$A$913),1)=$A27))","v":357128002.63045186},{"$f":"SUMPRODUCT(MAX(OFFSET(Q$295,1,0,Q$1391+COUNTA($A$909:$A$913),1)*(OFFSET(Q$90,1,0,Q$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(Q$90,1,0,Q$1391+COUNTA($A$909:$A$913),1)*(OFFSET(Q$701,1,0,Q$1391+COUNTA($A$909:$A$913),1)=$A27))","v":311646428.57236636},{"$f":"SUMPRODUCT(MAX(OFFSET(R$295,1,0,R$1391+COUNTA($A$909:$A$913),1)*(OFFSET(R$90,1,0,R$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(R$90,1,0,R$1391+COUNTA($A$909:$A$913),1)*(OFFSET(R$701,1,0,R$1391+COUNTA($A$909:$A$913),1)=$A27))","v":308515837.81334949},{"$f":"SUMPRODUCT(MAX(OFFSET(S$295,1,0,S$1391+COUNTA($A$909:$A$913),1)*(OFFSET(S$90,1,0,S$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(S$90,1,0,S$1391+COUNTA($A$909:$A$913),1)*(OFFSET(S$701,1,0,S$1391+COUNTA($A$909:$A$913),1)=$A27))","v":266935340.72947627},{"$f":"SUMPRODUCT(MAX(OFFSET(T$295,1,0,T$1391+COUNTA($A$909:$A$913),1)*(OFFSET(T$90,1,0,T$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(T$90,1,0,T$1391+COUNTA($A$909:$A$913),1)*(OFFSET(T$701,1,0,T$1391+COUNTA($A$909:$A$913),1)=$A27))","v":267952912.57497674},{"$f":"SUMPRODUCT(MAX(OFFSET(U$295,1,0,U$1391+COUNTA($A$909:$A$913),1)*(OFFSET(U$90,1,0,U$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(U$90,1,0,U$1391+COUNTA($A$909:$A$913),1)*(OFFSET(U$701,1,0,U$1391+COUNTA($A$909:$A$913),1)=$A27))","v":269000027.90700489},{"$f":"SUMPRODUCT(MAX(OFFSET(V$295,1,0,V$1391+COUNTA($A$909:$A$913),1)*(OFFSET(V$90,1,0,V$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(V$90,1,0,V$1391+COUNTA($A$909:$A$913),1)*(OFFSET(V$701,1,0,V$1391+COUNTA($A$909:$A$913),1)=$A27))","v":270077544.4709869},{"$f":"SUMPRODUCT(MAX(OFFSET(W$295,1,0,W$1391+COUNTA($A$909:$A$913),1)*(OFFSET(W$90,1,0,W$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(W$90,1,0,W$1391+COUNTA($A$909:$A$913),1)*(OFFSET(W$701,1,0,W$1391+COUNTA($A$909:$A$913),1)=$A27))","v":270075069.62826157},{"$f":"SUMPRODUCT(MAX(OFFSET(X$295,1,0,X$1391+COUNTA($A$909:$A$913),1)*(OFFSET(X$90,1,0,X$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(X$90,1,0,X$1391+COUNTA($A$909:$A$913),1)*(OFFSET(X$701,1,0,X$1391+COUNTA($A$909:$A$913),1)=$A27))","v":269856670.13784188},{"$f":"SUMPRODUCT(MAX(OFFSET(Y$295,1,0,Y$1391+COUNTA($A$909:$A$913),1)*(OFFSET(Y$90,1,0,Y$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(Y$90,1,0,Y$1391+COUNTA($A$909:$A$913),1)*(OFFSET(Y$701,1,0,Y$1391+COUNTA($A$909:$A$913),1)=$A27))","v":282912168.69633204},{"$f":"SUMPRODUCT(MAX(OFFSET(Z$295,1,0,Z$1391+COUNTA($A$909:$A$913),1)*(OFFSET(Z$90,1,0,Z$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(Z$90,1,0,Z$1391+COUNTA($A$909:$A$913),1)*(OFFSET(Z$701,1,0,Z$1391+COUNTA($A$909:$A$913),1)=$A27))","v":282949719.07137859},{"$f":"SUMPRODUCT(MAX(OFFSET(AA$295,1,0,AA$1391+COUNTA($A$909:$A$913),1)*(OFFSET(AA$90,1,0,AA$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(AA$90,1,0,AA$1391+COUNTA($A$909:$A$913),1)*(OFFSET(AA$701,1,0,AA$1391+COUNTA($A$909:$A$913),1)=$A27))","v":279688780.14409637},{"$f":"SUMPRODUCT(MAX(OFFSET(AB$295,1,0,AB$1391+COUNTA($A$909:$A$913),1)*(OFFSET(AB$90,1,0,AB$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(AB$90,1,0,AB$1391+COUNTA($A$909:$A$913),1)*(OFFSET(AB$701,1,0,AB$1391+COUNTA($A$909:$A$913),1)=$A27))","v":274470855.64348739},{"$f":"SUMPRODUCT(MAX(OFFSET(AC$295,1,0,AC$1391+COUNTA($A$909:$A$913),1)*(OFFSET(AC$90,1,0,AC$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(AC$90,1,0,AC$1391+COUNTA($A$909:$A$913),1)*(OFFSET(AC$701,1,0,AC$1391+COUNTA($A$909:$A$913),1)=$A27))","v":275148230.06549186},{"$f":"SUMPRODUCT(MAX(OFFSET(AD$295,1,0,AD$1391+COUNTA($A$909:$A$913),1)*(OFFSET(AD$90,1,0,AD$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(AD$90,1,0,AD$1391+COUNTA($A$909:$A$913),1)*(OFFSET(AD$701,1,0,AD$1391+COUNTA($A$909:$A$913),1)=$A27))","v":276341106.37244201},{"$f":"SUMPRODUCT(MAX(OFFSET(AE$295,1,0,AE$1391+COUNTA($A$909:$A$913),1)*(OFFSET(AE$90,1,0,AE$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(AE$90,1,0,AE$1391+COUNTA($A$909:$A$913),1)*(OFFSET(AE$701,1,0,AE$1391+COUNTA($A$909:$A$913),1)=$A27))","v":269217890.94738358},{"$f":"SUMPRODUCT(MAX(OFFSET(AF$295,1,0,AF$1391+COUNTA($A$909:$A$913),1)*(OFFSET(AF$90,1,0,AF$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(AF$90,1,0,AF$1391+COUNTA($A$909:$A$913),1)*(OFFSET(AF$701,1,0,AF$1391+COUNTA($A$909:$A$913),1)=$A27))","v":269581202.14536047}]
["NG w/o DAC",{"$f":"SUMPRODUCT(OFFSET(B$295,1,0,B$1391+COUNTA($A$909:$A$913),1),OFFSET(B$90,1,0,B$1391+COUNTA($A$909:$A$913),1)*(OFFSET(B$701,1,0,B$1391+COUNTA($A$909:$A$913),1)=$A28))","v":209644605.11071306},{"$f":"SUMPRODUCT(OFFSET(C$295,1,0,C$1391+COUNTA($A$909:$A$913),1),OFFSET(C$90,1,0,C$1391+COUNTA($A$909:$A$913),1)*(OFFSET(C$701,1,0,C$1391+COUNTA($A$909:$A$913),1)=$A28))","v":285117472.88317776},{"$f":"SUMPRODUCT(OFFSET(D$295,1,0,D$1391+COUNTA($A$909:$A$913),1),OFFSET(D$90,1,0,D$1391+COUNTA($A$909:$A$913),1)*(OFFSET(D$701,1,0,D$1391+COUNTA($A$909:$A$913),1)=$A28))","v":246443450.52806133},{"$f":"SUMPRODUCT(OFFSET(E$295,1,0,E$1391+COUNTA($A$909:$A$913),1),OFFSET(E$90,1,0,E$1391+COUNTA($A$909:$A$913),1)*(OFFSET(E$701,1,0,E$1391+COUNTA($A$909:$A$913),1)=$A28))","v":212012666.67857194},{"$f":"SUMPRODUCT(OFFSET(F$295,1,0,F$1391+COUNTA($A$909:$A$913),1),OFFSET(F$90,1,0,F$1391+COUNTA($A$909:$A$913),1)*(OFFSET(F$701,1,0,F$1391+COUNTA($A$909:$A$913),1)=$A28))","v":200326189.63550544},{"$f":"SUMPRODUCT(OFFSET(G$295,1,0,G$1391+COUNTA($A$909:$A$913),1),OFFSET(G$90,1,0,G$1391+COUNTA($A$909:$A$913),1)*(OFFSET(G$701,1,0,G$1391+COUNTA($A$909:$A$913),1)=$A28))","v":190121472.86269975},{"$f":"SUMPRODUCT(OFFSET(H$295,1,0,H$1391+COUNTA($A$909:$A$913),1),OFFSET(H$90,1,0,H$1391+COUNTA($A$909:$A$913),1)*(OFFSET(H$701,1,0,H$1391+COUNTA($A$909:$A$913),1)=$A28))","v":190696856.91108087},{"$f":"SUMPRODUCT(OFFSET(I$295,1,0,I$1391+COUNTA($A$909:$A$913),1),OFFSET(I$90,1,0,I$1391+COUNTA($A$909:$A$913),1)*(OFFSET(I$701,1,0,I$1391+COUNTA($A$909:$A$913),1)=$A28))","v":189031182.20490757},{"$f":"SUMPRODUCT(OFFSET(J$295,1,0,J$1391+COUNTA($A$909:$A$913),1),OFFSET(J$90,1,0,J$1391+COUNTA($A$909:$A$913),1)*(OFFSET(J$701,1,0,J$1391+COUNTA($A$909:$A$913),1)=$A28))","v":187110478.91713908},{"$f":"SUMPRODUCT(OFFSET(K$295,1,0,K$1391+COUNTA($A$909:$A$913),1),OFFSET(K$90,1,0,K$1391+COUNTA($A$909:$A$913),1)*(OFFSET(K$701,1,0,K$1391+COUNTA($A$909:$A$913),1)=$A28))","v":184921317.12887543},{"$f":"SUMPRODUCT(OFFSET(L$295,1,0,L$1391+COUNTA($A$909:$A$913),1),OFFSET(L$90,1,0,L$1391+COUNTA($A$909:$A$913),1)*(OFFSET(L$701,1,0,L$1391+COUNTA($A$909:$A$913),1)=$A28))","v":182449702.06315821},{"$f":"SUMPRODUCT(OFFSET(M$295,1,0,M$1391+COUNTA($A$909:$A$913),1),OFFSET(M$90,1,0,M$1391+COUNTA($A$909:$A$913),1)*(OFFSET(M$701,1,0,M$1391+COUNTA($A$909:$A$913),1)=$A28))","v":175211374.68056822},{"$f":"SUMPRODUCT(OFFSET(N$295,1,0,N$1391+COUNTA($A$909:$A$913),1),OFFSET(N$90,1,0,N$1391+COUNTA($A$909:$A$913),1)*(OFFSET(N$701,1,0,N$1391+COUNTA($A$909:$A$913),1)=$A28))","v":167402253.06435582},{"$f":"SUMPRODUCT(OFFSET(O$295,1,0,O$1391+COUNTA($A$909:$A$913),1),OFFSET(O$90,1,0,O$1391+COUNTA($A$909:$A$913),1)*(OFFSET(O$701,1,0,O$1391+COUNTA($A$909:$A$913),1)=$A28))","v":158995255.15563598},{"$f":"SUMPRODUCT(OFFSET(P$295,1,0,P$1391+COUNTA($A$909:$A$913),1),OFFSET(P$90,1,0,P$1391+COUNTA($A$909:$A$913),1)*(OFFSET(P$701,1,0,P$1391+COUNTA($A$909:$A$913),1)=$A28))","v":149962207.4730894},{"$f":"SUMPRODUCT(OFFSET(Q$295,1,0,Q$1391+COUNTA($A$909:$A$913),1),OFFSET(Q$90,1,0,Q$1391+COUNTA($A$909:$A$913),1)*(OFFSET(Q$701,1,0,Q$1391+COUNTA($A$909:$A$913),1)=$A28))","v":140273804.56611007},{"$f":"SUMPRODUCT(OFFSET(R$295,1,0,R$1391+COUNTA($A$909:$A$913),1),OFFSET(R$90,1,0,R$1391+COUNTA($A$909:$A$913),1)*(OFFSET(R$701,1,0,R$1391+COUNTA($A$909:$A$913),1)=$A28))","v":129899567.03352951},{"$f":"SUMPRODUCT(OFFSET(S$295,1,0,S$1391+COUNTA($A$909:$A$913),1),OFFSET(S$90,1,0,S$1391+COUNTA($A$909:$A$913),1)*(OFFSET(S$701,1,0,S$1391+COUNTA($A$909:$A$913),1)=$A28))","v":118807798.05880474},{"$f":"SUMPRODUCT(OFFSET(T$295,1,0,T$1391+COUNTA($A$909:$A$913),1),OFFSET(T$90,1,0,T$1391+COUNTA($A$909:$A$913),1)*(OFFSET(T$701,1,0,T$1391+COUNTA($A$909:$A$913),1)=$A28))","v":106965538.41091308},{"$f":"SUMPRODUCT(OFFSET(U$295,1,0,U$1391+COUNTA($A$909:$A$913),1),OFFSET(U$90,1,0,U$1391+COUNTA($A$909:$A$913),1)*(OFFSET(U$701,1,0,U$1391+COUNTA($A$909:$A$913),1)=$A28))","v":94338519.858500734},{"$f":"SUMPRODUCT(OFFSET(V$295,1,0,V$1391+COUNTA($A$909:$A$913),1),OFFSET(V$90,1,0,V$1391+COUNTA($A$909:$A$913),1)*(OFFSET(V$701,1,0,V$1391+COUNTA($A$909:$A$913),1)=$A28))","v":80891116.94307901},{"$f":"SUMPRODUCT(OFFSET(W$295,1,0,W$1391+COUNTA($A$909:$A$913),1),OFFSET(W$90,1,0,W$1391+COUNTA($A$909:$A$913),1)*(OFFSET(W$701,1,0,W$1391+COUNTA($A$909:$A$913),1)=$A28))","v":64708712.117624588},{"$f":"SUMPRODUCT(OFFSET(X$295,1,0,X$1391+COUNTA($A$909:$A$913),1),OFFSET(X$90,1,0,X$1391+COUNTA($A$909:$A$913),1)*(OFFSET(X$701,1,0,X$1391+COUNTA($A$909:$A$913),1)=$A28))","v":48254782.055020355},{"$f":"SUMPRODUCT(OFFSET(Y$295,1,0,Y$1391+COUNTA($A$909:$A$913),1),OFFSET(Y$90,1,0,Y$1391+COUNTA($A$909:$A$913),1)*(OFFSET(Y$701,1,0,Y$1391+COUNTA($A$909:$A$913),1)=$A28))","v":31960101.105408039},{"$f":"SUMPRODUCT(OFFSET(Z$295,1,0,Z$1391+COUNTA($A$909:$A$913),1),OFFSET(Z$90,1,0,Z$1391+COUNTA($A$909:$A$913),1)*(OFFSET(Z$701,1,0,Z$1391+COUNTA($A$909:$A$913),1)=$A28))","v":15962861.211265214},{"$f":"SUMPRODUCT(OFFSET(AA$295,1,0,AA$1391+COUNTA($A$909:$A$913),1),OFFSET(AA$90,1,0,AA$1391+COUNTA($A$909:$A$913),1)*(OFFSET(AA$701,1,0,AA$1391+COUNTA($A$909:$A$913),1)=$A28))","v":0},{"$f":"SUMPRODUCT(OFFSET(AB$295,1,0,AB$1391+COUNTA($A$909:$A$913),1),OFFSET(AB$90,1,0,AB$1391+COUNTA($A$909:$A$913),1)*(OFFSET(AB$701,1,0,AB$1391+COUNTA($A$909:$A$913),1)=$A28))","v":0},{"$f":"SUMPRODUCT(OFFSET(AC$295,1,0,AC$1391+COUNTA($A$909:$A$913),1),OFFSET(AC$90,1,0,AC$1391+COUNTA($A$909:$A$913),1)*(OFFSET(AC$701,1,0,AC$1391+COUNTA($A$909:$A$913),1)=$A28))","v":0},{"$f":"SUMPRODUCT(OFFSET(AD$295,1,0,AD$1391+COUNTA($A$909:$A$913),1),OFFSET(AD$90,1,0,AD$1391+COUNTA($A$909:$A$913),1)*(OFFSET(AD$701,1,0,AD$1391+COUNTA($A$909:$A$913),1)=$A28))","v":0},{"$f":"SUMPRODUCT(OFFSET(AE$295,1,0,AE$1391+COUNTA($A$909:$A$913),1),OFFSET(AE$90,1,0,AE$1391+COUNTA($A$909:$A$913),1)*(OFFSET(AE$701,1,0,AE$1391+COUNTA($A$909:$A$913),1)=$A28))","v":0},{"$f":"SUMPRODUCT(OFFSET(AF$295,1,0,AF$1391+COUNTA($A$909:$A$913),1),OFFSET(AF$90,1,0,AF$1391+COUNTA($A$909:$A$913),1)*(OFFSET(AF$701,1,0,AF$1391+COUNTA($A$909:$A$913),1)=$A28))","v":0}]
["NG w/ DAC",{"$f":"SUMPRODUCT(MAX(OFFSET(B$295,1,0,B$1391+COUNTA($A$909:$A$913),1)*(OFFSET(B$90,1,0,B$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(B$90,1,0,B$1391+COUNTA($A$909:$A$913),1)*(OFFSET(B$701,1,0,B$1391+COUNTA($A$909:$A$913),1)=$A29))","v":0},{"$f":"SUMPRODUCT(MAX(OFFSET(C$295,1,0,C$1391+COUNTA($A$909:$A$913),1)*(OFFSET(C$90,1,0,C$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(C$90,1,0,C$1391+COUNTA($A$909:$A$913),1)*(OFFSET(C$701,1,0,C$1391+COUNTA($A$909:$A$913),1)=$A29))","v":0},{"$f":"SUMPRODUCT(MAX(OFFSET(D$295,1,0,D$1391+COUNTA($A$909:$A$913),1)*(OFFSET(D$90,1,0,D$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(D$90,1,0,D$1391+COUNTA($A$909:$A$913),1)*(OFFSET(D$701,1,0,D$1391+COUNTA($A$909:$A$913),1)=$A29))","v":0},{"$f":"SUMPRODUCT(MAX(OFFSET(E$295,1,0,E$1391+COUNTA($A$909:$A$913),1)*(OFFSET(E$90,1,0,E$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(E$90,1,0,E$1391+COUNTA($A$909:$A$913),1)*(OFFSET(E$701,1,0,E$1391+COUNTA($A$909:$A$913),1)=$A29))","v":1584378.4633839442},{"$f":"SUMPRODUCT(MAX(OFFSET(F$295,1,0,F$1391+COUNTA($A$909:$A$913),1)*(OFFSET(F$90,1,0,F$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(F$90,1,0,F$1391+COUNTA($A$909:$A$913),1)*(OFFSET(F$701,1,0,F$1391+COUNTA($A$909:$A$913),1)=$A29))","v":35500258.844729409},{"$f":"SUMPRODUCT(MAX(OFFSET(G$295,1,0,G$1391+COUNTA($A$909:$A$913),1)*(OFFSET(G$90,1,0,G$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(G$90,1,0,G$1391+COUNTA($A$909:$A$913),1)*(OFFSET(G$701,1,0,G$1391+COUNTA($A$909:$A$913),1)=$A29))","v":42780160.108661406},{"$f":"SUMPRODUCT(MAX(OFFSET(H$295,1,0,H$1391+COUNTA($A$909:$A$913),1)*(OFFSET(H$90,1,0,H$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(H$90,1,0,H$1391+COUNTA($A$909:$A$913),1)*(OFFSET(H$701,1,0,H$1391+COUNTA($A$909:$A$913),1)=$A29))","v":51887995.337585486},{"$f":"SUMPRODUCT(MAX(OFFSET(I$295,1,0,I$1391+COUNTA($A$909:$A$913),1)*(OFFSET(I$90,1,0,I$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(I$90,1,0,I$1391+COUNTA($A$909:$A$913),1)*(OFFSET(I$701,1,0,I$1391+COUNTA($A$909:$A$913),1)=$A29))","v":60696407.738469727},{"$f":"SUMPRODUCT(MAX(OFFSET(J$295,1,0,J$1391+COUNTA($A$909:$A$913),1)*(OFFSET(J$90,1,0,J$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(J$90,1,0,J$1391+COUNTA($A$909:$A$913),1)*(OFFSET(J$701,1,0,J$1391+COUNTA($A$909:$A$913),1)=$A29))","v":68009609.417070955},{"$f":"SUMPRODUCT(MAX(OFFSET(K$295,1,0,K$1391+COUNTA($A$909:$A$913),1)*(OFFSET(K$90,1,0,K$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(K$90,1,0,K$1391+COUNTA($A$909:$A$913),1)*(OFFSET(K$701,1,0,K$1391+COUNTA($A$909:$A$913),1)=$A29))","v":75784371.318943217},{"$f":"SUMPRODUCT(MAX(OFFSET(L$295,1,0,L$1391+COUNTA($A$909:$A$913),1)*(OFFSET(L$90,1,0,L$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(L$90,1,0,L$1391+COUNTA($A$909:$A$913),1)*(OFFSET(L$701,1,0,L$1391+COUNTA($A$909:$A$913),1)=$A29))","v":81942399.858792841},{"$f":"SUMPRODUCT(MAX(OFFSET(M$295,1,0,M$1391+COUNTA($A$909:$A$913),1)*(OFFSET(M$90,1,0,M$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(M$90,1,0,M$1391+COUNTA($A$909:$A$913),1)*(OFFSET(M$701,1,0,M$1391+COUNTA($A$909:$A$913),1)=$A29))","v":97023758.015470698},{"$f":"SUMPRODUCT(MAX(OFFSET(N$295,1,0,N$1391+COUNTA($A$909:$A$913),1)*(OFFSET(N$90,1,0,N$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(N$90,1,0,N$1391+COUNTA($A$909:$A$913),1)*(OFFSET(N$701,1,0,N$1391+COUNTA($A$909:$A$913),1)=$A29))","v":102816779.48238632},{"$f":"SUMPRODUCT(MAX(OFFSET(O$295,1,0,O$1391+COUNTA($A$909:$A$913),1)*(OFFSET(O$90,1,0,O$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(O$90,1,0,O$1391+COUNTA($A$909:$A$913),1)*(OFFSET(O$701,1,0,O$1391+COUNTA($A$909:$A$913),1)=$A29))","v":115015380.43792368},{"$f":"SUMPRODUCT(MAX(OFFSET(P$295,1,0,P$1391+COUNTA($A$909:$A$913),1)*(OFFSET(P$90,1,0,P$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(P$90,1,0,P$1391+COUNTA($A$909:$A$913),1)*(OFFSET(P$701,1,0,P$1391+COUNTA($A$909:$A$913),1)=$A29))","v":126585690.69831489},{"$f":"SUMPRODUCT(MAX(OFFSET(Q$295,1,0,Q$1391+COUNTA($A$909:$A$913),1)*(OFFSET(Q$90,1,0,Q$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(Q$90,1,0,Q$1391+COUNTA($A$909:$A$913),1)*(OFFSET(Q$701,1,0,Q$1391+COUNTA($A$909:$A$913),1)=$A29))","v":120821911.6658863},{"$f":"SUMPRODUCT(MAX(OFFSET(R$295,1,0,R$1391+COUNTA($A$909:$A$913),1)*(OFFSET(R$90,1,0,R$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(R$90,1,0,R$1391+COUNTA($A$909:$A$913),1)*(OFFSET(R$701,1,0,R$1391+COUNTA($A$909:$A$913),1)=$A29))","v":129821800.19576639},{"$f":"SUMPRODUCT(MAX(OFFSET(S$295,1,0,S$1391+COUNTA($A$909:$A$913),1)*(OFFSET(S$90,1,0,S$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(S$90,1,0,S$1391+COUNTA($A$909:$A$913),1)*(OFFSET(S$701,1,0,S$1391+COUNTA($A$909:$A$913),1)=$A29))","v":119726453.18615654},{"$f":"SUMPRODUCT(MAX(OFFSET(T$295,1,0,T$1391+COUNTA($A$909:$A$913),1)*(OFFSET(T$90,1,0,T$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(T$90,1,0,T$1391+COUNTA($A$909:$A$913),1)*(OFFSET(T$701,1,0,T$1391+COUNTA($A$909:$A$913),1)=$A29))","v":121770808.58453117},{"$f":"SUMPRODUCT(MAX(OFFSET(U$295,1,0,U$1391+COUNTA($A$909:$A$913),1)*(OFFSET(U$90,1,0,U$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(U$90,1,0,U$1391+COUNTA($A$909:$A$913),1)*(OFFSET(U$701,1,0,U$1391+COUNTA($A$909:$A$913),1)=$A29))","v":125631271.95510116},{"$f":"SUMPRODUCT(MAX(OFFSET(V$295,1,0,V$1391+COUNTA($A$909:$A$913),1)*(OFFSET(V$90,1,0,V$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(V$90,1,0,V$1391+COUNTA($A$909:$A$913),1)*(OFFSET(V$701,1,0,V$1391+COUNTA($A$909:$A$913),1)=$A29))","v":129346555.712175},{"$f":"SUMPRODUCT(MAX(OFFSET(W$295,1,0,W$1391+COUNTA($A$909:$A$913),1)*(OFFSET(W$90,1,0,W$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(W$90,1,0,W$1391+COUNTA($A$909:$A$913),1)*(OFFSET(W$701,1,0,W$1391+COUNTA($A$909:$A$913),1)=$A29))","v":144229883.00106695},{"$f":"SUMPRODUCT(MAX(OFFSET(X$295,1,0,X$1391+COUNTA($A$909:$A$913),1)*(OFFSET(X$90,1,0,X$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(X$90,1,0,X$1391+COUNTA($A$909:$A$913),1)*(OFFSET(X$701,1,0,X$1391+COUNTA($A$909:$A$913),1)=$A29))","v":166706070.43810681},{"$f":"SUMPRODUCT(MAX(OFFSET(Y$295,1,0,Y$1391+COUNTA($A$909:$A$913),1)*(OFFSET(Y$90,1,0,Y$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(Y$90,1,0,Y$1391+COUNTA($A$909:$A$913),1)*(OFFSET(Y$701,1,0,Y$1391+COUNTA($A$909:$A$913),1)=$A29))","v":185737855.92231479},{"$f":"SUMPRODUCT(MAX(OFFSET(Z$295,1,0,Z$1391+COUNTA($A$909:$A$913),1)*(OFFSET(Z$90,1,0,Z$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(Z$90,1,0,Z$1391+COUNTA($A$909:$A$913),1)*(OFFSET(Z$701,1,0,Z$1391+COUNTA($A$909:$A$913),1)=$A29))","v":192713983.31446815},{"$f":"SUMPRODUCT(MAX(OFFSET(AA$295,1,0,AA$1391+COUNTA($A$909:$A$913),1)*(OFFSET(AA$90,1,0,AA$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(AA$90,1,0,AA$1391+COUNTA($A$909:$A$913),1)*(OFFSET(AA$701,1,0,AA$1391+COUNTA($A$909:$A$913),1)=$A29))","v":199437140.5636456},{"$f":"SUMPRODUCT(MAX(OFFSET(AB$295,1,0,AB$1391+COUNTA($A$909:$A$913),1)*(OFFSET(AB$90,1,0,AB$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(AB$90,1,0,AB$1391+COUNTA($A$909:$A$913),1)*(OFFSET(AB$701,1,0,AB$1391+COUNTA($A$909:$A$913),1)=$A29))","v":135508189.34962794},{"$f":"SUMPRODUCT(MAX(OFFSET(AC$295,1,0,AC$1391+COUNTA($A$909:$A$913),1)*(OFFSET(AC$90,1,0,AC$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(AC$90,1,0,AC$1391+COUNTA($A$909:$A$913),1)*(OFFSET(AC$701,1,0,AC$1391+COUNTA($A$909:$A$913),1)=$A29))","v":83093665.527266502},{"$f":"SUMPRODUCT(MAX(OFFSET(AD$295,1,0,AD$1391+COUNTA($A$909:$A$913),1)*(OFFSET(AD$90,1,0,AD$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(AD$90,1,0,AD$1391+COUNTA($A$909:$A$913),1)*(OFFSET(AD$701,1,0,AD$1391+COUNTA($A$909:$A$913),1)=$A29))","v":38099880.464935564},{"$f":"SUMPRODUCT(MAX(OFFSET(AE$295,1,0,AE$1391+COUNTA($A$909:$A$913),1)*(OFFSET(AE$90,1,0,AE$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(AE$90,1,0,AE$1391+COUNTA($A$909:$A$913),1)*(OFFSET(AE$701,1,0,AE$1391+COUNTA($A$909:$A$913),1)=$A29))","v":0},{"$f":"SUMPRODUCT(MAX(OFFSET(AF$295,1,0,AF$1391+COUNTA($A$909:$A$913),1)*(OFFSET(AF$90,1,0,AF$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(AF$90,1,0,AF$1391+COUNTA($A$909:$A$913),1)*(OFFSET(AF$701,1,0,AF$1391+COUNTA($A$909:$A$913),1)=$A29))","v":0}]
["Biomethane",{"$f":"SUMPRODUCT(MAX(OFFSET(B$295,1,0,B$1391+COUNTA($A$909:$A$913),1)*(OFFSET(B$90,1,0,B$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(B$90,1,0,B$1391+COUNTA($A$909:$A$913),1)*(OFFSET(B$701,1,0,B$1391+COUNTA($A$909:$A$913),1)=$A30))","v":0},{"$f":"SUMPRODUCT(MAX(OFFSET(C$295,1,0,C$1391+COUNTA($A$909:$A$913),1)*(OFFSET(C$90,1,0,C$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(C$90,1,0,C$1391+COUNTA($A$909:$A$913),1)*(OFFSET(C$701,1,0,C$1391+COUNTA($A$909:$A$913),1)=$A30))","v":42170437.806786098},{"$f":"SUMPRODUCT(MAX(OFFSET(D$295,1,0,D$1391+COUNTA($A$909:$A$913),1)*(OFFSET(D$90,1,0,D$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(D$90,1,0,D$1391+COUNTA($A$909:$A$913),1)*(OFFSET(D$701,1,0,D$1391+COUNTA($A$909:$A$913),1)=$A30))","v":32926488.633243777},{"$f":"SUMPRODUCT(MAX(OFFSET(E$295,1,0,E$1391+COUNTA($A$909:$A$913),1)*(OFFSET(E$90,1,0,E$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(E$90,1,0,E$1391+COUNTA($A$909:$A$913),1)*(OFFSET(E$701,1,0,E$1391+COUNTA($A$909:$A$913),1)=$A30))","v":66424224.027780309},{"$f":"SUMPRODUCT(MAX(OFFSET(F$295,1,0,F$1391+COUNTA($A$909:$A$913),1)*(OFFSET(F$90,1,0,F$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(F$90,1,0,F$1391+COUNTA($A$909:$A$913),1)*(OFFSET(F$701,1,0,F$1391+COUNTA($A$909:$A$913),1)=$A30))","v":54248180.435573481},{"$f":"SUMPRODUCT(MAX(OFFSET(G$295,1,0,G$1391+COUNTA($A$909:$A$913),1)*(OFFSET(G$90,1,0,G$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(G$90,1,0,G$1391+COUNTA($A$909:$A$913),1)*(OFFSET(G$701,1,0,G$1391+COUNTA($A$909:$A$913),1)=$A30))","v":54653310.830853239},{"$f":"SUMPRODUCT(MAX(OFFSET(H$295,1,0,H$1391+COUNTA($A$909:$A$913),1)*(OFFSET(H$90,1,0,H$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(H$90,1,0,H$1391+COUNTA($A$909:$A$913),1)*(OFFSET(H$701,1,0,H$1391+COUNTA($A$909:$A$913),1)=$A30))","v":21513122.876378484},{"$f":"SUMPRODUCT(MAX(OFFSET(I$295,1,0,I$1391+COUNTA($A$909:$A$913),1)*(OFFSET(I$90,1,0,I$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(I$90,1,0,I$1391+COUNTA($A$909:$A$913),1)*(OFFSET(I$701,1,0,I$1391+COUNTA($A$909:$A$913),1)=$A30))","v":1685195.0174703873},{"$f":"SUMPRODUCT(MAX(OFFSET(J$295,1,0,J$1391+COUNTA($A$909:$A$913),1)*(OFFSET(J$90,1,0,J$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(J$90,1,0,J$1391+COUNTA($A$909:$A$913),1)*(OFFSET(J$701,1,0,J$1391+COUNTA($A$909:$A$913),1)=$A30))","v":1652211.0088559114},{"$f":"SUMPRODUCT(MAX(OFFSET(K$295,1,0,K$1391+COUNTA($A$909:$A$913),1)*(OFFSET(K$90,1,0,K$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(K$90,1,0,K$1391+COUNTA($A$909:$A$913),1)*(OFFSET(K$701,1,0,K$1391+COUNTA($A$909:$A$913),1)=$A30))","v":1636523.931977272},{"$f":"SUMPRODUCT(MAX(OFFSET(L$295,1,0,L$1391+COUNTA($A$909:$A$913),1)*(OFFSET(L$90,1,0,L$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(L$90,1,0,L$1391+COUNTA($A$909:$A$913),1)*(OFFSET(L$701,1,0,L$1391+COUNTA($A$909:$A$913),1)=$A30))","v":0},{"$f":"SUMPRODUCT(MAX(OFFSET(M$295,1,0,M$1391+COUNTA($A$909:$A$913),1)*(OFFSET(M$90,1,0,M$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(M$90,1,0,M$1391+COUNTA($A$909:$A$913),1)*(OFFSET(M$701,1,0,M$1391+COUNTA($A$909:$A$913),1)=$A30))","v":2379587.2524094419},{"$f":"SUMPRODUCT(MAX(OFFSET(N$295,1,0,N$1391+COUNTA($A$909:$A$913),1)*(OFFSET(N$90,1,0,N$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(N$90,1,0,N$1391+COUNTA($A$909:$A$913),1)*(OFFSET(N$701,1,0,N$1391+COUNTA($A$909:$A$913),1)=$A30))","v":698398.30940160307},{"$f":"SUMPRODUCT(MAX(OFFSET(O$295,1,0,O$1391+COUNTA($A$909:$A$913),1)*(OFFSET(O$90,1,0,O$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(O$90,1,0,O$1391+COUNTA($A$909:$A$913),1)*(OFFSET(O$701,1,0,O$1391+COUNTA($A$909:$A$913),1)=$A30))","v":698398.30940211471},{"$f":"SUMPRODUCT(MAX(OFFSET(P$295,1,0,P$1391+COUNTA($A$909:$A$913),1)*(OFFSET(P$90,1,0,P$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(P$90,1,0,P$1391+COUNTA($A$909:$A$913),1)*(OFFSET(P$701,1,0,P$1391+COUNTA($A$909:$A$913),1)=$A30))","v":694949.02533327183},{"$f":"SUMPRODUCT(MAX(OFFSET(Q$295,1,0,Q$1391+COUNTA($A$909:$A$913),1)*(OFFSET(Q$90,1,0,Q$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(Q$90,1,0,Q$1391+COUNTA($A$909:$A$913),1)*(OFFSET(Q$701,1,0,Q$1391+COUNTA($A$909:$A$913),1)=$A30))","v":605266.88068181369},{"$f":"SUMPRODUCT(MAX(OFFSET(R$295,1,0,R$1391+COUNTA($A$909:$A$913),1)*(OFFSET(R$90,1,0,R$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(R$90,1,0,R$1391+COUNTA($A$909:$A$913),1)*(OFFSET(R$701,1,0,R$1391+COUNTA($A$909:$A$913),1)=$A30))","v":598025.31583757524},{"$f":"SUMPRODUCT(MAX(OFFSET(S$295,1,0,S$1391+COUNTA($A$909:$A$913),1)*(OFFSET(S$90,1,0,S$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(S$90,1,0,S$1391+COUNTA($A$909:$A$913),1)*(OFFSET(S$701,1,0,S$1391+COUNTA($A$909:$A$913),1)=$A30))","v":0},{"$f":"SUMPRODUCT(MAX(OFFSET(T$295,1,0,T$1391+COUNTA($A$909:$A$913),1)*(OFFSET(T$90,1,0,T$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(T$90,1,0,T$1391+COUNTA($A$909:$A$913),1)*(OFFSET(T$701,1,0,T$1391+COUNTA($A$909:$A$913),1)=$A30))","v":0},{"$f":"SUMPRODUCT(MAX(OFFSET(U$295,1,0,U$1391+COUNTA($A$909:$A$913),1)*(OFFSET(U$90,1,0,U$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(U$90,1,0,U$1391+COUNTA($A$909:$A$913),1)*(OFFSET(U$701,1,0,U$1391+COUNTA($A$909:$A$913),1)=$A30))","v":0},{"$f":"SUMPRODUCT(MAX(OFFSET(V$295,1,0,V$1391+COUNTA($A$909:$A$913),1)*(OFFSET(V$90,1,0,V$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(V$90,1,0,V$1391+COUNTA($A$909:$A$913),1)*(OFFSET(V$701,1,0,V$1391+COUNTA($A$909:$A$913),1)=$A30))","v":0},{"$f":"SUMPRODUCT(MAX(OFFSET(W$295,1,0,W$1391+COUNTA($A$909:$A$913),1)*(OFFSET(W$90,1,0,W$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(W$90,1,0,W$1391+COUNTA($A$909:$A$913),1)*(OFFSET(W$701,1,0,W$1391+COUNTA($A$909:$A$913),1)=$A30))","v":0},{"$f":"SUMPRODUCT(MAX(OFFSET(X$295,1,0,X$1391+COUNTA($A$909:$A$913),1)*(OFFSET(X$90,1,0,X$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(X$90,1,0,X$1391+COUNTA($A$909:$A$913),1)*(OFFSET(X$701,1,0,X$1391+COUNTA($A$909:$A$913),1)=$A30))","v":0},{"$f":"SUMPRODUCT(MAX(OFFSET(Y$295,1,0,Y$1391+COUNTA($A$909:$A$913),1)*(OFFSET(Y$90,1,0,Y$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(Y$90,1,0,Y$1391+COUNTA($A$909:$A$913),1)*(OFFSET(Y$701,1,0,Y$1391+COUNTA($A$909:$A$913),1)=$A30))","v":3831340.5334966686},{"$f":"SUMPRODUCT(MAX(OFFSET(Z$295,1,0,Z$1391+COUNTA($A$909:$A$913),1)*(OFFSET(Z$90,1,0,Z$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(Z$90,1,0,Z$1391+COUNTA($A$909:$A$913),1)*(OFFSET(Z$701,1,0,Z$1391+COUNTA($A$909:$A$913),1)=$A30))","v":540092.79708413454},{"$f":"SUMPRODUCT(MAX(OFFSET(AA$295,1,0,AA$1391+COUNTA($A$909:$A$913),1)*(OFFSET(AA$90,1,0,AA$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(AA$90,1,0,AA$1391+COUNTA($A$909:$A$913),1)*(OFFSET(AA$701,1,0,AA$1391+COUNTA($A$909:$A$913),1)=$A30))","v":532851.23223843391},{"$f":"SUMPRODUCT(MAX(OFFSET(AB$295,1,0,AB$1391+COUNTA($A$909:$A$913),1)*(OFFSET(AB$90,1,0,AB$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(AB$90,1,0,AB$1391+COUNTA($A$909:$A$913),1)*(OFFSET(AB$701,1,0,AB$1391+COUNTA($A$909:$A$913),1)=$A30))","v":390404.01326612482},{"$f":"SUMPRODUCT(MAX(OFFSET(AC$295,1,0,AC$1391+COUNTA($A$909:$A$913),1)*(OFFSET(AC$90,1,0,AC$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(AC$90,1,0,AC$1391+COUNTA($A$909:$A$913),1)*(OFFSET(AC$701,1,0,AC$1391+COUNTA($A$909:$A$913),1)=$A30))","v":654110.06379168422},{"$f":"SUMPRODUCT(MAX(OFFSET(AD$295,1,0,AD$1391+COUNTA($A$909:$A$913),1)*(OFFSET(AD$90,1,0,AD$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(AD$90,1,0,AD$1391+COUNTA($A$909:$A$913),1)*(OFFSET(AD$701,1,0,AD$1391+COUNTA($A$909:$A$913),1)=$A30))","v":523481.4416919701},{"$f":"SUMPRODUCT(MAX(OFFSET(AE$295,1,0,AE$1391+COUNTA($A$909:$A$913),1)*(OFFSET(AE$90,1,0,AE$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(AE$90,1,0,AE$1391+COUNTA($A$909:$A$913),1)*(OFFSET(AE$701,1,0,AE$1391+COUNTA($A$909:$A$913),1)=$A30))","v":375685.63893511478},{"$f":"SUMPRODUCT(MAX(OFFSET(AF$295,1,0,AF$1391+COUNTA($A$909:$A$913),1)*(OFFSET(AF$90,1,0,AF$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(AF$90,1,0,AF$1391+COUNTA($A$909:$A$913),1)*(OFFSET(AF$701,1,0,AF$1391+COUNTA($A$909:$A$913),1)=$A30))","v":0}]
["H2",{"$f":"SUMPRODUCT(MAX(OFFSET(B$295,1,0,B$1391+COUNTA($A$909:$A$913),1)*(OFFSET(B$90,1,0,B$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(B$90,1,0,B$1391+COUNTA($A$909:$A$913),1)*(OFFSET(B$701,1,0,B$1391+COUNTA($A$909:$A$913),1)=$A31))","v":0},{"$f":"SUMPRODUCT(MAX(OFFSET(C$295,1,0,C$1391+COUNTA($A$909:$A$913),1)*(OFFSET(C$90,1,0,C$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(C$90,1,0,C$1391+COUNTA($A$909:$A$913),1)*(OFFSET(C$701,1,0,C$1391+COUNTA($A$909:$A$913),1)=$A31))","v":0},{"$f":"SUMPRODUCT(MAX(OFFSET(D$295,1,0,D$1391+COUNTA($A$909:$A$913),1)*(OFFSET(D$90,1,0,D$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(D$90,1,0,D$1391+COUNTA($A$909:$A$913),1)*(OFFSET(D$701,1,0,D$1391+COUNTA($A$909:$A$913),1)=$A31))","v":0},{"$f":"SUMPRODUCT(MAX(OFFSET(E$295,1,0,E$1391+COUNTA($A$909:$A$913),1)*(OFFSET(E$90,1,0,E$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(E$90,1,0,E$1391+COUNTA($A$909:$A$913),1)*(OFFSET(E$701,1,0,E$1391+COUNTA($A$909:$A$913),1)=$A31))","v":0},{"$f":"SUMPRODUCT(MAX(OFFSET(F$295,1,0,F$1391+COUNTA($A$909:$A$913),1)*(OFFSET(F$90,1,0,F$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(F$90,1,0,F$1391+COUNTA($A$909:$A$913),1)*(OFFSET(F$701,1,0,F$1391+COUNTA($A$909:$A$913),1)=$A31))","v":0},{"$f":"SUMPRODUCT(MAX(OFFSET(G$295,1,0,G$1391+COUNTA($A$909:$A$913),1)*(OFFSET(G$90,1,0,G$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(G$90,1,0,G$1391+COUNTA($A$909:$A$913),1)*(OFFSET(G$701,1,0,G$1391+COUNTA($A$909:$A$913),1)=$A31))","v":0},{"$f":"SUMPRODUCT(MAX(OFFSET(H$295,1,0,H$1391+COUNTA($A$909:$A$913),1)*(OFFSET(H$90,1,0,H$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(H$90,1,0,H$1391+COUNTA($A$909:$A$913),1)*(OFFSET(H$701,1,0,H$1391+COUNTA($A$909:$A$913),1)=$A31))","v":9744786.7474387512},{"$f":"SUMPRODUCT(MAX(OFFSET(I$295,1,0,I$1391+COUNTA($A$909:$A$913),1)*(OFFSET(I$90,1,0,I$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(I$90,1,0,I$1391+COUNTA($A$909:$A$913),1)*(OFFSET(I$701,1,0,I$1391+COUNTA($A$909:$A$913),1)=$A31))","v":17647673.346353333},{"$f":"SUMPRODUCT(MAX(OFFSET(J$295,1,0,J$1391+COUNTA($A$909:$A$913),1)*(OFFSET(J$90,1,0,J$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(J$90,1,0,J$1391+COUNTA($A$909:$A$913),1)*(OFFSET(J$701,1,0,J$1391+COUNTA($A$909:$A$913),1)=$A31))","v":7835264.780189883},{"$f":"SUMPRODUCT(MAX(OFFSET(K$295,1,0,K$1391+COUNTA($A$909:$A$913),1)*(OFFSET(K$90,1,0,K$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(K$90,1,0,K$1391+COUNTA($A$909:$A$913),1)*(OFFSET(K$701,1,0,K$1391+COUNTA($A$909:$A$913),1)=$A31))","v":1611416.9743676519},{"$f":"SUMPRODUCT(MAX(OFFSET(L$295,1,0,L$1391+COUNTA($A$909:$A$913),1)*(OFFSET(L$90,1,0,L$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(L$90,1,0,L$1391+COUNTA($A$909:$A$913),1)*(OFFSET(L$701,1,0,L$1391+COUNTA($A$909:$A$913),1)=$A31))","v":0},{"$f":"SUMPRODUCT(MAX(OFFSET(M$295,1,0,M$1391+COUNTA($A$909:$A$913),1)*(OFFSET(M$90,1,0,M$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(M$90,1,0,M$1391+COUNTA($A$909:$A$913),1)*(OFFSET(M$701,1,0,M$1391+COUNTA($A$909:$A$913),1)=$A31))","v":46709924.58443097},{"$f":"SUMPRODUCT(MAX(OFFSET(N$295,1,0,N$1391+COUNTA($A$909:$A$913),1)*(OFFSET(N$90,1,0,N$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(N$90,1,0,N$1391+COUNTA($A$909:$A$913),1)*(OFFSET(N$701,1,0,N$1391+COUNTA($A$909:$A$913),1)=$A31))","v":0},{"$f":"SUMPRODUCT(MAX(OFFSET(O$295,1,0,O$1391+COUNTA($A$909:$A$913),1)*(OFFSET(O$90,1,0,O$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(O$90,1,0,O$1391+COUNTA($A$909:$A$913),1)*(OFFSET(O$701,1,0,O$1391+COUNTA($A$909:$A$913),1)=$A31))","v":0},{"$f":"SUMPRODUCT(MAX(OFFSET(P$295,1,0,P$1391+COUNTA($A$909:$A$913),1)*(OFFSET(P$90,1,0,P$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(P$90,1,0,P$1391+COUNTA($A$909:$A$913),1)*(OFFSET(P$701,1,0,P$1391+COUNTA($A$909:$A$913),1)=$A31))","v":0},{"$f":"SUMPRODUCT(MAX(OFFSET(Q$295,1,0,Q$1391+COUNTA($A$909:$A$913),1)*(OFFSET(Q$90,1,0,Q$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(Q$90,1,0,Q$1391+COUNTA($A$909:$A$913),1)*(OFFSET(Q$701,1,0,Q$1391+COUNTA($A$909:$A$913),1)=$A31))","v":0},{"$f":"SUMPRODUCT(MAX(OFFSET(R$295,1,0,R$1391+COUNTA($A$909:$A$913),1)*(OFFSET(R$90,1,0,R$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(R$90,1,0,R$1391+COUNTA($A$909:$A$913),1)*(OFFSET(R$701,1,0,R$1391+COUNTA($A$909:$A$913),1)=$A31))","v":0},{"$f":"SUMPRODUCT(MAX(OFFSET(S$295,1,0,S$1391+COUNTA($A$909:$A$913),1)*(OFFSET(S$90,1,0,S$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(S$90,1,0,S$1391+COUNTA($A$909:$A$913),1)*(OFFSET(S$701,1,0,S$1391+COUNTA($A$909:$A$913),1)=$A31))","v":0},{"$f":"SUMPRODUCT(MAX(OFFSET(T$295,1,0,T$1391+COUNTA($A$909:$A$913),1)*(OFFSET(T$90,1,0,T$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(T$90,1,0,T$1391+COUNTA($A$909:$A$913),1)*(OFFSET(T$701,1,0,T$1391+COUNTA($A$909:$A$913),1)=$A31))","v":0},{"$f":"SUMPRODUCT(MAX(OFFSET(U$295,1,0,U$1391+COUNTA($A$909:$A$913),1)*(OFFSET(U$90,1,0,U$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(U$90,1,0,U$1391+COUNTA($A$909:$A$913),1)*(OFFSET(U$701,1,0,U$1391+COUNTA($A$909:$A$913),1)=$A31))","v":0},{"$f":"SUMPRODUCT(MAX(OFFSET(V$295,1,0,V$1391+COUNTA($A$909:$A$913),1)*(OFFSET(V$90,1,0,V$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(V$90,1,0,V$1391+COUNTA($A$909:$A$913),1)*(OFFSET(V$701,1,0,V$1391+COUNTA($A$909:$A$913),1)=$A31))","v":0},{"$f":"SUMPRODUCT(MAX(OFFSET(W$295,1,0,W$1391+COUNTA($A$909:$A$913),1)*(OFFSET(W$90,1,0,W$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(W$90,1,0,W$1391+COUNTA($A$909:$A$913),1)*(OFFSET(W$701,1,0,W$1391+COUNTA($A$909:$A$913),1)=$A31))","v":0},{"$f":"SUMPRODUCT(MAX(OFFSET(X$295,1,0,X$1391+COUNTA($A$909:$A$913),1)*(OFFSET(X$90,1,0,X$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(X$90,1,0,X$1391+COUNTA($A$909:$A$913),1)*(OFFSET(X$701,1,0,X$1391+COUNTA($A$909:$A$913),1)=$A31))","v":0},{"$f":"SUMPRODUCT(MAX(OFFSET(Y$295,1,0,Y$1391+COUNTA($A$909:$A$913),1)*(OFFSET(Y$90,1,0,Y$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(Y$90,1,0,Y$1391+COUNTA($A$909:$A$913),1)*(OFFSET(Y$701,1,0,Y$1391+COUNTA($A$909:$A$913),1)=$A31))","v":0},{"$f":"SUMPRODUCT(MAX(OFFSET(Z$295,1,0,Z$1391+COUNTA($A$909:$A$913),1)*(OFFSET(Z$90,1,0,Z$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(Z$90,1,0,Z$1391+COUNTA($A$909:$A$913),1)*(OFFSET(Z$701,1,0,Z$1391+COUNTA($A$909:$A$913),1)=$A31))","v":0},{"$f":"SUMPRODUCT(MAX(OFFSET(AA$295,1,0,AA$1391+COUNTA($A$909:$A$913),1)*(OFFSET(AA$90,1,0,AA$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(AA$90,1,0,AA$1391+COUNTA($A$909:$A$913),1)*(OFFSET(AA$701,1,0,AA$1391+COUNTA($A$909:$A$913),1)=$A31))","v":0},{"$f":"SUMPRODUCT(MAX(OFFSET(AB$295,1,0,AB$1391+COUNTA($A$909:$A$913),1)*(OFFSET(AB$90,1,0,AB$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(AB$90,1,0,AB$1391+COUNTA($A$909:$A$913),1)*(OFFSET(AB$701,1,0,AB$1391+COUNTA($A$909:$A$913),1)=$A31))","v":0},{"$f":"SUMPRODUCT(MAX(OFFSET(AC$295,1,0,AC$1391+COUNTA($A$909:$A$913),1)*(OFFSET(AC$90,1,0,AC$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(AC$90,1,0,AC$1391+COUNTA($A$909:$A$913),1)*(OFFSET(AC$701,1,0,AC$1391+COUNTA($A$909:$A$913),1)=$A31))","v":0},{"$f":"SUMPRODUCT(MAX(OFFSET(AD$295,1,0,AD$1391+COUNTA($A$909:$A$913),1)*(OFFSET(AD$90,1,0,AD$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(AD$90,1,0,AD$1391+COUNTA($A$909:$A$913),1)*(OFFSET(AD$701,1,0,AD$1391+COUNTA($A$909:$A$913),1)=$A31))","v":0},{"$f":"SUMPRODUCT(MAX(OFFSET(AE$295,1,0,AE$1391+COUNTA($A$909:$A$913),1)*(OFFSET(AE$90,1,0,AE$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(AE$90,1,0,AE$1391+COUNTA($A$909:$A$913),1)*(OFFSET(AE$701,1,0,AE$1391+COUNTA($A$909:$A$913),1)=$A31))","v":0},{"$f":"SUMPRODUCT(MAX(OFFSET(AF$295,1,0,AF$1391+COUNTA($A$909:$A$913),1)*(OFFSET(AF$90,1,0,AF$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(AF$90,1,0,AF$1391+COUNTA($A$909:$A$913),1)*(OFFSET(AF$701,1,0,AF$1391+COUNTA($A$909:$A$913),1)=$A31))","v":0}]
["SNG-WasteCO2",{"$f":"SUMPRODUCT(MAX(OFFSET(B$295,1,0,B$1391+COUNTA($A$909:$A$913),1)*(OFFSET(B$90,1,0,B$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(B$90,1,0,B$1391+COUNTA($A$909:$A$913),1)*(OFFSET(B$701,1,0,B$1391+COUNTA($A$909:$A$913),1)=$A32))","v":0},{"$f":"SUMPRODUCT(MAX(OFFSET(C$295,1,0,C$1391+COUNTA($A$909:$A$913),1)*(OFFSET(C$90,1,0,C$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(C$90,1,0,C$1391+COUNTA($A$909:$A$913),1)*(OFFSET(C$701,1,0,C$1391+COUNTA($A$909:$A$913),1)=$A32))","v":0},{"$f":"SUMPRODUCT(MAX(OFFSET(D$295,1,0,D$1391+COUNTA($A$909:$A$913),1)*(OFFSET(D$90,1,0,D$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(D$90,1,0,D$1391+COUNTA($A$909:$A$913),1)*(OFFSET(D$701,1,0,D$1391+COUNTA($A$909:$A$913),1)=$A32))","v":0},{"$f":"SUMPRODUCT(MAX(OFFSET(E$295,1,0,E$1391+COUNTA($A$909:$A$913),1)*(OFFSET(E$90,1,0,E$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(E$90,1,0,E$1391+COUNTA($A$909:$A$913),1)*(OFFSET(E$701,1,0,E$1391+COUNTA($A$909:$A$913),1)=$A32))","v":0},{"$f":"SUMPRODUCT(MAX(OFFSET(F$295,1,0,F$1391+COUNTA($A$909:$A$913),1)*(OFFSET(F$90,1,0,F$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(F$90,1,0,F$1391+COUNTA($A$909:$A$913),1)*(OFFSET(F$701,1,0,F$1391+COUNTA($A$909:$A$913),1)=$A32))","v":0},{"$f":"SUMPRODUCT(MAX(OFFSET(G$295,1,0,G$1391+COUNTA($A$909:$A$913),1)*(OFFSET(G$90,1,0,G$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(G$90,1,0,G$1391+COUNTA($A$909:$A$913),1)*(OFFSET(G$701,1,0,G$1391+COUNTA($A$909:$A$913),1)=$A32))","v":0},{"$f":"SUMPRODUCT(MAX(OFFSET(H$295,1,0,H$1391+COUNTA($A$909:$A$913),1)*(OFFSET(H$90,1,0,H$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(H$90,1,0,H$1391+COUNTA($A$909:$A$913),1)*(OFFSET(H$701,1,0,H$1391+COUNTA($A$909:$A$913),1)=$A32))","v":0},{"$f":"SUMPRODUCT(MAX(OFFSET(I$295,1,0,I$1391+COUNTA($A$909:$A$913),1)*(OFFSET(I$90,1,0,I$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(I$90,1,0,I$1391+COUNTA($A$909:$A$913),1)*(OFFSET(I$701,1,0,I$1391+COUNTA($A$909:$A$913),1)=$A32))","v":0},{"$f":"SUMPRODUCT(MAX(OFFSET(J$295,1,0,J$1391+COUNTA($A$909:$A$913),1)*(OFFSET(J$90,1,0,J$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(J$90,1,0,J$1391+COUNTA($A$909:$A$913),1)*(OFFSET(J$701,1,0,J$1391+COUNTA($A$909:$A$913),1)=$A32))","v":0},{"$f":"SUMPRODUCT(MAX(OFFSET(K$295,1,0,K$1391+COUNTA($A$909:$A$913),1)*(OFFSET(K$90,1,0,K$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(K$90,1,0,K$1391+COUNTA($A$909:$A$913),1)*(OFFSET(K$701,1,0,K$1391+COUNTA($A$909:$A$913),1)=$A32))","v":0},{"$f":"SUMPRODUCT(MAX(OFFSET(L$295,1,0,L$1391+COUNTA($A$909:$A$913),1)*(OFFSET(L$90,1,0,L$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(L$90,1,0,L$1391+COUNTA($A$909:$A$913),1)*(OFFSET(L$701,1,0,L$1391+COUNTA($A$909:$A$913),1)=$A32))","v":0},{"$f":"SUMPRODUCT(MAX(OFFSET(M$295,1,0,M$1391+COUNTA($A$909:$A$913),1)*(OFFSET(M$90,1,0,M$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(M$90,1,0,M$1391+COUNTA($A$909:$A$913),1)*(OFFSET(M$701,1,0,M$1391+COUNTA($A$909:$A$913),1)=$A32))","v":0},{"$f":"SUMPRODUCT(MAX(OFFSET(N$295,1,0,N$1391+COUNTA($A$909:$A$913),1)*(OFFSET(N$90,1,0,N$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(N$90,1,0,N$1391+COUNTA($A$909:$A$913),1)*(OFFSET(N$701,1,0,N$1391+COUNTA($A$909:$A$913),1)=$A32))","v":0},{"$f":"SUMPRODUCT(MAX(OFFSET(O$295,1,0,O$1391+COUNTA($A$909:$A$913),1)*(OFFSET(O$90,1,0,O$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(O$90,1,0,O$1391+COUNTA($A$909:$A$913),1)*(OFFSET(O$701,1,0,O$1391+COUNTA($A$909:$A$913),1)=$A32))","v":0},{"$f":"SUMPRODUCT(MAX(OFFSET(P$295,1,0,P$1391+COUNTA($A$909:$A$913),1)*(OFFSET(P$90,1,0,P$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(P$90,1,0,P$1391+COUNTA($A$909:$A$913),1)*(OFFSET(P$701,1,0,P$1391+COUNTA($A$909:$A$913),1)=$A32))","v":24824229.235152416},{"$f":"SUMPRODUCT(MAX(OFFSET(Q$295,1,0,Q$1391+COUNTA($A$909:$A$913),1)*(OFFSET(Q$90,1,0,Q$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(Q$90,1,0,Q$1391+COUNTA($A$909:$A$913),1)*(OFFSET(Q$701,1,0,Q$1391+COUNTA($A$909:$A$913),1)=$A32))","v":0},{"$f":"SUMPRODUCT(MAX(OFFSET(R$295,1,0,R$1391+COUNTA($A$909:$A$913),1)*(OFFSET(R$90,1,0,R$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(R$90,1,0,R$1391+COUNTA($A$909:$A$913),1)*(OFFSET(R$701,1,0,R$1391+COUNTA($A$909:$A$913),1)=$A32))","v":0},{"$f":"SUMPRODUCT(MAX(OFFSET(S$295,1,0,S$1391+COUNTA($A$909:$A$913),1)*(OFFSET(S$90,1,0,S$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(S$90,1,0,S$1391+COUNTA($A$909:$A$913),1)*(OFFSET(S$701,1,0,S$1391+COUNTA($A$909:$A$913),1)=$A32))","v":0},{"$f":"SUMPRODUCT(MAX(OFFSET(T$295,1,0,T$1391+COUNTA($A$909:$A$913),1)*(OFFSET(T$90,1,0,T$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(T$90,1,0,T$1391+COUNTA($A$909:$A$913),1)*(OFFSET(T$701,1,0,T$1391+COUNTA($A$909:$A$913),1)=$A32))","v":0},{"$f":"SUMPRODUCT(MAX(OFFSET(U$295,1,0,U$1391+COUNTA($A$909:$A$913),1)*(OFFSET(U$90,1,0,U$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(U$90,1,0,U$1391+COUNTA($A$909:$A$913),1)*(OFFSET(U$701,1,0,U$1391+COUNTA($A$909:$A$913),1)=$A32))","v":0},{"$f":"SUMPRODUCT(MAX(OFFSET(V$295,1,0,V$1391+COUNTA($A$909:$A$913),1)*(OFFSET(V$90,1,0,V$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(V$90,1,0,V$1391+COUNTA($A$909:$A$913),1)*(OFFSET(V$701,1,0,V$1391+COUNTA($A$909:$A$913),1)=$A32))","v":0},{"$f":"SUMPRODUCT(MAX(OFFSET(W$295,1,0,W$1391+COUNTA($A$909:$A$913),1)*(OFFSET(W$90,1,0,W$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(W$90,1,0,W$1391+COUNTA($A$909:$A$913),1)*(OFFSET(W$701,1,0,W$1391+COUNTA($A$909:$A$913),1)=$A32))","v":0},{"$f":"SUMPRODUCT(MAX(OFFSET(X$295,1,0,X$1391+COUNTA($A$909:$A$913),1)*(OFFSET(X$90,1,0,X$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(X$90,1,0,X$1391+COUNTA($A$909:$A$913),1)*(OFFSET(X$701,1,0,X$1391+COUNTA($A$909:$A$913),1)=$A32))","v":0},{"$f":"SUMPRODUCT(MAX(OFFSET(Y$295,1,0,Y$1391+COUNTA($A$909:$A$913),1)*(OFFSET(Y$90,1,0,Y$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(Y$90,1,0,Y$1391+COUNTA($A$909:$A$913),1)*(OFFSET(Y$701,1,0,Y$1391+COUNTA($A$909:$A$913),1)=$A32))","v":0},{"$f":"SUMPRODUCT(MAX(OFFSET(Z$295,1,0,Z$1391+COUNTA($A$909:$A$913),1)*(OFFSET(Z$90,1,0,Z$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(Z$90,1,0,Z$1391+COUNTA($A$909:$A$913),1)*(OFFSET(Z$701,1,0,Z$1391+COUNTA($A$909:$A$913),1)=$A32))","v":0},{"$f":"SUMPRODUCT(MAX(OFFSET(AA$295,1,0,AA$1391+COUNTA($A$909:$A$913),1)*(OFFSET(AA$90,1,0,AA$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(AA$90,1,0,AA$1391+COUNTA($A$909:$A$913),1)*(OFFSET(AA$701,1,0,AA$1391+COUNTA($A$909:$A$913),1)=$A32))","v":0},{"$f":"SUMPRODUCT(MAX(OFFSET(AB$295,1,0,AB$1391+COUNTA($A$909:$A$913),1)*(OFFSET(AB$90,1,0,AB$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(AB$90,1,0,AB$1391+COUNTA($A$909:$A$913),1)*(OFFSET(AB$701,1,0,AB$1391+COUNTA($A$909:$A$913),1)=$A32))","v":0},{"$f":"SUMPRODUCT(MAX(OFFSET(AC$295,1,0,AC$1391+COUNTA($A$909:$A$913),1)*(OFFSET(AC$90,1,0,AC$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(AC$90,1,0,AC$1391+COUNTA($A$909:$A$913),1)*(OFFSET(AC$701,1,0,AC$1391+COUNTA($A$909:$A$913),1)=$A32))","v":0},{"$f":"SUMPRODUCT(MAX(OFFSET(AD$295,1,0,AD$1391+COUNTA($A$909:$A$913),1)*(OFFSET(AD$90,1,0,AD$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(AD$90,1,0,AD$1391+COUNTA($A$909:$A$913),1)*(OFFSET(AD$701,1,0,AD$1391+COUNTA($A$909:$A$913),1)=$A32))","v":0},{"$f":"SUMPRODUCT(MAX(OFFSET(AE$295,1,0,AE$1391+COUNTA($A$909:$A$913),1)*(OFFSET(AE$90,1,0,AE$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(AE$90,1,0,AE$1391+COUNTA($A$909:$A$913),1)*(OFFSET(AE$701,1,0,AE$1391+COUNTA($A$909:$A$913),1)=$A32))","v":0},{"$f":"SUMPRODUCT(MAX(OFFSET(AF$295,1,0,AF$1391+COUNTA($A$909:$A$913),1)*(OFFSET(AF$90,1,0,AF$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(AF$90,1,0,AF$1391+COUNTA($A$909:$A$913),1)*(OFFSET(AF$701,1,0,AF$1391+COUNTA($A$909:$A$913),1)=$A32))","v":0}]
["SNG-DAC",{"$f":"SUMPRODUCT(MAX(OFFSET(B$295,1,0,B$1391+COUNTA($A$909:$A$913),1)*(OFFSET(B$90,1,0,B$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(B$90,1,0,B$1391+COUNTA($A$909:$A$913),1)*(OFFSET(B$701,1,0,B$1391+COUNTA($A$909:$A$913),1)=$A33))","v":0},{"$f":"SUMPRODUCT(MAX(OFFSET(C$295,1,0,C$1391+COUNTA($A$909:$A$913),1)*(OFFSET(C$90,1,0,C$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(C$90,1,0,C$1391+COUNTA($A$909:$A$913),1)*(OFFSET(C$701,1,0,C$1391+COUNTA($A$909:$A$913),1)=$A33))","v":0},{"$f":"SUMPRODUCT(MAX(OFFSET(D$295,1,0,D$1391+COUNTA($A$909:$A$913),1)*(OFFSET(D$90,1,0,D$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(D$90,1,0,D$1391+COUNTA($A$909:$A$913),1)*(OFFSET(D$701,1,0,D$1391+COUNTA($A$909:$A$913),1)=$A33))","v":0},{"$f":"SUMPRODUCT(MAX(OFFSET(E$295,1,0,E$1391+COUNTA($A$909:$A$913),1)*(OFFSET(E$90,1,0,E$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(E$90,1,0,E$1391+COUNTA($A$909:$A$913),1)*(OFFSET(E$701,1,0,E$1391+COUNTA($A$909:$A$913),1)=$A33))","v":0},{"$f":"SUMPRODUCT(MAX(OFFSET(F$295,1,0,F$1391+COUNTA($A$909:$A$913),1)*(OFFSET(F$90,1,0,F$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(F$90,1,0,F$1391+COUNTA($A$909:$A$913),1)*(OFFSET(F$701,1,0,F$1391+COUNTA($A$909:$A$913),1)=$A33))","v":0},{"$f":"SUMPRODUCT(MAX(OFFSET(G$295,1,0,G$1391+COUNTA($A$909:$A$913),1)*(OFFSET(G$90,1,0,G$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(G$90,1,0,G$1391+COUNTA($A$909:$A$913),1)*(OFFSET(G$701,1,0,G$1391+COUNTA($A$909:$A$913),1)=$A33))","v":0},{"$f":"SUMPRODUCT(MAX(OFFSET(H$295,1,0,H$1391+COUNTA($A$909:$A$913),1)*(OFFSET(H$90,1,0,H$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(H$90,1,0,H$1391+COUNTA($A$909:$A$913),1)*(OFFSET(H$701,1,0,H$1391+COUNTA($A$909:$A$913),1)=$A33))","v":0},{"$f":"SUMPRODUCT(MAX(OFFSET(I$295,1,0,I$1391+COUNTA($A$909:$A$913),1)*(OFFSET(I$90,1,0,I$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(I$90,1,0,I$1391+COUNTA($A$909:$A$913),1)*(OFFSET(I$701,1,0,I$1391+COUNTA($A$909:$A$913),1)=$A33))","v":0},{"$f":"SUMPRODUCT(MAX(OFFSET(J$295,1,0,J$1391+COUNTA($A$909:$A$913),1)*(OFFSET(J$90,1,0,J$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(J$90,1,0,J$1391+COUNTA($A$909:$A$913),1)*(OFFSET(J$701,1,0,J$1391+COUNTA($A$909:$A$913),1)=$A33))","v":0},{"$f":"SUMPRODUCT(MAX(OFFSET(K$295,1,0,K$1391+COUNTA($A$909:$A$913),1)*(OFFSET(K$90,1,0,K$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(K$90,1,0,K$1391+COUNTA($A$909:$A$913),1)*(OFFSET(K$701,1,0,K$1391+COUNTA($A$909:$A$913),1)=$A33))","v":0},{"$f":"SUMPRODUCT(MAX(OFFSET(L$295,1,0,L$1391+COUNTA($A$909:$A$913),1)*(OFFSET(L$90,1,0,L$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(L$90,1,0,L$1391+COUNTA($A$909:$A$913),1)*(OFFSET(L$701,1,0,L$1391+COUNTA($A$909:$A$913),1)=$A33))","v":0},{"$f":"SUMPRODUCT(MAX(OFFSET(M$295,1,0,M$1391+COUNTA($A$909:$A$913),1)*(OFFSET(M$90,1,0,M$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(M$90,1,0,M$1391+COUNTA($A$909:$A$913),1)*(OFFSET(M$701,1,0,M$1391+COUNTA($A$909:$A$913),1)=$A33))","v":0},{"$f":"SUMPRODUCT(MAX(OFFSET(N$295,1,0,N$1391+COUNTA($A$909:$A$913),1)*(OFFSET(N$90,1,0,N$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(N$90,1,0,N$1391+COUNTA($A$909:$A$913),1)*(OFFSET(N$701,1,0,N$1391+COUNTA($A$909:$A$913),1)=$A33))","v":0},{"$f":"SUMPRODUCT(MAX(OFFSET(O$295,1,0,O$1391+COUNTA($A$909:$A$913),1)*(OFFSET(O$90,1,0,O$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(O$90,1,0,O$1391+COUNTA($A$909:$A$913),1)*(OFFSET(O$701,1,0,O$1391+COUNTA($A$909:$A$913),1)=$A33))","v":0},{"$f":"SUMPRODUCT(MAX(OFFSET(P$295,1,0,P$1391+COUNTA($A$909:$A$913),1)*(OFFSET(P$90,1,0,P$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(P$90,1,0,P$1391+COUNTA($A$909:$A$913),1)*(OFFSET(P$701,1,0,P$1391+COUNTA($A$909:$A$913),1)=$A33))","v":0},{"$f":"SUMPRODUCT(MAX(OFFSET(Q$295,1,0,Q$1391+COUNTA($A$909:$A$913),1)*(OFFSET(Q$90,1,0,Q$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(Q$90,1,0,Q$1391+COUNTA($A$909:$A$913),1)*(OFFSET(Q$701,1,0,Q$1391+COUNTA($A$909:$A$913),1)=$A33))","v":0},{"$f":"SUMPRODUCT(MAX(OFFSET(R$295,1,0,R$1391+COUNTA($A$909:$A$913),1)*(OFFSET(R$90,1,0,R$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(R$90,1,0,R$1391+COUNTA($A$909:$A$913),1)*(OFFSET(R$701,1,0,R$1391+COUNTA($A$909:$A$913),1)=$A33))","v":0},{"$f":"SUMPRODUCT(MAX(OFFSET(S$295,1,0,S$1391+COUNTA($A$909:$A$913),1)*(OFFSET(S$90,1,0,S$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(S$90,1,0,S$1391+COUNTA($A$909:$A$913),1)*(OFFSET(S$701,1,0,S$1391+COUNTA($A$909:$A$913),1)=$A33))","v":0},{"$f":"SUMPRODUCT(MAX(OFFSET(T$295,1,0,T$1391+COUNTA($A$909:$A$913),1)*(OFFSET(T$90,1,0,T$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(T$90,1,0,T$1391+COUNTA($A$909:$A$913),1)*(OFFSET(T$701,1,0,T$1391+COUNTA($A$909:$A$913),1)=$A33))","v":0},{"$f":"SUMPRODUCT(MAX(OFFSET(U$295,1,0,U$1391+COUNTA($A$909:$A$913),1)*(OFFSET(U$90,1,0,U$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(U$90,1,0,U$1391+COUNTA($A$909:$A$913),1)*(OFFSET(U$701,1,0,U$1391+COUNTA($A$909:$A$913),1)=$A33))","v":0},{"$f":"SUMPRODUCT(MAX(OFFSET(V$295,1,0,V$1391+COUNTA($A$909:$A$913),1)*(OFFSET(V$90,1,0,V$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(V$90,1,0,V$1391+COUNTA($A$909:$A$913),1)*(OFFSET(V$701,1,0,V$1391+COUNTA($A$909:$A$913),1)=$A33))","v":0},{"$f":"SUMPRODUCT(MAX(OFFSET(W$295,1,0,W$1391+COUNTA($A$909:$A$913),1)*(OFFSET(W$90,1,0,W$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(W$90,1,0,W$1391+COUNTA($A$909:$A$913),1)*(OFFSET(W$701,1,0,W$1391+COUNTA($A$909:$A$913),1)=$A33))","v":0},{"$f":"SUMPRODUCT(MAX(OFFSET(X$295,1,0,X$1391+COUNTA($A$909:$A$913),1)*(OFFSET(X$90,1,0,X$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(X$90,1,0,X$1391+COUNTA($A$909:$A$913),1)*(OFFSET(X$701,1,0,X$1391+COUNTA($A$909:$A$913),1)=$A33))","v":0},{"$f":"SUMPRODUCT(MAX(OFFSET(Y$295,1,0,Y$1391+COUNTA($A$909:$A$913),1)*(OFFSET(Y$90,1,0,Y$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(Y$90,1,0,Y$1391+COUNTA($A$909:$A$913),1)*(OFFSET(Y$701,1,0,Y$1391+COUNTA($A$909:$A$913),1)=$A33))","v":0},{"$f":"SUMPRODUCT(MAX(OFFSET(Z$295,1,0,Z$1391+COUNTA($A$909:$A$913),1)*(OFFSET(Z$90,1,0,Z$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(Z$90,1,0,Z$1391+COUNTA($A$909:$A$913),1)*(OFFSET(Z$701,1,0,Z$1391+COUNTA($A$909:$A$913),1)=$A33))","v":0},{"$f":"SUMPRODUCT(MAX(OFFSET(AA$295,1,0,AA$1391+COUNTA($A$909:$A$913),1)*(OFFSET(AA$90,1,0,AA$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(AA$90,1,0,AA$1391+COUNTA($A$909:$A$913),1)*(OFFSET(AA$701,1,0,AA$1391+COUNTA($A$909:$A$913),1)=$A33))","v":0},{"$f":"SUMPRODUCT(MAX(OFFSET(AB$295,1,0,AB$1391+COUNTA($A$909:$A$913),1)*(OFFSET(AB$90,1,0,AB$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(AB$90,1,0,AB$1391+COUNTA($A$909:$A$913),1)*(OFFSET(AB$701,1,0,AB$1391+COUNTA($A$909:$A$913),1)=$A33))","v":0},{"$f":"SUMPRODUCT(MAX(OFFSET(AC$295,1,0,AC$1391+COUNTA($A$909:$A$913),1)*(OFFSET(AC$90,1,0,AC$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(AC$90,1,0,AC$1391+COUNTA($A$909:$A$913),1)*(OFFSET(AC$701,1,0,AC$1391+COUNTA($A$909:$A$913),1)=$A33))","v":0},{"$f":"SUMPRODUCT(MAX(OFFSET(AD$295,1,0,AD$1391+COUNTA($A$909:$A$913),1)*(OFFSET(AD$90,1,0,AD$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(AD$90,1,0,AD$1391+COUNTA($A$909:$A$913),1)*(OFFSET(AD$701,1,0,AD$1391+COUNTA($A$909:$A$913),1)=$A33))","v":0},{"$f":"SUMPRODUCT(MAX(OFFSET(AE$295,1,0,AE$1391+COUNTA($A$909:$A$913),1)*(OFFSET(AE$90,1,0,AE$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(AE$90,1,0,AE$1391+COUNTA($A$909:$A$913),1)*(OFFSET(AE$701,1,0,AE$1391+COUNTA($A$909:$A$913),1)=$A33))","v":0},{"$f":"SUMPRODUCT(MAX(OFFSET(AF$295,1,0,AF$1391+COUNTA($A$909:$A$913),1)*(OFFSET(AF$90,1,0,AF$1391+COUNTA($A$909:$A$913),1)>0))*OFFSET(AF$90,1,0,AF$1391+COUNTA($A$909:$A$913),1)*(OFFSET(AF$701,1,0,AF$1391+COUNTA($A$909:$A$913),1)=$A33))","v":0}]
["Total",{"$f":"SUM(B28:B33)","v":209644605.11071306},327287910.68996388,279369939.16130513,280021269.16973621,290074628.91580832,287554943.80221438,273842761.87248355,269060458.30720103,264607564.12325582,263953629.35416356,264392101.92195106,321324644.53287935,270917430.85614377,274709033.90296179,302067076.43189001,261700983.11267817,260319392.54513347,238534251.24496126,228736346.99544424,219969791.81360191,210237672.65525401,208938595.11869153,214960852.49312717,221529297.56121951,209216937.32281747,199969991.79588404,135898593.36289406,83747775.59105818,38623361.906627536,375685.63893511478,0]
[]
[null,{"$f":"\"Total Costs by Type (\"&IF('Current Inputs'!$C$12=0,\"2020 Real \",\"Nominal \")&\"$)\"","v":"Total Costs by Type (Nominal $)"}]
["Type",2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
["Vintaged H2",{"$f":"SUMPRODUCT(OFFSET(B$295,1,0,B$1391+COUNTA($A$909:$A$913),1)*OFFSET(B$90,1,0,B$1391+COUNTA($A$909:$A$913),1)*(OFFSET(B$701,1,0,B$1391+COUNTA($A$909:$A$913),1)=$A38))","v":0},{"$f":"SUMPRODUCT(OFFSET(C$295,1,0,C$1391+COUNTA($A$909:$A$913),1)*OFFSET(C$90,1,0,C$1391+COUNTA($A$909:$A$913),1)*(OFFSET(C$701,1,0,C$1391+COUNTA($A$909:$A$913),1)=$A38))","v":0},{"$f":"SUMPRODUCT(OFFSET(D$295,1,0,D$1391+COUNTA($A$909:$A$913),1)*OFFSET(D$90,1,0,D$1391+COUNTA($A$909:$A$913),1)*(OFFSET(D$701,1,0,D$1391+COUNTA($A$909:$A$913),1)=$A38))","v":0},{"$f":"SUMPRODUCT(OFFSET(E$295,1,0,E$1391+COUNTA($A$909:$A$913),1)*OFFSET(E$90,1,0,E$1391+COUNTA($A$909:$A$913),1)*(OFFSET(E$701,1,0,E$1391+COUNTA($A$909:$A$913),1)=$A38))","v":0},{"$f":"SUMPRODUCT(OFFSET(F$295,1,0,F$1391+COUNTA($A$909:$A$913),1)*OFFSET(F$90,1,0,F$1391+COUNTA($A$909:$A$913),1)*(OFFSET(F$701,1,0,F$1391+COUNTA($A$909:$A$913),1)=$A38))","v":0},{"$f":"SUMPRODUCT(OFFSET(G$295,1,0,G$1391+COUNTA($A$909:$A$913),1)*OFFSET(G$90,1,0,G$1391+COUNTA($A$909:$A$913),1)*(OFFSET(G$701,1,0,G$1391+COUNTA($A$909:$A$913),1)=$A38))","v":0},{"$f":"SUMPRODUCT(OFFSET(H$295,1,0,H$1391+COUNTA($A$909:$A$913),1)*OFFSET(H$90,1,0,H$1391+COUNTA($A$909:$A$913),1)*(OFFSET(H$701,1,0,H$1391+COUNTA($A$909:$A$913),1)=$A38))","v":0},{"$f":"SUMPRODUCT(OFFSET(I$295,1,0,I$1391+COUNTA($A$909:$A$913),1)*OFFSET(I$90,1,0,I$1391+COUNTA($A$909:$A$913),1)*(OFFSET(I$701,1,0,I$1391+COUNTA($A$909:$A$913),1)=$A38))","v":9770609.272070298},{"$f":"SUMPRODUCT(OFFSET(J$295,1,0,J$1391+COUNTA($A$909:$A$913),1)*OFFSET(J$90,1,0,J$1391+COUNTA($A$909:$A$913),1)*(OFFSET(J$701,1,0,J$1391+COUNTA($A$909:$A$913),1)=$A38))","v":26881629.672805093},{"$f":"SUMPRODUCT(OFFSET(K$295,1,0,K$1391+COUNTA($A$909:$A$913),1)*OFFSET(K$90,1,0,K$1391+COUNTA($A$909:$A$913),1)*(OFFSET(K$701,1,0,K$1391+COUNTA($A$909:$A$913),1)=$A38))","v":34387271.548075996},{"$f":"SUMPRODUCT(OFFSET(L$295,1,0,L$1391+COUNTA($A$909:$A$913),1)*OFFSET(L$90,1,0,L$1391+COUNTA($A$909:$A$913),1)*(OFFSET(L$701,1,0,L$1391+COUNTA($A$909:$A$913),1)=$A38))","v":35895234.811813027},{"$f":"SUMPRODUCT(OFFSET(M$295,1,0,M$1391+COUNTA($A$909:$A$913),1)*OFFSET(M$90,1,0,M$1391+COUNTA($A$909:$A$913),1)*(OFFSET(M$701,1,0,M$1391+COUNTA($A$909:$A$913),1)=$A38))","v":35895234.811813027},{"$f":"SUMPRODUCT(OFFSET(N$295,1,0,N$1391+COUNTA($A$909:$A$913),1)*OFFSET(N$90,1,0,N$1391+COUNTA($A$909:$A$913),1)*(OFFSET(N$701,1,0,N$1391+COUNTA($A$909:$A$913),1)=$A38))","v":76624201.136288583},{"$f":"SUMPRODUCT(OFFSET(O$295,1,0,O$1391+COUNTA($A$909:$A$913),1)*OFFSET(O$90,1,0,O$1391+COUNTA($A$909:$A$913),1)*(OFFSET(O$701,1,0,O$1391+COUNTA($A$909:$A$913),1)=$A38))","v":73274468.072258294},{"$f":"SUMPRODUCT(OFFSET(P$295,1,0,P$1391+COUNTA($A$909:$A$913),1)*OFFSET(P$90,1,0,P$1391+COUNTA($A$909:$A$913),1)*(OFFSET(P$701,1,0,P$1391+COUNTA($A$909:$A$913),1)=$A38))","v":0},{"$f":"SUMPRODUCT(OFFSET(Q$295,1,0,Q$1391+COUNTA($A$909:$A$913),1)*OFFSET(Q$90,1,0,Q$1391+COUNTA($A$909:$A$913),1)*(OFFSET(Q$701,1,0,Q$1391+COUNTA($A$909:$A$913),1)=$A38))","v":0},{"$f":"SUMPRODUCT(OFFSET(R$295,1,0,R$1391+COUNTA($A$909:$A$913),1)*OFFSET(R$90,1,0,R$1391+COUNTA($A$909:$A$913),1)*(OFFSET(R$701,1,0,R$1391+COUNTA($A$909:$A$913),1)=$A38))","v":0},{"$f":"SUMPRODUCT(OFFSET(S$295,1,0,S$1391+COUNTA($A$909:$A$913),1)*OFFSET(S$90,1,0,S$1391+COUNTA($A$909:$A$913),1)*(OFFSET(S$701,1,0,S$1391+COUNTA($A$909:$A$913),1)=$A38))","v":0},{"$f":"SUMPRODUCT(OFFSET(T$295,1,0,T$1391+COUNTA($A$909:$A$913),1)*OFFSET(T$90,1,0,T$1391+COUNTA($A$909:$A$913),1)*(OFFSET(T$701,1,0,T$1391+COUNTA($A$909:$A$913),1)=$A38))","v":0},{"$f":"SUMPRODUCT(OFFSET(U$295,1,0,U$1391+COUNTA($A$909:$A$913),1)*OFFSET(U$90,1,0,U$1391+COUNTA($A$909:$A$913),1)*(OFFSET(U$701,1,0,U$1391+COUNTA($A$909:$A$913),1)=$A38))","v":0},{"$f":"SUMPRODUCT(OFFSET(V$295,1,0,V$1391+COUNTA($A$909:$A$913),1)*OFFSET(V$90,1,0,V$1391+COUNTA($A$909:$A$913),1)*(OFFSET(V$701,1,0,V$1391+COUNTA($A$909:$A$913),1)=$A38))","v":0},{"$f":"SUMPRODUCT(OFFSET(W$295,1,0,W$1391+COUNTA($A$909:$A$913),1)*OFFSET(W$90,1,0,W$1391+COUNTA($A$909:$A$913),1)*(OFFSET(W$701,1,0,W$1391+COUNTA($A$909:$A$913),1)=$A38))","v":0},{"$f":"SUMPRODUCT(OFFSET(X$295,1,0,X$1391+COUNTA($A$909:$A$913),1)*OFFSET(X$90,1,0,X$1391+COUNTA($A$909:$A$913),1)*(OFFSET(X$701,1,0,X$1391+COUNTA($A$909:$A$913),1)=$A38))","v":0},{"$f":"SUMPRODUCT(OFFSET(Y$295,1,0,Y$1391+COUNTA($A$909:$A$913),1)*OFFSET(Y$90,1,0,Y$1391+COUNTA($A$909:$A$913),1)*(OFFSET(Y$701,1,0,Y$1391+COUNTA($A$909:$A$913),1)=$A38))","v":0},{"$f":"SUMPRODUCT(OFFSET(Z$295,1,0,Z$1391+COUNTA($A$909:$A$913),1)*OFFSET(Z$90,1,0,Z$1391+COUNTA($A$909:$A$913),1)*(OFFSET(Z$701,1,0,Z$1391+COUNTA($A$909:$A$913),1)=$A38))","v":0},{"$f":"SUMPRODUCT(OFFSET(AA$295,1,0,AA$1391+COUNTA($A$909:$A$913),1)*OFFSET(AA$90,1,0,AA$1391+COUNTA($A$909:$A$913),1)*(OFFSET(AA$701,1,0,AA$1391+COUNTA($A$909:$A$913),1)=$A38))","v":0},{"$f":"SUMPRODUCT(OFFSET(AB$295,1,0,AB$1391+COUNTA($A$909:$A$913),1)*OFFSET(AB$90,1,0,AB$1391+COUNTA($A$909:$A$913),1)*(OFFSET(AB$701,1,0,AB$1391+COUNTA($A$909:$A$913),1)=$A38))","v":0},{"$f":"SUMPRODUCT(OFFSET(AC$295,1,0,AC$1391+COUNTA($A$909:$A$913),1)*OFFSET(AC$90,1,0,AC$1391+COUNTA($A$909:$A$913),1)*(OFFSET(AC$701,1,0,AC$1391+COUNTA($A$909:$A$913),1)=$A38))","v":0},{"$f":"SUMPRODUCT(OFFSET(AD$295,1,0,AD$1391+COUNTA($A$909:$A$913),1)*OFFSET(AD$90,1,0,AD$1391+COUNTA($A$909:$A$913),1)*(OFFSET(AD$701,1,0,AD$1391+COUNTA($A$909:$A$913),1)=$A38))","v":0},{"$f":"SUMPRODUCT(OFFSET(AE$295,1,0,AE$1391+COUNTA($A$909:$A$913),1)*OFFSET(AE$90,1,0,AE$1391+COUNTA($A$909:$A$913),1)*(OFFSET(AE$701,1,0,AE$1391+COUNTA($A$909:$A$913),1)=$A38))","v":0},{"$f":"SUMPRODUCT(OFFSET(AF$295,1,0,AF$1391+COUNTA($A$909:$A$913),1)*OFFSET(AF$90,1,0,AF$1391+COUNTA($A$909:$A$913),1)*(OFFSET(AF$701,1,0,AF$1391+COUNTA($A$909:$A$913),1)=$A38))","v":0}]
["Vintaged SNG-WasteCO2",{"$f":"SUMPRODUCT(OFFSET(B$295,1,0,B$1391+COUNTA($A$909:$A$913),1)*OFFSET(B$90,1,0,B$1391+COUNTA($A$909:$A$913),1)*(OFFSET(B$701,1,0,B$1391+COUNTA($A$909:$A$913),1)=$A39))","v":0},{"$f":"SUMPRODUCT(OFFSET(C$295,1,0,C$1391+COUNTA($A$909:$A$913),1)*OFFSET(C$90,1,0,C$1391+COUNTA($A$909:$A$913),1)*(OFFSET(C$701,1,0,C$1391+COUNTA($A$909:$A$913),1)=$A39))","v":0},{"$f":"SUMPRODUCT(OFFSET(D$295,1,0,D$1391+COUNTA($A$909:$A$913),1)*OFFSET(D$90,1,0,D$1391+COUNTA($A$909:$A$913),1)*(OFFSET(D$701,1,0,D$1391+COUNTA($A$909:$A$913),1)=$A39))","v":0},{"$f":"SUMPRODUCT(OFFSET(E$295,1,0,E$1391+COUNTA($A$909:$A$913),1)*OFFSET(E$90,1,0,E$1391+COUNTA($A$909:$A$913),1)*(OFFSET(E$701,1,0,E$1391+COUNTA($A$909:$A$913),1)=$A39))","v":0},{"$f":"SUMPRODUCT(OFFSET(F$295,1,0,F$1391+COUNTA($A$909:$A$913),1)*OFFSET(F$90,1,0,F$1391+COUNTA($A$909:$A$913),1)*(OFFSET(F$701,1,0,F$1391+COUNTA($A$909:$A$913),1)=$A39))","v":0},{"$f":"SUMPRODUCT(OFFSET(G$295,1,0,G$1391+COUNTA($A$909:$A$913),1)*OFFSET(G$90,1,0,G$1391+COUNTA($A$909:$A$913),1)*(OFFSET(G$701,1,0,G$1391+COUNTA($A$909:$A$913),1)=$A39))","v":0},{"$f":"SUMPRODUCT(OFFSET(H$295,1,0,H$1391+COUNTA($A$909:$A$913),1)*OFFSET(H$90,1,0,H$1391+COUNTA($A$909:$A$913),1)*(OFFSET(H$701,1,0,H$1391+COUNTA($A$909:$A$913),1)=$A39))","v":0},{"$f":"SUMPRODUCT(OFFSET(I$295,1,0,I$1391+COUNTA($A$909:$A$913),1)*OFFSET(I$90,1,0,I$1391+COUNTA($A$909:$A$913),1)*(OFFSET(I$701,1,0,I$1391+COUNTA($A$909:$A$913),1)=$A39))","v":0},{"$f":"SUMPRODUCT(OFFSET(J$295,1,0,J$1391+COUNTA($A$909:$A$913),1)*OFFSET(J$90,1,0,J$1391+COUNTA($A$909:$A$913),1)*(OFFSET(J$701,1,0,J$1391+COUNTA($A$909:$A$913),1)=$A39))","v":0},{"$f":"SUMPRODUCT(OFFSET(K$295,1,0,K$1391+COUNTA($A$909:$A$913),1)*OFFSET(K$90,1,0,K$1391+COUNTA($A$909:$A$913),1)*(OFFSET(K$701,1,0,K$1391+COUNTA($A$909:$A$913),1)=$A39))","v":0},{"$f":"SUMPRODUCT(OFFSET(L$295,1,0,L$1391+COUNTA($A$909:$A$913),1)*OFFSET(L$90,1,0,L$1391+COUNTA($A$909:$A$913),1)*(OFFSET(L$701,1,0,L$1391+COUNTA($A$909:$A$913),1)=$A39))","v":0},{"$f":"SUMPRODUCT(OFFSET(M$295,1,0,M$1391+COUNTA($A$909:$A$913),1)*OFFSET(M$90,1,0,M$1391+COUNTA($A$909:$A$913),1)*(OFFSET(M$701,1,0,M$1391+COUNTA($A$909:$A$913),1)=$A39))","v":0},{"$f":"SUMPRODUCT(OFFSET(N$295,1,0,N$1391+COUNTA($A$909:$A$913),1)*OFFSET(N$90,1,0,N$1391+COUNTA($A$909:$A$913),1)*(OFFSET(N$701,1,0,N$1391+COUNTA($A$909:$A$913),1)=$A39))","v":0},{"$f":"SUMPRODUCT(OFFSET(O$295,1,0,O$1391+COUNTA($A$909:$A$913),1)*OFFSET(O$90,1,0,O$1391+COUNTA($A$909:$A$913),1)*(OFFSET(O$701,1,0,O$1391+COUNTA($A$909:$A$913),1)=$A39))","v":0},{"$f":"SUMPRODUCT(OFFSET(P$295,1,0,P$1391+COUNTA($A$909:$A$913),1)*OFFSET(P$90,1,0,P$1391+COUNTA($A$909:$A$913),1)*(OFFSET(P$701,1,0,P$1391+COUNTA($A$909:$A$913),1)=$A39))","v":0},{"$f":"SUMPRODUCT(OFFSET(Q$295,1,0,Q$1391+COUNTA($A$909:$A$913),1)*OFFSET(Q$90,1,0,Q$1391+COUNTA($A$909:$A$913),1)*(OFFSET(Q$701,1,0,Q$1391+COUNTA($A$909:$A$913),1)=$A39))","v":25352859.515565738},{"$f":"SUMPRODUCT(OFFSET(R$295,1,0,R$1391+COUNTA($A$909:$A$913),1)*OFFSET(R$90,1,0,R$1391+COUNTA($A$909:$A$913),1)*(OFFSET(R$701,1,0,R$1391+COUNTA($A$909:$A$913),1)=$A39))","v":25469974.189282645},{"$f":"SUMPRODUCT(OFFSET(S$295,1,0,S$1391+COUNTA($A$909:$A$913),1)*OFFSET(S$90,1,0,S$1391+COUNTA($A$909:$A$913),1)*(OFFSET(S$701,1,0,S$1391+COUNTA($A$909:$A$913),1)=$A39))","v":25517727.234445725},{"$f":"SUMPRODUCT(OFFSET(T$295,1,0,T$1391+COUNTA($A$909:$A$913),1)*OFFSET(T$90,1,0,T$1391+COUNTA($A$909:$A$913),1)*(OFFSET(T$701,1,0,T$1391+COUNTA($A$909:$A$913),1)=$A39))","v":25517727.234445725},{"$f":"SUMPRODUCT(OFFSET(U$295,1,0,U$1391+COUNTA($A$909:$A$913),1)*OFFSET(U$90,1,0,U$1391+COUNTA($A$909:$A$913),1)*(OFFSET(U$701,1,0,U$1391+COUNTA($A$909:$A$913),1)=$A39))","v":25517727.234445725},{"$f":"SUMPRODUCT(OFFSET(V$295,1,0,V$1391+COUNTA($A$909:$A$913),1)*OFFSET(V$90,1,0,V$1391+COUNTA($A$909:$A$913),1)*(OFFSET(V$701,1,0,V$1391+COUNTA($A$909:$A$913),1)=$A39))","v":25517727.234445725},{"$f":"SUMPRODUCT(OFFSET(W$295,1,0,W$1391+COUNTA($A$909:$A$913),1)*OFFSET(W$90,1,0,W$1391+COUNTA($A$909:$A$913),1)*(OFFSET(W$701,1,0,W$1391+COUNTA($A$909:$A$913),1)=$A39))","v":25517727.234445725},{"$f":"SUMPRODUCT(OFFSET(X$295,1,0,X$1391+COUNTA($A$909:$A$913),1)*OFFSET(X$90,1,0,X$1391+COUNTA($A$909:$A$913),1)*(OFFSET(X$701,1,0,X$1391+COUNTA($A$909:$A$913),1)=$A39))","v":25517727.234445725},{"$f":"SUMPRODUCT(OFFSET(Y$295,1,0,Y$1391+COUNTA($A$909:$A$913),1)*OFFSET(Y$90,1,0,Y$1391+COUNTA($A$909:$A$913),1)*(OFFSET(Y$701,1,0,Y$1391+COUNTA($A$909:$A$913),1)=$A39))","v":25517727.234445725},{"$f":"SUMPRODUCT(OFFSET(Z$295,1,0,Z$1391+COUNTA($A$909:$A$913),1)*OFFSET(Z$90,1,0,Z$1391+COUNTA($A$909:$A$913),1)*(OFFSET(Z$701,1,0,Z$1391+COUNTA($A$909:$A$913),1)=$A39))","v":25651786.581791218},{"$f":"SUMPRODUCT(OFFSET(AA$295,1,0,AA$1391+COUNTA($A$909:$A$913),1)*OFFSET(AA$90,1,0,AA$1391+COUNTA($A$909:$A$913),1)*(OFFSET(AA$701,1,0,AA$1391+COUNTA($A$909:$A$913),1)=$A39))","v":25882177.67846524},{"$f":"SUMPRODUCT(OFFSET(AB$295,1,0,AB$1391+COUNTA($A$909:$A$913),1)*OFFSET(AB$90,1,0,AB$1391+COUNTA($A$909:$A$913),1)*(OFFSET(AB$701,1,0,AB$1391+COUNTA($A$909:$A$913),1)=$A39))","v":26172942.456528202},{"$f":"SUMPRODUCT(OFFSET(AC$295,1,0,AC$1391+COUNTA($A$909:$A$913),1)*OFFSET(AC$90,1,0,AC$1391+COUNTA($A$909:$A$913),1)*(OFFSET(AC$701,1,0,AC$1391+COUNTA($A$909:$A$913),1)=$A39))","v":26172942.456528202},{"$f":"SUMPRODUCT(OFFSET(AD$295,1,0,AD$1391+COUNTA($A$909:$A$913),1)*OFFSET(AD$90,1,0,AD$1391+COUNTA($A$909:$A$913),1)*(OFFSET(AD$701,1,0,AD$1391+COUNTA($A$909:$A$913),1)=$A39))","v":26172942.456528202},{"$f":"SUMPRODUCT(OFFSET(AE$295,1,0,AE$1391+COUNTA($A$909:$A$913),1)*OFFSET(AE$90,1,0,AE$1391+COUNTA($A$909:$A$913),1)*(OFFSET(AE$701,1,0,AE$1391+COUNTA($A$909:$A$913),1)=$A39))","v":26172942.456528202},{"$f":"SUMPRODUCT(OFFSET(AF$295,1,0,AF$1391+COUNTA($A$909:$A$913),1)*OFFSET(AF$90,1,0,AF$1391+COUNTA($A$909:$A$913),1)*(OFFSET(AF$701,1,0,AF$1391+COUNTA($A$909:$A$913),1)=$A39))","v":26172942.456528202}]
["Vintaged SNG-DAC",{"$f":"SUMPRODUCT(OFFSET(B$295,1,0,B$1391+COUNTA($A$909:$A$913),1)*OFFSET(B$90,1,0,B$1391+COUNTA($A$909:$A$913),1)*(OFFSET(B$701,1,0,B$1391+COUNTA($A$909:$A$913),1)=$A40))","v":0},{"$f":"SUMPRODUCT(OFFSET(C$295,1,0,C$1391+COUNTA($A$909:$A$913),1)*OFFSET(C$90,1,0,C$1391+COUNTA($A$909:$A$913),1)*(OFFSET(C$701,1,0,C$1391+COUNTA($A$909:$A$913),1)=$A40))","v":0},{"$f":"SUMPRODUCT(OFFSET(D$295,1,0,D$1391+COUNTA($A$909:$A$913),1)*OFFSET(D$90,1,0,D$1391+COUNTA($A$909:$A$913),1)*(OFFSET(D$701,1,0,D$1391+COUNTA($A$909:$A$913),1)=$A40))","v":0},{"$f":"SUMPRODUCT(OFFSET(E$295,1,0,E$1391+COUNTA($A$909:$A$913),1)*OFFSET(E$90,1,0,E$1391+COUNTA($A$909:$A$913),1)*(OFFSET(E$701,1,0,E$1391+COUNTA($A$909:$A$913),1)=$A40))","v":0},{"$f":"SUMPRODUCT(OFFSET(F$295,1,0,F$1391+COUNTA($A$909:$A$913),1)*OFFSET(F$90,1,0,F$1391+COUNTA($A$909:$A$913),1)*(OFFSET(F$701,1,0,F$1391+COUNTA($A$909:$A$913),1)=$A40))","v":0},{"$f":"SUMPRODUCT(OFFSET(G$295,1,0,G$1391+COUNTA($A$909:$A$913),1)*OFFSET(G$90,1,0,G$1391+COUNTA($A$909:$A$913),1)*(OFFSET(G$701,1,0,G$1391+COUNTA($A$909:$A$913),1)=$A40))","v":0},{"$f":"SUMPRODUCT(OFFSET(H$295,1,0,H$1391+COUNTA($A$909:$A$913),1)*OFFSET(H$90,1,0,H$1391+COUNTA($A$909:$A$913),1)*(OFFSET(H$701,1,0,H$1391+COUNTA($A$909:$A$913),1)=$A40))","v":0},{"$f":"SUMPRODUCT(OFFSET(I$295,1,0,I$1391+COUNTA($A$909:$A$913),1)*OFFSET(I$90,1,0,I$1391+COUNTA($A$909:$A$913),1)*(OFFSET(I$701,1,0,I$1391+COUNTA($A$909:$A$913),1)=$A40))","v":0},{"$f":"SUMPRODUCT(OFFSET(J$295,1,0,J$1391+COUNTA($A$909:$A$913),1)*OFFSET(J$90,1,0,J$1391+COUNTA($A$909:$A$913),1)*(OFFSET(J$701,1,0,J$1391+COUNTA($A$909:$A$913),1)=$A40))","v":0},{"$f":"SUMPRODUCT(OFFSET(K$295,1,0,K$1391+COUNTA($A$909:$A$913),1)*OFFSET(K$90,1,0,K$1391+COUNTA($A$909:$A$913),1)*(OFFSET(K$701,1,0,K$1391+COUNTA($A$909:$A$913),1)=$A40))","v":0},{"$f":"SUMPRODUCT(OFFSET(L$295,1,0,L$1391+COUNTA($A$909:$A$913),1)*OFFSET(L$90,1,0,L$1391+COUNTA($A$909:$A$913),1)*(OFFSET(L$701,1,0,L$1391+COUNTA($A$909:$A$913),1)=$A40))","v":0},{"$f":"SUMPRODUCT(OFFSET(M$295,1,0,M$1391+COUNTA($A$909:$A$913),1)*OFFSET(M$90,1,0,M$1391+COUNTA($A$909:$A$913),1)*(OFFSET(M$701,1,0,M$1391+COUNTA($A$909:$A$913),1)=$A40))","v":0},{"$f":"SUMPRODUCT(OFFSET(N$295,1,0,N$1391+COUNTA($A$909:$A$913),1)*OFFSET(N$90,1,0,N$1391+COUNTA($A$909:$A$913),1)*(OFFSET(N$701,1,0,N$1391+COUNTA($A$909:$A$913),1)=$A40))","v":0},{"$f":"SUMPRODUCT(OFFSET(O$295,1,0,O$1391+COUNTA($A$909:$A$913),1)*OFFSET(O$90,1,0,O$1391+COUNTA($A$909:$A$913),1)*(OFFSET(O$701,1,0,O$1391+COUNTA($A$909:$A$913),1)=$A40))","v":0},{"$f":"SUMPRODUCT(OFFSET(P$295,1,0,P$1391+COUNTA($A$909:$A$913),1)*OFFSET(P$90,1,0,P$1391+COUNTA($A$909:$A$913),1)*(OFFSET(P$701,1,0,P$1391+COUNTA($A$909:$A$913),1)=$A40))","v":0},{"$f":"SUMPRODUCT(OFFSET(Q$295,1,0,Q$1391+COUNTA($A$909:$A$913),1)*OFFSET(Q$90,1,0,Q$1391+COUNTA($A$909:$A$913),1)*(OFFSET(Q$701,1,0,Q$1391+COUNTA($A$909:$A$913),1)=$A40))","v":0},{"$f":"SUMPRODUCT(OFFSET(R$295,1,0,R$1391+COUNTA($A$909:$A$913),1)*OFFSET(R$90,1,0,R$1391+COUNTA($A$909:$A$913),1)*(OFFSET(R$701,1,0,R$1391+COUNTA($A$909:$A$913),1)=$A40))","v":0},{"$f":"SUMPRODUCT(OFFSET(S$295,1,0,S$1391+COUNTA($A$909:$A$913),1)*OFFSET(S$90,1,0,S$1391+COUNTA($A$909:$A$913),1)*(OFFSET(S$701,1,0,S$1391+COUNTA($A$909:$A$913),1)=$A40))","v":0},{"$f":"SUMPRODUCT(OFFSET(T$295,1,0,T$1391+COUNTA($A$909:$A$913),1)*OFFSET(T$90,1,0,T$1391+COUNTA($A$909:$A$913),1)*(OFFSET(T$701,1,0,T$1391+COUNTA($A$909:$A$913),1)=$A40))","v":0},{"$f":"SUMPRODUCT(OFFSET(U$295,1,0,U$1391+COUNTA($A$909:$A$913),1)*OFFSET(U$90,1,0,U$1391+COUNTA($A$909:$A$913),1)*(OFFSET(U$701,1,0,U$1391+COUNTA($A$909:$A$913),1)=$A40))","v":0},{"$f":"SUMPRODUCT(OFFSET(V$295,1,0,V$1391+COUNTA($A$909:$A$913),1)*OFFSET(V$90,1,0,V$1391+COUNTA($A$909:$A$913),1)*(OFFSET(V$701,1,0,V$1391+COUNTA($A$909:$A$913),1)=$A40))","v":0},{"$f":"SUMPRODUCT(OFFSET(W$295,1,0,W$1391+COUNTA($A$909:$A$913),1)*OFFSET(W$90,1,0,W$1391+COUNTA($A$909:$A$913),1)*(OFFSET(W$701,1,0,W$1391+COUNTA($A$909:$A$913),1)=$A40))","v":0},{"$f":"SUMPRODUCT(OFFSET(X$295,1,0,X$1391+COUNTA($A$909:$A$913),1)*OFFSET(X$90,1,0,X$1391+COUNTA($A$909:$A$913),1)*(OFFSET(X$701,1,0,X$1391+COUNTA($A$909:$A$913),1)=$A40))","v":0},{"$f":"SUMPRODUCT(OFFSET(Y$295,1,0,Y$1391+COUNTA($A$909:$A$913),1)*OFFSET(Y$90,1,0,Y$1391+COUNTA($A$909:$A$913),1)*(OFFSET(Y$701,1,0,Y$1391+COUNTA($A$909:$A$913),1)=$A40))","v":0},{"$f":"SUMPRODUCT(OFFSET(Z$295,1,0,Z$1391+COUNTA($A$909:$A$913),1)*OFFSET(Z$90,1,0,Z$1391+COUNTA($A$909:$A$913),1)*(OFFSET(Z$701,1,0,Z$1391+COUNTA($A$909:$A$913),1)=$A40))","v":0},{"$f":"SUMPRODUCT(OFFSET(AA$295,1,0,AA$1391+COUNTA($A$909:$A$913),1)*OFFSET(AA$90,1,0,AA$1391+COUNTA($A$909:$A$913),1)*(OFFSET(AA$701,1,0,AA$1391+COUNTA($A$909:$A$913),1)=$A40))","v":0},{"$f":"SUMPRODUCT(OFFSET(AB$295,1,0,AB$1391+COUNTA($A$909:$A$913),1)*OFFSET(AB$90,1,0,AB$1391+COUNTA($A$909:$A$913),1)*(OFFSET(AB$701,1,0,AB$1391+COUNTA($A$909:$A$913),1)=$A40))","v":0},{"$f":"SUMPRODUCT(OFFSET(AC$295,1,0,AC$1391+COUNTA($A$909:$A$913),1)*OFFSET(AC$90,1,0,AC$1391+COUNTA($A$909:$A$913),1)*(OFFSET(AC$701,1,0,AC$1391+COUNTA($A$909:$A$913),1)=$A40))","v":0},{"$f":"SUMPRODUCT(OFFSET(AD$295,1,0,AD$1391+COUNTA($A$909:$A$913),1)*OFFSET(AD$90,1,0,AD$1391+COUNTA($A$909:$A$913),1)*(OFFSET(AD$701,1,0,AD$1391+COUNTA($A$909:$A$913),1)=$A40))","v":0},{"$f":"SUMPRODUCT(OFFSET(AE$295,1,0,AE$1391+COUNTA($A$909:$A$913),1)*OFFSET(AE$90,1,0,AE$1391+COUNTA($A$909:$A$913),1)*(OFFSET(AE$701,1,0,AE$1391+COUNTA($A$909:$A$913),1)=$A40))","v":0},{"$f":"SUMPRODUCT(OFFSET(AF$295,1,0,AF$1391+COUNTA($A$909:$A$913),1)*OFFSET(AF$90,1,0,AF$1391+COUNTA($A$909:$A$913),1)*(OFFSET(AF$701,1,0,AF$1391+COUNTA($A$909:$A$913),1)=$A40))","v":0}]
["Vintaged Biomethane",{"$f":"SUMPRODUCT(OFFSET(B$295,1,0,B$1391+COUNTA($A$909:$A$913),1)*OFFSET(B$90,1,0,B$1391+COUNTA($A$909:$A$913),1)*(OFFSET(B$701,1,0,B$1391+COUNTA($A$909:$A$913),1)=$A41))","v":0},{"$f":"SUMPRODUCT(OFFSET(C$295,1,0,C$1391+COUNTA($A$909:$A$913),1)*OFFSET(C$90,1,0,C$1391+COUNTA($A$909:$A$913),1)*(OFFSET(C$701,1,0,C$1391+COUNTA($A$909:$A$913),1)=$A41))","v":0},{"$f":"SUMPRODUCT(OFFSET(D$295,1,0,D$1391+COUNTA($A$909:$A$913),1)*OFFSET(D$90,1,0,D$1391+COUNTA($A$909:$A$913),1)*(OFFSET(D$701,1,0,D$1391+COUNTA($A$909:$A$913),1)=$A41))","v":42980952.507028513},{"$f":"SUMPRODUCT(OFFSET(E$295,1,0,E$1391+COUNTA($A$909:$A$913),1)*OFFSET(E$90,1,0,E$1391+COUNTA($A$909:$A$913),1)*(OFFSET(E$701,1,0,E$1391+COUNTA($A$909:$A$913),1)=$A41))","v":76040451.252380237},{"$f":"SUMPRODUCT(OFFSET(F$295,1,0,F$1391+COUNTA($A$909:$A$913),1)*OFFSET(F$90,1,0,F$1391+COUNTA($A$909:$A$913),1)*(OFFSET(F$701,1,0,F$1391+COUNTA($A$909:$A$913),1)=$A41))","v":122833318.02383104},{"$f":"SUMPRODUCT(OFFSET(G$295,1,0,G$1391+COUNTA($A$909:$A$913),1)*OFFSET(G$90,1,0,G$1391+COUNTA($A$909:$A$913),1)*(OFFSET(G$701,1,0,G$1391+COUNTA($A$909:$A$913),1)=$A41))","v":177414454.53202388},{"$f":"SUMPRODUCT(OFFSET(H$295,1,0,H$1391+COUNTA($A$909:$A$913),1)*OFFSET(H$90,1,0,H$1391+COUNTA($A$909:$A$913),1)*(OFFSET(H$701,1,0,H$1391+COUNTA($A$909:$A$913),1)=$A41))","v":232653291.20690018},{"$f":"SUMPRODUCT(OFFSET(I$295,1,0,I$1391+COUNTA($A$909:$A$913),1)*OFFSET(I$90,1,0,I$1391+COUNTA($A$909:$A$913),1)*(OFFSET(I$701,1,0,I$1391+COUNTA($A$909:$A$913),1)=$A41))","v":253377010.63736394},{"$f":"SUMPRODUCT(OFFSET(J$295,1,0,J$1391+COUNTA($A$909:$A$913),1)*OFFSET(J$90,1,0,J$1391+COUNTA($A$909:$A$913),1)*(OFFSET(J$701,1,0,J$1391+COUNTA($A$909:$A$913),1)=$A41))","v":254938687.15124449},{"$f":"SUMPRODUCT(OFFSET(K$295,1,0,K$1391+COUNTA($A$909:$A$913),1)*OFFSET(K$90,1,0,K$1391+COUNTA($A$909:$A$913),1)*(OFFSET(K$701,1,0,K$1391+COUNTA($A$909:$A$913),1)=$A41))","v":256438372.25465506},{"$f":"SUMPRODUCT(OFFSET(L$295,1,0,L$1391+COUNTA($A$909:$A$913),1)*OFFSET(L$90,1,0,L$1391+COUNTA($A$909:$A$913),1)*(OFFSET(L$701,1,0,L$1391+COUNTA($A$909:$A$913),1)=$A41))","v":257876064.51576367},{"$f":"SUMPRODUCT(OFFSET(M$295,1,0,M$1391+COUNTA($A$909:$A$913),1)*OFFSET(M$90,1,0,M$1391+COUNTA($A$909:$A$913),1)*(OFFSET(M$701,1,0,M$1391+COUNTA($A$909:$A$913),1)=$A41))","v":257876064.51576367},{"$f":"SUMPRODUCT(OFFSET(N$295,1,0,N$1391+COUNTA($A$909:$A$913),1)*OFFSET(N$90,1,0,N$1391+COUNTA($A$909:$A$913),1)*(OFFSET(N$701,1,0,N$1391+COUNTA($A$909:$A$913),1)=$A41))","v":259857107.42459947},{"$f":"SUMPRODUCT(OFFSET(O$295,1,0,O$1391+COUNTA($A$909:$A$913),1)*OFFSET(O$90,1,0,O$1391+COUNTA($A$909:$A$913),1)*(OFFSET(O$701,1,0,O$1391+COUNTA($A$909:$A$913),1)=$A41))","v":260475943.31235492},{"$f":"SUMPRODUCT(OFFSET(P$295,1,0,P$1391+COUNTA($A$909:$A$913),1)*OFFSET(P$90,1,0,P$1391+COUNTA($A$909:$A$913),1)*(OFFSET(P$701,1,0,P$1391+COUNTA($A$909:$A$913),1)=$A41))","v":261087632.409163},{"$f":"SUMPRODUCT(OFFSET(Q$295,1,0,Q$1391+COUNTA($A$909:$A$913),1)*OFFSET(Q$90,1,0,Q$1391+COUNTA($A$909:$A$913),1)*(OFFSET(Q$701,1,0,Q$1391+COUNTA($A$909:$A$913),1)=$A41))","v":261692174.50454423},{"$f":"SUMPRODUCT(OFFSET(R$295,1,0,R$1391+COUNTA($A$909:$A$913),1)*OFFSET(R$90,1,0,R$1391+COUNTA($A$909:$A$913),1)*(OFFSET(R$701,1,0,R$1391+COUNTA($A$909:$A$913),1)=$A41))","v":262289569.38802046},{"$f":"SUMPRODUCT(OFFSET(S$295,1,0,S$1391+COUNTA($A$909:$A$913),1)*OFFSET(S$90,1,0,S$1391+COUNTA($A$909:$A$913),1)*(OFFSET(S$701,1,0,S$1391+COUNTA($A$909:$A$913),1)=$A41))","v":262879816.84911275},{"$f":"SUMPRODUCT(OFFSET(T$295,1,0,T$1391+COUNTA($A$909:$A$913),1)*OFFSET(T$90,1,0,T$1391+COUNTA($A$909:$A$913),1)*(OFFSET(T$701,1,0,T$1391+COUNTA($A$909:$A$913),1)=$A41))","v":262879816.84911275},{"$f":"SUMPRODUCT(OFFSET(U$295,1,0,U$1391+COUNTA($A$909:$A$913),1)*OFFSET(U$90,1,0,U$1391+COUNTA($A$909:$A$913),1)*(OFFSET(U$701,1,0,U$1391+COUNTA($A$909:$A$913),1)=$A41))","v":262879816.84911275},{"$f":"SUMPRODUCT(OFFSET(V$295,1,0,V$1391+COUNTA($A$909:$A$913),1)*OFFSET(V$90,1,0,V$1391+COUNTA($A$909:$A$913),1)*(OFFSET(V$701,1,0,V$1391+COUNTA($A$909:$A$913),1)=$A41))","v":262879816.84911275},{"$f":"SUMPRODUCT(OFFSET(W$295,1,0,W$1391+COUNTA($A$909:$A$913),1)*OFFSET(W$90,1,0,W$1391+COUNTA($A$909:$A$913),1)*(OFFSET(W$701,1,0,W$1391+COUNTA($A$909:$A$913),1)=$A41))","v":262879816.84911275},{"$f":"SUMPRODUCT(OFFSET(X$295,1,0,X$1391+COUNTA($A$909:$A$913),1)*OFFSET(X$90,1,0,X$1391+COUNTA($A$909:$A$913),1)*(OFFSET(X$701,1,0,X$1391+COUNTA($A$909:$A$913),1)=$A41))","v":262879816.84911275},{"$f":"SUMPRODUCT(OFFSET(Y$295,1,0,Y$1391+COUNTA($A$909:$A$913),1)*OFFSET(Y$90,1,0,Y$1391+COUNTA($A$909:$A$913),1)*(OFFSET(Y$701,1,0,Y$1391+COUNTA($A$909:$A$913),1)=$A41))","v":262879816.84911275},{"$f":"SUMPRODUCT(OFFSET(Z$295,1,0,Z$1391+COUNTA($A$909:$A$913),1)*OFFSET(Z$90,1,0,Z$1391+COUNTA($A$909:$A$913),1)*(OFFSET(Z$701,1,0,Z$1391+COUNTA($A$909:$A$913),1)=$A41))","v":266630941.97581604},{"$f":"SUMPRODUCT(OFFSET(AA$295,1,0,AA$1391+COUNTA($A$909:$A$913),1)*OFFSET(AA$90,1,0,AA$1391+COUNTA($A$909:$A$913),1)*(OFFSET(AA$701,1,0,AA$1391+COUNTA($A$909:$A$913),1)=$A41))","v":267164002.48060134},{"$f":"SUMPRODUCT(OFFSET(AB$295,1,0,AB$1391+COUNTA($A$909:$A$913),1)*OFFSET(AB$90,1,0,AB$1391+COUNTA($A$909:$A$913),1)*(OFFSET(AB$701,1,0,AB$1391+COUNTA($A$909:$A$913),1)=$A41))","v":267689913.66869488},{"$f":"SUMPRODUCT(OFFSET(AC$295,1,0,AC$1391+COUNTA($A$909:$A$913),1)*OFFSET(AC$90,1,0,AC$1391+COUNTA($A$909:$A$913),1)*(OFFSET(AC$701,1,0,AC$1391+COUNTA($A$909:$A$913),1)=$A41))","v":268074175.61556545},{"$f":"SUMPRODUCT(OFFSET(AD$295,1,0,AD$1391+COUNTA($A$909:$A$913),1)*OFFSET(AD$90,1,0,AD$1391+COUNTA($A$909:$A$913),1)*(OFFSET(AD$701,1,0,AD$1391+COUNTA($A$909:$A$913),1)=$A41))","v":268713428.972242},{"$f":"SUMPRODUCT(OFFSET(AE$295,1,0,AE$1391+COUNTA($A$909:$A$913),1)*OFFSET(AE$90,1,0,AE$1391+COUNTA($A$909:$A$913),1)*(OFFSET(AE$701,1,0,AE$1391+COUNTA($A$909:$A$913),1)=$A41))","v":269217890.94738358},{"$f":"SUMPRODUCT(OFFSET(AF$295,1,0,AF$1391+COUNTA($A$909:$A$913),1)*OFFSET(AF$90,1,0,AF$1391+COUNTA($A$909:$A$913),1)*(OFFSET(AF$701,1,0,AF$1391+COUNTA($A$909:$A$913),1)=$A41))","v":269581202.14536047}]
["NG w/o DAC",{"$f":"SUMPRODUCT(OFFSET(B$295,1,0,B$1391+COUNTA($A$909:$A$913),1)*OFFSET(B$90,1,0,B$1391+COUNTA($A$909:$A$913),1)*(OFFSET(B$701,1,0,B$1391+COUNTA($A$909:$A$913),1)=$A42))","v":209644605.11071306},{"$f":"SUMPRODUCT(OFFSET(C$295,1,0,C$1391+COUNTA($A$909:$A$913),1)*OFFSET(C$90,1,0,C$1391+COUNTA($A$909:$A$913),1)*(OFFSET(C$701,1,0,C$1391+COUNTA($A$909:$A$913),1)=$A42))","v":285117472.88317776},{"$f":"SUMPRODUCT(OFFSET(D$295,1,0,D$1391+COUNTA($A$909:$A$913),1)*OFFSET(D$90,1,0,D$1391+COUNTA($A$909:$A$913),1)*(OFFSET(D$701,1,0,D$1391+COUNTA($A$909:$A$913),1)=$A42))","v":246443450.52806133},{"$f":"SUMPRODUCT(OFFSET(E$295,1,0,E$1391+COUNTA($A$909:$A$913),1)*OFFSET(E$90,1,0,E$1391+COUNTA($A$909:$A$913),1)*(OFFSET(E$701,1,0,E$1391+COUNTA($A$909:$A$913),1)=$A42))","v":212012666.67857194},{"$f":"SUMPRODUCT(OFFSET(F$295,1,0,F$1391+COUNTA($A$909:$A$913),1)*OFFSET(F$90,1,0,F$1391+COUNTA($A$909:$A$913),1)*(OFFSET(F$701,1,0,F$1391+COUNTA($A$909:$A$913),1)=$A42))","v":200326189.63550544},{"$f":"SUMPRODUCT(OFFSET(G$295,1,0,G$1391+COUNTA($A$909:$A$913),1)*OFFSET(G$90,1,0,G$1391+COUNTA($A$909:$A$913),1)*(OFFSET(G$701,1,0,G$1391+COUNTA($A$909:$A$913),1)=$A42))","v":190121472.86269975},{"$f":"SUMPRODUCT(OFFSET(H$295,1,0,H$1391+COUNTA($A$909:$A$913),1)*OFFSET(H$90,1,0,H$1391+COUNTA($A$909:$A$913),1)*(OFFSET(H$701,1,0,H$1391+COUNTA($A$909:$A$913),1)=$A42))","v":190696856.91108087},{"$f":"SUMPRODUCT(OFFSET(I$295,1,0,I$1391+COUNTA($A$909:$A$913),1)*OFFSET(I$90,1,0,I$1391+COUNTA($A$909:$A$913),1)*(OFFSET(I$701,1,0,I$1391+COUNTA($A$909:$A$913),1)=$A42))","v":189031182.20490757},{"$f":"SUMPRODUCT(OFFSET(J$295,1,0,J$1391+COUNTA($A$909:$A$913),1)*OFFSET(J$90,1,0,J$1391+COUNTA($A$909:$A$913),1)*(OFFSET(J$701,1,0,J$1391+COUNTA($A$909:$A$913),1)=$A42))","v":187110478.91713908},{"$f":"SUMPRODUCT(OFFSET(K$295,1,0,K$1391+COUNTA($A$909:$A$913),1)*OFFSET(K$90,1,0,K$1391+COUNTA($A$909:$A$913),1)*(OFFSET(K$701,1,0,K$1391+COUNTA($A$909:$A$913),1)=$A42))","v":184921317.12887543},{"$f":"SUMPRODUCT(OFFSET(L$295,1,0,L$1391+COUNTA($A$909:$A$913),1)*OFFSET(L$90,1,0,L$1391+COUNTA($A$909:$A$913),1)*(OFFSET(L$701,1,0,L$1391+COUNTA($A$909:$A$913),1)=$A42))","v":182449702.06315821},{"$f":"SUMPRODUCT(OFFSET(M$295,1,0,M$1391+COUNTA($A$909:$A$913),1)*OFFSET(M$90,1,0,M$1391+COUNTA($A$909:$A$913),1)*(OFFSET(M$701,1,0,M$1391+COUNTA($A$909:$A$913),1)=$A42))","v":175211374.68056822},{"$f":"SUMPRODUCT(OFFSET(N$295,1,0,N$1391+COUNTA($A$909:$A$913),1)*OFFSET(N$90,1,0,N$1391+COUNTA($A$909:$A$913),1)*(OFFSET(N$701,1,0,N$1391+COUNTA($A$909:$A$913),1)=$A42))","v":167402253.06435582},{"$f":"SUMPRODUCT(OFFSET(O$295,1,0,O$1391+COUNTA($A$909:$A$913),1)*OFFSET(O$90,1,0,O$1391+COUNTA($A$909:$A$913),1)*(OFFSET(O$701,1,0,O$1391+COUNTA($A$909:$A$913),1)=$A42))","v":158995255.15563598},{"$f":"SUMPRODUCT(OFFSET(P$295,1,0,P$1391+COUNTA($A$909:$A$913),1)*OFFSET(P$90,1,0,P$1391+COUNTA($A$909:$A$913),1)*(OFFSET(P$701,1,0,P$1391+COUNTA($A$909:$A$913),1)=$A42))","v":149962207.4730894},{"$f":"SUMPRODUCT(OFFSET(Q$295,1,0,Q$1391+COUNTA($A$909:$A$913),1)*OFFSET(Q$90,1,0,Q$1391+COUNTA($A$909:$A$913),1)*(OFFSET(Q$701,1,0,Q$1391+COUNTA($A$909:$A$913),1)=$A42))","v":140273804.56611007},{"$f":"SUMPRODUCT(OFFSET(R$295,1,0,R$1391+COUNTA($A$909:$A$913),1)*OFFSET(R$90,1,0,R$1391+COUNTA($A$909:$A$913),1)*(OFFSET(R$701,1,0,R$1391+COUNTA($A$909:$A$913),1)=$A42))","v":129899567.03352951},{"$f":"SUMPRODUCT(OFFSET(S$295,1,0,S$1391+COUNTA($A$909:$A$913),1)*OFFSET(S$90,1,0,S$1391+COUNTA($A$909:$A$913),1)*(OFFSET(S$701,1,0,S$1391+COUNTA($A$909:$A$913),1)=$A42))","v":118807798.05880474},{"$f":"SUMPRODUCT(OFFSET(T$295,1,0,T$1391+COUNTA($A$909:$A$913),1)*OFFSET(T$90,1,0,T$1391+COUNTA($A$909:$A$913),1)*(OFFSET(T$701,1,0,T$1391+COUNTA($A$909:$A$913),1)=$A42))","v":106965538.41091308},{"$f":"SUMPRODUCT(OFFSET(U$295,1,0,U$1391+COUNTA($A$909:$A$913),1)*OFFSET(U$90,1,0,U$1391+COUNTA($A$909:$A$913),1)*(OFFSET(U$701,1,0,U$1391+COUNTA($A$909:$A$913),1)=$A42))","v":94338519.858500734},{"$f":"SUMPRODUCT(OFFSET(V$295,1,0,V$1391+COUNTA($A$909:$A$913),1)*OFFSET(V$90,1,0,V$1391+COUNTA($A$909:$A$913),1)*(OFFSET(V$701,1,0,V$1391+COUNTA($A$909:$A$913),1)=$A42))","v":80891116.94307901},{"$f":"SUMPRODUCT(OFFSET(W$295,1,0,W$1391+COUNTA($A$909:$A$913),1)*OFFSET(W$90,1,0,W$1391+COUNTA($A$909:$A$913),1)*(OFFSET(W$701,1,0,W$1391+COUNTA($A$909:$A$913),1)=$A42))","v":64708712.117624588},{"$f":"SUMPRODUCT(OFFSET(X$295,1,0,X$1391+COUNTA($A$909:$A$913),1)*OFFSET(X$90,1,0,X$1391+COUNTA($A$909:$A$913),1)*(OFFSET(X$701,1,0,X$1391+COUNTA($A$909:$A$913),1)=$A42))","v":48254782.055020355},{"$f":"SUMPRODUCT(OFFSET(Y$295,1,0,Y$1391+COUNTA($A$909:$A$913),1)*OFFSET(Y$90,1,0,Y$1391+COUNTA($A$909:$A$913),1)*(OFFSET(Y$701,1,0,Y$1391+COUNTA($A$909:$A$913),1)=$A42))","v":31960101.105408039},{"$f":"SUMPRODUCT(OFFSET(Z$295,1,0,Z$1391+COUNTA($A$909:$A$913),1)*OFFSET(Z$90,1,0,Z$1391+COUNTA($A$909:$A$913),1)*(OFFSET(Z$701,1,0,Z$1391+COUNTA($A$909:$A$913),1)=$A42))","v":15962861.211265214},{"$f":"SUMPRODUCT(OFFSET(AA$295,1,0,AA$1391+COUNTA($A$909:$A$913),1)*OFFSET(AA$90,1,0,AA$1391+COUNTA($A$909:$A$913),1)*(OFFSET(AA$701,1,0,AA$1391+COUNTA($A$909:$A$913),1)=$A42))","v":0},{"$f":"SUMPRODUCT(OFFSET(AB$295,1,0,AB$1391+COUNTA($A$909:$A$913),1)*OFFSET(AB$90,1,0,AB$1391+COUNTA($A$909:$A$913),1)*(OFFSET(AB$701,1,0,AB$1391+COUNTA($A$909:$A$913),1)=$A42))","v":0},{"$f":"SUMPRODUCT(OFFSET(AC$295,1,0,AC$1391+COUNTA($A$909:$A$913),1)*OFFSET(AC$90,1,0,AC$1391+COUNTA($A$909:$A$913),1)*(OFFSET(AC$701,1,0,AC$1391+COUNTA($A$909:$A$913),1)=$A42))","v":0},{"$f":"SUMPRODUCT(OFFSET(AD$295,1,0,AD$1391+COUNTA($A$909:$A$913),1)*OFFSET(AD$90,1,0,AD$1391+COUNTA($A$909:$A$913),1)*(OFFSET(AD$701,1,0,AD$1391+COUNTA($A$909:$A$913),1)=$A42))","v":0},{"$f":"SUMPRODUCT(OFFSET(AE$295,1,0,AE$1391+COUNTA($A$909:$A$913),1)*OFFSET(AE$90,1,0,AE$1391+COUNTA($A$909:$A$913),1)*(OFFSET(AE$701,1,0,AE$1391+COUNTA($A$909:$A$913),1)=$A42))","v":0},{"$f":"SUMPRODUCT(OFFSET(AF$295,1,0,AF$1391+COUNTA($A$909:$A$913),1)*OFFSET(AF$90,1,0,AF$1391+COUNTA($A$909:$A$913),1)*(OFFSET(AF$701,1,0,AF$1391+COUNTA($A$909:$A$913),1)=$A42))","v":0}]
["NG w/ DAC",{"$f":"SUMPRODUCT(OFFSET(B$295,1,0,B$1391+COUNTA($A$909:$A$913),1)*OFFSET(B$90,1,0,B$1391+COUNTA($A$909:$A$913),1)*(OFFSET(B$701,1,0,B$1391+COUNTA($A$909:$A$913),1)=$A43))","v":0},{"$f":"SUMPRODUCT(OFFSET(C$295,1,0,C$1391+COUNTA($A$909:$A$913),1)*OFFSET(C$90,1,0,C$1391+COUNTA($A$909:$A$913),1)*(OFFSET(C$701,1,0,C$1391+COUNTA($A$909:$A$913),1)=$A43))","v":0},{"$f":"SUMPRODUCT(OFFSET(D$295,1,0,D$1391+COUNTA($A$909:$A$913),1)*OFFSET(D$90,1,0,D$1391+COUNTA($A$909:$A$913),1)*(OFFSET(D$701,1,0,D$1391+COUNTA($A$909:$A$913),1)=$A43))","v":0},{"$f":"SUMPRODUCT(OFFSET(E$295,1,0,E$1391+COUNTA($A$909:$A$913),1)*OFFSET(E$90,1,0,E$1391+COUNTA($A$909:$A$913),1)*(OFFSET(E$701,1,0,E$1391+COUNTA($A$909:$A$913),1)=$A43))","v":1584378.4633839442},{"$f":"SUMPRODUCT(OFFSET(F$295,1,0,F$1391+COUNTA($A$909:$A$913),1)*OFFSET(F$90,1,0,F$1391+COUNTA($A$909:$A$913),1)*(OFFSET(F$701,1,0,F$1391+COUNTA($A$909:$A$913),1)=$A43))","v":24611386.386698026},{"$f":"SUMPRODUCT(OFFSET(G$295,1,0,G$1391+COUNTA($A$909:$A$913),1)*OFFSET(G$90,1,0,G$1391+COUNTA($A$909:$A$913),1)*(OFFSET(G$701,1,0,G$1391+COUNTA($A$909:$A$913),1)=$A43))","v":30716580.067794938},{"$f":"SUMPRODUCT(OFFSET(H$295,1,0,H$1391+COUNTA($A$909:$A$913),1)*OFFSET(H$90,1,0,H$1391+COUNTA($A$909:$A$913),1)*(OFFSET(H$701,1,0,H$1391+COUNTA($A$909:$A$913),1)=$A43))","v":36987837.511811413},{"$f":"SUMPRODUCT(OFFSET(I$295,1,0,I$1391+COUNTA($A$909:$A$913),1)*OFFSET(I$90,1,0,I$1391+COUNTA($A$909:$A$913),1)*(OFFSET(I$701,1,0,I$1391+COUNTA($A$909:$A$913),1)=$A43))","v":43265420.72343462},{"$f":"SUMPRODUCT(OFFSET(J$295,1,0,J$1391+COUNTA($A$909:$A$913),1)*OFFSET(J$90,1,0,J$1391+COUNTA($A$909:$A$913),1)*(OFFSET(J$701,1,0,J$1391+COUNTA($A$909:$A$913),1)=$A43))","v":49579021.117628545},{"$f":"SUMPRODUCT(OFFSET(K$295,1,0,K$1391+COUNTA($A$909:$A$913),1)*OFFSET(K$90,1,0,K$1391+COUNTA($A$909:$A$913),1)*(OFFSET(K$701,1,0,K$1391+COUNTA($A$909:$A$913),1)=$A43))","v":55930166.440140642},{"$f":"SUMPRODUCT(OFFSET(L$295,1,0,L$1391+COUNTA($A$909:$A$913),1)*OFFSET(L$90,1,0,L$1391+COUNTA($A$909:$A$913),1)*(OFFSET(L$701,1,0,L$1391+COUNTA($A$909:$A$913),1)=$A43))","v":55242365.472846121},{"$f":"SUMPRODUCT(OFFSET(M$295,1,0,M$1391+COUNTA($A$909:$A$913),1)*OFFSET(M$90,1,0,M$1391+COUNTA($A$909:$A$913),1)*(OFFSET(M$701,1,0,M$1391+COUNTA($A$909:$A$913),1)=$A43))","v":65618688.727294452},{"$f":"SUMPRODUCT(OFFSET(N$295,1,0,N$1391+COUNTA($A$909:$A$913),1)*OFFSET(N$90,1,0,N$1391+COUNTA($A$909:$A$913),1)*(OFFSET(N$701,1,0,N$1391+COUNTA($A$909:$A$913),1)=$A43))","v":74696063.961850166},{"$f":"SUMPRODUCT(OFFSET(O$295,1,0,O$1391+COUNTA($A$909:$A$913),1)*OFFSET(O$90,1,0,O$1391+COUNTA($A$909:$A$913),1)*(OFFSET(O$701,1,0,O$1391+COUNTA($A$909:$A$913),1)=$A43))","v":83839286.457475871},{"$f":"SUMPRODUCT(OFFSET(P$295,1,0,P$1391+COUNTA($A$909:$A$913),1)*OFFSET(P$90,1,0,P$1391+COUNTA($A$909:$A$913),1)*(OFFSET(P$701,1,0,P$1391+COUNTA($A$909:$A$913),1)=$A43))","v":93051133.190537214},{"$f":"SUMPRODUCT(OFFSET(Q$295,1,0,Q$1391+COUNTA($A$909:$A$913),1)*OFFSET(Q$90,1,0,Q$1391+COUNTA($A$909:$A$913),1)*(OFFSET(Q$701,1,0,Q$1391+COUNTA($A$909:$A$913),1)=$A43))","v":102334486.88220908},{"$f":"SUMPRODUCT(OFFSET(R$295,1,0,R$1391+COUNTA($A$909:$A$913),1)*OFFSET(R$90,1,0,R$1391+COUNTA($A$909:$A$913),1)*(OFFSET(R$701,1,0,R$1391+COUNTA($A$909:$A$913),1)=$A43))","v":111692339.7979143},{"$f":"SUMPRODUCT(OFFSET(S$295,1,0,S$1391+COUNTA($A$909:$A$913),1)*OFFSET(S$90,1,0,S$1391+COUNTA($A$909:$A$913),1)*(OFFSET(S$701,1,0,S$1391+COUNTA($A$909:$A$913),1)=$A43))","v":119726453.18615654},{"$f":"SUMPRODUCT(OFFSET(T$295,1,0,T$1391+COUNTA($A$909:$A$913),1)*OFFSET(T$90,1,0,T$1391+COUNTA($A$909:$A$913),1)*(OFFSET(T$701,1,0,T$1391+COUNTA($A$909:$A$913),1)=$A43))","v":121770808.58453117},{"$f":"SUMPRODUCT(OFFSET(U$295,1,0,U$1391+COUNTA($A$909:$A$913),1)*OFFSET(U$90,1,0,U$1391+COUNTA($A$909:$A$913),1)*(OFFSET(U$701,1,0,U$1391+COUNTA($A$909:$A$913),1)=$A43))","v":125631271.95510116},{"$f":"SUMPRODUCT(OFFSET(V$295,1,0,V$1391+COUNTA($A$909:$A$913),1)*OFFSET(V$90,1,0,V$1391+COUNTA($A$909:$A$913),1)*(OFFSET(V$701,1,0,V$1391+COUNTA($A$909:$A$913),1)=$A43))","v":129346555.712175},{"$f":"SUMPRODUCT(OFFSET(W$295,1,0,W$1391+COUNTA($A$909:$A$913),1)*OFFSET(W$90,1,0,W$1391+COUNTA($A$909:$A$913),1)*(OFFSET(W$701,1,0,W$1391+COUNTA($A$909:$A$913),1)=$A43))","v":144229883.00106695},{"$f":"SUMPRODUCT(OFFSET(X$295,1,0,X$1391+COUNTA($A$909:$A$913),1)*OFFSET(X$90,1,0,X$1391+COUNTA($A$909:$A$913),1)*(OFFSET(X$701,1,0,X$1391+COUNTA($A$909:$A$913),1)=$A43))","v":166706070.43810681},{"$f":"SUMPRODUCT(OFFSET(Y$295,1,0,Y$1391+COUNTA($A$909:$A$913),1)*OFFSET(Y$90,1,0,Y$1391+COUNTA($A$909:$A$913),1)*(OFFSET(Y$701,1,0,Y$1391+COUNTA($A$909:$A$913),1)=$A43))","v":177003634.93482575},{"$f":"SUMPRODUCT(OFFSET(Z$295,1,0,Z$1391+COUNTA($A$909:$A$913),1)*OFFSET(Z$90,1,0,Z$1391+COUNTA($A$909:$A$913),1)*(OFFSET(Z$701,1,0,Z$1391+COUNTA($A$909:$A$913),1)=$A43))","v":186086023.84955493},{"$f":"SUMPRODUCT(OFFSET(AA$295,1,0,AA$1391+COUNTA($A$909:$A$913),1)*OFFSET(AA$90,1,0,AA$1391+COUNTA($A$909:$A$913),1)*(OFFSET(AA$701,1,0,AA$1391+COUNTA($A$909:$A$913),1)=$A43))","v":195240554.34088328},{"$f":"SUMPRODUCT(OFFSET(AB$295,1,0,AB$1391+COUNTA($A$909:$A$913),1)*OFFSET(AB$90,1,0,AB$1391+COUNTA($A$909:$A$913),1)*(OFFSET(AB$701,1,0,AB$1391+COUNTA($A$909:$A$913),1)=$A43))","v":135508189.34962794},{"$f":"SUMPRODUCT(OFFSET(AC$295,1,0,AC$1391+COUNTA($A$909:$A$913),1)*OFFSET(AC$90,1,0,AC$1391+COUNTA($A$909:$A$913),1)*(OFFSET(AC$701,1,0,AC$1391+COUNTA($A$909:$A$913),1)=$A43))","v":83093665.527266502},{"$f":"SUMPRODUCT(OFFSET(AD$295,1,0,AD$1391+COUNTA($A$909:$A$913),1)*OFFSET(AD$90,1,0,AD$1391+COUNTA($A$909:$A$913),1)*(OFFSET(AD$701,1,0,AD$1391+COUNTA($A$909:$A$913),1)=$A43))","v":38099880.464935564},{"$f":"SUMPRODUCT(OFFSET(AE$295,1,0,AE$1391+COUNTA($A$909:$A$913),1)*OFFSET(AE$90,1,0,AE$1391+COUNTA($A$909:$A$913),1)*(OFFSET(AE$701,1,0,AE$1391+COUNTA($A$909:$A$913),1)=$A43))","v":0},{"$f":"SUMPRODUCT(OFFSET(AF$295,1,0,AF$1391+COUNTA($A$909:$A$913),1)*OFFSET(AF$90,1,0,AF$1391+COUNTA($A$909:$A$913),1)*(OFFSET(AF$701,1,0,AF$1391+COUNTA($A$909:$A$913),1)=$A43))","v":0}]
["Biomethane",{"$f":"SUMPRODUCT(OFFSET(B$295,1,0,B$1391+COUNTA($A$909:$A$913),1)*OFFSET(B$90,1,0,B$1391+COUNTA($A$909:$A$913),1)*(OFFSET(B$701,1,0,B$1391+COUNTA($A$909:$A$913),1)=$A44))","v":0},{"$f":"SUMPRODUCT(OFFSET(C$295,1,0,C$1391+COUNTA($A$909:$A$913),1)*OFFSET(C$90,1,0,C$1391+COUNTA($A$909:$A$913),1)*(OFFSET(C$701,1,0,C$1391+COUNTA($A$909:$A$913),1)=$A44))","v":41996811.604182139},{"$f":"SUMPRODUCT(OFFSET(D$295,1,0,D$1391+COUNTA($A$909:$A$913),1)*OFFSET(D$90,1,0,D$1391+COUNTA($A$909:$A$913),1)*(OFFSET(D$701,1,0,D$1391+COUNTA($A$909:$A$913),1)=$A44))","v":32305576.31318175},{"$f":"SUMPRODUCT(OFFSET(E$295,1,0,E$1391+COUNTA($A$909:$A$913),1)*OFFSET(E$90,1,0,E$1391+COUNTA($A$909:$A$913),1)*(OFFSET(E$701,1,0,E$1391+COUNTA($A$909:$A$913),1)=$A44))","v":45805339.400036477},{"$f":"SUMPRODUCT(OFFSET(F$295,1,0,F$1391+COUNTA($A$909:$A$913),1)*OFFSET(F$90,1,0,F$1391+COUNTA($A$909:$A$913),1)*(OFFSET(F$701,1,0,F$1391+COUNTA($A$909:$A$913),1)=$A44))","v":54020842.93416293},{"$f":"SUMPRODUCT(OFFSET(G$295,1,0,G$1391+COUNTA($A$909:$A$913),1)*OFFSET(G$90,1,0,G$1391+COUNTA($A$909:$A$913),1)*(OFFSET(G$701,1,0,G$1391+COUNTA($A$909:$A$913),1)=$A44))","v":54653310.830734715},{"$f":"SUMPRODUCT(OFFSET(H$295,1,0,H$1391+COUNTA($A$909:$A$913),1)*OFFSET(H$90,1,0,H$1391+COUNTA($A$909:$A$913),1)*(OFFSET(H$701,1,0,H$1391+COUNTA($A$909:$A$913),1)=$A44))","v":20495690.573691554},{"$f":"SUMPRODUCT(OFFSET(I$295,1,0,I$1391+COUNTA($A$909:$A$913),1)*OFFSET(I$90,1,0,I$1391+COUNTA($A$909:$A$913),1)*(OFFSET(I$701,1,0,I$1391+COUNTA($A$909:$A$913),1)=$A44))","v":1543861.4570562167},{"$f":"SUMPRODUCT(OFFSET(J$295,1,0,J$1391+COUNTA($A$909:$A$913),1)*OFFSET(J$90,1,0,J$1391+COUNTA($A$909:$A$913),1)*(OFFSET(J$701,1,0,J$1391+COUNTA($A$909:$A$913),1)=$A44))","v":1481870.0465862274},{"$f":"SUMPRODUCT(OFFSET(K$295,1,0,K$1391+COUNTA($A$909:$A$913),1)*OFFSET(K$90,1,0,K$1391+COUNTA($A$909:$A$913),1)*(OFFSET(K$701,1,0,K$1391+COUNTA($A$909:$A$913),1)=$A44))","v":1419877.2042843041},{"$f":"SUMPRODUCT(OFFSET(L$295,1,0,L$1391+COUNTA($A$909:$A$913),1)*OFFSET(L$90,1,0,L$1391+COUNTA($A$909:$A$913),1)*(OFFSET(L$701,1,0,L$1391+COUNTA($A$909:$A$913),1)=$A44))","v":0},{"$f":"SUMPRODUCT(OFFSET(M$295,1,0,M$1391+COUNTA($A$909:$A$913),1)*OFFSET(M$90,1,0,M$1391+COUNTA($A$909:$A$913),1)*(OFFSET(M$701,1,0,M$1391+COUNTA($A$909:$A$913),1)=$A44))","v":1955064.2715996124},{"$f":"SUMPRODUCT(OFFSET(N$295,1,0,N$1391+COUNTA($A$909:$A$913),1)*OFFSET(N$90,1,0,N$1391+COUNTA($A$909:$A$913),1)*(OFFSET(N$701,1,0,N$1391+COUNTA($A$909:$A$913),1)=$A44))","v":610672.30734369927},{"$f":"SUMPRODUCT(OFFSET(O$295,1,0,O$1391+COUNTA($A$909:$A$913),1)*OFFSET(O$90,1,0,O$1391+COUNTA($A$909:$A$913),1)*(OFFSET(O$701,1,0,O$1391+COUNTA($A$909:$A$913),1)=$A44))","v":603525.51639629272},{"$f":"SUMPRODUCT(OFFSET(P$295,1,0,P$1391+COUNTA($A$909:$A$913),1)*OFFSET(P$90,1,0,P$1391+COUNTA($A$909:$A$913),1)*(OFFSET(P$701,1,0,P$1391+COUNTA($A$909:$A$913),1)=$A44))","v":596378.51496944728},{"$f":"SUMPRODUCT(OFFSET(Q$295,1,0,Q$1391+COUNTA($A$909:$A$913),1)*OFFSET(Q$90,1,0,Q$1391+COUNTA($A$909:$A$913),1)*(OFFSET(Q$701,1,0,Q$1391+COUNTA($A$909:$A$913),1)=$A44))","v":589231.30306443665},{"$f":"SUMPRODUCT(OFFSET(R$295,1,0,R$1391+COUNTA($A$909:$A$913),1)*OFFSET(R$90,1,0,R$1391+COUNTA($A$909:$A$913),1)*(OFFSET(R$701,1,0,R$1391+COUNTA($A$909:$A$913),1)=$A44))","v":582083.88068046444},{"$f":"SUMPRODUCT(OFFSET(S$295,1,0,S$1391+COUNTA($A$909:$A$913),1)*OFFSET(S$90,1,0,S$1391+COUNTA($A$909:$A$913),1)*(OFFSET(S$701,1,0,S$1391+COUNTA($A$909:$A$913),1)=$A44))","v":0},{"$f":"SUMPRODUCT(OFFSET(T$295,1,0,T$1391+COUNTA($A$909:$A$913),1)*OFFSET(T$90,1,0,T$1391+COUNTA($A$909:$A$913),1)*(OFFSET(T$701,1,0,T$1391+COUNTA($A$909:$A$913),1)=$A44))","v":0},{"$f":"SUMPRODUCT(OFFSET(U$295,1,0,U$1391+COUNTA($A$909:$A$913),1)*OFFSET(U$90,1,0,U$1391+COUNTA($A$909:$A$913),1)*(OFFSET(U$701,1,0,U$1391+COUNTA($A$909:$A$913),1)=$A44))","v":0},{"$f":"SUMPRODUCT(OFFSET(V$295,1,0,V$1391+COUNTA($A$909:$A$913),1)*OFFSET(V$90,1,0,V$1391+COUNTA($A$909:$A$913),1)*(OFFSET(V$701,1,0,V$1391+COUNTA($A$909:$A$913),1)=$A44))","v":0},{"$f":"SUMPRODUCT(OFFSET(W$295,1,0,W$1391+COUNTA($A$909:$A$913),1)*OFFSET(W$90,1,0,W$1391+COUNTA($A$909:$A$913),1)*(OFFSET(W$701,1,0,W$1391+COUNTA($A$909:$A$913),1)=$A44))","v":0},{"$f":"SUMPRODUCT(OFFSET(X$295,1,0,X$1391+COUNTA($A$909:$A$913),1)*OFFSET(X$90,1,0,X$1391+COUNTA($A$909:$A$913),1)*(OFFSET(X$701,1,0,X$1391+COUNTA($A$909:$A$913),1)=$A44))","v":0},{"$f":"SUMPRODUCT(OFFSET(Y$295,1,0,Y$1391+COUNTA($A$909:$A$913),1)*OFFSET(Y$90,1,0,Y$1391+COUNTA($A$909:$A$913),1)*(OFFSET(Y$701,1,0,Y$1391+COUNTA($A$909:$A$913),1)=$A44))","v":3693980.0638207737},{"$f":"SUMPRODUCT(OFFSET(Z$295,1,0,Z$1391+COUNTA($A$909:$A$913),1)*OFFSET(Z$90,1,0,Z$1391+COUNTA($A$909:$A$913),1)*(OFFSET(Z$701,1,0,Z$1391+COUNTA($A$909:$A$913),1)=$A44))","v":524896.92437350191},{"$f":"SUMPRODUCT(OFFSET(AA$295,1,0,AA$1391+COUNTA($A$909:$A$913),1)*OFFSET(AA$90,1,0,AA$1391+COUNTA($A$909:$A$913),1)*(OFFSET(AA$701,1,0,AA$1391+COUNTA($A$909:$A$913),1)=$A44))","v":517747.60768173693},{"$f":"SUMPRODUCT(OFFSET(AB$295,1,0,AB$1391+COUNTA($A$909:$A$913),1)*OFFSET(AB$90,1,0,AB$1391+COUNTA($A$909:$A$913),1)*(OFFSET(AB$701,1,0,AB$1391+COUNTA($A$909:$A$913),1)=$A44))","v":378155.41827906138},{"$f":"SUMPRODUCT(OFFSET(AC$295,1,0,AC$1391+COUNTA($A$909:$A$913),1)*OFFSET(AC$90,1,0,AC$1391+COUNTA($A$909:$A$913),1)*(OFFSET(AC$701,1,0,AC$1391+COUNTA($A$909:$A$913),1)=$A44))","v":629032.72444447444},{"$f":"SUMPRODUCT(OFFSET(AD$295,1,0,AD$1391+COUNTA($A$909:$A$913),1)*OFFSET(AD$90,1,0,AD$1391+COUNTA($A$909:$A$913),1)*(OFFSET(AD$701,1,0,AD$1391+COUNTA($A$909:$A$913),1)=$A44))","v":496298.39472976822},{"$f":"SUMPRODUCT(OFFSET(AE$295,1,0,AE$1391+COUNTA($A$909:$A$913),1)*OFFSET(AE$90,1,0,AE$1391+COUNTA($A$909:$A$913),1)*(OFFSET(AE$701,1,0,AE$1391+COUNTA($A$909:$A$913),1)=$A44))","v":357286.05340005626},{"$f":"SUMPRODUCT(OFFSET(AF$295,1,0,AF$1391+COUNTA($A$909:$A$913),1)*OFFSET(AF$90,1,0,AF$1391+COUNTA($A$909:$A$913),1)*(OFFSET(AF$701,1,0,AF$1391+COUNTA($A$909:$A$913),1)=$A44))","v":0}]
["H2",{"$f":"SUMPRODUCT(OFFSET(B$295,1,0,B$1391+COUNTA($A$909:$A$913),1)*OFFSET(B$90,1,0,B$1391+COUNTA($A$909:$A$913),1)*(OFFSET(B$701,1,0,B$1391+COUNTA($A$909:$A$913),1)=$A45))","v":0},{"$f":"SUMPRODUCT(OFFSET(C$295,1,0,C$1391+COUNTA($A$909:$A$913),1)*OFFSET(C$90,1,0,C$1391+COUNTA($A$909:$A$913),1)*(OFFSET(C$701,1,0,C$1391+COUNTA($A$909:$A$913),1)=$A45))","v":0},{"$f":"SUMPRODUCT(OFFSET(D$295,1,0,D$1391+COUNTA($A$909:$A$913),1)*OFFSET(D$90,1,0,D$1391+COUNTA($A$909:$A$913),1)*(OFFSET(D$701,1,0,D$1391+COUNTA($A$909:$A$913),1)=$A45))","v":0},{"$f":"SUMPRODUCT(OFFSET(E$295,1,0,E$1391+COUNTA($A$909:$A$913),1)*OFFSET(E$90,1,0,E$1391+COUNTA($A$909:$A$913),1)*(OFFSET(E$701,1,0,E$1391+COUNTA($A$909:$A$913),1)=$A45))","v":0},{"$f":"SUMPRODUCT(OFFSET(F$295,1,0,F$1391+COUNTA($A$909:$A$913),1)*OFFSET(F$90,1,0,F$1391+COUNTA($A$909:$A$913),1)*(OFFSET(F$701,1,0,F$1391+COUNTA($A$909:$A$913),1)=$A45))","v":0},{"$f":"SUMPRODUCT(OFFSET(G$295,1,0,G$1391+COUNTA($A$909:$A$913),1)*OFFSET(G$90,1,0,G$1391+COUNTA($A$909:$A$913),1)*(OFFSET(G$701,1,0,G$1391+COUNTA($A$909:$A$913),1)=$A45))","v":0},{"$f":"SUMPRODUCT(OFFSET(H$295,1,0,H$1391+COUNTA($A$909:$A$913),1)*OFFSET(H$90,1,0,H$1391+COUNTA($A$909:$A$913),1)*(OFFSET(H$701,1,0,H$1391+COUNTA($A$909:$A$913),1)=$A45))","v":9744786.7474387512},{"$f":"SUMPRODUCT(OFFSET(I$295,1,0,I$1391+COUNTA($A$909:$A$913),1)*OFFSET(I$90,1,0,I$1391+COUNTA($A$909:$A$913),1)*(OFFSET(I$701,1,0,I$1391+COUNTA($A$909:$A$913),1)=$A45))","v":17064379.759707592},{"$f":"SUMPRODUCT(OFFSET(J$295,1,0,J$1391+COUNTA($A$909:$A$913),1)*OFFSET(J$90,1,0,J$1391+COUNTA($A$909:$A$913),1)*(OFFSET(J$701,1,0,J$1391+COUNTA($A$909:$A$913),1)=$A45))","v":7484520.8310240405},{"$f":"SUMPRODUCT(OFFSET(K$295,1,0,K$1391+COUNTA($A$909:$A$913),1)*OFFSET(K$90,1,0,K$1391+COUNTA($A$909:$A$913),1)*(OFFSET(K$701,1,0,K$1391+COUNTA($A$909:$A$913),1)=$A45))","v":1503577.8275687729},{"$f":"SUMPRODUCT(OFFSET(L$295,1,0,L$1391+COUNTA($A$909:$A$913),1)*OFFSET(L$90,1,0,L$1391+COUNTA($A$909:$A$913),1)*(OFFSET(L$701,1,0,L$1391+COUNTA($A$909:$A$913),1)=$A45))","v":0},{"$f":"SUMPRODUCT(OFFSET(M$295,1,0,M$1391+COUNTA($A$909:$A$913),1)*OFFSET(M$90,1,0,M$1391+COUNTA($A$909:$A$913),1)*(OFFSET(M$701,1,0,M$1391+COUNTA($A$909:$A$913),1)=$A45))","v":41128785.111188374},{"$f":"SUMPRODUCT(OFFSET(N$295,1,0,N$1391+COUNTA($A$909:$A$913),1)*OFFSET(N$90,1,0,N$1391+COUNTA($A$909:$A$913),1)*(OFFSET(N$701,1,0,N$1391+COUNTA($A$909:$A$913),1)=$A45))","v":0},{"$f":"SUMPRODUCT(OFFSET(O$295,1,0,O$1391+COUNTA($A$909:$A$913),1)*OFFSET(O$90,1,0,O$1391+COUNTA($A$909:$A$913),1)*(OFFSET(O$701,1,0,O$1391+COUNTA($A$909:$A$913),1)=$A45))","v":0},{"$f":"SUMPRODUCT(OFFSET(P$295,1,0,P$1391+COUNTA($A$909:$A$913),1)*OFFSET(P$90,1,0,P$1391+COUNTA($A$909:$A$913),1)*(OFFSET(P$701,1,0,P$1391+COUNTA($A$909:$A$913),1)=$A45))","v":0},{"$f":"SUMPRODUCT(OFFSET(Q$295,1,0,Q$1391+COUNTA($A$909:$A$913),1)*OFFSET(Q$90,1,0,Q$1391+COUNTA($A$909:$A$913),1)*(OFFSET(Q$701,1,0,Q$1391+COUNTA($A$909:$A$913),1)=$A45))","v":0},{"$f":"SUMPRODUCT(OFFSET(R$295,1,0,R$1391+COUNTA($A$909:$A$913),1)*OFFSET(R$90,1,0,R$1391+COUNTA($A$909:$A$913),1)*(OFFSET(R$701,1,0,R$1391+COUNTA($A$909:$A$913),1)=$A45))","v":0},{"$f":"SUMPRODUCT(OFFSET(S$295,1,0,S$1391+COUNTA($A$909:$A$913),1)*OFFSET(S$90,1,0,S$1391+COUNTA($A$909:$A$913),1)*(OFFSET(S$701,1,0,S$1391+COUNTA($A$909:$A$913),1)=$A45))","v":0},{"$f":"SUMPRODUCT(OFFSET(T$295,1,0,T$1391+COUNTA($A$909:$A$913),1)*OFFSET(T$90,1,0,T$1391+COUNTA($A$909:$A$913),1)*(OFFSET(T$701,1,0,T$1391+COUNTA($A$909:$A$913),1)=$A45))","v":0},{"$f":"SUMPRODUCT(OFFSET(U$295,1,0,U$1391+COUNTA($A$909:$A$913),1)*OFFSET(U$90,1,0,U$1391+COUNTA($A$909:$A$913),1)*(OFFSET(U$701,1,0,U$1391+COUNTA($A$909:$A$913),1)=$A45))","v":0},{"$f":"SUMPRODUCT(OFFSET(V$295,1,0,V$1391+COUNTA($A$909:$A$913),1)*OFFSET(V$90,1,0,V$1391+COUNTA($A$909:$A$913),1)*(OFFSET(V$701,1,0,V$1391+COUNTA($A$909:$A$913),1)=$A45))","v":0},{"$f":"SUMPRODUCT(OFFSET(W$295,1,0,W$1391+COUNTA($A$909:$A$913),1)*OFFSET(W$90,1,0,W$1391+COUNTA($A$909:$A$913),1)*(OFFSET(W$701,1,0,W$1391+COUNTA($A$909:$A$913),1)=$A45))","v":0},{"$f":"SUMPRODUCT(OFFSET(X$295,1,0,X$1391+COUNTA($A$909:$A$913),1)*OFFSET(X$90,1,0,X$1391+COUNTA($A$909:$A$913),1)*(OFFSET(X$701,1,0,X$1391+COUNTA($A$909:$A$913),1)=$A45))","v":0},{"$f":"SUMPRODUCT(OFFSET(Y$295,1,0,Y$1391+COUNTA($A$909:$A$913),1)*OFFSET(Y$90,1,0,Y$1391+COUNTA($A$909:$A$913),1)*(OFFSET(Y$701,1,0,Y$1391+COUNTA($A$909:$A$913),1)=$A45))","v":0},{"$f":"SUMPRODUCT(OFFSET(Z$295,1,0,Z$1391+COUNTA($A$909:$A$913),1)*OFFSET(Z$90,1,0,Z$1391+COUNTA($A$909:$A$913),1)*(OFFSET(Z$701,1,0,Z$1391+COUNTA($A$909:$A$913),1)=$A45))","v":0},{"$f":"SUMPRODUCT(OFFSET(AA$295,1,0,AA$1391+COUNTA($A$909:$A$913),1)*OFFSET(AA$90,1,0,AA$1391+COUNTA($A$909:$A$913),1)*(OFFSET(AA$701,1,0,AA$1391+COUNTA($A$909:$A$913),1)=$A45))","v":0},{"$f":"SUMPRODUCT(OFFSET(AB$295,1,0,AB$1391+COUNTA($A$909:$A$913),1)*OFFSET(AB$90,1,0,AB$1391+COUNTA($A$909:$A$913),1)*(OFFSET(AB$701,1,0,AB$1391+COUNTA($A$909:$A$913),1)=$A45))","v":0},{"$f":"SUMPRODUCT(OFFSET(AC$295,1,0,AC$1391+COUNTA($A$909:$A$913),1)*OFFSET(AC$90,1,0,AC$1391+COUNTA($A$909:$A$913),1)*(OFFSET(AC$701,1,0,AC$1391+COUNTA($A$909:$A$913),1)=$A45))","v":0},{"$f":"SUMPRODUCT(OFFSET(AD$295,1,0,AD$1391+COUNTA($A$909:$A$913),1)*OFFSET(AD$90,1,0,AD$1391+COUNTA($A$909:$A$913),1)*(OFFSET(AD$701,1,0,AD$1391+COUNTA($A$909:$A$913),1)=$A45))","v":0},{"$f":"SUMPRODUCT(OFFSET(AE$295,1,0,AE$1391+COUNTA($A$909:$A$913),1)*OFFSET(AE$90,1,0,AE$1391+COUNTA($A$909:$A$913),1)*(OFFSET(AE$701,1,0,AE$1391+COUNTA($A$909:$A$913),1)=$A45))","v":0},{"$f":"SUMPRODUCT(OFFSET(AF$295,1,0,AF$1391+COUNTA($A$909:$A$913),1)*OFFSET(AF$90,1,0,AF$1391+COUNTA($A$909:$A$913),1)*(OFFSET(AF$701,1,0,AF$1391+COUNTA($A$909:$A$913),1)=$A45))","v":0}]
["SNG-WasteCO2",{"$f":"SUMPRODUCT(OFFSET(B$295,1,0,B$1391+COUNTA($A$909:$A$913),1)*OFFSET(B$90,1,0,B$1391+COUNTA($A$909:$A$913),1)*(OFFSET(B$701,1,0,B$1391+COUNTA($A$909:$A$913),1)=$A46))","v":0},{"$f":"SUMPRODUCT(OFFSET(C$295,1,0,C$1391+COUNTA($A$909:$A$913),1)*OFFSET(C$90,1,0,C$1391+COUNTA($A$909:$A$913),1)*(OFFSET(C$701,1,0,C$1391+COUNTA($A$909:$A$913),1)=$A46))","v":0},{"$f":"SUMPRODUCT(OFFSET(D$295,1,0,D$1391+COUNTA($A$909:$A$913),1)*OFFSET(D$90,1,0,D$1391+COUNTA($A$909:$A$913),1)*(OFFSET(D$701,1,0,D$1391+COUNTA($A$909:$A$913),1)=$A46))","v":0},{"$f":"SUMPRODUCT(OFFSET(E$295,1,0,E$1391+COUNTA($A$909:$A$913),1)*OFFSET(E$90,1,0,E$1391+COUNTA($A$909:$A$913),1)*(OFFSET(E$701,1,0,E$1391+COUNTA($A$909:$A$913),1)=$A46))","v":0},{"$f":"SUMPRODUCT(OFFSET(F$295,1,0,F$1391+COUNTA($A$909:$A$913),1)*OFFSET(F$90,1,0,F$1391+COUNTA($A$909:$A$913),1)*(OFFSET(F$701,1,0,F$1391+COUNTA($A$909:$A$913),1)=$A46))","v":0},{"$f":"SUMPRODUCT(OFFSET(G$295,1,0,G$1391+COUNTA($A$909:$A$913),1)*OFFSET(G$90,1,0,G$1391+COUNTA($A$909:$A$913),1)*(OFFSET(G$701,1,0,G$1391+COUNTA($A$909:$A$913),1)=$A46))","v":0},{"$f":"SUMPRODUCT(OFFSET(H$295,1,0,H$1391+COUNTA($A$909:$A$913),1)*OFFSET(H$90,1,0,H$1391+COUNTA($A$909:$A$913),1)*(OFFSET(H$701,1,0,H$1391+COUNTA($A$909:$A$913),1)=$A46))","v":0},{"$f":"SUMPRODUCT(OFFSET(I$295,1,0,I$1391+COUNTA($A$909:$A$913),1)*OFFSET(I$90,1,0,I$1391+COUNTA($A$909:$A$913),1)*(OFFSET(I$701,1,0,I$1391+COUNTA($A$909:$A$913),1)=$A46))","v":0},{"$f":"SUMPRODUCT(OFFSET(J$295,1,0,J$1391+COUNTA($A$909:$A$913),1)*OFFSET(J$90,1,0,J$1391+COUNTA($A$909:$A$913),1)*(OFFSET(J$701,1,0,J$1391+COUNTA($A$909:$A$913),1)=$A46))","v":0},{"$f":"SUMPRODUCT(OFFSET(K$295,1,0,K$1391+COUNTA($A$909:$A$913),1)*OFFSET(K$90,1,0,K$1391+COUNTA($A$909:$A$913),1)*(OFFSET(K$701,1,0,K$1391+COUNTA($A$909:$A$913),1)=$A46))","v":0},{"$f":"SUMPRODUCT(OFFSET(L$295,1,0,L$1391+COUNTA($A$909:$A$913),1)*OFFSET(L$90,1,0,L$1391+COUNTA($A$909:$A$913),1)*(OFFSET(L$701,1,0,L$1391+COUNTA($A$909:$A$913),1)=$A46))","v":0},{"$f":"SUMPRODUCT(OFFSET(M$295,1,0,M$1391+COUNTA($A$909:$A$913),1)*OFFSET(M$90,1,0,M$1391+COUNTA($A$909:$A$913),1)*(OFFSET(M$701,1,0,M$1391+COUNTA($A$909:$A$913),1)=$A46))","v":0},{"$f":"SUMPRODUCT(OFFSET(N$295,1,0,N$1391+COUNTA($A$909:$A$913),1)*OFFSET(N$90,1,0,N$1391+COUNTA($A$909:$A$913),1)*(OFFSET(N$701,1,0,N$1391+COUNTA($A$909:$A$913),1)=$A46))","v":0},{"$f":"SUMPRODUCT(OFFSET(O$295,1,0,O$1391+COUNTA($A$909:$A$913),1)*OFFSET(O$90,1,0,O$1391+COUNTA($A$909:$A$913),1)*(OFFSET(O$701,1,0,O$1391+COUNTA($A$909:$A$913),1)=$A46))","v":0},{"$f":"SUMPRODUCT(OFFSET(P$295,1,0,P$1391+COUNTA($A$909:$A$913),1)*OFFSET(P$90,1,0,P$1391+COUNTA($A$909:$A$913),1)*(OFFSET(P$701,1,0,P$1391+COUNTA($A$909:$A$913),1)=$A46))","v":24824229.235152416},{"$f":"SUMPRODUCT(OFFSET(Q$295,1,0,Q$1391+COUNTA($A$909:$A$913),1)*OFFSET(Q$90,1,0,Q$1391+COUNTA($A$909:$A$913),1)*(OFFSET(Q$701,1,0,Q$1391+COUNTA($A$909:$A$913),1)=$A46))","v":0},{"$f":"SUMPRODUCT(OFFSET(R$295,1,0,R$1391+COUNTA($A$909:$A$913),1)*OFFSET(R$90,1,0,R$1391+COUNTA($A$909:$A$913),1)*(OFFSET(R$701,1,0,R$1391+COUNTA($A$909:$A$913),1)=$A46))","v":0},{"$f":"SUMPRODUCT(OFFSET(S$295,1,0,S$1391+COUNTA($A$909:$A$913),1)*OFFSET(S$90,1,0,S$1391+COUNTA($A$909:$A$913),1)*(OFFSET(S$701,1,0,S$1391+COUNTA($A$909:$A$913),1)=$A46))","v":0},{"$f":"SUMPRODUCT(OFFSET(T$295,1,0,T$1391+COUNTA($A$909:$A$913),1)*OFFSET(T$90,1,0,T$1391+COUNTA($A$909:$A$913),1)*(OFFSET(T$701,1,0,T$1391+COUNTA($A$909:$A$913),1)=$A46))","v":0},{"$f":"SUMPRODUCT(OFFSET(U$295,1,0,U$1391+COUNTA($A$909:$A$913),1)*OFFSET(U$90,1,0,U$1391+COUNTA($A$909:$A$913),1)*(OFFSET(U$701,1,0,U$1391+COUNTA($A$909:$A$913),1)=$A46))","v":0},{"$f":"SUMPRODUCT(OFFSET(V$295,1,0,V$1391+COUNTA($A$909:$A$913),1)*OFFSET(V$90,1,0,V$1391+COUNTA($A$909:$A$913),1)*(OFFSET(V$701,1,0,V$1391+COUNTA($A$909:$A$913),1)=$A46))","v":0},{"$f":"SUMPRODUCT(OFFSET(W$295,1,0,W$1391+COUNTA($A$909:$A$913),1)*OFFSET(W$90,1,0,W$1391+COUNTA($A$909:$A$913),1)*(OFFSET(W$701,1,0,W$1391+COUNTA($A$909:$A$913),1)=$A46))","v":0},{"$f":"SUMPRODUCT(OFFSET(X$295,1,0,X$1391+COUNTA($A$909:$A$913),1)*OFFSET(X$90,1,0,X$1391+COUNTA($A$909:$A$913),1)*(OFFSET(X$701,1,0,X$1391+COUNTA($A$909:$A$913),1)=$A46))","v":0},{"$f":"SUMPRODUCT(OFFSET(Y$295,1,0,Y$1391+COUNTA($A$909:$A$913),1)*OFFSET(Y$90,1,0,Y$1391+COUNTA($A$909:$A$913),1)*(OFFSET(Y$701,1,0,Y$1391+COUNTA($A$909:$A$913),1)=$A46))","v":0},{"$f":"SUMPRODUCT(OFFSET(Z$295,1,0,Z$1391+COUNTA($A$909:$A$913),1)*OFFSET(Z$90,1,0,Z$1391+COUNTA($A$909:$A$913),1)*(OFFSET(Z$701,1,0,Z$1391+COUNTA($A$909:$A$913),1)=$A46))","v":0},{"$f":"SUMPRODUCT(OFFSET(AA$295,1,0,AA$1391+COUNTA($A$909:$A$913),1)*OFFSET(AA$90,1,0,AA$1391+COUNTA($A$909:$A$913),1)*(OFFSET(AA$701,1,0,AA$1391+COUNTA($A$909:$A$913),1)=$A46))","v":0},{"$f":"SUMPRODUCT(OFFSET(AB$295,1,0,AB$1391+COUNTA($A$909:$A$913),1)*OFFSET(AB$90,1,0,AB$1391+COUNTA($A$909:$A$913),1)*(OFFSET(AB$701,1,0,AB$1391+COUNTA($A$909:$A$913),1)=$A46))","v":0},{"$f":"SUMPRODUCT(OFFSET(AC$295,1,0,AC$1391+COUNTA($A$909:$A$913),1)*OFFSET(AC$90,1,0,AC$1391+COUNTA($A$909:$A$913),1)*(OFFSET(AC$701,1,0,AC$1391+COUNTA($A$909:$A$913),1)=$A46))","v":0},{"$f":"SUMPRODUCT(OFFSET(AD$295,1,0,AD$1391+COUNTA($A$909:$A$913),1)*OFFSET(AD$90,1,0,AD$1391+COUNTA($A$909:$A$913),1)*(OFFSET(AD$701,1,0,AD$1391+COUNTA($A$909:$A$913),1)=$A46))","v":0},{"$f":"SUMPRODUCT(OFFSET(AE$295,1,0,AE$1391+COUNTA($A$909:$A$913),1)*OFFSET(AE$90,1,0,AE$1391+COUNTA($A$909:$A$913),1)*(OFFSET(AE$701,1,0,AE$1391+COUNTA($A$909:$A$913),1)=$A46))","v":0},{"$f":"SUMPRODUCT(OFFSET(AF$295,1,0,AF$1391+COUNTA($A$909:$A$913),1)*OFFSET(AF$90,1,0,AF$1391+COUNTA($A$909:$A$913),1)*(OFFSET(AF$701,1,0,AF$1391+COUNTA($A$909:$A$913),1)=$A46))","v":0}]
["SNG-DAC",{"$f":"SUMPRODUCT(OFFSET(B$295,1,0,B$1391+COUNTA($A$909:$A$913),1)*OFFSET(B$90,1,0,B$1391+COUNTA($A$909:$A$913),1)*(OFFSET(B$701,1,0,B$1391+COUNTA($A$909:$A$913),1)=$A47))","v":0},{"$f":"SUMPRODUCT(OFFSET(C$295,1,0,C$1391+COUNTA($A$909:$A$913),1)*OFFSET(C$90,1,0,C$1391+COUNTA($A$909:$A$913),1)*(OFFSET(C$701,1,0,C$1391+COUNTA($A$909:$A$913),1)=$A47))","v":0},{"$f":"SUMPRODUCT(OFFSET(D$295,1,0,D$1391+COUNTA($A$909:$A$913),1)*OFFSET(D$90,1,0,D$1391+COUNTA($A$909:$A$913),1)*(OFFSET(D$701,1,0,D$1391+COUNTA($A$909:$A$913),1)=$A47))","v":0},{"$f":"SUMPRODUCT(OFFSET(E$295,1,0,E$1391+COUNTA($A$909:$A$913),1)*OFFSET(E$90,1,0,E$1391+COUNTA($A$909:$A$913),1)*(OFFSET(E$701,1,0,E$1391+COUNTA($A$909:$A$913),1)=$A47))","v":0},{"$f":"SUMPRODUCT(OFFSET(F$295,1,0,F$1391+COUNTA($A$909:$A$913),1)*OFFSET(F$90,1,0,F$1391+COUNTA($A$909:$A$913),1)*(OFFSET(F$701,1,0,F$1391+COUNTA($A$909:$A$913),1)=$A47))","v":0},{"$f":"SUMPRODUCT(OFFSET(G$295,1,0,G$1391+COUNTA($A$909:$A$913),1)*OFFSET(G$90,1,0,G$1391+COUNTA($A$909:$A$913),1)*(OFFSET(G$701,1,0,G$1391+COUNTA($A$909:$A$913),1)=$A47))","v":0},{"$f":"SUMPRODUCT(OFFSET(H$295,1,0,H$1391+COUNTA($A$909:$A$913),1)*OFFSET(H$90,1,0,H$1391+COUNTA($A$909:$A$913),1)*(OFFSET(H$701,1,0,H$1391+COUNTA($A$909:$A$913),1)=$A47))","v":0},{"$f":"SUMPRODUCT(OFFSET(I$295,1,0,I$1391+COUNTA($A$909:$A$913),1)*OFFSET(I$90,1,0,I$1391+COUNTA($A$909:$A$913),1)*(OFFSET(I$701,1,0,I$1391+COUNTA($A$909:$A$913),1)=$A47))","v":0},{"$f":"SUMPRODUCT(OFFSET(J$295,1,0,J$1391+COUNTA($A$909:$A$913),1)*OFFSET(J$90,1,0,J$1391+COUNTA($A$909:$A$913),1)*(OFFSET(J$701,1,0,J$1391+COUNTA($A$909:$A$913),1)=$A47))","v":0},{"$f":"SUMPRODUCT(OFFSET(K$295,1,0,K$1391+COUNTA($A$909:$A$913),1)*OFFSET(K$90,1,0,K$1391+COUNTA($A$909:$A$913),1)*(OFFSET(K$701,1,0,K$1391+COUNTA($A$909:$A$913),1)=$A47))","v":0},{"$f":"SUMPRODUCT(OFFSET(L$295,1,0,L$1391+COUNTA($A$909:$A$913),1)*OFFSET(L$90,1,0,L$1391+COUNTA($A$909:$A$913),1)*(OFFSET(L$701,1,0,L$1391+COUNTA($A$909:$A$913),1)=$A47))","v":0},{"$f":"SUMPRODUCT(OFFSET(M$295,1,0,M$1391+COUNTA($A$909:$A$913),1)*OFFSET(M$90,1,0,M$1391+COUNTA($A$909:$A$913),1)*(OFFSET(M$701,1,0,M$1391+COUNTA($A$909:$A$913),1)=$A47))","v":0},{"$f":"SUMPRODUCT(OFFSET(N$295,1,0,N$1391+COUNTA($A$909:$A$913),1)*OFFSET(N$90,1,0,N$1391+COUNTA($A$909:$A$913),1)*(OFFSET(N$701,1,0,N$1391+COUNTA($A$909:$A$913),1)=$A47))","v":0},{"$f":"SUMPRODUCT(OFFSET(O$295,1,0,O$1391+COUNTA($A$909:$A$913),1)*OFFSET(O$90,1,0,O$1391+COUNTA($A$909:$A$913),1)*(OFFSET(O$701,1,0,O$1391+COUNTA($A$909:$A$913),1)=$A47))","v":0},{"$f":"SUMPRODUCT(OFFSET(P$295,1,0,P$1391+COUNTA($A$909:$A$913),1)*OFFSET(P$90,1,0,P$1391+COUNTA($A$909:$A$913),1)*(OFFSET(P$701,1,0,P$1391+COUNTA($A$909:$A$913),1)=$A47))","v":0},{"$f":"SUMPRODUCT(OFFSET(Q$295,1,0,Q$1391+COUNTA($A$909:$A$913),1)*OFFSET(Q$90,1,0,Q$1391+COUNTA($A$909:$A$913),1)*(OFFSET(Q$701,1,0,Q$1391+COUNTA($A$909:$A$913),1)=$A47))","v":0},{"$f":"SUMPRODUCT(OFFSET(R$295,1,0,R$1391+COUNTA($A$909:$A$913),1)*OFFSET(R$90,1,0,R$1391+COUNTA($A$909:$A$913),1)*(OFFSET(R$701,1,0,R$1391+COUNTA($A$909:$A$913),1)=$A47))","v":0},{"$f":"SUMPRODUCT(OFFSET(S$295,1,0,S$1391+COUNTA($A$909:$A$913),1)*OFFSET(S$90,1,0,S$1391+COUNTA($A$909:$A$913),1)*(OFFSET(S$701,1,0,S$1391+COUNTA($A$909:$A$913),1)=$A47))","v":0},{"$f":"SUMPRODUCT(OFFSET(T$295,1,0,T$1391+COUNTA($A$909:$A$913),1)*OFFSET(T$90,1,0,T$1391+COUNTA($A$909:$A$913),1)*(OFFSET(T$701,1,0,T$1391+COUNTA($A$909:$A$913),1)=$A47))","v":0},{"$f":"SUMPRODUCT(OFFSET(U$295,1,0,U$1391+COUNTA($A$909:$A$913),1)*OFFSET(U$90,1,0,U$1391+COUNTA($A$909:$A$913),1)*(OFFSET(U$701,1,0,U$1391+COUNTA($A$909:$A$913),1)=$A47))","v":0},{"$f":"SUMPRODUCT(OFFSET(V$295,1,0,V$1391+COUNTA($A$909:$A$913),1)*OFFSET(V$90,1,0,V$1391+COUNTA($A$909:$A$913),1)*(OFFSET(V$701,1,0,V$1391+COUNTA($A$909:$A$913),1)=$A47))","v":0},{"$f":"SUMPRODUCT(OFFSET(W$295,1,0,W$1391+COUNTA($A$909:$A$913),1)*OFFSET(W$90,1,0,W$1391+COUNTA($A$909:$A$913),1)*(OFFSET(W$701,1,0,W$1391+COUNTA($A$909:$A$913),1)=$A47))","v":0},{"$f":"SUMPRODUCT(OFFSET(X$295,1,0,X$1391+COUNTA($A$909:$A$913),1)*OFFSET(X$90,1,0,X$1391+COUNTA($A$909:$A$913),1)*(OFFSET(X$701,1,0,X$1391+COUNTA($A$909:$A$913),1)=$A47))","v":0},{"$f":"SUMPRODUCT(OFFSET(Y$295,1,0,Y$1391+COUNTA($A$909:$A$913),1)*OFFSET(Y$90,1,0,Y$1391+COUNTA($A$909:$A$913),1)*(OFFSET(Y$701,1,0,Y$1391+COUNTA($A$909:$A$913),1)=$A47))","v":0},{"$f":"SUMPRODUCT(OFFSET(Z$295,1,0,Z$1391+COUNTA($A$909:$A$913),1)*OFFSET(Z$90,1,0,Z$1391+COUNTA($A$909:$A$913),1)*(OFFSET(Z$701,1,0,Z$1391+COUNTA($A$909:$A$913),1)=$A47))","v":0},{"$f":"SUMPRODUCT(OFFSET(AA$295,1,0,AA$1391+COUNTA($A$909:$A$913),1)*OFFSET(AA$90,1,0,AA$1391+COUNTA($A$909:$A$913),1)*(OFFSET(AA$701,1,0,AA$1391+COUNTA($A$909:$A$913),1)=$A47))","v":0},{"$f":"SUMPRODUCT(OFFSET(AB$295,1,0,AB$1391+COUNTA($A$909:$A$913),1)*OFFSET(AB$90,1,0,AB$1391+COUNTA($A$909:$A$913),1)*(OFFSET(AB$701,1,0,AB$1391+COUNTA($A$909:$A$913),1)=$A47))","v":0},{"$f":"SUMPRODUCT(OFFSET(AC$295,1,0,AC$1391+COUNTA($A$909:$A$913),1)*OFFSET(AC$90,1,0,AC$1391+COUNTA($A$909:$A$913),1)*(OFFSET(AC$701,1,0,AC$1391+COUNTA($A$909:$A$913),1)=$A47))","v":0},{"$f":"SUMPRODUCT(OFFSET(AD$295,1,0,AD$1391+COUNTA($A$909:$A$913),1)*OFFSET(AD$90,1,0,AD$1391+COUNTA($A$909:$A$913),1)*(OFFSET(AD$701,1,0,AD$1391+COUNTA($A$909:$A$913),1)=$A47))","v":0},{"$f":"SUMPRODUCT(OFFSET(AE$295,1,0,AE$1391+COUNTA($A$909:$A$913),1)*OFFSET(AE$90,1,0,AE$1391+COUNTA($A$909:$A$913),1)*(OFFSET(AE$701,1,0,AE$1391+COUNTA($A$909:$A$913),1)=$A47))","v":0},{"$f":"SUMPRODUCT(OFFSET(AF$295,1,0,AF$1391+COUNTA($A$909:$A$913),1)*OFFSET(AF$90,1,0,AF$1391+COUNTA($A$909:$A$913),1)*(OFFSET(AF$701,1,0,AF$1391+COUNTA($A$909:$A$913),1)=$A47))","v":0}]
["Total",{"$f":"SUM(B42:B47)","v":209644605.11071306},327114284.48735988,278749026.84124309,259402384.54199237,278958418.95636642,275491363.7612294,257925171.74402258,250904844.14510602,245655890.91237789,243774938.60086915,237692067.53600433,283913912.79065067,242708989.33354968,243438067.12950814,268433948.41374847,243197522.75138357,242173990.71212426,238534251.24496126,228736346.99544424,219969791.81360191,210237672.65525401,208938595.11869153,214960852.49312717,212657716.10405457,202573781.98519364,195758301.94856504,135886344.76790699,83722698.251710981,38596178.859665334,357286.05340005626,0]
[]
[null,{"$f":"\"Unit Costs (\"&IF('Current Inputs'!$C$12=0,\"2020 Real \",\"Nominal \")&\"$/therm)\"","v":"Unit Costs (Nominal $/therm)"}]
["Type",2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
["Marginal",{"$f":"(MAX(OFFSET(B$295,1,0,B$1391+COUNTA($A$905:$A$913),1)*(OFFSET(B$90,1,0,B$1391+COUNTA($A$905:$A$913),1)>0))*SUM(B79:B83)+INDEX(OFFSET(B$295,1,0,B$1391+COUNTA($A$905:$A$913),1),MATCH($A$78,OFFSET(B$701,1,0,B$1391+COUNTA($A$905:$A$913),1),0))*B78)/B84","v":0.21955985230120764},{"$f":"(MAX(OFFSET(C$295,1,0,C$1391+COUNTA($A$905:$A$913),1)*(OFFSET(C$90,1,0,C$1391+COUNTA($A$905:$A$913),1)>0))*SUM(C79:C83)+INDEX(OFFSET(C$295,1,0,C$1391+COUNTA($A$905:$A$913),1),MATCH($A$78,OFFSET(C$701,1,0,C$1391+COUNTA($A$905:$A$913),1),0))*C78)/C84","v":0.34422420374442975},{"$f":"(MAX(OFFSET(D$295,1,0,D$1391+COUNTA($A$905:$A$913),1)*(OFFSET(D$90,1,0,D$1391+COUNTA($A$905:$A$913),1)>0))*SUM(D79:D83)+INDEX(OFFSET(D$295,1,0,D$1391+COUNTA($A$905:$A$913),1),MATCH($A$78,OFFSET(D$701,1,0,D$1391+COUNTA($A$905:$A$913),1),0))*D78)/D84","v":0.29688575086614705},{"$f":"(MAX(OFFSET(E$295,1,0,E$1391+COUNTA($A$905:$A$913),1)*(OFFSET(E$90,1,0,E$1391+COUNTA($A$905:$A$913),1)>0))*SUM(E79:E83)+INDEX(OFFSET(E$295,1,0,E$1391+COUNTA($A$905:$A$913),1),MATCH($A$78,OFFSET(E$701,1,0,E$1391+COUNTA($A$905:$A$913),1),0))*E78)/E84","v":0.29864687281461938},{"$f":"(MAX(OFFSET(F$295,1,0,F$1391+COUNTA($A$905:$A$913),1)*(OFFSET(F$90,1,0,F$1391+COUNTA($A$905:$A$913),1)>0))*SUM(F79:F83)+INDEX(OFFSET(F$295,1,0,F$1391+COUNTA($A$905:$A$913),1),MATCH($A$78,OFFSET(F$701,1,0,F$1391+COUNTA($A$905:$A$913),1),0))*F78)/F84","v":0.31138150704547046},{"$f":"(MAX(OFFSET(G$295,1,0,G$1391+COUNTA($A$905:$A$913),1)*(OFFSET(G$90,1,0,G$1391+COUNTA($A$905:$A$913),1)>0))*SUM(G79:G83)+INDEX(OFFSET(G$295,1,0,G$1391+COUNTA($A$905:$A$913),1),MATCH($A$78,OFFSET(G$701,1,0,G$1391+COUNTA($A$905:$A$913),1),0))*G78)/G84","v":0.31260809746725032},{"$f":"(MAX(OFFSET(H$295,1,0,H$1391+COUNTA($A$905:$A$913),1)*(OFFSET(H$90,1,0,H$1391+COUNTA($A$905:$A$913),1)>0))*SUM(H79:H83)+INDEX(OFFSET(H$295,1,0,H$1391+COUNTA($A$905:$A$913),1),MATCH($A$78,OFFSET(H$701,1,0,H$1391+COUNTA($A$905:$A$913),1),0))*H78)/H84","v":0.30366678448796958},{"$f":"(MAX(OFFSET(I$295,1,0,I$1391+COUNTA($A$905:$A$913),1)*(OFFSET(I$90,1,0,I$1391+COUNTA($A$905:$A$913),1)>0))*SUM(I79:I83)+INDEX(OFFSET(I$295,1,0,I$1391+COUNTA($A$905:$A$913),1),MATCH($A$78,OFFSET(I$701,1,0,I$1391+COUNTA($A$905:$A$913),1),0))*I78)/I84","v":0.30556202450929576},{"$f":"(MAX(OFFSET(J$295,1,0,J$1391+COUNTA($A$905:$A$913),1)*(OFFSET(J$90,1,0,J$1391+COUNTA($A$905:$A$913),1)>0))*SUM(J79:J83)+INDEX(OFFSET(J$295,1,0,J$1391+COUNTA($A$905:$A$913),1),MATCH($A$78,OFFSET(J$701,1,0,J$1391+COUNTA($A$905:$A$913),1),0))*J78)/J84","v":0.30885155457940022},{"$f":"(MAX(OFFSET(K$295,1,0,K$1391+COUNTA($A$905:$A$913),1)*(OFFSET(K$90,1,0,K$1391+COUNTA($A$905:$A$913),1)>0))*SUM(K79:K83)+INDEX(OFFSET(K$295,1,0,K$1391+COUNTA($A$905:$A$913),1),MATCH($A$78,OFFSET(K$701,1,0,K$1391+COUNTA($A$905:$A$913),1),0))*K78)/K84","v":0.31752785966065061},{"$f":"(MAX(OFFSET(L$295,1,0,L$1391+COUNTA($A$905:$A$913),1)*(OFFSET(L$90,1,0,L$1391+COUNTA($A$905:$A$913),1)>0))*SUM(L79:L83)+INDEX(OFFSET(L$295,1,0,L$1391+COUNTA($A$905:$A$913),1),MATCH($A$78,OFFSET(L$701,1,0,L$1391+COUNTA($A$905:$A$913),1),0))*L78)/L84","v":0.32869380445492663},{"$f":"(MAX(OFFSET(M$295,1,0,M$1391+COUNTA($A$905:$A$913),1)*(OFFSET(M$90,1,0,M$1391+COUNTA($A$905:$A$913),1)>0))*SUM(M79:M83)+INDEX(OFFSET(M$295,1,0,M$1391+COUNTA($A$905:$A$913),1),MATCH($A$78,OFFSET(M$701,1,0,M$1391+COUNTA($A$905:$A$913),1),0))*M78)/M84","v":0.41337120725307008},{"$f":"(MAX(OFFSET(N$295,1,0,N$1391+COUNTA($A$905:$A$913),1)*(OFFSET(N$90,1,0,N$1391+COUNTA($A$905:$A$913),1)>0))*SUM(N79:N83)+INDEX(OFFSET(N$295,1,0,N$1391+COUNTA($A$905:$A$913),1),MATCH($A$78,OFFSET(N$701,1,0,N$1391+COUNTA($A$905:$A$913),1),0))*N78)/N84","v":0.41765436944834405},{"$f":"(MAX(OFFSET(O$295,1,0,O$1391+COUNTA($A$905:$A$913),1)*(OFFSET(O$90,1,0,O$1391+COUNTA($A$905:$A$913),1)>0))*SUM(O79:O83)+INDEX(OFFSET(O$295,1,0,O$1391+COUNTA($A$905:$A$913),1),MATCH($A$78,OFFSET(O$701,1,0,O$1391+COUNTA($A$905:$A$913),1),0))*O78)/O84","v":0.49935718407400048},{"$f":"(MAX(OFFSET(P$295,1,0,P$1391+COUNTA($A$905:$A$913),1)*(OFFSET(P$90,1,0,P$1391+COUNTA($A$905:$A$913),1)>0))*SUM(P79:P83)+INDEX(OFFSET(P$295,1,0,P$1391+COUNTA($A$905:$A$913),1),MATCH($A$78,OFFSET(P$701,1,0,P$1391+COUNTA($A$905:$A$913),1),0))*P78)/P84","v":0.5169205390613556},{"$f":"(MAX(OFFSET(Q$295,1,0,Q$1391+COUNTA($A$905:$A$913),1)*(OFFSET(Q$90,1,0,Q$1391+COUNTA($A$905:$A$913),1)>0))*SUM(Q79:Q83)+INDEX(OFFSET(Q$295,1,0,Q$1391+COUNTA($A$905:$A$913),1),MATCH($A$78,OFFSET(Q$701,1,0,Q$1391+COUNTA($A$905:$A$913),1),0))*Q78)/Q84","v":0.46707351399626057},{"$f":"(MAX(OFFSET(R$295,1,0,R$1391+COUNTA($A$905:$A$913),1)*(OFFSET(R$90,1,0,R$1391+COUNTA($A$905:$A$913),1)>0))*SUM(R79:R83)+INDEX(OFFSET(R$295,1,0,R$1391+COUNTA($A$905:$A$913),1),MATCH($A$78,OFFSET(R$701,1,0,R$1391+COUNTA($A$905:$A$913),1),0))*R78)/R84","v":0.4810695244032801},{"$f":"(MAX(OFFSET(S$295,1,0,S$1391+COUNTA($A$905:$A$913),1)*(OFFSET(S$90,1,0,S$1391+COUNTA($A$905:$A$913),1)>0))*SUM(S79:S83)+INDEX(OFFSET(S$295,1,0,S$1391+COUNTA($A$905:$A$913),1),MATCH($A$78,OFFSET(S$701,1,0,S$1391+COUNTA($A$905:$A$913),1),0))*S78)/S84","v":0.50059322141680496},{"$f":"(MAX(OFFSET(T$295,1,0,T$1391+COUNTA($A$905:$A$913),1)*(OFFSET(T$90,1,0,T$1391+COUNTA($A$905:$A$913),1)>0))*SUM(T79:T83)+INDEX(OFFSET(T$295,1,0,T$1391+COUNTA($A$905:$A$913),1),MATCH($A$78,OFFSET(T$701,1,0,T$1391+COUNTA($A$905:$A$913),1),0))*T78)/T84","v":0.5257546254351918},{"$f":"(MAX(OFFSET(U$295,1,0,U$1391+COUNTA($A$905:$A$913),1)*(OFFSET(U$90,1,0,U$1391+COUNTA($A$905:$A$913),1)>0))*SUM(U79:U83)+INDEX(OFFSET(U$295,1,0,U$1391+COUNTA($A$905:$A$913),1),MATCH($A$78,OFFSET(U$701,1,0,U$1391+COUNTA($A$905:$A$913),1),0))*U78)/U84","v":0.55834509510555563},{"$f":"(MAX(OFFSET(V$295,1,0,V$1391+COUNTA($A$905:$A$913),1)*(OFFSET(V$90,1,0,V$1391+COUNTA($A$905:$A$913),1)>0))*SUM(V79:V83)+INDEX(OFFSET(V$295,1,0,V$1391+COUNTA($A$905:$A$913),1),MATCH($A$78,OFFSET(V$701,1,0,V$1391+COUNTA($A$905:$A$913),1),0))*V78)/V84","v":0.59534631394807569},{"$f":"(MAX(OFFSET(W$295,1,0,W$1391+COUNTA($A$905:$A$913),1)*(OFFSET(W$90,1,0,W$1391+COUNTA($A$905:$A$913),1)>0))*SUM(W79:W83)+INDEX(OFFSET(W$295,1,0,W$1391+COUNTA($A$905:$A$913),1),MATCH($A$78,OFFSET(W$701,1,0,W$1391+COUNTA($A$905:$A$913),1),0))*W78)/W84","v":0.66651145278677382},{"$f":"(MAX(OFFSET(X$295,1,0,X$1391+COUNTA($A$905:$A$913),1)*(OFFSET(X$90,1,0,X$1391+COUNTA($A$905:$A$913),1)>0))*SUM(X79:X83)+INDEX(OFFSET(X$295,1,0,X$1391+COUNTA($A$905:$A$913),1),MATCH($A$78,OFFSET(X$701,1,0,X$1391+COUNTA($A$905:$A$913),1),0))*X78)/X84","v":0.77614954760157895},{"$f":"(MAX(OFFSET(Y$295,1,0,Y$1391+COUNTA($A$905:$A$913),1)*(OFFSET(Y$90,1,0,Y$1391+COUNTA($A$905:$A$913),1)>0))*SUM(Y79:Y83)+INDEX(OFFSET(Y$295,1,0,Y$1391+COUNTA($A$905:$A$913),1),MATCH($A$78,OFFSET(Y$701,1,0,Y$1391+COUNTA($A$905:$A$913),1),0))*Y78)/Y84","v":0.93872865796760052},{"$f":"(MAX(OFFSET(Z$295,1,0,Z$1391+COUNTA($A$905:$A$913),1)*(OFFSET(Z$90,1,0,Z$1391+COUNTA($A$905:$A$913),1)>0))*SUM(Z79:Z83)+INDEX(OFFSET(Z$295,1,0,Z$1391+COUNTA($A$905:$A$913),1),MATCH($A$78,OFFSET(Z$701,1,0,Z$1391+COUNTA($A$905:$A$913),1),0))*Z78)/Z84","v":1.0674795560433086},{"$f":"(MAX(OFFSET(AA$295,1,0,AA$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AA$90,1,0,AA$1391+COUNTA($A$905:$A$913),1)>0))*SUM(AA79:AA83)+INDEX(OFFSET(AA$295,1,0,AA$1391+COUNTA($A$905:$A$913),1),MATCH($A$78,OFFSET(AA$701,1,0,AA$1391+COUNTA($A$905:$A$913),1),0))*AA78)/AA84","v":1.2044182909402785},{"$f":"(MAX(OFFSET(AB$295,1,0,AB$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AB$90,1,0,AB$1391+COUNTA($A$905:$A$913),1)>0))*SUM(AB79:AB83)+INDEX(OFFSET(AB$295,1,0,AB$1391+COUNTA($A$905:$A$913),1),MATCH($A$78,OFFSET(AB$701,1,0,AB$1391+COUNTA($A$905:$A$913),1),0))*AB78)/AB84","v":0.7739863371294684},{"$f":"(MAX(OFFSET(AC$295,1,0,AC$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AC$90,1,0,AC$1391+COUNTA($A$905:$A$913),1)>0))*SUM(AC79:AC83)+INDEX(OFFSET(AC$295,1,0,AC$1391+COUNTA($A$905:$A$913),1),MATCH($A$78,OFFSET(AC$701,1,0,AC$1391+COUNTA($A$905:$A$913),1),0))*AC78)/AC84","v":0.52299906340524327},{"$f":"(MAX(OFFSET(AD$295,1,0,AD$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AD$90,1,0,AD$1391+COUNTA($A$905:$A$913),1)>0))*SUM(AD79:AD83)+INDEX(OFFSET(AD$295,1,0,AD$1391+COUNTA($A$905:$A$913),1),MATCH($A$78,OFFSET(AD$701,1,0,AD$1391+COUNTA($A$905:$A$913),1),0))*AD78)/AD84","v":0.26275016887607183},{"$f":"(MAX(OFFSET(AE$295,1,0,AE$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AE$90,1,0,AE$1391+COUNTA($A$905:$A$913),1)>0))*SUM(AE79:AE83)+INDEX(OFFSET(AE$295,1,0,AE$1391+COUNTA($A$905:$A$913),1),MATCH($A$78,OFFSET(AE$701,1,0,AE$1391+COUNTA($A$905:$A$913),1),0))*AE78)/AE84","v":2.8485040296552583E-3},{"$f":"(MAX(OFFSET(AF$295,1,0,AF$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AF$90,1,0,AF$1391+COUNTA($A$905:$A$913),1)>0))*SUM(AF79:AF83)+INDEX(OFFSET(AF$295,1,0,AF$1391+COUNTA($A$905:$A$913),1),MATCH($A$78,OFFSET(AF$701,1,0,AF$1391+COUNTA($A$905:$A$913),1),0))*AF78)/AF84","v":0}]
["Average",{"$f":"SUMPRODUCT(OFFSET(B$295,1,0,B$1391+COUNTA($A$905:$A$913),1)*OFFSET(B$90,1,0,B$1391+COUNTA($A$905:$A$913),1))/B84","v":0.21955985230120764},{"$f":"SUMPRODUCT(OFFSET(C$295,1,0,C$1391+COUNTA($A$905:$A$913),1)*OFFSET(C$90,1,0,C$1391+COUNTA($A$905:$A$913),1))/C84","v":0.34404159284012065},{"$f":"SUMPRODUCT(OFFSET(D$295,1,0,D$1391+COUNTA($A$905:$A$913),1)*OFFSET(D$90,1,0,D$1391+COUNTA($A$905:$A$913),1))/D84","v":0.34190166193869237},{"$f":"SUMPRODUCT(OFFSET(E$295,1,0,E$1391+COUNTA($A$905:$A$913),1)*OFFSET(E$90,1,0,E$1391+COUNTA($A$905:$A$913),1))/E84","v":0.35775480275154847},{"$f":"SUMPRODUCT(OFFSET(F$295,1,0,F$1391+COUNTA($A$905:$A$913),1)*OFFSET(F$90,1,0,F$1391+COUNTA($A$905:$A$913),1))/F84","v":0.43130458202059241},{"$f":"SUMPRODUCT(OFFSET(G$295,1,0,G$1391+COUNTA($A$905:$A$913),1)*OFFSET(G$90,1,0,G$1391+COUNTA($A$905:$A$913),1))/G84","v":0.49236512617875494},{"$f":"SUMPRODUCT(OFFSET(H$295,1,0,H$1391+COUNTA($A$905:$A$913),1)*OFFSET(H$90,1,0,H$1391+COUNTA($A$905:$A$913),1))/H84","v":0.54400701835138177},{"$f":"SUMPRODUCT(OFFSET(I$295,1,0,I$1391+COUNTA($A$905:$A$913),1)*OFFSET(I$90,1,0,I$1391+COUNTA($A$905:$A$913),1))/I84","v":0.58379039643631414},{"$f":"SUMPRODUCT(OFFSET(J$295,1,0,J$1391+COUNTA($A$905:$A$913),1)*OFFSET(J$90,1,0,J$1391+COUNTA($A$905:$A$913),1))/J84","v":0.61567343058702939},{"$f":"SUMPRODUCT(OFFSET(K$295,1,0,K$1391+COUNTA($A$905:$A$913),1)*OFFSET(K$90,1,0,K$1391+COUNTA($A$905:$A$913),1))/K84","v":0.64310757582418832},{"$f":"SUMPRODUCT(OFFSET(L$295,1,0,L$1391+COUNTA($A$905:$A$913),1)*OFFSET(L$90,1,0,L$1391+COUNTA($A$905:$A$913),1))/L84","v":0.6607183600150931},{"$f":"SUMPRODUCT(OFFSET(M$295,1,0,M$1391+COUNTA($A$905:$A$913),1)*OFFSET(M$90,1,0,M$1391+COUNTA($A$905:$A$913),1))/M84","v":0.74316874727335946},{"$f":"SUMPRODUCT(OFFSET(N$295,1,0,N$1391+COUNTA($A$905:$A$913),1)*OFFSET(N$90,1,0,N$1391+COUNTA($A$905:$A$913),1))/N84","v":0.82404207469098545},{"$f":"SUMPRODUCT(OFFSET(O$295,1,0,O$1391+COUNTA($A$905:$A$913),1)*OFFSET(O$90,1,0,O$1391+COUNTA($A$905:$A$913),1))/O84","v":0.91782694699633727},{"$f":"SUMPRODUCT(OFFSET(P$295,1,0,P$1391+COUNTA($A$905:$A$913),1)*OFFSET(P$90,1,0,P$1391+COUNTA($A$905:$A$913),1))/P84","v":1.0091608387938924},{"$f":"SUMPRODUCT(OFFSET(Q$295,1,0,Q$1391+COUNTA($A$905:$A$913),1)*OFFSET(Q$90,1,0,Q$1391+COUNTA($A$905:$A$913),1))/Q84","v":0.95721665211488172},{"$f":"SUMPRODUCT(OFFSET(R$295,1,0,R$1391+COUNTA($A$905:$A$913),1)*OFFSET(R$90,1,0,R$1391+COUNTA($A$905:$A$913),1))/R84","v":0.99347609506016521},{"$f":"SUMPRODUCT(OFFSET(S$295,1,0,S$1391+COUNTA($A$905:$A$913),1)*OFFSET(S$90,1,0,S$1391+COUNTA($A$905:$A$913),1))/S84","v":1.0423021834546085},{"$f":"SUMPRODUCT(OFFSET(T$295,1,0,T$1391+COUNTA($A$905:$A$913),1)*OFFSET(T$90,1,0,T$1391+COUNTA($A$905:$A$913),1))/T84","v":1.1058559507654129},{"$f":"SUMPRODUCT(OFFSET(U$295,1,0,U$1391+COUNTA($A$905:$A$913),1)*OFFSET(U$90,1,0,U$1391+COUNTA($A$905:$A$913),1))/U84","v":1.1821852569597857},{"$f":"SUMPRODUCT(OFFSET(V$295,1,0,V$1391+COUNTA($A$905:$A$913),1)*OFFSET(V$90,1,0,V$1391+COUNTA($A$905:$A$913),1))/V84","v":1.2724138338961635},{"$f":"SUMPRODUCT(OFFSET(W$295,1,0,W$1391+COUNTA($A$905:$A$913),1)*OFFSET(W$90,1,0,W$1391+COUNTA($A$905:$A$913),1))/W84","v":1.3899947690286529},{"$f":"SUMPRODUCT(OFFSET(X$295,1,0,X$1391+COUNTA($A$905:$A$913),1)*OFFSET(X$90,1,0,X$1391+COUNTA($A$905:$A$913),1))/X84","v":1.542893034816947},{"$f":"SUMPRODUCT(OFFSET(Y$295,1,0,Y$1391+COUNTA($A$905:$A$913),1)*OFFSET(Y$90,1,0,Y$1391+COUNTA($A$905:$A$913),1))/Y84","v":1.7484352704987025},{"$f":"SUMPRODUCT(OFFSET(Z$295,1,0,Z$1391+COUNTA($A$905:$A$913),1)*OFFSET(Z$90,1,0,Z$1391+COUNTA($A$905:$A$913),1))/Z84","v":1.9468880929689951},{"$f":"SUMPRODUCT(OFFSET(AA$295,1,0,AA$1391+COUNTA($A$905:$A$913),1)*OFFSET(AA$90,1,0,AA$1391+COUNTA($A$905:$A$913),1))/AA84","v":2.1465185862019709},{"$f":"SUMPRODUCT(OFFSET(AB$295,1,0,AB$1391+COUNTA($A$905:$A$913),1)*OFFSET(AB$90,1,0,AB$1391+COUNTA($A$905:$A$913),1))/AB84","v":1.9317325181923886},{"$f":"SUMPRODUCT(OFFSET(AC$295,1,0,AC$1391+COUNTA($A$905:$A$913),1)*OFFSET(AC$90,1,0,AC$1391+COUNTA($A$905:$A$913),1))/AC84","v":1.8684353914429335},{"$f":"SUMPRODUCT(OFFSET(AD$295,1,0,AD$1391+COUNTA($A$905:$A$913),1)*OFFSET(AD$90,1,0,AD$1391+COUNTA($A$905:$A$913),1))/AD84","v":1.8031117175832367},{"$f":"SUMPRODUCT(OFFSET(AE$295,1,0,AE$1391+COUNTA($A$905:$A$913),1)*OFFSET(AE$90,1,0,AE$1391+COUNTA($A$905:$A$913),1))/AE84","v":1.7370248349299715},{"$f":"SUMPRODUCT(OFFSET(AF$295,1,0,AF$1391+COUNTA($A$905:$A$913),1)*OFFSET(AF$90,1,0,AF$1391+COUNTA($A$905:$A$913),1))/AF84","v":1.7335223178737986}]
[]
[null,"Selected Gas By Type (%)"]
["Type",2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
["H2",{"$f":"B65/SUM(B$65:B$69)","v":0},{"$f":"C65/SUM(C$65:C$69)","v":0},0,0,0,0,2.863483762946636E-3,8.2293740746399707E-3,1.0923205770478211E-2,1.1785438262645845E-2,1.2179643588078774E-2,2.9004013691506306E-2,3.0000000000000006E-2,0.03,0.03,3.0000000000000002E-2,3.0000000000000002E-2,0.03,0.03,0.03,0.03,3.0000000000000006E-2,3.0000000000000002E-2,3.0000000000000009E-2,2.9999999999999992E-2,0.03,{"$f":"AB65/SUM(AB$65:AB$69)","v":2.9999999999999995E-2},3.0000000000000002E-2,0.03,0.03,2.7964500170110138E-2]
["SNG",{"$f":"B66/SUM(B$65:B$69)","v":0},0,0,0,0,0,0,0,0,0,0,0,1.3399516607554025E-2,2.6817684462716537E-2,3.8914602533236843E-2,5.0197578611582493E-2,5.7445597088664133E-2,6.1833388283456248E-2,6.7266329713464079E-2,7.3632602326679272E-2,8.1344187890479647E-2,8.9754555127010416E-2,9.9213435860614527E-2,0.13087656654800894,0.18496678143918327,0.2604505095205546,{"$f":"AB66/SUM(AB$65:AB$69)","v":0.28701548356297124},0.31504153500190046,0.34385920909410672,0.37266317558133105,0.37344519190143621]
["Biomethane",0,2.5876690490985184E-2,4.6175891348434576E-2,7.2672081612013689E-2,8.8181065942498346E-2,0.10521764445821472,0.11364764994758741,0.11689533341746619,0.12066194352027282,0.1248947039846721,0.12907224548392848,0.13439846471934799,0.14024374341865964,0.14694090638067528,0.15471288535641983,0.16369308028483065,0.17476768287233624,0.18811673204068027,0.20464545892357922,0.22401367458383192,0.24747475791415219,0.27306175619646172,0.30183866430007661,0.33818579019587403,0.3745837950335924,0.41452617443067846,{"$f":"AB67/SUM(AB$65:AB$69)","v":0.45745604349562868},0.50331871764219105,0.55039926546310081,0.59733682441866898,0.59859030792845369]
["NG",1,0.97412330950901482,0.95382410865156553,0.92669987659744335,0.90197916138781631,0.8823259886432917,0.86824169505915882,0.85665776038824515,0.84701653816610523,0.83850917530529256,0.83094416340503396,0.80253090363876534,0.77610178998761548,0.74915186345379803,0.72164031183602662,0.69277033870747484,0.66438769814832743,0.63567533020387523,0.60508738234862824,0.56773245932132232,0.52265951022695212,0.46135880671874396,0.38248470214977165,0.28187809507980854,0.15581051869254761,0,{"$f":"AB68/SUM(AB$65:AB$69)","v":0},0,0,0,0]
["NG w/ DAC",0,0,0,6.2804179054299172E-4,9.8397726696852691E-3,1.245636689849353E-2,1.5247171230307176E-2,1.8217532119648758E-2,2.139831254314371E-2,2.481068244738948E-2,2.78039475229588E-2,3.406661795038024E-2,4.0254949986170824E-2,4.7089545702810147E-2,5.47322002743168E-2,6.3339002396111982E-2,7.339902189067235E-2,8.437454947198833E-2,9.3000829014328421E-2,0.10462126376816655,0.11852154396841602,0.14582488195778401,0.18646319768953726,0.21905954817630852,0.25463890483467672,0.29502331604876697,{"$f":"AB69/SUM(AB$65:AB$69)","v":0.2255284729414001},0.15163974735590854,7.5741525442792487E-2,0,0]
[]
[null,"Selected Gas By Type (therms/yr)"]
["Type",2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
["H2",{"$f":"B74+B81","v":0},{"$f":"C74+C81","v":0},0,0,0,0,2582252.4631546736,7246316.5658750534,9358420.9905612469,9796964.6073871851,9796964.6073871851,22545606.045910239,22391514.234948993,21412638.181766998,20376551.962537143,19296098.696119994,18108385.179361869,16823386.649479158,15464601.731224563,14127532.724224342,12788215.432681296,11589907.58149177,10484940.773560219,9484784.4247415327,8579500.8845467232,7767578.7073245049,7048643.5329187252,6421597.1778180758,5883424.8976301467,5428681.8892363505,5049749.1903105546]
["SNG",{"$f":"B75+B76+B82+B83","v":0},{"$f":"C75+C76+C82+C83","v":0},0,0,0,0,0,0,0,0,0,0,10001182.228649378,19141245.809098125,26431514.020666003,32287247.706511259,34674899.964665294,34674899.964665294,34674899.964665294,34674899.964665294,34674899.964665294,34674899.964665294,34674899.964665294,41377867.331940114,52897422.165641129,67435661.068789274,67435661.068789274,67435661.068789274,67435661.068789274,67435661.068789274,67435661.068789274]
["Biomethane",{"$f":"B77+B80","v":0},{"$f":"C77+C80","v":24603522.571159244},43451583.375408702,68139767.660766751,82147107.011513576,96785253.115054041,102485974.53435841,102931350.95496692,103376727.37557529,103822103.79618371,103822103.79618371,104471569.72708696,104675659.2373817,104879748.74767658,105083838.25797135,105287927.7682662,105492017.27856095,105492017.27856095,105492017.27856095,105492017.27856095,105492017.27856095,105492017.27856095,105492017.27856095,106920643.85062441,107124733.36091918,107328822.87121405,107481486.08600169,107737001.89180355,107941091.4020984,108091720.01651941,108091720.01651941]
["NG",{"$f":"B78","v":954840344.96027923},{"$f":"C78","v":926195134.61147082},897549924.26266241,868904713.91385412,840259503.56504571,811614293.21623731,782969082.86742902,754323872.51862061,725678662.1698122,697033451.82100379,668388241.47219539,623829025.37404907,579269809.27590275,534710593.17775643,490151377.07961011,445592160.98146367,401032944.88331729,356473728.78517097,311914512.68702453,267355296.58887821,222796080.49073187,178236864.39258555,133677648.29443921,89118432.196292669,44559216.098146543,0,0,0,0,0,0]
["NG w/ DAC",{"$f":"B79","v":0},{"$f":"C79","v":0},0,588872.93083643913,9166467.3116186801,11458084.13952335,13749700.967428019,16041317.795332691,18332934.62323736,20624551.451142032,22364717.642041087,26480905.566898409,30045642.854750119,33610380.142601825,37175117.430453531,40739854.718305245,44304592.006156951,47315522.304762244,47940692.712676764,49268010.917815983,50522634.589403749,56336563.499088764,65168519.474114954,69257753.021118924,72822490.308970615,76387227.596822336,52988993.742914528,32458979.122191608,14853985.885820419,0,0]
[null,{"$f":"SUM(B65:B69)=B84","v":true},{"$f":"SUM(C65:C69)=C84","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[]
[null,"Selected Gas By Type (therms/yr)"]
["Type",2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
["Vintaged H2",{"$f":"SUMPRODUCT(B$91:B$290*(B$702:B$901=$A74))","v":0},{"$f":"SUMPRODUCT(C$91:C$290*(C$702:C$901=$A74))","v":0},{"$f":"SUMPRODUCT(D$91:D$290*(D$702:D$901=$A74))","v":0},{"$f":"SUMPRODUCT(E$91:E$290*(E$702:E$901=$A74))","v":0},{"$f":"SUMPRODUCT(F$91:F$290*(F$702:F$901=$A74))","v":0},{"$f":"SUMPRODUCT(G$91:G$290*(G$702:G$901=$A74))","v":0},{"$f":"SUMPRODUCT(H$91:H$290*(H$702:H$901=$A74))","v":0},{"$f":"SUMPRODUCT(I$91:I$290*(I$702:I$901=$A74))","v":2582252.4631546736},{"$f":"SUMPRODUCT(J$91:J$290*(J$702:J$901=$A74))","v":7246316.5658750534},{"$f":"SUMPRODUCT(K$91:K$290*(K$702:K$901=$A74))","v":9358420.9905612469},{"$f":"SUMPRODUCT(L$91:L$290*(L$702:L$901=$A74))","v":9796964.6073871851},{"$f":"SUMPRODUCT(M$91:M$290*(M$702:M$901=$A74))","v":9796964.6073871851},{"$f":"SUMPRODUCT(N$91:N$290*(N$702:N$901=$A74))","v":22391514.234948993},{"$f":"SUMPRODUCT(O$91:O$290*(O$702:O$901=$A74))","v":21412638.181766998},{"$f":"SUMPRODUCT(P$91:P$290*(P$702:P$901=$A74))","v":20376551.962537143},{"$f":"SUMPRODUCT(Q$91:Q$290*(Q$702:Q$901=$A74))","v":19296098.696119994},{"$f":"SUMPRODUCT(R$91:R$290*(R$702:R$901=$A74))","v":18108385.179361869},{"$f":"SUMPRODUCT(S$91:S$290*(S$702:S$901=$A74))","v":16823386.649479158},{"$f":"SUMPRODUCT(T$91:T$290*(T$702:T$901=$A74))","v":15464601.731224563},{"$f":"SUMPRODUCT(U$91:U$290*(U$702:U$901=$A74))","v":14127532.724224342},{"$f":"SUMPRODUCT(V$91:V$290*(V$702:V$901=$A74))","v":12788215.432681296},{"$f":"SUMPRODUCT(W$91:W$290*(W$702:W$901=$A74))","v":11589907.58149177},{"$f":"SUMPRODUCT(X$91:X$290*(X$702:X$901=$A74))","v":10484940.773560219},{"$f":"SUMPRODUCT(Y$91:Y$290*(Y$702:Y$901=$A74))","v":9484784.4247415327},{"$f":"SUMPRODUCT(Z$91:Z$290*(Z$702:Z$901=$A74))","v":8579500.8845467232},{"$f":"SUMPRODUCT(AA$91:AA$290*(AA$702:AA$901=$A74))","v":7767578.7073245049},{"$f":"SUMPRODUCT(AB$91:AB$290*(AB$702:AB$901=$A74))","v":7048643.5329187252},{"$f":"SUMPRODUCT(AC$91:AC$290*(AC$702:AC$901=$A74))","v":6421597.1778180758},{"$f":"SUMPRODUCT(AD$91:AD$290*(AD$702:AD$901=$A74))","v":5883424.8976301467},{"$f":"SUMPRODUCT(AE$91:AE$290*(AE$702:AE$901=$A74))","v":5428681.8892363505},{"$f":"SUMPRODUCT(AF$91:AF$290*(AF$702:AF$901=$A74))","v":5049749.1903105546}]
["Vintaged SNG-WasteCO2",{"$f":"SUMPRODUCT(B$91:B$290*(B$702:B$901=$A75))","v":0},{"$f":"SUMPRODUCT(C$91:C$290*(C$702:C$901=$A75))","v":0},{"$f":"SUMPRODUCT(D$91:D$290*(D$702:D$901=$A75))","v":0},{"$f":"SUMPRODUCT(E$91:E$290*(E$702:E$901=$A75))","v":0},{"$f":"SUMPRODUCT(F$91:F$290*(F$702:F$901=$A75))","v":0},{"$f":"SUMPRODUCT(G$91:G$290*(G$702:G$901=$A75))","v":0},{"$f":"SUMPRODUCT(H$91:H$290*(H$702:H$901=$A75))","v":0},{"$f":"SUMPRODUCT(I$91:I$290*(I$702:I$901=$A75))","v":0},{"$f":"SUMPRODUCT(J$91:J$290*(J$702:J$901=$A75))","v":0},{"$f":"SUMPRODUCT(K$91:K$290*(K$702:K$901=$A75))","v":0},{"$f":"SUMPRODUCT(L$91:L$290*(L$702:L$901=$A75))","v":0},{"$f":"SUMPRODUCT(M$91:M$290*(M$702:M$901=$A75))","v":0},{"$f":"SUMPRODUCT(N$91:N$290*(N$702:N$901=$A75))","v":0},{"$f":"SUMPRODUCT(O$91:O$290*(O$702:O$901=$A75))","v":10001182.228649378},{"$f":"SUMPRODUCT(P$91:P$290*(P$702:P$901=$A75))","v":19141245.809098125},{"$f":"SUMPRODUCT(Q$91:Q$290*(Q$702:Q$901=$A75))","v":26431514.020666003},{"$f":"SUMPRODUCT(R$91:R$290*(R$702:R$901=$A75))","v":32287247.706511259},{"$f":"SUMPRODUCT(S$91:S$290*(S$702:S$901=$A75))","v":34674899.964665294},{"$f":"SUMPRODUCT(T$91:T$290*(T$702:T$901=$A75))","v":34674899.964665294},{"$f":"SUMPRODUCT(U$91:U$290*(U$702:U$901=$A75))","v":34674899.964665294},{"$f":"SUMPRODUCT(V$91:V$290*(V$702:V$901=$A75))","v":34674899.964665294},{"$f":"SUMPRODUCT(W$91:W$290*(W$702:W$901=$A75))","v":34674899.964665294},{"$f":"SUMPRODUCT(X$91:X$290*(X$702:X$901=$A75))","v":34674899.964665294},{"$f":"SUMPRODUCT(Y$91:Y$290*(Y$702:Y$901=$A75))","v":34674899.964665294},{"$f":"SUMPRODUCT(Z$91:Z$290*(Z$702:Z$901=$A75))","v":41377867.331940114},{"$f":"SUMPRODUCT(AA$91:AA$290*(AA$702:AA$901=$A75))","v":52897422.165641129},{"$f":"SUMPRODUCT(AB$91:AB$290*(AB$702:AB$901=$A75))","v":67435661.068789274},{"$f":"SUMPRODUCT(AC$91:AC$290*(AC$702:AC$901=$A75))","v":67435661.068789274},{"$f":"SUMPRODUCT(AD$91:AD$290*(AD$702:AD$901=$A75))","v":67435661.068789274},{"$f":"SUMPRODUCT(AE$91:AE$290*(AE$702:AE$901=$A75))","v":67435661.068789274},{"$f":"SUMPRODUCT(AF$91:AF$290*(AF$702:AF$901=$A75))","v":67435661.068789274}]
["Vintaged SNG-DAC",{"$f":"SUMPRODUCT(B$91:B$290*(B$702:B$901=$A76))","v":0},{"$f":"SUMPRODUCT(C$91:C$290*(C$702:C$901=$A76))","v":0},{"$f":"SUMPRODUCT(D$91:D$290*(D$702:D$901=$A76))","v":0},{"$f":"SUMPRODUCT(E$91:E$290*(E$702:E$901=$A76))","v":0},{"$f":"SUMPRODUCT(F$91:F$290*(F$702:F$901=$A76))","v":0},{"$f":"SUMPRODUCT(G$91:G$290*(G$702:G$901=$A76))","v":0},{"$f":"SUMPRODUCT(H$91:H$290*(H$702:H$901=$A76))","v":0},{"$f":"SUMPRODUCT(I$91:I$290*(I$702:I$901=$A76))","v":0},{"$f":"SUMPRODUCT(J$91:J$290*(J$702:J$901=$A76))","v":0},{"$f":"SUMPRODUCT(K$91:K$290*(K$702:K$901=$A76))","v":0},{"$f":"SUMPRODUCT(L$91:L$290*(L$702:L$901=$A76))","v":0},{"$f":"SUMPRODUCT(M$91:M$290*(M$702:M$901=$A76))","v":0},{"$f":"SUMPRODUCT(N$91:N$290*(N$702:N$901=$A76))","v":0},{"$f":"SUMPRODUCT(O$91:O$290*(O$702:O$901=$A76))","v":0},{"$f":"SUMPRODUCT(P$91:P$290*(P$702:P$901=$A76))","v":0},{"$f":"SUMPRODUCT(Q$91:Q$290*(Q$702:Q$901=$A76))","v":0},{"$f":"SUMPRODUCT(R$91:R$290*(R$702:R$901=$A76))","v":0},{"$f":"SUMPRODUCT(S$91:S$290*(S$702:S$901=$A76))","v":0},{"$f":"SUMPRODUCT(T$91:T$290*(T$702:T$901=$A76))","v":0},{"$f":"SUMPRODUCT(U$91:U$290*(U$702:U$901=$A76))","v":0},{"$f":"SUMPRODUCT(V$91:V$290*(V$702:V$901=$A76))","v":0},{"$f":"SUMPRODUCT(W$91:W$290*(W$702:W$901=$A76))","v":0},{"$f":"SUMPRODUCT(X$91:X$290*(X$702:X$901=$A76))","v":0},{"$f":"SUMPRODUCT(Y$91:Y$290*(Y$702:Y$901=$A76))","v":0},{"$f":"SUMPRODUCT(Z$91:Z$290*(Z$702:Z$901=$A76))","v":0},{"$f":"SUMPRODUCT(AA$91:AA$290*(AA$702:AA$901=$A76))","v":0},{"$f":"SUMPRODUCT(AB$91:AB$290*(AB$702:AB$901=$A76))","v":0},{"$f":"SUMPRODUCT(AC$91:AC$290*(AC$702:AC$901=$A76))","v":0},{"$f":"SUMPRODUCT(AD$91:AD$290*(AD$702:AD$901=$A76))","v":0},{"$f":"SUMPRODUCT(AE$91:AE$290*(AE$702:AE$901=$A76))","v":0},{"$f":"SUMPRODUCT(AF$91:AF$290*(AF$702:AF$901=$A76))","v":0}]
["Vintaged Biomethane",{"$f":"SUMPRODUCT(B$91:B$290*(B$702:B$901=$A77))","v":0},{"$f":"SUMPRODUCT(C$91:C$290*(C$702:C$901=$A77))","v":0},{"$f":"SUMPRODUCT(D$91:D$290*(D$702:D$901=$A77))","v":24603522.571159244},{"$f":"SUMPRODUCT(E$91:E$290*(E$702:E$901=$A77))","v":43451583.375408702},{"$f":"SUMPRODUCT(F$91:F$290*(F$702:F$901=$A77))","v":68139767.660766751},{"$f":"SUMPRODUCT(G$91:G$290*(G$702:G$901=$A77))","v":82147107.011513576},{"$f":"SUMPRODUCT(H$91:H$290*(H$702:H$901=$A77))","v":96785253.115054041},{"$f":"SUMPRODUCT(I$91:I$290*(I$702:I$901=$A77))","v":102485974.53435841},{"$f":"SUMPRODUCT(J$91:J$290*(J$702:J$901=$A77))","v":102931350.95496692},{"$f":"SUMPRODUCT(K$91:K$290*(K$702:K$901=$A77))","v":103376727.37557529},{"$f":"SUMPRODUCT(L$91:L$290*(L$702:L$901=$A77))","v":103822103.79618371},{"$f":"SUMPRODUCT(M$91:M$290*(M$702:M$901=$A77))","v":103822103.79618371},{"$f":"SUMPRODUCT(N$91:N$290*(N$702:N$901=$A77))","v":104471569.72708696},{"$f":"SUMPRODUCT(O$91:O$290*(O$702:O$901=$A77))","v":104675659.2373817},{"$f":"SUMPRODUCT(P$91:P$290*(P$702:P$901=$A77))","v":104879748.74767658},{"$f":"SUMPRODUCT(Q$91:Q$290*(Q$702:Q$901=$A77))","v":105083838.25797135},{"$f":"SUMPRODUCT(R$91:R$290*(R$702:R$901=$A77))","v":105287927.7682662},{"$f":"SUMPRODUCT(S$91:S$290*(S$702:S$901=$A77))","v":105492017.27856095},{"$f":"SUMPRODUCT(T$91:T$290*(T$702:T$901=$A77))","v":105492017.27856095},{"$f":"SUMPRODUCT(U$91:U$290*(U$702:U$901=$A77))","v":105492017.27856095},{"$f":"SUMPRODUCT(V$91:V$290*(V$702:V$901=$A77))","v":105492017.27856095},{"$f":"SUMPRODUCT(W$91:W$290*(W$702:W$901=$A77))","v":105492017.27856095},{"$f":"SUMPRODUCT(X$91:X$290*(X$702:X$901=$A77))","v":105492017.27856095},{"$f":"SUMPRODUCT(Y$91:Y$290*(Y$702:Y$901=$A77))","v":105492017.27856095},{"$f":"SUMPRODUCT(Z$91:Z$290*(Z$702:Z$901=$A77))","v":106920643.85062441},{"$f":"SUMPRODUCT(AA$91:AA$290*(AA$702:AA$901=$A77))","v":107124733.36091918},{"$f":"SUMPRODUCT(AB$91:AB$290*(AB$702:AB$901=$A77))","v":107328822.87121405},{"$f":"SUMPRODUCT(AC$91:AC$290*(AC$702:AC$901=$A77))","v":107481486.08600169},{"$f":"SUMPRODUCT(AD$91:AD$290*(AD$702:AD$901=$A77))","v":107737001.89180355},{"$f":"SUMPRODUCT(AE$91:AE$290*(AE$702:AE$901=$A77))","v":107941091.4020984},{"$f":"SUMPRODUCT(AF$91:AF$290*(AF$702:AF$901=$A77))","v":108091720.01651941}]
["NG w/o DAC",{"$f":"SUMPRODUCT(B$91:B$290*(B$702:B$901=$A78))","v":954840344.96027923},{"$f":"SUMPRODUCT(C$91:C$290*(C$702:C$901=$A78))","v":926195134.61147082},{"$f":"SUMPRODUCT(D$91:D$290*(D$702:D$901=$A78))","v":897549924.26266241},{"$f":"SUMPRODUCT(E$91:E$290*(E$702:E$901=$A78))","v":868904713.91385412},{"$f":"SUMPRODUCT(F$91:F$290*(F$702:F$901=$A78))","v":840259503.56504571},{"$f":"SUMPRODUCT(G$91:G$290*(G$702:G$901=$A78))","v":811614293.21623731},{"$f":"SUMPRODUCT(H$91:H$290*(H$702:H$901=$A78))","v":782969082.86742902},{"$f":"SUMPRODUCT(I$91:I$290*(I$702:I$901=$A78))","v":754323872.51862061},{"$f":"SUMPRODUCT(J$91:J$290*(J$702:J$901=$A78))","v":725678662.1698122},{"$f":"SUMPRODUCT(K$91:K$290*(K$702:K$901=$A78))","v":697033451.82100379},{"$f":"SUMPRODUCT(L$91:L$290*(L$702:L$901=$A78))","v":668388241.47219539},{"$f":"SUMPRODUCT(M$91:M$290*(M$702:M$901=$A78))","v":623829025.37404907},{"$f":"SUMPRODUCT(N$91:N$290*(N$702:N$901=$A78))","v":579269809.27590275},{"$f":"SUMPRODUCT(O$91:O$290*(O$702:O$901=$A78))","v":534710593.17775643},{"$f":"SUMPRODUCT(P$91:P$290*(P$702:P$901=$A78))","v":490151377.07961011},{"$f":"SUMPRODUCT(Q$91:Q$290*(Q$702:Q$901=$A78))","v":445592160.98146367},{"$f":"SUMPRODUCT(R$91:R$290*(R$702:R$901=$A78))","v":401032944.88331729},{"$f":"SUMPRODUCT(S$91:S$290*(S$702:S$901=$A78))","v":356473728.78517097},{"$f":"SUMPRODUCT(T$91:T$290*(T$702:T$901=$A78))","v":311914512.68702453},{"$f":"SUMPRODUCT(U$91:U$290*(U$702:U$901=$A78))","v":267355296.58887821},{"$f":"SUMPRODUCT(V$91:V$290*(V$702:V$901=$A78))","v":222796080.49073187},{"$f":"SUMPRODUCT(W$91:W$290*(W$702:W$901=$A78))","v":178236864.39258555},{"$f":"SUMPRODUCT(X$91:X$290*(X$702:X$901=$A78))","v":133677648.29443921},{"$f":"SUMPRODUCT(Y$91:Y$290*(Y$702:Y$901=$A78))","v":89118432.196292669},{"$f":"SUMPRODUCT(Z$91:Z$290*(Z$702:Z$901=$A78))","v":44559216.098146543},{"$f":"SUMPRODUCT(AA$91:AA$290*(AA$702:AA$901=$A78))","v":0},{"$f":"SUMPRODUCT(AB$91:AB$290*(AB$702:AB$901=$A78))","v":0},{"$f":"SUMPRODUCT(AC$91:AC$290*(AC$702:AC$901=$A78))","v":0},{"$f":"SUMPRODUCT(AD$91:AD$290*(AD$702:AD$901=$A78))","v":0},{"$f":"SUMPRODUCT(AE$91:AE$290*(AE$702:AE$901=$A78))","v":0},{"$f":"SUMPRODUCT(AF$91:AF$290*(AF$702:AF$901=$A78))","v":0}]
["NG w/ DAC",{"$f":"SUMPRODUCT(B$91:B$290*(B$702:B$901=$A79))","v":0},{"$f":"SUMPRODUCT(C$91:C$290*(C$702:C$901=$A79))","v":0},{"$f":"SUMPRODUCT(D$91:D$290*(D$702:D$901=$A79))","v":0},{"$f":"SUMPRODUCT(E$91:E$290*(E$702:E$901=$A79))","v":588872.93083643913},{"$f":"SUMPRODUCT(F$91:F$290*(F$702:F$901=$A79))","v":9166467.3116186801},{"$f":"SUMPRODUCT(G$91:G$290*(G$702:G$901=$A79))","v":11458084.13952335},{"$f":"SUMPRODUCT(H$91:H$290*(H$702:H$901=$A79))","v":13749700.967428019},{"$f":"SUMPRODUCT(I$91:I$290*(I$702:I$901=$A79))","v":16041317.795332691},{"$f":"SUMPRODUCT(J$91:J$290*(J$702:J$901=$A79))","v":18332934.62323736},{"$f":"SUMPRODUCT(K$91:K$290*(K$702:K$901=$A79))","v":20624551.451142032},{"$f":"SUMPRODUCT(L$91:L$290*(L$702:L$901=$A79))","v":22364717.642041087},{"$f":"SUMPRODUCT(M$91:M$290*(M$702:M$901=$A79))","v":26480905.566898409},{"$f":"SUMPRODUCT(N$91:N$290*(N$702:N$901=$A79))","v":30045642.854750119},{"$f":"SUMPRODUCT(O$91:O$290*(O$702:O$901=$A79))","v":33610380.142601825},{"$f":"SUMPRODUCT(P$91:P$290*(P$702:P$901=$A79))","v":37175117.430453531},{"$f":"SUMPRODUCT(Q$91:Q$290*(Q$702:Q$901=$A79))","v":40739854.718305245},{"$f":"SUMPRODUCT(R$91:R$290*(R$702:R$901=$A79))","v":44304592.006156951},{"$f":"SUMPRODUCT(S$91:S$290*(S$702:S$901=$A79))","v":47315522.304762244},{"$f":"SUMPRODUCT(T$91:T$290*(T$702:T$901=$A79))","v":47940692.712676764},{"$f":"SUMPRODUCT(U$91:U$290*(U$702:U$901=$A79))","v":49268010.917815983},{"$f":"SUMPRODUCT(V$91:V$290*(V$702:V$901=$A79))","v":50522634.589403749},{"$f":"SUMPRODUCT(W$91:W$290*(W$702:W$901=$A79))","v":56336563.499088764},{"$f":"SUMPRODUCT(X$91:X$290*(X$702:X$901=$A79))","v":65168519.474114954},{"$f":"SUMPRODUCT(Y$91:Y$290*(Y$702:Y$901=$A79))","v":69257753.021118924},{"$f":"SUMPRODUCT(Z$91:Z$290*(Z$702:Z$901=$A79))","v":72822490.308970615},{"$f":"SUMPRODUCT(AA$91:AA$290*(AA$702:AA$901=$A79))","v":76387227.596822336},{"$f":"SUMPRODUCT(AB$91:AB$290*(AB$702:AB$901=$A79))","v":52988993.742914528},{"$f":"SUMPRODUCT(AC$91:AC$290*(AC$702:AC$901=$A79))","v":32458979.122191608},{"$f":"SUMPRODUCT(AD$91:AD$290*(AD$702:AD$901=$A79))","v":14853985.885820419},{"$f":"SUMPRODUCT(AE$91:AE$290*(AE$702:AE$901=$A79))","v":0},{"$f":"SUMPRODUCT(AF$91:AF$290*(AF$702:AF$901=$A79))","v":0}]
["Biomethane",{"$f":"SUMPRODUCT(B$91:B$290*(B$702:B$901=$A80))","v":0},{"$f":"SUMPRODUCT(C$91:C$290*(C$702:C$901=$A80))","v":24603522.571159244},{"$f":"SUMPRODUCT(D$91:D$290*(D$702:D$901=$A80))","v":18848060.804249458},{"$f":"SUMPRODUCT(E$91:E$290*(E$702:E$901=$A80))","v":24688184.285358045},{"$f":"SUMPRODUCT(F$91:F$290*(F$702:F$901=$A80))","v":14007339.350746827},{"$f":"SUMPRODUCT(G$91:G$290*(G$702:G$901=$A80))","v":14638146.103540465},{"$f":"SUMPRODUCT(H$91:H$290*(H$702:H$901=$A80))","v":5700721.4193043737},{"$f":"SUMPRODUCT(I$91:I$290*(I$702:I$901=$A80))","v":445376.42060850002},{"$f":"SUMPRODUCT(J$91:J$290*(J$702:J$901=$A80))","v":445376.42060837173},{"$f":"SUMPRODUCT(K$91:K$290*(K$702:K$901=$A80))","v":445376.42060842237},{"$f":"SUMPRODUCT(L$91:L$290*(L$702:L$901=$A80))","v":0},{"$f":"SUMPRODUCT(M$91:M$290*(M$702:M$901=$A80))","v":649465.93090325361},{"$f":"SUMPRODUCT(N$91:N$290*(N$702:N$901=$A80))","v":204089.51029473357},{"$f":"SUMPRODUCT(O$91:O$290*(O$702:O$901=$A80))","v":204089.51029488313},{"$f":"SUMPRODUCT(P$91:P$290*(P$702:P$901=$A80))","v":204089.51029476445},{"$f":"SUMPRODUCT(Q$91:Q$290*(Q$702:Q$901=$A80))","v":204089.51029485438},{"$f":"SUMPRODUCT(R$91:R$290*(R$702:R$901=$A80))","v":204089.51029475059},{"$f":"SUMPRODUCT(S$91:S$290*(S$702:S$901=$A80))","v":0},{"$f":"SUMPRODUCT(T$91:T$290*(T$702:T$901=$A80))","v":0},{"$f":"SUMPRODUCT(U$91:U$290*(U$702:U$901=$A80))","v":0},{"$f":"SUMPRODUCT(V$91:V$290*(V$702:V$901=$A80))","v":0},{"$f":"SUMPRODUCT(W$91:W$290*(W$702:W$901=$A80))","v":0},{"$f":"SUMPRODUCT(X$91:X$290*(X$702:X$901=$A80))","v":0},{"$f":"SUMPRODUCT(Y$91:Y$290*(Y$702:Y$901=$A80))","v":1428626.5720634649},{"$f":"SUMPRODUCT(Z$91:Z$290*(Z$702:Z$901=$A80))","v":204089.51029476966},{"$f":"SUMPRODUCT(AA$91:AA$290*(AA$702:AA$901=$A80))","v":204089.51029487452},{"$f":"SUMPRODUCT(AB$91:AB$290*(AB$702:AB$901=$A80))","v":152663.21478764713},{"$f":"SUMPRODUCT(AC$91:AC$290*(AC$702:AC$901=$A80))","v":255515.80580185956},{"$f":"SUMPRODUCT(AD$91:AD$290*(AD$702:AD$901=$A80))","v":204089.51029486122},{"$f":"SUMPRODUCT(AE$91:AE$290*(AE$702:AE$901=$A80))","v":150628.61442101002},{"$f":"SUMPRODUCT(AF$91:AF$290*(AF$702:AF$901=$A80))","v":0}]
["H2",{"$f":"SUMPRODUCT(B$91:B$290*(B$702:B$901=$A81))","v":0},{"$f":"SUMPRODUCT(C$91:C$290*(C$702:C$901=$A81))","v":0},{"$f":"SUMPRODUCT(D$91:D$290*(D$702:D$901=$A81))","v":0},{"$f":"SUMPRODUCT(E$91:E$290*(E$702:E$901=$A81))","v":0},{"$f":"SUMPRODUCT(F$91:F$290*(F$702:F$901=$A81))","v":0},{"$f":"SUMPRODUCT(G$91:G$290*(G$702:G$901=$A81))","v":0},{"$f":"SUMPRODUCT(H$91:H$290*(H$702:H$901=$A81))","v":2582252.4631546736},{"$f":"SUMPRODUCT(I$91:I$290*(I$702:I$901=$A81))","v":4664064.1027203798},{"$f":"SUMPRODUCT(J$91:J$290*(J$702:J$901=$A81))","v":2112104.4246861935},{"$f":"SUMPRODUCT(K$91:K$290*(K$702:K$901=$A81))","v":438543.61682593822},{"$f":"SUMPRODUCT(L$91:L$290*(L$702:L$901=$A81))","v":0},{"$f":"SUMPRODUCT(M$91:M$290*(M$702:M$901=$A81))","v":12748641.438523054},{"$f":"SUMPRODUCT(N$91:N$290*(N$702:N$901=$A81))","v":0},{"$f":"SUMPRODUCT(O$91:O$290*(O$702:O$901=$A81))","v":0},{"$f":"SUMPRODUCT(P$91:P$290*(P$702:P$901=$A81))","v":0},{"$f":"SUMPRODUCT(Q$91:Q$290*(Q$702:Q$901=$A81))","v":0},{"$f":"SUMPRODUCT(R$91:R$290*(R$702:R$901=$A81))","v":0},{"$f":"SUMPRODUCT(S$91:S$290*(S$702:S$901=$A81))","v":0},{"$f":"SUMPRODUCT(T$91:T$290*(T$702:T$901=$A81))","v":0},{"$f":"SUMPRODUCT(U$91:U$290*(U$702:U$901=$A81))","v":0},{"$f":"SUMPRODUCT(V$91:V$290*(V$702:V$901=$A81))","v":0},{"$f":"SUMPRODUCT(W$91:W$290*(W$702:W$901=$A81))","v":0},{"$f":"SUMPRODUCT(X$91:X$290*(X$702:X$901=$A81))","v":0},{"$f":"SUMPRODUCT(Y$91:Y$290*(Y$702:Y$901=$A81))","v":0},{"$f":"SUMPRODUCT(Z$91:Z$290*(Z$702:Z$901=$A81))","v":0},{"$f":"SUMPRODUCT(AA$91:AA$290*(AA$702:AA$901=$A81))","v":0},{"$f":"SUMPRODUCT(AB$91:AB$290*(AB$702:AB$901=$A81))","v":0},{"$f":"SUMPRODUCT(AC$91:AC$290*(AC$702:AC$901=$A81))","v":0},{"$f":"SUMPRODUCT(AD$91:AD$290*(AD$702:AD$901=$A81))","v":0},{"$f":"SUMPRODUCT(AE$91:AE$290*(AE$702:AE$901=$A81))","v":0},{"$f":"SUMPRODUCT(AF$91:AF$290*(AF$702:AF$901=$A81))","v":0}]
["SNG-WasteCO2",{"$f":"SUMPRODUCT(B$91:B$290*(B$702:B$901=$A82))","v":0},{"$f":"SUMPRODUCT(C$91:C$290*(C$702:C$901=$A82))","v":0},{"$f":"SUMPRODUCT(D$91:D$290*(D$702:D$901=$A82))","v":0},{"$f":"SUMPRODUCT(E$91:E$290*(E$702:E$901=$A82))","v":0},{"$f":"SUMPRODUCT(F$91:F$290*(F$702:F$901=$A82))","v":0},{"$f":"SUMPRODUCT(G$91:G$290*(G$702:G$901=$A82))","v":0},{"$f":"SUMPRODUCT(H$91:H$290*(H$702:H$901=$A82))","v":0},{"$f":"SUMPRODUCT(I$91:I$290*(I$702:I$901=$A82))","v":0},{"$f":"SUMPRODUCT(J$91:J$290*(J$702:J$901=$A82))","v":0},{"$f":"SUMPRODUCT(K$91:K$290*(K$702:K$901=$A82))","v":0},{"$f":"SUMPRODUCT(L$91:L$290*(L$702:L$901=$A82))","v":0},{"$f":"SUMPRODUCT(M$91:M$290*(M$702:M$901=$A82))","v":0},{"$f":"SUMPRODUCT(N$91:N$290*(N$702:N$901=$A82))","v":10001182.228649378},{"$f":"SUMPRODUCT(O$91:O$290*(O$702:O$901=$A82))","v":9140063.5804487467},{"$f":"SUMPRODUCT(P$91:P$290*(P$702:P$901=$A82))","v":7290268.2115678787},{"$f":"SUMPRODUCT(Q$91:Q$290*(Q$702:Q$901=$A82))","v":5855733.6858452559},{"$f":"SUMPRODUCT(R$91:R$290*(R$702:R$901=$A82))","v":2387652.2581540346},{"$f":"SUMPRODUCT(S$91:S$290*(S$702:S$901=$A82))","v":0},{"$f":"SUMPRODUCT(T$91:T$290*(T$702:T$901=$A82))","v":0},{"$f":"SUMPRODUCT(U$91:U$290*(U$702:U$901=$A82))","v":0},{"$f":"SUMPRODUCT(V$91:V$290*(V$702:V$901=$A82))","v":0},{"$f":"SUMPRODUCT(W$91:W$290*(W$702:W$901=$A82))","v":0},{"$f":"SUMPRODUCT(X$91:X$290*(X$702:X$901=$A82))","v":0},{"$f":"SUMPRODUCT(Y$91:Y$290*(Y$702:Y$901=$A82))","v":6702967.3672748208},{"$f":"SUMPRODUCT(Z$91:Z$290*(Z$702:Z$901=$A82))","v":11519554.833701015},{"$f":"SUMPRODUCT(AA$91:AA$290*(AA$702:AA$901=$A82))","v":14538238.903148144},{"$f":"SUMPRODUCT(AB$91:AB$290*(AB$702:AB$901=$A82))","v":0},{"$f":"SUMPRODUCT(AC$91:AC$290*(AC$702:AC$901=$A82))","v":0},{"$f":"SUMPRODUCT(AD$91:AD$290*(AD$702:AD$901=$A82))","v":0},{"$f":"SUMPRODUCT(AE$91:AE$290*(AE$702:AE$901=$A82))","v":0},{"$f":"SUMPRODUCT(AF$91:AF$290*(AF$702:AF$901=$A82))","v":0}]
["SNG-DAC",{"$f":"SUMPRODUCT(B$91:B$290*(B$702:B$901=$A83))","v":0},{"$f":"SUMPRODUCT(C$91:C$290*(C$702:C$901=$A83))","v":0},{"$f":"SUMPRODUCT(D$91:D$290*(D$702:D$901=$A83))","v":0},{"$f":"SUMPRODUCT(E$91:E$290*(E$702:E$901=$A83))","v":0},{"$f":"SUMPRODUCT(F$91:F$290*(F$702:F$901=$A83))","v":0},{"$f":"SUMPRODUCT(G$91:G$290*(G$702:G$901=$A83))","v":0},{"$f":"SUMPRODUCT(H$91:H$290*(H$702:H$901=$A83))","v":0},{"$f":"SUMPRODUCT(I$91:I$290*(I$702:I$901=$A83))","v":0},{"$f":"SUMPRODUCT(J$91:J$290*(J$702:J$901=$A83))","v":0},{"$f":"SUMPRODUCT(K$91:K$290*(K$702:K$901=$A83))","v":0},{"$f":"SUMPRODUCT(L$91:L$290*(L$702:L$901=$A83))","v":0},{"$f":"SUMPRODUCT(M$91:M$290*(M$702:M$901=$A83))","v":0},{"$f":"SUMPRODUCT(N$91:N$290*(N$702:N$901=$A83))","v":0},{"$f":"SUMPRODUCT(O$91:O$290*(O$702:O$901=$A83))","v":0},{"$f":"SUMPRODUCT(P$91:P$290*(P$702:P$901=$A83))","v":0},{"$f":"SUMPRODUCT(Q$91:Q$290*(Q$702:Q$901=$A83))","v":0},{"$f":"SUMPRODUCT(R$91:R$290*(R$702:R$901=$A83))","v":0},{"$f":"SUMPRODUCT(S$91:S$290*(S$702:S$901=$A83))","v":0},{"$f":"SUMPRODUCT(T$91:T$290*(T$702:T$901=$A83))","v":0},{"$f":"SUMPRODUCT(U$91:U$290*(U$702:U$901=$A83))","v":0},{"$f":"SUMPRODUCT(V$91:V$290*(V$702:V$901=$A83))","v":0},{"$f":"SUMPRODUCT(W$91:W$290*(W$702:W$901=$A83))","v":0},{"$f":"SUMPRODUCT(X$91:X$290*(X$702:X$901=$A83))","v":0},{"$f":"SUMPRODUCT(Y$91:Y$290*(Y$702:Y$901=$A83))","v":0},{"$f":"SUMPRODUCT(Z$91:Z$290*(Z$702:Z$901=$A83))","v":0},{"$f":"SUMPRODUCT(AA$91:AA$290*(AA$702:AA$901=$A83))","v":0},{"$f":"SUMPRODUCT(AB$91:AB$290*(AB$702:AB$901=$A83))","v":0},{"$f":"SUMPRODUCT(AC$91:AC$290*(AC$702:AC$901=$A83))","v":0},{"$f":"SUMPRODUCT(AD$91:AD$290*(AD$702:AD$901=$A83))","v":0},{"$f":"SUMPRODUCT(AE$91:AE$290*(AE$702:AE$901=$A83))","v":0},{"$f":"SUMPRODUCT(AF$91:AF$290*(AF$702:AF$901=$A83))","v":0}]
["Total",{"$f":"SUM(B74:B83)","v":954840344.96027923},950798657.18263006,941001507.63807106,937633354.50545728,931573077.88817799,919857630.4708147,901787010.83237004,880542857.83479524,856746745.15918612,831277071.67571676,804372027.51780736,777327106.71394467,746383807.83163285,713754606.0589,679218398.75123823,643203289.87066627,603612839.31206238,560779554.9826386,515486724.37415212,470917757.47414476,426273847.7560432,386330252.71639228,349498025.78534061,316159480.82471764,285983362.81822425,258919290.24415016,234954784.43062419,214053239.26060253,196114163.25433823,180956062.97454503,180577130.27561924]
["Total Required",{"$f":"B946","v":954840344.96027923},950798657.18263006,941001507.63807106,937633354.5054574,931573077.88817799,919857630.4708147,901787010.83237004,880542857.83479524,856746745.15918612,831277071.67571688,804372027.51780736,777327106.71394467,746383807.83163309,713754606.0589,679218398.75123811,643203289.8706665,603612839.31206226,560779554.9826386,515486724.37415212,470917757.47414476,426273847.7560432,386330252.71639234,349498025.78534061,316159480.82471776,285983362.81822413,258919290.24415016,234954784.43062419,214053239.26060253,196114163.25433823,180956062.97454503,168324973.01035184]
["Residual Required (should be zero)",{"$f":"B85-B84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-12252157.265267402]
[]
[]
[null,"Selected Gas (therms/yr)"]
["Tranche ID",2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[1,{"$f":"IFERROR((INDEX(B$917:B$920,MATCH(INDEX($A$905:$A$913,MATCH($A91,B$905:B$913,0)),$A$937:$A$940,0))),MAX(0,MIN(B499,MAX(0,B$946-B$926+SUMPRODUCT(B$917:B$920*(B$905:B$908<=$A91))-SUMPRODUCT(OFFSET(B$498,1,0,B$1391+COUNTA($A$905:$A$913),1)*(OFFSET(B$295,1,0,B$1391+COUNTA($A$905:$A$913),1)<B296))))))","v":954840344.96027923},{"$f":"IFERROR((INDEX(C$917:C$920,MATCH(INDEX($A$905:$A$913,MATCH($A91,C$905:C$913,0)),$A$937:$A$940,0))),MAX(0,MIN(C499,MAX(0,C$946-C$926+SUMPRODUCT(C$917:C$920*(C$905:C$908<=$A91))-SUMPRODUCT(OFFSET(C$498,1,0,C$1391+COUNTA($A$905:$A$913),1)*(OFFSET(C$295,1,0,C$1391+COUNTA($A$905:$A$913),1)<C296))))))","v":926195134.61147082},{"$f":"IFERROR((INDEX(D$917:D$920,MATCH(INDEX($A$905:$A$913,MATCH($A91,D$905:D$913,0)),$A$937:$A$940,0))),MAX(0,MIN(D499,MAX(0,D$946-D$926+SUMPRODUCT(D$917:D$920*(D$905:D$908<=$A91))-SUMPRODUCT(OFFSET(D$498,1,0,D$1391+COUNTA($A$905:$A$913),1)*(OFFSET(D$295,1,0,D$1391+COUNTA($A$905:$A$913),1)<D296))))))","v":897549924.26266241},{"$f":"IFERROR((INDEX(E$917:E$920,MATCH(INDEX($A$905:$A$913,MATCH($A91,E$905:E$913,0)),$A$937:$A$940,0))),MAX(0,MIN(E499,MAX(0,E$946-E$926+SUMPRODUCT(E$917:E$920*(E$905:E$908<=$A91))-SUMPRODUCT(OFFSET(E$498,1,0,E$1391+COUNTA($A$905:$A$913),1)*(OFFSET(E$295,1,0,E$1391+COUNTA($A$905:$A$913),1)<E296))))))","v":868904713.91385412},{"$f":"IFERROR((INDEX(F$917:F$920,MATCH(INDEX($A$905:$A$913,MATCH($A91,F$905:F$913,0)),$A$937:$A$940,0))),MAX(0,MIN(F499,MAX(0,F$946-F$926+SUMPRODUCT(F$917:F$920*(F$905:F$908<=$A91))-SUMPRODUCT(OFFSET(F$498,1,0,F$1391+COUNTA($A$905:$A$913),1)*(OFFSET(F$295,1,0,F$1391+COUNTA($A$905:$A$913),1)<F296))))))","v":840259503.56504571},{"$f":"IFERROR((INDEX(G$917:G$920,MATCH(INDEX($A$905:$A$913,MATCH($A91,G$905:G$913,0)),$A$937:$A$940,0))),MAX(0,MIN(G499,MAX(0,G$946-G$926+SUMPRODUCT(G$917:G$920*(G$905:G$908<=$A91))-SUMPRODUCT(OFFSET(G$498,1,0,G$1391+COUNTA($A$905:$A$913),1)*(OFFSET(G$295,1,0,G$1391+COUNTA($A$905:$A$913),1)<G296))))))","v":811614293.21623731},{"$f":"IFERROR((INDEX(H$917:H$920,MATCH(INDEX($A$905:$A$913,MATCH($A91,H$905:H$913,0)),$A$937:$A$940,0))),MAX(0,MIN(H499,MAX(0,H$946-H$926+SUMPRODUCT(H$917:H$920*(H$905:H$908<=$A91))-SUMPRODUCT(OFFSET(H$498,1,0,H$1391+COUNTA($A$905:$A$913),1)*(OFFSET(H$295,1,0,H$1391+COUNTA($A$905:$A$913),1)<H296))))))","v":782969082.86742902},{"$f":"IFERROR((INDEX(I$917:I$920,MATCH(INDEX($A$905:$A$913,MATCH($A91,I$905:I$913,0)),$A$937:$A$940,0))),MAX(0,MIN(I499,MAX(0,I$946-I$926+SUMPRODUCT(I$917:I$920*(I$905:I$908<=$A91))-SUMPRODUCT(OFFSET(I$498,1,0,I$1391+COUNTA($A$905:$A$913),1)*(OFFSET(I$295,1,0,I$1391+COUNTA($A$905:$A$913),1)<I296))))))","v":754323872.51862061},{"$f":"IFERROR((INDEX(J$917:J$920,MATCH(INDEX($A$905:$A$913,MATCH($A91,J$905:J$913,0)),$A$937:$A$940,0))),MAX(0,MIN(J499,MAX(0,J$946-J$926+SUMPRODUCT(J$917:J$920*(J$905:J$908<=$A91))-SUMPRODUCT(OFFSET(J$498,1,0,J$1391+COUNTA($A$905:$A$913),1)*(OFFSET(J$295,1,0,J$1391+COUNTA($A$905:$A$913),1)<J296))))))","v":725678662.1698122},{"$f":"IFERROR((INDEX(K$917:K$920,MATCH(INDEX($A$905:$A$913,MATCH($A91,K$905:K$913,0)),$A$937:$A$940,0))),MAX(0,MIN(K499,MAX(0,K$946-K$926+SUMPRODUCT(K$917:K$920*(K$905:K$908<=$A91))-SUMPRODUCT(OFFSET(K$498,1,0,K$1391+COUNTA($A$905:$A$913),1)*(OFFSET(K$295,1,0,K$1391+COUNTA($A$905:$A$913),1)<K296))))))","v":697033451.82100379},{"$f":"IFERROR((INDEX(L$917:L$920,MATCH(INDEX($A$905:$A$913,MATCH($A91,L$905:L$913,0)),$A$937:$A$940,0))),MAX(0,MIN(L499,MAX(0,L$946-L$926+SUMPRODUCT(L$917:L$920*(L$905:L$908<=$A91))-SUMPRODUCT(OFFSET(L$498,1,0,L$1391+COUNTA($A$905:$A$913),1)*(OFFSET(L$295,1,0,L$1391+COUNTA($A$905:$A$913),1)<L296))))))","v":668388241.47219539},{"$f":"IFERROR((INDEX(M$917:M$920,MATCH(INDEX($A$905:$A$913,MATCH($A91,M$905:M$913,0)),$A$937:$A$940,0))),MAX(0,MIN(M499,MAX(0,M$946-M$926+SUMPRODUCT(M$917:M$920*(M$905:M$908<=$A91))-SUMPRODUCT(OFFSET(M$498,1,0,M$1391+COUNTA($A$905:$A$913),1)*(OFFSET(M$295,1,0,M$1391+COUNTA($A$905:$A$913),1)<M296))))))","v":623829025.37404907},{"$f":"IFERROR((INDEX(N$917:N$920,MATCH(INDEX($A$905:$A$913,MATCH($A91,N$905:N$913,0)),$A$937:$A$940,0))),MAX(0,MIN(N499,MAX(0,N$946-N$926+SUMPRODUCT(N$917:N$920*(N$905:N$908<=$A91))-SUMPRODUCT(OFFSET(N$498,1,0,N$1391+COUNTA($A$905:$A$913),1)*(OFFSET(N$295,1,0,N$1391+COUNTA($A$905:$A$913),1)<N296))))))","v":579269809.27590275},{"$f":"IFERROR((INDEX(O$917:O$920,MATCH(INDEX($A$905:$A$913,MATCH($A91,O$905:O$913,0)),$A$937:$A$940,0))),MAX(0,MIN(O499,MAX(0,O$946-O$926+SUMPRODUCT(O$917:O$920*(O$905:O$908<=$A91))-SUMPRODUCT(OFFSET(O$498,1,0,O$1391+COUNTA($A$905:$A$913),1)*(OFFSET(O$295,1,0,O$1391+COUNTA($A$905:$A$913),1)<O296))))))","v":534710593.17775643},{"$f":"IFERROR((INDEX(P$917:P$920,MATCH(INDEX($A$905:$A$913,MATCH($A91,P$905:P$913,0)),$A$937:$A$940,0))),MAX(0,MIN(P499,MAX(0,P$946-P$926+SUMPRODUCT(P$917:P$920*(P$905:P$908<=$A91))-SUMPRODUCT(OFFSET(P$498,1,0,P$1391+COUNTA($A$905:$A$913),1)*(OFFSET(P$295,1,0,P$1391+COUNTA($A$905:$A$913),1)<P296))))))","v":490151377.07961011},{"$f":"IFERROR((INDEX(Q$917:Q$920,MATCH(INDEX($A$905:$A$913,MATCH($A91,Q$905:Q$913,0)),$A$937:$A$940,0))),MAX(0,MIN(Q499,MAX(0,Q$946-Q$926+SUMPRODUCT(Q$917:Q$920*(Q$905:Q$908<=$A91))-SUMPRODUCT(OFFSET(Q$498,1,0,Q$1391+COUNTA($A$905:$A$913),1)*(OFFSET(Q$295,1,0,Q$1391+COUNTA($A$905:$A$913),1)<Q296))))))","v":445592160.98146367},{"$f":"IFERROR((INDEX(R$917:R$920,MATCH(INDEX($A$905:$A$913,MATCH($A91,R$905:R$913,0)),$A$937:$A$940,0))),MAX(0,MIN(R499,MAX(0,R$946-R$926+SUMPRODUCT(R$917:R$920*(R$905:R$908<=$A91))-SUMPRODUCT(OFFSET(R$498,1,0,R$1391+COUNTA($A$905:$A$913),1)*(OFFSET(R$295,1,0,R$1391+COUNTA($A$905:$A$913),1)<R296))))))","v":401032944.88331729},{"$f":"IFERROR((INDEX(S$917:S$920,MATCH(INDEX($A$905:$A$913,MATCH($A91,S$905:S$913,0)),$A$937:$A$940,0))),MAX(0,MIN(S499,MAX(0,S$946-S$926+SUMPRODUCT(S$917:S$920*(S$905:S$908<=$A91))-SUMPRODUCT(OFFSET(S$498,1,0,S$1391+COUNTA($A$905:$A$913),1)*(OFFSET(S$295,1,0,S$1391+COUNTA($A$905:$A$913),1)<S296))))))","v":356473728.78517097},{"$f":"IFERROR((INDEX(T$917:T$920,MATCH(INDEX($A$905:$A$913,MATCH($A91,T$905:T$913,0)),$A$937:$A$940,0))),MAX(0,MIN(T499,MAX(0,T$946-T$926+SUMPRODUCT(T$917:T$920*(T$905:T$908<=$A91))-SUMPRODUCT(OFFSET(T$498,1,0,T$1391+COUNTA($A$905:$A$913),1)*(OFFSET(T$295,1,0,T$1391+COUNTA($A$905:$A$913),1)<T296))))))","v":311914512.68702453},{"$f":"IFERROR((INDEX(U$917:U$920,MATCH(INDEX($A$905:$A$913,MATCH($A91,U$905:U$913,0)),$A$937:$A$940,0))),MAX(0,MIN(U499,MAX(0,U$946-U$926+SUMPRODUCT(U$917:U$920*(U$905:U$908<=$A91))-SUMPRODUCT(OFFSET(U$498,1,0,U$1391+COUNTA($A$905:$A$913),1)*(OFFSET(U$295,1,0,U$1391+COUNTA($A$905:$A$913),1)<U296))))))","v":267355296.58887821},{"$f":"IFERROR((INDEX(V$917:V$920,MATCH(INDEX($A$905:$A$913,MATCH($A91,V$905:V$913,0)),$A$937:$A$940,0))),MAX(0,MIN(V499,MAX(0,V$946-V$926+SUMPRODUCT(V$917:V$920*(V$905:V$908<=$A91))-SUMPRODUCT(OFFSET(V$498,1,0,V$1391+COUNTA($A$905:$A$913),1)*(OFFSET(V$295,1,0,V$1391+COUNTA($A$905:$A$913),1)<V296))))))","v":222796080.49073187},{"$f":"IFERROR((INDEX(W$917:W$920,MATCH(INDEX($A$905:$A$913,MATCH($A91,W$905:W$913,0)),$A$937:$A$940,0))),MAX(0,MIN(W499,MAX(0,W$946-W$926+SUMPRODUCT(W$917:W$920*(W$905:W$908<=$A91))-SUMPRODUCT(OFFSET(W$498,1,0,W$1391+COUNTA($A$905:$A$913),1)*(OFFSET(W$295,1,0,W$1391+COUNTA($A$905:$A$913),1)<W296))))))","v":178236864.39258555},{"$f":"IFERROR((INDEX(X$917:X$920,MATCH(INDEX($A$905:$A$913,MATCH($A91,X$905:X$913,0)),$A$937:$A$940,0))),MAX(0,MIN(X499,MAX(0,X$946-X$926+SUMPRODUCT(X$917:X$920*(X$905:X$908<=$A91))-SUMPRODUCT(OFFSET(X$498,1,0,X$1391+COUNTA($A$905:$A$913),1)*(OFFSET(X$295,1,0,X$1391+COUNTA($A$905:$A$913),1)<X296))))))","v":133677648.29443921},{"$f":"IFERROR((INDEX(Y$917:Y$920,MATCH(INDEX($A$905:$A$913,MATCH($A91,Y$905:Y$913,0)),$A$937:$A$940,0))),MAX(0,MIN(Y499,MAX(0,Y$946-Y$926+SUMPRODUCT(Y$917:Y$920*(Y$905:Y$908<=$A91))-SUMPRODUCT(OFFSET(Y$498,1,0,Y$1391+COUNTA($A$905:$A$913),1)*(OFFSET(Y$295,1,0,Y$1391+COUNTA($A$905:$A$913),1)<Y296))))))","v":89118432.196292669},{"$f":"IFERROR((INDEX(Z$917:Z$920,MATCH(INDEX($A$905:$A$913,MATCH($A91,Z$905:Z$913,0)),$A$937:$A$940,0))),MAX(0,MIN(Z499,MAX(0,Z$946-Z$926+SUMPRODUCT(Z$917:Z$920*(Z$905:Z$908<=$A91))-SUMPRODUCT(OFFSET(Z$498,1,0,Z$1391+COUNTA($A$905:$A$913),1)*(OFFSET(Z$295,1,0,Z$1391+COUNTA($A$905:$A$913),1)<Z296))))))","v":44559216.098146543},{"$f":"IFERROR((INDEX(AA$917:AA$920,MATCH(INDEX($A$905:$A$913,MATCH($A91,AA$905:AA$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AA499,MAX(0,AA$946-AA$926+SUMPRODUCT(AA$917:AA$920*(AA$905:AA$908<=$A91))-SUMPRODUCT(OFFSET(AA$498,1,0,AA$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AA$295,1,0,AA$1391+COUNTA($A$905:$A$913),1)<AA296))))))","v":0},{"$f":"IFERROR((INDEX(AB$917:AB$920,MATCH(INDEX($A$905:$A$913,MATCH($A91,AB$905:AB$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AB499,MAX(0,AB$946-AB$926+SUMPRODUCT(AB$917:AB$920*(AB$905:AB$908<=$A91))-SUMPRODUCT(OFFSET(AB$498,1,0,AB$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AB$295,1,0,AB$1391+COUNTA($A$905:$A$913),1)<AB296))))))","v":0},{"$f":"IFERROR((INDEX(AC$917:AC$920,MATCH(INDEX($A$905:$A$913,MATCH($A91,AC$905:AC$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AC499,MAX(0,AC$946-AC$926+SUMPRODUCT(AC$917:AC$920*(AC$905:AC$908<=$A91))-SUMPRODUCT(OFFSET(AC$498,1,0,AC$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AC$295,1,0,AC$1391+COUNTA($A$905:$A$913),1)<AC296))))))","v":0},{"$f":"IFERROR((INDEX(AD$917:AD$920,MATCH(INDEX($A$905:$A$913,MATCH($A91,AD$905:AD$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AD499,MAX(0,AD$946-AD$926+SUMPRODUCT(AD$917:AD$920*(AD$905:AD$908<=$A91))-SUMPRODUCT(OFFSET(AD$498,1,0,AD$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AD$295,1,0,AD$1391+COUNTA($A$905:$A$913),1)<AD296))))))","v":0},{"$f":"IFERROR((INDEX(AE$917:AE$920,MATCH(INDEX($A$905:$A$913,MATCH($A91,AE$905:AE$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AE499,MAX(0,AE$946-AE$926+SUMPRODUCT(AE$917:AE$920*(AE$905:AE$908<=$A91))-SUMPRODUCT(OFFSET(AE$498,1,0,AE$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AE$295,1,0,AE$1391+COUNTA($A$905:$A$913),1)<AE296))))))","v":0},{"$f":"IFERROR((INDEX(AF$917:AF$920,MATCH(INDEX($A$905:$A$913,MATCH($A91,AF$905:AF$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AF499,MAX(0,AF$946-AF$926+SUMPRODUCT(AF$917:AF$920*(AF$905:AF$908<=$A91))-SUMPRODUCT(OFFSET(AF$498,1,0,AF$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AF$295,1,0,AF$1391+COUNTA($A$905:$A$913),1)<AF296))))))","v":0}]
[2,{"$f":"IFERROR((INDEX(B$917:B$920,MATCH(INDEX($A$905:$A$913,MATCH($A92,B$905:B$913,0)),$A$937:$A$940,0))),MAX(0,MIN(B500,MAX(0,B$946-B$926+SUMPRODUCT(B$917:B$920*(B$905:B$908<=$A92))-SUMPRODUCT(OFFSET(B$498,1,0,B$1391+COUNTA($A$905:$A$913),1)*(OFFSET(B$295,1,0,B$1391+COUNTA($A$905:$A$913),1)<B297))))))","v":0},{"$f":"IFERROR((INDEX(C$917:C$920,MATCH(INDEX($A$905:$A$913,MATCH($A92,C$905:C$913,0)),$A$937:$A$940,0))),MAX(0,MIN(C500,MAX(0,C$946-C$926+SUMPRODUCT(C$917:C$920*(C$905:C$908<=$A92))-SUMPRODUCT(OFFSET(C$498,1,0,C$1391+COUNTA($A$905:$A$913),1)*(OFFSET(C$295,1,0,C$1391+COUNTA($A$905:$A$913),1)<C297))))))","v":132300},{"$f":"IFERROR((INDEX(D$917:D$920,MATCH(INDEX($A$905:$A$913,MATCH($A92,D$905:D$913,0)),$A$937:$A$940,0))),MAX(0,MIN(D500,MAX(0,D$946-D$926+SUMPRODUCT(D$917:D$920*(D$905:D$908<=$A92))-SUMPRODUCT(OFFSET(D$498,1,0,D$1391+COUNTA($A$905:$A$913),1)*(OFFSET(D$295,1,0,D$1391+COUNTA($A$905:$A$913),1)<D297))))))","v":0},{"$f":"IFERROR((INDEX(E$917:E$920,MATCH(INDEX($A$905:$A$913,MATCH($A92,E$905:E$913,0)),$A$937:$A$940,0))),MAX(0,MIN(E500,MAX(0,E$946-E$926+SUMPRODUCT(E$917:E$920*(E$905:E$908<=$A92))-SUMPRODUCT(OFFSET(E$498,1,0,E$1391+COUNTA($A$905:$A$913),1)*(OFFSET(E$295,1,0,E$1391+COUNTA($A$905:$A$913),1)<E297))))))","v":0},{"$f":"IFERROR((INDEX(F$917:F$920,MATCH(INDEX($A$905:$A$913,MATCH($A92,F$905:F$913,0)),$A$937:$A$940,0))),MAX(0,MIN(F500,MAX(0,F$946-F$926+SUMPRODUCT(F$917:F$920*(F$905:F$908<=$A92))-SUMPRODUCT(OFFSET(F$498,1,0,F$1391+COUNTA($A$905:$A$913),1)*(OFFSET(F$295,1,0,F$1391+COUNTA($A$905:$A$913),1)<F297))))))","v":0},{"$f":"IFERROR((INDEX(G$917:G$920,MATCH(INDEX($A$905:$A$913,MATCH($A92,G$905:G$913,0)),$A$937:$A$940,0))),MAX(0,MIN(G500,MAX(0,G$946-G$926+SUMPRODUCT(G$917:G$920*(G$905:G$908<=$A92))-SUMPRODUCT(OFFSET(G$498,1,0,G$1391+COUNTA($A$905:$A$913),1)*(OFFSET(G$295,1,0,G$1391+COUNTA($A$905:$A$913),1)<G297))))))","v":0},{"$f":"IFERROR((INDEX(H$917:H$920,MATCH(INDEX($A$905:$A$913,MATCH($A92,H$905:H$913,0)),$A$937:$A$940,0))),MAX(0,MIN(H500,MAX(0,H$946-H$926+SUMPRODUCT(H$917:H$920*(H$905:H$908<=$A92))-SUMPRODUCT(OFFSET(H$498,1,0,H$1391+COUNTA($A$905:$A$913),1)*(OFFSET(H$295,1,0,H$1391+COUNTA($A$905:$A$913),1)<H297))))))","v":0},{"$f":"IFERROR((INDEX(I$917:I$920,MATCH(INDEX($A$905:$A$913,MATCH($A92,I$905:I$913,0)),$A$937:$A$940,0))),MAX(0,MIN(I500,MAX(0,I$946-I$926+SUMPRODUCT(I$917:I$920*(I$905:I$908<=$A92))-SUMPRODUCT(OFFSET(I$498,1,0,I$1391+COUNTA($A$905:$A$913),1)*(OFFSET(I$295,1,0,I$1391+COUNTA($A$905:$A$913),1)<I297))))))","v":0},{"$f":"IFERROR((INDEX(J$917:J$920,MATCH(INDEX($A$905:$A$913,MATCH($A92,J$905:J$913,0)),$A$937:$A$940,0))),MAX(0,MIN(J500,MAX(0,J$946-J$926+SUMPRODUCT(J$917:J$920*(J$905:J$908<=$A92))-SUMPRODUCT(OFFSET(J$498,1,0,J$1391+COUNTA($A$905:$A$913),1)*(OFFSET(J$295,1,0,J$1391+COUNTA($A$905:$A$913),1)<J297))))))","v":0},{"$f":"IFERROR((INDEX(K$917:K$920,MATCH(INDEX($A$905:$A$913,MATCH($A92,K$905:K$913,0)),$A$937:$A$940,0))),MAX(0,MIN(K500,MAX(0,K$946-K$926+SUMPRODUCT(K$917:K$920*(K$905:K$908<=$A92))-SUMPRODUCT(OFFSET(K$498,1,0,K$1391+COUNTA($A$905:$A$913),1)*(OFFSET(K$295,1,0,K$1391+COUNTA($A$905:$A$913),1)<K297))))))","v":0},{"$f":"IFERROR((INDEX(L$917:L$920,MATCH(INDEX($A$905:$A$913,MATCH($A92,L$905:L$913,0)),$A$937:$A$940,0))),MAX(0,MIN(L500,MAX(0,L$946-L$926+SUMPRODUCT(L$917:L$920*(L$905:L$908<=$A92))-SUMPRODUCT(OFFSET(L$498,1,0,L$1391+COUNTA($A$905:$A$913),1)*(OFFSET(L$295,1,0,L$1391+COUNTA($A$905:$A$913),1)<L297))))))","v":0},{"$f":"IFERROR((INDEX(M$917:M$920,MATCH(INDEX($A$905:$A$913,MATCH($A92,M$905:M$913,0)),$A$937:$A$940,0))),MAX(0,MIN(M500,MAX(0,M$946-M$926+SUMPRODUCT(M$917:M$920*(M$905:M$908<=$A92))-SUMPRODUCT(OFFSET(M$498,1,0,M$1391+COUNTA($A$905:$A$913),1)*(OFFSET(M$295,1,0,M$1391+COUNTA($A$905:$A$913),1)<M297))))))","v":0},{"$f":"IFERROR((INDEX(N$917:N$920,MATCH(INDEX($A$905:$A$913,MATCH($A92,N$905:N$913,0)),$A$937:$A$940,0))),MAX(0,MIN(N500,MAX(0,N$946-N$926+SUMPRODUCT(N$917:N$920*(N$905:N$908<=$A92))-SUMPRODUCT(OFFSET(N$498,1,0,N$1391+COUNTA($A$905:$A$913),1)*(OFFSET(N$295,1,0,N$1391+COUNTA($A$905:$A$913),1)<N297))))))","v":0},{"$f":"IFERROR((INDEX(O$917:O$920,MATCH(INDEX($A$905:$A$913,MATCH($A92,O$905:O$913,0)),$A$937:$A$940,0))),MAX(0,MIN(O500,MAX(0,O$946-O$926+SUMPRODUCT(O$917:O$920*(O$905:O$908<=$A92))-SUMPRODUCT(OFFSET(O$498,1,0,O$1391+COUNTA($A$905:$A$913),1)*(OFFSET(O$295,1,0,O$1391+COUNTA($A$905:$A$913),1)<O297))))))","v":0},{"$f":"IFERROR((INDEX(P$917:P$920,MATCH(INDEX($A$905:$A$913,MATCH($A92,P$905:P$913,0)),$A$937:$A$940,0))),MAX(0,MIN(P500,MAX(0,P$946-P$926+SUMPRODUCT(P$917:P$920*(P$905:P$908<=$A92))-SUMPRODUCT(OFFSET(P$498,1,0,P$1391+COUNTA($A$905:$A$913),1)*(OFFSET(P$295,1,0,P$1391+COUNTA($A$905:$A$913),1)<P297))))))","v":0},{"$f":"IFERROR((INDEX(Q$917:Q$920,MATCH(INDEX($A$905:$A$913,MATCH($A92,Q$905:Q$913,0)),$A$937:$A$940,0))),MAX(0,MIN(Q500,MAX(0,Q$946-Q$926+SUMPRODUCT(Q$917:Q$920*(Q$905:Q$908<=$A92))-SUMPRODUCT(OFFSET(Q$498,1,0,Q$1391+COUNTA($A$905:$A$913),1)*(OFFSET(Q$295,1,0,Q$1391+COUNTA($A$905:$A$913),1)<Q297))))))","v":26431514.020666003},{"$f":"IFERROR((INDEX(R$917:R$920,MATCH(INDEX($A$905:$A$913,MATCH($A92,R$905:R$913,0)),$A$937:$A$940,0))),MAX(0,MIN(R500,MAX(0,R$946-R$926+SUMPRODUCT(R$917:R$920*(R$905:R$908<=$A92))-SUMPRODUCT(OFFSET(R$498,1,0,R$1391+COUNTA($A$905:$A$913),1)*(OFFSET(R$295,1,0,R$1391+COUNTA($A$905:$A$913),1)<R297))))))","v":32287247.706511259},{"$f":"IFERROR((INDEX(S$917:S$920,MATCH(INDEX($A$905:$A$913,MATCH($A92,S$905:S$913,0)),$A$937:$A$940,0))),MAX(0,MIN(S500,MAX(0,S$946-S$926+SUMPRODUCT(S$917:S$920*(S$905:S$908<=$A92))-SUMPRODUCT(OFFSET(S$498,1,0,S$1391+COUNTA($A$905:$A$913),1)*(OFFSET(S$295,1,0,S$1391+COUNTA($A$905:$A$913),1)<S297))))))","v":34674899.964665294},{"$f":"IFERROR((INDEX(T$917:T$920,MATCH(INDEX($A$905:$A$913,MATCH($A92,T$905:T$913,0)),$A$937:$A$940,0))),MAX(0,MIN(T500,MAX(0,T$946-T$926+SUMPRODUCT(T$917:T$920*(T$905:T$908<=$A92))-SUMPRODUCT(OFFSET(T$498,1,0,T$1391+COUNTA($A$905:$A$913),1)*(OFFSET(T$295,1,0,T$1391+COUNTA($A$905:$A$913),1)<T297))))))","v":34674899.964665294},{"$f":"IFERROR((INDEX(U$917:U$920,MATCH(INDEX($A$905:$A$913,MATCH($A92,U$905:U$913,0)),$A$937:$A$940,0))),MAX(0,MIN(U500,MAX(0,U$946-U$926+SUMPRODUCT(U$917:U$920*(U$905:U$908<=$A92))-SUMPRODUCT(OFFSET(U$498,1,0,U$1391+COUNTA($A$905:$A$913),1)*(OFFSET(U$295,1,0,U$1391+COUNTA($A$905:$A$913),1)<U297))))))","v":34674899.964665294},{"$f":"IFERROR((INDEX(V$917:V$920,MATCH(INDEX($A$905:$A$913,MATCH($A92,V$905:V$913,0)),$A$937:$A$940,0))),MAX(0,MIN(V500,MAX(0,V$946-V$926+SUMPRODUCT(V$917:V$920*(V$905:V$908<=$A92))-SUMPRODUCT(OFFSET(V$498,1,0,V$1391+COUNTA($A$905:$A$913),1)*(OFFSET(V$295,1,0,V$1391+COUNTA($A$905:$A$913),1)<V297))))))","v":34674899.964665294},{"$f":"IFERROR((INDEX(W$917:W$920,MATCH(INDEX($A$905:$A$913,MATCH($A92,W$905:W$913,0)),$A$937:$A$940,0))),MAX(0,MIN(W500,MAX(0,W$946-W$926+SUMPRODUCT(W$917:W$920*(W$905:W$908<=$A92))-SUMPRODUCT(OFFSET(W$498,1,0,W$1391+COUNTA($A$905:$A$913),1)*(OFFSET(W$295,1,0,W$1391+COUNTA($A$905:$A$913),1)<W297))))))","v":34674899.964665294},{"$f":"IFERROR((INDEX(X$917:X$920,MATCH(INDEX($A$905:$A$913,MATCH($A92,X$905:X$913,0)),$A$937:$A$940,0))),MAX(0,MIN(X500,MAX(0,X$946-X$926+SUMPRODUCT(X$917:X$920*(X$905:X$908<=$A92))-SUMPRODUCT(OFFSET(X$498,1,0,X$1391+COUNTA($A$905:$A$913),1)*(OFFSET(X$295,1,0,X$1391+COUNTA($A$905:$A$913),1)<X297))))))","v":34674899.964665294},{"$f":"IFERROR((INDEX(Y$917:Y$920,MATCH(INDEX($A$905:$A$913,MATCH($A92,Y$905:Y$913,0)),$A$937:$A$940,0))),MAX(0,MIN(Y500,MAX(0,Y$946-Y$926+SUMPRODUCT(Y$917:Y$920*(Y$905:Y$908<=$A92))-SUMPRODUCT(OFFSET(Y$498,1,0,Y$1391+COUNTA($A$905:$A$913),1)*(OFFSET(Y$295,1,0,Y$1391+COUNTA($A$905:$A$913),1)<Y297))))))","v":34674899.964665294},{"$f":"IFERROR((INDEX(Z$917:Z$920,MATCH(INDEX($A$905:$A$913,MATCH($A92,Z$905:Z$913,0)),$A$937:$A$940,0))),MAX(0,MIN(Z500,MAX(0,Z$946-Z$926+SUMPRODUCT(Z$917:Z$920*(Z$905:Z$908<=$A92))-SUMPRODUCT(OFFSET(Z$498,1,0,Z$1391+COUNTA($A$905:$A$913),1)*(OFFSET(Z$295,1,0,Z$1391+COUNTA($A$905:$A$913),1)<Z297))))))","v":41377867.331940114},{"$f":"IFERROR((INDEX(AA$917:AA$920,MATCH(INDEX($A$905:$A$913,MATCH($A92,AA$905:AA$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AA500,MAX(0,AA$946-AA$926+SUMPRODUCT(AA$917:AA$920*(AA$905:AA$908<=$A92))-SUMPRODUCT(OFFSET(AA$498,1,0,AA$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AA$295,1,0,AA$1391+COUNTA($A$905:$A$913),1)<AA297))))))","v":52897422.165641129},{"$f":"IFERROR((INDEX(AB$917:AB$920,MATCH(INDEX($A$905:$A$913,MATCH($A92,AB$905:AB$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AB500,MAX(0,AB$946-AB$926+SUMPRODUCT(AB$917:AB$920*(AB$905:AB$908<=$A92))-SUMPRODUCT(OFFSET(AB$498,1,0,AB$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AB$295,1,0,AB$1391+COUNTA($A$905:$A$913),1)<AB297))))))","v":67435661.068789274},{"$f":"IFERROR((INDEX(AC$917:AC$920,MATCH(INDEX($A$905:$A$913,MATCH($A92,AC$905:AC$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AC500,MAX(0,AC$946-AC$926+SUMPRODUCT(AC$917:AC$920*(AC$905:AC$908<=$A92))-SUMPRODUCT(OFFSET(AC$498,1,0,AC$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AC$295,1,0,AC$1391+COUNTA($A$905:$A$913),1)<AC297))))))","v":67435661.068789274},{"$f":"IFERROR((INDEX(AD$917:AD$920,MATCH(INDEX($A$905:$A$913,MATCH($A92,AD$905:AD$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AD500,MAX(0,AD$946-AD$926+SUMPRODUCT(AD$917:AD$920*(AD$905:AD$908<=$A92))-SUMPRODUCT(OFFSET(AD$498,1,0,AD$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AD$295,1,0,AD$1391+COUNTA($A$905:$A$913),1)<AD297))))))","v":67435661.068789274},{"$f":"IFERROR((INDEX(AE$917:AE$920,MATCH(INDEX($A$905:$A$913,MATCH($A92,AE$905:AE$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AE500,MAX(0,AE$946-AE$926+SUMPRODUCT(AE$917:AE$920*(AE$905:AE$908<=$A92))-SUMPRODUCT(OFFSET(AE$498,1,0,AE$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AE$295,1,0,AE$1391+COUNTA($A$905:$A$913),1)<AE297))))))","v":67435661.068789274},{"$f":"IFERROR((INDEX(AF$917:AF$920,MATCH(INDEX($A$905:$A$913,MATCH($A92,AF$905:AF$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AF500,MAX(0,AF$946-AF$926+SUMPRODUCT(AF$917:AF$920*(AF$905:AF$908<=$A92))-SUMPRODUCT(OFFSET(AF$498,1,0,AF$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AF$295,1,0,AF$1391+COUNTA($A$905:$A$913),1)<AF297))))))","v":67435661.068789274}]
[3,{"$f":"IFERROR((INDEX(B$917:B$920,MATCH(INDEX($A$905:$A$913,MATCH($A93,B$905:B$913,0)),$A$937:$A$940,0))),MAX(0,MIN(B501,MAX(0,B$946-B$926+SUMPRODUCT(B$917:B$920*(B$905:B$908<=$A93))-SUMPRODUCT(OFFSET(B$498,1,0,B$1391+COUNTA($A$905:$A$913),1)*(OFFSET(B$295,1,0,B$1391+COUNTA($A$905:$A$913),1)<B298))))))","v":0},{"$f":"IFERROR((INDEX(C$917:C$920,MATCH(INDEX($A$905:$A$913,MATCH($A93,C$905:C$913,0)),$A$937:$A$940,0))),MAX(0,MIN(C501,MAX(0,C$946-C$926+SUMPRODUCT(C$917:C$920*(C$905:C$908<=$A93))-SUMPRODUCT(OFFSET(C$498,1,0,C$1391+COUNTA($A$905:$A$913),1)*(OFFSET(C$295,1,0,C$1391+COUNTA($A$905:$A$913),1)<C298))))))","v":791100},{"$f":"IFERROR((INDEX(D$917:D$920,MATCH(INDEX($A$905:$A$913,MATCH($A93,D$905:D$913,0)),$A$937:$A$940,0))),MAX(0,MIN(D501,MAX(0,D$946-D$926+SUMPRODUCT(D$917:D$920*(D$905:D$908<=$A93))-SUMPRODUCT(OFFSET(D$498,1,0,D$1391+COUNTA($A$905:$A$913),1)*(OFFSET(D$295,1,0,D$1391+COUNTA($A$905:$A$913),1)<D298))))))","v":0},{"$f":"IFERROR((INDEX(E$917:E$920,MATCH(INDEX($A$905:$A$913,MATCH($A93,E$905:E$913,0)),$A$937:$A$940,0))),MAX(0,MIN(E501,MAX(0,E$946-E$926+SUMPRODUCT(E$917:E$920*(E$905:E$908<=$A93))-SUMPRODUCT(OFFSET(E$498,1,0,E$1391+COUNTA($A$905:$A$913),1)*(OFFSET(E$295,1,0,E$1391+COUNTA($A$905:$A$913),1)<E298))))))","v":0},{"$f":"IFERROR((INDEX(F$917:F$920,MATCH(INDEX($A$905:$A$913,MATCH($A93,F$905:F$913,0)),$A$937:$A$940,0))),MAX(0,MIN(F501,MAX(0,F$946-F$926+SUMPRODUCT(F$917:F$920*(F$905:F$908<=$A93))-SUMPRODUCT(OFFSET(F$498,1,0,F$1391+COUNTA($A$905:$A$913),1)*(OFFSET(F$295,1,0,F$1391+COUNTA($A$905:$A$913),1)<F298))))))","v":0},{"$f":"IFERROR((INDEX(G$917:G$920,MATCH(INDEX($A$905:$A$913,MATCH($A93,G$905:G$913,0)),$A$937:$A$940,0))),MAX(0,MIN(G501,MAX(0,G$946-G$926+SUMPRODUCT(G$917:G$920*(G$905:G$908<=$A93))-SUMPRODUCT(OFFSET(G$498,1,0,G$1391+COUNTA($A$905:$A$913),1)*(OFFSET(G$295,1,0,G$1391+COUNTA($A$905:$A$913),1)<G298))))))","v":0},{"$f":"IFERROR((INDEX(H$917:H$920,MATCH(INDEX($A$905:$A$913,MATCH($A93,H$905:H$913,0)),$A$937:$A$940,0))),MAX(0,MIN(H501,MAX(0,H$946-H$926+SUMPRODUCT(H$917:H$920*(H$905:H$908<=$A93))-SUMPRODUCT(OFFSET(H$498,1,0,H$1391+COUNTA($A$905:$A$913),1)*(OFFSET(H$295,1,0,H$1391+COUNTA($A$905:$A$913),1)<H298))))))","v":0},{"$f":"IFERROR((INDEX(I$917:I$920,MATCH(INDEX($A$905:$A$913,MATCH($A93,I$905:I$913,0)),$A$937:$A$940,0))),MAX(0,MIN(I501,MAX(0,I$946-I$926+SUMPRODUCT(I$917:I$920*(I$905:I$908<=$A93))-SUMPRODUCT(OFFSET(I$498,1,0,I$1391+COUNTA($A$905:$A$913),1)*(OFFSET(I$295,1,0,I$1391+COUNTA($A$905:$A$913),1)<I298))))))","v":0},{"$f":"IFERROR((INDEX(J$917:J$920,MATCH(INDEX($A$905:$A$913,MATCH($A93,J$905:J$913,0)),$A$937:$A$940,0))),MAX(0,MIN(J501,MAX(0,J$946-J$926+SUMPRODUCT(J$917:J$920*(J$905:J$908<=$A93))-SUMPRODUCT(OFFSET(J$498,1,0,J$1391+COUNTA($A$905:$A$913),1)*(OFFSET(J$295,1,0,J$1391+COUNTA($A$905:$A$913),1)<J298))))))","v":0},{"$f":"IFERROR((INDEX(K$917:K$920,MATCH(INDEX($A$905:$A$913,MATCH($A93,K$905:K$913,0)),$A$937:$A$940,0))),MAX(0,MIN(K501,MAX(0,K$946-K$926+SUMPRODUCT(K$917:K$920*(K$905:K$908<=$A93))-SUMPRODUCT(OFFSET(K$498,1,0,K$1391+COUNTA($A$905:$A$913),1)*(OFFSET(K$295,1,0,K$1391+COUNTA($A$905:$A$913),1)<K298))))))","v":0},{"$f":"IFERROR((INDEX(L$917:L$920,MATCH(INDEX($A$905:$A$913,MATCH($A93,L$905:L$913,0)),$A$937:$A$940,0))),MAX(0,MIN(L501,MAX(0,L$946-L$926+SUMPRODUCT(L$917:L$920*(L$905:L$908<=$A93))-SUMPRODUCT(OFFSET(L$498,1,0,L$1391+COUNTA($A$905:$A$913),1)*(OFFSET(L$295,1,0,L$1391+COUNTA($A$905:$A$913),1)<L298))))))","v":0},{"$f":"IFERROR((INDEX(M$917:M$920,MATCH(INDEX($A$905:$A$913,MATCH($A93,M$905:M$913,0)),$A$937:$A$940,0))),MAX(0,MIN(M501,MAX(0,M$946-M$926+SUMPRODUCT(M$917:M$920*(M$905:M$908<=$A93))-SUMPRODUCT(OFFSET(M$498,1,0,M$1391+COUNTA($A$905:$A$913),1)*(OFFSET(M$295,1,0,M$1391+COUNTA($A$905:$A$913),1)<M298))))))","v":0},{"$f":"IFERROR((INDEX(N$917:N$920,MATCH(INDEX($A$905:$A$913,MATCH($A93,N$905:N$913,0)),$A$937:$A$940,0))),MAX(0,MIN(N501,MAX(0,N$946-N$926+SUMPRODUCT(N$917:N$920*(N$905:N$908<=$A93))-SUMPRODUCT(OFFSET(N$498,1,0,N$1391+COUNTA($A$905:$A$913),1)*(OFFSET(N$295,1,0,N$1391+COUNTA($A$905:$A$913),1)<N298))))))","v":0},{"$f":"IFERROR((INDEX(O$917:O$920,MATCH(INDEX($A$905:$A$913,MATCH($A93,O$905:O$913,0)),$A$937:$A$940,0))),MAX(0,MIN(O501,MAX(0,O$946-O$926+SUMPRODUCT(O$917:O$920*(O$905:O$908<=$A93))-SUMPRODUCT(OFFSET(O$498,1,0,O$1391+COUNTA($A$905:$A$913),1)*(OFFSET(O$295,1,0,O$1391+COUNTA($A$905:$A$913),1)<O298))))))","v":0},{"$f":"IFERROR((INDEX(P$917:P$920,MATCH(INDEX($A$905:$A$913,MATCH($A93,P$905:P$913,0)),$A$937:$A$940,0))),MAX(0,MIN(P501,MAX(0,P$946-P$926+SUMPRODUCT(P$917:P$920*(P$905:P$908<=$A93))-SUMPRODUCT(OFFSET(P$498,1,0,P$1391+COUNTA($A$905:$A$913),1)*(OFFSET(P$295,1,0,P$1391+COUNTA($A$905:$A$913),1)<P298))))))","v":0},{"$f":"IFERROR((INDEX(Q$917:Q$920,MATCH(INDEX($A$905:$A$913,MATCH($A93,Q$905:Q$913,0)),$A$937:$A$940,0))),MAX(0,MIN(Q501,MAX(0,Q$946-Q$926+SUMPRODUCT(Q$917:Q$920*(Q$905:Q$908<=$A93))-SUMPRODUCT(OFFSET(Q$498,1,0,Q$1391+COUNTA($A$905:$A$913),1)*(OFFSET(Q$295,1,0,Q$1391+COUNTA($A$905:$A$913),1)<Q298))))))","v":0},{"$f":"IFERROR((INDEX(R$917:R$920,MATCH(INDEX($A$905:$A$913,MATCH($A93,R$905:R$913,0)),$A$937:$A$940,0))),MAX(0,MIN(R501,MAX(0,R$946-R$926+SUMPRODUCT(R$917:R$920*(R$905:R$908<=$A93))-SUMPRODUCT(OFFSET(R$498,1,0,R$1391+COUNTA($A$905:$A$913),1)*(OFFSET(R$295,1,0,R$1391+COUNTA($A$905:$A$913),1)<R298))))))","v":0},{"$f":"IFERROR((INDEX(S$917:S$920,MATCH(INDEX($A$905:$A$913,MATCH($A93,S$905:S$913,0)),$A$937:$A$940,0))),MAX(0,MIN(S501,MAX(0,S$946-S$926+SUMPRODUCT(S$917:S$920*(S$905:S$908<=$A93))-SUMPRODUCT(OFFSET(S$498,1,0,S$1391+COUNTA($A$905:$A$913),1)*(OFFSET(S$295,1,0,S$1391+COUNTA($A$905:$A$913),1)<S298))))))","v":0},{"$f":"IFERROR((INDEX(T$917:T$920,MATCH(INDEX($A$905:$A$913,MATCH($A93,T$905:T$913,0)),$A$937:$A$940,0))),MAX(0,MIN(T501,MAX(0,T$946-T$926+SUMPRODUCT(T$917:T$920*(T$905:T$908<=$A93))-SUMPRODUCT(OFFSET(T$498,1,0,T$1391+COUNTA($A$905:$A$913),1)*(OFFSET(T$295,1,0,T$1391+COUNTA($A$905:$A$913),1)<T298))))))","v":0},{"$f":"IFERROR((INDEX(U$917:U$920,MATCH(INDEX($A$905:$A$913,MATCH($A93,U$905:U$913,0)),$A$937:$A$940,0))),MAX(0,MIN(U501,MAX(0,U$946-U$926+SUMPRODUCT(U$917:U$920*(U$905:U$908<=$A93))-SUMPRODUCT(OFFSET(U$498,1,0,U$1391+COUNTA($A$905:$A$913),1)*(OFFSET(U$295,1,0,U$1391+COUNTA($A$905:$A$913),1)<U298))))))","v":0},{"$f":"IFERROR((INDEX(V$917:V$920,MATCH(INDEX($A$905:$A$913,MATCH($A93,V$905:V$913,0)),$A$937:$A$940,0))),MAX(0,MIN(V501,MAX(0,V$946-V$926+SUMPRODUCT(V$917:V$920*(V$905:V$908<=$A93))-SUMPRODUCT(OFFSET(V$498,1,0,V$1391+COUNTA($A$905:$A$913),1)*(OFFSET(V$295,1,0,V$1391+COUNTA($A$905:$A$913),1)<V298))))))","v":0},{"$f":"IFERROR((INDEX(W$917:W$920,MATCH(INDEX($A$905:$A$913,MATCH($A93,W$905:W$913,0)),$A$937:$A$940,0))),MAX(0,MIN(W501,MAX(0,W$946-W$926+SUMPRODUCT(W$917:W$920*(W$905:W$908<=$A93))-SUMPRODUCT(OFFSET(W$498,1,0,W$1391+COUNTA($A$905:$A$913),1)*(OFFSET(W$295,1,0,W$1391+COUNTA($A$905:$A$913),1)<W298))))))","v":0},{"$f":"IFERROR((INDEX(X$917:X$920,MATCH(INDEX($A$905:$A$913,MATCH($A93,X$905:X$913,0)),$A$937:$A$940,0))),MAX(0,MIN(X501,MAX(0,X$946-X$926+SUMPRODUCT(X$917:X$920*(X$905:X$908<=$A93))-SUMPRODUCT(OFFSET(X$498,1,0,X$1391+COUNTA($A$905:$A$913),1)*(OFFSET(X$295,1,0,X$1391+COUNTA($A$905:$A$913),1)<X298))))))","v":0},{"$f":"IFERROR((INDEX(Y$917:Y$920,MATCH(INDEX($A$905:$A$913,MATCH($A93,Y$905:Y$913,0)),$A$937:$A$940,0))),MAX(0,MIN(Y501,MAX(0,Y$946-Y$926+SUMPRODUCT(Y$917:Y$920*(Y$905:Y$908<=$A93))-SUMPRODUCT(OFFSET(Y$498,1,0,Y$1391+COUNTA($A$905:$A$913),1)*(OFFSET(Y$295,1,0,Y$1391+COUNTA($A$905:$A$913),1)<Y298))))))","v":0},{"$f":"IFERROR((INDEX(Z$917:Z$920,MATCH(INDEX($A$905:$A$913,MATCH($A93,Z$905:Z$913,0)),$A$937:$A$940,0))),MAX(0,MIN(Z501,MAX(0,Z$946-Z$926+SUMPRODUCT(Z$917:Z$920*(Z$905:Z$908<=$A93))-SUMPRODUCT(OFFSET(Z$498,1,0,Z$1391+COUNTA($A$905:$A$913),1)*(OFFSET(Z$295,1,0,Z$1391+COUNTA($A$905:$A$913),1)<Z298))))))","v":0},{"$f":"IFERROR((INDEX(AA$917:AA$920,MATCH(INDEX($A$905:$A$913,MATCH($A93,AA$905:AA$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AA501,MAX(0,AA$946-AA$926+SUMPRODUCT(AA$917:AA$920*(AA$905:AA$908<=$A93))-SUMPRODUCT(OFFSET(AA$498,1,0,AA$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AA$295,1,0,AA$1391+COUNTA($A$905:$A$913),1)<AA298))))))","v":0},{"$f":"IFERROR((INDEX(AB$917:AB$920,MATCH(INDEX($A$905:$A$913,MATCH($A93,AB$905:AB$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AB501,MAX(0,AB$946-AB$926+SUMPRODUCT(AB$917:AB$920*(AB$905:AB$908<=$A93))-SUMPRODUCT(OFFSET(AB$498,1,0,AB$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AB$295,1,0,AB$1391+COUNTA($A$905:$A$913),1)<AB298))))))","v":0},{"$f":"IFERROR((INDEX(AC$917:AC$920,MATCH(INDEX($A$905:$A$913,MATCH($A93,AC$905:AC$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AC501,MAX(0,AC$946-AC$926+SUMPRODUCT(AC$917:AC$920*(AC$905:AC$908<=$A93))-SUMPRODUCT(OFFSET(AC$498,1,0,AC$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AC$295,1,0,AC$1391+COUNTA($A$905:$A$913),1)<AC298))))))","v":0},{"$f":"IFERROR((INDEX(AD$917:AD$920,MATCH(INDEX($A$905:$A$913,MATCH($A93,AD$905:AD$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AD501,MAX(0,AD$946-AD$926+SUMPRODUCT(AD$917:AD$920*(AD$905:AD$908<=$A93))-SUMPRODUCT(OFFSET(AD$498,1,0,AD$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AD$295,1,0,AD$1391+COUNTA($A$905:$A$913),1)<AD298))))))","v":0},{"$f":"IFERROR((INDEX(AE$917:AE$920,MATCH(INDEX($A$905:$A$913,MATCH($A93,AE$905:AE$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AE501,MAX(0,AE$946-AE$926+SUMPRODUCT(AE$917:AE$920*(AE$905:AE$908<=$A93))-SUMPRODUCT(OFFSET(AE$498,1,0,AE$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AE$295,1,0,AE$1391+COUNTA($A$905:$A$913),1)<AE298))))))","v":0},{"$f":"IFERROR((INDEX(AF$917:AF$920,MATCH(INDEX($A$905:$A$913,MATCH($A93,AF$905:AF$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AF501,MAX(0,AF$946-AF$926+SUMPRODUCT(AF$917:AF$920*(AF$905:AF$908<=$A93))-SUMPRODUCT(OFFSET(AF$498,1,0,AF$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AF$295,1,0,AF$1391+COUNTA($A$905:$A$913),1)<AF298))))))","v":0}]
[4,{"$f":"IFERROR((INDEX(B$917:B$920,MATCH(INDEX($A$905:$A$913,MATCH($A94,B$905:B$913,0)),$A$937:$A$940,0))),MAX(0,MIN(B502,MAX(0,B$946-B$926+SUMPRODUCT(B$917:B$920*(B$905:B$908<=$A94))-SUMPRODUCT(OFFSET(B$498,1,0,B$1391+COUNTA($A$905:$A$913),1)*(OFFSET(B$295,1,0,B$1391+COUNTA($A$905:$A$913),1)<B299))))))","v":0},{"$f":"IFERROR((INDEX(C$917:C$920,MATCH(INDEX($A$905:$A$913,MATCH($A94,C$905:C$913,0)),$A$937:$A$940,0))),MAX(0,MIN(C502,MAX(0,C$946-C$926+SUMPRODUCT(C$917:C$920*(C$905:C$908<=$A94))-SUMPRODUCT(OFFSET(C$498,1,0,C$1391+COUNTA($A$905:$A$913),1)*(OFFSET(C$295,1,0,C$1391+COUNTA($A$905:$A$913),1)<C299))))))","v":1274400},{"$f":"IFERROR((INDEX(D$917:D$920,MATCH(INDEX($A$905:$A$913,MATCH($A94,D$905:D$913,0)),$A$937:$A$940,0))),MAX(0,MIN(D502,MAX(0,D$946-D$926+SUMPRODUCT(D$917:D$920*(D$905:D$908<=$A94))-SUMPRODUCT(OFFSET(D$498,1,0,D$1391+COUNTA($A$905:$A$913),1)*(OFFSET(D$295,1,0,D$1391+COUNTA($A$905:$A$913),1)<D299))))))","v":0},{"$f":"IFERROR((INDEX(E$917:E$920,MATCH(INDEX($A$905:$A$913,MATCH($A94,E$905:E$913,0)),$A$937:$A$940,0))),MAX(0,MIN(E502,MAX(0,E$946-E$926+SUMPRODUCT(E$917:E$920*(E$905:E$908<=$A94))-SUMPRODUCT(OFFSET(E$498,1,0,E$1391+COUNTA($A$905:$A$913),1)*(OFFSET(E$295,1,0,E$1391+COUNTA($A$905:$A$913),1)<E299))))))","v":0},{"$f":"IFERROR((INDEX(F$917:F$920,MATCH(INDEX($A$905:$A$913,MATCH($A94,F$905:F$913,0)),$A$937:$A$940,0))),MAX(0,MIN(F502,MAX(0,F$946-F$926+SUMPRODUCT(F$917:F$920*(F$905:F$908<=$A94))-SUMPRODUCT(OFFSET(F$498,1,0,F$1391+COUNTA($A$905:$A$913),1)*(OFFSET(F$295,1,0,F$1391+COUNTA($A$905:$A$913),1)<F299))))))","v":0},{"$f":"IFERROR((INDEX(G$917:G$920,MATCH(INDEX($A$905:$A$913,MATCH($A94,G$905:G$913,0)),$A$937:$A$940,0))),MAX(0,MIN(G502,MAX(0,G$946-G$926+SUMPRODUCT(G$917:G$920*(G$905:G$908<=$A94))-SUMPRODUCT(OFFSET(G$498,1,0,G$1391+COUNTA($A$905:$A$913),1)*(OFFSET(G$295,1,0,G$1391+COUNTA($A$905:$A$913),1)<G299))))))","v":0},{"$f":"IFERROR((INDEX(H$917:H$920,MATCH(INDEX($A$905:$A$913,MATCH($A94,H$905:H$913,0)),$A$937:$A$940,0))),MAX(0,MIN(H502,MAX(0,H$946-H$926+SUMPRODUCT(H$917:H$920*(H$905:H$908<=$A94))-SUMPRODUCT(OFFSET(H$498,1,0,H$1391+COUNTA($A$905:$A$913),1)*(OFFSET(H$295,1,0,H$1391+COUNTA($A$905:$A$913),1)<H299))))))","v":0},{"$f":"IFERROR((INDEX(I$917:I$920,MATCH(INDEX($A$905:$A$913,MATCH($A94,I$905:I$913,0)),$A$937:$A$940,0))),MAX(0,MIN(I502,MAX(0,I$946-I$926+SUMPRODUCT(I$917:I$920*(I$905:I$908<=$A94))-SUMPRODUCT(OFFSET(I$498,1,0,I$1391+COUNTA($A$905:$A$913),1)*(OFFSET(I$295,1,0,I$1391+COUNTA($A$905:$A$913),1)<I299))))))","v":0},{"$f":"IFERROR((INDEX(J$917:J$920,MATCH(INDEX($A$905:$A$913,MATCH($A94,J$905:J$913,0)),$A$937:$A$940,0))),MAX(0,MIN(J502,MAX(0,J$946-J$926+SUMPRODUCT(J$917:J$920*(J$905:J$908<=$A94))-SUMPRODUCT(OFFSET(J$498,1,0,J$1391+COUNTA($A$905:$A$913),1)*(OFFSET(J$295,1,0,J$1391+COUNTA($A$905:$A$913),1)<J299))))))","v":0},{"$f":"IFERROR((INDEX(K$917:K$920,MATCH(INDEX($A$905:$A$913,MATCH($A94,K$905:K$913,0)),$A$937:$A$940,0))),MAX(0,MIN(K502,MAX(0,K$946-K$926+SUMPRODUCT(K$917:K$920*(K$905:K$908<=$A94))-SUMPRODUCT(OFFSET(K$498,1,0,K$1391+COUNTA($A$905:$A$913),1)*(OFFSET(K$295,1,0,K$1391+COUNTA($A$905:$A$913),1)<K299))))))","v":0},{"$f":"IFERROR((INDEX(L$917:L$920,MATCH(INDEX($A$905:$A$913,MATCH($A94,L$905:L$913,0)),$A$937:$A$940,0))),MAX(0,MIN(L502,MAX(0,L$946-L$926+SUMPRODUCT(L$917:L$920*(L$905:L$908<=$A94))-SUMPRODUCT(OFFSET(L$498,1,0,L$1391+COUNTA($A$905:$A$913),1)*(OFFSET(L$295,1,0,L$1391+COUNTA($A$905:$A$913),1)<L299))))))","v":0},{"$f":"IFERROR((INDEX(M$917:M$920,MATCH(INDEX($A$905:$A$913,MATCH($A94,M$905:M$913,0)),$A$937:$A$940,0))),MAX(0,MIN(M502,MAX(0,M$946-M$926+SUMPRODUCT(M$917:M$920*(M$905:M$908<=$A94))-SUMPRODUCT(OFFSET(M$498,1,0,M$1391+COUNTA($A$905:$A$913),1)*(OFFSET(M$295,1,0,M$1391+COUNTA($A$905:$A$913),1)<M299))))))","v":0},{"$f":"IFERROR((INDEX(N$917:N$920,MATCH(INDEX($A$905:$A$913,MATCH($A94,N$905:N$913,0)),$A$937:$A$940,0))),MAX(0,MIN(N502,MAX(0,N$946-N$926+SUMPRODUCT(N$917:N$920*(N$905:N$908<=$A94))-SUMPRODUCT(OFFSET(N$498,1,0,N$1391+COUNTA($A$905:$A$913),1)*(OFFSET(N$295,1,0,N$1391+COUNTA($A$905:$A$913),1)<N299))))))","v":0},{"$f":"IFERROR((INDEX(O$917:O$920,MATCH(INDEX($A$905:$A$913,MATCH($A94,O$905:O$913,0)),$A$937:$A$940,0))),MAX(0,MIN(O502,MAX(0,O$946-O$926+SUMPRODUCT(O$917:O$920*(O$905:O$908<=$A94))-SUMPRODUCT(OFFSET(O$498,1,0,O$1391+COUNTA($A$905:$A$913),1)*(OFFSET(O$295,1,0,O$1391+COUNTA($A$905:$A$913),1)<O299))))))","v":0},{"$f":"IFERROR((INDEX(P$917:P$920,MATCH(INDEX($A$905:$A$913,MATCH($A94,P$905:P$913,0)),$A$937:$A$940,0))),MAX(0,MIN(P502,MAX(0,P$946-P$926+SUMPRODUCT(P$917:P$920*(P$905:P$908<=$A94))-SUMPRODUCT(OFFSET(P$498,1,0,P$1391+COUNTA($A$905:$A$913),1)*(OFFSET(P$295,1,0,P$1391+COUNTA($A$905:$A$913),1)<P299))))))","v":0},{"$f":"IFERROR((INDEX(Q$917:Q$920,MATCH(INDEX($A$905:$A$913,MATCH($A94,Q$905:Q$913,0)),$A$937:$A$940,0))),MAX(0,MIN(Q502,MAX(0,Q$946-Q$926+SUMPRODUCT(Q$917:Q$920*(Q$905:Q$908<=$A94))-SUMPRODUCT(OFFSET(Q$498,1,0,Q$1391+COUNTA($A$905:$A$913),1)*(OFFSET(Q$295,1,0,Q$1391+COUNTA($A$905:$A$913),1)<Q299))))))","v":0},{"$f":"IFERROR((INDEX(R$917:R$920,MATCH(INDEX($A$905:$A$913,MATCH($A94,R$905:R$913,0)),$A$937:$A$940,0))),MAX(0,MIN(R502,MAX(0,R$946-R$926+SUMPRODUCT(R$917:R$920*(R$905:R$908<=$A94))-SUMPRODUCT(OFFSET(R$498,1,0,R$1391+COUNTA($A$905:$A$913),1)*(OFFSET(R$295,1,0,R$1391+COUNTA($A$905:$A$913),1)<R299))))))","v":0},{"$f":"IFERROR((INDEX(S$917:S$920,MATCH(INDEX($A$905:$A$913,MATCH($A94,S$905:S$913,0)),$A$937:$A$940,0))),MAX(0,MIN(S502,MAX(0,S$946-S$926+SUMPRODUCT(S$917:S$920*(S$905:S$908<=$A94))-SUMPRODUCT(OFFSET(S$498,1,0,S$1391+COUNTA($A$905:$A$913),1)*(OFFSET(S$295,1,0,S$1391+COUNTA($A$905:$A$913),1)<S299))))))","v":0},{"$f":"IFERROR((INDEX(T$917:T$920,MATCH(INDEX($A$905:$A$913,MATCH($A94,T$905:T$913,0)),$A$937:$A$940,0))),MAX(0,MIN(T502,MAX(0,T$946-T$926+SUMPRODUCT(T$917:T$920*(T$905:T$908<=$A94))-SUMPRODUCT(OFFSET(T$498,1,0,T$1391+COUNTA($A$905:$A$913),1)*(OFFSET(T$295,1,0,T$1391+COUNTA($A$905:$A$913),1)<T299))))))","v":0},{"$f":"IFERROR((INDEX(U$917:U$920,MATCH(INDEX($A$905:$A$913,MATCH($A94,U$905:U$913,0)),$A$937:$A$940,0))),MAX(0,MIN(U502,MAX(0,U$946-U$926+SUMPRODUCT(U$917:U$920*(U$905:U$908<=$A94))-SUMPRODUCT(OFFSET(U$498,1,0,U$1391+COUNTA($A$905:$A$913),1)*(OFFSET(U$295,1,0,U$1391+COUNTA($A$905:$A$913),1)<U299))))))","v":0},{"$f":"IFERROR((INDEX(V$917:V$920,MATCH(INDEX($A$905:$A$913,MATCH($A94,V$905:V$913,0)),$A$937:$A$940,0))),MAX(0,MIN(V502,MAX(0,V$946-V$926+SUMPRODUCT(V$917:V$920*(V$905:V$908<=$A94))-SUMPRODUCT(OFFSET(V$498,1,0,V$1391+COUNTA($A$905:$A$913),1)*(OFFSET(V$295,1,0,V$1391+COUNTA($A$905:$A$913),1)<V299))))))","v":0},{"$f":"IFERROR((INDEX(W$917:W$920,MATCH(INDEX($A$905:$A$913,MATCH($A94,W$905:W$913,0)),$A$937:$A$940,0))),MAX(0,MIN(W502,MAX(0,W$946-W$926+SUMPRODUCT(W$917:W$920*(W$905:W$908<=$A94))-SUMPRODUCT(OFFSET(W$498,1,0,W$1391+COUNTA($A$905:$A$913),1)*(OFFSET(W$295,1,0,W$1391+COUNTA($A$905:$A$913),1)<W299))))))","v":0},{"$f":"IFERROR((INDEX(X$917:X$920,MATCH(INDEX($A$905:$A$913,MATCH($A94,X$905:X$913,0)),$A$937:$A$940,0))),MAX(0,MIN(X502,MAX(0,X$946-X$926+SUMPRODUCT(X$917:X$920*(X$905:X$908<=$A94))-SUMPRODUCT(OFFSET(X$498,1,0,X$1391+COUNTA($A$905:$A$913),1)*(OFFSET(X$295,1,0,X$1391+COUNTA($A$905:$A$913),1)<X299))))))","v":0},{"$f":"IFERROR((INDEX(Y$917:Y$920,MATCH(INDEX($A$905:$A$913,MATCH($A94,Y$905:Y$913,0)),$A$937:$A$940,0))),MAX(0,MIN(Y502,MAX(0,Y$946-Y$926+SUMPRODUCT(Y$917:Y$920*(Y$905:Y$908<=$A94))-SUMPRODUCT(OFFSET(Y$498,1,0,Y$1391+COUNTA($A$905:$A$913),1)*(OFFSET(Y$295,1,0,Y$1391+COUNTA($A$905:$A$913),1)<Y299))))))","v":0},{"$f":"IFERROR((INDEX(Z$917:Z$920,MATCH(INDEX($A$905:$A$913,MATCH($A94,Z$905:Z$913,0)),$A$937:$A$940,0))),MAX(0,MIN(Z502,MAX(0,Z$946-Z$926+SUMPRODUCT(Z$917:Z$920*(Z$905:Z$908<=$A94))-SUMPRODUCT(OFFSET(Z$498,1,0,Z$1391+COUNTA($A$905:$A$913),1)*(OFFSET(Z$295,1,0,Z$1391+COUNTA($A$905:$A$913),1)<Z299))))))","v":0},{"$f":"IFERROR((INDEX(AA$917:AA$920,MATCH(INDEX($A$905:$A$913,MATCH($A94,AA$905:AA$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AA502,MAX(0,AA$946-AA$926+SUMPRODUCT(AA$917:AA$920*(AA$905:AA$908<=$A94))-SUMPRODUCT(OFFSET(AA$498,1,0,AA$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AA$295,1,0,AA$1391+COUNTA($A$905:$A$913),1)<AA299))))))","v":0},{"$f":"IFERROR((INDEX(AB$917:AB$920,MATCH(INDEX($A$905:$A$913,MATCH($A94,AB$905:AB$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AB502,MAX(0,AB$946-AB$926+SUMPRODUCT(AB$917:AB$920*(AB$905:AB$908<=$A94))-SUMPRODUCT(OFFSET(AB$498,1,0,AB$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AB$295,1,0,AB$1391+COUNTA($A$905:$A$913),1)<AB299))))))","v":0},{"$f":"IFERROR((INDEX(AC$917:AC$920,MATCH(INDEX($A$905:$A$913,MATCH($A94,AC$905:AC$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AC502,MAX(0,AC$946-AC$926+SUMPRODUCT(AC$917:AC$920*(AC$905:AC$908<=$A94))-SUMPRODUCT(OFFSET(AC$498,1,0,AC$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AC$295,1,0,AC$1391+COUNTA($A$905:$A$913),1)<AC299))))))","v":0},{"$f":"IFERROR((INDEX(AD$917:AD$920,MATCH(INDEX($A$905:$A$913,MATCH($A94,AD$905:AD$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AD502,MAX(0,AD$946-AD$926+SUMPRODUCT(AD$917:AD$920*(AD$905:AD$908<=$A94))-SUMPRODUCT(OFFSET(AD$498,1,0,AD$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AD$295,1,0,AD$1391+COUNTA($A$905:$A$913),1)<AD299))))))","v":0},{"$f":"IFERROR((INDEX(AE$917:AE$920,MATCH(INDEX($A$905:$A$913,MATCH($A94,AE$905:AE$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AE502,MAX(0,AE$946-AE$926+SUMPRODUCT(AE$917:AE$920*(AE$905:AE$908<=$A94))-SUMPRODUCT(OFFSET(AE$498,1,0,AE$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AE$295,1,0,AE$1391+COUNTA($A$905:$A$913),1)<AE299))))))","v":0},{"$f":"IFERROR((INDEX(AF$917:AF$920,MATCH(INDEX($A$905:$A$913,MATCH($A94,AF$905:AF$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AF502,MAX(0,AF$946-AF$926+SUMPRODUCT(AF$917:AF$920*(AF$905:AF$908<=$A94))-SUMPRODUCT(OFFSET(AF$498,1,0,AF$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AF$295,1,0,AF$1391+COUNTA($A$905:$A$913),1)<AF299))))))","v":0}]
[5,{"$f":"IFERROR((INDEX(B$917:B$920,MATCH(INDEX($A$905:$A$913,MATCH($A95,B$905:B$913,0)),$A$937:$A$940,0))),MAX(0,MIN(B503,MAX(0,B$946-B$926+SUMPRODUCT(B$917:B$920*(B$905:B$908<=$A95))-SUMPRODUCT(OFFSET(B$498,1,0,B$1391+COUNTA($A$905:$A$913),1)*(OFFSET(B$295,1,0,B$1391+COUNTA($A$905:$A$913),1)<B300))))))","v":0},{"$f":"IFERROR((INDEX(C$917:C$920,MATCH(INDEX($A$905:$A$913,MATCH($A95,C$905:C$913,0)),$A$937:$A$940,0))),MAX(0,MIN(C503,MAX(0,C$946-C$926+SUMPRODUCT(C$917:C$920*(C$905:C$908<=$A95))-SUMPRODUCT(OFFSET(C$498,1,0,C$1391+COUNTA($A$905:$A$913),1)*(OFFSET(C$295,1,0,C$1391+COUNTA($A$905:$A$913),1)<C300))))))","v":22405722.571159244},{"$f":"IFERROR((INDEX(D$917:D$920,MATCH(INDEX($A$905:$A$913,MATCH($A95,D$905:D$913,0)),$A$937:$A$940,0))),MAX(0,MIN(D503,MAX(0,D$946-D$926+SUMPRODUCT(D$917:D$920*(D$905:D$908<=$A95))-SUMPRODUCT(OFFSET(D$498,1,0,D$1391+COUNTA($A$905:$A$913),1)*(OFFSET(D$295,1,0,D$1391+COUNTA($A$905:$A$913),1)<D300))))))","v":0},{"$f":"IFERROR((INDEX(E$917:E$920,MATCH(INDEX($A$905:$A$913,MATCH($A95,E$905:E$913,0)),$A$937:$A$940,0))),MAX(0,MIN(E503,MAX(0,E$946-E$926+SUMPRODUCT(E$917:E$920*(E$905:E$908<=$A95))-SUMPRODUCT(OFFSET(E$498,1,0,E$1391+COUNTA($A$905:$A$913),1)*(OFFSET(E$295,1,0,E$1391+COUNTA($A$905:$A$913),1)<E300))))))","v":0},{"$f":"IFERROR((INDEX(F$917:F$920,MATCH(INDEX($A$905:$A$913,MATCH($A95,F$905:F$913,0)),$A$937:$A$940,0))),MAX(0,MIN(F503,MAX(0,F$946-F$926+SUMPRODUCT(F$917:F$920*(F$905:F$908<=$A95))-SUMPRODUCT(OFFSET(F$498,1,0,F$1391+COUNTA($A$905:$A$913),1)*(OFFSET(F$295,1,0,F$1391+COUNTA($A$905:$A$913),1)<F300))))))","v":0},{"$f":"IFERROR((INDEX(G$917:G$920,MATCH(INDEX($A$905:$A$913,MATCH($A95,G$905:G$913,0)),$A$937:$A$940,0))),MAX(0,MIN(G503,MAX(0,G$946-G$926+SUMPRODUCT(G$917:G$920*(G$905:G$908<=$A95))-SUMPRODUCT(OFFSET(G$498,1,0,G$1391+COUNTA($A$905:$A$913),1)*(OFFSET(G$295,1,0,G$1391+COUNTA($A$905:$A$913),1)<G300))))))","v":0},{"$f":"IFERROR((INDEX(H$917:H$920,MATCH(INDEX($A$905:$A$913,MATCH($A95,H$905:H$913,0)),$A$937:$A$940,0))),MAX(0,MIN(H503,MAX(0,H$946-H$926+SUMPRODUCT(H$917:H$920*(H$905:H$908<=$A95))-SUMPRODUCT(OFFSET(H$498,1,0,H$1391+COUNTA($A$905:$A$913),1)*(OFFSET(H$295,1,0,H$1391+COUNTA($A$905:$A$913),1)<H300))))))","v":0},{"$f":"IFERROR((INDEX(I$917:I$920,MATCH(INDEX($A$905:$A$913,MATCH($A95,I$905:I$913,0)),$A$937:$A$940,0))),MAX(0,MIN(I503,MAX(0,I$946-I$926+SUMPRODUCT(I$917:I$920*(I$905:I$908<=$A95))-SUMPRODUCT(OFFSET(I$498,1,0,I$1391+COUNTA($A$905:$A$913),1)*(OFFSET(I$295,1,0,I$1391+COUNTA($A$905:$A$913),1)<I300))))))","v":0},{"$f":"IFERROR((INDEX(J$917:J$920,MATCH(INDEX($A$905:$A$913,MATCH($A95,J$905:J$913,0)),$A$937:$A$940,0))),MAX(0,MIN(J503,MAX(0,J$946-J$926+SUMPRODUCT(J$917:J$920*(J$905:J$908<=$A95))-SUMPRODUCT(OFFSET(J$498,1,0,J$1391+COUNTA($A$905:$A$913),1)*(OFFSET(J$295,1,0,J$1391+COUNTA($A$905:$A$913),1)<J300))))))","v":0},{"$f":"IFERROR((INDEX(K$917:K$920,MATCH(INDEX($A$905:$A$913,MATCH($A95,K$905:K$913,0)),$A$937:$A$940,0))),MAX(0,MIN(K503,MAX(0,K$946-K$926+SUMPRODUCT(K$917:K$920*(K$905:K$908<=$A95))-SUMPRODUCT(OFFSET(K$498,1,0,K$1391+COUNTA($A$905:$A$913),1)*(OFFSET(K$295,1,0,K$1391+COUNTA($A$905:$A$913),1)<K300))))))","v":0},{"$f":"IFERROR((INDEX(L$917:L$920,MATCH(INDEX($A$905:$A$913,MATCH($A95,L$905:L$913,0)),$A$937:$A$940,0))),MAX(0,MIN(L503,MAX(0,L$946-L$926+SUMPRODUCT(L$917:L$920*(L$905:L$908<=$A95))-SUMPRODUCT(OFFSET(L$498,1,0,L$1391+COUNTA($A$905:$A$913),1)*(OFFSET(L$295,1,0,L$1391+COUNTA($A$905:$A$913),1)<L300))))))","v":0},{"$f":"IFERROR((INDEX(M$917:M$920,MATCH(INDEX($A$905:$A$913,MATCH($A95,M$905:M$913,0)),$A$937:$A$940,0))),MAX(0,MIN(M503,MAX(0,M$946-M$926+SUMPRODUCT(M$917:M$920*(M$905:M$908<=$A95))-SUMPRODUCT(OFFSET(M$498,1,0,M$1391+COUNTA($A$905:$A$913),1)*(OFFSET(M$295,1,0,M$1391+COUNTA($A$905:$A$913),1)<M300))))))","v":0},{"$f":"IFERROR((INDEX(N$917:N$920,MATCH(INDEX($A$905:$A$913,MATCH($A95,N$905:N$913,0)),$A$937:$A$940,0))),MAX(0,MIN(N503,MAX(0,N$946-N$926+SUMPRODUCT(N$917:N$920*(N$905:N$908<=$A95))-SUMPRODUCT(OFFSET(N$498,1,0,N$1391+COUNTA($A$905:$A$913),1)*(OFFSET(N$295,1,0,N$1391+COUNTA($A$905:$A$913),1)<N300))))))","v":0},{"$f":"IFERROR((INDEX(O$917:O$920,MATCH(INDEX($A$905:$A$913,MATCH($A95,O$905:O$913,0)),$A$937:$A$940,0))),MAX(0,MIN(O503,MAX(0,O$946-O$926+SUMPRODUCT(O$917:O$920*(O$905:O$908<=$A95))-SUMPRODUCT(OFFSET(O$498,1,0,O$1391+COUNTA($A$905:$A$913),1)*(OFFSET(O$295,1,0,O$1391+COUNTA($A$905:$A$913),1)<O300))))))","v":0},{"$f":"IFERROR((INDEX(P$917:P$920,MATCH(INDEX($A$905:$A$913,MATCH($A95,P$905:P$913,0)),$A$937:$A$940,0))),MAX(0,MIN(P503,MAX(0,P$946-P$926+SUMPRODUCT(P$917:P$920*(P$905:P$908<=$A95))-SUMPRODUCT(OFFSET(P$498,1,0,P$1391+COUNTA($A$905:$A$913),1)*(OFFSET(P$295,1,0,P$1391+COUNTA($A$905:$A$913),1)<P300))))))","v":0},{"$f":"IFERROR((INDEX(Q$917:Q$920,MATCH(INDEX($A$905:$A$913,MATCH($A95,Q$905:Q$913,0)),$A$937:$A$940,0))),MAX(0,MIN(Q503,MAX(0,Q$946-Q$926+SUMPRODUCT(Q$917:Q$920*(Q$905:Q$908<=$A95))-SUMPRODUCT(OFFSET(Q$498,1,0,Q$1391+COUNTA($A$905:$A$913),1)*(OFFSET(Q$295,1,0,Q$1391+COUNTA($A$905:$A$913),1)<Q300))))))","v":0},{"$f":"IFERROR((INDEX(R$917:R$920,MATCH(INDEX($A$905:$A$913,MATCH($A95,R$905:R$913,0)),$A$937:$A$940,0))),MAX(0,MIN(R503,MAX(0,R$946-R$926+SUMPRODUCT(R$917:R$920*(R$905:R$908<=$A95))-SUMPRODUCT(OFFSET(R$498,1,0,R$1391+COUNTA($A$905:$A$913),1)*(OFFSET(R$295,1,0,R$1391+COUNTA($A$905:$A$913),1)<R300))))))","v":0},{"$f":"IFERROR((INDEX(S$917:S$920,MATCH(INDEX($A$905:$A$913,MATCH($A95,S$905:S$913,0)),$A$937:$A$940,0))),MAX(0,MIN(S503,MAX(0,S$946-S$926+SUMPRODUCT(S$917:S$920*(S$905:S$908<=$A95))-SUMPRODUCT(OFFSET(S$498,1,0,S$1391+COUNTA($A$905:$A$913),1)*(OFFSET(S$295,1,0,S$1391+COUNTA($A$905:$A$913),1)<S300))))))","v":0},{"$f":"IFERROR((INDEX(T$917:T$920,MATCH(INDEX($A$905:$A$913,MATCH($A95,T$905:T$913,0)),$A$937:$A$940,0))),MAX(0,MIN(T503,MAX(0,T$946-T$926+SUMPRODUCT(T$917:T$920*(T$905:T$908<=$A95))-SUMPRODUCT(OFFSET(T$498,1,0,T$1391+COUNTA($A$905:$A$913),1)*(OFFSET(T$295,1,0,T$1391+COUNTA($A$905:$A$913),1)<T300))))))","v":0},{"$f":"IFERROR((INDEX(U$917:U$920,MATCH(INDEX($A$905:$A$913,MATCH($A95,U$905:U$913,0)),$A$937:$A$940,0))),MAX(0,MIN(U503,MAX(0,U$946-U$926+SUMPRODUCT(U$917:U$920*(U$905:U$908<=$A95))-SUMPRODUCT(OFFSET(U$498,1,0,U$1391+COUNTA($A$905:$A$913),1)*(OFFSET(U$295,1,0,U$1391+COUNTA($A$905:$A$913),1)<U300))))))","v":0},{"$f":"IFERROR((INDEX(V$917:V$920,MATCH(INDEX($A$905:$A$913,MATCH($A95,V$905:V$913,0)),$A$937:$A$940,0))),MAX(0,MIN(V503,MAX(0,V$946-V$926+SUMPRODUCT(V$917:V$920*(V$905:V$908<=$A95))-SUMPRODUCT(OFFSET(V$498,1,0,V$1391+COUNTA($A$905:$A$913),1)*(OFFSET(V$295,1,0,V$1391+COUNTA($A$905:$A$913),1)<V300))))))","v":0},{"$f":"IFERROR((INDEX(W$917:W$920,MATCH(INDEX($A$905:$A$913,MATCH($A95,W$905:W$913,0)),$A$937:$A$940,0))),MAX(0,MIN(W503,MAX(0,W$946-W$926+SUMPRODUCT(W$917:W$920*(W$905:W$908<=$A95))-SUMPRODUCT(OFFSET(W$498,1,0,W$1391+COUNTA($A$905:$A$913),1)*(OFFSET(W$295,1,0,W$1391+COUNTA($A$905:$A$913),1)<W300))))))","v":0},{"$f":"IFERROR((INDEX(X$917:X$920,MATCH(INDEX($A$905:$A$913,MATCH($A95,X$905:X$913,0)),$A$937:$A$940,0))),MAX(0,MIN(X503,MAX(0,X$946-X$926+SUMPRODUCT(X$917:X$920*(X$905:X$908<=$A95))-SUMPRODUCT(OFFSET(X$498,1,0,X$1391+COUNTA($A$905:$A$913),1)*(OFFSET(X$295,1,0,X$1391+COUNTA($A$905:$A$913),1)<X300))))))","v":0},{"$f":"IFERROR((INDEX(Y$917:Y$920,MATCH(INDEX($A$905:$A$913,MATCH($A95,Y$905:Y$913,0)),$A$937:$A$940,0))),MAX(0,MIN(Y503,MAX(0,Y$946-Y$926+SUMPRODUCT(Y$917:Y$920*(Y$905:Y$908<=$A95))-SUMPRODUCT(OFFSET(Y$498,1,0,Y$1391+COUNTA($A$905:$A$913),1)*(OFFSET(Y$295,1,0,Y$1391+COUNTA($A$905:$A$913),1)<Y300))))))","v":0},{"$f":"IFERROR((INDEX(Z$917:Z$920,MATCH(INDEX($A$905:$A$913,MATCH($A95,Z$905:Z$913,0)),$A$937:$A$940,0))),MAX(0,MIN(Z503,MAX(0,Z$946-Z$926+SUMPRODUCT(Z$917:Z$920*(Z$905:Z$908<=$A95))-SUMPRODUCT(OFFSET(Z$498,1,0,Z$1391+COUNTA($A$905:$A$913),1)*(OFFSET(Z$295,1,0,Z$1391+COUNTA($A$905:$A$913),1)<Z300))))))","v":0},{"$f":"IFERROR((INDEX(AA$917:AA$920,MATCH(INDEX($A$905:$A$913,MATCH($A95,AA$905:AA$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AA503,MAX(0,AA$946-AA$926+SUMPRODUCT(AA$917:AA$920*(AA$905:AA$908<=$A95))-SUMPRODUCT(OFFSET(AA$498,1,0,AA$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AA$295,1,0,AA$1391+COUNTA($A$905:$A$913),1)<AA300))))))","v":0},{"$f":"IFERROR((INDEX(AB$917:AB$920,MATCH(INDEX($A$905:$A$913,MATCH($A95,AB$905:AB$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AB503,MAX(0,AB$946-AB$926+SUMPRODUCT(AB$917:AB$920*(AB$905:AB$908<=$A95))-SUMPRODUCT(OFFSET(AB$498,1,0,AB$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AB$295,1,0,AB$1391+COUNTA($A$905:$A$913),1)<AB300))))))","v":0},{"$f":"IFERROR((INDEX(AC$917:AC$920,MATCH(INDEX($A$905:$A$913,MATCH($A95,AC$905:AC$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AC503,MAX(0,AC$946-AC$926+SUMPRODUCT(AC$917:AC$920*(AC$905:AC$908<=$A95))-SUMPRODUCT(OFFSET(AC$498,1,0,AC$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AC$295,1,0,AC$1391+COUNTA($A$905:$A$913),1)<AC300))))))","v":0},{"$f":"IFERROR((INDEX(AD$917:AD$920,MATCH(INDEX($A$905:$A$913,MATCH($A95,AD$905:AD$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AD503,MAX(0,AD$946-AD$926+SUMPRODUCT(AD$917:AD$920*(AD$905:AD$908<=$A95))-SUMPRODUCT(OFFSET(AD$498,1,0,AD$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AD$295,1,0,AD$1391+COUNTA($A$905:$A$913),1)<AD300))))))","v":0},{"$f":"IFERROR((INDEX(AE$917:AE$920,MATCH(INDEX($A$905:$A$913,MATCH($A95,AE$905:AE$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AE503,MAX(0,AE$946-AE$926+SUMPRODUCT(AE$917:AE$920*(AE$905:AE$908<=$A95))-SUMPRODUCT(OFFSET(AE$498,1,0,AE$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AE$295,1,0,AE$1391+COUNTA($A$905:$A$913),1)<AE300))))))","v":0},{"$f":"IFERROR((INDEX(AF$917:AF$920,MATCH(INDEX($A$905:$A$913,MATCH($A95,AF$905:AF$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AF503,MAX(0,AF$946-AF$926+SUMPRODUCT(AF$917:AF$920*(AF$905:AF$908<=$A95))-SUMPRODUCT(OFFSET(AF$498,1,0,AF$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AF$295,1,0,AF$1391+COUNTA($A$905:$A$913),1)<AF300))))))","v":0}]
[6,{"$f":"IFERROR((INDEX(B$917:B$920,MATCH(INDEX($A$905:$A$913,MATCH($A96,B$905:B$913,0)),$A$937:$A$940,0))),MAX(0,MIN(B504,MAX(0,B$946-B$926+SUMPRODUCT(B$917:B$920*(B$905:B$908<=$A96))-SUMPRODUCT(OFFSET(B$498,1,0,B$1391+COUNTA($A$905:$A$913),1)*(OFFSET(B$295,1,0,B$1391+COUNTA($A$905:$A$913),1)<B301))))))","v":0},{"$f":"IFERROR((INDEX(C$917:C$920,MATCH(INDEX($A$905:$A$913,MATCH($A96,C$905:C$913,0)),$A$937:$A$940,0))),MAX(0,MIN(C504,MAX(0,C$946-C$926+SUMPRODUCT(C$917:C$920*(C$905:C$908<=$A96))-SUMPRODUCT(OFFSET(C$498,1,0,C$1391+COUNTA($A$905:$A$913),1)*(OFFSET(C$295,1,0,C$1391+COUNTA($A$905:$A$913),1)<C301))))))","v":0},{"$f":"IFERROR((INDEX(D$917:D$920,MATCH(INDEX($A$905:$A$913,MATCH($A96,D$905:D$913,0)),$A$937:$A$940,0))),MAX(0,MIN(D504,MAX(0,D$946-D$926+SUMPRODUCT(D$917:D$920*(D$905:D$908<=$A96))-SUMPRODUCT(OFFSET(D$498,1,0,D$1391+COUNTA($A$905:$A$913),1)*(OFFSET(D$295,1,0,D$1391+COUNTA($A$905:$A$913),1)<D301))))))","v":0},{"$f":"IFERROR((INDEX(E$917:E$920,MATCH(INDEX($A$905:$A$913,MATCH($A96,E$905:E$913,0)),$A$937:$A$940,0))),MAX(0,MIN(E504,MAX(0,E$946-E$926+SUMPRODUCT(E$917:E$920*(E$905:E$908<=$A96))-SUMPRODUCT(OFFSET(E$498,1,0,E$1391+COUNTA($A$905:$A$913),1)*(OFFSET(E$295,1,0,E$1391+COUNTA($A$905:$A$913),1)<E301))))))","v":0},{"$f":"IFERROR((INDEX(F$917:F$920,MATCH(INDEX($A$905:$A$913,MATCH($A96,F$905:F$913,0)),$A$937:$A$940,0))),MAX(0,MIN(F504,MAX(0,F$946-F$926+SUMPRODUCT(F$917:F$920*(F$905:F$908<=$A96))-SUMPRODUCT(OFFSET(F$498,1,0,F$1391+COUNTA($A$905:$A$913),1)*(OFFSET(F$295,1,0,F$1391+COUNTA($A$905:$A$913),1)<F301))))))","v":0},{"$f":"IFERROR((INDEX(G$917:G$920,MATCH(INDEX($A$905:$A$913,MATCH($A96,G$905:G$913,0)),$A$937:$A$940,0))),MAX(0,MIN(G504,MAX(0,G$946-G$926+SUMPRODUCT(G$917:G$920*(G$905:G$908<=$A96))-SUMPRODUCT(OFFSET(G$498,1,0,G$1391+COUNTA($A$905:$A$913),1)*(OFFSET(G$295,1,0,G$1391+COUNTA($A$905:$A$913),1)<G301))))))","v":0},{"$f":"IFERROR((INDEX(H$917:H$920,MATCH(INDEX($A$905:$A$913,MATCH($A96,H$905:H$913,0)),$A$937:$A$940,0))),MAX(0,MIN(H504,MAX(0,H$946-H$926+SUMPRODUCT(H$917:H$920*(H$905:H$908<=$A96))-SUMPRODUCT(OFFSET(H$498,1,0,H$1391+COUNTA($A$905:$A$913),1)*(OFFSET(H$295,1,0,H$1391+COUNTA($A$905:$A$913),1)<H301))))))","v":0},{"$f":"IFERROR((INDEX(I$917:I$920,MATCH(INDEX($A$905:$A$913,MATCH($A96,I$905:I$913,0)),$A$937:$A$940,0))),MAX(0,MIN(I504,MAX(0,I$946-I$926+SUMPRODUCT(I$917:I$920*(I$905:I$908<=$A96))-SUMPRODUCT(OFFSET(I$498,1,0,I$1391+COUNTA($A$905:$A$913),1)*(OFFSET(I$295,1,0,I$1391+COUNTA($A$905:$A$913),1)<I301))))))","v":0},{"$f":"IFERROR((INDEX(J$917:J$920,MATCH(INDEX($A$905:$A$913,MATCH($A96,J$905:J$913,0)),$A$937:$A$940,0))),MAX(0,MIN(J504,MAX(0,J$946-J$926+SUMPRODUCT(J$917:J$920*(J$905:J$908<=$A96))-SUMPRODUCT(OFFSET(J$498,1,0,J$1391+COUNTA($A$905:$A$913),1)*(OFFSET(J$295,1,0,J$1391+COUNTA($A$905:$A$913),1)<J301))))))","v":0},{"$f":"IFERROR((INDEX(K$917:K$920,MATCH(INDEX($A$905:$A$913,MATCH($A96,K$905:K$913,0)),$A$937:$A$940,0))),MAX(0,MIN(K504,MAX(0,K$946-K$926+SUMPRODUCT(K$917:K$920*(K$905:K$908<=$A96))-SUMPRODUCT(OFFSET(K$498,1,0,K$1391+COUNTA($A$905:$A$913),1)*(OFFSET(K$295,1,0,K$1391+COUNTA($A$905:$A$913),1)<K301))))))","v":0},{"$f":"IFERROR((INDEX(L$917:L$920,MATCH(INDEX($A$905:$A$913,MATCH($A96,L$905:L$913,0)),$A$937:$A$940,0))),MAX(0,MIN(L504,MAX(0,L$946-L$926+SUMPRODUCT(L$917:L$920*(L$905:L$908<=$A96))-SUMPRODUCT(OFFSET(L$498,1,0,L$1391+COUNTA($A$905:$A$913),1)*(OFFSET(L$295,1,0,L$1391+COUNTA($A$905:$A$913),1)<L301))))))","v":0},{"$f":"IFERROR((INDEX(M$917:M$920,MATCH(INDEX($A$905:$A$913,MATCH($A96,M$905:M$913,0)),$A$937:$A$940,0))),MAX(0,MIN(M504,MAX(0,M$946-M$926+SUMPRODUCT(M$917:M$920*(M$905:M$908<=$A96))-SUMPRODUCT(OFFSET(M$498,1,0,M$1391+COUNTA($A$905:$A$913),1)*(OFFSET(M$295,1,0,M$1391+COUNTA($A$905:$A$913),1)<M301))))))","v":0},{"$f":"IFERROR((INDEX(N$917:N$920,MATCH(INDEX($A$905:$A$913,MATCH($A96,N$905:N$913,0)),$A$937:$A$940,0))),MAX(0,MIN(N504,MAX(0,N$946-N$926+SUMPRODUCT(N$917:N$920*(N$905:N$908<=$A96))-SUMPRODUCT(OFFSET(N$498,1,0,N$1391+COUNTA($A$905:$A$913),1)*(OFFSET(N$295,1,0,N$1391+COUNTA($A$905:$A$913),1)<N301))))))","v":0},{"$f":"IFERROR((INDEX(O$917:O$920,MATCH(INDEX($A$905:$A$913,MATCH($A96,O$905:O$913,0)),$A$937:$A$940,0))),MAX(0,MIN(O504,MAX(0,O$946-O$926+SUMPRODUCT(O$917:O$920*(O$905:O$908<=$A96))-SUMPRODUCT(OFFSET(O$498,1,0,O$1391+COUNTA($A$905:$A$913),1)*(OFFSET(O$295,1,0,O$1391+COUNTA($A$905:$A$913),1)<O301))))))","v":0},{"$f":"IFERROR((INDEX(P$917:P$920,MATCH(INDEX($A$905:$A$913,MATCH($A96,P$905:P$913,0)),$A$937:$A$940,0))),MAX(0,MIN(P504,MAX(0,P$946-P$926+SUMPRODUCT(P$917:P$920*(P$905:P$908<=$A96))-SUMPRODUCT(OFFSET(P$498,1,0,P$1391+COUNTA($A$905:$A$913),1)*(OFFSET(P$295,1,0,P$1391+COUNTA($A$905:$A$913),1)<P301))))))","v":0},{"$f":"IFERROR((INDEX(Q$917:Q$920,MATCH(INDEX($A$905:$A$913,MATCH($A96,Q$905:Q$913,0)),$A$937:$A$940,0))),MAX(0,MIN(Q504,MAX(0,Q$946-Q$926+SUMPRODUCT(Q$917:Q$920*(Q$905:Q$908<=$A96))-SUMPRODUCT(OFFSET(Q$498,1,0,Q$1391+COUNTA($A$905:$A$913),1)*(OFFSET(Q$295,1,0,Q$1391+COUNTA($A$905:$A$913),1)<Q301))))))","v":0},{"$f":"IFERROR((INDEX(R$917:R$920,MATCH(INDEX($A$905:$A$913,MATCH($A96,R$905:R$913,0)),$A$937:$A$940,0))),MAX(0,MIN(R504,MAX(0,R$946-R$926+SUMPRODUCT(R$917:R$920*(R$905:R$908<=$A96))-SUMPRODUCT(OFFSET(R$498,1,0,R$1391+COUNTA($A$905:$A$913),1)*(OFFSET(R$295,1,0,R$1391+COUNTA($A$905:$A$913),1)<R301))))))","v":0},{"$f":"IFERROR((INDEX(S$917:S$920,MATCH(INDEX($A$905:$A$913,MATCH($A96,S$905:S$913,0)),$A$937:$A$940,0))),MAX(0,MIN(S504,MAX(0,S$946-S$926+SUMPRODUCT(S$917:S$920*(S$905:S$908<=$A96))-SUMPRODUCT(OFFSET(S$498,1,0,S$1391+COUNTA($A$905:$A$913),1)*(OFFSET(S$295,1,0,S$1391+COUNTA($A$905:$A$913),1)<S301))))))","v":0},{"$f":"IFERROR((INDEX(T$917:T$920,MATCH(INDEX($A$905:$A$913,MATCH($A96,T$905:T$913,0)),$A$937:$A$940,0))),MAX(0,MIN(T504,MAX(0,T$946-T$926+SUMPRODUCT(T$917:T$920*(T$905:T$908<=$A96))-SUMPRODUCT(OFFSET(T$498,1,0,T$1391+COUNTA($A$905:$A$913),1)*(OFFSET(T$295,1,0,T$1391+COUNTA($A$905:$A$913),1)<T301))))))","v":0},{"$f":"IFERROR((INDEX(U$917:U$920,MATCH(INDEX($A$905:$A$913,MATCH($A96,U$905:U$913,0)),$A$937:$A$940,0))),MAX(0,MIN(U504,MAX(0,U$946-U$926+SUMPRODUCT(U$917:U$920*(U$905:U$908<=$A96))-SUMPRODUCT(OFFSET(U$498,1,0,U$1391+COUNTA($A$905:$A$913),1)*(OFFSET(U$295,1,0,U$1391+COUNTA($A$905:$A$913),1)<U301))))))","v":0},{"$f":"IFERROR((INDEX(V$917:V$920,MATCH(INDEX($A$905:$A$913,MATCH($A96,V$905:V$913,0)),$A$937:$A$940,0))),MAX(0,MIN(V504,MAX(0,V$946-V$926+SUMPRODUCT(V$917:V$920*(V$905:V$908<=$A96))-SUMPRODUCT(OFFSET(V$498,1,0,V$1391+COUNTA($A$905:$A$913),1)*(OFFSET(V$295,1,0,V$1391+COUNTA($A$905:$A$913),1)<V301))))))","v":0},{"$f":"IFERROR((INDEX(W$917:W$920,MATCH(INDEX($A$905:$A$913,MATCH($A96,W$905:W$913,0)),$A$937:$A$940,0))),MAX(0,MIN(W504,MAX(0,W$946-W$926+SUMPRODUCT(W$917:W$920*(W$905:W$908<=$A96))-SUMPRODUCT(OFFSET(W$498,1,0,W$1391+COUNTA($A$905:$A$913),1)*(OFFSET(W$295,1,0,W$1391+COUNTA($A$905:$A$913),1)<W301))))))","v":0},{"$f":"IFERROR((INDEX(X$917:X$920,MATCH(INDEX($A$905:$A$913,MATCH($A96,X$905:X$913,0)),$A$937:$A$940,0))),MAX(0,MIN(X504,MAX(0,X$946-X$926+SUMPRODUCT(X$917:X$920*(X$905:X$908<=$A96))-SUMPRODUCT(OFFSET(X$498,1,0,X$1391+COUNTA($A$905:$A$913),1)*(OFFSET(X$295,1,0,X$1391+COUNTA($A$905:$A$913),1)<X301))))))","v":0},{"$f":"IFERROR((INDEX(Y$917:Y$920,MATCH(INDEX($A$905:$A$913,MATCH($A96,Y$905:Y$913,0)),$A$937:$A$940,0))),MAX(0,MIN(Y504,MAX(0,Y$946-Y$926+SUMPRODUCT(Y$917:Y$920*(Y$905:Y$908<=$A96))-SUMPRODUCT(OFFSET(Y$498,1,0,Y$1391+COUNTA($A$905:$A$913),1)*(OFFSET(Y$295,1,0,Y$1391+COUNTA($A$905:$A$913),1)<Y301))))))","v":0},{"$f":"IFERROR((INDEX(Z$917:Z$920,MATCH(INDEX($A$905:$A$913,MATCH($A96,Z$905:Z$913,0)),$A$937:$A$940,0))),MAX(0,MIN(Z504,MAX(0,Z$946-Z$926+SUMPRODUCT(Z$917:Z$920*(Z$905:Z$908<=$A96))-SUMPRODUCT(OFFSET(Z$498,1,0,Z$1391+COUNTA($A$905:$A$913),1)*(OFFSET(Z$295,1,0,Z$1391+COUNTA($A$905:$A$913),1)<Z301))))))","v":0},{"$f":"IFERROR((INDEX(AA$917:AA$920,MATCH(INDEX($A$905:$A$913,MATCH($A96,AA$905:AA$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AA504,MAX(0,AA$946-AA$926+SUMPRODUCT(AA$917:AA$920*(AA$905:AA$908<=$A96))-SUMPRODUCT(OFFSET(AA$498,1,0,AA$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AA$295,1,0,AA$1391+COUNTA($A$905:$A$913),1)<AA301))))))","v":0},{"$f":"IFERROR((INDEX(AB$917:AB$920,MATCH(INDEX($A$905:$A$913,MATCH($A96,AB$905:AB$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AB504,MAX(0,AB$946-AB$926+SUMPRODUCT(AB$917:AB$920*(AB$905:AB$908<=$A96))-SUMPRODUCT(OFFSET(AB$498,1,0,AB$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AB$295,1,0,AB$1391+COUNTA($A$905:$A$913),1)<AB301))))))","v":0},{"$f":"IFERROR((INDEX(AC$917:AC$920,MATCH(INDEX($A$905:$A$913,MATCH($A96,AC$905:AC$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AC504,MAX(0,AC$946-AC$926+SUMPRODUCT(AC$917:AC$920*(AC$905:AC$908<=$A96))-SUMPRODUCT(OFFSET(AC$498,1,0,AC$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AC$295,1,0,AC$1391+COUNTA($A$905:$A$913),1)<AC301))))))","v":0},{"$f":"IFERROR((INDEX(AD$917:AD$920,MATCH(INDEX($A$905:$A$913,MATCH($A96,AD$905:AD$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AD504,MAX(0,AD$946-AD$926+SUMPRODUCT(AD$917:AD$920*(AD$905:AD$908<=$A96))-SUMPRODUCT(OFFSET(AD$498,1,0,AD$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AD$295,1,0,AD$1391+COUNTA($A$905:$A$913),1)<AD301))))))","v":0},{"$f":"IFERROR((INDEX(AE$917:AE$920,MATCH(INDEX($A$905:$A$913,MATCH($A96,AE$905:AE$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AE504,MAX(0,AE$946-AE$926+SUMPRODUCT(AE$917:AE$920*(AE$905:AE$908<=$A96))-SUMPRODUCT(OFFSET(AE$498,1,0,AE$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AE$295,1,0,AE$1391+COUNTA($A$905:$A$913),1)<AE301))))))","v":0},{"$f":"IFERROR((INDEX(AF$917:AF$920,MATCH(INDEX($A$905:$A$913,MATCH($A96,AF$905:AF$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AF504,MAX(0,AF$946-AF$926+SUMPRODUCT(AF$917:AF$920*(AF$905:AF$908<=$A96))-SUMPRODUCT(OFFSET(AF$498,1,0,AF$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AF$295,1,0,AF$1391+COUNTA($A$905:$A$913),1)<AF301))))))","v":0}]
[7,{"$f":"IFERROR((INDEX(B$917:B$920,MATCH(INDEX($A$905:$A$913,MATCH($A97,B$905:B$913,0)),$A$937:$A$940,0))),MAX(0,MIN(B505,MAX(0,B$946-B$926+SUMPRODUCT(B$917:B$920*(B$905:B$908<=$A97))-SUMPRODUCT(OFFSET(B$498,1,0,B$1391+COUNTA($A$905:$A$913),1)*(OFFSET(B$295,1,0,B$1391+COUNTA($A$905:$A$913),1)<B302))))))","v":0},{"$f":"IFERROR((INDEX(C$917:C$920,MATCH(INDEX($A$905:$A$913,MATCH($A97,C$905:C$913,0)),$A$937:$A$940,0))),MAX(0,MIN(C505,MAX(0,C$946-C$926+SUMPRODUCT(C$917:C$920*(C$905:C$908<=$A97))-SUMPRODUCT(OFFSET(C$498,1,0,C$1391+COUNTA($A$905:$A$913),1)*(OFFSET(C$295,1,0,C$1391+COUNTA($A$905:$A$913),1)<C302))))))","v":0},{"$f":"IFERROR((INDEX(D$917:D$920,MATCH(INDEX($A$905:$A$913,MATCH($A97,D$905:D$913,0)),$A$937:$A$940,0))),MAX(0,MIN(D505,MAX(0,D$946-D$926+SUMPRODUCT(D$917:D$920*(D$905:D$908<=$A97))-SUMPRODUCT(OFFSET(D$498,1,0,D$1391+COUNTA($A$905:$A$913),1)*(OFFSET(D$295,1,0,D$1391+COUNTA($A$905:$A$913),1)<D302))))))","v":0},{"$f":"IFERROR((INDEX(E$917:E$920,MATCH(INDEX($A$905:$A$913,MATCH($A97,E$905:E$913,0)),$A$937:$A$940,0))),MAX(0,MIN(E505,MAX(0,E$946-E$926+SUMPRODUCT(E$917:E$920*(E$905:E$908<=$A97))-SUMPRODUCT(OFFSET(E$498,1,0,E$1391+COUNTA($A$905:$A$913),1)*(OFFSET(E$295,1,0,E$1391+COUNTA($A$905:$A$913),1)<E302))))))","v":0},{"$f":"IFERROR((INDEX(F$917:F$920,MATCH(INDEX($A$905:$A$913,MATCH($A97,F$905:F$913,0)),$A$937:$A$940,0))),MAX(0,MIN(F505,MAX(0,F$946-F$926+SUMPRODUCT(F$917:F$920*(F$905:F$908<=$A97))-SUMPRODUCT(OFFSET(F$498,1,0,F$1391+COUNTA($A$905:$A$913),1)*(OFFSET(F$295,1,0,F$1391+COUNTA($A$905:$A$913),1)<F302))))))","v":0},{"$f":"IFERROR((INDEX(G$917:G$920,MATCH(INDEX($A$905:$A$913,MATCH($A97,G$905:G$913,0)),$A$937:$A$940,0))),MAX(0,MIN(G505,MAX(0,G$946-G$926+SUMPRODUCT(G$917:G$920*(G$905:G$908<=$A97))-SUMPRODUCT(OFFSET(G$498,1,0,G$1391+COUNTA($A$905:$A$913),1)*(OFFSET(G$295,1,0,G$1391+COUNTA($A$905:$A$913),1)<G302))))))","v":0},{"$f":"IFERROR((INDEX(H$917:H$920,MATCH(INDEX($A$905:$A$913,MATCH($A97,H$905:H$913,0)),$A$937:$A$940,0))),MAX(0,MIN(H505,MAX(0,H$946-H$926+SUMPRODUCT(H$917:H$920*(H$905:H$908<=$A97))-SUMPRODUCT(OFFSET(H$498,1,0,H$1391+COUNTA($A$905:$A$913),1)*(OFFSET(H$295,1,0,H$1391+COUNTA($A$905:$A$913),1)<H302))))))","v":0},{"$f":"IFERROR((INDEX(I$917:I$920,MATCH(INDEX($A$905:$A$913,MATCH($A97,I$905:I$913,0)),$A$937:$A$940,0))),MAX(0,MIN(I505,MAX(0,I$946-I$926+SUMPRODUCT(I$917:I$920*(I$905:I$908<=$A97))-SUMPRODUCT(OFFSET(I$498,1,0,I$1391+COUNTA($A$905:$A$913),1)*(OFFSET(I$295,1,0,I$1391+COUNTA($A$905:$A$913),1)<I302))))))","v":0},{"$f":"IFERROR((INDEX(J$917:J$920,MATCH(INDEX($A$905:$A$913,MATCH($A97,J$905:J$913,0)),$A$937:$A$940,0))),MAX(0,MIN(J505,MAX(0,J$946-J$926+SUMPRODUCT(J$917:J$920*(J$905:J$908<=$A97))-SUMPRODUCT(OFFSET(J$498,1,0,J$1391+COUNTA($A$905:$A$913),1)*(OFFSET(J$295,1,0,J$1391+COUNTA($A$905:$A$913),1)<J302))))))","v":0},{"$f":"IFERROR((INDEX(K$917:K$920,MATCH(INDEX($A$905:$A$913,MATCH($A97,K$905:K$913,0)),$A$937:$A$940,0))),MAX(0,MIN(K505,MAX(0,K$946-K$926+SUMPRODUCT(K$917:K$920*(K$905:K$908<=$A97))-SUMPRODUCT(OFFSET(K$498,1,0,K$1391+COUNTA($A$905:$A$913),1)*(OFFSET(K$295,1,0,K$1391+COUNTA($A$905:$A$913),1)<K302))))))","v":0},{"$f":"IFERROR((INDEX(L$917:L$920,MATCH(INDEX($A$905:$A$913,MATCH($A97,L$905:L$913,0)),$A$937:$A$940,0))),MAX(0,MIN(L505,MAX(0,L$946-L$926+SUMPRODUCT(L$917:L$920*(L$905:L$908<=$A97))-SUMPRODUCT(OFFSET(L$498,1,0,L$1391+COUNTA($A$905:$A$913),1)*(OFFSET(L$295,1,0,L$1391+COUNTA($A$905:$A$913),1)<L302))))))","v":0},{"$f":"IFERROR((INDEX(M$917:M$920,MATCH(INDEX($A$905:$A$913,MATCH($A97,M$905:M$913,0)),$A$937:$A$940,0))),MAX(0,MIN(M505,MAX(0,M$946-M$926+SUMPRODUCT(M$917:M$920*(M$905:M$908<=$A97))-SUMPRODUCT(OFFSET(M$498,1,0,M$1391+COUNTA($A$905:$A$913),1)*(OFFSET(M$295,1,0,M$1391+COUNTA($A$905:$A$913),1)<M302))))))","v":0},{"$f":"IFERROR((INDEX(N$917:N$920,MATCH(INDEX($A$905:$A$913,MATCH($A97,N$905:N$913,0)),$A$937:$A$940,0))),MAX(0,MIN(N505,MAX(0,N$946-N$926+SUMPRODUCT(N$917:N$920*(N$905:N$908<=$A97))-SUMPRODUCT(OFFSET(N$498,1,0,N$1391+COUNTA($A$905:$A$913),1)*(OFFSET(N$295,1,0,N$1391+COUNTA($A$905:$A$913),1)<N302))))))","v":0},{"$f":"IFERROR((INDEX(O$917:O$920,MATCH(INDEX($A$905:$A$913,MATCH($A97,O$905:O$913,0)),$A$937:$A$940,0))),MAX(0,MIN(O505,MAX(0,O$946-O$926+SUMPRODUCT(O$917:O$920*(O$905:O$908<=$A97))-SUMPRODUCT(OFFSET(O$498,1,0,O$1391+COUNTA($A$905:$A$913),1)*(OFFSET(O$295,1,0,O$1391+COUNTA($A$905:$A$913),1)<O302))))))","v":0},{"$f":"IFERROR((INDEX(P$917:P$920,MATCH(INDEX($A$905:$A$913,MATCH($A97,P$905:P$913,0)),$A$937:$A$940,0))),MAX(0,MIN(P505,MAX(0,P$946-P$926+SUMPRODUCT(P$917:P$920*(P$905:P$908<=$A97))-SUMPRODUCT(OFFSET(P$498,1,0,P$1391+COUNTA($A$905:$A$913),1)*(OFFSET(P$295,1,0,P$1391+COUNTA($A$905:$A$913),1)<P302))))))","v":0},{"$f":"IFERROR((INDEX(Q$917:Q$920,MATCH(INDEX($A$905:$A$913,MATCH($A97,Q$905:Q$913,0)),$A$937:$A$940,0))),MAX(0,MIN(Q505,MAX(0,Q$946-Q$926+SUMPRODUCT(Q$917:Q$920*(Q$905:Q$908<=$A97))-SUMPRODUCT(OFFSET(Q$498,1,0,Q$1391+COUNTA($A$905:$A$913),1)*(OFFSET(Q$295,1,0,Q$1391+COUNTA($A$905:$A$913),1)<Q302))))))","v":0},{"$f":"IFERROR((INDEX(R$917:R$920,MATCH(INDEX($A$905:$A$913,MATCH($A97,R$905:R$913,0)),$A$937:$A$940,0))),MAX(0,MIN(R505,MAX(0,R$946-R$926+SUMPRODUCT(R$917:R$920*(R$905:R$908<=$A97))-SUMPRODUCT(OFFSET(R$498,1,0,R$1391+COUNTA($A$905:$A$913),1)*(OFFSET(R$295,1,0,R$1391+COUNTA($A$905:$A$913),1)<R302))))))","v":0},{"$f":"IFERROR((INDEX(S$917:S$920,MATCH(INDEX($A$905:$A$913,MATCH($A97,S$905:S$913,0)),$A$937:$A$940,0))),MAX(0,MIN(S505,MAX(0,S$946-S$926+SUMPRODUCT(S$917:S$920*(S$905:S$908<=$A97))-SUMPRODUCT(OFFSET(S$498,1,0,S$1391+COUNTA($A$905:$A$913),1)*(OFFSET(S$295,1,0,S$1391+COUNTA($A$905:$A$913),1)<S302))))))","v":0},{"$f":"IFERROR((INDEX(T$917:T$920,MATCH(INDEX($A$905:$A$913,MATCH($A97,T$905:T$913,0)),$A$937:$A$940,0))),MAX(0,MIN(T505,MAX(0,T$946-T$926+SUMPRODUCT(T$917:T$920*(T$905:T$908<=$A97))-SUMPRODUCT(OFFSET(T$498,1,0,T$1391+COUNTA($A$905:$A$913),1)*(OFFSET(T$295,1,0,T$1391+COUNTA($A$905:$A$913),1)<T302))))))","v":0},{"$f":"IFERROR((INDEX(U$917:U$920,MATCH(INDEX($A$905:$A$913,MATCH($A97,U$905:U$913,0)),$A$937:$A$940,0))),MAX(0,MIN(U505,MAX(0,U$946-U$926+SUMPRODUCT(U$917:U$920*(U$905:U$908<=$A97))-SUMPRODUCT(OFFSET(U$498,1,0,U$1391+COUNTA($A$905:$A$913),1)*(OFFSET(U$295,1,0,U$1391+COUNTA($A$905:$A$913),1)<U302))))))","v":0},{"$f":"IFERROR((INDEX(V$917:V$920,MATCH(INDEX($A$905:$A$913,MATCH($A97,V$905:V$913,0)),$A$937:$A$940,0))),MAX(0,MIN(V505,MAX(0,V$946-V$926+SUMPRODUCT(V$917:V$920*(V$905:V$908<=$A97))-SUMPRODUCT(OFFSET(V$498,1,0,V$1391+COUNTA($A$905:$A$913),1)*(OFFSET(V$295,1,0,V$1391+COUNTA($A$905:$A$913),1)<V302))))))","v":0},{"$f":"IFERROR((INDEX(W$917:W$920,MATCH(INDEX($A$905:$A$913,MATCH($A97,W$905:W$913,0)),$A$937:$A$940,0))),MAX(0,MIN(W505,MAX(0,W$946-W$926+SUMPRODUCT(W$917:W$920*(W$905:W$908<=$A97))-SUMPRODUCT(OFFSET(W$498,1,0,W$1391+COUNTA($A$905:$A$913),1)*(OFFSET(W$295,1,0,W$1391+COUNTA($A$905:$A$913),1)<W302))))))","v":0},{"$f":"IFERROR((INDEX(X$917:X$920,MATCH(INDEX($A$905:$A$913,MATCH($A97,X$905:X$913,0)),$A$937:$A$940,0))),MAX(0,MIN(X505,MAX(0,X$946-X$926+SUMPRODUCT(X$917:X$920*(X$905:X$908<=$A97))-SUMPRODUCT(OFFSET(X$498,1,0,X$1391+COUNTA($A$905:$A$913),1)*(OFFSET(X$295,1,0,X$1391+COUNTA($A$905:$A$913),1)<X302))))))","v":0},{"$f":"IFERROR((INDEX(Y$917:Y$920,MATCH(INDEX($A$905:$A$913,MATCH($A97,Y$905:Y$913,0)),$A$937:$A$940,0))),MAX(0,MIN(Y505,MAX(0,Y$946-Y$926+SUMPRODUCT(Y$917:Y$920*(Y$905:Y$908<=$A97))-SUMPRODUCT(OFFSET(Y$498,1,0,Y$1391+COUNTA($A$905:$A$913),1)*(OFFSET(Y$295,1,0,Y$1391+COUNTA($A$905:$A$913),1)<Y302))))))","v":0},{"$f":"IFERROR((INDEX(Z$917:Z$920,MATCH(INDEX($A$905:$A$913,MATCH($A97,Z$905:Z$913,0)),$A$937:$A$940,0))),MAX(0,MIN(Z505,MAX(0,Z$946-Z$926+SUMPRODUCT(Z$917:Z$920*(Z$905:Z$908<=$A97))-SUMPRODUCT(OFFSET(Z$498,1,0,Z$1391+COUNTA($A$905:$A$913),1)*(OFFSET(Z$295,1,0,Z$1391+COUNTA($A$905:$A$913),1)<Z302))))))","v":0},{"$f":"IFERROR((INDEX(AA$917:AA$920,MATCH(INDEX($A$905:$A$913,MATCH($A97,AA$905:AA$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AA505,MAX(0,AA$946-AA$926+SUMPRODUCT(AA$917:AA$920*(AA$905:AA$908<=$A97))-SUMPRODUCT(OFFSET(AA$498,1,0,AA$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AA$295,1,0,AA$1391+COUNTA($A$905:$A$913),1)<AA302))))))","v":0},{"$f":"IFERROR((INDEX(AB$917:AB$920,MATCH(INDEX($A$905:$A$913,MATCH($A97,AB$905:AB$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AB505,MAX(0,AB$946-AB$926+SUMPRODUCT(AB$917:AB$920*(AB$905:AB$908<=$A97))-SUMPRODUCT(OFFSET(AB$498,1,0,AB$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AB$295,1,0,AB$1391+COUNTA($A$905:$A$913),1)<AB302))))))","v":0},{"$f":"IFERROR((INDEX(AC$917:AC$920,MATCH(INDEX($A$905:$A$913,MATCH($A97,AC$905:AC$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AC505,MAX(0,AC$946-AC$926+SUMPRODUCT(AC$917:AC$920*(AC$905:AC$908<=$A97))-SUMPRODUCT(OFFSET(AC$498,1,0,AC$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AC$295,1,0,AC$1391+COUNTA($A$905:$A$913),1)<AC302))))))","v":0},{"$f":"IFERROR((INDEX(AD$917:AD$920,MATCH(INDEX($A$905:$A$913,MATCH($A97,AD$905:AD$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AD505,MAX(0,AD$946-AD$926+SUMPRODUCT(AD$917:AD$920*(AD$905:AD$908<=$A97))-SUMPRODUCT(OFFSET(AD$498,1,0,AD$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AD$295,1,0,AD$1391+COUNTA($A$905:$A$913),1)<AD302))))))","v":0},{"$f":"IFERROR((INDEX(AE$917:AE$920,MATCH(INDEX($A$905:$A$913,MATCH($A97,AE$905:AE$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AE505,MAX(0,AE$946-AE$926+SUMPRODUCT(AE$917:AE$920*(AE$905:AE$908<=$A97))-SUMPRODUCT(OFFSET(AE$498,1,0,AE$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AE$295,1,0,AE$1391+COUNTA($A$905:$A$913),1)<AE302))))))","v":0},{"$f":"IFERROR((INDEX(AF$917:AF$920,MATCH(INDEX($A$905:$A$913,MATCH($A97,AF$905:AF$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AF505,MAX(0,AF$946-AF$926+SUMPRODUCT(AF$917:AF$920*(AF$905:AF$908<=$A97))-SUMPRODUCT(OFFSET(AF$498,1,0,AF$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AF$295,1,0,AF$1391+COUNTA($A$905:$A$913),1)<AF302))))))","v":0}]
[8,{"$f":"IFERROR((INDEX(B$917:B$920,MATCH(INDEX($A$905:$A$913,MATCH($A98,B$905:B$913,0)),$A$937:$A$940,0))),MAX(0,MIN(B506,MAX(0,B$946-B$926+SUMPRODUCT(B$917:B$920*(B$905:B$908<=$A98))-SUMPRODUCT(OFFSET(B$498,1,0,B$1391+COUNTA($A$905:$A$913),1)*(OFFSET(B$295,1,0,B$1391+COUNTA($A$905:$A$913),1)<B303))))))","v":0},{"$f":"IFERROR((INDEX(C$917:C$920,MATCH(INDEX($A$905:$A$913,MATCH($A98,C$905:C$913,0)),$A$937:$A$940,0))),MAX(0,MIN(C506,MAX(0,C$946-C$926+SUMPRODUCT(C$917:C$920*(C$905:C$908<=$A98))-SUMPRODUCT(OFFSET(C$498,1,0,C$1391+COUNTA($A$905:$A$913),1)*(OFFSET(C$295,1,0,C$1391+COUNTA($A$905:$A$913),1)<C303))))))","v":0},{"$f":"IFERROR((INDEX(D$917:D$920,MATCH(INDEX($A$905:$A$913,MATCH($A98,D$905:D$913,0)),$A$937:$A$940,0))),MAX(0,MIN(D506,MAX(0,D$946-D$926+SUMPRODUCT(D$917:D$920*(D$905:D$908<=$A98))-SUMPRODUCT(OFFSET(D$498,1,0,D$1391+COUNTA($A$905:$A$913),1)*(OFFSET(D$295,1,0,D$1391+COUNTA($A$905:$A$913),1)<D303))))))","v":7976120.1299497411},{"$f":"IFERROR((INDEX(E$917:E$920,MATCH(INDEX($A$905:$A$913,MATCH($A98,E$905:E$913,0)),$A$937:$A$940,0))),MAX(0,MIN(E506,MAX(0,E$946-E$926+SUMPRODUCT(E$917:E$920*(E$905:E$908<=$A98))-SUMPRODUCT(OFFSET(E$498,1,0,E$1391+COUNTA($A$905:$A$913),1)*(OFFSET(E$295,1,0,E$1391+COUNTA($A$905:$A$913),1)<E303))))))","v":0},{"$f":"IFERROR((INDEX(F$917:F$920,MATCH(INDEX($A$905:$A$913,MATCH($A98,F$905:F$913,0)),$A$937:$A$940,0))),MAX(0,MIN(F506,MAX(0,F$946-F$926+SUMPRODUCT(F$917:F$920*(F$905:F$908<=$A98))-SUMPRODUCT(OFFSET(F$498,1,0,F$1391+COUNTA($A$905:$A$913),1)*(OFFSET(F$295,1,0,F$1391+COUNTA($A$905:$A$913),1)<F303))))))","v":0},{"$f":"IFERROR((INDEX(G$917:G$920,MATCH(INDEX($A$905:$A$913,MATCH($A98,G$905:G$913,0)),$A$937:$A$940,0))),MAX(0,MIN(G506,MAX(0,G$946-G$926+SUMPRODUCT(G$917:G$920*(G$905:G$908<=$A98))-SUMPRODUCT(OFFSET(G$498,1,0,G$1391+COUNTA($A$905:$A$913),1)*(OFFSET(G$295,1,0,G$1391+COUNTA($A$905:$A$913),1)<G303))))))","v":0},{"$f":"IFERROR((INDEX(H$917:H$920,MATCH(INDEX($A$905:$A$913,MATCH($A98,H$905:H$913,0)),$A$937:$A$940,0))),MAX(0,MIN(H506,MAX(0,H$946-H$926+SUMPRODUCT(H$917:H$920*(H$905:H$908<=$A98))-SUMPRODUCT(OFFSET(H$498,1,0,H$1391+COUNTA($A$905:$A$913),1)*(OFFSET(H$295,1,0,H$1391+COUNTA($A$905:$A$913),1)<H303))))))","v":0},{"$f":"IFERROR((INDEX(I$917:I$920,MATCH(INDEX($A$905:$A$913,MATCH($A98,I$905:I$913,0)),$A$937:$A$940,0))),MAX(0,MIN(I506,MAX(0,I$946-I$926+SUMPRODUCT(I$917:I$920*(I$905:I$908<=$A98))-SUMPRODUCT(OFFSET(I$498,1,0,I$1391+COUNTA($A$905:$A$913),1)*(OFFSET(I$295,1,0,I$1391+COUNTA($A$905:$A$913),1)<I303))))))","v":0},{"$f":"IFERROR((INDEX(J$917:J$920,MATCH(INDEX($A$905:$A$913,MATCH($A98,J$905:J$913,0)),$A$937:$A$940,0))),MAX(0,MIN(J506,MAX(0,J$946-J$926+SUMPRODUCT(J$917:J$920*(J$905:J$908<=$A98))-SUMPRODUCT(OFFSET(J$498,1,0,J$1391+COUNTA($A$905:$A$913),1)*(OFFSET(J$295,1,0,J$1391+COUNTA($A$905:$A$913),1)<J303))))))","v":0},{"$f":"IFERROR((INDEX(K$917:K$920,MATCH(INDEX($A$905:$A$913,MATCH($A98,K$905:K$913,0)),$A$937:$A$940,0))),MAX(0,MIN(K506,MAX(0,K$946-K$926+SUMPRODUCT(K$917:K$920*(K$905:K$908<=$A98))-SUMPRODUCT(OFFSET(K$498,1,0,K$1391+COUNTA($A$905:$A$913),1)*(OFFSET(K$295,1,0,K$1391+COUNTA($A$905:$A$913),1)<K303))))))","v":0},{"$f":"IFERROR((INDEX(L$917:L$920,MATCH(INDEX($A$905:$A$913,MATCH($A98,L$905:L$913,0)),$A$937:$A$940,0))),MAX(0,MIN(L506,MAX(0,L$946-L$926+SUMPRODUCT(L$917:L$920*(L$905:L$908<=$A98))-SUMPRODUCT(OFFSET(L$498,1,0,L$1391+COUNTA($A$905:$A$913),1)*(OFFSET(L$295,1,0,L$1391+COUNTA($A$905:$A$913),1)<L303))))))","v":0},{"$f":"IFERROR((INDEX(M$917:M$920,MATCH(INDEX($A$905:$A$913,MATCH($A98,M$905:M$913,0)),$A$937:$A$940,0))),MAX(0,MIN(M506,MAX(0,M$946-M$926+SUMPRODUCT(M$917:M$920*(M$905:M$908<=$A98))-SUMPRODUCT(OFFSET(M$498,1,0,M$1391+COUNTA($A$905:$A$913),1)*(OFFSET(M$295,1,0,M$1391+COUNTA($A$905:$A$913),1)<M303))))))","v":0},{"$f":"IFERROR((INDEX(N$917:N$920,MATCH(INDEX($A$905:$A$913,MATCH($A98,N$905:N$913,0)),$A$937:$A$940,0))),MAX(0,MIN(N506,MAX(0,N$946-N$926+SUMPRODUCT(N$917:N$920*(N$905:N$908<=$A98))-SUMPRODUCT(OFFSET(N$498,1,0,N$1391+COUNTA($A$905:$A$913),1)*(OFFSET(N$295,1,0,N$1391+COUNTA($A$905:$A$913),1)<N303))))))","v":0},{"$f":"IFERROR((INDEX(O$917:O$920,MATCH(INDEX($A$905:$A$913,MATCH($A98,O$905:O$913,0)),$A$937:$A$940,0))),MAX(0,MIN(O506,MAX(0,O$946-O$926+SUMPRODUCT(O$917:O$920*(O$905:O$908<=$A98))-SUMPRODUCT(OFFSET(O$498,1,0,O$1391+COUNTA($A$905:$A$913),1)*(OFFSET(O$295,1,0,O$1391+COUNTA($A$905:$A$913),1)<O303))))))","v":0},{"$f":"IFERROR((INDEX(P$917:P$920,MATCH(INDEX($A$905:$A$913,MATCH($A98,P$905:P$913,0)),$A$937:$A$940,0))),MAX(0,MIN(P506,MAX(0,P$946-P$926+SUMPRODUCT(P$917:P$920*(P$905:P$908<=$A98))-SUMPRODUCT(OFFSET(P$498,1,0,P$1391+COUNTA($A$905:$A$913),1)*(OFFSET(P$295,1,0,P$1391+COUNTA($A$905:$A$913),1)<P303))))))","v":0},{"$f":"IFERROR((INDEX(Q$917:Q$920,MATCH(INDEX($A$905:$A$913,MATCH($A98,Q$905:Q$913,0)),$A$937:$A$940,0))),MAX(0,MIN(Q506,MAX(0,Q$946-Q$926+SUMPRODUCT(Q$917:Q$920*(Q$905:Q$908<=$A98))-SUMPRODUCT(OFFSET(Q$498,1,0,Q$1391+COUNTA($A$905:$A$913),1)*(OFFSET(Q$295,1,0,Q$1391+COUNTA($A$905:$A$913),1)<Q303))))))","v":0},{"$f":"IFERROR((INDEX(R$917:R$920,MATCH(INDEX($A$905:$A$913,MATCH($A98,R$905:R$913,0)),$A$937:$A$940,0))),MAX(0,MIN(R506,MAX(0,R$946-R$926+SUMPRODUCT(R$917:R$920*(R$905:R$908<=$A98))-SUMPRODUCT(OFFSET(R$498,1,0,R$1391+COUNTA($A$905:$A$913),1)*(OFFSET(R$295,1,0,R$1391+COUNTA($A$905:$A$913),1)<R303))))))","v":0},{"$f":"IFERROR((INDEX(S$917:S$920,MATCH(INDEX($A$905:$A$913,MATCH($A98,S$905:S$913,0)),$A$937:$A$940,0))),MAX(0,MIN(S506,MAX(0,S$946-S$926+SUMPRODUCT(S$917:S$920*(S$905:S$908<=$A98))-SUMPRODUCT(OFFSET(S$498,1,0,S$1391+COUNTA($A$905:$A$913),1)*(OFFSET(S$295,1,0,S$1391+COUNTA($A$905:$A$913),1)<S303))))))","v":0},{"$f":"IFERROR((INDEX(T$917:T$920,MATCH(INDEX($A$905:$A$913,MATCH($A98,T$905:T$913,0)),$A$937:$A$940,0))),MAX(0,MIN(T506,MAX(0,T$946-T$926+SUMPRODUCT(T$917:T$920*(T$905:T$908<=$A98))-SUMPRODUCT(OFFSET(T$498,1,0,T$1391+COUNTA($A$905:$A$913),1)*(OFFSET(T$295,1,0,T$1391+COUNTA($A$905:$A$913),1)<T303))))))","v":0},{"$f":"IFERROR((INDEX(U$917:U$920,MATCH(INDEX($A$905:$A$913,MATCH($A98,U$905:U$913,0)),$A$937:$A$940,0))),MAX(0,MIN(U506,MAX(0,U$946-U$926+SUMPRODUCT(U$917:U$920*(U$905:U$908<=$A98))-SUMPRODUCT(OFFSET(U$498,1,0,U$1391+COUNTA($A$905:$A$913),1)*(OFFSET(U$295,1,0,U$1391+COUNTA($A$905:$A$913),1)<U303))))))","v":0},{"$f":"IFERROR((INDEX(V$917:V$920,MATCH(INDEX($A$905:$A$913,MATCH($A98,V$905:V$913,0)),$A$937:$A$940,0))),MAX(0,MIN(V506,MAX(0,V$946-V$926+SUMPRODUCT(V$917:V$920*(V$905:V$908<=$A98))-SUMPRODUCT(OFFSET(V$498,1,0,V$1391+COUNTA($A$905:$A$913),1)*(OFFSET(V$295,1,0,V$1391+COUNTA($A$905:$A$913),1)<V303))))))","v":0},{"$f":"IFERROR((INDEX(W$917:W$920,MATCH(INDEX($A$905:$A$913,MATCH($A98,W$905:W$913,0)),$A$937:$A$940,0))),MAX(0,MIN(W506,MAX(0,W$946-W$926+SUMPRODUCT(W$917:W$920*(W$905:W$908<=$A98))-SUMPRODUCT(OFFSET(W$498,1,0,W$1391+COUNTA($A$905:$A$913),1)*(OFFSET(W$295,1,0,W$1391+COUNTA($A$905:$A$913),1)<W303))))))","v":0},{"$f":"IFERROR((INDEX(X$917:X$920,MATCH(INDEX($A$905:$A$913,MATCH($A98,X$905:X$913,0)),$A$937:$A$940,0))),MAX(0,MIN(X506,MAX(0,X$946-X$926+SUMPRODUCT(X$917:X$920*(X$905:X$908<=$A98))-SUMPRODUCT(OFFSET(X$498,1,0,X$1391+COUNTA($A$905:$A$913),1)*(OFFSET(X$295,1,0,X$1391+COUNTA($A$905:$A$913),1)<X303))))))","v":0},{"$f":"IFERROR((INDEX(Y$917:Y$920,MATCH(INDEX($A$905:$A$913,MATCH($A98,Y$905:Y$913,0)),$A$937:$A$940,0))),MAX(0,MIN(Y506,MAX(0,Y$946-Y$926+SUMPRODUCT(Y$917:Y$920*(Y$905:Y$908<=$A98))-SUMPRODUCT(OFFSET(Y$498,1,0,Y$1391+COUNTA($A$905:$A$913),1)*(OFFSET(Y$295,1,0,Y$1391+COUNTA($A$905:$A$913),1)<Y303))))))","v":0},{"$f":"IFERROR((INDEX(Z$917:Z$920,MATCH(INDEX($A$905:$A$913,MATCH($A98,Z$905:Z$913,0)),$A$937:$A$940,0))),MAX(0,MIN(Z506,MAX(0,Z$946-Z$926+SUMPRODUCT(Z$917:Z$920*(Z$905:Z$908<=$A98))-SUMPRODUCT(OFFSET(Z$498,1,0,Z$1391+COUNTA($A$905:$A$913),1)*(OFFSET(Z$295,1,0,Z$1391+COUNTA($A$905:$A$913),1)<Z303))))))","v":0},{"$f":"IFERROR((INDEX(AA$917:AA$920,MATCH(INDEX($A$905:$A$913,MATCH($A98,AA$905:AA$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AA506,MAX(0,AA$946-AA$926+SUMPRODUCT(AA$917:AA$920*(AA$905:AA$908<=$A98))-SUMPRODUCT(OFFSET(AA$498,1,0,AA$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AA$295,1,0,AA$1391+COUNTA($A$905:$A$913),1)<AA303))))))","v":0},{"$f":"IFERROR((INDEX(AB$917:AB$920,MATCH(INDEX($A$905:$A$913,MATCH($A98,AB$905:AB$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AB506,MAX(0,AB$946-AB$926+SUMPRODUCT(AB$917:AB$920*(AB$905:AB$908<=$A98))-SUMPRODUCT(OFFSET(AB$498,1,0,AB$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AB$295,1,0,AB$1391+COUNTA($A$905:$A$913),1)<AB303))))))","v":0},{"$f":"IFERROR((INDEX(AC$917:AC$920,MATCH(INDEX($A$905:$A$913,MATCH($A98,AC$905:AC$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AC506,MAX(0,AC$946-AC$926+SUMPRODUCT(AC$917:AC$920*(AC$905:AC$908<=$A98))-SUMPRODUCT(OFFSET(AC$498,1,0,AC$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AC$295,1,0,AC$1391+COUNTA($A$905:$A$913),1)<AC303))))))","v":0},{"$f":"IFERROR((INDEX(AD$917:AD$920,MATCH(INDEX($A$905:$A$913,MATCH($A98,AD$905:AD$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AD506,MAX(0,AD$946-AD$926+SUMPRODUCT(AD$917:AD$920*(AD$905:AD$908<=$A98))-SUMPRODUCT(OFFSET(AD$498,1,0,AD$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AD$295,1,0,AD$1391+COUNTA($A$905:$A$913),1)<AD303))))))","v":0},{"$f":"IFERROR((INDEX(AE$917:AE$920,MATCH(INDEX($A$905:$A$913,MATCH($A98,AE$905:AE$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AE506,MAX(0,AE$946-AE$926+SUMPRODUCT(AE$917:AE$920*(AE$905:AE$908<=$A98))-SUMPRODUCT(OFFSET(AE$498,1,0,AE$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AE$295,1,0,AE$1391+COUNTA($A$905:$A$913),1)<AE303))))))","v":0},{"$f":"IFERROR((INDEX(AF$917:AF$920,MATCH(INDEX($A$905:$A$913,MATCH($A98,AF$905:AF$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AF506,MAX(0,AF$946-AF$926+SUMPRODUCT(AF$917:AF$920*(AF$905:AF$908<=$A98))-SUMPRODUCT(OFFSET(AF$498,1,0,AF$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AF$295,1,0,AF$1391+COUNTA($A$905:$A$913),1)<AF303))))))","v":0}]
[9,{"$f":"IFERROR((INDEX(B$917:B$920,MATCH(INDEX($A$905:$A$913,MATCH($A99,B$905:B$913,0)),$A$937:$A$940,0))),MAX(0,MIN(B507,MAX(0,B$946-B$926+SUMPRODUCT(B$917:B$920*(B$905:B$908<=$A99))-SUMPRODUCT(OFFSET(B$498,1,0,B$1391+COUNTA($A$905:$A$913),1)*(OFFSET(B$295,1,0,B$1391+COUNTA($A$905:$A$913),1)<B304))))))","v":0},{"$f":"IFERROR((INDEX(C$917:C$920,MATCH(INDEX($A$905:$A$913,MATCH($A99,C$905:C$913,0)),$A$937:$A$940,0))),MAX(0,MIN(C507,MAX(0,C$946-C$926+SUMPRODUCT(C$917:C$920*(C$905:C$908<=$A99))-SUMPRODUCT(OFFSET(C$498,1,0,C$1391+COUNTA($A$905:$A$913),1)*(OFFSET(C$295,1,0,C$1391+COUNTA($A$905:$A$913),1)<C304))))))","v":0},{"$f":"IFERROR((INDEX(D$917:D$920,MATCH(INDEX($A$905:$A$913,MATCH($A99,D$905:D$913,0)),$A$937:$A$940,0))),MAX(0,MIN(D507,MAX(0,D$946-D$926+SUMPRODUCT(D$917:D$920*(D$905:D$908<=$A99))-SUMPRODUCT(OFFSET(D$498,1,0,D$1391+COUNTA($A$905:$A$913),1)*(OFFSET(D$295,1,0,D$1391+COUNTA($A$905:$A$913),1)<D304))))))","v":3590999.9999999995},{"$f":"IFERROR((INDEX(E$917:E$920,MATCH(INDEX($A$905:$A$913,MATCH($A99,E$905:E$913,0)),$A$937:$A$940,0))),MAX(0,MIN(E507,MAX(0,E$946-E$926+SUMPRODUCT(E$917:E$920*(E$905:E$908<=$A99))-SUMPRODUCT(OFFSET(E$498,1,0,E$1391+COUNTA($A$905:$A$913),1)*(OFFSET(E$295,1,0,E$1391+COUNTA($A$905:$A$913),1)<E304))))))","v":4423712.2277239785},{"$f":"IFERROR((INDEX(F$917:F$920,MATCH(INDEX($A$905:$A$913,MATCH($A99,F$905:F$913,0)),$A$937:$A$940,0))),MAX(0,MIN(F507,MAX(0,F$946-F$926+SUMPRODUCT(F$917:F$920*(F$905:F$908<=$A99))-SUMPRODUCT(OFFSET(F$498,1,0,F$1391+COUNTA($A$905:$A$913),1)*(OFFSET(F$295,1,0,F$1391+COUNTA($A$905:$A$913),1)<F304))))))","v":0},{"$f":"IFERROR((INDEX(G$917:G$920,MATCH(INDEX($A$905:$A$913,MATCH($A99,G$905:G$913,0)),$A$937:$A$940,0))),MAX(0,MIN(G507,MAX(0,G$946-G$926+SUMPRODUCT(G$917:G$920*(G$905:G$908<=$A99))-SUMPRODUCT(OFFSET(G$498,1,0,G$1391+COUNTA($A$905:$A$913),1)*(OFFSET(G$295,1,0,G$1391+COUNTA($A$905:$A$913),1)<G304))))))","v":0},{"$f":"IFERROR((INDEX(H$917:H$920,MATCH(INDEX($A$905:$A$913,MATCH($A99,H$905:H$913,0)),$A$937:$A$940,0))),MAX(0,MIN(H507,MAX(0,H$946-H$926+SUMPRODUCT(H$917:H$920*(H$905:H$908<=$A99))-SUMPRODUCT(OFFSET(H$498,1,0,H$1391+COUNTA($A$905:$A$913),1)*(OFFSET(H$295,1,0,H$1391+COUNTA($A$905:$A$913),1)<H304))))))","v":0},{"$f":"IFERROR((INDEX(I$917:I$920,MATCH(INDEX($A$905:$A$913,MATCH($A99,I$905:I$913,0)),$A$937:$A$940,0))),MAX(0,MIN(I507,MAX(0,I$946-I$926+SUMPRODUCT(I$917:I$920*(I$905:I$908<=$A99))-SUMPRODUCT(OFFSET(I$498,1,0,I$1391+COUNTA($A$905:$A$913),1)*(OFFSET(I$295,1,0,I$1391+COUNTA($A$905:$A$913),1)<I304))))))","v":0},{"$f":"IFERROR((INDEX(J$917:J$920,MATCH(INDEX($A$905:$A$913,MATCH($A99,J$905:J$913,0)),$A$937:$A$940,0))),MAX(0,MIN(J507,MAX(0,J$946-J$926+SUMPRODUCT(J$917:J$920*(J$905:J$908<=$A99))-SUMPRODUCT(OFFSET(J$498,1,0,J$1391+COUNTA($A$905:$A$913),1)*(OFFSET(J$295,1,0,J$1391+COUNTA($A$905:$A$913),1)<J304))))))","v":0},{"$f":"IFERROR((INDEX(K$917:K$920,MATCH(INDEX($A$905:$A$913,MATCH($A99,K$905:K$913,0)),$A$937:$A$940,0))),MAX(0,MIN(K507,MAX(0,K$946-K$926+SUMPRODUCT(K$917:K$920*(K$905:K$908<=$A99))-SUMPRODUCT(OFFSET(K$498,1,0,K$1391+COUNTA($A$905:$A$913),1)*(OFFSET(K$295,1,0,K$1391+COUNTA($A$905:$A$913),1)<K304))))))","v":0},{"$f":"IFERROR((INDEX(L$917:L$920,MATCH(INDEX($A$905:$A$913,MATCH($A99,L$905:L$913,0)),$A$937:$A$940,0))),MAX(0,MIN(L507,MAX(0,L$946-L$926+SUMPRODUCT(L$917:L$920*(L$905:L$908<=$A99))-SUMPRODUCT(OFFSET(L$498,1,0,L$1391+COUNTA($A$905:$A$913),1)*(OFFSET(L$295,1,0,L$1391+COUNTA($A$905:$A$913),1)<L304))))))","v":0},{"$f":"IFERROR((INDEX(M$917:M$920,MATCH(INDEX($A$905:$A$913,MATCH($A99,M$905:M$913,0)),$A$937:$A$940,0))),MAX(0,MIN(M507,MAX(0,M$946-M$926+SUMPRODUCT(M$917:M$920*(M$905:M$908<=$A99))-SUMPRODUCT(OFFSET(M$498,1,0,M$1391+COUNTA($A$905:$A$913),1)*(OFFSET(M$295,1,0,M$1391+COUNTA($A$905:$A$913),1)<M304))))))","v":0},{"$f":"IFERROR((INDEX(N$917:N$920,MATCH(INDEX($A$905:$A$913,MATCH($A99,N$905:N$913,0)),$A$937:$A$940,0))),MAX(0,MIN(N507,MAX(0,N$946-N$926+SUMPRODUCT(N$917:N$920*(N$905:N$908<=$A99))-SUMPRODUCT(OFFSET(N$498,1,0,N$1391+COUNTA($A$905:$A$913),1)*(OFFSET(N$295,1,0,N$1391+COUNTA($A$905:$A$913),1)<N304))))))","v":0},{"$f":"IFERROR((INDEX(O$917:O$920,MATCH(INDEX($A$905:$A$913,MATCH($A99,O$905:O$913,0)),$A$937:$A$940,0))),MAX(0,MIN(O507,MAX(0,O$946-O$926+SUMPRODUCT(O$917:O$920*(O$905:O$908<=$A99))-SUMPRODUCT(OFFSET(O$498,1,0,O$1391+COUNTA($A$905:$A$913),1)*(OFFSET(O$295,1,0,O$1391+COUNTA($A$905:$A$913),1)<O304))))))","v":0},{"$f":"IFERROR((INDEX(P$917:P$920,MATCH(INDEX($A$905:$A$913,MATCH($A99,P$905:P$913,0)),$A$937:$A$940,0))),MAX(0,MIN(P507,MAX(0,P$946-P$926+SUMPRODUCT(P$917:P$920*(P$905:P$908<=$A99))-SUMPRODUCT(OFFSET(P$498,1,0,P$1391+COUNTA($A$905:$A$913),1)*(OFFSET(P$295,1,0,P$1391+COUNTA($A$905:$A$913),1)<P304))))))","v":0},{"$f":"IFERROR((INDEX(Q$917:Q$920,MATCH(INDEX($A$905:$A$913,MATCH($A99,Q$905:Q$913,0)),$A$937:$A$940,0))),MAX(0,MIN(Q507,MAX(0,Q$946-Q$926+SUMPRODUCT(Q$917:Q$920*(Q$905:Q$908<=$A99))-SUMPRODUCT(OFFSET(Q$498,1,0,Q$1391+COUNTA($A$905:$A$913),1)*(OFFSET(Q$295,1,0,Q$1391+COUNTA($A$905:$A$913),1)<Q304))))))","v":0},{"$f":"IFERROR((INDEX(R$917:R$920,MATCH(INDEX($A$905:$A$913,MATCH($A99,R$905:R$913,0)),$A$937:$A$940,0))),MAX(0,MIN(R507,MAX(0,R$946-R$926+SUMPRODUCT(R$917:R$920*(R$905:R$908<=$A99))-SUMPRODUCT(OFFSET(R$498,1,0,R$1391+COUNTA($A$905:$A$913),1)*(OFFSET(R$295,1,0,R$1391+COUNTA($A$905:$A$913),1)<R304))))))","v":0},{"$f":"IFERROR((INDEX(S$917:S$920,MATCH(INDEX($A$905:$A$913,MATCH($A99,S$905:S$913,0)),$A$937:$A$940,0))),MAX(0,MIN(S507,MAX(0,S$946-S$926+SUMPRODUCT(S$917:S$920*(S$905:S$908<=$A99))-SUMPRODUCT(OFFSET(S$498,1,0,S$1391+COUNTA($A$905:$A$913),1)*(OFFSET(S$295,1,0,S$1391+COUNTA($A$905:$A$913),1)<S304))))))","v":0},{"$f":"IFERROR((INDEX(T$917:T$920,MATCH(INDEX($A$905:$A$913,MATCH($A99,T$905:T$913,0)),$A$937:$A$940,0))),MAX(0,MIN(T507,MAX(0,T$946-T$926+SUMPRODUCT(T$917:T$920*(T$905:T$908<=$A99))-SUMPRODUCT(OFFSET(T$498,1,0,T$1391+COUNTA($A$905:$A$913),1)*(OFFSET(T$295,1,0,T$1391+COUNTA($A$905:$A$913),1)<T304))))))","v":0},{"$f":"IFERROR((INDEX(U$917:U$920,MATCH(INDEX($A$905:$A$913,MATCH($A99,U$905:U$913,0)),$A$937:$A$940,0))),MAX(0,MIN(U507,MAX(0,U$946-U$926+SUMPRODUCT(U$917:U$920*(U$905:U$908<=$A99))-SUMPRODUCT(OFFSET(U$498,1,0,U$1391+COUNTA($A$905:$A$913),1)*(OFFSET(U$295,1,0,U$1391+COUNTA($A$905:$A$913),1)<U304))))))","v":0},{"$f":"IFERROR((INDEX(V$917:V$920,MATCH(INDEX($A$905:$A$913,MATCH($A99,V$905:V$913,0)),$A$937:$A$940,0))),MAX(0,MIN(V507,MAX(0,V$946-V$926+SUMPRODUCT(V$917:V$920*(V$905:V$908<=$A99))-SUMPRODUCT(OFFSET(V$498,1,0,V$1391+COUNTA($A$905:$A$913),1)*(OFFSET(V$295,1,0,V$1391+COUNTA($A$905:$A$913),1)<V304))))))","v":0},{"$f":"IFERROR((INDEX(W$917:W$920,MATCH(INDEX($A$905:$A$913,MATCH($A99,W$905:W$913,0)),$A$937:$A$940,0))),MAX(0,MIN(W507,MAX(0,W$946-W$926+SUMPRODUCT(W$917:W$920*(W$905:W$908<=$A99))-SUMPRODUCT(OFFSET(W$498,1,0,W$1391+COUNTA($A$905:$A$913),1)*(OFFSET(W$295,1,0,W$1391+COUNTA($A$905:$A$913),1)<W304))))))","v":0},{"$f":"IFERROR((INDEX(X$917:X$920,MATCH(INDEX($A$905:$A$913,MATCH($A99,X$905:X$913,0)),$A$937:$A$940,0))),MAX(0,MIN(X507,MAX(0,X$946-X$926+SUMPRODUCT(X$917:X$920*(X$905:X$908<=$A99))-SUMPRODUCT(OFFSET(X$498,1,0,X$1391+COUNTA($A$905:$A$913),1)*(OFFSET(X$295,1,0,X$1391+COUNTA($A$905:$A$913),1)<X304))))))","v":0},{"$f":"IFERROR((INDEX(Y$917:Y$920,MATCH(INDEX($A$905:$A$913,MATCH($A99,Y$905:Y$913,0)),$A$937:$A$940,0))),MAX(0,MIN(Y507,MAX(0,Y$946-Y$926+SUMPRODUCT(Y$917:Y$920*(Y$905:Y$908<=$A99))-SUMPRODUCT(OFFSET(Y$498,1,0,Y$1391+COUNTA($A$905:$A$913),1)*(OFFSET(Y$295,1,0,Y$1391+COUNTA($A$905:$A$913),1)<Y304))))))","v":0},{"$f":"IFERROR((INDEX(Z$917:Z$920,MATCH(INDEX($A$905:$A$913,MATCH($A99,Z$905:Z$913,0)),$A$937:$A$940,0))),MAX(0,MIN(Z507,MAX(0,Z$946-Z$926+SUMPRODUCT(Z$917:Z$920*(Z$905:Z$908<=$A99))-SUMPRODUCT(OFFSET(Z$498,1,0,Z$1391+COUNTA($A$905:$A$913),1)*(OFFSET(Z$295,1,0,Z$1391+COUNTA($A$905:$A$913),1)<Z304))))))","v":0},{"$f":"IFERROR((INDEX(AA$917:AA$920,MATCH(INDEX($A$905:$A$913,MATCH($A99,AA$905:AA$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AA507,MAX(0,AA$946-AA$926+SUMPRODUCT(AA$917:AA$920*(AA$905:AA$908<=$A99))-SUMPRODUCT(OFFSET(AA$498,1,0,AA$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AA$295,1,0,AA$1391+COUNTA($A$905:$A$913),1)<AA304))))))","v":0},{"$f":"IFERROR((INDEX(AB$917:AB$920,MATCH(INDEX($A$905:$A$913,MATCH($A99,AB$905:AB$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AB507,MAX(0,AB$946-AB$926+SUMPRODUCT(AB$917:AB$920*(AB$905:AB$908<=$A99))-SUMPRODUCT(OFFSET(AB$498,1,0,AB$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AB$295,1,0,AB$1391+COUNTA($A$905:$A$913),1)<AB304))))))","v":0},{"$f":"IFERROR((INDEX(AC$917:AC$920,MATCH(INDEX($A$905:$A$913,MATCH($A99,AC$905:AC$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AC507,MAX(0,AC$946-AC$926+SUMPRODUCT(AC$917:AC$920*(AC$905:AC$908<=$A99))-SUMPRODUCT(OFFSET(AC$498,1,0,AC$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AC$295,1,0,AC$1391+COUNTA($A$905:$A$913),1)<AC304))))))","v":0},{"$f":"IFERROR((INDEX(AD$917:AD$920,MATCH(INDEX($A$905:$A$913,MATCH($A99,AD$905:AD$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AD507,MAX(0,AD$946-AD$926+SUMPRODUCT(AD$917:AD$920*(AD$905:AD$908<=$A99))-SUMPRODUCT(OFFSET(AD$498,1,0,AD$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AD$295,1,0,AD$1391+COUNTA($A$905:$A$913),1)<AD304))))))","v":0},{"$f":"IFERROR((INDEX(AE$917:AE$920,MATCH(INDEX($A$905:$A$913,MATCH($A99,AE$905:AE$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AE507,MAX(0,AE$946-AE$926+SUMPRODUCT(AE$917:AE$920*(AE$905:AE$908<=$A99))-SUMPRODUCT(OFFSET(AE$498,1,0,AE$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AE$295,1,0,AE$1391+COUNTA($A$905:$A$913),1)<AE304))))))","v":0},{"$f":"IFERROR((INDEX(AF$917:AF$920,MATCH(INDEX($A$905:$A$913,MATCH($A99,AF$905:AF$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AF507,MAX(0,AF$946-AF$926+SUMPRODUCT(AF$917:AF$920*(AF$905:AF$908<=$A99))-SUMPRODUCT(OFFSET(AF$498,1,0,AF$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AF$295,1,0,AF$1391+COUNTA($A$905:$A$913),1)<AF304))))))","v":0}]
[10,{"$f":"IFERROR((INDEX(B$917:B$920,MATCH(INDEX($A$905:$A$913,MATCH($A100,B$905:B$913,0)),$A$937:$A$940,0))),MAX(0,MIN(B508,MAX(0,B$946-B$926+SUMPRODUCT(B$917:B$920*(B$905:B$908<=$A100))-SUMPRODUCT(OFFSET(B$498,1,0,B$1391+COUNTA($A$905:$A$913),1)*(OFFSET(B$295,1,0,B$1391+COUNTA($A$905:$A$913),1)<B305))))))","v":0},{"$f":"IFERROR((INDEX(C$917:C$920,MATCH(INDEX($A$905:$A$913,MATCH($A100,C$905:C$913,0)),$A$937:$A$940,0))),MAX(0,MIN(C508,MAX(0,C$946-C$926+SUMPRODUCT(C$917:C$920*(C$905:C$908<=$A100))-SUMPRODUCT(OFFSET(C$498,1,0,C$1391+COUNTA($A$905:$A$913),1)*(OFFSET(C$295,1,0,C$1391+COUNTA($A$905:$A$913),1)<C305))))))","v":0},{"$f":"IFERROR((INDEX(D$917:D$920,MATCH(INDEX($A$905:$A$913,MATCH($A100,D$905:D$913,0)),$A$937:$A$940,0))),MAX(0,MIN(D508,MAX(0,D$946-D$926+SUMPRODUCT(D$917:D$920*(D$905:D$908<=$A100))-SUMPRODUCT(OFFSET(D$498,1,0,D$1391+COUNTA($A$905:$A$913),1)*(OFFSET(D$295,1,0,D$1391+COUNTA($A$905:$A$913),1)<D305))))))","v":7280940.6742997169},{"$f":"IFERROR((INDEX(E$917:E$920,MATCH(INDEX($A$905:$A$913,MATCH($A100,E$905:E$913,0)),$A$937:$A$940,0))),MAX(0,MIN(E508,MAX(0,E$946-E$926+SUMPRODUCT(E$917:E$920*(E$905:E$908<=$A100))-SUMPRODUCT(OFFSET(E$498,1,0,E$1391+COUNTA($A$905:$A$913),1)*(OFFSET(E$295,1,0,E$1391+COUNTA($A$905:$A$913),1)<E305))))))","v":3590999.9999999995},{"$f":"IFERROR((INDEX(F$917:F$920,MATCH(INDEX($A$905:$A$913,MATCH($A100,F$905:F$913,0)),$A$937:$A$940,0))),MAX(0,MIN(F508,MAX(0,F$946-F$926+SUMPRODUCT(F$917:F$920*(F$905:F$908<=$A100))-SUMPRODUCT(OFFSET(F$498,1,0,F$1391+COUNTA($A$905:$A$913),1)*(OFFSET(F$295,1,0,F$1391+COUNTA($A$905:$A$913),1)<F305))))))","v":0},{"$f":"IFERROR((INDEX(G$917:G$920,MATCH(INDEX($A$905:$A$913,MATCH($A100,G$905:G$913,0)),$A$937:$A$940,0))),MAX(0,MIN(G508,MAX(0,G$946-G$926+SUMPRODUCT(G$917:G$920*(G$905:G$908<=$A100))-SUMPRODUCT(OFFSET(G$498,1,0,G$1391+COUNTA($A$905:$A$913),1)*(OFFSET(G$295,1,0,G$1391+COUNTA($A$905:$A$913),1)<G305))))))","v":0},{"$f":"IFERROR((INDEX(H$917:H$920,MATCH(INDEX($A$905:$A$913,MATCH($A100,H$905:H$913,0)),$A$937:$A$940,0))),MAX(0,MIN(H508,MAX(0,H$946-H$926+SUMPRODUCT(H$917:H$920*(H$905:H$908<=$A100))-SUMPRODUCT(OFFSET(H$498,1,0,H$1391+COUNTA($A$905:$A$913),1)*(OFFSET(H$295,1,0,H$1391+COUNTA($A$905:$A$913),1)<H305))))))","v":0},{"$f":"IFERROR((INDEX(I$917:I$920,MATCH(INDEX($A$905:$A$913,MATCH($A100,I$905:I$913,0)),$A$937:$A$940,0))),MAX(0,MIN(I508,MAX(0,I$946-I$926+SUMPRODUCT(I$917:I$920*(I$905:I$908<=$A100))-SUMPRODUCT(OFFSET(I$498,1,0,I$1391+COUNTA($A$905:$A$913),1)*(OFFSET(I$295,1,0,I$1391+COUNTA($A$905:$A$913),1)<I305))))))","v":0},{"$f":"IFERROR((INDEX(J$917:J$920,MATCH(INDEX($A$905:$A$913,MATCH($A100,J$905:J$913,0)),$A$937:$A$940,0))),MAX(0,MIN(J508,MAX(0,J$946-J$926+SUMPRODUCT(J$917:J$920*(J$905:J$908<=$A100))-SUMPRODUCT(OFFSET(J$498,1,0,J$1391+COUNTA($A$905:$A$913),1)*(OFFSET(J$295,1,0,J$1391+COUNTA($A$905:$A$913),1)<J305))))))","v":0},{"$f":"IFERROR((INDEX(K$917:K$920,MATCH(INDEX($A$905:$A$913,MATCH($A100,K$905:K$913,0)),$A$937:$A$940,0))),MAX(0,MIN(K508,MAX(0,K$946-K$926+SUMPRODUCT(K$917:K$920*(K$905:K$908<=$A100))-SUMPRODUCT(OFFSET(K$498,1,0,K$1391+COUNTA($A$905:$A$913),1)*(OFFSET(K$295,1,0,K$1391+COUNTA($A$905:$A$913),1)<K305))))))","v":0},{"$f":"IFERROR((INDEX(L$917:L$920,MATCH(INDEX($A$905:$A$913,MATCH($A100,L$905:L$913,0)),$A$937:$A$940,0))),MAX(0,MIN(L508,MAX(0,L$946-L$926+SUMPRODUCT(L$917:L$920*(L$905:L$908<=$A100))-SUMPRODUCT(OFFSET(L$498,1,0,L$1391+COUNTA($A$905:$A$913),1)*(OFFSET(L$295,1,0,L$1391+COUNTA($A$905:$A$913),1)<L305))))))","v":0},{"$f":"IFERROR((INDEX(M$917:M$920,MATCH(INDEX($A$905:$A$913,MATCH($A100,M$905:M$913,0)),$A$937:$A$940,0))),MAX(0,MIN(M508,MAX(0,M$946-M$926+SUMPRODUCT(M$917:M$920*(M$905:M$908<=$A100))-SUMPRODUCT(OFFSET(M$498,1,0,M$1391+COUNTA($A$905:$A$913),1)*(OFFSET(M$295,1,0,M$1391+COUNTA($A$905:$A$913),1)<M305))))))","v":0},{"$f":"IFERROR((INDEX(N$917:N$920,MATCH(INDEX($A$905:$A$913,MATCH($A100,N$905:N$913,0)),$A$937:$A$940,0))),MAX(0,MIN(N508,MAX(0,N$946-N$926+SUMPRODUCT(N$917:N$920*(N$905:N$908<=$A100))-SUMPRODUCT(OFFSET(N$498,1,0,N$1391+COUNTA($A$905:$A$913),1)*(OFFSET(N$295,1,0,N$1391+COUNTA($A$905:$A$913),1)<N305))))))","v":0},{"$f":"IFERROR((INDEX(O$917:O$920,MATCH(INDEX($A$905:$A$913,MATCH($A100,O$905:O$913,0)),$A$937:$A$940,0))),MAX(0,MIN(O508,MAX(0,O$946-O$926+SUMPRODUCT(O$917:O$920*(O$905:O$908<=$A100))-SUMPRODUCT(OFFSET(O$498,1,0,O$1391+COUNTA($A$905:$A$913),1)*(OFFSET(O$295,1,0,O$1391+COUNTA($A$905:$A$913),1)<O305))))))","v":0},{"$f":"IFERROR((INDEX(P$917:P$920,MATCH(INDEX($A$905:$A$913,MATCH($A100,P$905:P$913,0)),$A$937:$A$940,0))),MAX(0,MIN(P508,MAX(0,P$946-P$926+SUMPRODUCT(P$917:P$920*(P$905:P$908<=$A100))-SUMPRODUCT(OFFSET(P$498,1,0,P$1391+COUNTA($A$905:$A$913),1)*(OFFSET(P$295,1,0,P$1391+COUNTA($A$905:$A$913),1)<P305))))))","v":0},{"$f":"IFERROR((INDEX(Q$917:Q$920,MATCH(INDEX($A$905:$A$913,MATCH($A100,Q$905:Q$913,0)),$A$937:$A$940,0))),MAX(0,MIN(Q508,MAX(0,Q$946-Q$926+SUMPRODUCT(Q$917:Q$920*(Q$905:Q$908<=$A100))-SUMPRODUCT(OFFSET(Q$498,1,0,Q$1391+COUNTA($A$905:$A$913),1)*(OFFSET(Q$295,1,0,Q$1391+COUNTA($A$905:$A$913),1)<Q305))))))","v":0},{"$f":"IFERROR((INDEX(R$917:R$920,MATCH(INDEX($A$905:$A$913,MATCH($A100,R$905:R$913,0)),$A$937:$A$940,0))),MAX(0,MIN(R508,MAX(0,R$946-R$926+SUMPRODUCT(R$917:R$920*(R$905:R$908<=$A100))-SUMPRODUCT(OFFSET(R$498,1,0,R$1391+COUNTA($A$905:$A$913),1)*(OFFSET(R$295,1,0,R$1391+COUNTA($A$905:$A$913),1)<R305))))))","v":0},{"$f":"IFERROR((INDEX(S$917:S$920,MATCH(INDEX($A$905:$A$913,MATCH($A100,S$905:S$913,0)),$A$937:$A$940,0))),MAX(0,MIN(S508,MAX(0,S$946-S$926+SUMPRODUCT(S$917:S$920*(S$905:S$908<=$A100))-SUMPRODUCT(OFFSET(S$498,1,0,S$1391+COUNTA($A$905:$A$913),1)*(OFFSET(S$295,1,0,S$1391+COUNTA($A$905:$A$913),1)<S305))))))","v":0},{"$f":"IFERROR((INDEX(T$917:T$920,MATCH(INDEX($A$905:$A$913,MATCH($A100,T$905:T$913,0)),$A$937:$A$940,0))),MAX(0,MIN(T508,MAX(0,T$946-T$926+SUMPRODUCT(T$917:T$920*(T$905:T$908<=$A100))-SUMPRODUCT(OFFSET(T$498,1,0,T$1391+COUNTA($A$905:$A$913),1)*(OFFSET(T$295,1,0,T$1391+COUNTA($A$905:$A$913),1)<T305))))))","v":0},{"$f":"IFERROR((INDEX(U$917:U$920,MATCH(INDEX($A$905:$A$913,MATCH($A100,U$905:U$913,0)),$A$937:$A$940,0))),MAX(0,MIN(U508,MAX(0,U$946-U$926+SUMPRODUCT(U$917:U$920*(U$905:U$908<=$A100))-SUMPRODUCT(OFFSET(U$498,1,0,U$1391+COUNTA($A$905:$A$913),1)*(OFFSET(U$295,1,0,U$1391+COUNTA($A$905:$A$913),1)<U305))))))","v":0},{"$f":"IFERROR((INDEX(V$917:V$920,MATCH(INDEX($A$905:$A$913,MATCH($A100,V$905:V$913,0)),$A$937:$A$940,0))),MAX(0,MIN(V508,MAX(0,V$946-V$926+SUMPRODUCT(V$917:V$920*(V$905:V$908<=$A100))-SUMPRODUCT(OFFSET(V$498,1,0,V$1391+COUNTA($A$905:$A$913),1)*(OFFSET(V$295,1,0,V$1391+COUNTA($A$905:$A$913),1)<V305))))))","v":0},{"$f":"IFERROR((INDEX(W$917:W$920,MATCH(INDEX($A$905:$A$913,MATCH($A100,W$905:W$913,0)),$A$937:$A$940,0))),MAX(0,MIN(W508,MAX(0,W$946-W$926+SUMPRODUCT(W$917:W$920*(W$905:W$908<=$A100))-SUMPRODUCT(OFFSET(W$498,1,0,W$1391+COUNTA($A$905:$A$913),1)*(OFFSET(W$295,1,0,W$1391+COUNTA($A$905:$A$913),1)<W305))))))","v":0},{"$f":"IFERROR((INDEX(X$917:X$920,MATCH(INDEX($A$905:$A$913,MATCH($A100,X$905:X$913,0)),$A$937:$A$940,0))),MAX(0,MIN(X508,MAX(0,X$946-X$926+SUMPRODUCT(X$917:X$920*(X$905:X$908<=$A100))-SUMPRODUCT(OFFSET(X$498,1,0,X$1391+COUNTA($A$905:$A$913),1)*(OFFSET(X$295,1,0,X$1391+COUNTA($A$905:$A$913),1)<X305))))))","v":0},{"$f":"IFERROR((INDEX(Y$917:Y$920,MATCH(INDEX($A$905:$A$913,MATCH($A100,Y$905:Y$913,0)),$A$937:$A$940,0))),MAX(0,MIN(Y508,MAX(0,Y$946-Y$926+SUMPRODUCT(Y$917:Y$920*(Y$905:Y$908<=$A100))-SUMPRODUCT(OFFSET(Y$498,1,0,Y$1391+COUNTA($A$905:$A$913),1)*(OFFSET(Y$295,1,0,Y$1391+COUNTA($A$905:$A$913),1)<Y305))))))","v":0},{"$f":"IFERROR((INDEX(Z$917:Z$920,MATCH(INDEX($A$905:$A$913,MATCH($A100,Z$905:Z$913,0)),$A$937:$A$940,0))),MAX(0,MIN(Z508,MAX(0,Z$946-Z$926+SUMPRODUCT(Z$917:Z$920*(Z$905:Z$908<=$A100))-SUMPRODUCT(OFFSET(Z$498,1,0,Z$1391+COUNTA($A$905:$A$913),1)*(OFFSET(Z$295,1,0,Z$1391+COUNTA($A$905:$A$913),1)<Z305))))))","v":0},{"$f":"IFERROR((INDEX(AA$917:AA$920,MATCH(INDEX($A$905:$A$913,MATCH($A100,AA$905:AA$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AA508,MAX(0,AA$946-AA$926+SUMPRODUCT(AA$917:AA$920*(AA$905:AA$908<=$A100))-SUMPRODUCT(OFFSET(AA$498,1,0,AA$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AA$295,1,0,AA$1391+COUNTA($A$905:$A$913),1)<AA305))))))","v":0},{"$f":"IFERROR((INDEX(AB$917:AB$920,MATCH(INDEX($A$905:$A$913,MATCH($A100,AB$905:AB$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AB508,MAX(0,AB$946-AB$926+SUMPRODUCT(AB$917:AB$920*(AB$905:AB$908<=$A100))-SUMPRODUCT(OFFSET(AB$498,1,0,AB$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AB$295,1,0,AB$1391+COUNTA($A$905:$A$913),1)<AB305))))))","v":0},{"$f":"IFERROR((INDEX(AC$917:AC$920,MATCH(INDEX($A$905:$A$913,MATCH($A100,AC$905:AC$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AC508,MAX(0,AC$946-AC$926+SUMPRODUCT(AC$917:AC$920*(AC$905:AC$908<=$A100))-SUMPRODUCT(OFFSET(AC$498,1,0,AC$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AC$295,1,0,AC$1391+COUNTA($A$905:$A$913),1)<AC305))))))","v":0},{"$f":"IFERROR((INDEX(AD$917:AD$920,MATCH(INDEX($A$905:$A$913,MATCH($A100,AD$905:AD$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AD508,MAX(0,AD$946-AD$926+SUMPRODUCT(AD$917:AD$920*(AD$905:AD$908<=$A100))-SUMPRODUCT(OFFSET(AD$498,1,0,AD$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AD$295,1,0,AD$1391+COUNTA($A$905:$A$913),1)<AD305))))))","v":0},{"$f":"IFERROR((INDEX(AE$917:AE$920,MATCH(INDEX($A$905:$A$913,MATCH($A100,AE$905:AE$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AE508,MAX(0,AE$946-AE$926+SUMPRODUCT(AE$917:AE$920*(AE$905:AE$908<=$A100))-SUMPRODUCT(OFFSET(AE$498,1,0,AE$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AE$295,1,0,AE$1391+COUNTA($A$905:$A$913),1)<AE305))))))","v":0},{"$f":"IFERROR((INDEX(AF$917:AF$920,MATCH(INDEX($A$905:$A$913,MATCH($A100,AF$905:AF$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AF508,MAX(0,AF$946-AF$926+SUMPRODUCT(AF$917:AF$920*(AF$905:AF$908<=$A100))-SUMPRODUCT(OFFSET(AF$498,1,0,AF$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AF$295,1,0,AF$1391+COUNTA($A$905:$A$913),1)<AF305))))))","v":0}]
[11,{"$f":"IFERROR((INDEX(B$917:B$920,MATCH(INDEX($A$905:$A$913,MATCH($A101,B$905:B$913,0)),$A$937:$A$940,0))),MAX(0,MIN(B509,MAX(0,B$946-B$926+SUMPRODUCT(B$917:B$920*(B$905:B$908<=$A101))-SUMPRODUCT(OFFSET(B$498,1,0,B$1391+COUNTA($A$905:$A$913),1)*(OFFSET(B$295,1,0,B$1391+COUNTA($A$905:$A$913),1)<B306))))))","v":0},{"$f":"IFERROR((INDEX(C$917:C$920,MATCH(INDEX($A$905:$A$913,MATCH($A101,C$905:C$913,0)),$A$937:$A$940,0))),MAX(0,MIN(C509,MAX(0,C$946-C$926+SUMPRODUCT(C$917:C$920*(C$905:C$908<=$A101))-SUMPRODUCT(OFFSET(C$498,1,0,C$1391+COUNTA($A$905:$A$913),1)*(OFFSET(C$295,1,0,C$1391+COUNTA($A$905:$A$913),1)<C306))))))","v":0},{"$f":"IFERROR((INDEX(D$917:D$920,MATCH(INDEX($A$905:$A$913,MATCH($A101,D$905:D$913,0)),$A$937:$A$940,0))),MAX(0,MIN(D509,MAX(0,D$946-D$926+SUMPRODUCT(D$917:D$920*(D$905:D$908<=$A101))-SUMPRODUCT(OFFSET(D$498,1,0,D$1391+COUNTA($A$905:$A$913),1)*(OFFSET(D$295,1,0,D$1391+COUNTA($A$905:$A$913),1)<D306))))))","v":24603522.571159244},{"$f":"IFERROR((INDEX(E$917:E$920,MATCH(INDEX($A$905:$A$913,MATCH($A101,E$905:E$913,0)),$A$937:$A$940,0))),MAX(0,MIN(E509,MAX(0,E$946-E$926+SUMPRODUCT(E$917:E$920*(E$905:E$908<=$A101))-SUMPRODUCT(OFFSET(E$498,1,0,E$1391+COUNTA($A$905:$A$913),1)*(OFFSET(E$295,1,0,E$1391+COUNTA($A$905:$A$913),1)<E306))))))","v":43451583.375408702},{"$f":"IFERROR((INDEX(F$917:F$920,MATCH(INDEX($A$905:$A$913,MATCH($A101,F$905:F$913,0)),$A$937:$A$940,0))),MAX(0,MIN(F509,MAX(0,F$946-F$926+SUMPRODUCT(F$917:F$920*(F$905:F$908<=$A101))-SUMPRODUCT(OFFSET(F$498,1,0,F$1391+COUNTA($A$905:$A$913),1)*(OFFSET(F$295,1,0,F$1391+COUNTA($A$905:$A$913),1)<F306))))))","v":0},{"$f":"IFERROR((INDEX(G$917:G$920,MATCH(INDEX($A$905:$A$913,MATCH($A101,G$905:G$913,0)),$A$937:$A$940,0))),MAX(0,MIN(G509,MAX(0,G$946-G$926+SUMPRODUCT(G$917:G$920*(G$905:G$908<=$A101))-SUMPRODUCT(OFFSET(G$498,1,0,G$1391+COUNTA($A$905:$A$913),1)*(OFFSET(G$295,1,0,G$1391+COUNTA($A$905:$A$913),1)<G306))))))","v":0},{"$f":"IFERROR((INDEX(H$917:H$920,MATCH(INDEX($A$905:$A$913,MATCH($A101,H$905:H$913,0)),$A$937:$A$940,0))),MAX(0,MIN(H509,MAX(0,H$946-H$926+SUMPRODUCT(H$917:H$920*(H$905:H$908<=$A101))-SUMPRODUCT(OFFSET(H$498,1,0,H$1391+COUNTA($A$905:$A$913),1)*(OFFSET(H$295,1,0,H$1391+COUNTA($A$905:$A$913),1)<H306))))))","v":0},{"$f":"IFERROR((INDEX(I$917:I$920,MATCH(INDEX($A$905:$A$913,MATCH($A101,I$905:I$913,0)),$A$937:$A$940,0))),MAX(0,MIN(I509,MAX(0,I$946-I$926+SUMPRODUCT(I$917:I$920*(I$905:I$908<=$A101))-SUMPRODUCT(OFFSET(I$498,1,0,I$1391+COUNTA($A$905:$A$913),1)*(OFFSET(I$295,1,0,I$1391+COUNTA($A$905:$A$913),1)<I306))))))","v":0},{"$f":"IFERROR((INDEX(J$917:J$920,MATCH(INDEX($A$905:$A$913,MATCH($A101,J$905:J$913,0)),$A$937:$A$940,0))),MAX(0,MIN(J509,MAX(0,J$946-J$926+SUMPRODUCT(J$917:J$920*(J$905:J$908<=$A101))-SUMPRODUCT(OFFSET(J$498,1,0,J$1391+COUNTA($A$905:$A$913),1)*(OFFSET(J$295,1,0,J$1391+COUNTA($A$905:$A$913),1)<J306))))))","v":0},{"$f":"IFERROR((INDEX(K$917:K$920,MATCH(INDEX($A$905:$A$913,MATCH($A101,K$905:K$913,0)),$A$937:$A$940,0))),MAX(0,MIN(K509,MAX(0,K$946-K$926+SUMPRODUCT(K$917:K$920*(K$905:K$908<=$A101))-SUMPRODUCT(OFFSET(K$498,1,0,K$1391+COUNTA($A$905:$A$913),1)*(OFFSET(K$295,1,0,K$1391+COUNTA($A$905:$A$913),1)<K306))))))","v":0},{"$f":"IFERROR((INDEX(L$917:L$920,MATCH(INDEX($A$905:$A$913,MATCH($A101,L$905:L$913,0)),$A$937:$A$940,0))),MAX(0,MIN(L509,MAX(0,L$946-L$926+SUMPRODUCT(L$917:L$920*(L$905:L$908<=$A101))-SUMPRODUCT(OFFSET(L$498,1,0,L$1391+COUNTA($A$905:$A$913),1)*(OFFSET(L$295,1,0,L$1391+COUNTA($A$905:$A$913),1)<L306))))))","v":0},{"$f":"IFERROR((INDEX(M$917:M$920,MATCH(INDEX($A$905:$A$913,MATCH($A101,M$905:M$913,0)),$A$937:$A$940,0))),MAX(0,MIN(M509,MAX(0,M$946-M$926+SUMPRODUCT(M$917:M$920*(M$905:M$908<=$A101))-SUMPRODUCT(OFFSET(M$498,1,0,M$1391+COUNTA($A$905:$A$913),1)*(OFFSET(M$295,1,0,M$1391+COUNTA($A$905:$A$913),1)<M306))))))","v":0},{"$f":"IFERROR((INDEX(N$917:N$920,MATCH(INDEX($A$905:$A$913,MATCH($A101,N$905:N$913,0)),$A$937:$A$940,0))),MAX(0,MIN(N509,MAX(0,N$946-N$926+SUMPRODUCT(N$917:N$920*(N$905:N$908<=$A101))-SUMPRODUCT(OFFSET(N$498,1,0,N$1391+COUNTA($A$905:$A$913),1)*(OFFSET(N$295,1,0,N$1391+COUNTA($A$905:$A$913),1)<N306))))))","v":0},{"$f":"IFERROR((INDEX(O$917:O$920,MATCH(INDEX($A$905:$A$913,MATCH($A101,O$905:O$913,0)),$A$937:$A$940,0))),MAX(0,MIN(O509,MAX(0,O$946-O$926+SUMPRODUCT(O$917:O$920*(O$905:O$908<=$A101))-SUMPRODUCT(OFFSET(O$498,1,0,O$1391+COUNTA($A$905:$A$913),1)*(OFFSET(O$295,1,0,O$1391+COUNTA($A$905:$A$913),1)<O306))))))","v":0},{"$f":"IFERROR((INDEX(P$917:P$920,MATCH(INDEX($A$905:$A$913,MATCH($A101,P$905:P$913,0)),$A$937:$A$940,0))),MAX(0,MIN(P509,MAX(0,P$946-P$926+SUMPRODUCT(P$917:P$920*(P$905:P$908<=$A101))-SUMPRODUCT(OFFSET(P$498,1,0,P$1391+COUNTA($A$905:$A$913),1)*(OFFSET(P$295,1,0,P$1391+COUNTA($A$905:$A$913),1)<P306))))))","v":0},{"$f":"IFERROR((INDEX(Q$917:Q$920,MATCH(INDEX($A$905:$A$913,MATCH($A101,Q$905:Q$913,0)),$A$937:$A$940,0))),MAX(0,MIN(Q509,MAX(0,Q$946-Q$926+SUMPRODUCT(Q$917:Q$920*(Q$905:Q$908<=$A101))-SUMPRODUCT(OFFSET(Q$498,1,0,Q$1391+COUNTA($A$905:$A$913),1)*(OFFSET(Q$295,1,0,Q$1391+COUNTA($A$905:$A$913),1)<Q306))))))","v":0},{"$f":"IFERROR((INDEX(R$917:R$920,MATCH(INDEX($A$905:$A$913,MATCH($A101,R$905:R$913,0)),$A$937:$A$940,0))),MAX(0,MIN(R509,MAX(0,R$946-R$926+SUMPRODUCT(R$917:R$920*(R$905:R$908<=$A101))-SUMPRODUCT(OFFSET(R$498,1,0,R$1391+COUNTA($A$905:$A$913),1)*(OFFSET(R$295,1,0,R$1391+COUNTA($A$905:$A$913),1)<R306))))))","v":0},{"$f":"IFERROR((INDEX(S$917:S$920,MATCH(INDEX($A$905:$A$913,MATCH($A101,S$905:S$913,0)),$A$937:$A$940,0))),MAX(0,MIN(S509,MAX(0,S$946-S$926+SUMPRODUCT(S$917:S$920*(S$905:S$908<=$A101))-SUMPRODUCT(OFFSET(S$498,1,0,S$1391+COUNTA($A$905:$A$913),1)*(OFFSET(S$295,1,0,S$1391+COUNTA($A$905:$A$913),1)<S306))))))","v":0},{"$f":"IFERROR((INDEX(T$917:T$920,MATCH(INDEX($A$905:$A$913,MATCH($A101,T$905:T$913,0)),$A$937:$A$940,0))),MAX(0,MIN(T509,MAX(0,T$946-T$926+SUMPRODUCT(T$917:T$920*(T$905:T$908<=$A101))-SUMPRODUCT(OFFSET(T$498,1,0,T$1391+COUNTA($A$905:$A$913),1)*(OFFSET(T$295,1,0,T$1391+COUNTA($A$905:$A$913),1)<T306))))))","v":0},{"$f":"IFERROR((INDEX(U$917:U$920,MATCH(INDEX($A$905:$A$913,MATCH($A101,U$905:U$913,0)),$A$937:$A$940,0))),MAX(0,MIN(U509,MAX(0,U$946-U$926+SUMPRODUCT(U$917:U$920*(U$905:U$908<=$A101))-SUMPRODUCT(OFFSET(U$498,1,0,U$1391+COUNTA($A$905:$A$913),1)*(OFFSET(U$295,1,0,U$1391+COUNTA($A$905:$A$913),1)<U306))))))","v":0},{"$f":"IFERROR((INDEX(V$917:V$920,MATCH(INDEX($A$905:$A$913,MATCH($A101,V$905:V$913,0)),$A$937:$A$940,0))),MAX(0,MIN(V509,MAX(0,V$946-V$926+SUMPRODUCT(V$917:V$920*(V$905:V$908<=$A101))-SUMPRODUCT(OFFSET(V$498,1,0,V$1391+COUNTA($A$905:$A$913),1)*(OFFSET(V$295,1,0,V$1391+COUNTA($A$905:$A$913),1)<V306))))))","v":0},{"$f":"IFERROR((INDEX(W$917:W$920,MATCH(INDEX($A$905:$A$913,MATCH($A101,W$905:W$913,0)),$A$937:$A$940,0))),MAX(0,MIN(W509,MAX(0,W$946-W$926+SUMPRODUCT(W$917:W$920*(W$905:W$908<=$A101))-SUMPRODUCT(OFFSET(W$498,1,0,W$1391+COUNTA($A$905:$A$913),1)*(OFFSET(W$295,1,0,W$1391+COUNTA($A$905:$A$913),1)<W306))))))","v":0},{"$f":"IFERROR((INDEX(X$917:X$920,MATCH(INDEX($A$905:$A$913,MATCH($A101,X$905:X$913,0)),$A$937:$A$940,0))),MAX(0,MIN(X509,MAX(0,X$946-X$926+SUMPRODUCT(X$917:X$920*(X$905:X$908<=$A101))-SUMPRODUCT(OFFSET(X$498,1,0,X$1391+COUNTA($A$905:$A$913),1)*(OFFSET(X$295,1,0,X$1391+COUNTA($A$905:$A$913),1)<X306))))))","v":0},{"$f":"IFERROR((INDEX(Y$917:Y$920,MATCH(INDEX($A$905:$A$913,MATCH($A101,Y$905:Y$913,0)),$A$937:$A$940,0))),MAX(0,MIN(Y509,MAX(0,Y$946-Y$926+SUMPRODUCT(Y$917:Y$920*(Y$905:Y$908<=$A101))-SUMPRODUCT(OFFSET(Y$498,1,0,Y$1391+COUNTA($A$905:$A$913),1)*(OFFSET(Y$295,1,0,Y$1391+COUNTA($A$905:$A$913),1)<Y306))))))","v":0},{"$f":"IFERROR((INDEX(Z$917:Z$920,MATCH(INDEX($A$905:$A$913,MATCH($A101,Z$905:Z$913,0)),$A$937:$A$940,0))),MAX(0,MIN(Z509,MAX(0,Z$946-Z$926+SUMPRODUCT(Z$917:Z$920*(Z$905:Z$908<=$A101))-SUMPRODUCT(OFFSET(Z$498,1,0,Z$1391+COUNTA($A$905:$A$913),1)*(OFFSET(Z$295,1,0,Z$1391+COUNTA($A$905:$A$913),1)<Z306))))))","v":0},{"$f":"IFERROR((INDEX(AA$917:AA$920,MATCH(INDEX($A$905:$A$913,MATCH($A101,AA$905:AA$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AA509,MAX(0,AA$946-AA$926+SUMPRODUCT(AA$917:AA$920*(AA$905:AA$908<=$A101))-SUMPRODUCT(OFFSET(AA$498,1,0,AA$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AA$295,1,0,AA$1391+COUNTA($A$905:$A$913),1)<AA306))))))","v":0},{"$f":"IFERROR((INDEX(AB$917:AB$920,MATCH(INDEX($A$905:$A$913,MATCH($A101,AB$905:AB$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AB509,MAX(0,AB$946-AB$926+SUMPRODUCT(AB$917:AB$920*(AB$905:AB$908<=$A101))-SUMPRODUCT(OFFSET(AB$498,1,0,AB$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AB$295,1,0,AB$1391+COUNTA($A$905:$A$913),1)<AB306))))))","v":0},{"$f":"IFERROR((INDEX(AC$917:AC$920,MATCH(INDEX($A$905:$A$913,MATCH($A101,AC$905:AC$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AC509,MAX(0,AC$946-AC$926+SUMPRODUCT(AC$917:AC$920*(AC$905:AC$908<=$A101))-SUMPRODUCT(OFFSET(AC$498,1,0,AC$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AC$295,1,0,AC$1391+COUNTA($A$905:$A$913),1)<AC306))))))","v":0},{"$f":"IFERROR((INDEX(AD$917:AD$920,MATCH(INDEX($A$905:$A$913,MATCH($A101,AD$905:AD$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AD509,MAX(0,AD$946-AD$926+SUMPRODUCT(AD$917:AD$920*(AD$905:AD$908<=$A101))-SUMPRODUCT(OFFSET(AD$498,1,0,AD$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AD$295,1,0,AD$1391+COUNTA($A$905:$A$913),1)<AD306))))))","v":0},{"$f":"IFERROR((INDEX(AE$917:AE$920,MATCH(INDEX($A$905:$A$913,MATCH($A101,AE$905:AE$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AE509,MAX(0,AE$946-AE$926+SUMPRODUCT(AE$917:AE$920*(AE$905:AE$908<=$A101))-SUMPRODUCT(OFFSET(AE$498,1,0,AE$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AE$295,1,0,AE$1391+COUNTA($A$905:$A$913),1)<AE306))))))","v":0},{"$f":"IFERROR((INDEX(AF$917:AF$920,MATCH(INDEX($A$905:$A$913,MATCH($A101,AF$905:AF$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AF509,MAX(0,AF$946-AF$926+SUMPRODUCT(AF$917:AF$920*(AF$905:AF$908<=$A101))-SUMPRODUCT(OFFSET(AF$498,1,0,AF$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AF$295,1,0,AF$1391+COUNTA($A$905:$A$913),1)<AF306))))))","v":0}]
[12,{"$f":"IFERROR((INDEX(B$917:B$920,MATCH(INDEX($A$905:$A$913,MATCH($A102,B$905:B$913,0)),$A$937:$A$940,0))),MAX(0,MIN(B510,MAX(0,B$946-B$926+SUMPRODUCT(B$917:B$920*(B$905:B$908<=$A102))-SUMPRODUCT(OFFSET(B$498,1,0,B$1391+COUNTA($A$905:$A$913),1)*(OFFSET(B$295,1,0,B$1391+COUNTA($A$905:$A$913),1)<B307))))))","v":0},{"$f":"IFERROR((INDEX(C$917:C$920,MATCH(INDEX($A$905:$A$913,MATCH($A102,C$905:C$913,0)),$A$937:$A$940,0))),MAX(0,MIN(C510,MAX(0,C$946-C$926+SUMPRODUCT(C$917:C$920*(C$905:C$908<=$A102))-SUMPRODUCT(OFFSET(C$498,1,0,C$1391+COUNTA($A$905:$A$913),1)*(OFFSET(C$295,1,0,C$1391+COUNTA($A$905:$A$913),1)<C307))))))","v":0},{"$f":"IFERROR((INDEX(D$917:D$920,MATCH(INDEX($A$905:$A$913,MATCH($A102,D$905:D$913,0)),$A$937:$A$940,0))),MAX(0,MIN(D510,MAX(0,D$946-D$926+SUMPRODUCT(D$917:D$920*(D$905:D$908<=$A102))-SUMPRODUCT(OFFSET(D$498,1,0,D$1391+COUNTA($A$905:$A$913),1)*(OFFSET(D$295,1,0,D$1391+COUNTA($A$905:$A$913),1)<D307))))))","v":0},{"$f":"IFERROR((INDEX(E$917:E$920,MATCH(INDEX($A$905:$A$913,MATCH($A102,E$905:E$913,0)),$A$937:$A$940,0))),MAX(0,MIN(E510,MAX(0,E$946-E$926+SUMPRODUCT(E$917:E$920*(E$905:E$908<=$A102))-SUMPRODUCT(OFFSET(E$498,1,0,E$1391+COUNTA($A$905:$A$913),1)*(OFFSET(E$295,1,0,E$1391+COUNTA($A$905:$A$913),1)<E307))))))","v":1901552.6645402799},{"$f":"IFERROR((INDEX(F$917:F$920,MATCH(INDEX($A$905:$A$913,MATCH($A102,F$905:F$913,0)),$A$937:$A$940,0))),MAX(0,MIN(F510,MAX(0,F$946-F$926+SUMPRODUCT(F$917:F$920*(F$905:F$908<=$A102))-SUMPRODUCT(OFFSET(F$498,1,0,F$1391+COUNTA($A$905:$A$913),1)*(OFFSET(F$295,1,0,F$1391+COUNTA($A$905:$A$913),1)<F307))))))","v":0},{"$f":"IFERROR((INDEX(G$917:G$920,MATCH(INDEX($A$905:$A$913,MATCH($A102,G$905:G$913,0)),$A$937:$A$940,0))),MAX(0,MIN(G510,MAX(0,G$946-G$926+SUMPRODUCT(G$917:G$920*(G$905:G$908<=$A102))-SUMPRODUCT(OFFSET(G$498,1,0,G$1391+COUNTA($A$905:$A$913),1)*(OFFSET(G$295,1,0,G$1391+COUNTA($A$905:$A$913),1)<G307))))))","v":0},{"$f":"IFERROR((INDEX(H$917:H$920,MATCH(INDEX($A$905:$A$913,MATCH($A102,H$905:H$913,0)),$A$937:$A$940,0))),MAX(0,MIN(H510,MAX(0,H$946-H$926+SUMPRODUCT(H$917:H$920*(H$905:H$908<=$A102))-SUMPRODUCT(OFFSET(H$498,1,0,H$1391+COUNTA($A$905:$A$913),1)*(OFFSET(H$295,1,0,H$1391+COUNTA($A$905:$A$913),1)<H307))))))","v":0},{"$f":"IFERROR((INDEX(I$917:I$920,MATCH(INDEX($A$905:$A$913,MATCH($A102,I$905:I$913,0)),$A$937:$A$940,0))),MAX(0,MIN(I510,MAX(0,I$946-I$926+SUMPRODUCT(I$917:I$920*(I$905:I$908<=$A102))-SUMPRODUCT(OFFSET(I$498,1,0,I$1391+COUNTA($A$905:$A$913),1)*(OFFSET(I$295,1,0,I$1391+COUNTA($A$905:$A$913),1)<I307))))))","v":0},{"$f":"IFERROR((INDEX(J$917:J$920,MATCH(INDEX($A$905:$A$913,MATCH($A102,J$905:J$913,0)),$A$937:$A$940,0))),MAX(0,MIN(J510,MAX(0,J$946-J$926+SUMPRODUCT(J$917:J$920*(J$905:J$908<=$A102))-SUMPRODUCT(OFFSET(J$498,1,0,J$1391+COUNTA($A$905:$A$913),1)*(OFFSET(J$295,1,0,J$1391+COUNTA($A$905:$A$913),1)<J307))))))","v":0},{"$f":"IFERROR((INDEX(K$917:K$920,MATCH(INDEX($A$905:$A$913,MATCH($A102,K$905:K$913,0)),$A$937:$A$940,0))),MAX(0,MIN(K510,MAX(0,K$946-K$926+SUMPRODUCT(K$917:K$920*(K$905:K$908<=$A102))-SUMPRODUCT(OFFSET(K$498,1,0,K$1391+COUNTA($A$905:$A$913),1)*(OFFSET(K$295,1,0,K$1391+COUNTA($A$905:$A$913),1)<K307))))))","v":0},{"$f":"IFERROR((INDEX(L$917:L$920,MATCH(INDEX($A$905:$A$913,MATCH($A102,L$905:L$913,0)),$A$937:$A$940,0))),MAX(0,MIN(L510,MAX(0,L$946-L$926+SUMPRODUCT(L$917:L$920*(L$905:L$908<=$A102))-SUMPRODUCT(OFFSET(L$498,1,0,L$1391+COUNTA($A$905:$A$913),1)*(OFFSET(L$295,1,0,L$1391+COUNTA($A$905:$A$913),1)<L307))))))","v":0},{"$f":"IFERROR((INDEX(M$917:M$920,MATCH(INDEX($A$905:$A$913,MATCH($A102,M$905:M$913,0)),$A$937:$A$940,0))),MAX(0,MIN(M510,MAX(0,M$946-M$926+SUMPRODUCT(M$917:M$920*(M$905:M$908<=$A102))-SUMPRODUCT(OFFSET(M$498,1,0,M$1391+COUNTA($A$905:$A$913),1)*(OFFSET(M$295,1,0,M$1391+COUNTA($A$905:$A$913),1)<M307))))))","v":0},{"$f":"IFERROR((INDEX(N$917:N$920,MATCH(INDEX($A$905:$A$913,MATCH($A102,N$905:N$913,0)),$A$937:$A$940,0))),MAX(0,MIN(N510,MAX(0,N$946-N$926+SUMPRODUCT(N$917:N$920*(N$905:N$908<=$A102))-SUMPRODUCT(OFFSET(N$498,1,0,N$1391+COUNTA($A$905:$A$913),1)*(OFFSET(N$295,1,0,N$1391+COUNTA($A$905:$A$913),1)<N307))))))","v":0},{"$f":"IFERROR((INDEX(O$917:O$920,MATCH(INDEX($A$905:$A$913,MATCH($A102,O$905:O$913,0)),$A$937:$A$940,0))),MAX(0,MIN(O510,MAX(0,O$946-O$926+SUMPRODUCT(O$917:O$920*(O$905:O$908<=$A102))-SUMPRODUCT(OFFSET(O$498,1,0,O$1391+COUNTA($A$905:$A$913),1)*(OFFSET(O$295,1,0,O$1391+COUNTA($A$905:$A$913),1)<O307))))))","v":0},{"$f":"IFERROR((INDEX(P$917:P$920,MATCH(INDEX($A$905:$A$913,MATCH($A102,P$905:P$913,0)),$A$937:$A$940,0))),MAX(0,MIN(P510,MAX(0,P$946-P$926+SUMPRODUCT(P$917:P$920*(P$905:P$908<=$A102))-SUMPRODUCT(OFFSET(P$498,1,0,P$1391+COUNTA($A$905:$A$913),1)*(OFFSET(P$295,1,0,P$1391+COUNTA($A$905:$A$913),1)<P307))))))","v":0},{"$f":"IFERROR((INDEX(Q$917:Q$920,MATCH(INDEX($A$905:$A$913,MATCH($A102,Q$905:Q$913,0)),$A$937:$A$940,0))),MAX(0,MIN(Q510,MAX(0,Q$946-Q$926+SUMPRODUCT(Q$917:Q$920*(Q$905:Q$908<=$A102))-SUMPRODUCT(OFFSET(Q$498,1,0,Q$1391+COUNTA($A$905:$A$913),1)*(OFFSET(Q$295,1,0,Q$1391+COUNTA($A$905:$A$913),1)<Q307))))))","v":0},{"$f":"IFERROR((INDEX(R$917:R$920,MATCH(INDEX($A$905:$A$913,MATCH($A102,R$905:R$913,0)),$A$937:$A$940,0))),MAX(0,MIN(R510,MAX(0,R$946-R$926+SUMPRODUCT(R$917:R$920*(R$905:R$908<=$A102))-SUMPRODUCT(OFFSET(R$498,1,0,R$1391+COUNTA($A$905:$A$913),1)*(OFFSET(R$295,1,0,R$1391+COUNTA($A$905:$A$913),1)<R307))))))","v":0},{"$f":"IFERROR((INDEX(S$917:S$920,MATCH(INDEX($A$905:$A$913,MATCH($A102,S$905:S$913,0)),$A$937:$A$940,0))),MAX(0,MIN(S510,MAX(0,S$946-S$926+SUMPRODUCT(S$917:S$920*(S$905:S$908<=$A102))-SUMPRODUCT(OFFSET(S$498,1,0,S$1391+COUNTA($A$905:$A$913),1)*(OFFSET(S$295,1,0,S$1391+COUNTA($A$905:$A$913),1)<S307))))))","v":0},{"$f":"IFERROR((INDEX(T$917:T$920,MATCH(INDEX($A$905:$A$913,MATCH($A102,T$905:T$913,0)),$A$937:$A$940,0))),MAX(0,MIN(T510,MAX(0,T$946-T$926+SUMPRODUCT(T$917:T$920*(T$905:T$908<=$A102))-SUMPRODUCT(OFFSET(T$498,1,0,T$1391+COUNTA($A$905:$A$913),1)*(OFFSET(T$295,1,0,T$1391+COUNTA($A$905:$A$913),1)<T307))))))","v":0},{"$f":"IFERROR((INDEX(U$917:U$920,MATCH(INDEX($A$905:$A$913,MATCH($A102,U$905:U$913,0)),$A$937:$A$940,0))),MAX(0,MIN(U510,MAX(0,U$946-U$926+SUMPRODUCT(U$917:U$920*(U$905:U$908<=$A102))-SUMPRODUCT(OFFSET(U$498,1,0,U$1391+COUNTA($A$905:$A$913),1)*(OFFSET(U$295,1,0,U$1391+COUNTA($A$905:$A$913),1)<U307))))))","v":0},{"$f":"IFERROR((INDEX(V$917:V$920,MATCH(INDEX($A$905:$A$913,MATCH($A102,V$905:V$913,0)),$A$937:$A$940,0))),MAX(0,MIN(V510,MAX(0,V$946-V$926+SUMPRODUCT(V$917:V$920*(V$905:V$908<=$A102))-SUMPRODUCT(OFFSET(V$498,1,0,V$1391+COUNTA($A$905:$A$913),1)*(OFFSET(V$295,1,0,V$1391+COUNTA($A$905:$A$913),1)<V307))))))","v":0},{"$f":"IFERROR((INDEX(W$917:W$920,MATCH(INDEX($A$905:$A$913,MATCH($A102,W$905:W$913,0)),$A$937:$A$940,0))),MAX(0,MIN(W510,MAX(0,W$946-W$926+SUMPRODUCT(W$917:W$920*(W$905:W$908<=$A102))-SUMPRODUCT(OFFSET(W$498,1,0,W$1391+COUNTA($A$905:$A$913),1)*(OFFSET(W$295,1,0,W$1391+COUNTA($A$905:$A$913),1)<W307))))))","v":0},{"$f":"IFERROR((INDEX(X$917:X$920,MATCH(INDEX($A$905:$A$913,MATCH($A102,X$905:X$913,0)),$A$937:$A$940,0))),MAX(0,MIN(X510,MAX(0,X$946-X$926+SUMPRODUCT(X$917:X$920*(X$905:X$908<=$A102))-SUMPRODUCT(OFFSET(X$498,1,0,X$1391+COUNTA($A$905:$A$913),1)*(OFFSET(X$295,1,0,X$1391+COUNTA($A$905:$A$913),1)<X307))))))","v":0},{"$f":"IFERROR((INDEX(Y$917:Y$920,MATCH(INDEX($A$905:$A$913,MATCH($A102,Y$905:Y$913,0)),$A$937:$A$940,0))),MAX(0,MIN(Y510,MAX(0,Y$946-Y$926+SUMPRODUCT(Y$917:Y$920*(Y$905:Y$908<=$A102))-SUMPRODUCT(OFFSET(Y$498,1,0,Y$1391+COUNTA($A$905:$A$913),1)*(OFFSET(Y$295,1,0,Y$1391+COUNTA($A$905:$A$913),1)<Y307))))))","v":0},{"$f":"IFERROR((INDEX(Z$917:Z$920,MATCH(INDEX($A$905:$A$913,MATCH($A102,Z$905:Z$913,0)),$A$937:$A$940,0))),MAX(0,MIN(Z510,MAX(0,Z$946-Z$926+SUMPRODUCT(Z$917:Z$920*(Z$905:Z$908<=$A102))-SUMPRODUCT(OFFSET(Z$498,1,0,Z$1391+COUNTA($A$905:$A$913),1)*(OFFSET(Z$295,1,0,Z$1391+COUNTA($A$905:$A$913),1)<Z307))))))","v":0},{"$f":"IFERROR((INDEX(AA$917:AA$920,MATCH(INDEX($A$905:$A$913,MATCH($A102,AA$905:AA$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AA510,MAX(0,AA$946-AA$926+SUMPRODUCT(AA$917:AA$920*(AA$905:AA$908<=$A102))-SUMPRODUCT(OFFSET(AA$498,1,0,AA$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AA$295,1,0,AA$1391+COUNTA($A$905:$A$913),1)<AA307))))))","v":0},{"$f":"IFERROR((INDEX(AB$917:AB$920,MATCH(INDEX($A$905:$A$913,MATCH($A102,AB$905:AB$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AB510,MAX(0,AB$946-AB$926+SUMPRODUCT(AB$917:AB$920*(AB$905:AB$908<=$A102))-SUMPRODUCT(OFFSET(AB$498,1,0,AB$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AB$295,1,0,AB$1391+COUNTA($A$905:$A$913),1)<AB307))))))","v":0},{"$f":"IFERROR((INDEX(AC$917:AC$920,MATCH(INDEX($A$905:$A$913,MATCH($A102,AC$905:AC$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AC510,MAX(0,AC$946-AC$926+SUMPRODUCT(AC$917:AC$920*(AC$905:AC$908<=$A102))-SUMPRODUCT(OFFSET(AC$498,1,0,AC$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AC$295,1,0,AC$1391+COUNTA($A$905:$A$913),1)<AC307))))))","v":0},{"$f":"IFERROR((INDEX(AD$917:AD$920,MATCH(INDEX($A$905:$A$913,MATCH($A102,AD$905:AD$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AD510,MAX(0,AD$946-AD$926+SUMPRODUCT(AD$917:AD$920*(AD$905:AD$908<=$A102))-SUMPRODUCT(OFFSET(AD$498,1,0,AD$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AD$295,1,0,AD$1391+COUNTA($A$905:$A$913),1)<AD307))))))","v":0},{"$f":"IFERROR((INDEX(AE$917:AE$920,MATCH(INDEX($A$905:$A$913,MATCH($A102,AE$905:AE$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AE510,MAX(0,AE$946-AE$926+SUMPRODUCT(AE$917:AE$920*(AE$905:AE$908<=$A102))-SUMPRODUCT(OFFSET(AE$498,1,0,AE$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AE$295,1,0,AE$1391+COUNTA($A$905:$A$913),1)<AE307))))))","v":0},{"$f":"IFERROR((INDEX(AF$917:AF$920,MATCH(INDEX($A$905:$A$913,MATCH($A102,AF$905:AF$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AF510,MAX(0,AF$946-AF$926+SUMPRODUCT(AF$917:AF$920*(AF$905:AF$908<=$A102))-SUMPRODUCT(OFFSET(AF$498,1,0,AF$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AF$295,1,0,AF$1391+COUNTA($A$905:$A$913),1)<AF307))))))","v":0}]
[13,{"$f":"IFERROR((INDEX(B$917:B$920,MATCH(INDEX($A$905:$A$913,MATCH($A103,B$905:B$913,0)),$A$937:$A$940,0))),MAX(0,MIN(B511,MAX(0,B$946-B$926+SUMPRODUCT(B$917:B$920*(B$905:B$908<=$A103))-SUMPRODUCT(OFFSET(B$498,1,0,B$1391+COUNTA($A$905:$A$913),1)*(OFFSET(B$295,1,0,B$1391+COUNTA($A$905:$A$913),1)<B308))))))","v":0},{"$f":"IFERROR((INDEX(C$917:C$920,MATCH(INDEX($A$905:$A$913,MATCH($A103,C$905:C$913,0)),$A$937:$A$940,0))),MAX(0,MIN(C511,MAX(0,C$946-C$926+SUMPRODUCT(C$917:C$920*(C$905:C$908<=$A103))-SUMPRODUCT(OFFSET(C$498,1,0,C$1391+COUNTA($A$905:$A$913),1)*(OFFSET(C$295,1,0,C$1391+COUNTA($A$905:$A$913),1)<C308))))))","v":0},{"$f":"IFERROR((INDEX(D$917:D$920,MATCH(INDEX($A$905:$A$913,MATCH($A103,D$905:D$913,0)),$A$937:$A$940,0))),MAX(0,MIN(D511,MAX(0,D$946-D$926+SUMPRODUCT(D$917:D$920*(D$905:D$908<=$A103))-SUMPRODUCT(OFFSET(D$498,1,0,D$1391+COUNTA($A$905:$A$913),1)*(OFFSET(D$295,1,0,D$1391+COUNTA($A$905:$A$913),1)<D308))))))","v":0},{"$f":"IFERROR((INDEX(E$917:E$920,MATCH(INDEX($A$905:$A$913,MATCH($A103,E$905:E$913,0)),$A$937:$A$940,0))),MAX(0,MIN(E511,MAX(0,E$946-E$926+SUMPRODUCT(E$917:E$920*(E$905:E$908<=$A103))-SUMPRODUCT(OFFSET(E$498,1,0,E$1391+COUNTA($A$905:$A$913),1)*(OFFSET(E$295,1,0,E$1391+COUNTA($A$905:$A$913),1)<E308))))))","v":1018123.19239052},{"$f":"IFERROR((INDEX(F$917:F$920,MATCH(INDEX($A$905:$A$913,MATCH($A103,F$905:F$913,0)),$A$937:$A$940,0))),MAX(0,MIN(F511,MAX(0,F$946-F$926+SUMPRODUCT(F$917:F$920*(F$905:F$908<=$A103))-SUMPRODUCT(OFFSET(F$498,1,0,F$1391+COUNTA($A$905:$A$913),1)*(OFFSET(F$295,1,0,F$1391+COUNTA($A$905:$A$913),1)<F308))))))","v":0},{"$f":"IFERROR((INDEX(G$917:G$920,MATCH(INDEX($A$905:$A$913,MATCH($A103,G$905:G$913,0)),$A$937:$A$940,0))),MAX(0,MIN(G511,MAX(0,G$946-G$926+SUMPRODUCT(G$917:G$920*(G$905:G$908<=$A103))-SUMPRODUCT(OFFSET(G$498,1,0,G$1391+COUNTA($A$905:$A$913),1)*(OFFSET(G$295,1,0,G$1391+COUNTA($A$905:$A$913),1)<G308))))))","v":0},{"$f":"IFERROR((INDEX(H$917:H$920,MATCH(INDEX($A$905:$A$913,MATCH($A103,H$905:H$913,0)),$A$937:$A$940,0))),MAX(0,MIN(H511,MAX(0,H$946-H$926+SUMPRODUCT(H$917:H$920*(H$905:H$908<=$A103))-SUMPRODUCT(OFFSET(H$498,1,0,H$1391+COUNTA($A$905:$A$913),1)*(OFFSET(H$295,1,0,H$1391+COUNTA($A$905:$A$913),1)<H308))))))","v":0},{"$f":"IFERROR((INDEX(I$917:I$920,MATCH(INDEX($A$905:$A$913,MATCH($A103,I$905:I$913,0)),$A$937:$A$940,0))),MAX(0,MIN(I511,MAX(0,I$946-I$926+SUMPRODUCT(I$917:I$920*(I$905:I$908<=$A103))-SUMPRODUCT(OFFSET(I$498,1,0,I$1391+COUNTA($A$905:$A$913),1)*(OFFSET(I$295,1,0,I$1391+COUNTA($A$905:$A$913),1)<I308))))))","v":0},{"$f":"IFERROR((INDEX(J$917:J$920,MATCH(INDEX($A$905:$A$913,MATCH($A103,J$905:J$913,0)),$A$937:$A$940,0))),MAX(0,MIN(J511,MAX(0,J$946-J$926+SUMPRODUCT(J$917:J$920*(J$905:J$908<=$A103))-SUMPRODUCT(OFFSET(J$498,1,0,J$1391+COUNTA($A$905:$A$913),1)*(OFFSET(J$295,1,0,J$1391+COUNTA($A$905:$A$913),1)<J308))))))","v":0},{"$f":"IFERROR((INDEX(K$917:K$920,MATCH(INDEX($A$905:$A$913,MATCH($A103,K$905:K$913,0)),$A$937:$A$940,0))),MAX(0,MIN(K511,MAX(0,K$946-K$926+SUMPRODUCT(K$917:K$920*(K$905:K$908<=$A103))-SUMPRODUCT(OFFSET(K$498,1,0,K$1391+COUNTA($A$905:$A$913),1)*(OFFSET(K$295,1,0,K$1391+COUNTA($A$905:$A$913),1)<K308))))))","v":0},{"$f":"IFERROR((INDEX(L$917:L$920,MATCH(INDEX($A$905:$A$913,MATCH($A103,L$905:L$913,0)),$A$937:$A$940,0))),MAX(0,MIN(L511,MAX(0,L$946-L$926+SUMPRODUCT(L$917:L$920*(L$905:L$908<=$A103))-SUMPRODUCT(OFFSET(L$498,1,0,L$1391+COUNTA($A$905:$A$913),1)*(OFFSET(L$295,1,0,L$1391+COUNTA($A$905:$A$913),1)<L308))))))","v":0},{"$f":"IFERROR((INDEX(M$917:M$920,MATCH(INDEX($A$905:$A$913,MATCH($A103,M$905:M$913,0)),$A$937:$A$940,0))),MAX(0,MIN(M511,MAX(0,M$946-M$926+SUMPRODUCT(M$917:M$920*(M$905:M$908<=$A103))-SUMPRODUCT(OFFSET(M$498,1,0,M$1391+COUNTA($A$905:$A$913),1)*(OFFSET(M$295,1,0,M$1391+COUNTA($A$905:$A$913),1)<M308))))))","v":0},{"$f":"IFERROR((INDEX(N$917:N$920,MATCH(INDEX($A$905:$A$913,MATCH($A103,N$905:N$913,0)),$A$937:$A$940,0))),MAX(0,MIN(N511,MAX(0,N$946-N$926+SUMPRODUCT(N$917:N$920*(N$905:N$908<=$A103))-SUMPRODUCT(OFFSET(N$498,1,0,N$1391+COUNTA($A$905:$A$913),1)*(OFFSET(N$295,1,0,N$1391+COUNTA($A$905:$A$913),1)<N308))))))","v":0},{"$f":"IFERROR((INDEX(O$917:O$920,MATCH(INDEX($A$905:$A$913,MATCH($A103,O$905:O$913,0)),$A$937:$A$940,0))),MAX(0,MIN(O511,MAX(0,O$946-O$926+SUMPRODUCT(O$917:O$920*(O$905:O$908<=$A103))-SUMPRODUCT(OFFSET(O$498,1,0,O$1391+COUNTA($A$905:$A$913),1)*(OFFSET(O$295,1,0,O$1391+COUNTA($A$905:$A$913),1)<O308))))))","v":0},{"$f":"IFERROR((INDEX(P$917:P$920,MATCH(INDEX($A$905:$A$913,MATCH($A103,P$905:P$913,0)),$A$937:$A$940,0))),MAX(0,MIN(P511,MAX(0,P$946-P$926+SUMPRODUCT(P$917:P$920*(P$905:P$908<=$A103))-SUMPRODUCT(OFFSET(P$498,1,0,P$1391+COUNTA($A$905:$A$913),1)*(OFFSET(P$295,1,0,P$1391+COUNTA($A$905:$A$913),1)<P308))))))","v":0},{"$f":"IFERROR((INDEX(Q$917:Q$920,MATCH(INDEX($A$905:$A$913,MATCH($A103,Q$905:Q$913,0)),$A$937:$A$940,0))),MAX(0,MIN(Q511,MAX(0,Q$946-Q$926+SUMPRODUCT(Q$917:Q$920*(Q$905:Q$908<=$A103))-SUMPRODUCT(OFFSET(Q$498,1,0,Q$1391+COUNTA($A$905:$A$913),1)*(OFFSET(Q$295,1,0,Q$1391+COUNTA($A$905:$A$913),1)<Q308))))))","v":0},{"$f":"IFERROR((INDEX(R$917:R$920,MATCH(INDEX($A$905:$A$913,MATCH($A103,R$905:R$913,0)),$A$937:$A$940,0))),MAX(0,MIN(R511,MAX(0,R$946-R$926+SUMPRODUCT(R$917:R$920*(R$905:R$908<=$A103))-SUMPRODUCT(OFFSET(R$498,1,0,R$1391+COUNTA($A$905:$A$913),1)*(OFFSET(R$295,1,0,R$1391+COUNTA($A$905:$A$913),1)<R308))))))","v":0},{"$f":"IFERROR((INDEX(S$917:S$920,MATCH(INDEX($A$905:$A$913,MATCH($A103,S$905:S$913,0)),$A$937:$A$940,0))),MAX(0,MIN(S511,MAX(0,S$946-S$926+SUMPRODUCT(S$917:S$920*(S$905:S$908<=$A103))-SUMPRODUCT(OFFSET(S$498,1,0,S$1391+COUNTA($A$905:$A$913),1)*(OFFSET(S$295,1,0,S$1391+COUNTA($A$905:$A$913),1)<S308))))))","v":0},{"$f":"IFERROR((INDEX(T$917:T$920,MATCH(INDEX($A$905:$A$913,MATCH($A103,T$905:T$913,0)),$A$937:$A$940,0))),MAX(0,MIN(T511,MAX(0,T$946-T$926+SUMPRODUCT(T$917:T$920*(T$905:T$908<=$A103))-SUMPRODUCT(OFFSET(T$498,1,0,T$1391+COUNTA($A$905:$A$913),1)*(OFFSET(T$295,1,0,T$1391+COUNTA($A$905:$A$913),1)<T308))))))","v":0},{"$f":"IFERROR((INDEX(U$917:U$920,MATCH(INDEX($A$905:$A$913,MATCH($A103,U$905:U$913,0)),$A$937:$A$940,0))),MAX(0,MIN(U511,MAX(0,U$946-U$926+SUMPRODUCT(U$917:U$920*(U$905:U$908<=$A103))-SUMPRODUCT(OFFSET(U$498,1,0,U$1391+COUNTA($A$905:$A$913),1)*(OFFSET(U$295,1,0,U$1391+COUNTA($A$905:$A$913),1)<U308))))))","v":0},{"$f":"IFERROR((INDEX(V$917:V$920,MATCH(INDEX($A$905:$A$913,MATCH($A103,V$905:V$913,0)),$A$937:$A$940,0))),MAX(0,MIN(V511,MAX(0,V$946-V$926+SUMPRODUCT(V$917:V$920*(V$905:V$908<=$A103))-SUMPRODUCT(OFFSET(V$498,1,0,V$1391+COUNTA($A$905:$A$913),1)*(OFFSET(V$295,1,0,V$1391+COUNTA($A$905:$A$913),1)<V308))))))","v":0},{"$f":"IFERROR((INDEX(W$917:W$920,MATCH(INDEX($A$905:$A$913,MATCH($A103,W$905:W$913,0)),$A$937:$A$940,0))),MAX(0,MIN(W511,MAX(0,W$946-W$926+SUMPRODUCT(W$917:W$920*(W$905:W$908<=$A103))-SUMPRODUCT(OFFSET(W$498,1,0,W$1391+COUNTA($A$905:$A$913),1)*(OFFSET(W$295,1,0,W$1391+COUNTA($A$905:$A$913),1)<W308))))))","v":0},{"$f":"IFERROR((INDEX(X$917:X$920,MATCH(INDEX($A$905:$A$913,MATCH($A103,X$905:X$913,0)),$A$937:$A$940,0))),MAX(0,MIN(X511,MAX(0,X$946-X$926+SUMPRODUCT(X$917:X$920*(X$905:X$908<=$A103))-SUMPRODUCT(OFFSET(X$498,1,0,X$1391+COUNTA($A$905:$A$913),1)*(OFFSET(X$295,1,0,X$1391+COUNTA($A$905:$A$913),1)<X308))))))","v":0},{"$f":"IFERROR((INDEX(Y$917:Y$920,MATCH(INDEX($A$905:$A$913,MATCH($A103,Y$905:Y$913,0)),$A$937:$A$940,0))),MAX(0,MIN(Y511,MAX(0,Y$946-Y$926+SUMPRODUCT(Y$917:Y$920*(Y$905:Y$908<=$A103))-SUMPRODUCT(OFFSET(Y$498,1,0,Y$1391+COUNTA($A$905:$A$913),1)*(OFFSET(Y$295,1,0,Y$1391+COUNTA($A$905:$A$913),1)<Y308))))))","v":0},{"$f":"IFERROR((INDEX(Z$917:Z$920,MATCH(INDEX($A$905:$A$913,MATCH($A103,Z$905:Z$913,0)),$A$937:$A$940,0))),MAX(0,MIN(Z511,MAX(0,Z$946-Z$926+SUMPRODUCT(Z$917:Z$920*(Z$905:Z$908<=$A103))-SUMPRODUCT(OFFSET(Z$498,1,0,Z$1391+COUNTA($A$905:$A$913),1)*(OFFSET(Z$295,1,0,Z$1391+COUNTA($A$905:$A$913),1)<Z308))))))","v":0},{"$f":"IFERROR((INDEX(AA$917:AA$920,MATCH(INDEX($A$905:$A$913,MATCH($A103,AA$905:AA$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AA511,MAX(0,AA$946-AA$926+SUMPRODUCT(AA$917:AA$920*(AA$905:AA$908<=$A103))-SUMPRODUCT(OFFSET(AA$498,1,0,AA$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AA$295,1,0,AA$1391+COUNTA($A$905:$A$913),1)<AA308))))))","v":0},{"$f":"IFERROR((INDEX(AB$917:AB$920,MATCH(INDEX($A$905:$A$913,MATCH($A103,AB$905:AB$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AB511,MAX(0,AB$946-AB$926+SUMPRODUCT(AB$917:AB$920*(AB$905:AB$908<=$A103))-SUMPRODUCT(OFFSET(AB$498,1,0,AB$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AB$295,1,0,AB$1391+COUNTA($A$905:$A$913),1)<AB308))))))","v":0},{"$f":"IFERROR((INDEX(AC$917:AC$920,MATCH(INDEX($A$905:$A$913,MATCH($A103,AC$905:AC$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AC511,MAX(0,AC$946-AC$926+SUMPRODUCT(AC$917:AC$920*(AC$905:AC$908<=$A103))-SUMPRODUCT(OFFSET(AC$498,1,0,AC$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AC$295,1,0,AC$1391+COUNTA($A$905:$A$913),1)<AC308))))))","v":0},{"$f":"IFERROR((INDEX(AD$917:AD$920,MATCH(INDEX($A$905:$A$913,MATCH($A103,AD$905:AD$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AD511,MAX(0,AD$946-AD$926+SUMPRODUCT(AD$917:AD$920*(AD$905:AD$908<=$A103))-SUMPRODUCT(OFFSET(AD$498,1,0,AD$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AD$295,1,0,AD$1391+COUNTA($A$905:$A$913),1)<AD308))))))","v":0},{"$f":"IFERROR((INDEX(AE$917:AE$920,MATCH(INDEX($A$905:$A$913,MATCH($A103,AE$905:AE$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AE511,MAX(0,AE$946-AE$926+SUMPRODUCT(AE$917:AE$920*(AE$905:AE$908<=$A103))-SUMPRODUCT(OFFSET(AE$498,1,0,AE$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AE$295,1,0,AE$1391+COUNTA($A$905:$A$913),1)<AE308))))))","v":0},{"$f":"IFERROR((INDEX(AF$917:AF$920,MATCH(INDEX($A$905:$A$913,MATCH($A103,AF$905:AF$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AF511,MAX(0,AF$946-AF$926+SUMPRODUCT(AF$917:AF$920*(AF$905:AF$908<=$A103))-SUMPRODUCT(OFFSET(AF$498,1,0,AF$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AF$295,1,0,AF$1391+COUNTA($A$905:$A$913),1)<AF308))))))","v":0}]
[14,{"$f":"IFERROR((INDEX(B$917:B$920,MATCH(INDEX($A$905:$A$913,MATCH($A104,B$905:B$913,0)),$A$937:$A$940,0))),MAX(0,MIN(B512,MAX(0,B$946-B$926+SUMPRODUCT(B$917:B$920*(B$905:B$908<=$A104))-SUMPRODUCT(OFFSET(B$498,1,0,B$1391+COUNTA($A$905:$A$913),1)*(OFFSET(B$295,1,0,B$1391+COUNTA($A$905:$A$913),1)<B309))))))","v":0},{"$f":"IFERROR((INDEX(C$917:C$920,MATCH(INDEX($A$905:$A$913,MATCH($A104,C$905:C$913,0)),$A$937:$A$940,0))),MAX(0,MIN(C512,MAX(0,C$946-C$926+SUMPRODUCT(C$917:C$920*(C$905:C$908<=$A104))-SUMPRODUCT(OFFSET(C$498,1,0,C$1391+COUNTA($A$905:$A$913),1)*(OFFSET(C$295,1,0,C$1391+COUNTA($A$905:$A$913),1)<C309))))))","v":0},{"$f":"IFERROR((INDEX(D$917:D$920,MATCH(INDEX($A$905:$A$913,MATCH($A104,D$905:D$913,0)),$A$937:$A$940,0))),MAX(0,MIN(D512,MAX(0,D$946-D$926+SUMPRODUCT(D$917:D$920*(D$905:D$908<=$A104))-SUMPRODUCT(OFFSET(D$498,1,0,D$1391+COUNTA($A$905:$A$913),1)*(OFFSET(D$295,1,0,D$1391+COUNTA($A$905:$A$913),1)<D309))))))","v":0},{"$f":"IFERROR((INDEX(E$917:E$920,MATCH(INDEX($A$905:$A$913,MATCH($A104,E$905:E$913,0)),$A$937:$A$940,0))),MAX(0,MIN(E512,MAX(0,E$946-E$926+SUMPRODUCT(E$917:E$920*(E$905:E$908<=$A104))-SUMPRODUCT(OFFSET(E$498,1,0,E$1391+COUNTA($A$905:$A$913),1)*(OFFSET(E$295,1,0,E$1391+COUNTA($A$905:$A$913),1)<E309))))))","v":176051.44252322201},{"$f":"IFERROR((INDEX(F$917:F$920,MATCH(INDEX($A$905:$A$913,MATCH($A104,F$905:F$913,0)),$A$937:$A$940,0))),MAX(0,MIN(F512,MAX(0,F$946-F$926+SUMPRODUCT(F$917:F$920*(F$905:F$908<=$A104))-SUMPRODUCT(OFFSET(F$498,1,0,F$1391+COUNTA($A$905:$A$913),1)*(OFFSET(F$295,1,0,F$1391+COUNTA($A$905:$A$913),1)<F309))))))","v":0},{"$f":"IFERROR((INDEX(G$917:G$920,MATCH(INDEX($A$905:$A$913,MATCH($A104,G$905:G$913,0)),$A$937:$A$940,0))),MAX(0,MIN(G512,MAX(0,G$946-G$926+SUMPRODUCT(G$917:G$920*(G$905:G$908<=$A104))-SUMPRODUCT(OFFSET(G$498,1,0,G$1391+COUNTA($A$905:$A$913),1)*(OFFSET(G$295,1,0,G$1391+COUNTA($A$905:$A$913),1)<G309))))))","v":0},{"$f":"IFERROR((INDEX(H$917:H$920,MATCH(INDEX($A$905:$A$913,MATCH($A104,H$905:H$913,0)),$A$937:$A$940,0))),MAX(0,MIN(H512,MAX(0,H$946-H$926+SUMPRODUCT(H$917:H$920*(H$905:H$908<=$A104))-SUMPRODUCT(OFFSET(H$498,1,0,H$1391+COUNTA($A$905:$A$913),1)*(OFFSET(H$295,1,0,H$1391+COUNTA($A$905:$A$913),1)<H309))))))","v":0},{"$f":"IFERROR((INDEX(I$917:I$920,MATCH(INDEX($A$905:$A$913,MATCH($A104,I$905:I$913,0)),$A$937:$A$940,0))),MAX(0,MIN(I512,MAX(0,I$946-I$926+SUMPRODUCT(I$917:I$920*(I$905:I$908<=$A104))-SUMPRODUCT(OFFSET(I$498,1,0,I$1391+COUNTA($A$905:$A$913),1)*(OFFSET(I$295,1,0,I$1391+COUNTA($A$905:$A$913),1)<I309))))))","v":0},{"$f":"IFERROR((INDEX(J$917:J$920,MATCH(INDEX($A$905:$A$913,MATCH($A104,J$905:J$913,0)),$A$937:$A$940,0))),MAX(0,MIN(J512,MAX(0,J$946-J$926+SUMPRODUCT(J$917:J$920*(J$905:J$908<=$A104))-SUMPRODUCT(OFFSET(J$498,1,0,J$1391+COUNTA($A$905:$A$913),1)*(OFFSET(J$295,1,0,J$1391+COUNTA($A$905:$A$913),1)<J309))))))","v":0},{"$f":"IFERROR((INDEX(K$917:K$920,MATCH(INDEX($A$905:$A$913,MATCH($A104,K$905:K$913,0)),$A$937:$A$940,0))),MAX(0,MIN(K512,MAX(0,K$946-K$926+SUMPRODUCT(K$917:K$920*(K$905:K$908<=$A104))-SUMPRODUCT(OFFSET(K$498,1,0,K$1391+COUNTA($A$905:$A$913),1)*(OFFSET(K$295,1,0,K$1391+COUNTA($A$905:$A$913),1)<K309))))))","v":0},{"$f":"IFERROR((INDEX(L$917:L$920,MATCH(INDEX($A$905:$A$913,MATCH($A104,L$905:L$913,0)),$A$937:$A$940,0))),MAX(0,MIN(L512,MAX(0,L$946-L$926+SUMPRODUCT(L$917:L$920*(L$905:L$908<=$A104))-SUMPRODUCT(OFFSET(L$498,1,0,L$1391+COUNTA($A$905:$A$913),1)*(OFFSET(L$295,1,0,L$1391+COUNTA($A$905:$A$913),1)<L309))))))","v":0},{"$f":"IFERROR((INDEX(M$917:M$920,MATCH(INDEX($A$905:$A$913,MATCH($A104,M$905:M$913,0)),$A$937:$A$940,0))),MAX(0,MIN(M512,MAX(0,M$946-M$926+SUMPRODUCT(M$917:M$920*(M$905:M$908<=$A104))-SUMPRODUCT(OFFSET(M$498,1,0,M$1391+COUNTA($A$905:$A$913),1)*(OFFSET(M$295,1,0,M$1391+COUNTA($A$905:$A$913),1)<M309))))))","v":0},{"$f":"IFERROR((INDEX(N$917:N$920,MATCH(INDEX($A$905:$A$913,MATCH($A104,N$905:N$913,0)),$A$937:$A$940,0))),MAX(0,MIN(N512,MAX(0,N$946-N$926+SUMPRODUCT(N$917:N$920*(N$905:N$908<=$A104))-SUMPRODUCT(OFFSET(N$498,1,0,N$1391+COUNTA($A$905:$A$913),1)*(OFFSET(N$295,1,0,N$1391+COUNTA($A$905:$A$913),1)<N309))))))","v":0},{"$f":"IFERROR((INDEX(O$917:O$920,MATCH(INDEX($A$905:$A$913,MATCH($A104,O$905:O$913,0)),$A$937:$A$940,0))),MAX(0,MIN(O512,MAX(0,O$946-O$926+SUMPRODUCT(O$917:O$920*(O$905:O$908<=$A104))-SUMPRODUCT(OFFSET(O$498,1,0,O$1391+COUNTA($A$905:$A$913),1)*(OFFSET(O$295,1,0,O$1391+COUNTA($A$905:$A$913),1)<O309))))))","v":0},{"$f":"IFERROR((INDEX(P$917:P$920,MATCH(INDEX($A$905:$A$913,MATCH($A104,P$905:P$913,0)),$A$937:$A$940,0))),MAX(0,MIN(P512,MAX(0,P$946-P$926+SUMPRODUCT(P$917:P$920*(P$905:P$908<=$A104))-SUMPRODUCT(OFFSET(P$498,1,0,P$1391+COUNTA($A$905:$A$913),1)*(OFFSET(P$295,1,0,P$1391+COUNTA($A$905:$A$913),1)<P309))))))","v":0},{"$f":"IFERROR((INDEX(Q$917:Q$920,MATCH(INDEX($A$905:$A$913,MATCH($A104,Q$905:Q$913,0)),$A$937:$A$940,0))),MAX(0,MIN(Q512,MAX(0,Q$946-Q$926+SUMPRODUCT(Q$917:Q$920*(Q$905:Q$908<=$A104))-SUMPRODUCT(OFFSET(Q$498,1,0,Q$1391+COUNTA($A$905:$A$913),1)*(OFFSET(Q$295,1,0,Q$1391+COUNTA($A$905:$A$913),1)<Q309))))))","v":0},{"$f":"IFERROR((INDEX(R$917:R$920,MATCH(INDEX($A$905:$A$913,MATCH($A104,R$905:R$913,0)),$A$937:$A$940,0))),MAX(0,MIN(R512,MAX(0,R$946-R$926+SUMPRODUCT(R$917:R$920*(R$905:R$908<=$A104))-SUMPRODUCT(OFFSET(R$498,1,0,R$1391+COUNTA($A$905:$A$913),1)*(OFFSET(R$295,1,0,R$1391+COUNTA($A$905:$A$913),1)<R309))))))","v":0},{"$f":"IFERROR((INDEX(S$917:S$920,MATCH(INDEX($A$905:$A$913,MATCH($A104,S$905:S$913,0)),$A$937:$A$940,0))),MAX(0,MIN(S512,MAX(0,S$946-S$926+SUMPRODUCT(S$917:S$920*(S$905:S$908<=$A104))-SUMPRODUCT(OFFSET(S$498,1,0,S$1391+COUNTA($A$905:$A$913),1)*(OFFSET(S$295,1,0,S$1391+COUNTA($A$905:$A$913),1)<S309))))))","v":0},{"$f":"IFERROR((INDEX(T$917:T$920,MATCH(INDEX($A$905:$A$913,MATCH($A104,T$905:T$913,0)),$A$937:$A$940,0))),MAX(0,MIN(T512,MAX(0,T$946-T$926+SUMPRODUCT(T$917:T$920*(T$905:T$908<=$A104))-SUMPRODUCT(OFFSET(T$498,1,0,T$1391+COUNTA($A$905:$A$913),1)*(OFFSET(T$295,1,0,T$1391+COUNTA($A$905:$A$913),1)<T309))))))","v":0},{"$f":"IFERROR((INDEX(U$917:U$920,MATCH(INDEX($A$905:$A$913,MATCH($A104,U$905:U$913,0)),$A$937:$A$940,0))),MAX(0,MIN(U512,MAX(0,U$946-U$926+SUMPRODUCT(U$917:U$920*(U$905:U$908<=$A104))-SUMPRODUCT(OFFSET(U$498,1,0,U$1391+COUNTA($A$905:$A$913),1)*(OFFSET(U$295,1,0,U$1391+COUNTA($A$905:$A$913),1)<U309))))))","v":0},{"$f":"IFERROR((INDEX(V$917:V$920,MATCH(INDEX($A$905:$A$913,MATCH($A104,V$905:V$913,0)),$A$937:$A$940,0))),MAX(0,MIN(V512,MAX(0,V$946-V$926+SUMPRODUCT(V$917:V$920*(V$905:V$908<=$A104))-SUMPRODUCT(OFFSET(V$498,1,0,V$1391+COUNTA($A$905:$A$913),1)*(OFFSET(V$295,1,0,V$1391+COUNTA($A$905:$A$913),1)<V309))))))","v":0},{"$f":"IFERROR((INDEX(W$917:W$920,MATCH(INDEX($A$905:$A$913,MATCH($A104,W$905:W$913,0)),$A$937:$A$940,0))),MAX(0,MIN(W512,MAX(0,W$946-W$926+SUMPRODUCT(W$917:W$920*(W$905:W$908<=$A104))-SUMPRODUCT(OFFSET(W$498,1,0,W$1391+COUNTA($A$905:$A$913),1)*(OFFSET(W$295,1,0,W$1391+COUNTA($A$905:$A$913),1)<W309))))))","v":0},{"$f":"IFERROR((INDEX(X$917:X$920,MATCH(INDEX($A$905:$A$913,MATCH($A104,X$905:X$913,0)),$A$937:$A$940,0))),MAX(0,MIN(X512,MAX(0,X$946-X$926+SUMPRODUCT(X$917:X$920*(X$905:X$908<=$A104))-SUMPRODUCT(OFFSET(X$498,1,0,X$1391+COUNTA($A$905:$A$913),1)*(OFFSET(X$295,1,0,X$1391+COUNTA($A$905:$A$913),1)<X309))))))","v":0},{"$f":"IFERROR((INDEX(Y$917:Y$920,MATCH(INDEX($A$905:$A$913,MATCH($A104,Y$905:Y$913,0)),$A$937:$A$940,0))),MAX(0,MIN(Y512,MAX(0,Y$946-Y$926+SUMPRODUCT(Y$917:Y$920*(Y$905:Y$908<=$A104))-SUMPRODUCT(OFFSET(Y$498,1,0,Y$1391+COUNTA($A$905:$A$913),1)*(OFFSET(Y$295,1,0,Y$1391+COUNTA($A$905:$A$913),1)<Y309))))))","v":0},{"$f":"IFERROR((INDEX(Z$917:Z$920,MATCH(INDEX($A$905:$A$913,MATCH($A104,Z$905:Z$913,0)),$A$937:$A$940,0))),MAX(0,MIN(Z512,MAX(0,Z$946-Z$926+SUMPRODUCT(Z$917:Z$920*(Z$905:Z$908<=$A104))-SUMPRODUCT(OFFSET(Z$498,1,0,Z$1391+COUNTA($A$905:$A$913),1)*(OFFSET(Z$295,1,0,Z$1391+COUNTA($A$905:$A$913),1)<Z309))))))","v":0},{"$f":"IFERROR((INDEX(AA$917:AA$920,MATCH(INDEX($A$905:$A$913,MATCH($A104,AA$905:AA$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AA512,MAX(0,AA$946-AA$926+SUMPRODUCT(AA$917:AA$920*(AA$905:AA$908<=$A104))-SUMPRODUCT(OFFSET(AA$498,1,0,AA$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AA$295,1,0,AA$1391+COUNTA($A$905:$A$913),1)<AA309))))))","v":0},{"$f":"IFERROR((INDEX(AB$917:AB$920,MATCH(INDEX($A$905:$A$913,MATCH($A104,AB$905:AB$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AB512,MAX(0,AB$946-AB$926+SUMPRODUCT(AB$917:AB$920*(AB$905:AB$908<=$A104))-SUMPRODUCT(OFFSET(AB$498,1,0,AB$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AB$295,1,0,AB$1391+COUNTA($A$905:$A$913),1)<AB309))))))","v":0},{"$f":"IFERROR((INDEX(AC$917:AC$920,MATCH(INDEX($A$905:$A$913,MATCH($A104,AC$905:AC$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AC512,MAX(0,AC$946-AC$926+SUMPRODUCT(AC$917:AC$920*(AC$905:AC$908<=$A104))-SUMPRODUCT(OFFSET(AC$498,1,0,AC$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AC$295,1,0,AC$1391+COUNTA($A$905:$A$913),1)<AC309))))))","v":0},{"$f":"IFERROR((INDEX(AD$917:AD$920,MATCH(INDEX($A$905:$A$913,MATCH($A104,AD$905:AD$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AD512,MAX(0,AD$946-AD$926+SUMPRODUCT(AD$917:AD$920*(AD$905:AD$908<=$A104))-SUMPRODUCT(OFFSET(AD$498,1,0,AD$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AD$295,1,0,AD$1391+COUNTA($A$905:$A$913),1)<AD309))))))","v":0},{"$f":"IFERROR((INDEX(AE$917:AE$920,MATCH(INDEX($A$905:$A$913,MATCH($A104,AE$905:AE$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AE512,MAX(0,AE$946-AE$926+SUMPRODUCT(AE$917:AE$920*(AE$905:AE$908<=$A104))-SUMPRODUCT(OFFSET(AE$498,1,0,AE$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AE$295,1,0,AE$1391+COUNTA($A$905:$A$913),1)<AE309))))))","v":0},{"$f":"IFERROR((INDEX(AF$917:AF$920,MATCH(INDEX($A$905:$A$913,MATCH($A104,AF$905:AF$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AF512,MAX(0,AF$946-AF$926+SUMPRODUCT(AF$917:AF$920*(AF$905:AF$908<=$A104))-SUMPRODUCT(OFFSET(AF$498,1,0,AF$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AF$295,1,0,AF$1391+COUNTA($A$905:$A$913),1)<AF309))))))","v":0}]
[15,{"$f":"IFERROR((INDEX(B$917:B$920,MATCH(INDEX($A$905:$A$913,MATCH($A105,B$905:B$913,0)),$A$937:$A$940,0))),MAX(0,MIN(B513,MAX(0,B$946-B$926+SUMPRODUCT(B$917:B$920*(B$905:B$908<=$A105))-SUMPRODUCT(OFFSET(B$498,1,0,B$1391+COUNTA($A$905:$A$913),1)*(OFFSET(B$295,1,0,B$1391+COUNTA($A$905:$A$913),1)<B310))))))","v":0},{"$f":"IFERROR((INDEX(C$917:C$920,MATCH(INDEX($A$905:$A$913,MATCH($A105,C$905:C$913,0)),$A$937:$A$940,0))),MAX(0,MIN(C513,MAX(0,C$946-C$926+SUMPRODUCT(C$917:C$920*(C$905:C$908<=$A105))-SUMPRODUCT(OFFSET(C$498,1,0,C$1391+COUNTA($A$905:$A$913),1)*(OFFSET(C$295,1,0,C$1391+COUNTA($A$905:$A$913),1)<C310))))))","v":0},{"$f":"IFERROR((INDEX(D$917:D$920,MATCH(INDEX($A$905:$A$913,MATCH($A105,D$905:D$913,0)),$A$937:$A$940,0))),MAX(0,MIN(D513,MAX(0,D$946-D$926+SUMPRODUCT(D$917:D$920*(D$905:D$908<=$A105))-SUMPRODUCT(OFFSET(D$498,1,0,D$1391+COUNTA($A$905:$A$913),1)*(OFFSET(D$295,1,0,D$1391+COUNTA($A$905:$A$913),1)<D310))))))","v":0},{"$f":"IFERROR((INDEX(E$917:E$920,MATCH(INDEX($A$905:$A$913,MATCH($A105,E$905:E$913,0)),$A$937:$A$940,0))),MAX(0,MIN(E513,MAX(0,E$946-E$926+SUMPRODUCT(E$917:E$920*(E$905:E$908<=$A105))-SUMPRODUCT(OFFSET(E$498,1,0,E$1391+COUNTA($A$905:$A$913),1)*(OFFSET(E$295,1,0,E$1391+COUNTA($A$905:$A$913),1)<E310))))))","v":5938540.6215412198},{"$f":"IFERROR((INDEX(F$917:F$920,MATCH(INDEX($A$905:$A$913,MATCH($A105,F$905:F$913,0)),$A$937:$A$940,0))),MAX(0,MIN(F513,MAX(0,F$946-F$926+SUMPRODUCT(F$917:F$920*(F$905:F$908<=$A105))-SUMPRODUCT(OFFSET(F$498,1,0,F$1391+COUNTA($A$905:$A$913),1)*(OFFSET(F$295,1,0,F$1391+COUNTA($A$905:$A$913),1)<F310))))))","v":0},{"$f":"IFERROR((INDEX(G$917:G$920,MATCH(INDEX($A$905:$A$913,MATCH($A105,G$905:G$913,0)),$A$937:$A$940,0))),MAX(0,MIN(G513,MAX(0,G$946-G$926+SUMPRODUCT(G$917:G$920*(G$905:G$908<=$A105))-SUMPRODUCT(OFFSET(G$498,1,0,G$1391+COUNTA($A$905:$A$913),1)*(OFFSET(G$295,1,0,G$1391+COUNTA($A$905:$A$913),1)<G310))))))","v":0},{"$f":"IFERROR((INDEX(H$917:H$920,MATCH(INDEX($A$905:$A$913,MATCH($A105,H$905:H$913,0)),$A$937:$A$940,0))),MAX(0,MIN(H513,MAX(0,H$946-H$926+SUMPRODUCT(H$917:H$920*(H$905:H$908<=$A105))-SUMPRODUCT(OFFSET(H$498,1,0,H$1391+COUNTA($A$905:$A$913),1)*(OFFSET(H$295,1,0,H$1391+COUNTA($A$905:$A$913),1)<H310))))))","v":0},{"$f":"IFERROR((INDEX(I$917:I$920,MATCH(INDEX($A$905:$A$913,MATCH($A105,I$905:I$913,0)),$A$937:$A$940,0))),MAX(0,MIN(I513,MAX(0,I$946-I$926+SUMPRODUCT(I$917:I$920*(I$905:I$908<=$A105))-SUMPRODUCT(OFFSET(I$498,1,0,I$1391+COUNTA($A$905:$A$913),1)*(OFFSET(I$295,1,0,I$1391+COUNTA($A$905:$A$913),1)<I310))))))","v":0},{"$f":"IFERROR((INDEX(J$917:J$920,MATCH(INDEX($A$905:$A$913,MATCH($A105,J$905:J$913,0)),$A$937:$A$940,0))),MAX(0,MIN(J513,MAX(0,J$946-J$926+SUMPRODUCT(J$917:J$920*(J$905:J$908<=$A105))-SUMPRODUCT(OFFSET(J$498,1,0,J$1391+COUNTA($A$905:$A$913),1)*(OFFSET(J$295,1,0,J$1391+COUNTA($A$905:$A$913),1)<J310))))))","v":0},{"$f":"IFERROR((INDEX(K$917:K$920,MATCH(INDEX($A$905:$A$913,MATCH($A105,K$905:K$913,0)),$A$937:$A$940,0))),MAX(0,MIN(K513,MAX(0,K$946-K$926+SUMPRODUCT(K$917:K$920*(K$905:K$908<=$A105))-SUMPRODUCT(OFFSET(K$498,1,0,K$1391+COUNTA($A$905:$A$913),1)*(OFFSET(K$295,1,0,K$1391+COUNTA($A$905:$A$913),1)<K310))))))","v":0},{"$f":"IFERROR((INDEX(L$917:L$920,MATCH(INDEX($A$905:$A$913,MATCH($A105,L$905:L$913,0)),$A$937:$A$940,0))),MAX(0,MIN(L513,MAX(0,L$946-L$926+SUMPRODUCT(L$917:L$920*(L$905:L$908<=$A105))-SUMPRODUCT(OFFSET(L$498,1,0,L$1391+COUNTA($A$905:$A$913),1)*(OFFSET(L$295,1,0,L$1391+COUNTA($A$905:$A$913),1)<L310))))))","v":0},{"$f":"IFERROR((INDEX(M$917:M$920,MATCH(INDEX($A$905:$A$913,MATCH($A105,M$905:M$913,0)),$A$937:$A$940,0))),MAX(0,MIN(M513,MAX(0,M$946-M$926+SUMPRODUCT(M$917:M$920*(M$905:M$908<=$A105))-SUMPRODUCT(OFFSET(M$498,1,0,M$1391+COUNTA($A$905:$A$913),1)*(OFFSET(M$295,1,0,M$1391+COUNTA($A$905:$A$913),1)<M310))))))","v":0},{"$f":"IFERROR((INDEX(N$917:N$920,MATCH(INDEX($A$905:$A$913,MATCH($A105,N$905:N$913,0)),$A$937:$A$940,0))),MAX(0,MIN(N513,MAX(0,N$946-N$926+SUMPRODUCT(N$917:N$920*(N$905:N$908<=$A105))-SUMPRODUCT(OFFSET(N$498,1,0,N$1391+COUNTA($A$905:$A$913),1)*(OFFSET(N$295,1,0,N$1391+COUNTA($A$905:$A$913),1)<N310))))))","v":0},{"$f":"IFERROR((INDEX(O$917:O$920,MATCH(INDEX($A$905:$A$913,MATCH($A105,O$905:O$913,0)),$A$937:$A$940,0))),MAX(0,MIN(O513,MAX(0,O$946-O$926+SUMPRODUCT(O$917:O$920*(O$905:O$908<=$A105))-SUMPRODUCT(OFFSET(O$498,1,0,O$1391+COUNTA($A$905:$A$913),1)*(OFFSET(O$295,1,0,O$1391+COUNTA($A$905:$A$913),1)<O310))))))","v":0},{"$f":"IFERROR((INDEX(P$917:P$920,MATCH(INDEX($A$905:$A$913,MATCH($A105,P$905:P$913,0)),$A$937:$A$940,0))),MAX(0,MIN(P513,MAX(0,P$946-P$926+SUMPRODUCT(P$917:P$920*(P$905:P$908<=$A105))-SUMPRODUCT(OFFSET(P$498,1,0,P$1391+COUNTA($A$905:$A$913),1)*(OFFSET(P$295,1,0,P$1391+COUNTA($A$905:$A$913),1)<P310))))))","v":0},{"$f":"IFERROR((INDEX(Q$917:Q$920,MATCH(INDEX($A$905:$A$913,MATCH($A105,Q$905:Q$913,0)),$A$937:$A$940,0))),MAX(0,MIN(Q513,MAX(0,Q$946-Q$926+SUMPRODUCT(Q$917:Q$920*(Q$905:Q$908<=$A105))-SUMPRODUCT(OFFSET(Q$498,1,0,Q$1391+COUNTA($A$905:$A$913),1)*(OFFSET(Q$295,1,0,Q$1391+COUNTA($A$905:$A$913),1)<Q310))))))","v":0},{"$f":"IFERROR((INDEX(R$917:R$920,MATCH(INDEX($A$905:$A$913,MATCH($A105,R$905:R$913,0)),$A$937:$A$940,0))),MAX(0,MIN(R513,MAX(0,R$946-R$926+SUMPRODUCT(R$917:R$920*(R$905:R$908<=$A105))-SUMPRODUCT(OFFSET(R$498,1,0,R$1391+COUNTA($A$905:$A$913),1)*(OFFSET(R$295,1,0,R$1391+COUNTA($A$905:$A$913),1)<R310))))))","v":0},{"$f":"IFERROR((INDEX(S$917:S$920,MATCH(INDEX($A$905:$A$913,MATCH($A105,S$905:S$913,0)),$A$937:$A$940,0))),MAX(0,MIN(S513,MAX(0,S$946-S$926+SUMPRODUCT(S$917:S$920*(S$905:S$908<=$A105))-SUMPRODUCT(OFFSET(S$498,1,0,S$1391+COUNTA($A$905:$A$913),1)*(OFFSET(S$295,1,0,S$1391+COUNTA($A$905:$A$913),1)<S310))))))","v":0},{"$f":"IFERROR((INDEX(T$917:T$920,MATCH(INDEX($A$905:$A$913,MATCH($A105,T$905:T$913,0)),$A$937:$A$940,0))),MAX(0,MIN(T513,MAX(0,T$946-T$926+SUMPRODUCT(T$917:T$920*(T$905:T$908<=$A105))-SUMPRODUCT(OFFSET(T$498,1,0,T$1391+COUNTA($A$905:$A$913),1)*(OFFSET(T$295,1,0,T$1391+COUNTA($A$905:$A$913),1)<T310))))))","v":0},{"$f":"IFERROR((INDEX(U$917:U$920,MATCH(INDEX($A$905:$A$913,MATCH($A105,U$905:U$913,0)),$A$937:$A$940,0))),MAX(0,MIN(U513,MAX(0,U$946-U$926+SUMPRODUCT(U$917:U$920*(U$905:U$908<=$A105))-SUMPRODUCT(OFFSET(U$498,1,0,U$1391+COUNTA($A$905:$A$913),1)*(OFFSET(U$295,1,0,U$1391+COUNTA($A$905:$A$913),1)<U310))))))","v":0},{"$f":"IFERROR((INDEX(V$917:V$920,MATCH(INDEX($A$905:$A$913,MATCH($A105,V$905:V$913,0)),$A$937:$A$940,0))),MAX(0,MIN(V513,MAX(0,V$946-V$926+SUMPRODUCT(V$917:V$920*(V$905:V$908<=$A105))-SUMPRODUCT(OFFSET(V$498,1,0,V$1391+COUNTA($A$905:$A$913),1)*(OFFSET(V$295,1,0,V$1391+COUNTA($A$905:$A$913),1)<V310))))))","v":0},{"$f":"IFERROR((INDEX(W$917:W$920,MATCH(INDEX($A$905:$A$913,MATCH($A105,W$905:W$913,0)),$A$937:$A$940,0))),MAX(0,MIN(W513,MAX(0,W$946-W$926+SUMPRODUCT(W$917:W$920*(W$905:W$908<=$A105))-SUMPRODUCT(OFFSET(W$498,1,0,W$1391+COUNTA($A$905:$A$913),1)*(OFFSET(W$295,1,0,W$1391+COUNTA($A$905:$A$913),1)<W310))))))","v":0},{"$f":"IFERROR((INDEX(X$917:X$920,MATCH(INDEX($A$905:$A$913,MATCH($A105,X$905:X$913,0)),$A$937:$A$940,0))),MAX(0,MIN(X513,MAX(0,X$946-X$926+SUMPRODUCT(X$917:X$920*(X$905:X$908<=$A105))-SUMPRODUCT(OFFSET(X$498,1,0,X$1391+COUNTA($A$905:$A$913),1)*(OFFSET(X$295,1,0,X$1391+COUNTA($A$905:$A$913),1)<X310))))))","v":0},{"$f":"IFERROR((INDEX(Y$917:Y$920,MATCH(INDEX($A$905:$A$913,MATCH($A105,Y$905:Y$913,0)),$A$937:$A$940,0))),MAX(0,MIN(Y513,MAX(0,Y$946-Y$926+SUMPRODUCT(Y$917:Y$920*(Y$905:Y$908<=$A105))-SUMPRODUCT(OFFSET(Y$498,1,0,Y$1391+COUNTA($A$905:$A$913),1)*(OFFSET(Y$295,1,0,Y$1391+COUNTA($A$905:$A$913),1)<Y310))))))","v":0},{"$f":"IFERROR((INDEX(Z$917:Z$920,MATCH(INDEX($A$905:$A$913,MATCH($A105,Z$905:Z$913,0)),$A$937:$A$940,0))),MAX(0,MIN(Z513,MAX(0,Z$946-Z$926+SUMPRODUCT(Z$917:Z$920*(Z$905:Z$908<=$A105))-SUMPRODUCT(OFFSET(Z$498,1,0,Z$1391+COUNTA($A$905:$A$913),1)*(OFFSET(Z$295,1,0,Z$1391+COUNTA($A$905:$A$913),1)<Z310))))))","v":0},{"$f":"IFERROR((INDEX(AA$917:AA$920,MATCH(INDEX($A$905:$A$913,MATCH($A105,AA$905:AA$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AA513,MAX(0,AA$946-AA$926+SUMPRODUCT(AA$917:AA$920*(AA$905:AA$908<=$A105))-SUMPRODUCT(OFFSET(AA$498,1,0,AA$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AA$295,1,0,AA$1391+COUNTA($A$905:$A$913),1)<AA310))))))","v":0},{"$f":"IFERROR((INDEX(AB$917:AB$920,MATCH(INDEX($A$905:$A$913,MATCH($A105,AB$905:AB$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AB513,MAX(0,AB$946-AB$926+SUMPRODUCT(AB$917:AB$920*(AB$905:AB$908<=$A105))-SUMPRODUCT(OFFSET(AB$498,1,0,AB$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AB$295,1,0,AB$1391+COUNTA($A$905:$A$913),1)<AB310))))))","v":0},{"$f":"IFERROR((INDEX(AC$917:AC$920,MATCH(INDEX($A$905:$A$913,MATCH($A105,AC$905:AC$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AC513,MAX(0,AC$946-AC$926+SUMPRODUCT(AC$917:AC$920*(AC$905:AC$908<=$A105))-SUMPRODUCT(OFFSET(AC$498,1,0,AC$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AC$295,1,0,AC$1391+COUNTA($A$905:$A$913),1)<AC310))))))","v":0},{"$f":"IFERROR((INDEX(AD$917:AD$920,MATCH(INDEX($A$905:$A$913,MATCH($A105,AD$905:AD$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AD513,MAX(0,AD$946-AD$926+SUMPRODUCT(AD$917:AD$920*(AD$905:AD$908<=$A105))-SUMPRODUCT(OFFSET(AD$498,1,0,AD$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AD$295,1,0,AD$1391+COUNTA($A$905:$A$913),1)<AD310))))))","v":0},{"$f":"IFERROR((INDEX(AE$917:AE$920,MATCH(INDEX($A$905:$A$913,MATCH($A105,AE$905:AE$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AE513,MAX(0,AE$946-AE$926+SUMPRODUCT(AE$917:AE$920*(AE$905:AE$908<=$A105))-SUMPRODUCT(OFFSET(AE$498,1,0,AE$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AE$295,1,0,AE$1391+COUNTA($A$905:$A$913),1)<AE310))))))","v":0},{"$f":"IFERROR((INDEX(AF$917:AF$920,MATCH(INDEX($A$905:$A$913,MATCH($A105,AF$905:AF$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AF513,MAX(0,AF$946-AF$926+SUMPRODUCT(AF$917:AF$920*(AF$905:AF$908<=$A105))-SUMPRODUCT(OFFSET(AF$498,1,0,AF$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AF$295,1,0,AF$1391+COUNTA($A$905:$A$913),1)<AF310))))))","v":0}]
[16,{"$f":"IFERROR((INDEX(B$917:B$920,MATCH(INDEX($A$905:$A$913,MATCH($A106,B$905:B$913,0)),$A$937:$A$940,0))),MAX(0,MIN(B514,MAX(0,B$946-B$926+SUMPRODUCT(B$917:B$920*(B$905:B$908<=$A106))-SUMPRODUCT(OFFSET(B$498,1,0,B$1391+COUNTA($A$905:$A$913),1)*(OFFSET(B$295,1,0,B$1391+COUNTA($A$905:$A$913),1)<B311))))))","v":0},{"$f":"IFERROR((INDEX(C$917:C$920,MATCH(INDEX($A$905:$A$913,MATCH($A106,C$905:C$913,0)),$A$937:$A$940,0))),MAX(0,MIN(C514,MAX(0,C$946-C$926+SUMPRODUCT(C$917:C$920*(C$905:C$908<=$A106))-SUMPRODUCT(OFFSET(C$498,1,0,C$1391+COUNTA($A$905:$A$913),1)*(OFFSET(C$295,1,0,C$1391+COUNTA($A$905:$A$913),1)<C311))))))","v":0},{"$f":"IFERROR((INDEX(D$917:D$920,MATCH(INDEX($A$905:$A$913,MATCH($A106,D$905:D$913,0)),$A$937:$A$940,0))),MAX(0,MIN(D514,MAX(0,D$946-D$926+SUMPRODUCT(D$917:D$920*(D$905:D$908<=$A106))-SUMPRODUCT(OFFSET(D$498,1,0,D$1391+COUNTA($A$905:$A$913),1)*(OFFSET(D$295,1,0,D$1391+COUNTA($A$905:$A$913),1)<D311))))))","v":0},{"$f":"IFERROR((INDEX(E$917:E$920,MATCH(INDEX($A$905:$A$913,MATCH($A106,E$905:E$913,0)),$A$937:$A$940,0))),MAX(0,MIN(E514,MAX(0,E$946-E$926+SUMPRODUCT(E$917:E$920*(E$905:E$908<=$A106))-SUMPRODUCT(OFFSET(E$498,1,0,E$1391+COUNTA($A$905:$A$913),1)*(OFFSET(E$295,1,0,E$1391+COUNTA($A$905:$A$913),1)<E311))))))","v":51615.9886265401},{"$f":"IFERROR((INDEX(F$917:F$920,MATCH(INDEX($A$905:$A$913,MATCH($A106,F$905:F$913,0)),$A$937:$A$940,0))),MAX(0,MIN(F514,MAX(0,F$946-F$926+SUMPRODUCT(F$917:F$920*(F$905:F$908<=$A106))-SUMPRODUCT(OFFSET(F$498,1,0,F$1391+COUNTA($A$905:$A$913),1)*(OFFSET(F$295,1,0,F$1391+COUNTA($A$905:$A$913),1)<F311))))))","v":0},{"$f":"IFERROR((INDEX(G$917:G$920,MATCH(INDEX($A$905:$A$913,MATCH($A106,G$905:G$913,0)),$A$937:$A$940,0))),MAX(0,MIN(G514,MAX(0,G$946-G$926+SUMPRODUCT(G$917:G$920*(G$905:G$908<=$A106))-SUMPRODUCT(OFFSET(G$498,1,0,G$1391+COUNTA($A$905:$A$913),1)*(OFFSET(G$295,1,0,G$1391+COUNTA($A$905:$A$913),1)<G311))))))","v":0},{"$f":"IFERROR((INDEX(H$917:H$920,MATCH(INDEX($A$905:$A$913,MATCH($A106,H$905:H$913,0)),$A$937:$A$940,0))),MAX(0,MIN(H514,MAX(0,H$946-H$926+SUMPRODUCT(H$917:H$920*(H$905:H$908<=$A106))-SUMPRODUCT(OFFSET(H$498,1,0,H$1391+COUNTA($A$905:$A$913),1)*(OFFSET(H$295,1,0,H$1391+COUNTA($A$905:$A$913),1)<H311))))))","v":0},{"$f":"IFERROR((INDEX(I$917:I$920,MATCH(INDEX($A$905:$A$913,MATCH($A106,I$905:I$913,0)),$A$937:$A$940,0))),MAX(0,MIN(I514,MAX(0,I$946-I$926+SUMPRODUCT(I$917:I$920*(I$905:I$908<=$A106))-SUMPRODUCT(OFFSET(I$498,1,0,I$1391+COUNTA($A$905:$A$913),1)*(OFFSET(I$295,1,0,I$1391+COUNTA($A$905:$A$913),1)<I311))))))","v":0},{"$f":"IFERROR((INDEX(J$917:J$920,MATCH(INDEX($A$905:$A$913,MATCH($A106,J$905:J$913,0)),$A$937:$A$940,0))),MAX(0,MIN(J514,MAX(0,J$946-J$926+SUMPRODUCT(J$917:J$920*(J$905:J$908<=$A106))-SUMPRODUCT(OFFSET(J$498,1,0,J$1391+COUNTA($A$905:$A$913),1)*(OFFSET(J$295,1,0,J$1391+COUNTA($A$905:$A$913),1)<J311))))))","v":0},{"$f":"IFERROR((INDEX(K$917:K$920,MATCH(INDEX($A$905:$A$913,MATCH($A106,K$905:K$913,0)),$A$937:$A$940,0))),MAX(0,MIN(K514,MAX(0,K$946-K$926+SUMPRODUCT(K$917:K$920*(K$905:K$908<=$A106))-SUMPRODUCT(OFFSET(K$498,1,0,K$1391+COUNTA($A$905:$A$913),1)*(OFFSET(K$295,1,0,K$1391+COUNTA($A$905:$A$913),1)<K311))))))","v":0},{"$f":"IFERROR((INDEX(L$917:L$920,MATCH(INDEX($A$905:$A$913,MATCH($A106,L$905:L$913,0)),$A$937:$A$940,0))),MAX(0,MIN(L514,MAX(0,L$946-L$926+SUMPRODUCT(L$917:L$920*(L$905:L$908<=$A106))-SUMPRODUCT(OFFSET(L$498,1,0,L$1391+COUNTA($A$905:$A$913),1)*(OFFSET(L$295,1,0,L$1391+COUNTA($A$905:$A$913),1)<L311))))))","v":0},{"$f":"IFERROR((INDEX(M$917:M$920,MATCH(INDEX($A$905:$A$913,MATCH($A106,M$905:M$913,0)),$A$937:$A$940,0))),MAX(0,MIN(M514,MAX(0,M$946-M$926+SUMPRODUCT(M$917:M$920*(M$905:M$908<=$A106))-SUMPRODUCT(OFFSET(M$498,1,0,M$1391+COUNTA($A$905:$A$913),1)*(OFFSET(M$295,1,0,M$1391+COUNTA($A$905:$A$913),1)<M311))))))","v":0},{"$f":"IFERROR((INDEX(N$917:N$920,MATCH(INDEX($A$905:$A$913,MATCH($A106,N$905:N$913,0)),$A$937:$A$940,0))),MAX(0,MIN(N514,MAX(0,N$946-N$926+SUMPRODUCT(N$917:N$920*(N$905:N$908<=$A106))-SUMPRODUCT(OFFSET(N$498,1,0,N$1391+COUNTA($A$905:$A$913),1)*(OFFSET(N$295,1,0,N$1391+COUNTA($A$905:$A$913),1)<N311))))))","v":0},{"$f":"IFERROR((INDEX(O$917:O$920,MATCH(INDEX($A$905:$A$913,MATCH($A106,O$905:O$913,0)),$A$937:$A$940,0))),MAX(0,MIN(O514,MAX(0,O$946-O$926+SUMPRODUCT(O$917:O$920*(O$905:O$908<=$A106))-SUMPRODUCT(OFFSET(O$498,1,0,O$1391+COUNTA($A$905:$A$913),1)*(OFFSET(O$295,1,0,O$1391+COUNTA($A$905:$A$913),1)<O311))))))","v":0},{"$f":"IFERROR((INDEX(P$917:P$920,MATCH(INDEX($A$905:$A$913,MATCH($A106,P$905:P$913,0)),$A$937:$A$940,0))),MAX(0,MIN(P514,MAX(0,P$946-P$926+SUMPRODUCT(P$917:P$920*(P$905:P$908<=$A106))-SUMPRODUCT(OFFSET(P$498,1,0,P$1391+COUNTA($A$905:$A$913),1)*(OFFSET(P$295,1,0,P$1391+COUNTA($A$905:$A$913),1)<P311))))))","v":0},{"$f":"IFERROR((INDEX(Q$917:Q$920,MATCH(INDEX($A$905:$A$913,MATCH($A106,Q$905:Q$913,0)),$A$937:$A$940,0))),MAX(0,MIN(Q514,MAX(0,Q$946-Q$926+SUMPRODUCT(Q$917:Q$920*(Q$905:Q$908<=$A106))-SUMPRODUCT(OFFSET(Q$498,1,0,Q$1391+COUNTA($A$905:$A$913),1)*(OFFSET(Q$295,1,0,Q$1391+COUNTA($A$905:$A$913),1)<Q311))))))","v":0},{"$f":"IFERROR((INDEX(R$917:R$920,MATCH(INDEX($A$905:$A$913,MATCH($A106,R$905:R$913,0)),$A$937:$A$940,0))),MAX(0,MIN(R514,MAX(0,R$946-R$926+SUMPRODUCT(R$917:R$920*(R$905:R$908<=$A106))-SUMPRODUCT(OFFSET(R$498,1,0,R$1391+COUNTA($A$905:$A$913),1)*(OFFSET(R$295,1,0,R$1391+COUNTA($A$905:$A$913),1)<R311))))))","v":0},{"$f":"IFERROR((INDEX(S$917:S$920,MATCH(INDEX($A$905:$A$913,MATCH($A106,S$905:S$913,0)),$A$937:$A$940,0))),MAX(0,MIN(S514,MAX(0,S$946-S$926+SUMPRODUCT(S$917:S$920*(S$905:S$908<=$A106))-SUMPRODUCT(OFFSET(S$498,1,0,S$1391+COUNTA($A$905:$A$913),1)*(OFFSET(S$295,1,0,S$1391+COUNTA($A$905:$A$913),1)<S311))))))","v":0},{"$f":"IFERROR((INDEX(T$917:T$920,MATCH(INDEX($A$905:$A$913,MATCH($A106,T$905:T$913,0)),$A$937:$A$940,0))),MAX(0,MIN(T514,MAX(0,T$946-T$926+SUMPRODUCT(T$917:T$920*(T$905:T$908<=$A106))-SUMPRODUCT(OFFSET(T$498,1,0,T$1391+COUNTA($A$905:$A$913),1)*(OFFSET(T$295,1,0,T$1391+COUNTA($A$905:$A$913),1)<T311))))))","v":0},{"$f":"IFERROR((INDEX(U$917:U$920,MATCH(INDEX($A$905:$A$913,MATCH($A106,U$905:U$913,0)),$A$937:$A$940,0))),MAX(0,MIN(U514,MAX(0,U$946-U$926+SUMPRODUCT(U$917:U$920*(U$905:U$908<=$A106))-SUMPRODUCT(OFFSET(U$498,1,0,U$1391+COUNTA($A$905:$A$913),1)*(OFFSET(U$295,1,0,U$1391+COUNTA($A$905:$A$913),1)<U311))))))","v":0},{"$f":"IFERROR((INDEX(V$917:V$920,MATCH(INDEX($A$905:$A$913,MATCH($A106,V$905:V$913,0)),$A$937:$A$940,0))),MAX(0,MIN(V514,MAX(0,V$946-V$926+SUMPRODUCT(V$917:V$920*(V$905:V$908<=$A106))-SUMPRODUCT(OFFSET(V$498,1,0,V$1391+COUNTA($A$905:$A$913),1)*(OFFSET(V$295,1,0,V$1391+COUNTA($A$905:$A$913),1)<V311))))))","v":0},{"$f":"IFERROR((INDEX(W$917:W$920,MATCH(INDEX($A$905:$A$913,MATCH($A106,W$905:W$913,0)),$A$937:$A$940,0))),MAX(0,MIN(W514,MAX(0,W$946-W$926+SUMPRODUCT(W$917:W$920*(W$905:W$908<=$A106))-SUMPRODUCT(OFFSET(W$498,1,0,W$1391+COUNTA($A$905:$A$913),1)*(OFFSET(W$295,1,0,W$1391+COUNTA($A$905:$A$913),1)<W311))))))","v":0},{"$f":"IFERROR((INDEX(X$917:X$920,MATCH(INDEX($A$905:$A$913,MATCH($A106,X$905:X$913,0)),$A$937:$A$940,0))),MAX(0,MIN(X514,MAX(0,X$946-X$926+SUMPRODUCT(X$917:X$920*(X$905:X$908<=$A106))-SUMPRODUCT(OFFSET(X$498,1,0,X$1391+COUNTA($A$905:$A$913),1)*(OFFSET(X$295,1,0,X$1391+COUNTA($A$905:$A$913),1)<X311))))))","v":0},{"$f":"IFERROR((INDEX(Y$917:Y$920,MATCH(INDEX($A$905:$A$913,MATCH($A106,Y$905:Y$913,0)),$A$937:$A$940,0))),MAX(0,MIN(Y514,MAX(0,Y$946-Y$926+SUMPRODUCT(Y$917:Y$920*(Y$905:Y$908<=$A106))-SUMPRODUCT(OFFSET(Y$498,1,0,Y$1391+COUNTA($A$905:$A$913),1)*(OFFSET(Y$295,1,0,Y$1391+COUNTA($A$905:$A$913),1)<Y311))))))","v":0},{"$f":"IFERROR((INDEX(Z$917:Z$920,MATCH(INDEX($A$905:$A$913,MATCH($A106,Z$905:Z$913,0)),$A$937:$A$940,0))),MAX(0,MIN(Z514,MAX(0,Z$946-Z$926+SUMPRODUCT(Z$917:Z$920*(Z$905:Z$908<=$A106))-SUMPRODUCT(OFFSET(Z$498,1,0,Z$1391+COUNTA($A$905:$A$913),1)*(OFFSET(Z$295,1,0,Z$1391+COUNTA($A$905:$A$913),1)<Z311))))))","v":0},{"$f":"IFERROR((INDEX(AA$917:AA$920,MATCH(INDEX($A$905:$A$913,MATCH($A106,AA$905:AA$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AA514,MAX(0,AA$946-AA$926+SUMPRODUCT(AA$917:AA$920*(AA$905:AA$908<=$A106))-SUMPRODUCT(OFFSET(AA$498,1,0,AA$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AA$295,1,0,AA$1391+COUNTA($A$905:$A$913),1)<AA311))))))","v":0},{"$f":"IFERROR((INDEX(AB$917:AB$920,MATCH(INDEX($A$905:$A$913,MATCH($A106,AB$905:AB$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AB514,MAX(0,AB$946-AB$926+SUMPRODUCT(AB$917:AB$920*(AB$905:AB$908<=$A106))-SUMPRODUCT(OFFSET(AB$498,1,0,AB$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AB$295,1,0,AB$1391+COUNTA($A$905:$A$913),1)<AB311))))))","v":0},{"$f":"IFERROR((INDEX(AC$917:AC$920,MATCH(INDEX($A$905:$A$913,MATCH($A106,AC$905:AC$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AC514,MAX(0,AC$946-AC$926+SUMPRODUCT(AC$917:AC$920*(AC$905:AC$908<=$A106))-SUMPRODUCT(OFFSET(AC$498,1,0,AC$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AC$295,1,0,AC$1391+COUNTA($A$905:$A$913),1)<AC311))))))","v":0},{"$f":"IFERROR((INDEX(AD$917:AD$920,MATCH(INDEX($A$905:$A$913,MATCH($A106,AD$905:AD$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AD514,MAX(0,AD$946-AD$926+SUMPRODUCT(AD$917:AD$920*(AD$905:AD$908<=$A106))-SUMPRODUCT(OFFSET(AD$498,1,0,AD$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AD$295,1,0,AD$1391+COUNTA($A$905:$A$913),1)<AD311))))))","v":0},{"$f":"IFERROR((INDEX(AE$917:AE$920,MATCH(INDEX($A$905:$A$913,MATCH($A106,AE$905:AE$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AE514,MAX(0,AE$946-AE$926+SUMPRODUCT(AE$917:AE$920*(AE$905:AE$908<=$A106))-SUMPRODUCT(OFFSET(AE$498,1,0,AE$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AE$295,1,0,AE$1391+COUNTA($A$905:$A$913),1)<AE311))))))","v":0},{"$f":"IFERROR((INDEX(AF$917:AF$920,MATCH(INDEX($A$905:$A$913,MATCH($A106,AF$905:AF$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AF514,MAX(0,AF$946-AF$926+SUMPRODUCT(AF$917:AF$920*(AF$905:AF$908<=$A106))-SUMPRODUCT(OFFSET(AF$498,1,0,AF$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AF$295,1,0,AF$1391+COUNTA($A$905:$A$913),1)<AF311))))))","v":0}]
[17,{"$f":"IFERROR((INDEX(B$917:B$920,MATCH(INDEX($A$905:$A$913,MATCH($A107,B$905:B$913,0)),$A$937:$A$940,0))),MAX(0,MIN(B515,MAX(0,B$946-B$926+SUMPRODUCT(B$917:B$920*(B$905:B$908<=$A107))-SUMPRODUCT(OFFSET(B$498,1,0,B$1391+COUNTA($A$905:$A$913),1)*(OFFSET(B$295,1,0,B$1391+COUNTA($A$905:$A$913),1)<B312))))))","v":0},{"$f":"IFERROR((INDEX(C$917:C$920,MATCH(INDEX($A$905:$A$913,MATCH($A107,C$905:C$913,0)),$A$937:$A$940,0))),MAX(0,MIN(C515,MAX(0,C$946-C$926+SUMPRODUCT(C$917:C$920*(C$905:C$908<=$A107))-SUMPRODUCT(OFFSET(C$498,1,0,C$1391+COUNTA($A$905:$A$913),1)*(OFFSET(C$295,1,0,C$1391+COUNTA($A$905:$A$913),1)<C312))))))","v":0},{"$f":"IFERROR((INDEX(D$917:D$920,MATCH(INDEX($A$905:$A$913,MATCH($A107,D$905:D$913,0)),$A$937:$A$940,0))),MAX(0,MIN(D515,MAX(0,D$946-D$926+SUMPRODUCT(D$917:D$920*(D$905:D$908<=$A107))-SUMPRODUCT(OFFSET(D$498,1,0,D$1391+COUNTA($A$905:$A$913),1)*(OFFSET(D$295,1,0,D$1391+COUNTA($A$905:$A$913),1)<D312))))))","v":0},{"$f":"IFERROR((INDEX(E$917:E$920,MATCH(INDEX($A$905:$A$913,MATCH($A107,E$905:E$913,0)),$A$937:$A$940,0))),MAX(0,MIN(E515,MAX(0,E$946-E$926+SUMPRODUCT(E$917:E$920*(E$905:E$908<=$A107))-SUMPRODUCT(OFFSET(E$498,1,0,E$1391+COUNTA($A$905:$A$913),1)*(OFFSET(E$295,1,0,E$1391+COUNTA($A$905:$A$913),1)<E312))))))","v":298506.51467487996},{"$f":"IFERROR((INDEX(F$917:F$920,MATCH(INDEX($A$905:$A$913,MATCH($A107,F$905:F$913,0)),$A$937:$A$940,0))),MAX(0,MIN(F515,MAX(0,F$946-F$926+SUMPRODUCT(F$917:F$920*(F$905:F$908<=$A107))-SUMPRODUCT(OFFSET(F$498,1,0,F$1391+COUNTA($A$905:$A$913),1)*(OFFSET(F$295,1,0,F$1391+COUNTA($A$905:$A$913),1)<F312))))))","v":0},{"$f":"IFERROR((INDEX(G$917:G$920,MATCH(INDEX($A$905:$A$913,MATCH($A107,G$905:G$913,0)),$A$937:$A$940,0))),MAX(0,MIN(G515,MAX(0,G$946-G$926+SUMPRODUCT(G$917:G$920*(G$905:G$908<=$A107))-SUMPRODUCT(OFFSET(G$498,1,0,G$1391+COUNTA($A$905:$A$913),1)*(OFFSET(G$295,1,0,G$1391+COUNTA($A$905:$A$913),1)<G312))))))","v":0},{"$f":"IFERROR((INDEX(H$917:H$920,MATCH(INDEX($A$905:$A$913,MATCH($A107,H$905:H$913,0)),$A$937:$A$940,0))),MAX(0,MIN(H515,MAX(0,H$946-H$926+SUMPRODUCT(H$917:H$920*(H$905:H$908<=$A107))-SUMPRODUCT(OFFSET(H$498,1,0,H$1391+COUNTA($A$905:$A$913),1)*(OFFSET(H$295,1,0,H$1391+COUNTA($A$905:$A$913),1)<H312))))))","v":0},{"$f":"IFERROR((INDEX(I$917:I$920,MATCH(INDEX($A$905:$A$913,MATCH($A107,I$905:I$913,0)),$A$937:$A$940,0))),MAX(0,MIN(I515,MAX(0,I$946-I$926+SUMPRODUCT(I$917:I$920*(I$905:I$908<=$A107))-SUMPRODUCT(OFFSET(I$498,1,0,I$1391+COUNTA($A$905:$A$913),1)*(OFFSET(I$295,1,0,I$1391+COUNTA($A$905:$A$913),1)<I312))))))","v":0},{"$f":"IFERROR((INDEX(J$917:J$920,MATCH(INDEX($A$905:$A$913,MATCH($A107,J$905:J$913,0)),$A$937:$A$940,0))),MAX(0,MIN(J515,MAX(0,J$946-J$926+SUMPRODUCT(J$917:J$920*(J$905:J$908<=$A107))-SUMPRODUCT(OFFSET(J$498,1,0,J$1391+COUNTA($A$905:$A$913),1)*(OFFSET(J$295,1,0,J$1391+COUNTA($A$905:$A$913),1)<J312))))))","v":0},{"$f":"IFERROR((INDEX(K$917:K$920,MATCH(INDEX($A$905:$A$913,MATCH($A107,K$905:K$913,0)),$A$937:$A$940,0))),MAX(0,MIN(K515,MAX(0,K$946-K$926+SUMPRODUCT(K$917:K$920*(K$905:K$908<=$A107))-SUMPRODUCT(OFFSET(K$498,1,0,K$1391+COUNTA($A$905:$A$913),1)*(OFFSET(K$295,1,0,K$1391+COUNTA($A$905:$A$913),1)<K312))))))","v":0},{"$f":"IFERROR((INDEX(L$917:L$920,MATCH(INDEX($A$905:$A$913,MATCH($A107,L$905:L$913,0)),$A$937:$A$940,0))),MAX(0,MIN(L515,MAX(0,L$946-L$926+SUMPRODUCT(L$917:L$920*(L$905:L$908<=$A107))-SUMPRODUCT(OFFSET(L$498,1,0,L$1391+COUNTA($A$905:$A$913),1)*(OFFSET(L$295,1,0,L$1391+COUNTA($A$905:$A$913),1)<L312))))))","v":0},{"$f":"IFERROR((INDEX(M$917:M$920,MATCH(INDEX($A$905:$A$913,MATCH($A107,M$905:M$913,0)),$A$937:$A$940,0))),MAX(0,MIN(M515,MAX(0,M$946-M$926+SUMPRODUCT(M$917:M$920*(M$905:M$908<=$A107))-SUMPRODUCT(OFFSET(M$498,1,0,M$1391+COUNTA($A$905:$A$913),1)*(OFFSET(M$295,1,0,M$1391+COUNTA($A$905:$A$913),1)<M312))))))","v":0},{"$f":"IFERROR((INDEX(N$917:N$920,MATCH(INDEX($A$905:$A$913,MATCH($A107,N$905:N$913,0)),$A$937:$A$940,0))),MAX(0,MIN(N515,MAX(0,N$946-N$926+SUMPRODUCT(N$917:N$920*(N$905:N$908<=$A107))-SUMPRODUCT(OFFSET(N$498,1,0,N$1391+COUNTA($A$905:$A$913),1)*(OFFSET(N$295,1,0,N$1391+COUNTA($A$905:$A$913),1)<N312))))))","v":0},{"$f":"IFERROR((INDEX(O$917:O$920,MATCH(INDEX($A$905:$A$913,MATCH($A107,O$905:O$913,0)),$A$937:$A$940,0))),MAX(0,MIN(O515,MAX(0,O$946-O$926+SUMPRODUCT(O$917:O$920*(O$905:O$908<=$A107))-SUMPRODUCT(OFFSET(O$498,1,0,O$1391+COUNTA($A$905:$A$913),1)*(OFFSET(O$295,1,0,O$1391+COUNTA($A$905:$A$913),1)<O312))))))","v":0},{"$f":"IFERROR((INDEX(P$917:P$920,MATCH(INDEX($A$905:$A$913,MATCH($A107,P$905:P$913,0)),$A$937:$A$940,0))),MAX(0,MIN(P515,MAX(0,P$946-P$926+SUMPRODUCT(P$917:P$920*(P$905:P$908<=$A107))-SUMPRODUCT(OFFSET(P$498,1,0,P$1391+COUNTA($A$905:$A$913),1)*(OFFSET(P$295,1,0,P$1391+COUNTA($A$905:$A$913),1)<P312))))))","v":0},{"$f":"IFERROR((INDEX(Q$917:Q$920,MATCH(INDEX($A$905:$A$913,MATCH($A107,Q$905:Q$913,0)),$A$937:$A$940,0))),MAX(0,MIN(Q515,MAX(0,Q$946-Q$926+SUMPRODUCT(Q$917:Q$920*(Q$905:Q$908<=$A107))-SUMPRODUCT(OFFSET(Q$498,1,0,Q$1391+COUNTA($A$905:$A$913),1)*(OFFSET(Q$295,1,0,Q$1391+COUNTA($A$905:$A$913),1)<Q312))))))","v":0},{"$f":"IFERROR((INDEX(R$917:R$920,MATCH(INDEX($A$905:$A$913,MATCH($A107,R$905:R$913,0)),$A$937:$A$940,0))),MAX(0,MIN(R515,MAX(0,R$946-R$926+SUMPRODUCT(R$917:R$920*(R$905:R$908<=$A107))-SUMPRODUCT(OFFSET(R$498,1,0,R$1391+COUNTA($A$905:$A$913),1)*(OFFSET(R$295,1,0,R$1391+COUNTA($A$905:$A$913),1)<R312))))))","v":0},{"$f":"IFERROR((INDEX(S$917:S$920,MATCH(INDEX($A$905:$A$913,MATCH($A107,S$905:S$913,0)),$A$937:$A$940,0))),MAX(0,MIN(S515,MAX(0,S$946-S$926+SUMPRODUCT(S$917:S$920*(S$905:S$908<=$A107))-SUMPRODUCT(OFFSET(S$498,1,0,S$1391+COUNTA($A$905:$A$913),1)*(OFFSET(S$295,1,0,S$1391+COUNTA($A$905:$A$913),1)<S312))))))","v":0},{"$f":"IFERROR((INDEX(T$917:T$920,MATCH(INDEX($A$905:$A$913,MATCH($A107,T$905:T$913,0)),$A$937:$A$940,0))),MAX(0,MIN(T515,MAX(0,T$946-T$926+SUMPRODUCT(T$917:T$920*(T$905:T$908<=$A107))-SUMPRODUCT(OFFSET(T$498,1,0,T$1391+COUNTA($A$905:$A$913),1)*(OFFSET(T$295,1,0,T$1391+COUNTA($A$905:$A$913),1)<T312))))))","v":0},{"$f":"IFERROR((INDEX(U$917:U$920,MATCH(INDEX($A$905:$A$913,MATCH($A107,U$905:U$913,0)),$A$937:$A$940,0))),MAX(0,MIN(U515,MAX(0,U$946-U$926+SUMPRODUCT(U$917:U$920*(U$905:U$908<=$A107))-SUMPRODUCT(OFFSET(U$498,1,0,U$1391+COUNTA($A$905:$A$913),1)*(OFFSET(U$295,1,0,U$1391+COUNTA($A$905:$A$913),1)<U312))))))","v":0},{"$f":"IFERROR((INDEX(V$917:V$920,MATCH(INDEX($A$905:$A$913,MATCH($A107,V$905:V$913,0)),$A$937:$A$940,0))),MAX(0,MIN(V515,MAX(0,V$946-V$926+SUMPRODUCT(V$917:V$920*(V$905:V$908<=$A107))-SUMPRODUCT(OFFSET(V$498,1,0,V$1391+COUNTA($A$905:$A$913),1)*(OFFSET(V$295,1,0,V$1391+COUNTA($A$905:$A$913),1)<V312))))))","v":0},{"$f":"IFERROR((INDEX(W$917:W$920,MATCH(INDEX($A$905:$A$913,MATCH($A107,W$905:W$913,0)),$A$937:$A$940,0))),MAX(0,MIN(W515,MAX(0,W$946-W$926+SUMPRODUCT(W$917:W$920*(W$905:W$908<=$A107))-SUMPRODUCT(OFFSET(W$498,1,0,W$1391+COUNTA($A$905:$A$913),1)*(OFFSET(W$295,1,0,W$1391+COUNTA($A$905:$A$913),1)<W312))))))","v":0},{"$f":"IFERROR((INDEX(X$917:X$920,MATCH(INDEX($A$905:$A$913,MATCH($A107,X$905:X$913,0)),$A$937:$A$940,0))),MAX(0,MIN(X515,MAX(0,X$946-X$926+SUMPRODUCT(X$917:X$920*(X$905:X$908<=$A107))-SUMPRODUCT(OFFSET(X$498,1,0,X$1391+COUNTA($A$905:$A$913),1)*(OFFSET(X$295,1,0,X$1391+COUNTA($A$905:$A$913),1)<X312))))))","v":0},{"$f":"IFERROR((INDEX(Y$917:Y$920,MATCH(INDEX($A$905:$A$913,MATCH($A107,Y$905:Y$913,0)),$A$937:$A$940,0))),MAX(0,MIN(Y515,MAX(0,Y$946-Y$926+SUMPRODUCT(Y$917:Y$920*(Y$905:Y$908<=$A107))-SUMPRODUCT(OFFSET(Y$498,1,0,Y$1391+COUNTA($A$905:$A$913),1)*(OFFSET(Y$295,1,0,Y$1391+COUNTA($A$905:$A$913),1)<Y312))))))","v":0},{"$f":"IFERROR((INDEX(Z$917:Z$920,MATCH(INDEX($A$905:$A$913,MATCH($A107,Z$905:Z$913,0)),$A$937:$A$940,0))),MAX(0,MIN(Z515,MAX(0,Z$946-Z$926+SUMPRODUCT(Z$917:Z$920*(Z$905:Z$908<=$A107))-SUMPRODUCT(OFFSET(Z$498,1,0,Z$1391+COUNTA($A$905:$A$913),1)*(OFFSET(Z$295,1,0,Z$1391+COUNTA($A$905:$A$913),1)<Z312))))))","v":0},{"$f":"IFERROR((INDEX(AA$917:AA$920,MATCH(INDEX($A$905:$A$913,MATCH($A107,AA$905:AA$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AA515,MAX(0,AA$946-AA$926+SUMPRODUCT(AA$917:AA$920*(AA$905:AA$908<=$A107))-SUMPRODUCT(OFFSET(AA$498,1,0,AA$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AA$295,1,0,AA$1391+COUNTA($A$905:$A$913),1)<AA312))))))","v":0},{"$f":"IFERROR((INDEX(AB$917:AB$920,MATCH(INDEX($A$905:$A$913,MATCH($A107,AB$905:AB$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AB515,MAX(0,AB$946-AB$926+SUMPRODUCT(AB$917:AB$920*(AB$905:AB$908<=$A107))-SUMPRODUCT(OFFSET(AB$498,1,0,AB$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AB$295,1,0,AB$1391+COUNTA($A$905:$A$913),1)<AB312))))))","v":0},{"$f":"IFERROR((INDEX(AC$917:AC$920,MATCH(INDEX($A$905:$A$913,MATCH($A107,AC$905:AC$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AC515,MAX(0,AC$946-AC$926+SUMPRODUCT(AC$917:AC$920*(AC$905:AC$908<=$A107))-SUMPRODUCT(OFFSET(AC$498,1,0,AC$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AC$295,1,0,AC$1391+COUNTA($A$905:$A$913),1)<AC312))))))","v":0},{"$f":"IFERROR((INDEX(AD$917:AD$920,MATCH(INDEX($A$905:$A$913,MATCH($A107,AD$905:AD$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AD515,MAX(0,AD$946-AD$926+SUMPRODUCT(AD$917:AD$920*(AD$905:AD$908<=$A107))-SUMPRODUCT(OFFSET(AD$498,1,0,AD$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AD$295,1,0,AD$1391+COUNTA($A$905:$A$913),1)<AD312))))))","v":0},{"$f":"IFERROR((INDEX(AE$917:AE$920,MATCH(INDEX($A$905:$A$913,MATCH($A107,AE$905:AE$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AE515,MAX(0,AE$946-AE$926+SUMPRODUCT(AE$917:AE$920*(AE$905:AE$908<=$A107))-SUMPRODUCT(OFFSET(AE$498,1,0,AE$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AE$295,1,0,AE$1391+COUNTA($A$905:$A$913),1)<AE312))))))","v":0},{"$f":"IFERROR((INDEX(AF$917:AF$920,MATCH(INDEX($A$905:$A$913,MATCH($A107,AF$905:AF$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AF515,MAX(0,AF$946-AF$926+SUMPRODUCT(AF$917:AF$920*(AF$905:AF$908<=$A107))-SUMPRODUCT(OFFSET(AF$498,1,0,AF$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AF$295,1,0,AF$1391+COUNTA($A$905:$A$913),1)<AF312))))))","v":0}]
[18,{"$f":"IFERROR((INDEX(B$917:B$920,MATCH(INDEX($A$905:$A$913,MATCH($A108,B$905:B$913,0)),$A$937:$A$940,0))),MAX(0,MIN(B516,MAX(0,B$946-B$926+SUMPRODUCT(B$917:B$920*(B$905:B$908<=$A108))-SUMPRODUCT(OFFSET(B$498,1,0,B$1391+COUNTA($A$905:$A$913),1)*(OFFSET(B$295,1,0,B$1391+COUNTA($A$905:$A$913),1)<B313))))))","v":0},{"$f":"IFERROR((INDEX(C$917:C$920,MATCH(INDEX($A$905:$A$913,MATCH($A108,C$905:C$913,0)),$A$937:$A$940,0))),MAX(0,MIN(C516,MAX(0,C$946-C$926+SUMPRODUCT(C$917:C$920*(C$905:C$908<=$A108))-SUMPRODUCT(OFFSET(C$498,1,0,C$1391+COUNTA($A$905:$A$913),1)*(OFFSET(C$295,1,0,C$1391+COUNTA($A$905:$A$913),1)<C313))))))","v":0},{"$f":"IFERROR((INDEX(D$917:D$920,MATCH(INDEX($A$905:$A$913,MATCH($A108,D$905:D$913,0)),$A$937:$A$940,0))),MAX(0,MIN(D516,MAX(0,D$946-D$926+SUMPRODUCT(D$917:D$920*(D$905:D$908<=$A108))-SUMPRODUCT(OFFSET(D$498,1,0,D$1391+COUNTA($A$905:$A$913),1)*(OFFSET(D$295,1,0,D$1391+COUNTA($A$905:$A$913),1)<D313))))))","v":0},{"$f":"IFERROR((INDEX(E$917:E$920,MATCH(INDEX($A$905:$A$913,MATCH($A108,E$905:E$913,0)),$A$937:$A$940,0))),MAX(0,MIN(E516,MAX(0,E$946-E$926+SUMPRODUCT(E$917:E$920*(E$905:E$908<=$A108))-SUMPRODUCT(OFFSET(E$498,1,0,E$1391+COUNTA($A$905:$A$913),1)*(OFFSET(E$295,1,0,E$1391+COUNTA($A$905:$A$913),1)<E313))))))","v":1741157.9393033099},{"$f":"IFERROR((INDEX(F$917:F$920,MATCH(INDEX($A$905:$A$913,MATCH($A108,F$905:F$913,0)),$A$937:$A$940,0))),MAX(0,MIN(F516,MAX(0,F$946-F$926+SUMPRODUCT(F$917:F$920*(F$905:F$908<=$A108))-SUMPRODUCT(OFFSET(F$498,1,0,F$1391+COUNTA($A$905:$A$913),1)*(OFFSET(F$295,1,0,F$1391+COUNTA($A$905:$A$913),1)<F313))))))","v":68139767.660766751},{"$f":"IFERROR((INDEX(G$917:G$920,MATCH(INDEX($A$905:$A$913,MATCH($A108,G$905:G$913,0)),$A$937:$A$940,0))),MAX(0,MIN(G516,MAX(0,G$946-G$926+SUMPRODUCT(G$917:G$920*(G$905:G$908<=$A108))-SUMPRODUCT(OFFSET(G$498,1,0,G$1391+COUNTA($A$905:$A$913),1)*(OFFSET(G$295,1,0,G$1391+COUNTA($A$905:$A$913),1)<G313))))))","v":0},{"$f":"IFERROR((INDEX(H$917:H$920,MATCH(INDEX($A$905:$A$913,MATCH($A108,H$905:H$913,0)),$A$937:$A$940,0))),MAX(0,MIN(H516,MAX(0,H$946-H$926+SUMPRODUCT(H$917:H$920*(H$905:H$908<=$A108))-SUMPRODUCT(OFFSET(H$498,1,0,H$1391+COUNTA($A$905:$A$913),1)*(OFFSET(H$295,1,0,H$1391+COUNTA($A$905:$A$913),1)<H313))))))","v":0},{"$f":"IFERROR((INDEX(I$917:I$920,MATCH(INDEX($A$905:$A$913,MATCH($A108,I$905:I$913,0)),$A$937:$A$940,0))),MAX(0,MIN(I516,MAX(0,I$946-I$926+SUMPRODUCT(I$917:I$920*(I$905:I$908<=$A108))-SUMPRODUCT(OFFSET(I$498,1,0,I$1391+COUNTA($A$905:$A$913),1)*(OFFSET(I$295,1,0,I$1391+COUNTA($A$905:$A$913),1)<I313))))))","v":0},{"$f":"IFERROR((INDEX(J$917:J$920,MATCH(INDEX($A$905:$A$913,MATCH($A108,J$905:J$913,0)),$A$937:$A$940,0))),MAX(0,MIN(J516,MAX(0,J$946-J$926+SUMPRODUCT(J$917:J$920*(J$905:J$908<=$A108))-SUMPRODUCT(OFFSET(J$498,1,0,J$1391+COUNTA($A$905:$A$913),1)*(OFFSET(J$295,1,0,J$1391+COUNTA($A$905:$A$913),1)<J313))))))","v":0},{"$f":"IFERROR((INDEX(K$917:K$920,MATCH(INDEX($A$905:$A$913,MATCH($A108,K$905:K$913,0)),$A$937:$A$940,0))),MAX(0,MIN(K516,MAX(0,K$946-K$926+SUMPRODUCT(K$917:K$920*(K$905:K$908<=$A108))-SUMPRODUCT(OFFSET(K$498,1,0,K$1391+COUNTA($A$905:$A$913),1)*(OFFSET(K$295,1,0,K$1391+COUNTA($A$905:$A$913),1)<K313))))))","v":0},{"$f":"IFERROR((INDEX(L$917:L$920,MATCH(INDEX($A$905:$A$913,MATCH($A108,L$905:L$913,0)),$A$937:$A$940,0))),MAX(0,MIN(L516,MAX(0,L$946-L$926+SUMPRODUCT(L$917:L$920*(L$905:L$908<=$A108))-SUMPRODUCT(OFFSET(L$498,1,0,L$1391+COUNTA($A$905:$A$913),1)*(OFFSET(L$295,1,0,L$1391+COUNTA($A$905:$A$913),1)<L313))))))","v":0},{"$f":"IFERROR((INDEX(M$917:M$920,MATCH(INDEX($A$905:$A$913,MATCH($A108,M$905:M$913,0)),$A$937:$A$940,0))),MAX(0,MIN(M516,MAX(0,M$946-M$926+SUMPRODUCT(M$917:M$920*(M$905:M$908<=$A108))-SUMPRODUCT(OFFSET(M$498,1,0,M$1391+COUNTA($A$905:$A$913),1)*(OFFSET(M$295,1,0,M$1391+COUNTA($A$905:$A$913),1)<M313))))))","v":0},{"$f":"IFERROR((INDEX(N$917:N$920,MATCH(INDEX($A$905:$A$913,MATCH($A108,N$905:N$913,0)),$A$937:$A$940,0))),MAX(0,MIN(N516,MAX(0,N$946-N$926+SUMPRODUCT(N$917:N$920*(N$905:N$908<=$A108))-SUMPRODUCT(OFFSET(N$498,1,0,N$1391+COUNTA($A$905:$A$913),1)*(OFFSET(N$295,1,0,N$1391+COUNTA($A$905:$A$913),1)<N313))))))","v":0},{"$f":"IFERROR((INDEX(O$917:O$920,MATCH(INDEX($A$905:$A$913,MATCH($A108,O$905:O$913,0)),$A$937:$A$940,0))),MAX(0,MIN(O516,MAX(0,O$946-O$926+SUMPRODUCT(O$917:O$920*(O$905:O$908<=$A108))-SUMPRODUCT(OFFSET(O$498,1,0,O$1391+COUNTA($A$905:$A$913),1)*(OFFSET(O$295,1,0,O$1391+COUNTA($A$905:$A$913),1)<O313))))))","v":0},{"$f":"IFERROR((INDEX(P$917:P$920,MATCH(INDEX($A$905:$A$913,MATCH($A108,P$905:P$913,0)),$A$937:$A$940,0))),MAX(0,MIN(P516,MAX(0,P$946-P$926+SUMPRODUCT(P$917:P$920*(P$905:P$908<=$A108))-SUMPRODUCT(OFFSET(P$498,1,0,P$1391+COUNTA($A$905:$A$913),1)*(OFFSET(P$295,1,0,P$1391+COUNTA($A$905:$A$913),1)<P313))))))","v":0},{"$f":"IFERROR((INDEX(Q$917:Q$920,MATCH(INDEX($A$905:$A$913,MATCH($A108,Q$905:Q$913,0)),$A$937:$A$940,0))),MAX(0,MIN(Q516,MAX(0,Q$946-Q$926+SUMPRODUCT(Q$917:Q$920*(Q$905:Q$908<=$A108))-SUMPRODUCT(OFFSET(Q$498,1,0,Q$1391+COUNTA($A$905:$A$913),1)*(OFFSET(Q$295,1,0,Q$1391+COUNTA($A$905:$A$913),1)<Q313))))))","v":0},{"$f":"IFERROR((INDEX(R$917:R$920,MATCH(INDEX($A$905:$A$913,MATCH($A108,R$905:R$913,0)),$A$937:$A$940,0))),MAX(0,MIN(R516,MAX(0,R$946-R$926+SUMPRODUCT(R$917:R$920*(R$905:R$908<=$A108))-SUMPRODUCT(OFFSET(R$498,1,0,R$1391+COUNTA($A$905:$A$913),1)*(OFFSET(R$295,1,0,R$1391+COUNTA($A$905:$A$913),1)<R313))))))","v":0},{"$f":"IFERROR((INDEX(S$917:S$920,MATCH(INDEX($A$905:$A$913,MATCH($A108,S$905:S$913,0)),$A$937:$A$940,0))),MAX(0,MIN(S516,MAX(0,S$946-S$926+SUMPRODUCT(S$917:S$920*(S$905:S$908<=$A108))-SUMPRODUCT(OFFSET(S$498,1,0,S$1391+COUNTA($A$905:$A$913),1)*(OFFSET(S$295,1,0,S$1391+COUNTA($A$905:$A$913),1)<S313))))))","v":0},{"$f":"IFERROR((INDEX(T$917:T$920,MATCH(INDEX($A$905:$A$913,MATCH($A108,T$905:T$913,0)),$A$937:$A$940,0))),MAX(0,MIN(T516,MAX(0,T$946-T$926+SUMPRODUCT(T$917:T$920*(T$905:T$908<=$A108))-SUMPRODUCT(OFFSET(T$498,1,0,T$1391+COUNTA($A$905:$A$913),1)*(OFFSET(T$295,1,0,T$1391+COUNTA($A$905:$A$913),1)<T313))))))","v":0},{"$f":"IFERROR((INDEX(U$917:U$920,MATCH(INDEX($A$905:$A$913,MATCH($A108,U$905:U$913,0)),$A$937:$A$940,0))),MAX(0,MIN(U516,MAX(0,U$946-U$926+SUMPRODUCT(U$917:U$920*(U$905:U$908<=$A108))-SUMPRODUCT(OFFSET(U$498,1,0,U$1391+COUNTA($A$905:$A$913),1)*(OFFSET(U$295,1,0,U$1391+COUNTA($A$905:$A$913),1)<U313))))))","v":0},{"$f":"IFERROR((INDEX(V$917:V$920,MATCH(INDEX($A$905:$A$913,MATCH($A108,V$905:V$913,0)),$A$937:$A$940,0))),MAX(0,MIN(V516,MAX(0,V$946-V$926+SUMPRODUCT(V$917:V$920*(V$905:V$908<=$A108))-SUMPRODUCT(OFFSET(V$498,1,0,V$1391+COUNTA($A$905:$A$913),1)*(OFFSET(V$295,1,0,V$1391+COUNTA($A$905:$A$913),1)<V313))))))","v":0},{"$f":"IFERROR((INDEX(W$917:W$920,MATCH(INDEX($A$905:$A$913,MATCH($A108,W$905:W$913,0)),$A$937:$A$940,0))),MAX(0,MIN(W516,MAX(0,W$946-W$926+SUMPRODUCT(W$917:W$920*(W$905:W$908<=$A108))-SUMPRODUCT(OFFSET(W$498,1,0,W$1391+COUNTA($A$905:$A$913),1)*(OFFSET(W$295,1,0,W$1391+COUNTA($A$905:$A$913),1)<W313))))))","v":0},{"$f":"IFERROR((INDEX(X$917:X$920,MATCH(INDEX($A$905:$A$913,MATCH($A108,X$905:X$913,0)),$A$937:$A$940,0))),MAX(0,MIN(X516,MAX(0,X$946-X$926+SUMPRODUCT(X$917:X$920*(X$905:X$908<=$A108))-SUMPRODUCT(OFFSET(X$498,1,0,X$1391+COUNTA($A$905:$A$913),1)*(OFFSET(X$295,1,0,X$1391+COUNTA($A$905:$A$913),1)<X313))))))","v":0},{"$f":"IFERROR((INDEX(Y$917:Y$920,MATCH(INDEX($A$905:$A$913,MATCH($A108,Y$905:Y$913,0)),$A$937:$A$940,0))),MAX(0,MIN(Y516,MAX(0,Y$946-Y$926+SUMPRODUCT(Y$917:Y$920*(Y$905:Y$908<=$A108))-SUMPRODUCT(OFFSET(Y$498,1,0,Y$1391+COUNTA($A$905:$A$913),1)*(OFFSET(Y$295,1,0,Y$1391+COUNTA($A$905:$A$913),1)<Y313))))))","v":0},{"$f":"IFERROR((INDEX(Z$917:Z$920,MATCH(INDEX($A$905:$A$913,MATCH($A108,Z$905:Z$913,0)),$A$937:$A$940,0))),MAX(0,MIN(Z516,MAX(0,Z$946-Z$926+SUMPRODUCT(Z$917:Z$920*(Z$905:Z$908<=$A108))-SUMPRODUCT(OFFSET(Z$498,1,0,Z$1391+COUNTA($A$905:$A$913),1)*(OFFSET(Z$295,1,0,Z$1391+COUNTA($A$905:$A$913),1)<Z313))))))","v":0},{"$f":"IFERROR((INDEX(AA$917:AA$920,MATCH(INDEX($A$905:$A$913,MATCH($A108,AA$905:AA$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AA516,MAX(0,AA$946-AA$926+SUMPRODUCT(AA$917:AA$920*(AA$905:AA$908<=$A108))-SUMPRODUCT(OFFSET(AA$498,1,0,AA$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AA$295,1,0,AA$1391+COUNTA($A$905:$A$913),1)<AA313))))))","v":0},{"$f":"IFERROR((INDEX(AB$917:AB$920,MATCH(INDEX($A$905:$A$913,MATCH($A108,AB$905:AB$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AB516,MAX(0,AB$946-AB$926+SUMPRODUCT(AB$917:AB$920*(AB$905:AB$908<=$A108))-SUMPRODUCT(OFFSET(AB$498,1,0,AB$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AB$295,1,0,AB$1391+COUNTA($A$905:$A$913),1)<AB313))))))","v":0},{"$f":"IFERROR((INDEX(AC$917:AC$920,MATCH(INDEX($A$905:$A$913,MATCH($A108,AC$905:AC$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AC516,MAX(0,AC$946-AC$926+SUMPRODUCT(AC$917:AC$920*(AC$905:AC$908<=$A108))-SUMPRODUCT(OFFSET(AC$498,1,0,AC$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AC$295,1,0,AC$1391+COUNTA($A$905:$A$913),1)<AC313))))))","v":0},{"$f":"IFERROR((INDEX(AD$917:AD$920,MATCH(INDEX($A$905:$A$913,MATCH($A108,AD$905:AD$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AD516,MAX(0,AD$946-AD$926+SUMPRODUCT(AD$917:AD$920*(AD$905:AD$908<=$A108))-SUMPRODUCT(OFFSET(AD$498,1,0,AD$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AD$295,1,0,AD$1391+COUNTA($A$905:$A$913),1)<AD313))))))","v":0},{"$f":"IFERROR((INDEX(AE$917:AE$920,MATCH(INDEX($A$905:$A$913,MATCH($A108,AE$905:AE$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AE516,MAX(0,AE$946-AE$926+SUMPRODUCT(AE$917:AE$920*(AE$905:AE$908<=$A108))-SUMPRODUCT(OFFSET(AE$498,1,0,AE$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AE$295,1,0,AE$1391+COUNTA($A$905:$A$913),1)<AE313))))))","v":0},{"$f":"IFERROR((INDEX(AF$917:AF$920,MATCH(INDEX($A$905:$A$913,MATCH($A108,AF$905:AF$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AF516,MAX(0,AF$946-AF$926+SUMPRODUCT(AF$917:AF$920*(AF$905:AF$908<=$A108))-SUMPRODUCT(OFFSET(AF$498,1,0,AF$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AF$295,1,0,AF$1391+COUNTA($A$905:$A$913),1)<AF313))))))","v":0}]
[19,{"$f":"IFERROR((INDEX(B$917:B$920,MATCH(INDEX($A$905:$A$913,MATCH($A109,B$905:B$913,0)),$A$937:$A$940,0))),MAX(0,MIN(B517,MAX(0,B$946-B$926+SUMPRODUCT(B$917:B$920*(B$905:B$908<=$A109))-SUMPRODUCT(OFFSET(B$498,1,0,B$1391+COUNTA($A$905:$A$913),1)*(OFFSET(B$295,1,0,B$1391+COUNTA($A$905:$A$913),1)<B314))))))","v":0},{"$f":"IFERROR((INDEX(C$917:C$920,MATCH(INDEX($A$905:$A$913,MATCH($A109,C$905:C$913,0)),$A$937:$A$940,0))),MAX(0,MIN(C517,MAX(0,C$946-C$926+SUMPRODUCT(C$917:C$920*(C$905:C$908<=$A109))-SUMPRODUCT(OFFSET(C$498,1,0,C$1391+COUNTA($A$905:$A$913),1)*(OFFSET(C$295,1,0,C$1391+COUNTA($A$905:$A$913),1)<C314))))))","v":0},{"$f":"IFERROR((INDEX(D$917:D$920,MATCH(INDEX($A$905:$A$913,MATCH($A109,D$905:D$913,0)),$A$937:$A$940,0))),MAX(0,MIN(D517,MAX(0,D$946-D$926+SUMPRODUCT(D$917:D$920*(D$905:D$908<=$A109))-SUMPRODUCT(OFFSET(D$498,1,0,D$1391+COUNTA($A$905:$A$913),1)*(OFFSET(D$295,1,0,D$1391+COUNTA($A$905:$A$913),1)<D314))))))","v":0},{"$f":"IFERROR((INDEX(E$917:E$920,MATCH(INDEX($A$905:$A$913,MATCH($A109,E$905:E$913,0)),$A$937:$A$940,0))),MAX(0,MIN(E517,MAX(0,E$946-E$926+SUMPRODUCT(E$917:E$920*(E$905:E$908<=$A109))-SUMPRODUCT(OFFSET(E$498,1,0,E$1391+COUNTA($A$905:$A$913),1)*(OFFSET(E$295,1,0,E$1391+COUNTA($A$905:$A$913),1)<E314))))))","v":973860.234509003},{"$f":"IFERROR((INDEX(F$917:F$920,MATCH(INDEX($A$905:$A$913,MATCH($A109,F$905:F$913,0)),$A$937:$A$940,0))),MAX(0,MIN(F517,MAX(0,F$946-F$926+SUMPRODUCT(F$917:F$920*(F$905:F$908<=$A109))-SUMPRODUCT(OFFSET(F$498,1,0,F$1391+COUNTA($A$905:$A$913),1)*(OFFSET(F$295,1,0,F$1391+COUNTA($A$905:$A$913),1)<F314))))))","v":0},{"$f":"IFERROR((INDEX(G$917:G$920,MATCH(INDEX($A$905:$A$913,MATCH($A109,G$905:G$913,0)),$A$937:$A$940,0))),MAX(0,MIN(G517,MAX(0,G$946-G$926+SUMPRODUCT(G$917:G$920*(G$905:G$908<=$A109))-SUMPRODUCT(OFFSET(G$498,1,0,G$1391+COUNTA($A$905:$A$913),1)*(OFFSET(G$295,1,0,G$1391+COUNTA($A$905:$A$913),1)<G314))))))","v":0},{"$f":"IFERROR((INDEX(H$917:H$920,MATCH(INDEX($A$905:$A$913,MATCH($A109,H$905:H$913,0)),$A$937:$A$940,0))),MAX(0,MIN(H517,MAX(0,H$946-H$926+SUMPRODUCT(H$917:H$920*(H$905:H$908<=$A109))-SUMPRODUCT(OFFSET(H$498,1,0,H$1391+COUNTA($A$905:$A$913),1)*(OFFSET(H$295,1,0,H$1391+COUNTA($A$905:$A$913),1)<H314))))))","v":0},{"$f":"IFERROR((INDEX(I$917:I$920,MATCH(INDEX($A$905:$A$913,MATCH($A109,I$905:I$913,0)),$A$937:$A$940,0))),MAX(0,MIN(I517,MAX(0,I$946-I$926+SUMPRODUCT(I$917:I$920*(I$905:I$908<=$A109))-SUMPRODUCT(OFFSET(I$498,1,0,I$1391+COUNTA($A$905:$A$913),1)*(OFFSET(I$295,1,0,I$1391+COUNTA($A$905:$A$913),1)<I314))))))","v":0},{"$f":"IFERROR((INDEX(J$917:J$920,MATCH(INDEX($A$905:$A$913,MATCH($A109,J$905:J$913,0)),$A$937:$A$940,0))),MAX(0,MIN(J517,MAX(0,J$946-J$926+SUMPRODUCT(J$917:J$920*(J$905:J$908<=$A109))-SUMPRODUCT(OFFSET(J$498,1,0,J$1391+COUNTA($A$905:$A$913),1)*(OFFSET(J$295,1,0,J$1391+COUNTA($A$905:$A$913),1)<J314))))))","v":0},{"$f":"IFERROR((INDEX(K$917:K$920,MATCH(INDEX($A$905:$A$913,MATCH($A109,K$905:K$913,0)),$A$937:$A$940,0))),MAX(0,MIN(K517,MAX(0,K$946-K$926+SUMPRODUCT(K$917:K$920*(K$905:K$908<=$A109))-SUMPRODUCT(OFFSET(K$498,1,0,K$1391+COUNTA($A$905:$A$913),1)*(OFFSET(K$295,1,0,K$1391+COUNTA($A$905:$A$913),1)<K314))))))","v":0},{"$f":"IFERROR((INDEX(L$917:L$920,MATCH(INDEX($A$905:$A$913,MATCH($A109,L$905:L$913,0)),$A$937:$A$940,0))),MAX(0,MIN(L517,MAX(0,L$946-L$926+SUMPRODUCT(L$917:L$920*(L$905:L$908<=$A109))-SUMPRODUCT(OFFSET(L$498,1,0,L$1391+COUNTA($A$905:$A$913),1)*(OFFSET(L$295,1,0,L$1391+COUNTA($A$905:$A$913),1)<L314))))))","v":0},{"$f":"IFERROR((INDEX(M$917:M$920,MATCH(INDEX($A$905:$A$913,MATCH($A109,M$905:M$913,0)),$A$937:$A$940,0))),MAX(0,MIN(M517,MAX(0,M$946-M$926+SUMPRODUCT(M$917:M$920*(M$905:M$908<=$A109))-SUMPRODUCT(OFFSET(M$498,1,0,M$1391+COUNTA($A$905:$A$913),1)*(OFFSET(M$295,1,0,M$1391+COUNTA($A$905:$A$913),1)<M314))))))","v":0},{"$f":"IFERROR((INDEX(N$917:N$920,MATCH(INDEX($A$905:$A$913,MATCH($A109,N$905:N$913,0)),$A$937:$A$940,0))),MAX(0,MIN(N517,MAX(0,N$946-N$926+SUMPRODUCT(N$917:N$920*(N$905:N$908<=$A109))-SUMPRODUCT(OFFSET(N$498,1,0,N$1391+COUNTA($A$905:$A$913),1)*(OFFSET(N$295,1,0,N$1391+COUNTA($A$905:$A$913),1)<N314))))))","v":0},{"$f":"IFERROR((INDEX(O$917:O$920,MATCH(INDEX($A$905:$A$913,MATCH($A109,O$905:O$913,0)),$A$937:$A$940,0))),MAX(0,MIN(O517,MAX(0,O$946-O$926+SUMPRODUCT(O$917:O$920*(O$905:O$908<=$A109))-SUMPRODUCT(OFFSET(O$498,1,0,O$1391+COUNTA($A$905:$A$913),1)*(OFFSET(O$295,1,0,O$1391+COUNTA($A$905:$A$913),1)<O314))))))","v":0},{"$f":"IFERROR((INDEX(P$917:P$920,MATCH(INDEX($A$905:$A$913,MATCH($A109,P$905:P$913,0)),$A$937:$A$940,0))),MAX(0,MIN(P517,MAX(0,P$946-P$926+SUMPRODUCT(P$917:P$920*(P$905:P$908<=$A109))-SUMPRODUCT(OFFSET(P$498,1,0,P$1391+COUNTA($A$905:$A$913),1)*(OFFSET(P$295,1,0,P$1391+COUNTA($A$905:$A$913),1)<P314))))))","v":0},{"$f":"IFERROR((INDEX(Q$917:Q$920,MATCH(INDEX($A$905:$A$913,MATCH($A109,Q$905:Q$913,0)),$A$937:$A$940,0))),MAX(0,MIN(Q517,MAX(0,Q$946-Q$926+SUMPRODUCT(Q$917:Q$920*(Q$905:Q$908<=$A109))-SUMPRODUCT(OFFSET(Q$498,1,0,Q$1391+COUNTA($A$905:$A$913),1)*(OFFSET(Q$295,1,0,Q$1391+COUNTA($A$905:$A$913),1)<Q314))))))","v":0},{"$f":"IFERROR((INDEX(R$917:R$920,MATCH(INDEX($A$905:$A$913,MATCH($A109,R$905:R$913,0)),$A$937:$A$940,0))),MAX(0,MIN(R517,MAX(0,R$946-R$926+SUMPRODUCT(R$917:R$920*(R$905:R$908<=$A109))-SUMPRODUCT(OFFSET(R$498,1,0,R$1391+COUNTA($A$905:$A$913),1)*(OFFSET(R$295,1,0,R$1391+COUNTA($A$905:$A$913),1)<R314))))))","v":0},{"$f":"IFERROR((INDEX(S$917:S$920,MATCH(INDEX($A$905:$A$913,MATCH($A109,S$905:S$913,0)),$A$937:$A$940,0))),MAX(0,MIN(S517,MAX(0,S$946-S$926+SUMPRODUCT(S$917:S$920*(S$905:S$908<=$A109))-SUMPRODUCT(OFFSET(S$498,1,0,S$1391+COUNTA($A$905:$A$913),1)*(OFFSET(S$295,1,0,S$1391+COUNTA($A$905:$A$913),1)<S314))))))","v":0},{"$f":"IFERROR((INDEX(T$917:T$920,MATCH(INDEX($A$905:$A$913,MATCH($A109,T$905:T$913,0)),$A$937:$A$940,0))),MAX(0,MIN(T517,MAX(0,T$946-T$926+SUMPRODUCT(T$917:T$920*(T$905:T$908<=$A109))-SUMPRODUCT(OFFSET(T$498,1,0,T$1391+COUNTA($A$905:$A$913),1)*(OFFSET(T$295,1,0,T$1391+COUNTA($A$905:$A$913),1)<T314))))))","v":0},{"$f":"IFERROR((INDEX(U$917:U$920,MATCH(INDEX($A$905:$A$913,MATCH($A109,U$905:U$913,0)),$A$937:$A$940,0))),MAX(0,MIN(U517,MAX(0,U$946-U$926+SUMPRODUCT(U$917:U$920*(U$905:U$908<=$A109))-SUMPRODUCT(OFFSET(U$498,1,0,U$1391+COUNTA($A$905:$A$913),1)*(OFFSET(U$295,1,0,U$1391+COUNTA($A$905:$A$913),1)<U314))))))","v":0},{"$f":"IFERROR((INDEX(V$917:V$920,MATCH(INDEX($A$905:$A$913,MATCH($A109,V$905:V$913,0)),$A$937:$A$940,0))),MAX(0,MIN(V517,MAX(0,V$946-V$926+SUMPRODUCT(V$917:V$920*(V$905:V$908<=$A109))-SUMPRODUCT(OFFSET(V$498,1,0,V$1391+COUNTA($A$905:$A$913),1)*(OFFSET(V$295,1,0,V$1391+COUNTA($A$905:$A$913),1)<V314))))))","v":0},{"$f":"IFERROR((INDEX(W$917:W$920,MATCH(INDEX($A$905:$A$913,MATCH($A109,W$905:W$913,0)),$A$937:$A$940,0))),MAX(0,MIN(W517,MAX(0,W$946-W$926+SUMPRODUCT(W$917:W$920*(W$905:W$908<=$A109))-SUMPRODUCT(OFFSET(W$498,1,0,W$1391+COUNTA($A$905:$A$913),1)*(OFFSET(W$295,1,0,W$1391+COUNTA($A$905:$A$913),1)<W314))))))","v":0},{"$f":"IFERROR((INDEX(X$917:X$920,MATCH(INDEX($A$905:$A$913,MATCH($A109,X$905:X$913,0)),$A$937:$A$940,0))),MAX(0,MIN(X517,MAX(0,X$946-X$926+SUMPRODUCT(X$917:X$920*(X$905:X$908<=$A109))-SUMPRODUCT(OFFSET(X$498,1,0,X$1391+COUNTA($A$905:$A$913),1)*(OFFSET(X$295,1,0,X$1391+COUNTA($A$905:$A$913),1)<X314))))))","v":0},{"$f":"IFERROR((INDEX(Y$917:Y$920,MATCH(INDEX($A$905:$A$913,MATCH($A109,Y$905:Y$913,0)),$A$937:$A$940,0))),MAX(0,MIN(Y517,MAX(0,Y$946-Y$926+SUMPRODUCT(Y$917:Y$920*(Y$905:Y$908<=$A109))-SUMPRODUCT(OFFSET(Y$498,1,0,Y$1391+COUNTA($A$905:$A$913),1)*(OFFSET(Y$295,1,0,Y$1391+COUNTA($A$905:$A$913),1)<Y314))))))","v":0},{"$f":"IFERROR((INDEX(Z$917:Z$920,MATCH(INDEX($A$905:$A$913,MATCH($A109,Z$905:Z$913,0)),$A$937:$A$940,0))),MAX(0,MIN(Z517,MAX(0,Z$946-Z$926+SUMPRODUCT(Z$917:Z$920*(Z$905:Z$908<=$A109))-SUMPRODUCT(OFFSET(Z$498,1,0,Z$1391+COUNTA($A$905:$A$913),1)*(OFFSET(Z$295,1,0,Z$1391+COUNTA($A$905:$A$913),1)<Z314))))))","v":0},{"$f":"IFERROR((INDEX(AA$917:AA$920,MATCH(INDEX($A$905:$A$913,MATCH($A109,AA$905:AA$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AA517,MAX(0,AA$946-AA$926+SUMPRODUCT(AA$917:AA$920*(AA$905:AA$908<=$A109))-SUMPRODUCT(OFFSET(AA$498,1,0,AA$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AA$295,1,0,AA$1391+COUNTA($A$905:$A$913),1)<AA314))))))","v":0},{"$f":"IFERROR((INDEX(AB$917:AB$920,MATCH(INDEX($A$905:$A$913,MATCH($A109,AB$905:AB$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AB517,MAX(0,AB$946-AB$926+SUMPRODUCT(AB$917:AB$920*(AB$905:AB$908<=$A109))-SUMPRODUCT(OFFSET(AB$498,1,0,AB$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AB$295,1,0,AB$1391+COUNTA($A$905:$A$913),1)<AB314))))))","v":0},{"$f":"IFERROR((INDEX(AC$917:AC$920,MATCH(INDEX($A$905:$A$913,MATCH($A109,AC$905:AC$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AC517,MAX(0,AC$946-AC$926+SUMPRODUCT(AC$917:AC$920*(AC$905:AC$908<=$A109))-SUMPRODUCT(OFFSET(AC$498,1,0,AC$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AC$295,1,0,AC$1391+COUNTA($A$905:$A$913),1)<AC314))))))","v":0},{"$f":"IFERROR((INDEX(AD$917:AD$920,MATCH(INDEX($A$905:$A$913,MATCH($A109,AD$905:AD$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AD517,MAX(0,AD$946-AD$926+SUMPRODUCT(AD$917:AD$920*(AD$905:AD$908<=$A109))-SUMPRODUCT(OFFSET(AD$498,1,0,AD$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AD$295,1,0,AD$1391+COUNTA($A$905:$A$913),1)<AD314))))))","v":0},{"$f":"IFERROR((INDEX(AE$917:AE$920,MATCH(INDEX($A$905:$A$913,MATCH($A109,AE$905:AE$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AE517,MAX(0,AE$946-AE$926+SUMPRODUCT(AE$917:AE$920*(AE$905:AE$908<=$A109))-SUMPRODUCT(OFFSET(AE$498,1,0,AE$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AE$295,1,0,AE$1391+COUNTA($A$905:$A$913),1)<AE314))))))","v":0},{"$f":"IFERROR((INDEX(AF$917:AF$920,MATCH(INDEX($A$905:$A$913,MATCH($A109,AF$905:AF$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AF517,MAX(0,AF$946-AF$926+SUMPRODUCT(AF$917:AF$920*(AF$905:AF$908<=$A109))-SUMPRODUCT(OFFSET(AF$498,1,0,AF$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AF$295,1,0,AF$1391+COUNTA($A$905:$A$913),1)<AF314))))))","v":0}]
[20,{"$f":"IFERROR((INDEX(B$917:B$920,MATCH(INDEX($A$905:$A$913,MATCH($A110,B$905:B$913,0)),$A$937:$A$940,0))),MAX(0,MIN(B518,MAX(0,B$946-B$926+SUMPRODUCT(B$917:B$920*(B$905:B$908<=$A110))-SUMPRODUCT(OFFSET(B$498,1,0,B$1391+COUNTA($A$905:$A$913),1)*(OFFSET(B$295,1,0,B$1391+COUNTA($A$905:$A$913),1)<B315))))))","v":0},{"$f":"IFERROR((INDEX(C$917:C$920,MATCH(INDEX($A$905:$A$913,MATCH($A110,C$905:C$913,0)),$A$937:$A$940,0))),MAX(0,MIN(C518,MAX(0,C$946-C$926+SUMPRODUCT(C$917:C$920*(C$905:C$908<=$A110))-SUMPRODUCT(OFFSET(C$498,1,0,C$1391+COUNTA($A$905:$A$913),1)*(OFFSET(C$295,1,0,C$1391+COUNTA($A$905:$A$913),1)<C315))))))","v":0},{"$f":"IFERROR((INDEX(D$917:D$920,MATCH(INDEX($A$905:$A$913,MATCH($A110,D$905:D$913,0)),$A$937:$A$940,0))),MAX(0,MIN(D518,MAX(0,D$946-D$926+SUMPRODUCT(D$917:D$920*(D$905:D$908<=$A110))-SUMPRODUCT(OFFSET(D$498,1,0,D$1391+COUNTA($A$905:$A$913),1)*(OFFSET(D$295,1,0,D$1391+COUNTA($A$905:$A$913),1)<D315))))))","v":0},{"$f":"IFERROR((INDEX(E$917:E$920,MATCH(INDEX($A$905:$A$913,MATCH($A110,E$905:E$913,0)),$A$937:$A$940,0))),MAX(0,MIN(E518,MAX(0,E$946-E$926+SUMPRODUCT(E$917:E$920*(E$905:E$908<=$A110))-SUMPRODUCT(OFFSET(E$498,1,0,E$1391+COUNTA($A$905:$A$913),1)*(OFFSET(E$295,1,0,E$1391+COUNTA($A$905:$A$913),1)<E315))))))","v":2339096.6065819799},{"$f":"IFERROR((INDEX(F$917:F$920,MATCH(INDEX($A$905:$A$913,MATCH($A110,F$905:F$913,0)),$A$937:$A$940,0))),MAX(0,MIN(F518,MAX(0,F$946-F$926+SUMPRODUCT(F$917:F$920*(F$905:F$908<=$A110))-SUMPRODUCT(OFFSET(F$498,1,0,F$1391+COUNTA($A$905:$A$913),1)*(OFFSET(F$295,1,0,F$1391+COUNTA($A$905:$A$913),1)<F315))))))","v":0},{"$f":"IFERROR((INDEX(G$917:G$920,MATCH(INDEX($A$905:$A$913,MATCH($A110,G$905:G$913,0)),$A$937:$A$940,0))),MAX(0,MIN(G518,MAX(0,G$946-G$926+SUMPRODUCT(G$917:G$920*(G$905:G$908<=$A110))-SUMPRODUCT(OFFSET(G$498,1,0,G$1391+COUNTA($A$905:$A$913),1)*(OFFSET(G$295,1,0,G$1391+COUNTA($A$905:$A$913),1)<G315))))))","v":0},{"$f":"IFERROR((INDEX(H$917:H$920,MATCH(INDEX($A$905:$A$913,MATCH($A110,H$905:H$913,0)),$A$937:$A$940,0))),MAX(0,MIN(H518,MAX(0,H$946-H$926+SUMPRODUCT(H$917:H$920*(H$905:H$908<=$A110))-SUMPRODUCT(OFFSET(H$498,1,0,H$1391+COUNTA($A$905:$A$913),1)*(OFFSET(H$295,1,0,H$1391+COUNTA($A$905:$A$913),1)<H315))))))","v":0},{"$f":"IFERROR((INDEX(I$917:I$920,MATCH(INDEX($A$905:$A$913,MATCH($A110,I$905:I$913,0)),$A$937:$A$940,0))),MAX(0,MIN(I518,MAX(0,I$946-I$926+SUMPRODUCT(I$917:I$920*(I$905:I$908<=$A110))-SUMPRODUCT(OFFSET(I$498,1,0,I$1391+COUNTA($A$905:$A$913),1)*(OFFSET(I$295,1,0,I$1391+COUNTA($A$905:$A$913),1)<I315))))))","v":0},{"$f":"IFERROR((INDEX(J$917:J$920,MATCH(INDEX($A$905:$A$913,MATCH($A110,J$905:J$913,0)),$A$937:$A$940,0))),MAX(0,MIN(J518,MAX(0,J$946-J$926+SUMPRODUCT(J$917:J$920*(J$905:J$908<=$A110))-SUMPRODUCT(OFFSET(J$498,1,0,J$1391+COUNTA($A$905:$A$913),1)*(OFFSET(J$295,1,0,J$1391+COUNTA($A$905:$A$913),1)<J315))))))","v":0},{"$f":"IFERROR((INDEX(K$917:K$920,MATCH(INDEX($A$905:$A$913,MATCH($A110,K$905:K$913,0)),$A$937:$A$940,0))),MAX(0,MIN(K518,MAX(0,K$946-K$926+SUMPRODUCT(K$917:K$920*(K$905:K$908<=$A110))-SUMPRODUCT(OFFSET(K$498,1,0,K$1391+COUNTA($A$905:$A$913),1)*(OFFSET(K$295,1,0,K$1391+COUNTA($A$905:$A$913),1)<K315))))))","v":0},{"$f":"IFERROR((INDEX(L$917:L$920,MATCH(INDEX($A$905:$A$913,MATCH($A110,L$905:L$913,0)),$A$937:$A$940,0))),MAX(0,MIN(L518,MAX(0,L$946-L$926+SUMPRODUCT(L$917:L$920*(L$905:L$908<=$A110))-SUMPRODUCT(OFFSET(L$498,1,0,L$1391+COUNTA($A$905:$A$913),1)*(OFFSET(L$295,1,0,L$1391+COUNTA($A$905:$A$913),1)<L315))))))","v":0},{"$f":"IFERROR((INDEX(M$917:M$920,MATCH(INDEX($A$905:$A$913,MATCH($A110,M$905:M$913,0)),$A$937:$A$940,0))),MAX(0,MIN(M518,MAX(0,M$946-M$926+SUMPRODUCT(M$917:M$920*(M$905:M$908<=$A110))-SUMPRODUCT(OFFSET(M$498,1,0,M$1391+COUNTA($A$905:$A$913),1)*(OFFSET(M$295,1,0,M$1391+COUNTA($A$905:$A$913),1)<M315))))))","v":0},{"$f":"IFERROR((INDEX(N$917:N$920,MATCH(INDEX($A$905:$A$913,MATCH($A110,N$905:N$913,0)),$A$937:$A$940,0))),MAX(0,MIN(N518,MAX(0,N$946-N$926+SUMPRODUCT(N$917:N$920*(N$905:N$908<=$A110))-SUMPRODUCT(OFFSET(N$498,1,0,N$1391+COUNTA($A$905:$A$913),1)*(OFFSET(N$295,1,0,N$1391+COUNTA($A$905:$A$913),1)<N315))))))","v":0},{"$f":"IFERROR((INDEX(O$917:O$920,MATCH(INDEX($A$905:$A$913,MATCH($A110,O$905:O$913,0)),$A$937:$A$940,0))),MAX(0,MIN(O518,MAX(0,O$946-O$926+SUMPRODUCT(O$917:O$920*(O$905:O$908<=$A110))-SUMPRODUCT(OFFSET(O$498,1,0,O$1391+COUNTA($A$905:$A$913),1)*(OFFSET(O$295,1,0,O$1391+COUNTA($A$905:$A$913),1)<O315))))))","v":0},{"$f":"IFERROR((INDEX(P$917:P$920,MATCH(INDEX($A$905:$A$913,MATCH($A110,P$905:P$913,0)),$A$937:$A$940,0))),MAX(0,MIN(P518,MAX(0,P$946-P$926+SUMPRODUCT(P$917:P$920*(P$905:P$908<=$A110))-SUMPRODUCT(OFFSET(P$498,1,0,P$1391+COUNTA($A$905:$A$913),1)*(OFFSET(P$295,1,0,P$1391+COUNTA($A$905:$A$913),1)<P315))))))","v":0},{"$f":"IFERROR((INDEX(Q$917:Q$920,MATCH(INDEX($A$905:$A$913,MATCH($A110,Q$905:Q$913,0)),$A$937:$A$940,0))),MAX(0,MIN(Q518,MAX(0,Q$946-Q$926+SUMPRODUCT(Q$917:Q$920*(Q$905:Q$908<=$A110))-SUMPRODUCT(OFFSET(Q$498,1,0,Q$1391+COUNTA($A$905:$A$913),1)*(OFFSET(Q$295,1,0,Q$1391+COUNTA($A$905:$A$913),1)<Q315))))))","v":0},{"$f":"IFERROR((INDEX(R$917:R$920,MATCH(INDEX($A$905:$A$913,MATCH($A110,R$905:R$913,0)),$A$937:$A$940,0))),MAX(0,MIN(R518,MAX(0,R$946-R$926+SUMPRODUCT(R$917:R$920*(R$905:R$908<=$A110))-SUMPRODUCT(OFFSET(R$498,1,0,R$1391+COUNTA($A$905:$A$913),1)*(OFFSET(R$295,1,0,R$1391+COUNTA($A$905:$A$913),1)<R315))))))","v":0},{"$f":"IFERROR((INDEX(S$917:S$920,MATCH(INDEX($A$905:$A$913,MATCH($A110,S$905:S$913,0)),$A$937:$A$940,0))),MAX(0,MIN(S518,MAX(0,S$946-S$926+SUMPRODUCT(S$917:S$920*(S$905:S$908<=$A110))-SUMPRODUCT(OFFSET(S$498,1,0,S$1391+COUNTA($A$905:$A$913),1)*(OFFSET(S$295,1,0,S$1391+COUNTA($A$905:$A$913),1)<S315))))))","v":0},{"$f":"IFERROR((INDEX(T$917:T$920,MATCH(INDEX($A$905:$A$913,MATCH($A110,T$905:T$913,0)),$A$937:$A$940,0))),MAX(0,MIN(T518,MAX(0,T$946-T$926+SUMPRODUCT(T$917:T$920*(T$905:T$908<=$A110))-SUMPRODUCT(OFFSET(T$498,1,0,T$1391+COUNTA($A$905:$A$913),1)*(OFFSET(T$295,1,0,T$1391+COUNTA($A$905:$A$913),1)<T315))))))","v":0},{"$f":"IFERROR((INDEX(U$917:U$920,MATCH(INDEX($A$905:$A$913,MATCH($A110,U$905:U$913,0)),$A$937:$A$940,0))),MAX(0,MIN(U518,MAX(0,U$946-U$926+SUMPRODUCT(U$917:U$920*(U$905:U$908<=$A110))-SUMPRODUCT(OFFSET(U$498,1,0,U$1391+COUNTA($A$905:$A$913),1)*(OFFSET(U$295,1,0,U$1391+COUNTA($A$905:$A$913),1)<U315))))))","v":0},{"$f":"IFERROR((INDEX(V$917:V$920,MATCH(INDEX($A$905:$A$913,MATCH($A110,V$905:V$913,0)),$A$937:$A$940,0))),MAX(0,MIN(V518,MAX(0,V$946-V$926+SUMPRODUCT(V$917:V$920*(V$905:V$908<=$A110))-SUMPRODUCT(OFFSET(V$498,1,0,V$1391+COUNTA($A$905:$A$913),1)*(OFFSET(V$295,1,0,V$1391+COUNTA($A$905:$A$913),1)<V315))))))","v":0},{"$f":"IFERROR((INDEX(W$917:W$920,MATCH(INDEX($A$905:$A$913,MATCH($A110,W$905:W$913,0)),$A$937:$A$940,0))),MAX(0,MIN(W518,MAX(0,W$946-W$926+SUMPRODUCT(W$917:W$920*(W$905:W$908<=$A110))-SUMPRODUCT(OFFSET(W$498,1,0,W$1391+COUNTA($A$905:$A$913),1)*(OFFSET(W$295,1,0,W$1391+COUNTA($A$905:$A$913),1)<W315))))))","v":0},{"$f":"IFERROR((INDEX(X$917:X$920,MATCH(INDEX($A$905:$A$913,MATCH($A110,X$905:X$913,0)),$A$937:$A$940,0))),MAX(0,MIN(X518,MAX(0,X$946-X$926+SUMPRODUCT(X$917:X$920*(X$905:X$908<=$A110))-SUMPRODUCT(OFFSET(X$498,1,0,X$1391+COUNTA($A$905:$A$913),1)*(OFFSET(X$295,1,0,X$1391+COUNTA($A$905:$A$913),1)<X315))))))","v":0},{"$f":"IFERROR((INDEX(Y$917:Y$920,MATCH(INDEX($A$905:$A$913,MATCH($A110,Y$905:Y$913,0)),$A$937:$A$940,0))),MAX(0,MIN(Y518,MAX(0,Y$946-Y$926+SUMPRODUCT(Y$917:Y$920*(Y$905:Y$908<=$A110))-SUMPRODUCT(OFFSET(Y$498,1,0,Y$1391+COUNTA($A$905:$A$913),1)*(OFFSET(Y$295,1,0,Y$1391+COUNTA($A$905:$A$913),1)<Y315))))))","v":0},{"$f":"IFERROR((INDEX(Z$917:Z$920,MATCH(INDEX($A$905:$A$913,MATCH($A110,Z$905:Z$913,0)),$A$937:$A$940,0))),MAX(0,MIN(Z518,MAX(0,Z$946-Z$926+SUMPRODUCT(Z$917:Z$920*(Z$905:Z$908<=$A110))-SUMPRODUCT(OFFSET(Z$498,1,0,Z$1391+COUNTA($A$905:$A$913),1)*(OFFSET(Z$295,1,0,Z$1391+COUNTA($A$905:$A$913),1)<Z315))))))","v":0},{"$f":"IFERROR((INDEX(AA$917:AA$920,MATCH(INDEX($A$905:$A$913,MATCH($A110,AA$905:AA$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AA518,MAX(0,AA$946-AA$926+SUMPRODUCT(AA$917:AA$920*(AA$905:AA$908<=$A110))-SUMPRODUCT(OFFSET(AA$498,1,0,AA$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AA$295,1,0,AA$1391+COUNTA($A$905:$A$913),1)<AA315))))))","v":0},{"$f":"IFERROR((INDEX(AB$917:AB$920,MATCH(INDEX($A$905:$A$913,MATCH($A110,AB$905:AB$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AB518,MAX(0,AB$946-AB$926+SUMPRODUCT(AB$917:AB$920*(AB$905:AB$908<=$A110))-SUMPRODUCT(OFFSET(AB$498,1,0,AB$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AB$295,1,0,AB$1391+COUNTA($A$905:$A$913),1)<AB315))))))","v":0},{"$f":"IFERROR((INDEX(AC$917:AC$920,MATCH(INDEX($A$905:$A$913,MATCH($A110,AC$905:AC$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AC518,MAX(0,AC$946-AC$926+SUMPRODUCT(AC$917:AC$920*(AC$905:AC$908<=$A110))-SUMPRODUCT(OFFSET(AC$498,1,0,AC$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AC$295,1,0,AC$1391+COUNTA($A$905:$A$913),1)<AC315))))))","v":0},{"$f":"IFERROR((INDEX(AD$917:AD$920,MATCH(INDEX($A$905:$A$913,MATCH($A110,AD$905:AD$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AD518,MAX(0,AD$946-AD$926+SUMPRODUCT(AD$917:AD$920*(AD$905:AD$908<=$A110))-SUMPRODUCT(OFFSET(AD$498,1,0,AD$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AD$295,1,0,AD$1391+COUNTA($A$905:$A$913),1)<AD315))))))","v":0},{"$f":"IFERROR((INDEX(AE$917:AE$920,MATCH(INDEX($A$905:$A$913,MATCH($A110,AE$905:AE$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AE518,MAX(0,AE$946-AE$926+SUMPRODUCT(AE$917:AE$920*(AE$905:AE$908<=$A110))-SUMPRODUCT(OFFSET(AE$498,1,0,AE$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AE$295,1,0,AE$1391+COUNTA($A$905:$A$913),1)<AE315))))))","v":0},{"$f":"IFERROR((INDEX(AF$917:AF$920,MATCH(INDEX($A$905:$A$913,MATCH($A110,AF$905:AF$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AF518,MAX(0,AF$946-AF$926+SUMPRODUCT(AF$917:AF$920*(AF$905:AF$908<=$A110))-SUMPRODUCT(OFFSET(AF$498,1,0,AF$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AF$295,1,0,AF$1391+COUNTA($A$905:$A$913),1)<AF315))))))","v":0}]
[21,{"$f":"IFERROR((INDEX(B$917:B$920,MATCH(INDEX($A$905:$A$913,MATCH($A111,B$905:B$913,0)),$A$937:$A$940,0))),MAX(0,MIN(B519,MAX(0,B$946-B$926+SUMPRODUCT(B$917:B$920*(B$905:B$908<=$A111))-SUMPRODUCT(OFFSET(B$498,1,0,B$1391+COUNTA($A$905:$A$913),1)*(OFFSET(B$295,1,0,B$1391+COUNTA($A$905:$A$913),1)<B316))))))","v":0},{"$f":"IFERROR((INDEX(C$917:C$920,MATCH(INDEX($A$905:$A$913,MATCH($A111,C$905:C$913,0)),$A$937:$A$940,0))),MAX(0,MIN(C519,MAX(0,C$946-C$926+SUMPRODUCT(C$917:C$920*(C$905:C$908<=$A111))-SUMPRODUCT(OFFSET(C$498,1,0,C$1391+COUNTA($A$905:$A$913),1)*(OFFSET(C$295,1,0,C$1391+COUNTA($A$905:$A$913),1)<C316))))))","v":0},{"$f":"IFERROR((INDEX(D$917:D$920,MATCH(INDEX($A$905:$A$913,MATCH($A111,D$905:D$913,0)),$A$937:$A$940,0))),MAX(0,MIN(D519,MAX(0,D$946-D$926+SUMPRODUCT(D$917:D$920*(D$905:D$908<=$A111))-SUMPRODUCT(OFFSET(D$498,1,0,D$1391+COUNTA($A$905:$A$913),1)*(OFFSET(D$295,1,0,D$1391+COUNTA($A$905:$A$913),1)<D316))))))","v":0},{"$f":"IFERROR((INDEX(E$917:E$920,MATCH(INDEX($A$905:$A$913,MATCH($A111,E$905:E$913,0)),$A$937:$A$940,0))),MAX(0,MIN(E519,MAX(0,E$946-E$926+SUMPRODUCT(E$917:E$920*(E$905:E$908<=$A111))-SUMPRODUCT(OFFSET(E$498,1,0,E$1391+COUNTA($A$905:$A$913),1)*(OFFSET(E$295,1,0,E$1391+COUNTA($A$905:$A$913),1)<E316))))))","v":1197943.80343506},{"$f":"IFERROR((INDEX(F$917:F$920,MATCH(INDEX($A$905:$A$913,MATCH($A111,F$905:F$913,0)),$A$937:$A$940,0))),MAX(0,MIN(F519,MAX(0,F$946-F$926+SUMPRODUCT(F$917:F$920*(F$905:F$908<=$A111))-SUMPRODUCT(OFFSET(F$498,1,0,F$1391+COUNTA($A$905:$A$913),1)*(OFFSET(F$295,1,0,F$1391+COUNTA($A$905:$A$913),1)<F316))))))","v":0},{"$f":"IFERROR((INDEX(G$917:G$920,MATCH(INDEX($A$905:$A$913,MATCH($A111,G$905:G$913,0)),$A$937:$A$940,0))),MAX(0,MIN(G519,MAX(0,G$946-G$926+SUMPRODUCT(G$917:G$920*(G$905:G$908<=$A111))-SUMPRODUCT(OFFSET(G$498,1,0,G$1391+COUNTA($A$905:$A$913),1)*(OFFSET(G$295,1,0,G$1391+COUNTA($A$905:$A$913),1)<G316))))))","v":0},{"$f":"IFERROR((INDEX(H$917:H$920,MATCH(INDEX($A$905:$A$913,MATCH($A111,H$905:H$913,0)),$A$937:$A$940,0))),MAX(0,MIN(H519,MAX(0,H$946-H$926+SUMPRODUCT(H$917:H$920*(H$905:H$908<=$A111))-SUMPRODUCT(OFFSET(H$498,1,0,H$1391+COUNTA($A$905:$A$913),1)*(OFFSET(H$295,1,0,H$1391+COUNTA($A$905:$A$913),1)<H316))))))","v":0},{"$f":"IFERROR((INDEX(I$917:I$920,MATCH(INDEX($A$905:$A$913,MATCH($A111,I$905:I$913,0)),$A$937:$A$940,0))),MAX(0,MIN(I519,MAX(0,I$946-I$926+SUMPRODUCT(I$917:I$920*(I$905:I$908<=$A111))-SUMPRODUCT(OFFSET(I$498,1,0,I$1391+COUNTA($A$905:$A$913),1)*(OFFSET(I$295,1,0,I$1391+COUNTA($A$905:$A$913),1)<I316))))))","v":0},{"$f":"IFERROR((INDEX(J$917:J$920,MATCH(INDEX($A$905:$A$913,MATCH($A111,J$905:J$913,0)),$A$937:$A$940,0))),MAX(0,MIN(J519,MAX(0,J$946-J$926+SUMPRODUCT(J$917:J$920*(J$905:J$908<=$A111))-SUMPRODUCT(OFFSET(J$498,1,0,J$1391+COUNTA($A$905:$A$913),1)*(OFFSET(J$295,1,0,J$1391+COUNTA($A$905:$A$913),1)<J316))))))","v":0},{"$f":"IFERROR((INDEX(K$917:K$920,MATCH(INDEX($A$905:$A$913,MATCH($A111,K$905:K$913,0)),$A$937:$A$940,0))),MAX(0,MIN(K519,MAX(0,K$946-K$926+SUMPRODUCT(K$917:K$920*(K$905:K$908<=$A111))-SUMPRODUCT(OFFSET(K$498,1,0,K$1391+COUNTA($A$905:$A$913),1)*(OFFSET(K$295,1,0,K$1391+COUNTA($A$905:$A$913),1)<K316))))))","v":0},{"$f":"IFERROR((INDEX(L$917:L$920,MATCH(INDEX($A$905:$A$913,MATCH($A111,L$905:L$913,0)),$A$937:$A$940,0))),MAX(0,MIN(L519,MAX(0,L$946-L$926+SUMPRODUCT(L$917:L$920*(L$905:L$908<=$A111))-SUMPRODUCT(OFFSET(L$498,1,0,L$1391+COUNTA($A$905:$A$913),1)*(OFFSET(L$295,1,0,L$1391+COUNTA($A$905:$A$913),1)<L316))))))","v":0},{"$f":"IFERROR((INDEX(M$917:M$920,MATCH(INDEX($A$905:$A$913,MATCH($A111,M$905:M$913,0)),$A$937:$A$940,0))),MAX(0,MIN(M519,MAX(0,M$946-M$926+SUMPRODUCT(M$917:M$920*(M$905:M$908<=$A111))-SUMPRODUCT(OFFSET(M$498,1,0,M$1391+COUNTA($A$905:$A$913),1)*(OFFSET(M$295,1,0,M$1391+COUNTA($A$905:$A$913),1)<M316))))))","v":0},{"$f":"IFERROR((INDEX(N$917:N$920,MATCH(INDEX($A$905:$A$913,MATCH($A111,N$905:N$913,0)),$A$937:$A$940,0))),MAX(0,MIN(N519,MAX(0,N$946-N$926+SUMPRODUCT(N$917:N$920*(N$905:N$908<=$A111))-SUMPRODUCT(OFFSET(N$498,1,0,N$1391+COUNTA($A$905:$A$913),1)*(OFFSET(N$295,1,0,N$1391+COUNTA($A$905:$A$913),1)<N316))))))","v":0},{"$f":"IFERROR((INDEX(O$917:O$920,MATCH(INDEX($A$905:$A$913,MATCH($A111,O$905:O$913,0)),$A$937:$A$940,0))),MAX(0,MIN(O519,MAX(0,O$946-O$926+SUMPRODUCT(O$917:O$920*(O$905:O$908<=$A111))-SUMPRODUCT(OFFSET(O$498,1,0,O$1391+COUNTA($A$905:$A$913),1)*(OFFSET(O$295,1,0,O$1391+COUNTA($A$905:$A$913),1)<O316))))))","v":0},{"$f":"IFERROR((INDEX(P$917:P$920,MATCH(INDEX($A$905:$A$913,MATCH($A111,P$905:P$913,0)),$A$937:$A$940,0))),MAX(0,MIN(P519,MAX(0,P$946-P$926+SUMPRODUCT(P$917:P$920*(P$905:P$908<=$A111))-SUMPRODUCT(OFFSET(P$498,1,0,P$1391+COUNTA($A$905:$A$913),1)*(OFFSET(P$295,1,0,P$1391+COUNTA($A$905:$A$913),1)<P316))))))","v":0},{"$f":"IFERROR((INDEX(Q$917:Q$920,MATCH(INDEX($A$905:$A$913,MATCH($A111,Q$905:Q$913,0)),$A$937:$A$940,0))),MAX(0,MIN(Q519,MAX(0,Q$946-Q$926+SUMPRODUCT(Q$917:Q$920*(Q$905:Q$908<=$A111))-SUMPRODUCT(OFFSET(Q$498,1,0,Q$1391+COUNTA($A$905:$A$913),1)*(OFFSET(Q$295,1,0,Q$1391+COUNTA($A$905:$A$913),1)<Q316))))))","v":0},{"$f":"IFERROR((INDEX(R$917:R$920,MATCH(INDEX($A$905:$A$913,MATCH($A111,R$905:R$913,0)),$A$937:$A$940,0))),MAX(0,MIN(R519,MAX(0,R$946-R$926+SUMPRODUCT(R$917:R$920*(R$905:R$908<=$A111))-SUMPRODUCT(OFFSET(R$498,1,0,R$1391+COUNTA($A$905:$A$913),1)*(OFFSET(R$295,1,0,R$1391+COUNTA($A$905:$A$913),1)<R316))))))","v":0},{"$f":"IFERROR((INDEX(S$917:S$920,MATCH(INDEX($A$905:$A$913,MATCH($A111,S$905:S$913,0)),$A$937:$A$940,0))),MAX(0,MIN(S519,MAX(0,S$946-S$926+SUMPRODUCT(S$917:S$920*(S$905:S$908<=$A111))-SUMPRODUCT(OFFSET(S$498,1,0,S$1391+COUNTA($A$905:$A$913),1)*(OFFSET(S$295,1,0,S$1391+COUNTA($A$905:$A$913),1)<S316))))))","v":0},{"$f":"IFERROR((INDEX(T$917:T$920,MATCH(INDEX($A$905:$A$913,MATCH($A111,T$905:T$913,0)),$A$937:$A$940,0))),MAX(0,MIN(T519,MAX(0,T$946-T$926+SUMPRODUCT(T$917:T$920*(T$905:T$908<=$A111))-SUMPRODUCT(OFFSET(T$498,1,0,T$1391+COUNTA($A$905:$A$913),1)*(OFFSET(T$295,1,0,T$1391+COUNTA($A$905:$A$913),1)<T316))))))","v":0},{"$f":"IFERROR((INDEX(U$917:U$920,MATCH(INDEX($A$905:$A$913,MATCH($A111,U$905:U$913,0)),$A$937:$A$940,0))),MAX(0,MIN(U519,MAX(0,U$946-U$926+SUMPRODUCT(U$917:U$920*(U$905:U$908<=$A111))-SUMPRODUCT(OFFSET(U$498,1,0,U$1391+COUNTA($A$905:$A$913),1)*(OFFSET(U$295,1,0,U$1391+COUNTA($A$905:$A$913),1)<U316))))))","v":0},{"$f":"IFERROR((INDEX(V$917:V$920,MATCH(INDEX($A$905:$A$913,MATCH($A111,V$905:V$913,0)),$A$937:$A$940,0))),MAX(0,MIN(V519,MAX(0,V$946-V$926+SUMPRODUCT(V$917:V$920*(V$905:V$908<=$A111))-SUMPRODUCT(OFFSET(V$498,1,0,V$1391+COUNTA($A$905:$A$913),1)*(OFFSET(V$295,1,0,V$1391+COUNTA($A$905:$A$913),1)<V316))))))","v":0},{"$f":"IFERROR((INDEX(W$917:W$920,MATCH(INDEX($A$905:$A$913,MATCH($A111,W$905:W$913,0)),$A$937:$A$940,0))),MAX(0,MIN(W519,MAX(0,W$946-W$926+SUMPRODUCT(W$917:W$920*(W$905:W$908<=$A111))-SUMPRODUCT(OFFSET(W$498,1,0,W$1391+COUNTA($A$905:$A$913),1)*(OFFSET(W$295,1,0,W$1391+COUNTA($A$905:$A$913),1)<W316))))))","v":0},{"$f":"IFERROR((INDEX(X$917:X$920,MATCH(INDEX($A$905:$A$913,MATCH($A111,X$905:X$913,0)),$A$937:$A$940,0))),MAX(0,MIN(X519,MAX(0,X$946-X$926+SUMPRODUCT(X$917:X$920*(X$905:X$908<=$A111))-SUMPRODUCT(OFFSET(X$498,1,0,X$1391+COUNTA($A$905:$A$913),1)*(OFFSET(X$295,1,0,X$1391+COUNTA($A$905:$A$913),1)<X316))))))","v":0},{"$f":"IFERROR((INDEX(Y$917:Y$920,MATCH(INDEX($A$905:$A$913,MATCH($A111,Y$905:Y$913,0)),$A$937:$A$940,0))),MAX(0,MIN(Y519,MAX(0,Y$946-Y$926+SUMPRODUCT(Y$917:Y$920*(Y$905:Y$908<=$A111))-SUMPRODUCT(OFFSET(Y$498,1,0,Y$1391+COUNTA($A$905:$A$913),1)*(OFFSET(Y$295,1,0,Y$1391+COUNTA($A$905:$A$913),1)<Y316))))))","v":0},{"$f":"IFERROR((INDEX(Z$917:Z$920,MATCH(INDEX($A$905:$A$913,MATCH($A111,Z$905:Z$913,0)),$A$937:$A$940,0))),MAX(0,MIN(Z519,MAX(0,Z$946-Z$926+SUMPRODUCT(Z$917:Z$920*(Z$905:Z$908<=$A111))-SUMPRODUCT(OFFSET(Z$498,1,0,Z$1391+COUNTA($A$905:$A$913),1)*(OFFSET(Z$295,1,0,Z$1391+COUNTA($A$905:$A$913),1)<Z316))))))","v":0},{"$f":"IFERROR((INDEX(AA$917:AA$920,MATCH(INDEX($A$905:$A$913,MATCH($A111,AA$905:AA$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AA519,MAX(0,AA$946-AA$926+SUMPRODUCT(AA$917:AA$920*(AA$905:AA$908<=$A111))-SUMPRODUCT(OFFSET(AA$498,1,0,AA$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AA$295,1,0,AA$1391+COUNTA($A$905:$A$913),1)<AA316))))))","v":0},{"$f":"IFERROR((INDEX(AB$917:AB$920,MATCH(INDEX($A$905:$A$913,MATCH($A111,AB$905:AB$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AB519,MAX(0,AB$946-AB$926+SUMPRODUCT(AB$917:AB$920*(AB$905:AB$908<=$A111))-SUMPRODUCT(OFFSET(AB$498,1,0,AB$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AB$295,1,0,AB$1391+COUNTA($A$905:$A$913),1)<AB316))))))","v":0},{"$f":"IFERROR((INDEX(AC$917:AC$920,MATCH(INDEX($A$905:$A$913,MATCH($A111,AC$905:AC$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AC519,MAX(0,AC$946-AC$926+SUMPRODUCT(AC$917:AC$920*(AC$905:AC$908<=$A111))-SUMPRODUCT(OFFSET(AC$498,1,0,AC$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AC$295,1,0,AC$1391+COUNTA($A$905:$A$913),1)<AC316))))))","v":0},{"$f":"IFERROR((INDEX(AD$917:AD$920,MATCH(INDEX($A$905:$A$913,MATCH($A111,AD$905:AD$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AD519,MAX(0,AD$946-AD$926+SUMPRODUCT(AD$917:AD$920*(AD$905:AD$908<=$A111))-SUMPRODUCT(OFFSET(AD$498,1,0,AD$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AD$295,1,0,AD$1391+COUNTA($A$905:$A$913),1)<AD316))))))","v":0},{"$f":"IFERROR((INDEX(AE$917:AE$920,MATCH(INDEX($A$905:$A$913,MATCH($A111,AE$905:AE$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AE519,MAX(0,AE$946-AE$926+SUMPRODUCT(AE$917:AE$920*(AE$905:AE$908<=$A111))-SUMPRODUCT(OFFSET(AE$498,1,0,AE$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AE$295,1,0,AE$1391+COUNTA($A$905:$A$913),1)<AE316))))))","v":0},{"$f":"IFERROR((INDEX(AF$917:AF$920,MATCH(INDEX($A$905:$A$913,MATCH($A111,AF$905:AF$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AF519,MAX(0,AF$946-AF$926+SUMPRODUCT(AF$917:AF$920*(AF$905:AF$908<=$A111))-SUMPRODUCT(OFFSET(AF$498,1,0,AF$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AF$295,1,0,AF$1391+COUNTA($A$905:$A$913),1)<AF316))))))","v":0}]
[22,{"$f":"IFERROR((INDEX(B$917:B$920,MATCH(INDEX($A$905:$A$913,MATCH($A112,B$905:B$913,0)),$A$937:$A$940,0))),MAX(0,MIN(B520,MAX(0,B$946-B$926+SUMPRODUCT(B$917:B$920*(B$905:B$908<=$A112))-SUMPRODUCT(OFFSET(B$498,1,0,B$1391+COUNTA($A$905:$A$913),1)*(OFFSET(B$295,1,0,B$1391+COUNTA($A$905:$A$913),1)<B317))))))","v":0},{"$f":"IFERROR((INDEX(C$917:C$920,MATCH(INDEX($A$905:$A$913,MATCH($A112,C$905:C$913,0)),$A$937:$A$940,0))),MAX(0,MIN(C520,MAX(0,C$946-C$926+SUMPRODUCT(C$917:C$920*(C$905:C$908<=$A112))-SUMPRODUCT(OFFSET(C$498,1,0,C$1391+COUNTA($A$905:$A$913),1)*(OFFSET(C$295,1,0,C$1391+COUNTA($A$905:$A$913),1)<C317))))))","v":0},{"$f":"IFERROR((INDEX(D$917:D$920,MATCH(INDEX($A$905:$A$913,MATCH($A112,D$905:D$913,0)),$A$937:$A$940,0))),MAX(0,MIN(D520,MAX(0,D$946-D$926+SUMPRODUCT(D$917:D$920*(D$905:D$908<=$A112))-SUMPRODUCT(OFFSET(D$498,1,0,D$1391+COUNTA($A$905:$A$913),1)*(OFFSET(D$295,1,0,D$1391+COUNTA($A$905:$A$913),1)<D317))))))","v":0},{"$f":"IFERROR((INDEX(E$917:E$920,MATCH(INDEX($A$905:$A$913,MATCH($A112,E$905:E$913,0)),$A$937:$A$940,0))),MAX(0,MIN(E520,MAX(0,E$946-E$926+SUMPRODUCT(E$917:E$920*(E$905:E$908<=$A112))-SUMPRODUCT(OFFSET(E$498,1,0,E$1391+COUNTA($A$905:$A$913),1)*(OFFSET(E$295,1,0,E$1391+COUNTA($A$905:$A$913),1)<E317))))))","v":685799.0129260649},{"$f":"IFERROR((INDEX(F$917:F$920,MATCH(INDEX($A$905:$A$913,MATCH($A112,F$905:F$913,0)),$A$937:$A$940,0))),MAX(0,MIN(F520,MAX(0,F$946-F$926+SUMPRODUCT(F$917:F$920*(F$905:F$908<=$A112))-SUMPRODUCT(OFFSET(F$498,1,0,F$1391+COUNTA($A$905:$A$913),1)*(OFFSET(F$295,1,0,F$1391+COUNTA($A$905:$A$913),1)<F317))))))","v":0},{"$f":"IFERROR((INDEX(G$917:G$920,MATCH(INDEX($A$905:$A$913,MATCH($A112,G$905:G$913,0)),$A$937:$A$940,0))),MAX(0,MIN(G520,MAX(0,G$946-G$926+SUMPRODUCT(G$917:G$920*(G$905:G$908<=$A112))-SUMPRODUCT(OFFSET(G$498,1,0,G$1391+COUNTA($A$905:$A$913),1)*(OFFSET(G$295,1,0,G$1391+COUNTA($A$905:$A$913),1)<G317))))))","v":82147107.011513576},{"$f":"IFERROR((INDEX(H$917:H$920,MATCH(INDEX($A$905:$A$913,MATCH($A112,H$905:H$913,0)),$A$937:$A$940,0))),MAX(0,MIN(H520,MAX(0,H$946-H$926+SUMPRODUCT(H$917:H$920*(H$905:H$908<=$A112))-SUMPRODUCT(OFFSET(H$498,1,0,H$1391+COUNTA($A$905:$A$913),1)*(OFFSET(H$295,1,0,H$1391+COUNTA($A$905:$A$913),1)<H317))))))","v":0},{"$f":"IFERROR((INDEX(I$917:I$920,MATCH(INDEX($A$905:$A$913,MATCH($A112,I$905:I$913,0)),$A$937:$A$940,0))),MAX(0,MIN(I520,MAX(0,I$946-I$926+SUMPRODUCT(I$917:I$920*(I$905:I$908<=$A112))-SUMPRODUCT(OFFSET(I$498,1,0,I$1391+COUNTA($A$905:$A$913),1)*(OFFSET(I$295,1,0,I$1391+COUNTA($A$905:$A$913),1)<I317))))))","v":0},{"$f":"IFERROR((INDEX(J$917:J$920,MATCH(INDEX($A$905:$A$913,MATCH($A112,J$905:J$913,0)),$A$937:$A$940,0))),MAX(0,MIN(J520,MAX(0,J$946-J$926+SUMPRODUCT(J$917:J$920*(J$905:J$908<=$A112))-SUMPRODUCT(OFFSET(J$498,1,0,J$1391+COUNTA($A$905:$A$913),1)*(OFFSET(J$295,1,0,J$1391+COUNTA($A$905:$A$913),1)<J317))))))","v":0},{"$f":"IFERROR((INDEX(K$917:K$920,MATCH(INDEX($A$905:$A$913,MATCH($A112,K$905:K$913,0)),$A$937:$A$940,0))),MAX(0,MIN(K520,MAX(0,K$946-K$926+SUMPRODUCT(K$917:K$920*(K$905:K$908<=$A112))-SUMPRODUCT(OFFSET(K$498,1,0,K$1391+COUNTA($A$905:$A$913),1)*(OFFSET(K$295,1,0,K$1391+COUNTA($A$905:$A$913),1)<K317))))))","v":0},{"$f":"IFERROR((INDEX(L$917:L$920,MATCH(INDEX($A$905:$A$913,MATCH($A112,L$905:L$913,0)),$A$937:$A$940,0))),MAX(0,MIN(L520,MAX(0,L$946-L$926+SUMPRODUCT(L$917:L$920*(L$905:L$908<=$A112))-SUMPRODUCT(OFFSET(L$498,1,0,L$1391+COUNTA($A$905:$A$913),1)*(OFFSET(L$295,1,0,L$1391+COUNTA($A$905:$A$913),1)<L317))))))","v":0},{"$f":"IFERROR((INDEX(M$917:M$920,MATCH(INDEX($A$905:$A$913,MATCH($A112,M$905:M$913,0)),$A$937:$A$940,0))),MAX(0,MIN(M520,MAX(0,M$946-M$926+SUMPRODUCT(M$917:M$920*(M$905:M$908<=$A112))-SUMPRODUCT(OFFSET(M$498,1,0,M$1391+COUNTA($A$905:$A$913),1)*(OFFSET(M$295,1,0,M$1391+COUNTA($A$905:$A$913),1)<M317))))))","v":0},{"$f":"IFERROR((INDEX(N$917:N$920,MATCH(INDEX($A$905:$A$913,MATCH($A112,N$905:N$913,0)),$A$937:$A$940,0))),MAX(0,MIN(N520,MAX(0,N$946-N$926+SUMPRODUCT(N$917:N$920*(N$905:N$908<=$A112))-SUMPRODUCT(OFFSET(N$498,1,0,N$1391+COUNTA($A$905:$A$913),1)*(OFFSET(N$295,1,0,N$1391+COUNTA($A$905:$A$913),1)<N317))))))","v":0},{"$f":"IFERROR((INDEX(O$917:O$920,MATCH(INDEX($A$905:$A$913,MATCH($A112,O$905:O$913,0)),$A$937:$A$940,0))),MAX(0,MIN(O520,MAX(0,O$946-O$926+SUMPRODUCT(O$917:O$920*(O$905:O$908<=$A112))-SUMPRODUCT(OFFSET(O$498,1,0,O$1391+COUNTA($A$905:$A$913),1)*(OFFSET(O$295,1,0,O$1391+COUNTA($A$905:$A$913),1)<O317))))))","v":0},{"$f":"IFERROR((INDEX(P$917:P$920,MATCH(INDEX($A$905:$A$913,MATCH($A112,P$905:P$913,0)),$A$937:$A$940,0))),MAX(0,MIN(P520,MAX(0,P$946-P$926+SUMPRODUCT(P$917:P$920*(P$905:P$908<=$A112))-SUMPRODUCT(OFFSET(P$498,1,0,P$1391+COUNTA($A$905:$A$913),1)*(OFFSET(P$295,1,0,P$1391+COUNTA($A$905:$A$913),1)<P317))))))","v":0},{"$f":"IFERROR((INDEX(Q$917:Q$920,MATCH(INDEX($A$905:$A$913,MATCH($A112,Q$905:Q$913,0)),$A$937:$A$940,0))),MAX(0,MIN(Q520,MAX(0,Q$946-Q$926+SUMPRODUCT(Q$917:Q$920*(Q$905:Q$908<=$A112))-SUMPRODUCT(OFFSET(Q$498,1,0,Q$1391+COUNTA($A$905:$A$913),1)*(OFFSET(Q$295,1,0,Q$1391+COUNTA($A$905:$A$913),1)<Q317))))))","v":0},{"$f":"IFERROR((INDEX(R$917:R$920,MATCH(INDEX($A$905:$A$913,MATCH($A112,R$905:R$913,0)),$A$937:$A$940,0))),MAX(0,MIN(R520,MAX(0,R$946-R$926+SUMPRODUCT(R$917:R$920*(R$905:R$908<=$A112))-SUMPRODUCT(OFFSET(R$498,1,0,R$1391+COUNTA($A$905:$A$913),1)*(OFFSET(R$295,1,0,R$1391+COUNTA($A$905:$A$913),1)<R317))))))","v":0},{"$f":"IFERROR((INDEX(S$917:S$920,MATCH(INDEX($A$905:$A$913,MATCH($A112,S$905:S$913,0)),$A$937:$A$940,0))),MAX(0,MIN(S520,MAX(0,S$946-S$926+SUMPRODUCT(S$917:S$920*(S$905:S$908<=$A112))-SUMPRODUCT(OFFSET(S$498,1,0,S$1391+COUNTA($A$905:$A$913),1)*(OFFSET(S$295,1,0,S$1391+COUNTA($A$905:$A$913),1)<S317))))))","v":0},{"$f":"IFERROR((INDEX(T$917:T$920,MATCH(INDEX($A$905:$A$913,MATCH($A112,T$905:T$913,0)),$A$937:$A$940,0))),MAX(0,MIN(T520,MAX(0,T$946-T$926+SUMPRODUCT(T$917:T$920*(T$905:T$908<=$A112))-SUMPRODUCT(OFFSET(T$498,1,0,T$1391+COUNTA($A$905:$A$913),1)*(OFFSET(T$295,1,0,T$1391+COUNTA($A$905:$A$913),1)<T317))))))","v":0},{"$f":"IFERROR((INDEX(U$917:U$920,MATCH(INDEX($A$905:$A$913,MATCH($A112,U$905:U$913,0)),$A$937:$A$940,0))),MAX(0,MIN(U520,MAX(0,U$946-U$926+SUMPRODUCT(U$917:U$920*(U$905:U$908<=$A112))-SUMPRODUCT(OFFSET(U$498,1,0,U$1391+COUNTA($A$905:$A$913),1)*(OFFSET(U$295,1,0,U$1391+COUNTA($A$905:$A$913),1)<U317))))))","v":0},{"$f":"IFERROR((INDEX(V$917:V$920,MATCH(INDEX($A$905:$A$913,MATCH($A112,V$905:V$913,0)),$A$937:$A$940,0))),MAX(0,MIN(V520,MAX(0,V$946-V$926+SUMPRODUCT(V$917:V$920*(V$905:V$908<=$A112))-SUMPRODUCT(OFFSET(V$498,1,0,V$1391+COUNTA($A$905:$A$913),1)*(OFFSET(V$295,1,0,V$1391+COUNTA($A$905:$A$913),1)<V317))))))","v":0},{"$f":"IFERROR((INDEX(W$917:W$920,MATCH(INDEX($A$905:$A$913,MATCH($A112,W$905:W$913,0)),$A$937:$A$940,0))),MAX(0,MIN(W520,MAX(0,W$946-W$926+SUMPRODUCT(W$917:W$920*(W$905:W$908<=$A112))-SUMPRODUCT(OFFSET(W$498,1,0,W$1391+COUNTA($A$905:$A$913),1)*(OFFSET(W$295,1,0,W$1391+COUNTA($A$905:$A$913),1)<W317))))))","v":0},{"$f":"IFERROR((INDEX(X$917:X$920,MATCH(INDEX($A$905:$A$913,MATCH($A112,X$905:X$913,0)),$A$937:$A$940,0))),MAX(0,MIN(X520,MAX(0,X$946-X$926+SUMPRODUCT(X$917:X$920*(X$905:X$908<=$A112))-SUMPRODUCT(OFFSET(X$498,1,0,X$1391+COUNTA($A$905:$A$913),1)*(OFFSET(X$295,1,0,X$1391+COUNTA($A$905:$A$913),1)<X317))))))","v":0},{"$f":"IFERROR((INDEX(Y$917:Y$920,MATCH(INDEX($A$905:$A$913,MATCH($A112,Y$905:Y$913,0)),$A$937:$A$940,0))),MAX(0,MIN(Y520,MAX(0,Y$946-Y$926+SUMPRODUCT(Y$917:Y$920*(Y$905:Y$908<=$A112))-SUMPRODUCT(OFFSET(Y$498,1,0,Y$1391+COUNTA($A$905:$A$913),1)*(OFFSET(Y$295,1,0,Y$1391+COUNTA($A$905:$A$913),1)<Y317))))))","v":0},{"$f":"IFERROR((INDEX(Z$917:Z$920,MATCH(INDEX($A$905:$A$913,MATCH($A112,Z$905:Z$913,0)),$A$937:$A$940,0))),MAX(0,MIN(Z520,MAX(0,Z$946-Z$926+SUMPRODUCT(Z$917:Z$920*(Z$905:Z$908<=$A112))-SUMPRODUCT(OFFSET(Z$498,1,0,Z$1391+COUNTA($A$905:$A$913),1)*(OFFSET(Z$295,1,0,Z$1391+COUNTA($A$905:$A$913),1)<Z317))))))","v":0},{"$f":"IFERROR((INDEX(AA$917:AA$920,MATCH(INDEX($A$905:$A$913,MATCH($A112,AA$905:AA$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AA520,MAX(0,AA$946-AA$926+SUMPRODUCT(AA$917:AA$920*(AA$905:AA$908<=$A112))-SUMPRODUCT(OFFSET(AA$498,1,0,AA$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AA$295,1,0,AA$1391+COUNTA($A$905:$A$913),1)<AA317))))))","v":0},{"$f":"IFERROR((INDEX(AB$917:AB$920,MATCH(INDEX($A$905:$A$913,MATCH($A112,AB$905:AB$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AB520,MAX(0,AB$946-AB$926+SUMPRODUCT(AB$917:AB$920*(AB$905:AB$908<=$A112))-SUMPRODUCT(OFFSET(AB$498,1,0,AB$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AB$295,1,0,AB$1391+COUNTA($A$905:$A$913),1)<AB317))))))","v":0},{"$f":"IFERROR((INDEX(AC$917:AC$920,MATCH(INDEX($A$905:$A$913,MATCH($A112,AC$905:AC$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AC520,MAX(0,AC$946-AC$926+SUMPRODUCT(AC$917:AC$920*(AC$905:AC$908<=$A112))-SUMPRODUCT(OFFSET(AC$498,1,0,AC$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AC$295,1,0,AC$1391+COUNTA($A$905:$A$913),1)<AC317))))))","v":0},{"$f":"IFERROR((INDEX(AD$917:AD$920,MATCH(INDEX($A$905:$A$913,MATCH($A112,AD$905:AD$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AD520,MAX(0,AD$946-AD$926+SUMPRODUCT(AD$917:AD$920*(AD$905:AD$908<=$A112))-SUMPRODUCT(OFFSET(AD$498,1,0,AD$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AD$295,1,0,AD$1391+COUNTA($A$905:$A$913),1)<AD317))))))","v":0},{"$f":"IFERROR((INDEX(AE$917:AE$920,MATCH(INDEX($A$905:$A$913,MATCH($A112,AE$905:AE$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AE520,MAX(0,AE$946-AE$926+SUMPRODUCT(AE$917:AE$920*(AE$905:AE$908<=$A112))-SUMPRODUCT(OFFSET(AE$498,1,0,AE$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AE$295,1,0,AE$1391+COUNTA($A$905:$A$913),1)<AE317))))))","v":0},{"$f":"IFERROR((INDEX(AF$917:AF$920,MATCH(INDEX($A$905:$A$913,MATCH($A112,AF$905:AF$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AF520,MAX(0,AF$946-AF$926+SUMPRODUCT(AF$917:AF$920*(AF$905:AF$908<=$A112))-SUMPRODUCT(OFFSET(AF$498,1,0,AF$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AF$295,1,0,AF$1391+COUNTA($A$905:$A$913),1)<AF317))))))","v":0}]
[23,{"$f":"IFERROR((INDEX(B$917:B$920,MATCH(INDEX($A$905:$A$913,MATCH($A113,B$905:B$913,0)),$A$937:$A$940,0))),MAX(0,MIN(B521,MAX(0,B$946-B$926+SUMPRODUCT(B$917:B$920*(B$905:B$908<=$A113))-SUMPRODUCT(OFFSET(B$498,1,0,B$1391+COUNTA($A$905:$A$913),1)*(OFFSET(B$295,1,0,B$1391+COUNTA($A$905:$A$913),1)<B318))))))","v":0},{"$f":"IFERROR((INDEX(C$917:C$920,MATCH(INDEX($A$905:$A$913,MATCH($A113,C$905:C$913,0)),$A$937:$A$940,0))),MAX(0,MIN(C521,MAX(0,C$946-C$926+SUMPRODUCT(C$917:C$920*(C$905:C$908<=$A113))-SUMPRODUCT(OFFSET(C$498,1,0,C$1391+COUNTA($A$905:$A$913),1)*(OFFSET(C$295,1,0,C$1391+COUNTA($A$905:$A$913),1)<C318))))))","v":0},{"$f":"IFERROR((INDEX(D$917:D$920,MATCH(INDEX($A$905:$A$913,MATCH($A113,D$905:D$913,0)),$A$937:$A$940,0))),MAX(0,MIN(D521,MAX(0,D$946-D$926+SUMPRODUCT(D$917:D$920*(D$905:D$908<=$A113))-SUMPRODUCT(OFFSET(D$498,1,0,D$1391+COUNTA($A$905:$A$913),1)*(OFFSET(D$295,1,0,D$1391+COUNTA($A$905:$A$913),1)<D318))))))","v":0},{"$f":"IFERROR((INDEX(E$917:E$920,MATCH(INDEX($A$905:$A$913,MATCH($A113,E$905:E$913,0)),$A$937:$A$940,0))),MAX(0,MIN(E521,MAX(0,E$946-E$926+SUMPRODUCT(E$917:E$920*(E$905:E$908<=$A113))-SUMPRODUCT(OFFSET(E$498,1,0,E$1391+COUNTA($A$905:$A$913),1)*(OFFSET(E$295,1,0,E$1391+COUNTA($A$905:$A$913),1)<E318))))))","v":351224.03658198903},{"$f":"IFERROR((INDEX(F$917:F$920,MATCH(INDEX($A$905:$A$913,MATCH($A113,F$905:F$913,0)),$A$937:$A$940,0))),MAX(0,MIN(F521,MAX(0,F$946-F$926+SUMPRODUCT(F$917:F$920*(F$905:F$908<=$A113))-SUMPRODUCT(OFFSET(F$498,1,0,F$1391+COUNTA($A$905:$A$913),1)*(OFFSET(F$295,1,0,F$1391+COUNTA($A$905:$A$913),1)<F318))))))","v":157587.47980380058},{"$f":"IFERROR((INDEX(G$917:G$920,MATCH(INDEX($A$905:$A$913,MATCH($A113,G$905:G$913,0)),$A$937:$A$940,0))),MAX(0,MIN(G521,MAX(0,G$946-G$926+SUMPRODUCT(G$917:G$920*(G$905:G$908<=$A113))-SUMPRODUCT(OFFSET(G$498,1,0,G$1391+COUNTA($A$905:$A$913),1)*(OFFSET(G$295,1,0,G$1391+COUNTA($A$905:$A$913),1)<G318))))))","v":0},{"$f":"IFERROR((INDEX(H$917:H$920,MATCH(INDEX($A$905:$A$913,MATCH($A113,H$905:H$913,0)),$A$937:$A$940,0))),MAX(0,MIN(H521,MAX(0,H$946-H$926+SUMPRODUCT(H$917:H$920*(H$905:H$908<=$A113))-SUMPRODUCT(OFFSET(H$498,1,0,H$1391+COUNTA($A$905:$A$913),1)*(OFFSET(H$295,1,0,H$1391+COUNTA($A$905:$A$913),1)<H318))))))","v":96785253.115054041},{"$f":"IFERROR((INDEX(I$917:I$920,MATCH(INDEX($A$905:$A$913,MATCH($A113,I$905:I$913,0)),$A$937:$A$940,0))),MAX(0,MIN(I521,MAX(0,I$946-I$926+SUMPRODUCT(I$917:I$920*(I$905:I$908<=$A113))-SUMPRODUCT(OFFSET(I$498,1,0,I$1391+COUNTA($A$905:$A$913),1)*(OFFSET(I$295,1,0,I$1391+COUNTA($A$905:$A$913),1)<I318))))))","v":102485974.53435841},{"$f":"IFERROR((INDEX(J$917:J$920,MATCH(INDEX($A$905:$A$913,MATCH($A113,J$905:J$913,0)),$A$937:$A$940,0))),MAX(0,MIN(J521,MAX(0,J$946-J$926+SUMPRODUCT(J$917:J$920*(J$905:J$908<=$A113))-SUMPRODUCT(OFFSET(J$498,1,0,J$1391+COUNTA($A$905:$A$913),1)*(OFFSET(J$295,1,0,J$1391+COUNTA($A$905:$A$913),1)<J318))))))","v":102931350.95496692},{"$f":"IFERROR((INDEX(K$917:K$920,MATCH(INDEX($A$905:$A$913,MATCH($A113,K$905:K$913,0)),$A$937:$A$940,0))),MAX(0,MIN(K521,MAX(0,K$946-K$926+SUMPRODUCT(K$917:K$920*(K$905:K$908<=$A113))-SUMPRODUCT(OFFSET(K$498,1,0,K$1391+COUNTA($A$905:$A$913),1)*(OFFSET(K$295,1,0,K$1391+COUNTA($A$905:$A$913),1)<K318))))))","v":103376727.37557529},{"$f":"IFERROR((INDEX(L$917:L$920,MATCH(INDEX($A$905:$A$913,MATCH($A113,L$905:L$913,0)),$A$937:$A$940,0))),MAX(0,MIN(L521,MAX(0,L$946-L$926+SUMPRODUCT(L$917:L$920*(L$905:L$908<=$A113))-SUMPRODUCT(OFFSET(L$498,1,0,L$1391+COUNTA($A$905:$A$913),1)*(OFFSET(L$295,1,0,L$1391+COUNTA($A$905:$A$913),1)<L318))))))","v":22364717.642041087},{"$f":"IFERROR((INDEX(M$917:M$920,MATCH(INDEX($A$905:$A$913,MATCH($A113,M$905:M$913,0)),$A$937:$A$940,0))),MAX(0,MIN(M521,MAX(0,M$946-M$926+SUMPRODUCT(M$917:M$920*(M$905:M$908<=$A113))-SUMPRODUCT(OFFSET(M$498,1,0,M$1391+COUNTA($A$905:$A$913),1)*(OFFSET(M$295,1,0,M$1391+COUNTA($A$905:$A$913),1)<M318))))))","v":26480905.566898409},{"$f":"IFERROR((INDEX(N$917:N$920,MATCH(INDEX($A$905:$A$913,MATCH($A113,N$905:N$913,0)),$A$937:$A$940,0))),MAX(0,MIN(N521,MAX(0,N$946-N$926+SUMPRODUCT(N$917:N$920*(N$905:N$908<=$A113))-SUMPRODUCT(OFFSET(N$498,1,0,N$1391+COUNTA($A$905:$A$913),1)*(OFFSET(N$295,1,0,N$1391+COUNTA($A$905:$A$913),1)<N318))))))","v":30045642.854750119},{"$f":"IFERROR((INDEX(O$917:O$920,MATCH(INDEX($A$905:$A$913,MATCH($A113,O$905:O$913,0)),$A$937:$A$940,0))),MAX(0,MIN(O521,MAX(0,O$946-O$926+SUMPRODUCT(O$917:O$920*(O$905:O$908<=$A113))-SUMPRODUCT(OFFSET(O$498,1,0,O$1391+COUNTA($A$905:$A$913),1)*(OFFSET(O$295,1,0,O$1391+COUNTA($A$905:$A$913),1)<O318))))))","v":104675659.2373817},{"$f":"IFERROR((INDEX(P$917:P$920,MATCH(INDEX($A$905:$A$913,MATCH($A113,P$905:P$913,0)),$A$937:$A$940,0))),MAX(0,MIN(P521,MAX(0,P$946-P$926+SUMPRODUCT(P$917:P$920*(P$905:P$908<=$A113))-SUMPRODUCT(OFFSET(P$498,1,0,P$1391+COUNTA($A$905:$A$913),1)*(OFFSET(P$295,1,0,P$1391+COUNTA($A$905:$A$913),1)<P318))))))","v":104879748.74767658},{"$f":"IFERROR((INDEX(Q$917:Q$920,MATCH(INDEX($A$905:$A$913,MATCH($A113,Q$905:Q$913,0)),$A$937:$A$940,0))),MAX(0,MIN(Q521,MAX(0,Q$946-Q$926+SUMPRODUCT(Q$917:Q$920*(Q$905:Q$908<=$A113))-SUMPRODUCT(OFFSET(Q$498,1,0,Q$1391+COUNTA($A$905:$A$913),1)*(OFFSET(Q$295,1,0,Q$1391+COUNTA($A$905:$A$913),1)<Q318))))))","v":0},{"$f":"IFERROR((INDEX(R$917:R$920,MATCH(INDEX($A$905:$A$913,MATCH($A113,R$905:R$913,0)),$A$937:$A$940,0))),MAX(0,MIN(R521,MAX(0,R$946-R$926+SUMPRODUCT(R$917:R$920*(R$905:R$908<=$A113))-SUMPRODUCT(OFFSET(R$498,1,0,R$1391+COUNTA($A$905:$A$913),1)*(OFFSET(R$295,1,0,R$1391+COUNTA($A$905:$A$913),1)<R318))))))","v":0},{"$f":"IFERROR((INDEX(S$917:S$920,MATCH(INDEX($A$905:$A$913,MATCH($A113,S$905:S$913,0)),$A$937:$A$940,0))),MAX(0,MIN(S521,MAX(0,S$946-S$926+SUMPRODUCT(S$917:S$920*(S$905:S$908<=$A113))-SUMPRODUCT(OFFSET(S$498,1,0,S$1391+COUNTA($A$905:$A$913),1)*(OFFSET(S$295,1,0,S$1391+COUNTA($A$905:$A$913),1)<S318))))))","v":0},{"$f":"IFERROR((INDEX(T$917:T$920,MATCH(INDEX($A$905:$A$913,MATCH($A113,T$905:T$913,0)),$A$937:$A$940,0))),MAX(0,MIN(T521,MAX(0,T$946-T$926+SUMPRODUCT(T$917:T$920*(T$905:T$908<=$A113))-SUMPRODUCT(OFFSET(T$498,1,0,T$1391+COUNTA($A$905:$A$913),1)*(OFFSET(T$295,1,0,T$1391+COUNTA($A$905:$A$913),1)<T318))))))","v":0},{"$f":"IFERROR((INDEX(U$917:U$920,MATCH(INDEX($A$905:$A$913,MATCH($A113,U$905:U$913,0)),$A$937:$A$940,0))),MAX(0,MIN(U521,MAX(0,U$946-U$926+SUMPRODUCT(U$917:U$920*(U$905:U$908<=$A113))-SUMPRODUCT(OFFSET(U$498,1,0,U$1391+COUNTA($A$905:$A$913),1)*(OFFSET(U$295,1,0,U$1391+COUNTA($A$905:$A$913),1)<U318))))))","v":0},{"$f":"IFERROR((INDEX(V$917:V$920,MATCH(INDEX($A$905:$A$913,MATCH($A113,V$905:V$913,0)),$A$937:$A$940,0))),MAX(0,MIN(V521,MAX(0,V$946-V$926+SUMPRODUCT(V$917:V$920*(V$905:V$908<=$A113))-SUMPRODUCT(OFFSET(V$498,1,0,V$1391+COUNTA($A$905:$A$913),1)*(OFFSET(V$295,1,0,V$1391+COUNTA($A$905:$A$913),1)<V318))))))","v":0},{"$f":"IFERROR((INDEX(W$917:W$920,MATCH(INDEX($A$905:$A$913,MATCH($A113,W$905:W$913,0)),$A$937:$A$940,0))),MAX(0,MIN(W521,MAX(0,W$946-W$926+SUMPRODUCT(W$917:W$920*(W$905:W$908<=$A113))-SUMPRODUCT(OFFSET(W$498,1,0,W$1391+COUNTA($A$905:$A$913),1)*(OFFSET(W$295,1,0,W$1391+COUNTA($A$905:$A$913),1)<W318))))))","v":0},{"$f":"IFERROR((INDEX(X$917:X$920,MATCH(INDEX($A$905:$A$913,MATCH($A113,X$905:X$913,0)),$A$937:$A$940,0))),MAX(0,MIN(X521,MAX(0,X$946-X$926+SUMPRODUCT(X$917:X$920*(X$905:X$908<=$A113))-SUMPRODUCT(OFFSET(X$498,1,0,X$1391+COUNTA($A$905:$A$913),1)*(OFFSET(X$295,1,0,X$1391+COUNTA($A$905:$A$913),1)<X318))))))","v":0},{"$f":"IFERROR((INDEX(Y$917:Y$920,MATCH(INDEX($A$905:$A$913,MATCH($A113,Y$905:Y$913,0)),$A$937:$A$940,0))),MAX(0,MIN(Y521,MAX(0,Y$946-Y$926+SUMPRODUCT(Y$917:Y$920*(Y$905:Y$908<=$A113))-SUMPRODUCT(OFFSET(Y$498,1,0,Y$1391+COUNTA($A$905:$A$913),1)*(OFFSET(Y$295,1,0,Y$1391+COUNTA($A$905:$A$913),1)<Y318))))))","v":0},{"$f":"IFERROR((INDEX(Z$917:Z$920,MATCH(INDEX($A$905:$A$913,MATCH($A113,Z$905:Z$913,0)),$A$937:$A$940,0))),MAX(0,MIN(Z521,MAX(0,Z$946-Z$926+SUMPRODUCT(Z$917:Z$920*(Z$905:Z$908<=$A113))-SUMPRODUCT(OFFSET(Z$498,1,0,Z$1391+COUNTA($A$905:$A$913),1)*(OFFSET(Z$295,1,0,Z$1391+COUNTA($A$905:$A$913),1)<Z318))))))","v":0},{"$f":"IFERROR((INDEX(AA$917:AA$920,MATCH(INDEX($A$905:$A$913,MATCH($A113,AA$905:AA$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AA521,MAX(0,AA$946-AA$926+SUMPRODUCT(AA$917:AA$920*(AA$905:AA$908<=$A113))-SUMPRODUCT(OFFSET(AA$498,1,0,AA$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AA$295,1,0,AA$1391+COUNTA($A$905:$A$913),1)<AA318))))))","v":0},{"$f":"IFERROR((INDEX(AB$917:AB$920,MATCH(INDEX($A$905:$A$913,MATCH($A113,AB$905:AB$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AB521,MAX(0,AB$946-AB$926+SUMPRODUCT(AB$917:AB$920*(AB$905:AB$908<=$A113))-SUMPRODUCT(OFFSET(AB$498,1,0,AB$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AB$295,1,0,AB$1391+COUNTA($A$905:$A$913),1)<AB318))))))","v":0},{"$f":"IFERROR((INDEX(AC$917:AC$920,MATCH(INDEX($A$905:$A$913,MATCH($A113,AC$905:AC$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AC521,MAX(0,AC$946-AC$926+SUMPRODUCT(AC$917:AC$920*(AC$905:AC$908<=$A113))-SUMPRODUCT(OFFSET(AC$498,1,0,AC$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AC$295,1,0,AC$1391+COUNTA($A$905:$A$913),1)<AC318))))))","v":0},{"$f":"IFERROR((INDEX(AD$917:AD$920,MATCH(INDEX($A$905:$A$913,MATCH($A113,AD$905:AD$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AD521,MAX(0,AD$946-AD$926+SUMPRODUCT(AD$917:AD$920*(AD$905:AD$908<=$A113))-SUMPRODUCT(OFFSET(AD$498,1,0,AD$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AD$295,1,0,AD$1391+COUNTA($A$905:$A$913),1)<AD318))))))","v":0},{"$f":"IFERROR((INDEX(AE$917:AE$920,MATCH(INDEX($A$905:$A$913,MATCH($A113,AE$905:AE$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AE521,MAX(0,AE$946-AE$926+SUMPRODUCT(AE$917:AE$920*(AE$905:AE$908<=$A113))-SUMPRODUCT(OFFSET(AE$498,1,0,AE$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AE$295,1,0,AE$1391+COUNTA($A$905:$A$913),1)<AE318))))))","v":0},{"$f":"IFERROR((INDEX(AF$917:AF$920,MATCH(INDEX($A$905:$A$913,MATCH($A113,AF$905:AF$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AF521,MAX(0,AF$946-AF$926+SUMPRODUCT(AF$917:AF$920*(AF$905:AF$908<=$A113))-SUMPRODUCT(OFFSET(AF$498,1,0,AF$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AF$295,1,0,AF$1391+COUNTA($A$905:$A$913),1)<AF318))))))","v":0}]
[24,{"$f":"IFERROR((INDEX(B$917:B$920,MATCH(INDEX($A$905:$A$913,MATCH($A114,B$905:B$913,0)),$A$937:$A$940,0))),MAX(0,MIN(B522,MAX(0,B$946-B$926+SUMPRODUCT(B$917:B$920*(B$905:B$908<=$A114))-SUMPRODUCT(OFFSET(B$498,1,0,B$1391+COUNTA($A$905:$A$913),1)*(OFFSET(B$295,1,0,B$1391+COUNTA($A$905:$A$913),1)<B319))))))","v":0},{"$f":"IFERROR((INDEX(C$917:C$920,MATCH(INDEX($A$905:$A$913,MATCH($A114,C$905:C$913,0)),$A$937:$A$940,0))),MAX(0,MIN(C522,MAX(0,C$946-C$926+SUMPRODUCT(C$917:C$920*(C$905:C$908<=$A114))-SUMPRODUCT(OFFSET(C$498,1,0,C$1391+COUNTA($A$905:$A$913),1)*(OFFSET(C$295,1,0,C$1391+COUNTA($A$905:$A$913),1)<C319))))))","v":0},{"$f":"IFERROR((INDEX(D$917:D$920,MATCH(INDEX($A$905:$A$913,MATCH($A114,D$905:D$913,0)),$A$937:$A$940,0))),MAX(0,MIN(D522,MAX(0,D$946-D$926+SUMPRODUCT(D$917:D$920*(D$905:D$908<=$A114))-SUMPRODUCT(OFFSET(D$498,1,0,D$1391+COUNTA($A$905:$A$913),1)*(OFFSET(D$295,1,0,D$1391+COUNTA($A$905:$A$913),1)<D319))))))","v":0},{"$f":"IFERROR((INDEX(E$917:E$920,MATCH(INDEX($A$905:$A$913,MATCH($A114,E$905:E$913,0)),$A$937:$A$940,0))),MAX(0,MIN(E522,MAX(0,E$946-E$926+SUMPRODUCT(E$917:E$920*(E$905:E$908<=$A114))-SUMPRODUCT(OFFSET(E$498,1,0,E$1391+COUNTA($A$905:$A$913),1)*(OFFSET(E$295,1,0,E$1391+COUNTA($A$905:$A$913),1)<E319))))))","v":588872.93083643913},{"$f":"IFERROR((INDEX(F$917:F$920,MATCH(INDEX($A$905:$A$913,MATCH($A114,F$905:F$913,0)),$A$937:$A$940,0))),MAX(0,MIN(F522,MAX(0,F$946-F$926+SUMPRODUCT(F$917:F$920*(F$905:F$908<=$A114))-SUMPRODUCT(OFFSET(F$498,1,0,F$1391+COUNTA($A$905:$A$913),1)*(OFFSET(F$295,1,0,F$1391+COUNTA($A$905:$A$913),1)<F319))))))","v":9166467.3116186801},{"$f":"IFERROR((INDEX(G$917:G$920,MATCH(INDEX($A$905:$A$913,MATCH($A114,G$905:G$913,0)),$A$937:$A$940,0))),MAX(0,MIN(G522,MAX(0,G$946-G$926+SUMPRODUCT(G$917:G$920*(G$905:G$908<=$A114))-SUMPRODUCT(OFFSET(G$498,1,0,G$1391+COUNTA($A$905:$A$913),1)*(OFFSET(G$295,1,0,G$1391+COUNTA($A$905:$A$913),1)<G319))))))","v":11458084.13952335},{"$f":"IFERROR((INDEX(H$917:H$920,MATCH(INDEX($A$905:$A$913,MATCH($A114,H$905:H$913,0)),$A$937:$A$940,0))),MAX(0,MIN(H522,MAX(0,H$946-H$926+SUMPRODUCT(H$917:H$920*(H$905:H$908<=$A114))-SUMPRODUCT(OFFSET(H$498,1,0,H$1391+COUNTA($A$905:$A$913),1)*(OFFSET(H$295,1,0,H$1391+COUNTA($A$905:$A$913),1)<H319))))))","v":13749700.967428019},{"$f":"IFERROR((INDEX(I$917:I$920,MATCH(INDEX($A$905:$A$913,MATCH($A114,I$905:I$913,0)),$A$937:$A$940,0))),MAX(0,MIN(I522,MAX(0,I$946-I$926+SUMPRODUCT(I$917:I$920*(I$905:I$908<=$A114))-SUMPRODUCT(OFFSET(I$498,1,0,I$1391+COUNTA($A$905:$A$913),1)*(OFFSET(I$295,1,0,I$1391+COUNTA($A$905:$A$913),1)<I319))))))","v":16041317.795332691},{"$f":"IFERROR((INDEX(J$917:J$920,MATCH(INDEX($A$905:$A$913,MATCH($A114,J$905:J$913,0)),$A$937:$A$940,0))),MAX(0,MIN(J522,MAX(0,J$946-J$926+SUMPRODUCT(J$917:J$920*(J$905:J$908<=$A114))-SUMPRODUCT(OFFSET(J$498,1,0,J$1391+COUNTA($A$905:$A$913),1)*(OFFSET(J$295,1,0,J$1391+COUNTA($A$905:$A$913),1)<J319))))))","v":18332934.62323736},{"$f":"IFERROR((INDEX(K$917:K$920,MATCH(INDEX($A$905:$A$913,MATCH($A114,K$905:K$913,0)),$A$937:$A$940,0))),MAX(0,MIN(K522,MAX(0,K$946-K$926+SUMPRODUCT(K$917:K$920*(K$905:K$908<=$A114))-SUMPRODUCT(OFFSET(K$498,1,0,K$1391+COUNTA($A$905:$A$913),1)*(OFFSET(K$295,1,0,K$1391+COUNTA($A$905:$A$913),1)<K319))))))","v":20624551.451142032},{"$f":"IFERROR((INDEX(L$917:L$920,MATCH(INDEX($A$905:$A$913,MATCH($A114,L$905:L$913,0)),$A$937:$A$940,0))),MAX(0,MIN(L522,MAX(0,L$946-L$926+SUMPRODUCT(L$917:L$920*(L$905:L$908<=$A114))-SUMPRODUCT(OFFSET(L$498,1,0,L$1391+COUNTA($A$905:$A$913),1)*(OFFSET(L$295,1,0,L$1391+COUNTA($A$905:$A$913),1)<L319))))))","v":103822103.79618371},{"$f":"IFERROR((INDEX(M$917:M$920,MATCH(INDEX($A$905:$A$913,MATCH($A114,M$905:M$913,0)),$A$937:$A$940,0))),MAX(0,MIN(M522,MAX(0,M$946-M$926+SUMPRODUCT(M$917:M$920*(M$905:M$908<=$A114))-SUMPRODUCT(OFFSET(M$498,1,0,M$1391+COUNTA($A$905:$A$913),1)*(OFFSET(M$295,1,0,M$1391+COUNTA($A$905:$A$913),1)<M319))))))","v":103822103.79618371},{"$f":"IFERROR((INDEX(N$917:N$920,MATCH(INDEX($A$905:$A$913,MATCH($A114,N$905:N$913,0)),$A$937:$A$940,0))),MAX(0,MIN(N522,MAX(0,N$946-N$926+SUMPRODUCT(N$917:N$920*(N$905:N$908<=$A114))-SUMPRODUCT(OFFSET(N$498,1,0,N$1391+COUNTA($A$905:$A$913),1)*(OFFSET(N$295,1,0,N$1391+COUNTA($A$905:$A$913),1)<N319))))))","v":104471569.72708696},{"$f":"IFERROR((INDEX(O$917:O$920,MATCH(INDEX($A$905:$A$913,MATCH($A114,O$905:O$913,0)),$A$937:$A$940,0))),MAX(0,MIN(O522,MAX(0,O$946-O$926+SUMPRODUCT(O$917:O$920*(O$905:O$908<=$A114))-SUMPRODUCT(OFFSET(O$498,1,0,O$1391+COUNTA($A$905:$A$913),1)*(OFFSET(O$295,1,0,O$1391+COUNTA($A$905:$A$913),1)<O319))))))","v":33610380.142601825},{"$f":"IFERROR((INDEX(P$917:P$920,MATCH(INDEX($A$905:$A$913,MATCH($A114,P$905:P$913,0)),$A$937:$A$940,0))),MAX(0,MIN(P522,MAX(0,P$946-P$926+SUMPRODUCT(P$917:P$920*(P$905:P$908<=$A114))-SUMPRODUCT(OFFSET(P$498,1,0,P$1391+COUNTA($A$905:$A$913),1)*(OFFSET(P$295,1,0,P$1391+COUNTA($A$905:$A$913),1)<P319))))))","v":37175117.430453531},{"$f":"IFERROR((INDEX(Q$917:Q$920,MATCH(INDEX($A$905:$A$913,MATCH($A114,Q$905:Q$913,0)),$A$937:$A$940,0))),MAX(0,MIN(Q522,MAX(0,Q$946-Q$926+SUMPRODUCT(Q$917:Q$920*(Q$905:Q$908<=$A114))-SUMPRODUCT(OFFSET(Q$498,1,0,Q$1391+COUNTA($A$905:$A$913),1)*(OFFSET(Q$295,1,0,Q$1391+COUNTA($A$905:$A$913),1)<Q319))))))","v":105083838.25797135},{"$f":"IFERROR((INDEX(R$917:R$920,MATCH(INDEX($A$905:$A$913,MATCH($A114,R$905:R$913,0)),$A$937:$A$940,0))),MAX(0,MIN(R522,MAX(0,R$946-R$926+SUMPRODUCT(R$917:R$920*(R$905:R$908<=$A114))-SUMPRODUCT(OFFSET(R$498,1,0,R$1391+COUNTA($A$905:$A$913),1)*(OFFSET(R$295,1,0,R$1391+COUNTA($A$905:$A$913),1)<R319))))))","v":105287927.7682662},{"$f":"IFERROR((INDEX(S$917:S$920,MATCH(INDEX($A$905:$A$913,MATCH($A114,S$905:S$913,0)),$A$937:$A$940,0))),MAX(0,MIN(S522,MAX(0,S$946-S$926+SUMPRODUCT(S$917:S$920*(S$905:S$908<=$A114))-SUMPRODUCT(OFFSET(S$498,1,0,S$1391+COUNTA($A$905:$A$913),1)*(OFFSET(S$295,1,0,S$1391+COUNTA($A$905:$A$913),1)<S319))))))","v":105492017.27856095},{"$f":"IFERROR((INDEX(T$917:T$920,MATCH(INDEX($A$905:$A$913,MATCH($A114,T$905:T$913,0)),$A$937:$A$940,0))),MAX(0,MIN(T522,MAX(0,T$946-T$926+SUMPRODUCT(T$917:T$920*(T$905:T$908<=$A114))-SUMPRODUCT(OFFSET(T$498,1,0,T$1391+COUNTA($A$905:$A$913),1)*(OFFSET(T$295,1,0,T$1391+COUNTA($A$905:$A$913),1)<T319))))))","v":105492017.27856095},{"$f":"IFERROR((INDEX(U$917:U$920,MATCH(INDEX($A$905:$A$913,MATCH($A114,U$905:U$913,0)),$A$937:$A$940,0))),MAX(0,MIN(U522,MAX(0,U$946-U$926+SUMPRODUCT(U$917:U$920*(U$905:U$908<=$A114))-SUMPRODUCT(OFFSET(U$498,1,0,U$1391+COUNTA($A$905:$A$913),1)*(OFFSET(U$295,1,0,U$1391+COUNTA($A$905:$A$913),1)<U319))))))","v":105492017.27856095},{"$f":"IFERROR((INDEX(V$917:V$920,MATCH(INDEX($A$905:$A$913,MATCH($A114,V$905:V$913,0)),$A$937:$A$940,0))),MAX(0,MIN(V522,MAX(0,V$946-V$926+SUMPRODUCT(V$917:V$920*(V$905:V$908<=$A114))-SUMPRODUCT(OFFSET(V$498,1,0,V$1391+COUNTA($A$905:$A$913),1)*(OFFSET(V$295,1,0,V$1391+COUNTA($A$905:$A$913),1)<V319))))))","v":105492017.27856095},{"$f":"IFERROR((INDEX(W$917:W$920,MATCH(INDEX($A$905:$A$913,MATCH($A114,W$905:W$913,0)),$A$937:$A$940,0))),MAX(0,MIN(W522,MAX(0,W$946-W$926+SUMPRODUCT(W$917:W$920*(W$905:W$908<=$A114))-SUMPRODUCT(OFFSET(W$498,1,0,W$1391+COUNTA($A$905:$A$913),1)*(OFFSET(W$295,1,0,W$1391+COUNTA($A$905:$A$913),1)<W319))))))","v":0},{"$f":"IFERROR((INDEX(X$917:X$920,MATCH(INDEX($A$905:$A$913,MATCH($A114,X$905:X$913,0)),$A$937:$A$940,0))),MAX(0,MIN(X522,MAX(0,X$946-X$926+SUMPRODUCT(X$917:X$920*(X$905:X$908<=$A114))-SUMPRODUCT(OFFSET(X$498,1,0,X$1391+COUNTA($A$905:$A$913),1)*(OFFSET(X$295,1,0,X$1391+COUNTA($A$905:$A$913),1)<X319))))))","v":0},{"$f":"IFERROR((INDEX(Y$917:Y$920,MATCH(INDEX($A$905:$A$913,MATCH($A114,Y$905:Y$913,0)),$A$937:$A$940,0))),MAX(0,MIN(Y522,MAX(0,Y$946-Y$926+SUMPRODUCT(Y$917:Y$920*(Y$905:Y$908<=$A114))-SUMPRODUCT(OFFSET(Y$498,1,0,Y$1391+COUNTA($A$905:$A$913),1)*(OFFSET(Y$295,1,0,Y$1391+COUNTA($A$905:$A$913),1)<Y319))))))","v":0},{"$f":"IFERROR((INDEX(Z$917:Z$920,MATCH(INDEX($A$905:$A$913,MATCH($A114,Z$905:Z$913,0)),$A$937:$A$940,0))),MAX(0,MIN(Z522,MAX(0,Z$946-Z$926+SUMPRODUCT(Z$917:Z$920*(Z$905:Z$908<=$A114))-SUMPRODUCT(OFFSET(Z$498,1,0,Z$1391+COUNTA($A$905:$A$913),1)*(OFFSET(Z$295,1,0,Z$1391+COUNTA($A$905:$A$913),1)<Z319))))))","v":0},{"$f":"IFERROR((INDEX(AA$917:AA$920,MATCH(INDEX($A$905:$A$913,MATCH($A114,AA$905:AA$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AA522,MAX(0,AA$946-AA$926+SUMPRODUCT(AA$917:AA$920*(AA$905:AA$908<=$A114))-SUMPRODUCT(OFFSET(AA$498,1,0,AA$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AA$295,1,0,AA$1391+COUNTA($A$905:$A$913),1)<AA319))))))","v":0},{"$f":"IFERROR((INDEX(AB$917:AB$920,MATCH(INDEX($A$905:$A$913,MATCH($A114,AB$905:AB$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AB522,MAX(0,AB$946-AB$926+SUMPRODUCT(AB$917:AB$920*(AB$905:AB$908<=$A114))-SUMPRODUCT(OFFSET(AB$498,1,0,AB$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AB$295,1,0,AB$1391+COUNTA($A$905:$A$913),1)<AB319))))))","v":0},{"$f":"IFERROR((INDEX(AC$917:AC$920,MATCH(INDEX($A$905:$A$913,MATCH($A114,AC$905:AC$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AC522,MAX(0,AC$946-AC$926+SUMPRODUCT(AC$917:AC$920*(AC$905:AC$908<=$A114))-SUMPRODUCT(OFFSET(AC$498,1,0,AC$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AC$295,1,0,AC$1391+COUNTA($A$905:$A$913),1)<AC319))))))","v":0},{"$f":"IFERROR((INDEX(AD$917:AD$920,MATCH(INDEX($A$905:$A$913,MATCH($A114,AD$905:AD$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AD522,MAX(0,AD$946-AD$926+SUMPRODUCT(AD$917:AD$920*(AD$905:AD$908<=$A114))-SUMPRODUCT(OFFSET(AD$498,1,0,AD$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AD$295,1,0,AD$1391+COUNTA($A$905:$A$913),1)<AD319))))))","v":0},{"$f":"IFERROR((INDEX(AE$917:AE$920,MATCH(INDEX($A$905:$A$913,MATCH($A114,AE$905:AE$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AE522,MAX(0,AE$946-AE$926+SUMPRODUCT(AE$917:AE$920*(AE$905:AE$908<=$A114))-SUMPRODUCT(OFFSET(AE$498,1,0,AE$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AE$295,1,0,AE$1391+COUNTA($A$905:$A$913),1)<AE319))))))","v":0},{"$f":"IFERROR((INDEX(AF$917:AF$920,MATCH(INDEX($A$905:$A$913,MATCH($A114,AF$905:AF$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AF522,MAX(0,AF$946-AF$926+SUMPRODUCT(AF$917:AF$920*(AF$905:AF$908<=$A114))-SUMPRODUCT(OFFSET(AF$498,1,0,AF$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AF$295,1,0,AF$1391+COUNTA($A$905:$A$913),1)<AF319))))))","v":0}]
[25,{"$f":"IFERROR((INDEX(B$917:B$920,MATCH(INDEX($A$905:$A$913,MATCH($A115,B$905:B$913,0)),$A$937:$A$940,0))),MAX(0,MIN(B523,MAX(0,B$946-B$926+SUMPRODUCT(B$917:B$920*(B$905:B$908<=$A115))-SUMPRODUCT(OFFSET(B$498,1,0,B$1391+COUNTA($A$905:$A$913),1)*(OFFSET(B$295,1,0,B$1391+COUNTA($A$905:$A$913),1)<B320))))))","v":0},{"$f":"IFERROR((INDEX(C$917:C$920,MATCH(INDEX($A$905:$A$913,MATCH($A115,C$905:C$913,0)),$A$937:$A$940,0))),MAX(0,MIN(C523,MAX(0,C$946-C$926+SUMPRODUCT(C$917:C$920*(C$905:C$908<=$A115))-SUMPRODUCT(OFFSET(C$498,1,0,C$1391+COUNTA($A$905:$A$913),1)*(OFFSET(C$295,1,0,C$1391+COUNTA($A$905:$A$913),1)<C320))))))","v":0},{"$f":"IFERROR((INDEX(D$917:D$920,MATCH(INDEX($A$905:$A$913,MATCH($A115,D$905:D$913,0)),$A$937:$A$940,0))),MAX(0,MIN(D523,MAX(0,D$946-D$926+SUMPRODUCT(D$917:D$920*(D$905:D$908<=$A115))-SUMPRODUCT(OFFSET(D$498,1,0,D$1391+COUNTA($A$905:$A$913),1)*(OFFSET(D$295,1,0,D$1391+COUNTA($A$905:$A$913),1)<D320))))))","v":0},{"$f":"IFERROR((INDEX(E$917:E$920,MATCH(INDEX($A$905:$A$913,MATCH($A115,E$905:E$913,0)),$A$937:$A$940,0))),MAX(0,MIN(E523,MAX(0,E$946-E$926+SUMPRODUCT(E$917:E$920*(E$905:E$908<=$A115))-SUMPRODUCT(OFFSET(E$498,1,0,E$1391+COUNTA($A$905:$A$913),1)*(OFFSET(E$295,1,0,E$1391+COUNTA($A$905:$A$913),1)<E320))))))","v":0},{"$f":"IFERROR((INDEX(F$917:F$920,MATCH(INDEX($A$905:$A$913,MATCH($A115,F$905:F$913,0)),$A$937:$A$940,0))),MAX(0,MIN(F523,MAX(0,F$946-F$926+SUMPRODUCT(F$917:F$920*(F$905:F$908<=$A115))-SUMPRODUCT(OFFSET(F$498,1,0,F$1391+COUNTA($A$905:$A$913),1)*(OFFSET(F$295,1,0,F$1391+COUNTA($A$905:$A$913),1)<F320))))))","v":7929663.9679143},{"$f":"IFERROR((INDEX(G$917:G$920,MATCH(INDEX($A$905:$A$913,MATCH($A115,G$905:G$913,0)),$A$937:$A$940,0))),MAX(0,MIN(G523,MAX(0,G$946-G$926+SUMPRODUCT(G$917:G$920*(G$905:G$908<=$A115))-SUMPRODUCT(OFFSET(G$498,1,0,G$1391+COUNTA($A$905:$A$913),1)*(OFFSET(G$295,1,0,G$1391+COUNTA($A$905:$A$913),1)<G320))))))","v":0},{"$f":"IFERROR((INDEX(H$917:H$920,MATCH(INDEX($A$905:$A$913,MATCH($A115,H$905:H$913,0)),$A$937:$A$940,0))),MAX(0,MIN(H523,MAX(0,H$946-H$926+SUMPRODUCT(H$917:H$920*(H$905:H$908<=$A115))-SUMPRODUCT(OFFSET(H$498,1,0,H$1391+COUNTA($A$905:$A$913),1)*(OFFSET(H$295,1,0,H$1391+COUNTA($A$905:$A$913),1)<H320))))))","v":0},{"$f":"IFERROR((INDEX(I$917:I$920,MATCH(INDEX($A$905:$A$913,MATCH($A115,I$905:I$913,0)),$A$937:$A$940,0))),MAX(0,MIN(I523,MAX(0,I$946-I$926+SUMPRODUCT(I$917:I$920*(I$905:I$908<=$A115))-SUMPRODUCT(OFFSET(I$498,1,0,I$1391+COUNTA($A$905:$A$913),1)*(OFFSET(I$295,1,0,I$1391+COUNTA($A$905:$A$913),1)<I320))))))","v":0},{"$f":"IFERROR((INDEX(J$917:J$920,MATCH(INDEX($A$905:$A$913,MATCH($A115,J$905:J$913,0)),$A$937:$A$940,0))),MAX(0,MIN(J523,MAX(0,J$946-J$926+SUMPRODUCT(J$917:J$920*(J$905:J$908<=$A115))-SUMPRODUCT(OFFSET(J$498,1,0,J$1391+COUNTA($A$905:$A$913),1)*(OFFSET(J$295,1,0,J$1391+COUNTA($A$905:$A$913),1)<J320))))))","v":0},{"$f":"IFERROR((INDEX(K$917:K$920,MATCH(INDEX($A$905:$A$913,MATCH($A115,K$905:K$913,0)),$A$937:$A$940,0))),MAX(0,MIN(K523,MAX(0,K$946-K$926+SUMPRODUCT(K$917:K$920*(K$905:K$908<=$A115))-SUMPRODUCT(OFFSET(K$498,1,0,K$1391+COUNTA($A$905:$A$913),1)*(OFFSET(K$295,1,0,K$1391+COUNTA($A$905:$A$913),1)<K320))))))","v":0},{"$f":"IFERROR((INDEX(L$917:L$920,MATCH(INDEX($A$905:$A$913,MATCH($A115,L$905:L$913,0)),$A$937:$A$940,0))),MAX(0,MIN(L523,MAX(0,L$946-L$926+SUMPRODUCT(L$917:L$920*(L$905:L$908<=$A115))-SUMPRODUCT(OFFSET(L$498,1,0,L$1391+COUNTA($A$905:$A$913),1)*(OFFSET(L$295,1,0,L$1391+COUNTA($A$905:$A$913),1)<L320))))))","v":0},{"$f":"IFERROR((INDEX(M$917:M$920,MATCH(INDEX($A$905:$A$913,MATCH($A115,M$905:M$913,0)),$A$937:$A$940,0))),MAX(0,MIN(M523,MAX(0,M$946-M$926+SUMPRODUCT(M$917:M$920*(M$905:M$908<=$A115))-SUMPRODUCT(OFFSET(M$498,1,0,M$1391+COUNTA($A$905:$A$913),1)*(OFFSET(M$295,1,0,M$1391+COUNTA($A$905:$A$913),1)<M320))))))","v":0},{"$f":"IFERROR((INDEX(N$917:N$920,MATCH(INDEX($A$905:$A$913,MATCH($A115,N$905:N$913,0)),$A$937:$A$940,0))),MAX(0,MIN(N523,MAX(0,N$946-N$926+SUMPRODUCT(N$917:N$920*(N$905:N$908<=$A115))-SUMPRODUCT(OFFSET(N$498,1,0,N$1391+COUNTA($A$905:$A$913),1)*(OFFSET(N$295,1,0,N$1391+COUNTA($A$905:$A$913),1)<N320))))))","v":0},{"$f":"IFERROR((INDEX(O$917:O$920,MATCH(INDEX($A$905:$A$913,MATCH($A115,O$905:O$913,0)),$A$937:$A$940,0))),MAX(0,MIN(O523,MAX(0,O$946-O$926+SUMPRODUCT(O$917:O$920*(O$905:O$908<=$A115))-SUMPRODUCT(OFFSET(O$498,1,0,O$1391+COUNTA($A$905:$A$913),1)*(OFFSET(O$295,1,0,O$1391+COUNTA($A$905:$A$913),1)<O320))))))","v":0},{"$f":"IFERROR((INDEX(P$917:P$920,MATCH(INDEX($A$905:$A$913,MATCH($A115,P$905:P$913,0)),$A$937:$A$940,0))),MAX(0,MIN(P523,MAX(0,P$946-P$926+SUMPRODUCT(P$917:P$920*(P$905:P$908<=$A115))-SUMPRODUCT(OFFSET(P$498,1,0,P$1391+COUNTA($A$905:$A$913),1)*(OFFSET(P$295,1,0,P$1391+COUNTA($A$905:$A$913),1)<P320))))))","v":0},{"$f":"IFERROR((INDEX(Q$917:Q$920,MATCH(INDEX($A$905:$A$913,MATCH($A115,Q$905:Q$913,0)),$A$937:$A$940,0))),MAX(0,MIN(Q523,MAX(0,Q$946-Q$926+SUMPRODUCT(Q$917:Q$920*(Q$905:Q$908<=$A115))-SUMPRODUCT(OFFSET(Q$498,1,0,Q$1391+COUNTA($A$905:$A$913),1)*(OFFSET(Q$295,1,0,Q$1391+COUNTA($A$905:$A$913),1)<Q320))))))","v":40739854.718305245},{"$f":"IFERROR((INDEX(R$917:R$920,MATCH(INDEX($A$905:$A$913,MATCH($A115,R$905:R$913,0)),$A$937:$A$940,0))),MAX(0,MIN(R523,MAX(0,R$946-R$926+SUMPRODUCT(R$917:R$920*(R$905:R$908<=$A115))-SUMPRODUCT(OFFSET(R$498,1,0,R$1391+COUNTA($A$905:$A$913),1)*(OFFSET(R$295,1,0,R$1391+COUNTA($A$905:$A$913),1)<R320))))))","v":44304592.006156951},{"$f":"IFERROR((INDEX(S$917:S$920,MATCH(INDEX($A$905:$A$913,MATCH($A115,S$905:S$913,0)),$A$937:$A$940,0))),MAX(0,MIN(S523,MAX(0,S$946-S$926+SUMPRODUCT(S$917:S$920*(S$905:S$908<=$A115))-SUMPRODUCT(OFFSET(S$498,1,0,S$1391+COUNTA($A$905:$A$913),1)*(OFFSET(S$295,1,0,S$1391+COUNTA($A$905:$A$913),1)<S320))))))","v":47315522.304762244},{"$f":"IFERROR((INDEX(T$917:T$920,MATCH(INDEX($A$905:$A$913,MATCH($A115,T$905:T$913,0)),$A$937:$A$940,0))),MAX(0,MIN(T523,MAX(0,T$946-T$926+SUMPRODUCT(T$917:T$920*(T$905:T$908<=$A115))-SUMPRODUCT(OFFSET(T$498,1,0,T$1391+COUNTA($A$905:$A$913),1)*(OFFSET(T$295,1,0,T$1391+COUNTA($A$905:$A$913),1)<T320))))))","v":47940692.712676764},{"$f":"IFERROR((INDEX(U$917:U$920,MATCH(INDEX($A$905:$A$913,MATCH($A115,U$905:U$913,0)),$A$937:$A$940,0))),MAX(0,MIN(U523,MAX(0,U$946-U$926+SUMPRODUCT(U$917:U$920*(U$905:U$908<=$A115))-SUMPRODUCT(OFFSET(U$498,1,0,U$1391+COUNTA($A$905:$A$913),1)*(OFFSET(U$295,1,0,U$1391+COUNTA($A$905:$A$913),1)<U320))))))","v":0},{"$f":"IFERROR((INDEX(V$917:V$920,MATCH(INDEX($A$905:$A$913,MATCH($A115,V$905:V$913,0)),$A$937:$A$940,0))),MAX(0,MIN(V523,MAX(0,V$946-V$926+SUMPRODUCT(V$917:V$920*(V$905:V$908<=$A115))-SUMPRODUCT(OFFSET(V$498,1,0,V$1391+COUNTA($A$905:$A$913),1)*(OFFSET(V$295,1,0,V$1391+COUNTA($A$905:$A$913),1)<V320))))))","v":0},{"$f":"IFERROR((INDEX(W$917:W$920,MATCH(INDEX($A$905:$A$913,MATCH($A115,W$905:W$913,0)),$A$937:$A$940,0))),MAX(0,MIN(W523,MAX(0,W$946-W$926+SUMPRODUCT(W$917:W$920*(W$905:W$908<=$A115))-SUMPRODUCT(OFFSET(W$498,1,0,W$1391+COUNTA($A$905:$A$913),1)*(OFFSET(W$295,1,0,W$1391+COUNTA($A$905:$A$913),1)<W320))))))","v":105492017.27856095},{"$f":"IFERROR((INDEX(X$917:X$920,MATCH(INDEX($A$905:$A$913,MATCH($A115,X$905:X$913,0)),$A$937:$A$940,0))),MAX(0,MIN(X523,MAX(0,X$946-X$926+SUMPRODUCT(X$917:X$920*(X$905:X$908<=$A115))-SUMPRODUCT(OFFSET(X$498,1,0,X$1391+COUNTA($A$905:$A$913),1)*(OFFSET(X$295,1,0,X$1391+COUNTA($A$905:$A$913),1)<X320))))))","v":105492017.27856095},{"$f":"IFERROR((INDEX(Y$917:Y$920,MATCH(INDEX($A$905:$A$913,MATCH($A115,Y$905:Y$913,0)),$A$937:$A$940,0))),MAX(0,MIN(Y523,MAX(0,Y$946-Y$926+SUMPRODUCT(Y$917:Y$920*(Y$905:Y$908<=$A115))-SUMPRODUCT(OFFSET(Y$498,1,0,Y$1391+COUNTA($A$905:$A$913),1)*(OFFSET(Y$295,1,0,Y$1391+COUNTA($A$905:$A$913),1)<Y320))))))","v":105492017.27856095},{"$f":"IFERROR((INDEX(Z$917:Z$920,MATCH(INDEX($A$905:$A$913,MATCH($A115,Z$905:Z$913,0)),$A$937:$A$940,0))),MAX(0,MIN(Z523,MAX(0,Z$946-Z$926+SUMPRODUCT(Z$917:Z$920*(Z$905:Z$908<=$A115))-SUMPRODUCT(OFFSET(Z$498,1,0,Z$1391+COUNTA($A$905:$A$913),1)*(OFFSET(Z$295,1,0,Z$1391+COUNTA($A$905:$A$913),1)<Z320))))))","v":106920643.85062441},{"$f":"IFERROR((INDEX(AA$917:AA$920,MATCH(INDEX($A$905:$A$913,MATCH($A115,AA$905:AA$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AA523,MAX(0,AA$946-AA$926+SUMPRODUCT(AA$917:AA$920*(AA$905:AA$908<=$A115))-SUMPRODUCT(OFFSET(AA$498,1,0,AA$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AA$295,1,0,AA$1391+COUNTA($A$905:$A$913),1)<AA320))))))","v":107124733.36091918},{"$f":"IFERROR((INDEX(AB$917:AB$920,MATCH(INDEX($A$905:$A$913,MATCH($A115,AB$905:AB$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AB523,MAX(0,AB$946-AB$926+SUMPRODUCT(AB$917:AB$920*(AB$905:AB$908<=$A115))-SUMPRODUCT(OFFSET(AB$498,1,0,AB$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AB$295,1,0,AB$1391+COUNTA($A$905:$A$913),1)<AB320))))))","v":0},{"$f":"IFERROR((INDEX(AC$917:AC$920,MATCH(INDEX($A$905:$A$913,MATCH($A115,AC$905:AC$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AC523,MAX(0,AC$946-AC$926+SUMPRODUCT(AC$917:AC$920*(AC$905:AC$908<=$A115))-SUMPRODUCT(OFFSET(AC$498,1,0,AC$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AC$295,1,0,AC$1391+COUNTA($A$905:$A$913),1)<AC320))))))","v":0},{"$f":"IFERROR((INDEX(AD$917:AD$920,MATCH(INDEX($A$905:$A$913,MATCH($A115,AD$905:AD$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AD523,MAX(0,AD$946-AD$926+SUMPRODUCT(AD$917:AD$920*(AD$905:AD$908<=$A115))-SUMPRODUCT(OFFSET(AD$498,1,0,AD$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AD$295,1,0,AD$1391+COUNTA($A$905:$A$913),1)<AD320))))))","v":0},{"$f":"IFERROR((INDEX(AE$917:AE$920,MATCH(INDEX($A$905:$A$913,MATCH($A115,AE$905:AE$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AE523,MAX(0,AE$946-AE$926+SUMPRODUCT(AE$917:AE$920*(AE$905:AE$908<=$A115))-SUMPRODUCT(OFFSET(AE$498,1,0,AE$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AE$295,1,0,AE$1391+COUNTA($A$905:$A$913),1)<AE320))))))","v":0},{"$f":"IFERROR((INDEX(AF$917:AF$920,MATCH(INDEX($A$905:$A$913,MATCH($A115,AF$905:AF$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AF523,MAX(0,AF$946-AF$926+SUMPRODUCT(AF$917:AF$920*(AF$905:AF$908<=$A115))-SUMPRODUCT(OFFSET(AF$498,1,0,AF$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AF$295,1,0,AF$1391+COUNTA($A$905:$A$913),1)<AF320))))))","v":0}]
[26,{"$f":"IFERROR((INDEX(B$917:B$920,MATCH(INDEX($A$905:$A$913,MATCH($A116,B$905:B$913,0)),$A$937:$A$940,0))),MAX(0,MIN(B524,MAX(0,B$946-B$926+SUMPRODUCT(B$917:B$920*(B$905:B$908<=$A116))-SUMPRODUCT(OFFSET(B$498,1,0,B$1391+COUNTA($A$905:$A$913),1)*(OFFSET(B$295,1,0,B$1391+COUNTA($A$905:$A$913),1)<B321))))))","v":0},{"$f":"IFERROR((INDEX(C$917:C$920,MATCH(INDEX($A$905:$A$913,MATCH($A116,C$905:C$913,0)),$A$937:$A$940,0))),MAX(0,MIN(C524,MAX(0,C$946-C$926+SUMPRODUCT(C$917:C$920*(C$905:C$908<=$A116))-SUMPRODUCT(OFFSET(C$498,1,0,C$1391+COUNTA($A$905:$A$913),1)*(OFFSET(C$295,1,0,C$1391+COUNTA($A$905:$A$913),1)<C321))))))","v":0},{"$f":"IFERROR((INDEX(D$917:D$920,MATCH(INDEX($A$905:$A$913,MATCH($A116,D$905:D$913,0)),$A$937:$A$940,0))),MAX(0,MIN(D524,MAX(0,D$946-D$926+SUMPRODUCT(D$917:D$920*(D$905:D$908<=$A116))-SUMPRODUCT(OFFSET(D$498,1,0,D$1391+COUNTA($A$905:$A$913),1)*(OFFSET(D$295,1,0,D$1391+COUNTA($A$905:$A$913),1)<D321))))))","v":0},{"$f":"IFERROR((INDEX(E$917:E$920,MATCH(INDEX($A$905:$A$913,MATCH($A116,E$905:E$913,0)),$A$937:$A$940,0))),MAX(0,MIN(E524,MAX(0,E$946-E$926+SUMPRODUCT(E$917:E$920*(E$905:E$908<=$A116))-SUMPRODUCT(OFFSET(E$498,1,0,E$1391+COUNTA($A$905:$A$913),1)*(OFFSET(E$295,1,0,E$1391+COUNTA($A$905:$A$913),1)<E321))))))","v":0},{"$f":"IFERROR((INDEX(F$917:F$920,MATCH(INDEX($A$905:$A$913,MATCH($A116,F$905:F$913,0)),$A$937:$A$940,0))),MAX(0,MIN(F524,MAX(0,F$946-F$926+SUMPRODUCT(F$917:F$920*(F$905:F$908<=$A116))-SUMPRODUCT(OFFSET(F$498,1,0,F$1391+COUNTA($A$905:$A$913),1)*(OFFSET(F$295,1,0,F$1391+COUNTA($A$905:$A$913),1)<F321))))))","v":5920087.9030287266},{"$f":"IFERROR((INDEX(G$917:G$920,MATCH(INDEX($A$905:$A$913,MATCH($A116,G$905:G$913,0)),$A$937:$A$940,0))),MAX(0,MIN(G524,MAX(0,G$946-G$926+SUMPRODUCT(G$917:G$920*(G$905:G$908<=$A116))-SUMPRODUCT(OFFSET(G$498,1,0,G$1391+COUNTA($A$905:$A$913),1)*(OFFSET(G$295,1,0,G$1391+COUNTA($A$905:$A$913),1)<G321))))))","v":11852102.372043058},{"$f":"IFERROR((INDEX(H$917:H$920,MATCH(INDEX($A$905:$A$913,MATCH($A116,H$905:H$913,0)),$A$937:$A$940,0))),MAX(0,MIN(H524,MAX(0,H$946-H$926+SUMPRODUCT(H$917:H$920*(H$905:H$908<=$A116))-SUMPRODUCT(OFFSET(H$498,1,0,H$1391+COUNTA($A$905:$A$913),1)*(OFFSET(H$295,1,0,H$1391+COUNTA($A$905:$A$913),1)<H321))))))","v":0},{"$f":"IFERROR((INDEX(I$917:I$920,MATCH(INDEX($A$905:$A$913,MATCH($A116,I$905:I$913,0)),$A$937:$A$940,0))),MAX(0,MIN(I524,MAX(0,I$946-I$926+SUMPRODUCT(I$917:I$920*(I$905:I$908<=$A116))-SUMPRODUCT(OFFSET(I$498,1,0,I$1391+COUNTA($A$905:$A$913),1)*(OFFSET(I$295,1,0,I$1391+COUNTA($A$905:$A$913),1)<I321))))))","v":0},{"$f":"IFERROR((INDEX(J$917:J$920,MATCH(INDEX($A$905:$A$913,MATCH($A116,J$905:J$913,0)),$A$937:$A$940,0))),MAX(0,MIN(J524,MAX(0,J$946-J$926+SUMPRODUCT(J$917:J$920*(J$905:J$908<=$A116))-SUMPRODUCT(OFFSET(J$498,1,0,J$1391+COUNTA($A$905:$A$913),1)*(OFFSET(J$295,1,0,J$1391+COUNTA($A$905:$A$913),1)<J321))))))","v":0},{"$f":"IFERROR((INDEX(K$917:K$920,MATCH(INDEX($A$905:$A$913,MATCH($A116,K$905:K$913,0)),$A$937:$A$940,0))),MAX(0,MIN(K524,MAX(0,K$946-K$926+SUMPRODUCT(K$917:K$920*(K$905:K$908<=$A116))-SUMPRODUCT(OFFSET(K$498,1,0,K$1391+COUNTA($A$905:$A$913),1)*(OFFSET(K$295,1,0,K$1391+COUNTA($A$905:$A$913),1)<K321))))))","v":0},{"$f":"IFERROR((INDEX(L$917:L$920,MATCH(INDEX($A$905:$A$913,MATCH($A116,L$905:L$913,0)),$A$937:$A$940,0))),MAX(0,MIN(L524,MAX(0,L$946-L$926+SUMPRODUCT(L$917:L$920*(L$905:L$908<=$A116))-SUMPRODUCT(OFFSET(L$498,1,0,L$1391+COUNTA($A$905:$A$913),1)*(OFFSET(L$295,1,0,L$1391+COUNTA($A$905:$A$913),1)<L321))))))","v":0},{"$f":"IFERROR((INDEX(M$917:M$920,MATCH(INDEX($A$905:$A$913,MATCH($A116,M$905:M$913,0)),$A$937:$A$940,0))),MAX(0,MIN(M524,MAX(0,M$946-M$926+SUMPRODUCT(M$917:M$920*(M$905:M$908<=$A116))-SUMPRODUCT(OFFSET(M$498,1,0,M$1391+COUNTA($A$905:$A$913),1)*(OFFSET(M$295,1,0,M$1391+COUNTA($A$905:$A$913),1)<M321))))))","v":0},{"$f":"IFERROR((INDEX(N$917:N$920,MATCH(INDEX($A$905:$A$913,MATCH($A116,N$905:N$913,0)),$A$937:$A$940,0))),MAX(0,MIN(N524,MAX(0,N$946-N$926+SUMPRODUCT(N$917:N$920*(N$905:N$908<=$A116))-SUMPRODUCT(OFFSET(N$498,1,0,N$1391+COUNTA($A$905:$A$913),1)*(OFFSET(N$295,1,0,N$1391+COUNTA($A$905:$A$913),1)<N321))))))","v":0},{"$f":"IFERROR((INDEX(O$917:O$920,MATCH(INDEX($A$905:$A$913,MATCH($A116,O$905:O$913,0)),$A$937:$A$940,0))),MAX(0,MIN(O524,MAX(0,O$946-O$926+SUMPRODUCT(O$917:O$920*(O$905:O$908<=$A116))-SUMPRODUCT(OFFSET(O$498,1,0,O$1391+COUNTA($A$905:$A$913),1)*(OFFSET(O$295,1,0,O$1391+COUNTA($A$905:$A$913),1)<O321))))))","v":0},{"$f":"IFERROR((INDEX(P$917:P$920,MATCH(INDEX($A$905:$A$913,MATCH($A116,P$905:P$913,0)),$A$937:$A$940,0))),MAX(0,MIN(P524,MAX(0,P$946-P$926+SUMPRODUCT(P$917:P$920*(P$905:P$908<=$A116))-SUMPRODUCT(OFFSET(P$498,1,0,P$1391+COUNTA($A$905:$A$913),1)*(OFFSET(P$295,1,0,P$1391+COUNTA($A$905:$A$913),1)<P321))))))","v":0},{"$f":"IFERROR((INDEX(Q$917:Q$920,MATCH(INDEX($A$905:$A$913,MATCH($A116,Q$905:Q$913,0)),$A$937:$A$940,0))),MAX(0,MIN(Q524,MAX(0,Q$946-Q$926+SUMPRODUCT(Q$917:Q$920*(Q$905:Q$908<=$A116))-SUMPRODUCT(OFFSET(Q$498,1,0,Q$1391+COUNTA($A$905:$A$913),1)*(OFFSET(Q$295,1,0,Q$1391+COUNTA($A$905:$A$913),1)<Q321))))))","v":0},{"$f":"IFERROR((INDEX(R$917:R$920,MATCH(INDEX($A$905:$A$913,MATCH($A116,R$905:R$913,0)),$A$937:$A$940,0))),MAX(0,MIN(R524,MAX(0,R$946-R$926+SUMPRODUCT(R$917:R$920*(R$905:R$908<=$A116))-SUMPRODUCT(OFFSET(R$498,1,0,R$1391+COUNTA($A$905:$A$913),1)*(OFFSET(R$295,1,0,R$1391+COUNTA($A$905:$A$913),1)<R321))))))","v":0},{"$f":"IFERROR((INDEX(S$917:S$920,MATCH(INDEX($A$905:$A$913,MATCH($A116,S$905:S$913,0)),$A$937:$A$940,0))),MAX(0,MIN(S524,MAX(0,S$946-S$926+SUMPRODUCT(S$917:S$920*(S$905:S$908<=$A116))-SUMPRODUCT(OFFSET(S$498,1,0,S$1391+COUNTA($A$905:$A$913),1)*(OFFSET(S$295,1,0,S$1391+COUNTA($A$905:$A$913),1)<S321))))))","v":0},{"$f":"IFERROR((INDEX(T$917:T$920,MATCH(INDEX($A$905:$A$913,MATCH($A116,T$905:T$913,0)),$A$937:$A$940,0))),MAX(0,MIN(T524,MAX(0,T$946-T$926+SUMPRODUCT(T$917:T$920*(T$905:T$908<=$A116))-SUMPRODUCT(OFFSET(T$498,1,0,T$1391+COUNTA($A$905:$A$913),1)*(OFFSET(T$295,1,0,T$1391+COUNTA($A$905:$A$913),1)<T321))))))","v":0},{"$f":"IFERROR((INDEX(U$917:U$920,MATCH(INDEX($A$905:$A$913,MATCH($A116,U$905:U$913,0)),$A$937:$A$940,0))),MAX(0,MIN(U524,MAX(0,U$946-U$926+SUMPRODUCT(U$917:U$920*(U$905:U$908<=$A116))-SUMPRODUCT(OFFSET(U$498,1,0,U$1391+COUNTA($A$905:$A$913),1)*(OFFSET(U$295,1,0,U$1391+COUNTA($A$905:$A$913),1)<U321))))))","v":49268010.917815983},{"$f":"IFERROR((INDEX(V$917:V$920,MATCH(INDEX($A$905:$A$913,MATCH($A116,V$905:V$913,0)),$A$937:$A$940,0))),MAX(0,MIN(V524,MAX(0,V$946-V$926+SUMPRODUCT(V$917:V$920*(V$905:V$908<=$A116))-SUMPRODUCT(OFFSET(V$498,1,0,V$1391+COUNTA($A$905:$A$913),1)*(OFFSET(V$295,1,0,V$1391+COUNTA($A$905:$A$913),1)<V321))))))","v":50522634.589403749},{"$f":"IFERROR((INDEX(W$917:W$920,MATCH(INDEX($A$905:$A$913,MATCH($A116,W$905:W$913,0)),$A$937:$A$940,0))),MAX(0,MIN(W524,MAX(0,W$946-W$926+SUMPRODUCT(W$917:W$920*(W$905:W$908<=$A116))-SUMPRODUCT(OFFSET(W$498,1,0,W$1391+COUNTA($A$905:$A$913),1)*(OFFSET(W$295,1,0,W$1391+COUNTA($A$905:$A$913),1)<W321))))))","v":56336563.499088764},{"$f":"IFERROR((INDEX(X$917:X$920,MATCH(INDEX($A$905:$A$913,MATCH($A116,X$905:X$913,0)),$A$937:$A$940,0))),MAX(0,MIN(X524,MAX(0,X$946-X$926+SUMPRODUCT(X$917:X$920*(X$905:X$908<=$A116))-SUMPRODUCT(OFFSET(X$498,1,0,X$1391+COUNTA($A$905:$A$913),1)*(OFFSET(X$295,1,0,X$1391+COUNTA($A$905:$A$913),1)<X321))))))","v":65168519.474114954},{"$f":"IFERROR((INDEX(Y$917:Y$920,MATCH(INDEX($A$905:$A$913,MATCH($A116,Y$905:Y$913,0)),$A$937:$A$940,0))),MAX(0,MIN(Y524,MAX(0,Y$946-Y$926+SUMPRODUCT(Y$917:Y$920*(Y$905:Y$908<=$A116))-SUMPRODUCT(OFFSET(Y$498,1,0,Y$1391+COUNTA($A$905:$A$913),1)*(OFFSET(Y$295,1,0,Y$1391+COUNTA($A$905:$A$913),1)<Y321))))))","v":69257753.021118924},{"$f":"IFERROR((INDEX(Z$917:Z$920,MATCH(INDEX($A$905:$A$913,MATCH($A116,Z$905:Z$913,0)),$A$937:$A$940,0))),MAX(0,MIN(Z524,MAX(0,Z$946-Z$926+SUMPRODUCT(Z$917:Z$920*(Z$905:Z$908<=$A116))-SUMPRODUCT(OFFSET(Z$498,1,0,Z$1391+COUNTA($A$905:$A$913),1)*(OFFSET(Z$295,1,0,Z$1391+COUNTA($A$905:$A$913),1)<Z321))))))","v":0},{"$f":"IFERROR((INDEX(AA$917:AA$920,MATCH(INDEX($A$905:$A$913,MATCH($A116,AA$905:AA$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AA524,MAX(0,AA$946-AA$926+SUMPRODUCT(AA$917:AA$920*(AA$905:AA$908<=$A116))-SUMPRODUCT(OFFSET(AA$498,1,0,AA$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AA$295,1,0,AA$1391+COUNTA($A$905:$A$913),1)<AA321))))))","v":0},{"$f":"IFERROR((INDEX(AB$917:AB$920,MATCH(INDEX($A$905:$A$913,MATCH($A116,AB$905:AB$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AB524,MAX(0,AB$946-AB$926+SUMPRODUCT(AB$917:AB$920*(AB$905:AB$908<=$A116))-SUMPRODUCT(OFFSET(AB$498,1,0,AB$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AB$295,1,0,AB$1391+COUNTA($A$905:$A$913),1)<AB321))))))","v":0},{"$f":"IFERROR((INDEX(AC$917:AC$920,MATCH(INDEX($A$905:$A$913,MATCH($A116,AC$905:AC$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AC524,MAX(0,AC$946-AC$926+SUMPRODUCT(AC$917:AC$920*(AC$905:AC$908<=$A116))-SUMPRODUCT(OFFSET(AC$498,1,0,AC$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AC$295,1,0,AC$1391+COUNTA($A$905:$A$913),1)<AC321))))))","v":0},{"$f":"IFERROR((INDEX(AD$917:AD$920,MATCH(INDEX($A$905:$A$913,MATCH($A116,AD$905:AD$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AD524,MAX(0,AD$946-AD$926+SUMPRODUCT(AD$917:AD$920*(AD$905:AD$908<=$A116))-SUMPRODUCT(OFFSET(AD$498,1,0,AD$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AD$295,1,0,AD$1391+COUNTA($A$905:$A$913),1)<AD321))))))","v":0},{"$f":"IFERROR((INDEX(AE$917:AE$920,MATCH(INDEX($A$905:$A$913,MATCH($A116,AE$905:AE$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AE524,MAX(0,AE$946-AE$926+SUMPRODUCT(AE$917:AE$920*(AE$905:AE$908<=$A116))-SUMPRODUCT(OFFSET(AE$498,1,0,AE$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AE$295,1,0,AE$1391+COUNTA($A$905:$A$913),1)<AE321))))))","v":0},{"$f":"IFERROR((INDEX(AF$917:AF$920,MATCH(INDEX($A$905:$A$913,MATCH($A116,AF$905:AF$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AF524,MAX(0,AF$946-AF$926+SUMPRODUCT(AF$917:AF$920*(AF$905:AF$908<=$A116))-SUMPRODUCT(OFFSET(AF$498,1,0,AF$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AF$295,1,0,AF$1391+COUNTA($A$905:$A$913),1)<AF321))))))","v":0}]
[27,{"$f":"IFERROR((INDEX(B$917:B$920,MATCH(INDEX($A$905:$A$913,MATCH($A117,B$905:B$913,0)),$A$937:$A$940,0))),MAX(0,MIN(B525,MAX(0,B$946-B$926+SUMPRODUCT(B$917:B$920*(B$905:B$908<=$A117))-SUMPRODUCT(OFFSET(B$498,1,0,B$1391+COUNTA($A$905:$A$913),1)*(OFFSET(B$295,1,0,B$1391+COUNTA($A$905:$A$913),1)<B322))))))","v":0},{"$f":"IFERROR((INDEX(C$917:C$920,MATCH(INDEX($A$905:$A$913,MATCH($A117,C$905:C$913,0)),$A$937:$A$940,0))),MAX(0,MIN(C525,MAX(0,C$946-C$926+SUMPRODUCT(C$917:C$920*(C$905:C$908<=$A117))-SUMPRODUCT(OFFSET(C$498,1,0,C$1391+COUNTA($A$905:$A$913),1)*(OFFSET(C$295,1,0,C$1391+COUNTA($A$905:$A$913),1)<C322))))))","v":0},{"$f":"IFERROR((INDEX(D$917:D$920,MATCH(INDEX($A$905:$A$913,MATCH($A117,D$905:D$913,0)),$A$937:$A$940,0))),MAX(0,MIN(D525,MAX(0,D$946-D$926+SUMPRODUCT(D$917:D$920*(D$905:D$908<=$A117))-SUMPRODUCT(OFFSET(D$498,1,0,D$1391+COUNTA($A$905:$A$913),1)*(OFFSET(D$295,1,0,D$1391+COUNTA($A$905:$A$913),1)<D322))))))","v":0},{"$f":"IFERROR((INDEX(E$917:E$920,MATCH(INDEX($A$905:$A$913,MATCH($A117,E$905:E$913,0)),$A$937:$A$940,0))),MAX(0,MIN(E525,MAX(0,E$946-E$926+SUMPRODUCT(E$917:E$920*(E$905:E$908<=$A117))-SUMPRODUCT(OFFSET(E$498,1,0,E$1391+COUNTA($A$905:$A$913),1)*(OFFSET(E$295,1,0,E$1391+COUNTA($A$905:$A$913),1)<E322))))))","v":0},{"$f":"IFERROR((INDEX(F$917:F$920,MATCH(INDEX($A$905:$A$913,MATCH($A117,F$905:F$913,0)),$A$937:$A$940,0))),MAX(0,MIN(F525,MAX(0,F$946-F$926+SUMPRODUCT(F$917:F$920*(F$905:F$908<=$A117))-SUMPRODUCT(OFFSET(F$498,1,0,F$1391+COUNTA($A$905:$A$913),1)*(OFFSET(F$295,1,0,F$1391+COUNTA($A$905:$A$913),1)<F322))))))","v":0},{"$f":"IFERROR((INDEX(G$917:G$920,MATCH(INDEX($A$905:$A$913,MATCH($A117,G$905:G$913,0)),$A$937:$A$940,0))),MAX(0,MIN(G525,MAX(0,G$946-G$926+SUMPRODUCT(G$917:G$920*(G$905:G$908<=$A117))-SUMPRODUCT(OFFSET(G$498,1,0,G$1391+COUNTA($A$905:$A$913),1)*(OFFSET(G$295,1,0,G$1391+COUNTA($A$905:$A$913),1)<G322))))))","v":2786043.731497407},{"$f":"IFERROR((INDEX(H$917:H$920,MATCH(INDEX($A$905:$A$913,MATCH($A117,H$905:H$913,0)),$A$937:$A$940,0))),MAX(0,MIN(H525,MAX(0,H$946-H$926+SUMPRODUCT(H$917:H$920*(H$905:H$908<=$A117))-SUMPRODUCT(OFFSET(H$498,1,0,H$1391+COUNTA($A$905:$A$913),1)*(OFFSET(H$295,1,0,H$1391+COUNTA($A$905:$A$913),1)<H322))))))","v":5655471.8618446589},{"$f":"IFERROR((INDEX(I$917:I$920,MATCH(INDEX($A$905:$A$913,MATCH($A117,I$905:I$913,0)),$A$937:$A$940,0))),MAX(0,MIN(I525,MAX(0,I$946-I$926+SUMPRODUCT(I$917:I$920*(I$905:I$908<=$A117))-SUMPRODUCT(OFFSET(I$498,1,0,I$1391+COUNTA($A$905:$A$913),1)*(OFFSET(I$295,1,0,I$1391+COUNTA($A$905:$A$913),1)<I322))))))","v":399513.3115658462},{"$f":"IFERROR((INDEX(J$917:J$920,MATCH(INDEX($A$905:$A$913,MATCH($A117,J$905:J$913,0)),$A$937:$A$940,0))),MAX(0,MIN(J525,MAX(0,J$946-J$926+SUMPRODUCT(J$917:J$920*(J$905:J$908<=$A117))-SUMPRODUCT(OFFSET(J$498,1,0,J$1391+COUNTA($A$905:$A$913),1)*(OFFSET(J$295,1,0,J$1391+COUNTA($A$905:$A$913),1)<J322))))))","v":398899.75998277962},{"$f":"IFERROR((INDEX(K$917:K$920,MATCH(INDEX($A$905:$A$913,MATCH($A117,K$905:K$913,0)),$A$937:$A$940,0))),MAX(0,MIN(K525,MAX(0,K$946-K$926+SUMPRODUCT(K$917:K$920*(K$905:K$908<=$A117))-SUMPRODUCT(OFFSET(K$498,1,0,K$1391+COUNTA($A$905:$A$913),1)*(OFFSET(K$295,1,0,K$1391+COUNTA($A$905:$A$913),1)<K322))))))","v":398286.20839989185},{"$f":"IFERROR((INDEX(L$917:L$920,MATCH(INDEX($A$905:$A$913,MATCH($A117,L$905:L$913,0)),$A$937:$A$940,0))),MAX(0,MIN(L525,MAX(0,L$946-L$926+SUMPRODUCT(L$917:L$920*(L$905:L$908<=$A117))-SUMPRODUCT(OFFSET(L$498,1,0,L$1391+COUNTA($A$905:$A$913),1)*(OFFSET(L$295,1,0,L$1391+COUNTA($A$905:$A$913),1)<L322))))))","v":0},{"$f":"IFERROR((INDEX(M$917:M$920,MATCH(INDEX($A$905:$A$913,MATCH($A117,M$905:M$913,0)),$A$937:$A$940,0))),MAX(0,MIN(M525,MAX(0,M$946-M$926+SUMPRODUCT(M$917:M$920*(M$905:M$908<=$A117))-SUMPRODUCT(OFFSET(M$498,1,0,M$1391+COUNTA($A$905:$A$913),1)*(OFFSET(M$295,1,0,M$1391+COUNTA($A$905:$A$913),1)<M322))))))","v":601529.50887955725},{"$f":"IFERROR((INDEX(N$917:N$920,MATCH(INDEX($A$905:$A$913,MATCH($A117,N$905:N$913,0)),$A$937:$A$940,0))),MAX(0,MIN(N525,MAX(0,N$946-N$926+SUMPRODUCT(N$917:N$920*(N$905:N$908<=$A117))-SUMPRODUCT(OFFSET(N$498,1,0,N$1391+COUNTA($A$905:$A$913),1)*(OFFSET(N$295,1,0,N$1391+COUNTA($A$905:$A$913),1)<N322))))))","v":155920.43003880978},{"$f":"IFERROR((INDEX(O$917:O$920,MATCH(INDEX($A$905:$A$913,MATCH($A117,O$905:O$913,0)),$A$937:$A$940,0))),MAX(0,MIN(O525,MAX(0,O$946-O$926+SUMPRODUCT(O$917:O$920*(O$905:O$908<=$A117))-SUMPRODUCT(OFFSET(O$498,1,0,O$1391+COUNTA($A$905:$A$913),1)*(OFFSET(O$295,1,0,O$1391+COUNTA($A$905:$A$913),1)<O322))))))","v":155687.77180673182},{"$f":"IFERROR((INDEX(P$917:P$920,MATCH(INDEX($A$905:$A$913,MATCH($A117,P$905:P$913,0)),$A$937:$A$940,0))),MAX(0,MIN(P525,MAX(0,P$946-P$926+SUMPRODUCT(P$917:P$920*(P$905:P$908<=$A117))-SUMPRODUCT(OFFSET(P$498,1,0,P$1391+COUNTA($A$905:$A$913),1)*(OFFSET(P$295,1,0,P$1391+COUNTA($A$905:$A$913),1)<P322))))))","v":155455.11357438564},{"$f":"IFERROR((INDEX(Q$917:Q$920,MATCH(INDEX($A$905:$A$913,MATCH($A117,Q$905:Q$913,0)),$A$937:$A$940,0))),MAX(0,MIN(Q525,MAX(0,Q$946-Q$926+SUMPRODUCT(Q$917:Q$920*(Q$905:Q$908<=$A117))-SUMPRODUCT(OFFSET(Q$498,1,0,Q$1391+COUNTA($A$905:$A$913),1)*(OFFSET(Q$295,1,0,Q$1391+COUNTA($A$905:$A$913),1)<Q322))))))","v":0},{"$f":"IFERROR((INDEX(R$917:R$920,MATCH(INDEX($A$905:$A$913,MATCH($A117,R$905:R$913,0)),$A$937:$A$940,0))),MAX(0,MIN(R525,MAX(0,R$946-R$926+SUMPRODUCT(R$917:R$920*(R$905:R$908<=$A117))-SUMPRODUCT(OFFSET(R$498,1,0,R$1391+COUNTA($A$905:$A$913),1)*(OFFSET(R$295,1,0,R$1391+COUNTA($A$905:$A$913),1)<R322))))))","v":0},{"$f":"IFERROR((INDEX(S$917:S$920,MATCH(INDEX($A$905:$A$913,MATCH($A117,S$905:S$913,0)),$A$937:$A$940,0))),MAX(0,MIN(S525,MAX(0,S$946-S$926+SUMPRODUCT(S$917:S$920*(S$905:S$908<=$A117))-SUMPRODUCT(OFFSET(S$498,1,0,S$1391+COUNTA($A$905:$A$913),1)*(OFFSET(S$295,1,0,S$1391+COUNTA($A$905:$A$913),1)<S322))))))","v":0},{"$f":"IFERROR((INDEX(T$917:T$920,MATCH(INDEX($A$905:$A$913,MATCH($A117,T$905:T$913,0)),$A$937:$A$940,0))),MAX(0,MIN(T525,MAX(0,T$946-T$926+SUMPRODUCT(T$917:T$920*(T$905:T$908<=$A117))-SUMPRODUCT(OFFSET(T$498,1,0,T$1391+COUNTA($A$905:$A$913),1)*(OFFSET(T$295,1,0,T$1391+COUNTA($A$905:$A$913),1)<T322))))))","v":0},{"$f":"IFERROR((INDEX(U$917:U$920,MATCH(INDEX($A$905:$A$913,MATCH($A117,U$905:U$913,0)),$A$937:$A$940,0))),MAX(0,MIN(U525,MAX(0,U$946-U$926+SUMPRODUCT(U$917:U$920*(U$905:U$908<=$A117))-SUMPRODUCT(OFFSET(U$498,1,0,U$1391+COUNTA($A$905:$A$913),1)*(OFFSET(U$295,1,0,U$1391+COUNTA($A$905:$A$913),1)<U322))))))","v":0},{"$f":"IFERROR((INDEX(V$917:V$920,MATCH(INDEX($A$905:$A$913,MATCH($A117,V$905:V$913,0)),$A$937:$A$940,0))),MAX(0,MIN(V525,MAX(0,V$946-V$926+SUMPRODUCT(V$917:V$920*(V$905:V$908<=$A117))-SUMPRODUCT(OFFSET(V$498,1,0,V$1391+COUNTA($A$905:$A$913),1)*(OFFSET(V$295,1,0,V$1391+COUNTA($A$905:$A$913),1)<V322))))))","v":0},{"$f":"IFERROR((INDEX(W$917:W$920,MATCH(INDEX($A$905:$A$913,MATCH($A117,W$905:W$913,0)),$A$937:$A$940,0))),MAX(0,MIN(W525,MAX(0,W$946-W$926+SUMPRODUCT(W$917:W$920*(W$905:W$908<=$A117))-SUMPRODUCT(OFFSET(W$498,1,0,W$1391+COUNTA($A$905:$A$913),1)*(OFFSET(W$295,1,0,W$1391+COUNTA($A$905:$A$913),1)<W322))))))","v":0},{"$f":"IFERROR((INDEX(X$917:X$920,MATCH(INDEX($A$905:$A$913,MATCH($A117,X$905:X$913,0)),$A$937:$A$940,0))),MAX(0,MIN(X525,MAX(0,X$946-X$926+SUMPRODUCT(X$917:X$920*(X$905:X$908<=$A117))-SUMPRODUCT(OFFSET(X$498,1,0,X$1391+COUNTA($A$905:$A$913),1)*(OFFSET(X$295,1,0,X$1391+COUNTA($A$905:$A$913),1)<X322))))))","v":0},{"$f":"IFERROR((INDEX(Y$917:Y$920,MATCH(INDEX($A$905:$A$913,MATCH($A117,Y$905:Y$913,0)),$A$937:$A$940,0))),MAX(0,MIN(Y525,MAX(0,Y$946-Y$926+SUMPRODUCT(Y$917:Y$920*(Y$905:Y$908<=$A117))-SUMPRODUCT(OFFSET(Y$498,1,0,Y$1391+COUNTA($A$905:$A$913),1)*(OFFSET(Y$295,1,0,Y$1391+COUNTA($A$905:$A$913),1)<Y322))))))","v":0},{"$f":"IFERROR((INDEX(Z$917:Z$920,MATCH(INDEX($A$905:$A$913,MATCH($A117,Z$905:Z$913,0)),$A$937:$A$940,0))),MAX(0,MIN(Z525,MAX(0,Z$946-Z$926+SUMPRODUCT(Z$917:Z$920*(Z$905:Z$908<=$A117))-SUMPRODUCT(OFFSET(Z$498,1,0,Z$1391+COUNTA($A$905:$A$913),1)*(OFFSET(Z$295,1,0,Z$1391+COUNTA($A$905:$A$913),1)<Z322))))))","v":0},{"$f":"IFERROR((INDEX(AA$917:AA$920,MATCH(INDEX($A$905:$A$913,MATCH($A117,AA$905:AA$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AA525,MAX(0,AA$946-AA$926+SUMPRODUCT(AA$917:AA$920*(AA$905:AA$908<=$A117))-SUMPRODUCT(OFFSET(AA$498,1,0,AA$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AA$295,1,0,AA$1391+COUNTA($A$905:$A$913),1)<AA322))))))","v":0},{"$f":"IFERROR((INDEX(AB$917:AB$920,MATCH(INDEX($A$905:$A$913,MATCH($A117,AB$905:AB$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AB525,MAX(0,AB$946-AB$926+SUMPRODUCT(AB$917:AB$920*(AB$905:AB$908<=$A117))-SUMPRODUCT(OFFSET(AB$498,1,0,AB$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AB$295,1,0,AB$1391+COUNTA($A$905:$A$913),1)<AB322))))))","v":152663.21478764713},{"$f":"IFERROR((INDEX(AC$917:AC$920,MATCH(INDEX($A$905:$A$913,MATCH($A117,AC$905:AC$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AC525,MAX(0,AC$946-AC$926+SUMPRODUCT(AC$917:AC$920*(AC$905:AC$908<=$A117))-SUMPRODUCT(OFFSET(AC$498,1,0,AC$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AC$295,1,0,AC$1391+COUNTA($A$905:$A$913),1)<AC322))))))","v":203856.85206252337},{"$f":"IFERROR((INDEX(AD$917:AD$920,MATCH(INDEX($A$905:$A$913,MATCH($A117,AD$905:AD$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AD525,MAX(0,AD$946-AD$926+SUMPRODUCT(AD$917:AD$920*(AD$905:AD$908<=$A117))-SUMPRODUCT(OFFSET(AD$498,1,0,AD$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AD$295,1,0,AD$1391+COUNTA($A$905:$A$913),1)<AD322))))))","v":152197.8983232975},{"$f":"IFERROR((INDEX(AE$917:AE$920,MATCH(INDEX($A$905:$A$913,MATCH($A117,AE$905:AE$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AE525,MAX(0,AE$946-AE$926+SUMPRODUCT(AE$917:AE$920*(AE$905:AE$908<=$A117))-SUMPRODUCT(OFFSET(AE$498,1,0,AE$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AE$295,1,0,AE$1391+COUNTA($A$905:$A$913),1)<AE322))))))","v":150628.61442101002},{"$f":"IFERROR((INDEX(AF$917:AF$920,MATCH(INDEX($A$905:$A$913,MATCH($A117,AF$905:AF$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AF525,MAX(0,AF$946-AF$926+SUMPRODUCT(AF$917:AF$920*(AF$905:AF$908<=$A117))-SUMPRODUCT(OFFSET(AF$498,1,0,AF$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AF$295,1,0,AF$1391+COUNTA($A$905:$A$913),1)<AF322))))))","v":0}]
[28,{"$f":"IFERROR((INDEX(B$917:B$920,MATCH(INDEX($A$905:$A$913,MATCH($A118,B$905:B$913,0)),$A$937:$A$940,0))),MAX(0,MIN(B526,MAX(0,B$946-B$926+SUMPRODUCT(B$917:B$920*(B$905:B$908<=$A118))-SUMPRODUCT(OFFSET(B$498,1,0,B$1391+COUNTA($A$905:$A$913),1)*(OFFSET(B$295,1,0,B$1391+COUNTA($A$905:$A$913),1)<B323))))))","v":0},{"$f":"IFERROR((INDEX(C$917:C$920,MATCH(INDEX($A$905:$A$913,MATCH($A118,C$905:C$913,0)),$A$937:$A$940,0))),MAX(0,MIN(C526,MAX(0,C$946-C$926+SUMPRODUCT(C$917:C$920*(C$905:C$908<=$A118))-SUMPRODUCT(OFFSET(C$498,1,0,C$1391+COUNTA($A$905:$A$913),1)*(OFFSET(C$295,1,0,C$1391+COUNTA($A$905:$A$913),1)<C323))))))","v":0},{"$f":"IFERROR((INDEX(D$917:D$920,MATCH(INDEX($A$905:$A$913,MATCH($A118,D$905:D$913,0)),$A$937:$A$940,0))),MAX(0,MIN(D526,MAX(0,D$946-D$926+SUMPRODUCT(D$917:D$920*(D$905:D$908<=$A118))-SUMPRODUCT(OFFSET(D$498,1,0,D$1391+COUNTA($A$905:$A$913),1)*(OFFSET(D$295,1,0,D$1391+COUNTA($A$905:$A$913),1)<D323))))))","v":0},{"$f":"IFERROR((INDEX(E$917:E$920,MATCH(INDEX($A$905:$A$913,MATCH($A118,E$905:E$913,0)),$A$937:$A$940,0))),MAX(0,MIN(E526,MAX(0,E$946-E$926+SUMPRODUCT(E$917:E$920*(E$905:E$908<=$A118))-SUMPRODUCT(OFFSET(E$498,1,0,E$1391+COUNTA($A$905:$A$913),1)*(OFFSET(E$295,1,0,E$1391+COUNTA($A$905:$A$913),1)<E323))))))","v":0},{"$f":"IFERROR((INDEX(F$917:F$920,MATCH(INDEX($A$905:$A$913,MATCH($A118,F$905:F$913,0)),$A$937:$A$940,0))),MAX(0,MIN(F526,MAX(0,F$946-F$926+SUMPRODUCT(F$917:F$920*(F$905:F$908<=$A118))-SUMPRODUCT(OFFSET(F$498,1,0,F$1391+COUNTA($A$905:$A$913),1)*(OFFSET(F$295,1,0,F$1391+COUNTA($A$905:$A$913),1)<F323))))))","v":0},{"$f":"IFERROR((INDEX(G$917:G$920,MATCH(INDEX($A$905:$A$913,MATCH($A118,G$905:G$913,0)),$A$937:$A$940,0))),MAX(0,MIN(G526,MAX(0,G$946-G$926+SUMPRODUCT(G$917:G$920*(G$905:G$908<=$A118))-SUMPRODUCT(OFFSET(G$498,1,0,G$1391+COUNTA($A$905:$A$913),1)*(OFFSET(G$295,1,0,G$1391+COUNTA($A$905:$A$913),1)<G323))))))","v":0},{"$f":"IFERROR((INDEX(H$917:H$920,MATCH(INDEX($A$905:$A$913,MATCH($A118,H$905:H$913,0)),$A$937:$A$940,0))),MAX(0,MIN(H526,MAX(0,H$946-H$926+SUMPRODUCT(H$917:H$920*(H$905:H$908<=$A118))-SUMPRODUCT(OFFSET(H$498,1,0,H$1391+COUNTA($A$905:$A$913),1)*(OFFSET(H$295,1,0,H$1391+COUNTA($A$905:$A$913),1)<H323))))))","v":28277.083109004499},{"$f":"IFERROR((INDEX(I$917:I$920,MATCH(INDEX($A$905:$A$913,MATCH($A118,I$905:I$913,0)),$A$937:$A$940,0))),MAX(0,MIN(I526,MAX(0,I$946-I$926+SUMPRODUCT(I$917:I$920*(I$905:I$908<=$A118))-SUMPRODUCT(OFFSET(I$498,1,0,I$1391+COUNTA($A$905:$A$913),1)*(OFFSET(I$295,1,0,I$1391+COUNTA($A$905:$A$913),1)<I323))))))","v":17203.204578199002},{"$f":"IFERROR((INDEX(J$917:J$920,MATCH(INDEX($A$905:$A$913,MATCH($A118,J$905:J$913,0)),$A$937:$A$940,0))),MAX(0,MIN(J526,MAX(0,J$946-J$926+SUMPRODUCT(J$917:J$920*(J$905:J$908<=$A118))-SUMPRODUCT(OFFSET(J$498,1,0,J$1391+COUNTA($A$905:$A$913),1)*(OFFSET(J$295,1,0,J$1391+COUNTA($A$905:$A$913),1)<J323))))))","v":29042.725819904997},{"$f":"IFERROR((INDEX(K$917:K$920,MATCH(INDEX($A$905:$A$913,MATCH($A118,K$905:K$913,0)),$A$937:$A$940,0))),MAX(0,MIN(K526,MAX(0,K$946-K$926+SUMPRODUCT(K$917:K$920*(K$905:K$908<=$A118))-SUMPRODUCT(OFFSET(K$498,1,0,K$1391+COUNTA($A$905:$A$913),1)*(OFFSET(K$295,1,0,K$1391+COUNTA($A$905:$A$913),1)<K323))))))","v":17664.665033175301},{"$f":"IFERROR((INDEX(L$917:L$920,MATCH(INDEX($A$905:$A$913,MATCH($A118,L$905:L$913,0)),$A$937:$A$940,0))),MAX(0,MIN(L526,MAX(0,L$946-L$926+SUMPRODUCT(L$917:L$920*(L$905:L$908<=$A118))-SUMPRODUCT(OFFSET(L$498,1,0,L$1391+COUNTA($A$905:$A$913),1)*(OFFSET(L$295,1,0,L$1391+COUNTA($A$905:$A$913),1)<L323))))))","v":0},{"$f":"IFERROR((INDEX(M$917:M$920,MATCH(INDEX($A$905:$A$913,MATCH($A118,M$905:M$913,0)),$A$937:$A$940,0))),MAX(0,MIN(M526,MAX(0,M$946-M$926+SUMPRODUCT(M$917:M$920*(M$905:M$908<=$A118))-SUMPRODUCT(OFFSET(M$498,1,0,M$1391+COUNTA($A$905:$A$913),1)*(OFFSET(M$295,1,0,M$1391+COUNTA($A$905:$A$913),1)<M323))))))","v":17982.673720379098},{"$f":"IFERROR((INDEX(N$917:N$920,MATCH(INDEX($A$905:$A$913,MATCH($A118,N$905:N$913,0)),$A$937:$A$940,0))),MAX(0,MIN(N526,MAX(0,N$946-N$926+SUMPRODUCT(N$917:N$920*(N$905:N$908<=$A118))-SUMPRODUCT(OFFSET(N$498,1,0,N$1391+COUNTA($A$905:$A$913),1)*(OFFSET(N$295,1,0,N$1391+COUNTA($A$905:$A$913),1)<N323))))))","v":18069.9521800947},{"$f":"IFERROR((INDEX(O$917:O$920,MATCH(INDEX($A$905:$A$913,MATCH($A118,O$905:O$913,0)),$A$937:$A$940,0))),MAX(0,MIN(O526,MAX(0,O$946-O$926+SUMPRODUCT(O$917:O$920*(O$905:O$908<=$A118))-SUMPRODUCT(OFFSET(O$498,1,0,O$1391+COUNTA($A$905:$A$913),1)*(OFFSET(O$295,1,0,O$1391+COUNTA($A$905:$A$913),1)<O323))))))","v":0},{"$f":"IFERROR((INDEX(P$917:P$920,MATCH(INDEX($A$905:$A$913,MATCH($A118,P$905:P$913,0)),$A$937:$A$940,0))),MAX(0,MIN(P526,MAX(0,P$946-P$926+SUMPRODUCT(P$917:P$920*(P$905:P$908<=$A118))-SUMPRODUCT(OFFSET(P$498,1,0,P$1391+COUNTA($A$905:$A$913),1)*(OFFSET(P$295,1,0,P$1391+COUNTA($A$905:$A$913),1)<P323))))))","v":0},{"$f":"IFERROR((INDEX(Q$917:Q$920,MATCH(INDEX($A$905:$A$913,MATCH($A118,Q$905:Q$913,0)),$A$937:$A$940,0))),MAX(0,MIN(Q526,MAX(0,Q$946-Q$926+SUMPRODUCT(Q$917:Q$920*(Q$905:Q$908<=$A118))-SUMPRODUCT(OFFSET(Q$498,1,0,Q$1391+COUNTA($A$905:$A$913),1)*(OFFSET(Q$295,1,0,Q$1391+COUNTA($A$905:$A$913),1)<Q323))))))","v":0},{"$f":"IFERROR((INDEX(R$917:R$920,MATCH(INDEX($A$905:$A$913,MATCH($A118,R$905:R$913,0)),$A$937:$A$940,0))),MAX(0,MIN(R526,MAX(0,R$946-R$926+SUMPRODUCT(R$917:R$920*(R$905:R$908<=$A118))-SUMPRODUCT(OFFSET(R$498,1,0,R$1391+COUNTA($A$905:$A$913),1)*(OFFSET(R$295,1,0,R$1391+COUNTA($A$905:$A$913),1)<R323))))))","v":0},{"$f":"IFERROR((INDEX(S$917:S$920,MATCH(INDEX($A$905:$A$913,MATCH($A118,S$905:S$913,0)),$A$937:$A$940,0))),MAX(0,MIN(S526,MAX(0,S$946-S$926+SUMPRODUCT(S$917:S$920*(S$905:S$908<=$A118))-SUMPRODUCT(OFFSET(S$498,1,0,S$1391+COUNTA($A$905:$A$913),1)*(OFFSET(S$295,1,0,S$1391+COUNTA($A$905:$A$913),1)<S323))))))","v":0},{"$f":"IFERROR((INDEX(T$917:T$920,MATCH(INDEX($A$905:$A$913,MATCH($A118,T$905:T$913,0)),$A$937:$A$940,0))),MAX(0,MIN(T526,MAX(0,T$946-T$926+SUMPRODUCT(T$917:T$920*(T$905:T$908<=$A118))-SUMPRODUCT(OFFSET(T$498,1,0,T$1391+COUNTA($A$905:$A$913),1)*(OFFSET(T$295,1,0,T$1391+COUNTA($A$905:$A$913),1)<T323))))))","v":0},{"$f":"IFERROR((INDEX(U$917:U$920,MATCH(INDEX($A$905:$A$913,MATCH($A118,U$905:U$913,0)),$A$937:$A$940,0))),MAX(0,MIN(U526,MAX(0,U$946-U$926+SUMPRODUCT(U$917:U$920*(U$905:U$908<=$A118))-SUMPRODUCT(OFFSET(U$498,1,0,U$1391+COUNTA($A$905:$A$913),1)*(OFFSET(U$295,1,0,U$1391+COUNTA($A$905:$A$913),1)<U323))))))","v":0},{"$f":"IFERROR((INDEX(V$917:V$920,MATCH(INDEX($A$905:$A$913,MATCH($A118,V$905:V$913,0)),$A$937:$A$940,0))),MAX(0,MIN(V526,MAX(0,V$946-V$926+SUMPRODUCT(V$917:V$920*(V$905:V$908<=$A118))-SUMPRODUCT(OFFSET(V$498,1,0,V$1391+COUNTA($A$905:$A$913),1)*(OFFSET(V$295,1,0,V$1391+COUNTA($A$905:$A$913),1)<V323))))))","v":0},{"$f":"IFERROR((INDEX(W$917:W$920,MATCH(INDEX($A$905:$A$913,MATCH($A118,W$905:W$913,0)),$A$937:$A$940,0))),MAX(0,MIN(W526,MAX(0,W$946-W$926+SUMPRODUCT(W$917:W$920*(W$905:W$908<=$A118))-SUMPRODUCT(OFFSET(W$498,1,0,W$1391+COUNTA($A$905:$A$913),1)*(OFFSET(W$295,1,0,W$1391+COUNTA($A$905:$A$913),1)<W323))))))","v":0},{"$f":"IFERROR((INDEX(X$917:X$920,MATCH(INDEX($A$905:$A$913,MATCH($A118,X$905:X$913,0)),$A$937:$A$940,0))),MAX(0,MIN(X526,MAX(0,X$946-X$926+SUMPRODUCT(X$917:X$920*(X$905:X$908<=$A118))-SUMPRODUCT(OFFSET(X$498,1,0,X$1391+COUNTA($A$905:$A$913),1)*(OFFSET(X$295,1,0,X$1391+COUNTA($A$905:$A$913),1)<X323))))))","v":0},{"$f":"IFERROR((INDEX(Y$917:Y$920,MATCH(INDEX($A$905:$A$913,MATCH($A118,Y$905:Y$913,0)),$A$937:$A$940,0))),MAX(0,MIN(Y526,MAX(0,Y$946-Y$926+SUMPRODUCT(Y$917:Y$920*(Y$905:Y$908<=$A118))-SUMPRODUCT(OFFSET(Y$498,1,0,Y$1391+COUNTA($A$905:$A$913),1)*(OFFSET(Y$295,1,0,Y$1391+COUNTA($A$905:$A$913),1)<Y323))))))","v":0},{"$f":"IFERROR((INDEX(Z$917:Z$920,MATCH(INDEX($A$905:$A$913,MATCH($A118,Z$905:Z$913,0)),$A$937:$A$940,0))),MAX(0,MIN(Z526,MAX(0,Z$946-Z$926+SUMPRODUCT(Z$917:Z$920*(Z$905:Z$908<=$A118))-SUMPRODUCT(OFFSET(Z$498,1,0,Z$1391+COUNTA($A$905:$A$913),1)*(OFFSET(Z$295,1,0,Z$1391+COUNTA($A$905:$A$913),1)<Z323))))))","v":153128.53125211596},{"$f":"IFERROR((INDEX(AA$917:AA$920,MATCH(INDEX($A$905:$A$913,MATCH($A118,AA$905:AA$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AA526,MAX(0,AA$946-AA$926+SUMPRODUCT(AA$917:AA$920*(AA$905:AA$908<=$A118))-SUMPRODUCT(OFFSET(AA$498,1,0,AA$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AA$295,1,0,AA$1391+COUNTA($A$905:$A$913),1)<AA323))))))","v":152895.87301999331},{"$f":"IFERROR((INDEX(AB$917:AB$920,MATCH(INDEX($A$905:$A$913,MATCH($A118,AB$905:AB$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AB526,MAX(0,AB$946-AB$926+SUMPRODUCT(AB$917:AB$920*(AB$905:AB$908<=$A118))-SUMPRODUCT(OFFSET(AB$498,1,0,AB$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AB$295,1,0,AB$1391+COUNTA($A$905:$A$913),1)<AB323))))))","v":107328822.87121405},{"$f":"IFERROR((INDEX(AC$917:AC$920,MATCH(INDEX($A$905:$A$913,MATCH($A118,AC$905:AC$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AC526,MAX(0,AC$946-AC$926+SUMPRODUCT(AC$917:AC$920*(AC$905:AC$908<=$A118))-SUMPRODUCT(OFFSET(AC$498,1,0,AC$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AC$295,1,0,AC$1391+COUNTA($A$905:$A$913),1)<AC323))))))","v":107481486.08600169},{"$f":"IFERROR((INDEX(AD$917:AD$920,MATCH(INDEX($A$905:$A$913,MATCH($A118,AD$905:AD$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AD526,MAX(0,AD$946-AD$926+SUMPRODUCT(AD$917:AD$920*(AD$905:AD$908<=$A118))-SUMPRODUCT(OFFSET(AD$498,1,0,AD$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AD$295,1,0,AD$1391+COUNTA($A$905:$A$913),1)<AD323))))))","v":107737001.89180355},{"$f":"IFERROR((INDEX(AE$917:AE$920,MATCH(INDEX($A$905:$A$913,MATCH($A118,AE$905:AE$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AE526,MAX(0,AE$946-AE$926+SUMPRODUCT(AE$917:AE$920*(AE$905:AE$908<=$A118))-SUMPRODUCT(OFFSET(AE$498,1,0,AE$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AE$295,1,0,AE$1391+COUNTA($A$905:$A$913),1)<AE323))))))","v":0},{"$f":"IFERROR((INDEX(AF$917:AF$920,MATCH(INDEX($A$905:$A$913,MATCH($A118,AF$905:AF$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AF526,MAX(0,AF$946-AF$926+SUMPRODUCT(AF$917:AF$920*(AF$905:AF$908<=$A118))-SUMPRODUCT(OFFSET(AF$498,1,0,AF$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AF$295,1,0,AF$1391+COUNTA($A$905:$A$913),1)<AF323))))))","v":0}]
[29,{"$f":"IFERROR((INDEX(B$917:B$920,MATCH(INDEX($A$905:$A$913,MATCH($A119,B$905:B$913,0)),$A$937:$A$940,0))),MAX(0,MIN(B527,MAX(0,B$946-B$926+SUMPRODUCT(B$917:B$920*(B$905:B$908<=$A119))-SUMPRODUCT(OFFSET(B$498,1,0,B$1391+COUNTA($A$905:$A$913),1)*(OFFSET(B$295,1,0,B$1391+COUNTA($A$905:$A$913),1)<B324))))))","v":0},{"$f":"IFERROR((INDEX(C$917:C$920,MATCH(INDEX($A$905:$A$913,MATCH($A119,C$905:C$913,0)),$A$937:$A$940,0))),MAX(0,MIN(C527,MAX(0,C$946-C$926+SUMPRODUCT(C$917:C$920*(C$905:C$908<=$A119))-SUMPRODUCT(OFFSET(C$498,1,0,C$1391+COUNTA($A$905:$A$913),1)*(OFFSET(C$295,1,0,C$1391+COUNTA($A$905:$A$913),1)<C324))))))","v":0},{"$f":"IFERROR((INDEX(D$917:D$920,MATCH(INDEX($A$905:$A$913,MATCH($A119,D$905:D$913,0)),$A$937:$A$940,0))),MAX(0,MIN(D527,MAX(0,D$946-D$926+SUMPRODUCT(D$917:D$920*(D$905:D$908<=$A119))-SUMPRODUCT(OFFSET(D$498,1,0,D$1391+COUNTA($A$905:$A$913),1)*(OFFSET(D$295,1,0,D$1391+COUNTA($A$905:$A$913),1)<D324))))))","v":0},{"$f":"IFERROR((INDEX(E$917:E$920,MATCH(INDEX($A$905:$A$913,MATCH($A119,E$905:E$913,0)),$A$937:$A$940,0))),MAX(0,MIN(E527,MAX(0,E$946-E$926+SUMPRODUCT(E$917:E$920*(E$905:E$908<=$A119))-SUMPRODUCT(OFFSET(E$498,1,0,E$1391+COUNTA($A$905:$A$913),1)*(OFFSET(E$295,1,0,E$1391+COUNTA($A$905:$A$913),1)<E324))))))","v":0},{"$f":"IFERROR((INDEX(F$917:F$920,MATCH(INDEX($A$905:$A$913,MATCH($A119,F$905:F$913,0)),$A$937:$A$940,0))),MAX(0,MIN(F527,MAX(0,F$946-F$926+SUMPRODUCT(F$917:F$920*(F$905:F$908<=$A119))-SUMPRODUCT(OFFSET(F$498,1,0,F$1391+COUNTA($A$905:$A$913),1)*(OFFSET(F$295,1,0,F$1391+COUNTA($A$905:$A$913),1)<F324))))))","v":0},{"$f":"IFERROR((INDEX(G$917:G$920,MATCH(INDEX($A$905:$A$913,MATCH($A119,G$905:G$913,0)),$A$937:$A$940,0))),MAX(0,MIN(G527,MAX(0,G$946-G$926+SUMPRODUCT(G$917:G$920*(G$905:G$908<=$A119))-SUMPRODUCT(OFFSET(G$498,1,0,G$1391+COUNTA($A$905:$A$913),1)*(OFFSET(G$295,1,0,G$1391+COUNTA($A$905:$A$913),1)<G324))))))","v":0},{"$f":"IFERROR((INDEX(H$917:H$920,MATCH(INDEX($A$905:$A$913,MATCH($A119,H$905:H$913,0)),$A$937:$A$940,0))),MAX(0,MIN(H527,MAX(0,H$946-H$926+SUMPRODUCT(H$917:H$920*(H$905:H$908<=$A119))-SUMPRODUCT(OFFSET(H$498,1,0,H$1391+COUNTA($A$905:$A$913),1)*(OFFSET(H$295,1,0,H$1391+COUNTA($A$905:$A$913),1)<H324))))))","v":16972.4743507108},{"$f":"IFERROR((INDEX(I$917:I$920,MATCH(INDEX($A$905:$A$913,MATCH($A119,I$905:I$913,0)),$A$937:$A$940,0))),MAX(0,MIN(I527,MAX(0,I$946-I$926+SUMPRODUCT(I$917:I$920*(I$905:I$908<=$A119))-SUMPRODUCT(OFFSET(I$498,1,0,I$1391+COUNTA($A$905:$A$913),1)*(OFFSET(I$295,1,0,I$1391+COUNTA($A$905:$A$913),1)<I324))))))","v":28659.904464454801},{"$f":"IFERROR((INDEX(J$917:J$920,MATCH(INDEX($A$905:$A$913,MATCH($A119,J$905:J$913,0)),$A$937:$A$940,0))),MAX(0,MIN(J527,MAX(0,J$946-J$926+SUMPRODUCT(J$917:J$920*(J$905:J$908<=$A119))-SUMPRODUCT(OFFSET(J$498,1,0,J$1391+COUNTA($A$905:$A$913),1)*(OFFSET(J$295,1,0,J$1391+COUNTA($A$905:$A$913),1)<J324))))))","v":17433.934805687099},{"$f":"IFERROR((INDEX(K$917:K$920,MATCH(INDEX($A$905:$A$913,MATCH($A119,K$905:K$913,0)),$A$937:$A$940,0))),MAX(0,MIN(K527,MAX(0,K$946-K$926+SUMPRODUCT(K$917:K$920*(K$905:K$908<=$A119))-SUMPRODUCT(OFFSET(K$498,1,0,K$1391+COUNTA($A$905:$A$913),1)*(OFFSET(K$295,1,0,K$1391+COUNTA($A$905:$A$913),1)<K324))))))","v":29425.547175355201},{"$f":"IFERROR((INDEX(L$917:L$920,MATCH(INDEX($A$905:$A$913,MATCH($A119,L$905:L$913,0)),$A$937:$A$940,0))),MAX(0,MIN(L527,MAX(0,L$946-L$926+SUMPRODUCT(L$917:L$920*(L$905:L$908<=$A119))-SUMPRODUCT(OFFSET(L$498,1,0,L$1391+COUNTA($A$905:$A$913),1)*(OFFSET(L$295,1,0,L$1391+COUNTA($A$905:$A$913),1)<L324))))))","v":0},{"$f":"IFERROR((INDEX(M$917:M$920,MATCH(INDEX($A$905:$A$913,MATCH($A119,M$905:M$913,0)),$A$937:$A$940,0))),MAX(0,MIN(M527,MAX(0,M$946-M$926+SUMPRODUCT(M$917:M$920*(M$905:M$908<=$A119))-SUMPRODUCT(OFFSET(M$498,1,0,M$1391+COUNTA($A$905:$A$913),1)*(OFFSET(M$295,1,0,M$1391+COUNTA($A$905:$A$913),1)<M324))))))","v":29953.748303317199},{"$f":"IFERROR((INDEX(N$917:N$920,MATCH(INDEX($A$905:$A$913,MATCH($A119,N$905:N$913,0)),$A$937:$A$940,0))),MAX(0,MIN(N527,MAX(0,N$946-N$926+SUMPRODUCT(N$917:N$920*(N$905:N$908<=$A119))-SUMPRODUCT(OFFSET(N$498,1,0,N$1391+COUNTA($A$905:$A$913),1)*(OFFSET(N$295,1,0,N$1391+COUNTA($A$905:$A$913),1)<N324))))))","v":30099.1280758291},{"$f":"IFERROR((INDEX(O$917:O$920,MATCH(INDEX($A$905:$A$913,MATCH($A119,O$905:O$913,0)),$A$937:$A$940,0))),MAX(0,MIN(O527,MAX(0,O$946-O$926+SUMPRODUCT(O$917:O$920*(O$905:O$908<=$A119))-SUMPRODUCT(OFFSET(O$498,1,0,O$1391+COUNTA($A$905:$A$913),1)*(OFFSET(O$295,1,0,O$1391+COUNTA($A$905:$A$913),1)<O324))))))","v":18157.230639810401},{"$f":"IFERROR((INDEX(P$917:P$920,MATCH(INDEX($A$905:$A$913,MATCH($A119,P$905:P$913,0)),$A$937:$A$940,0))),MAX(0,MIN(P527,MAX(0,P$946-P$926+SUMPRODUCT(P$917:P$920*(P$905:P$908<=$A119))-SUMPRODUCT(OFFSET(P$498,1,0,P$1391+COUNTA($A$905:$A$913),1)*(OFFSET(P$295,1,0,P$1391+COUNTA($A$905:$A$913),1)<P324))))))","v":18244.509099526},{"$f":"IFERROR((INDEX(Q$917:Q$920,MATCH(INDEX($A$905:$A$913,MATCH($A119,Q$905:Q$913,0)),$A$937:$A$940,0))),MAX(0,MIN(Q527,MAX(0,Q$946-Q$926+SUMPRODUCT(Q$917:Q$920*(Q$905:Q$908<=$A119))-SUMPRODUCT(OFFSET(Q$498,1,0,Q$1391+COUNTA($A$905:$A$913),1)*(OFFSET(Q$295,1,0,Q$1391+COUNTA($A$905:$A$913),1)<Q324))))))","v":155222.45534224808},{"$f":"IFERROR((INDEX(R$917:R$920,MATCH(INDEX($A$905:$A$913,MATCH($A119,R$905:R$913,0)),$A$937:$A$940,0))),MAX(0,MIN(R527,MAX(0,R$946-R$926+SUMPRODUCT(R$917:R$920*(R$905:R$908<=$A119))-SUMPRODUCT(OFFSET(R$498,1,0,R$1391+COUNTA($A$905:$A$913),1)*(OFFSET(R$295,1,0,R$1391+COUNTA($A$905:$A$913),1)<R324))))))","v":154989.79710991681},{"$f":"IFERROR((INDEX(S$917:S$920,MATCH(INDEX($A$905:$A$913,MATCH($A119,S$905:S$913,0)),$A$937:$A$940,0))),MAX(0,MIN(S527,MAX(0,S$946-S$926+SUMPRODUCT(S$917:S$920*(S$905:S$908<=$A119))-SUMPRODUCT(OFFSET(S$498,1,0,S$1391+COUNTA($A$905:$A$913),1)*(OFFSET(S$295,1,0,S$1391+COUNTA($A$905:$A$913),1)<S324))))))","v":0},{"$f":"IFERROR((INDEX(T$917:T$920,MATCH(INDEX($A$905:$A$913,MATCH($A119,T$905:T$913,0)),$A$937:$A$940,0))),MAX(0,MIN(T527,MAX(0,T$946-T$926+SUMPRODUCT(T$917:T$920*(T$905:T$908<=$A119))-SUMPRODUCT(OFFSET(T$498,1,0,T$1391+COUNTA($A$905:$A$913),1)*(OFFSET(T$295,1,0,T$1391+COUNTA($A$905:$A$913),1)<T324))))))","v":0},{"$f":"IFERROR((INDEX(U$917:U$920,MATCH(INDEX($A$905:$A$913,MATCH($A119,U$905:U$913,0)),$A$937:$A$940,0))),MAX(0,MIN(U527,MAX(0,U$946-U$926+SUMPRODUCT(U$917:U$920*(U$905:U$908<=$A119))-SUMPRODUCT(OFFSET(U$498,1,0,U$1391+COUNTA($A$905:$A$913),1)*(OFFSET(U$295,1,0,U$1391+COUNTA($A$905:$A$913),1)<U324))))))","v":0},{"$f":"IFERROR((INDEX(V$917:V$920,MATCH(INDEX($A$905:$A$913,MATCH($A119,V$905:V$913,0)),$A$937:$A$940,0))),MAX(0,MIN(V527,MAX(0,V$946-V$926+SUMPRODUCT(V$917:V$920*(V$905:V$908<=$A119))-SUMPRODUCT(OFFSET(V$498,1,0,V$1391+COUNTA($A$905:$A$913),1)*(OFFSET(V$295,1,0,V$1391+COUNTA($A$905:$A$913),1)<V324))))))","v":0},{"$f":"IFERROR((INDEX(W$917:W$920,MATCH(INDEX($A$905:$A$913,MATCH($A119,W$905:W$913,0)),$A$937:$A$940,0))),MAX(0,MIN(W527,MAX(0,W$946-W$926+SUMPRODUCT(W$917:W$920*(W$905:W$908<=$A119))-SUMPRODUCT(OFFSET(W$498,1,0,W$1391+COUNTA($A$905:$A$913),1)*(OFFSET(W$295,1,0,W$1391+COUNTA($A$905:$A$913),1)<W324))))))","v":0},{"$f":"IFERROR((INDEX(X$917:X$920,MATCH(INDEX($A$905:$A$913,MATCH($A119,X$905:X$913,0)),$A$937:$A$940,0))),MAX(0,MIN(X527,MAX(0,X$946-X$926+SUMPRODUCT(X$917:X$920*(X$905:X$908<=$A119))-SUMPRODUCT(OFFSET(X$498,1,0,X$1391+COUNTA($A$905:$A$913),1)*(OFFSET(X$295,1,0,X$1391+COUNTA($A$905:$A$913),1)<X324))))))","v":0},{"$f":"IFERROR((INDEX(Y$917:Y$920,MATCH(INDEX($A$905:$A$913,MATCH($A119,Y$905:Y$913,0)),$A$937:$A$940,0))),MAX(0,MIN(Y527,MAX(0,Y$946-Y$926+SUMPRODUCT(Y$917:Y$920*(Y$905:Y$908<=$A119))-SUMPRODUCT(OFFSET(Y$498,1,0,Y$1391+COUNTA($A$905:$A$913),1)*(OFFSET(Y$295,1,0,Y$1391+COUNTA($A$905:$A$913),1)<Y324))))))","v":1377898.2512530386},{"$f":"IFERROR((INDEX(Z$917:Z$920,MATCH(INDEX($A$905:$A$913,MATCH($A119,Z$905:Z$913,0)),$A$937:$A$940,0))),MAX(0,MIN(Z527,MAX(0,Z$946-Z$926+SUMPRODUCT(Z$917:Z$920*(Z$905:Z$908<=$A119))-SUMPRODUCT(OFFSET(Z$498,1,0,Z$1391+COUNTA($A$905:$A$913),1)*(OFFSET(Z$295,1,0,Z$1391+COUNTA($A$905:$A$913),1)<Z324))))))","v":72822490.308970615},{"$f":"IFERROR((INDEX(AA$917:AA$920,MATCH(INDEX($A$905:$A$913,MATCH($A119,AA$905:AA$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AA527,MAX(0,AA$946-AA$926+SUMPRODUCT(AA$917:AA$920*(AA$905:AA$908<=$A119))-SUMPRODUCT(OFFSET(AA$498,1,0,AA$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AA$295,1,0,AA$1391+COUNTA($A$905:$A$913),1)<AA324))))))","v":76387227.596822336},{"$f":"IFERROR((INDEX(AB$917:AB$920,MATCH(INDEX($A$905:$A$913,MATCH($A119,AB$905:AB$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AB527,MAX(0,AB$946-AB$926+SUMPRODUCT(AB$917:AB$920*(AB$905:AB$908<=$A119))-SUMPRODUCT(OFFSET(AB$498,1,0,AB$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AB$295,1,0,AB$1391+COUNTA($A$905:$A$913),1)<AB324))))))","v":52988993.742914528},{"$f":"IFERROR((INDEX(AC$917:AC$920,MATCH(INDEX($A$905:$A$913,MATCH($A119,AC$905:AC$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AC527,MAX(0,AC$946-AC$926+SUMPRODUCT(AC$917:AC$920*(AC$905:AC$908<=$A119))-SUMPRODUCT(OFFSET(AC$498,1,0,AC$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AC$295,1,0,AC$1391+COUNTA($A$905:$A$913),1)<AC324))))))","v":32279.824663506901},{"$f":"IFERROR((INDEX(AD$917:AD$920,MATCH(INDEX($A$905:$A$913,MATCH($A119,AD$905:AD$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AD527,MAX(0,AD$946-AD$926+SUMPRODUCT(AD$917:AD$920*(AD$905:AD$908<=$A119))-SUMPRODUCT(OFFSET(AD$498,1,0,AD$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AD$295,1,0,AD$1391+COUNTA($A$905:$A$913),1)<AD324))))))","v":19466.407535545},{"$f":"IFERROR((INDEX(AE$917:AE$920,MATCH(INDEX($A$905:$A$913,MATCH($A119,AE$905:AE$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AE527,MAX(0,AE$946-AE$926+SUMPRODUCT(AE$917:AE$920*(AE$905:AE$908<=$A119))-SUMPRODUCT(OFFSET(AE$498,1,0,AE$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AE$295,1,0,AE$1391+COUNTA($A$905:$A$913),1)<AE324))))))","v":0},{"$f":"IFERROR((INDEX(AF$917:AF$920,MATCH(INDEX($A$905:$A$913,MATCH($A119,AF$905:AF$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AF527,MAX(0,AF$946-AF$926+SUMPRODUCT(AF$917:AF$920*(AF$905:AF$908<=$A119))-SUMPRODUCT(OFFSET(AF$498,1,0,AF$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AF$295,1,0,AF$1391+COUNTA($A$905:$A$913),1)<AF324))))))","v":0}]
[30,{"$f":"IFERROR((INDEX(B$917:B$920,MATCH(INDEX($A$905:$A$913,MATCH($A120,B$905:B$913,0)),$A$937:$A$940,0))),MAX(0,MIN(B528,MAX(0,B$946-B$926+SUMPRODUCT(B$917:B$920*(B$905:B$908<=$A120))-SUMPRODUCT(OFFSET(B$498,1,0,B$1391+COUNTA($A$905:$A$913),1)*(OFFSET(B$295,1,0,B$1391+COUNTA($A$905:$A$913),1)<B325))))))","v":0},{"$f":"IFERROR((INDEX(C$917:C$920,MATCH(INDEX($A$905:$A$913,MATCH($A120,C$905:C$913,0)),$A$937:$A$940,0))),MAX(0,MIN(C528,MAX(0,C$946-C$926+SUMPRODUCT(C$917:C$920*(C$905:C$908<=$A120))-SUMPRODUCT(OFFSET(C$498,1,0,C$1391+COUNTA($A$905:$A$913),1)*(OFFSET(C$295,1,0,C$1391+COUNTA($A$905:$A$913),1)<C325))))))","v":0},{"$f":"IFERROR((INDEX(D$917:D$920,MATCH(INDEX($A$905:$A$913,MATCH($A120,D$905:D$913,0)),$A$937:$A$940,0))),MAX(0,MIN(D528,MAX(0,D$946-D$926+SUMPRODUCT(D$917:D$920*(D$905:D$908<=$A120))-SUMPRODUCT(OFFSET(D$498,1,0,D$1391+COUNTA($A$905:$A$913),1)*(OFFSET(D$295,1,0,D$1391+COUNTA($A$905:$A$913),1)<D325))))))","v":0},{"$f":"IFERROR((INDEX(E$917:E$920,MATCH(INDEX($A$905:$A$913,MATCH($A120,E$905:E$913,0)),$A$937:$A$940,0))),MAX(0,MIN(E528,MAX(0,E$946-E$926+SUMPRODUCT(E$917:E$920*(E$905:E$908<=$A120))-SUMPRODUCT(OFFSET(E$498,1,0,E$1391+COUNTA($A$905:$A$913),1)*(OFFSET(E$295,1,0,E$1391+COUNTA($A$905:$A$913),1)<E325))))))","v":0},{"$f":"IFERROR((INDEX(F$917:F$920,MATCH(INDEX($A$905:$A$913,MATCH($A120,F$905:F$913,0)),$A$937:$A$940,0))),MAX(0,MIN(F528,MAX(0,F$946-F$926+SUMPRODUCT(F$917:F$920*(F$905:F$908<=$A120))-SUMPRODUCT(OFFSET(F$498,1,0,F$1391+COUNTA($A$905:$A$913),1)*(OFFSET(F$295,1,0,F$1391+COUNTA($A$905:$A$913),1)<F325))))))","v":0},{"$f":"IFERROR((INDEX(G$917:G$920,MATCH(INDEX($A$905:$A$913,MATCH($A120,G$905:G$913,0)),$A$937:$A$940,0))),MAX(0,MIN(G528,MAX(0,G$946-G$926+SUMPRODUCT(G$917:G$920*(G$905:G$908<=$A120))-SUMPRODUCT(OFFSET(G$498,1,0,G$1391+COUNTA($A$905:$A$913),1)*(OFFSET(G$295,1,0,G$1391+COUNTA($A$905:$A$913),1)<G325))))))","v":0},{"$f":"IFERROR((INDEX(H$917:H$920,MATCH(INDEX($A$905:$A$913,MATCH($A120,H$905:H$913,0)),$A$937:$A$940,0))),MAX(0,MIN(H528,MAX(0,H$946-H$926+SUMPRODUCT(H$917:H$920*(H$905:H$908<=$A120))-SUMPRODUCT(OFFSET(H$498,1,0,H$1391+COUNTA($A$905:$A$913),1)*(OFFSET(H$295,1,0,H$1391+COUNTA($A$905:$A$913),1)<H325))))))","v":2582252.4631546736},{"$f":"IFERROR((INDEX(I$917:I$920,MATCH(INDEX($A$905:$A$913,MATCH($A120,I$905:I$913,0)),$A$937:$A$940,0))),MAX(0,MIN(I528,MAX(0,I$946-I$926+SUMPRODUCT(I$917:I$920*(I$905:I$908<=$A120))-SUMPRODUCT(OFFSET(I$498,1,0,I$1391+COUNTA($A$905:$A$913),1)*(OFFSET(I$295,1,0,I$1391+COUNTA($A$905:$A$913),1)<I325))))))","v":4664064.1027203798},{"$f":"IFERROR((INDEX(J$917:J$920,MATCH(INDEX($A$905:$A$913,MATCH($A120,J$905:J$913,0)),$A$937:$A$940,0))),MAX(0,MIN(J528,MAX(0,J$946-J$926+SUMPRODUCT(J$917:J$920*(J$905:J$908<=$A120))-SUMPRODUCT(OFFSET(J$498,1,0,J$1391+COUNTA($A$905:$A$913),1)*(OFFSET(J$295,1,0,J$1391+COUNTA($A$905:$A$913),1)<J325))))))","v":2112104.4246861935},{"$f":"IFERROR((INDEX(K$917:K$920,MATCH(INDEX($A$905:$A$913,MATCH($A120,K$905:K$913,0)),$A$937:$A$940,0))),MAX(0,MIN(K528,MAX(0,K$946-K$926+SUMPRODUCT(K$917:K$920*(K$905:K$908<=$A120))-SUMPRODUCT(OFFSET(K$498,1,0,K$1391+COUNTA($A$905:$A$913),1)*(OFFSET(K$295,1,0,K$1391+COUNTA($A$905:$A$913),1)<K325))))))","v":438543.61682593822},{"$f":"IFERROR((INDEX(L$917:L$920,MATCH(INDEX($A$905:$A$913,MATCH($A120,L$905:L$913,0)),$A$937:$A$940,0))),MAX(0,MIN(L528,MAX(0,L$946-L$926+SUMPRODUCT(L$917:L$920*(L$905:L$908<=$A120))-SUMPRODUCT(OFFSET(L$498,1,0,L$1391+COUNTA($A$905:$A$913),1)*(OFFSET(L$295,1,0,L$1391+COUNTA($A$905:$A$913),1)<L325))))))","v":0},{"$f":"IFERROR((INDEX(M$917:M$920,MATCH(INDEX($A$905:$A$913,MATCH($A120,M$905:M$913,0)),$A$937:$A$940,0))),MAX(0,MIN(M528,MAX(0,M$946-M$926+SUMPRODUCT(M$917:M$920*(M$905:M$908<=$A120))-SUMPRODUCT(OFFSET(M$498,1,0,M$1391+COUNTA($A$905:$A$913),1)*(OFFSET(M$295,1,0,M$1391+COUNTA($A$905:$A$913),1)<M325))))))","v":12748641.438523054},{"$f":"IFERROR((INDEX(N$917:N$920,MATCH(INDEX($A$905:$A$913,MATCH($A120,N$905:N$913,0)),$A$937:$A$940,0))),MAX(0,MIN(N528,MAX(0,N$946-N$926+SUMPRODUCT(N$917:N$920*(N$905:N$908<=$A120))-SUMPRODUCT(OFFSET(N$498,1,0,N$1391+COUNTA($A$905:$A$913),1)*(OFFSET(N$295,1,0,N$1391+COUNTA($A$905:$A$913),1)<N325))))))","v":0},{"$f":"IFERROR((INDEX(O$917:O$920,MATCH(INDEX($A$905:$A$913,MATCH($A120,O$905:O$913,0)),$A$937:$A$940,0))),MAX(0,MIN(O528,MAX(0,O$946-O$926+SUMPRODUCT(O$917:O$920*(O$905:O$908<=$A120))-SUMPRODUCT(OFFSET(O$498,1,0,O$1391+COUNTA($A$905:$A$913),1)*(OFFSET(O$295,1,0,O$1391+COUNTA($A$905:$A$913),1)<O325))))))","v":30244.507848340898},{"$f":"IFERROR((INDEX(P$917:P$920,MATCH(INDEX($A$905:$A$913,MATCH($A120,P$905:P$913,0)),$A$937:$A$940,0))),MAX(0,MIN(P528,MAX(0,P$946-P$926+SUMPRODUCT(P$917:P$920*(P$905:P$908<=$A120))-SUMPRODUCT(OFFSET(P$498,1,0,P$1391+COUNTA($A$905:$A$913),1)*(OFFSET(P$295,1,0,P$1391+COUNTA($A$905:$A$913),1)<P325))))))","v":30389.887620852802},{"$f":"IFERROR((INDEX(Q$917:Q$920,MATCH(INDEX($A$905:$A$913,MATCH($A120,Q$905:Q$913,0)),$A$937:$A$940,0))),MAX(0,MIN(Q528,MAX(0,Q$946-Q$926+SUMPRODUCT(Q$917:Q$920*(Q$905:Q$908<=$A120))-SUMPRODUCT(OFFSET(Q$498,1,0,Q$1391+COUNTA($A$905:$A$913),1)*(OFFSET(Q$295,1,0,Q$1391+COUNTA($A$905:$A$913),1)<Q325))))))","v":30535.2673933646},{"$f":"IFERROR((INDEX(R$917:R$920,MATCH(INDEX($A$905:$A$913,MATCH($A120,R$905:R$913,0)),$A$937:$A$940,0))),MAX(0,MIN(R528,MAX(0,R$946-R$926+SUMPRODUCT(R$917:R$920*(R$905:R$908<=$A120))-SUMPRODUCT(OFFSET(R$498,1,0,R$1391+COUNTA($A$905:$A$913),1)*(OFFSET(R$295,1,0,R$1391+COUNTA($A$905:$A$913),1)<R325))))))","v":18419.066018957299},{"$f":"IFERROR((INDEX(S$917:S$920,MATCH(INDEX($A$905:$A$913,MATCH($A120,S$905:S$913,0)),$A$937:$A$940,0))),MAX(0,MIN(S528,MAX(0,S$946-S$926+SUMPRODUCT(S$917:S$920*(S$905:S$908<=$A120))-SUMPRODUCT(OFFSET(S$498,1,0,S$1391+COUNTA($A$905:$A$913),1)*(OFFSET(S$295,1,0,S$1391+COUNTA($A$905:$A$913),1)<S325))))))","v":0},{"$f":"IFERROR((INDEX(T$917:T$920,MATCH(INDEX($A$905:$A$913,MATCH($A120,T$905:T$913,0)),$A$937:$A$940,0))),MAX(0,MIN(T528,MAX(0,T$946-T$926+SUMPRODUCT(T$917:T$920*(T$905:T$908<=$A120))-SUMPRODUCT(OFFSET(T$498,1,0,T$1391+COUNTA($A$905:$A$913),1)*(OFFSET(T$295,1,0,T$1391+COUNTA($A$905:$A$913),1)<T325))))))","v":0},{"$f":"IFERROR((INDEX(U$917:U$920,MATCH(INDEX($A$905:$A$913,MATCH($A120,U$905:U$913,0)),$A$937:$A$940,0))),MAX(0,MIN(U528,MAX(0,U$946-U$926+SUMPRODUCT(U$917:U$920*(U$905:U$908<=$A120))-SUMPRODUCT(OFFSET(U$498,1,0,U$1391+COUNTA($A$905:$A$913),1)*(OFFSET(U$295,1,0,U$1391+COUNTA($A$905:$A$913),1)<U325))))))","v":0},{"$f":"IFERROR((INDEX(V$917:V$920,MATCH(INDEX($A$905:$A$913,MATCH($A120,V$905:V$913,0)),$A$937:$A$940,0))),MAX(0,MIN(V528,MAX(0,V$946-V$926+SUMPRODUCT(V$917:V$920*(V$905:V$908<=$A120))-SUMPRODUCT(OFFSET(V$498,1,0,V$1391+COUNTA($A$905:$A$913),1)*(OFFSET(V$295,1,0,V$1391+COUNTA($A$905:$A$913),1)<V325))))))","v":0},{"$f":"IFERROR((INDEX(W$917:W$920,MATCH(INDEX($A$905:$A$913,MATCH($A120,W$905:W$913,0)),$A$937:$A$940,0))),MAX(0,MIN(W528,MAX(0,W$946-W$926+SUMPRODUCT(W$917:W$920*(W$905:W$908<=$A120))-SUMPRODUCT(OFFSET(W$498,1,0,W$1391+COUNTA($A$905:$A$913),1)*(OFFSET(W$295,1,0,W$1391+COUNTA($A$905:$A$913),1)<W325))))))","v":0},{"$f":"IFERROR((INDEX(X$917:X$920,MATCH(INDEX($A$905:$A$913,MATCH($A120,X$905:X$913,0)),$A$937:$A$940,0))),MAX(0,MIN(X528,MAX(0,X$946-X$926+SUMPRODUCT(X$917:X$920*(X$905:X$908<=$A120))-SUMPRODUCT(OFFSET(X$498,1,0,X$1391+COUNTA($A$905:$A$913),1)*(OFFSET(X$295,1,0,X$1391+COUNTA($A$905:$A$913),1)<X325))))))","v":0},{"$f":"IFERROR((INDEX(Y$917:Y$920,MATCH(INDEX($A$905:$A$913,MATCH($A120,Y$905:Y$913,0)),$A$937:$A$940,0))),MAX(0,MIN(Y528,MAX(0,Y$946-Y$926+SUMPRODUCT(Y$917:Y$920*(Y$905:Y$908<=$A120))-SUMPRODUCT(OFFSET(Y$498,1,0,Y$1391+COUNTA($A$905:$A$913),1)*(OFFSET(Y$295,1,0,Y$1391+COUNTA($A$905:$A$913),1)<Y325))))))","v":31698.3055734595},{"$f":"IFERROR((INDEX(Z$917:Z$920,MATCH(INDEX($A$905:$A$913,MATCH($A120,Z$905:Z$913,0)),$A$937:$A$940,0))),MAX(0,MIN(Z528,MAX(0,Z$946-Z$926+SUMPRODUCT(Z$917:Z$920*(Z$905:Z$908<=$A120))-SUMPRODUCT(OFFSET(Z$498,1,0,Z$1391+COUNTA($A$905:$A$913),1)*(OFFSET(Z$295,1,0,Z$1391+COUNTA($A$905:$A$913),1)<Z325))))))","v":31843.685345971298},{"$f":"IFERROR((INDEX(AA$917:AA$920,MATCH(INDEX($A$905:$A$913,MATCH($A120,AA$905:AA$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AA528,MAX(0,AA$946-AA$926+SUMPRODUCT(AA$917:AA$920*(AA$905:AA$908<=$A120))-SUMPRODUCT(OFFSET(AA$498,1,0,AA$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AA$295,1,0,AA$1391+COUNTA($A$905:$A$913),1)<AA325))))))","v":19204.572156398001},{"$f":"IFERROR((INDEX(AB$917:AB$920,MATCH(INDEX($A$905:$A$913,MATCH($A120,AB$905:AB$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AB528,MAX(0,AB$946-AB$926+SUMPRODUCT(AB$917:AB$920*(AB$905:AB$908<=$A120))-SUMPRODUCT(OFFSET(AB$498,1,0,AB$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AB$295,1,0,AB$1391+COUNTA($A$905:$A$913),1)<AB325))))))","v":0},{"$f":"IFERROR((INDEX(AC$917:AC$920,MATCH(INDEX($A$905:$A$913,MATCH($A120,AC$905:AC$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AC528,MAX(0,AC$946-AC$926+SUMPRODUCT(AC$917:AC$920*(AC$905:AC$908<=$A120))-SUMPRODUCT(OFFSET(AC$498,1,0,AC$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AC$295,1,0,AC$1391+COUNTA($A$905:$A$913),1)<AC325))))))","v":19379.1290758293},{"$f":"IFERROR((INDEX(AD$917:AD$920,MATCH(INDEX($A$905:$A$913,MATCH($A120,AD$905:AD$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AD528,MAX(0,AD$946-AD$926+SUMPRODUCT(AD$917:AD$920*(AD$905:AD$908<=$A120))-SUMPRODUCT(OFFSET(AD$498,1,0,AD$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AD$295,1,0,AD$1391+COUNTA($A$905:$A$913),1)<AD325))))))","v":32425.204436018703},{"$f":"IFERROR((INDEX(AE$917:AE$920,MATCH(INDEX($A$905:$A$913,MATCH($A120,AE$905:AE$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AE528,MAX(0,AE$946-AE$926+SUMPRODUCT(AE$917:AE$920*(AE$905:AE$908<=$A120))-SUMPRODUCT(OFFSET(AE$498,1,0,AE$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AE$295,1,0,AE$1391+COUNTA($A$905:$A$913),1)<AE325))))))","v":107941091.4020984},{"$f":"IFERROR((INDEX(AF$917:AF$920,MATCH(INDEX($A$905:$A$913,MATCH($A120,AF$905:AF$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AF528,MAX(0,AF$946-AF$926+SUMPRODUCT(AF$917:AF$920*(AF$905:AF$908<=$A120))-SUMPRODUCT(OFFSET(AF$498,1,0,AF$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AF$295,1,0,AF$1391+COUNTA($A$905:$A$913),1)<AF325))))))","v":108091720.01651941}]
[31,{"$f":"IFERROR((INDEX(B$917:B$920,MATCH(INDEX($A$905:$A$913,MATCH($A121,B$905:B$913,0)),$A$937:$A$940,0))),MAX(0,MIN(B529,MAX(0,B$946-B$926+SUMPRODUCT(B$917:B$920*(B$905:B$908<=$A121))-SUMPRODUCT(OFFSET(B$498,1,0,B$1391+COUNTA($A$905:$A$913),1)*(OFFSET(B$295,1,0,B$1391+COUNTA($A$905:$A$913),1)<B326))))))","v":0},{"$f":"IFERROR((INDEX(C$917:C$920,MATCH(INDEX($A$905:$A$913,MATCH($A121,C$905:C$913,0)),$A$937:$A$940,0))),MAX(0,MIN(C529,MAX(0,C$946-C$926+SUMPRODUCT(C$917:C$920*(C$905:C$908<=$A121))-SUMPRODUCT(OFFSET(C$498,1,0,C$1391+COUNTA($A$905:$A$913),1)*(OFFSET(C$295,1,0,C$1391+COUNTA($A$905:$A$913),1)<C326))))))","v":0},{"$f":"IFERROR((INDEX(D$917:D$920,MATCH(INDEX($A$905:$A$913,MATCH($A121,D$905:D$913,0)),$A$937:$A$940,0))),MAX(0,MIN(D529,MAX(0,D$946-D$926+SUMPRODUCT(D$917:D$920*(D$905:D$908<=$A121))-SUMPRODUCT(OFFSET(D$498,1,0,D$1391+COUNTA($A$905:$A$913),1)*(OFFSET(D$295,1,0,D$1391+COUNTA($A$905:$A$913),1)<D326))))))","v":0},{"$f":"IFERROR((INDEX(E$917:E$920,MATCH(INDEX($A$905:$A$913,MATCH($A121,E$905:E$913,0)),$A$937:$A$940,0))),MAX(0,MIN(E529,MAX(0,E$946-E$926+SUMPRODUCT(E$917:E$920*(E$905:E$908<=$A121))-SUMPRODUCT(OFFSET(E$498,1,0,E$1391+COUNTA($A$905:$A$913),1)*(OFFSET(E$295,1,0,E$1391+COUNTA($A$905:$A$913),1)<E326))))))","v":0},{"$f":"IFERROR((INDEX(F$917:F$920,MATCH(INDEX($A$905:$A$913,MATCH($A121,F$905:F$913,0)),$A$937:$A$940,0))),MAX(0,MIN(F529,MAX(0,F$946-F$926+SUMPRODUCT(F$917:F$920*(F$905:F$908<=$A121))-SUMPRODUCT(OFFSET(F$498,1,0,F$1391+COUNTA($A$905:$A$913),1)*(OFFSET(F$295,1,0,F$1391+COUNTA($A$905:$A$913),1)<F326))))))","v":0},{"$f":"IFERROR((INDEX(G$917:G$920,MATCH(INDEX($A$905:$A$913,MATCH($A121,G$905:G$913,0)),$A$937:$A$940,0))),MAX(0,MIN(G529,MAX(0,G$946-G$926+SUMPRODUCT(G$917:G$920*(G$905:G$908<=$A121))-SUMPRODUCT(OFFSET(G$498,1,0,G$1391+COUNTA($A$905:$A$913),1)*(OFFSET(G$295,1,0,G$1391+COUNTA($A$905:$A$913),1)<G326))))))","v":0},{"$f":"IFERROR((INDEX(H$917:H$920,MATCH(INDEX($A$905:$A$913,MATCH($A121,H$905:H$913,0)),$A$937:$A$940,0))),MAX(0,MIN(H529,MAX(0,H$946-H$926+SUMPRODUCT(H$917:H$920*(H$905:H$908<=$A121))-SUMPRODUCT(OFFSET(H$498,1,0,H$1391+COUNTA($A$905:$A$913),1)*(OFFSET(H$295,1,0,H$1391+COUNTA($A$905:$A$913),1)<H326))))))","v":0},{"$f":"IFERROR((INDEX(I$917:I$920,MATCH(INDEX($A$905:$A$913,MATCH($A121,I$905:I$913,0)),$A$937:$A$940,0))),MAX(0,MIN(I529,MAX(0,I$946-I$926+SUMPRODUCT(I$917:I$920*(I$905:I$908<=$A121))-SUMPRODUCT(OFFSET(I$498,1,0,I$1391+COUNTA($A$905:$A$913),1)*(OFFSET(I$295,1,0,I$1391+COUNTA($A$905:$A$913),1)<I326))))))","v":2582252.4631546736},{"$f":"IFERROR((INDEX(J$917:J$920,MATCH(INDEX($A$905:$A$913,MATCH($A121,J$905:J$913,0)),$A$937:$A$940,0))),MAX(0,MIN(J529,MAX(0,J$946-J$926+SUMPRODUCT(J$917:J$920*(J$905:J$908<=$A121))-SUMPRODUCT(OFFSET(J$498,1,0,J$1391+COUNTA($A$905:$A$913),1)*(OFFSET(J$295,1,0,J$1391+COUNTA($A$905:$A$913),1)<J326))))))","v":7246316.5658750534},{"$f":"IFERROR((INDEX(K$917:K$920,MATCH(INDEX($A$905:$A$913,MATCH($A121,K$905:K$913,0)),$A$937:$A$940,0))),MAX(0,MIN(K529,MAX(0,K$946-K$926+SUMPRODUCT(K$917:K$920*(K$905:K$908<=$A121))-SUMPRODUCT(OFFSET(K$498,1,0,K$1391+COUNTA($A$905:$A$913),1)*(OFFSET(K$295,1,0,K$1391+COUNTA($A$905:$A$913),1)<K326))))))","v":9358420.9905612469},{"$f":"IFERROR((INDEX(L$917:L$920,MATCH(INDEX($A$905:$A$913,MATCH($A121,L$905:L$913,0)),$A$937:$A$940,0))),MAX(0,MIN(L529,MAX(0,L$946-L$926+SUMPRODUCT(L$917:L$920*(L$905:L$908<=$A121))-SUMPRODUCT(OFFSET(L$498,1,0,L$1391+COUNTA($A$905:$A$913),1)*(OFFSET(L$295,1,0,L$1391+COUNTA($A$905:$A$913),1)<L326))))))","v":9796964.6073871851},{"$f":"IFERROR((INDEX(M$917:M$920,MATCH(INDEX($A$905:$A$913,MATCH($A121,M$905:M$913,0)),$A$937:$A$940,0))),MAX(0,MIN(M529,MAX(0,M$946-M$926+SUMPRODUCT(M$917:M$920*(M$905:M$908<=$A121))-SUMPRODUCT(OFFSET(M$498,1,0,M$1391+COUNTA($A$905:$A$913),1)*(OFFSET(M$295,1,0,M$1391+COUNTA($A$905:$A$913),1)<M326))))))","v":9796964.6073871851},{"$f":"IFERROR((INDEX(N$917:N$920,MATCH(INDEX($A$905:$A$913,MATCH($A121,N$905:N$913,0)),$A$937:$A$940,0))),MAX(0,MIN(N529,MAX(0,N$946-N$926+SUMPRODUCT(N$917:N$920*(N$905:N$908<=$A121))-SUMPRODUCT(OFFSET(N$498,1,0,N$1391+COUNTA($A$905:$A$913),1)*(OFFSET(N$295,1,0,N$1391+COUNTA($A$905:$A$913),1)<N326))))))","v":22391514.234948993},{"$f":"IFERROR((INDEX(O$917:O$920,MATCH(INDEX($A$905:$A$913,MATCH($A121,O$905:O$913,0)),$A$937:$A$940,0))),MAX(0,MIN(O529,MAX(0,O$946-O$926+SUMPRODUCT(O$917:O$920*(O$905:O$908<=$A121))-SUMPRODUCT(OFFSET(O$498,1,0,O$1391+COUNTA($A$905:$A$913),1)*(OFFSET(O$295,1,0,O$1391+COUNTA($A$905:$A$913),1)<O326))))))","v":21412638.181766998},{"$f":"IFERROR((INDEX(P$917:P$920,MATCH(INDEX($A$905:$A$913,MATCH($A121,P$905:P$913,0)),$A$937:$A$940,0))),MAX(0,MIN(P529,MAX(0,P$946-P$926+SUMPRODUCT(P$917:P$920*(P$905:P$908<=$A121))-SUMPRODUCT(OFFSET(P$498,1,0,P$1391+COUNTA($A$905:$A$913),1)*(OFFSET(P$295,1,0,P$1391+COUNTA($A$905:$A$913),1)<P326))))))","v":7290268.2115678787},{"$f":"IFERROR((INDEX(Q$917:Q$920,MATCH(INDEX($A$905:$A$913,MATCH($A121,Q$905:Q$913,0)),$A$937:$A$940,0))),MAX(0,MIN(Q529,MAX(0,Q$946-Q$926+SUMPRODUCT(Q$917:Q$920*(Q$905:Q$908<=$A121))-SUMPRODUCT(OFFSET(Q$498,1,0,Q$1391+COUNTA($A$905:$A$913),1)*(OFFSET(Q$295,1,0,Q$1391+COUNTA($A$905:$A$913),1)<Q326))))))","v":18331.7875592417},{"$f":"IFERROR((INDEX(R$917:R$920,MATCH(INDEX($A$905:$A$913,MATCH($A121,R$905:R$913,0)),$A$937:$A$940,0))),MAX(0,MIN(R529,MAX(0,R$946-R$926+SUMPRODUCT(R$917:R$920*(R$905:R$908<=$A121))-SUMPRODUCT(OFFSET(R$498,1,0,R$1391+COUNTA($A$905:$A$913),1)*(OFFSET(R$295,1,0,R$1391+COUNTA($A$905:$A$913),1)<R326))))))","v":30680.6471658765},{"$f":"IFERROR((INDEX(S$917:S$920,MATCH(INDEX($A$905:$A$913,MATCH($A121,S$905:S$913,0)),$A$937:$A$940,0))),MAX(0,MIN(S529,MAX(0,S$946-S$926+SUMPRODUCT(S$917:S$920*(S$905:S$908<=$A121))-SUMPRODUCT(OFFSET(S$498,1,0,S$1391+COUNTA($A$905:$A$913),1)*(OFFSET(S$295,1,0,S$1391+COUNTA($A$905:$A$913),1)<S326))))))","v":0},{"$f":"IFERROR((INDEX(T$917:T$920,MATCH(INDEX($A$905:$A$913,MATCH($A121,T$905:T$913,0)),$A$937:$A$940,0))),MAX(0,MIN(T529,MAX(0,T$946-T$926+SUMPRODUCT(T$917:T$920*(T$905:T$908<=$A121))-SUMPRODUCT(OFFSET(T$498,1,0,T$1391+COUNTA($A$905:$A$913),1)*(OFFSET(T$295,1,0,T$1391+COUNTA($A$905:$A$913),1)<T326))))))","v":0},{"$f":"IFERROR((INDEX(U$917:U$920,MATCH(INDEX($A$905:$A$913,MATCH($A121,U$905:U$913,0)),$A$937:$A$940,0))),MAX(0,MIN(U529,MAX(0,U$946-U$926+SUMPRODUCT(U$917:U$920*(U$905:U$908<=$A121))-SUMPRODUCT(OFFSET(U$498,1,0,U$1391+COUNTA($A$905:$A$913),1)*(OFFSET(U$295,1,0,U$1391+COUNTA($A$905:$A$913),1)<U326))))))","v":0},{"$f":"IFERROR((INDEX(V$917:V$920,MATCH(INDEX($A$905:$A$913,MATCH($A121,V$905:V$913,0)),$A$937:$A$940,0))),MAX(0,MIN(V529,MAX(0,V$946-V$926+SUMPRODUCT(V$917:V$920*(V$905:V$908<=$A121))-SUMPRODUCT(OFFSET(V$498,1,0,V$1391+COUNTA($A$905:$A$913),1)*(OFFSET(V$295,1,0,V$1391+COUNTA($A$905:$A$913),1)<V326))))))","v":0},{"$f":"IFERROR((INDEX(W$917:W$920,MATCH(INDEX($A$905:$A$913,MATCH($A121,W$905:W$913,0)),$A$937:$A$940,0))),MAX(0,MIN(W529,MAX(0,W$946-W$926+SUMPRODUCT(W$917:W$920*(W$905:W$908<=$A121))-SUMPRODUCT(OFFSET(W$498,1,0,W$1391+COUNTA($A$905:$A$913),1)*(OFFSET(W$295,1,0,W$1391+COUNTA($A$905:$A$913),1)<W326))))))","v":0},{"$f":"IFERROR((INDEX(X$917:X$920,MATCH(INDEX($A$905:$A$913,MATCH($A121,X$905:X$913,0)),$A$937:$A$940,0))),MAX(0,MIN(X529,MAX(0,X$946-X$926+SUMPRODUCT(X$917:X$920*(X$905:X$908<=$A121))-SUMPRODUCT(OFFSET(X$498,1,0,X$1391+COUNTA($A$905:$A$913),1)*(OFFSET(X$295,1,0,X$1391+COUNTA($A$905:$A$913),1)<X326))))))","v":0},{"$f":"IFERROR((INDEX(Y$917:Y$920,MATCH(INDEX($A$905:$A$913,MATCH($A121,Y$905:Y$913,0)),$A$937:$A$940,0))),MAX(0,MIN(Y529,MAX(0,Y$946-Y$926+SUMPRODUCT(Y$917:Y$920*(Y$905:Y$908<=$A121))-SUMPRODUCT(OFFSET(Y$498,1,0,Y$1391+COUNTA($A$905:$A$913),1)*(OFFSET(Y$295,1,0,Y$1391+COUNTA($A$905:$A$913),1)<Y326))))))","v":19030.015236966799},{"$f":"IFERROR((INDEX(Z$917:Z$920,MATCH(INDEX($A$905:$A$913,MATCH($A121,Z$905:Z$913,0)),$A$937:$A$940,0))),MAX(0,MIN(Z529,MAX(0,Z$946-Z$926+SUMPRODUCT(Z$917:Z$920*(Z$905:Z$908<=$A121))-SUMPRODUCT(OFFSET(Z$498,1,0,Z$1391+COUNTA($A$905:$A$913),1)*(OFFSET(Z$295,1,0,Z$1391+COUNTA($A$905:$A$913),1)<Z326))))))","v":19117.293696682402},{"$f":"IFERROR((INDEX(AA$917:AA$920,MATCH(INDEX($A$905:$A$913,MATCH($A121,AA$905:AA$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AA529,MAX(0,AA$946-AA$926+SUMPRODUCT(AA$917:AA$920*(AA$905:AA$908<=$A121))-SUMPRODUCT(OFFSET(AA$498,1,0,AA$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AA$295,1,0,AA$1391+COUNTA($A$905:$A$913),1)<AA326))))))","v":31989.065118483199},{"$f":"IFERROR((INDEX(AB$917:AB$920,MATCH(INDEX($A$905:$A$913,MATCH($A121,AB$905:AB$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AB529,MAX(0,AB$946-AB$926+SUMPRODUCT(AB$917:AB$920*(AB$905:AB$908<=$A121))-SUMPRODUCT(OFFSET(AB$498,1,0,AB$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AB$295,1,0,AB$1391+COUNTA($A$905:$A$913),1)<AB326))))))","v":0},{"$f":"IFERROR((INDEX(AC$917:AC$920,MATCH(INDEX($A$905:$A$913,MATCH($A121,AC$905:AC$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AC529,MAX(0,AC$946-AC$926+SUMPRODUCT(AC$917:AC$920*(AC$905:AC$908<=$A121))-SUMPRODUCT(OFFSET(AC$498,1,0,AC$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AC$295,1,0,AC$1391+COUNTA($A$905:$A$913),1)<AC326))))))","v":32458979.122191608},{"$f":"IFERROR((INDEX(AD$917:AD$920,MATCH(INDEX($A$905:$A$913,MATCH($A121,AD$905:AD$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AD529,MAX(0,AD$946-AD$926+SUMPRODUCT(AD$917:AD$920*(AD$905:AD$908<=$A121))-SUMPRODUCT(OFFSET(AD$498,1,0,AD$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AD$295,1,0,AD$1391+COUNTA($A$905:$A$913),1)<AD326))))))","v":14853985.885820419},{"$f":"IFERROR((INDEX(AE$917:AE$920,MATCH(INDEX($A$905:$A$913,MATCH($A121,AE$905:AE$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AE529,MAX(0,AE$946-AE$926+SUMPRODUCT(AE$917:AE$920*(AE$905:AE$908<=$A121))-SUMPRODUCT(OFFSET(AE$498,1,0,AE$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AE$295,1,0,AE$1391+COUNTA($A$905:$A$913),1)<AE326))))))","v":0},{"$f":"IFERROR((INDEX(AF$917:AF$920,MATCH(INDEX($A$905:$A$913,MATCH($A121,AF$905:AF$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AF529,MAX(0,AF$946-AF$926+SUMPRODUCT(AF$917:AF$920*(AF$905:AF$908<=$A121))-SUMPRODUCT(OFFSET(AF$498,1,0,AF$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AF$295,1,0,AF$1391+COUNTA($A$905:$A$913),1)<AF326))))))","v":0}]
[32,{"$f":"IFERROR((INDEX(B$917:B$920,MATCH(INDEX($A$905:$A$913,MATCH($A122,B$905:B$913,0)),$A$937:$A$940,0))),MAX(0,MIN(B530,MAX(0,B$946-B$926+SUMPRODUCT(B$917:B$920*(B$905:B$908<=$A122))-SUMPRODUCT(OFFSET(B$498,1,0,B$1391+COUNTA($A$905:$A$913),1)*(OFFSET(B$295,1,0,B$1391+COUNTA($A$905:$A$913),1)<B327))))))","v":0},{"$f":"IFERROR((INDEX(C$917:C$920,MATCH(INDEX($A$905:$A$913,MATCH($A122,C$905:C$913,0)),$A$937:$A$940,0))),MAX(0,MIN(C530,MAX(0,C$946-C$926+SUMPRODUCT(C$917:C$920*(C$905:C$908<=$A122))-SUMPRODUCT(OFFSET(C$498,1,0,C$1391+COUNTA($A$905:$A$913),1)*(OFFSET(C$295,1,0,C$1391+COUNTA($A$905:$A$913),1)<C327))))))","v":0},{"$f":"IFERROR((INDEX(D$917:D$920,MATCH(INDEX($A$905:$A$913,MATCH($A122,D$905:D$913,0)),$A$937:$A$940,0))),MAX(0,MIN(D530,MAX(0,D$946-D$926+SUMPRODUCT(D$917:D$920*(D$905:D$908<=$A122))-SUMPRODUCT(OFFSET(D$498,1,0,D$1391+COUNTA($A$905:$A$913),1)*(OFFSET(D$295,1,0,D$1391+COUNTA($A$905:$A$913),1)<D327))))))","v":0},{"$f":"IFERROR((INDEX(E$917:E$920,MATCH(INDEX($A$905:$A$913,MATCH($A122,E$905:E$913,0)),$A$937:$A$940,0))),MAX(0,MIN(E530,MAX(0,E$946-E$926+SUMPRODUCT(E$917:E$920*(E$905:E$908<=$A122))-SUMPRODUCT(OFFSET(E$498,1,0,E$1391+COUNTA($A$905:$A$913),1)*(OFFSET(E$295,1,0,E$1391+COUNTA($A$905:$A$913),1)<E327))))))","v":0},{"$f":"IFERROR((INDEX(F$917:F$920,MATCH(INDEX($A$905:$A$913,MATCH($A122,F$905:F$913,0)),$A$937:$A$940,0))),MAX(0,MIN(F530,MAX(0,F$946-F$926+SUMPRODUCT(F$917:F$920*(F$905:F$908<=$A122))-SUMPRODUCT(OFFSET(F$498,1,0,F$1391+COUNTA($A$905:$A$913),1)*(OFFSET(F$295,1,0,F$1391+COUNTA($A$905:$A$913),1)<F327))))))","v":0},{"$f":"IFERROR((INDEX(G$917:G$920,MATCH(INDEX($A$905:$A$913,MATCH($A122,G$905:G$913,0)),$A$937:$A$940,0))),MAX(0,MIN(G530,MAX(0,G$946-G$926+SUMPRODUCT(G$917:G$920*(G$905:G$908<=$A122))-SUMPRODUCT(OFFSET(G$498,1,0,G$1391+COUNTA($A$905:$A$913),1)*(OFFSET(G$295,1,0,G$1391+COUNTA($A$905:$A$913),1)<G327))))))","v":0},{"$f":"IFERROR((INDEX(H$917:H$920,MATCH(INDEX($A$905:$A$913,MATCH($A122,H$905:H$913,0)),$A$937:$A$940,0))),MAX(0,MIN(H530,MAX(0,H$946-H$926+SUMPRODUCT(H$917:H$920*(H$905:H$908<=$A122))-SUMPRODUCT(OFFSET(H$498,1,0,H$1391+COUNTA($A$905:$A$913),1)*(OFFSET(H$295,1,0,H$1391+COUNTA($A$905:$A$913),1)<H327))))))","v":0},{"$f":"IFERROR((INDEX(I$917:I$920,MATCH(INDEX($A$905:$A$913,MATCH($A122,I$905:I$913,0)),$A$937:$A$940,0))),MAX(0,MIN(I530,MAX(0,I$946-I$926+SUMPRODUCT(I$917:I$920*(I$905:I$908<=$A122))-SUMPRODUCT(OFFSET(I$498,1,0,I$1391+COUNTA($A$905:$A$913),1)*(OFFSET(I$295,1,0,I$1391+COUNTA($A$905:$A$913),1)<I327))))))","v":0},{"$f":"IFERROR((INDEX(J$917:J$920,MATCH(INDEX($A$905:$A$913,MATCH($A122,J$905:J$913,0)),$A$937:$A$940,0))),MAX(0,MIN(J530,MAX(0,J$946-J$926+SUMPRODUCT(J$917:J$920*(J$905:J$908<=$A122))-SUMPRODUCT(OFFSET(J$498,1,0,J$1391+COUNTA($A$905:$A$913),1)*(OFFSET(J$295,1,0,J$1391+COUNTA($A$905:$A$913),1)<J327))))))","v":0},{"$f":"IFERROR((INDEX(K$917:K$920,MATCH(INDEX($A$905:$A$913,MATCH($A122,K$905:K$913,0)),$A$937:$A$940,0))),MAX(0,MIN(K530,MAX(0,K$946-K$926+SUMPRODUCT(K$917:K$920*(K$905:K$908<=$A122))-SUMPRODUCT(OFFSET(K$498,1,0,K$1391+COUNTA($A$905:$A$913),1)*(OFFSET(K$295,1,0,K$1391+COUNTA($A$905:$A$913),1)<K327))))))","v":0},{"$f":"IFERROR((INDEX(L$917:L$920,MATCH(INDEX($A$905:$A$913,MATCH($A122,L$905:L$913,0)),$A$937:$A$940,0))),MAX(0,MIN(L530,MAX(0,L$946-L$926+SUMPRODUCT(L$917:L$920*(L$905:L$908<=$A122))-SUMPRODUCT(OFFSET(L$498,1,0,L$1391+COUNTA($A$905:$A$913),1)*(OFFSET(L$295,1,0,L$1391+COUNTA($A$905:$A$913),1)<L327))))))","v":0},{"$f":"IFERROR((INDEX(M$917:M$920,MATCH(INDEX($A$905:$A$913,MATCH($A122,M$905:M$913,0)),$A$937:$A$940,0))),MAX(0,MIN(M530,MAX(0,M$946-M$926+SUMPRODUCT(M$917:M$920*(M$905:M$908<=$A122))-SUMPRODUCT(OFFSET(M$498,1,0,M$1391+COUNTA($A$905:$A$913),1)*(OFFSET(M$295,1,0,M$1391+COUNTA($A$905:$A$913),1)<M327))))))","v":0},{"$f":"IFERROR((INDEX(N$917:N$920,MATCH(INDEX($A$905:$A$913,MATCH($A122,N$905:N$913,0)),$A$937:$A$940,0))),MAX(0,MIN(N530,MAX(0,N$946-N$926+SUMPRODUCT(N$917:N$920*(N$905:N$908<=$A122))-SUMPRODUCT(OFFSET(N$498,1,0,N$1391+COUNTA($A$905:$A$913),1)*(OFFSET(N$295,1,0,N$1391+COUNTA($A$905:$A$913),1)<N327))))))","v":10001182.228649378},{"$f":"IFERROR((INDEX(O$917:O$920,MATCH(INDEX($A$905:$A$913,MATCH($A122,O$905:O$913,0)),$A$937:$A$940,0))),MAX(0,MIN(O530,MAX(0,O$946-O$926+SUMPRODUCT(O$917:O$920*(O$905:O$908<=$A122))-SUMPRODUCT(OFFSET(O$498,1,0,O$1391+COUNTA($A$905:$A$913),1)*(OFFSET(O$295,1,0,O$1391+COUNTA($A$905:$A$913),1)<O327))))))","v":9140063.5804487467},{"$f":"IFERROR((INDEX(P$917:P$920,MATCH(INDEX($A$905:$A$913,MATCH($A122,P$905:P$913,0)),$A$937:$A$940,0))),MAX(0,MIN(P530,MAX(0,P$946-P$926+SUMPRODUCT(P$917:P$920*(P$905:P$908<=$A122))-SUMPRODUCT(OFFSET(P$498,1,0,P$1391+COUNTA($A$905:$A$913),1)*(OFFSET(P$295,1,0,P$1391+COUNTA($A$905:$A$913),1)<P327))))))","v":20376551.962537143},{"$f":"IFERROR((INDEX(Q$917:Q$920,MATCH(INDEX($A$905:$A$913,MATCH($A122,Q$905:Q$913,0)),$A$937:$A$940,0))),MAX(0,MIN(Q530,MAX(0,Q$946-Q$926+SUMPRODUCT(Q$917:Q$920*(Q$905:Q$908<=$A122))-SUMPRODUCT(OFFSET(Q$498,1,0,Q$1391+COUNTA($A$905:$A$913),1)*(OFFSET(Q$295,1,0,Q$1391+COUNTA($A$905:$A$913),1)<Q327))))))","v":5855733.6858452559},{"$f":"IFERROR((INDEX(R$917:R$920,MATCH(INDEX($A$905:$A$913,MATCH($A122,R$905:R$913,0)),$A$937:$A$940,0))),MAX(0,MIN(R530,MAX(0,R$946-R$926+SUMPRODUCT(R$917:R$920*(R$905:R$908<=$A122))-SUMPRODUCT(OFFSET(R$498,1,0,R$1391+COUNTA($A$905:$A$913),1)*(OFFSET(R$295,1,0,R$1391+COUNTA($A$905:$A$913),1)<R327))))))","v":2387652.2581540346},{"$f":"IFERROR((INDEX(S$917:S$920,MATCH(INDEX($A$905:$A$913,MATCH($A122,S$905:S$913,0)),$A$937:$A$940,0))),MAX(0,MIN(S530,MAX(0,S$946-S$926+SUMPRODUCT(S$917:S$920*(S$905:S$908<=$A122))-SUMPRODUCT(OFFSET(S$498,1,0,S$1391+COUNTA($A$905:$A$913),1)*(OFFSET(S$295,1,0,S$1391+COUNTA($A$905:$A$913),1)<S327))))))","v":0},{"$f":"IFERROR((INDEX(T$917:T$920,MATCH(INDEX($A$905:$A$913,MATCH($A122,T$905:T$913,0)),$A$937:$A$940,0))),MAX(0,MIN(T530,MAX(0,T$946-T$926+SUMPRODUCT(T$917:T$920*(T$905:T$908<=$A122))-SUMPRODUCT(OFFSET(T$498,1,0,T$1391+COUNTA($A$905:$A$913),1)*(OFFSET(T$295,1,0,T$1391+COUNTA($A$905:$A$913),1)<T327))))))","v":0},{"$f":"IFERROR((INDEX(U$917:U$920,MATCH(INDEX($A$905:$A$913,MATCH($A122,U$905:U$913,0)),$A$937:$A$940,0))),MAX(0,MIN(U530,MAX(0,U$946-U$926+SUMPRODUCT(U$917:U$920*(U$905:U$908<=$A122))-SUMPRODUCT(OFFSET(U$498,1,0,U$1391+COUNTA($A$905:$A$913),1)*(OFFSET(U$295,1,0,U$1391+COUNTA($A$905:$A$913),1)<U327))))))","v":0},{"$f":"IFERROR((INDEX(V$917:V$920,MATCH(INDEX($A$905:$A$913,MATCH($A122,V$905:V$913,0)),$A$937:$A$940,0))),MAX(0,MIN(V530,MAX(0,V$946-V$926+SUMPRODUCT(V$917:V$920*(V$905:V$908<=$A122))-SUMPRODUCT(OFFSET(V$498,1,0,V$1391+COUNTA($A$905:$A$913),1)*(OFFSET(V$295,1,0,V$1391+COUNTA($A$905:$A$913),1)<V327))))))","v":0},{"$f":"IFERROR((INDEX(W$917:W$920,MATCH(INDEX($A$905:$A$913,MATCH($A122,W$905:W$913,0)),$A$937:$A$940,0))),MAX(0,MIN(W530,MAX(0,W$946-W$926+SUMPRODUCT(W$917:W$920*(W$905:W$908<=$A122))-SUMPRODUCT(OFFSET(W$498,1,0,W$1391+COUNTA($A$905:$A$913),1)*(OFFSET(W$295,1,0,W$1391+COUNTA($A$905:$A$913),1)<W327))))))","v":0},{"$f":"IFERROR((INDEX(X$917:X$920,MATCH(INDEX($A$905:$A$913,MATCH($A122,X$905:X$913,0)),$A$937:$A$940,0))),MAX(0,MIN(X530,MAX(0,X$946-X$926+SUMPRODUCT(X$917:X$920*(X$905:X$908<=$A122))-SUMPRODUCT(OFFSET(X$498,1,0,X$1391+COUNTA($A$905:$A$913),1)*(OFFSET(X$295,1,0,X$1391+COUNTA($A$905:$A$913),1)<X327))))))","v":0},{"$f":"IFERROR((INDEX(Y$917:Y$920,MATCH(INDEX($A$905:$A$913,MATCH($A122,Y$905:Y$913,0)),$A$937:$A$940,0))),MAX(0,MIN(Y530,MAX(0,Y$946-Y$926+SUMPRODUCT(Y$917:Y$920*(Y$905:Y$908<=$A122))-SUMPRODUCT(OFFSET(Y$498,1,0,Y$1391+COUNTA($A$905:$A$913),1)*(OFFSET(Y$295,1,0,Y$1391+COUNTA($A$905:$A$913),1)<Y327))))))","v":6702967.3672748208},{"$f":"IFERROR((INDEX(Z$917:Z$920,MATCH(INDEX($A$905:$A$913,MATCH($A122,Z$905:Z$913,0)),$A$937:$A$940,0))),MAX(0,MIN(Z530,MAX(0,Z$946-Z$926+SUMPRODUCT(Z$917:Z$920*(Z$905:Z$908<=$A122))-SUMPRODUCT(OFFSET(Z$498,1,0,Z$1391+COUNTA($A$905:$A$913),1)*(OFFSET(Z$295,1,0,Z$1391+COUNTA($A$905:$A$913),1)<Z327))))))","v":11519554.833701015},{"$f":"IFERROR((INDEX(AA$917:AA$920,MATCH(INDEX($A$905:$A$913,MATCH($A122,AA$905:AA$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AA530,MAX(0,AA$946-AA$926+SUMPRODUCT(AA$917:AA$920*(AA$905:AA$908<=$A122))-SUMPRODUCT(OFFSET(AA$498,1,0,AA$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AA$295,1,0,AA$1391+COUNTA($A$905:$A$913),1)<AA327))))))","v":14538238.903148144},{"$f":"IFERROR((INDEX(AB$917:AB$920,MATCH(INDEX($A$905:$A$913,MATCH($A122,AB$905:AB$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AB530,MAX(0,AB$946-AB$926+SUMPRODUCT(AB$917:AB$920*(AB$905:AB$908<=$A122))-SUMPRODUCT(OFFSET(AB$498,1,0,AB$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AB$295,1,0,AB$1391+COUNTA($A$905:$A$913),1)<AB327))))))","v":0},{"$f":"IFERROR((INDEX(AC$917:AC$920,MATCH(INDEX($A$905:$A$913,MATCH($A122,AC$905:AC$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AC530,MAX(0,AC$946-AC$926+SUMPRODUCT(AC$917:AC$920*(AC$905:AC$908<=$A122))-SUMPRODUCT(OFFSET(AC$498,1,0,AC$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AC$295,1,0,AC$1391+COUNTA($A$905:$A$913),1)<AC327))))))","v":0},{"$f":"IFERROR((INDEX(AD$917:AD$920,MATCH(INDEX($A$905:$A$913,MATCH($A122,AD$905:AD$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AD530,MAX(0,AD$946-AD$926+SUMPRODUCT(AD$917:AD$920*(AD$905:AD$908<=$A122))-SUMPRODUCT(OFFSET(AD$498,1,0,AD$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AD$295,1,0,AD$1391+COUNTA($A$905:$A$913),1)<AD327))))))","v":0},{"$f":"IFERROR((INDEX(AE$917:AE$920,MATCH(INDEX($A$905:$A$913,MATCH($A122,AE$905:AE$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AE530,MAX(0,AE$946-AE$926+SUMPRODUCT(AE$917:AE$920*(AE$905:AE$908<=$A122))-SUMPRODUCT(OFFSET(AE$498,1,0,AE$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AE$295,1,0,AE$1391+COUNTA($A$905:$A$913),1)<AE327))))))","v":0},{"$f":"IFERROR((INDEX(AF$917:AF$920,MATCH(INDEX($A$905:$A$913,MATCH($A122,AF$905:AF$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AF530,MAX(0,AF$946-AF$926+SUMPRODUCT(AF$917:AF$920*(AF$905:AF$908<=$A122))-SUMPRODUCT(OFFSET(AF$498,1,0,AF$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AF$295,1,0,AF$1391+COUNTA($A$905:$A$913),1)<AF327))))))","v":0}]
[33,{"$f":"IFERROR((INDEX(B$917:B$920,MATCH(INDEX($A$905:$A$913,MATCH($A123,B$905:B$913,0)),$A$937:$A$940,0))),MAX(0,MIN(B531,MAX(0,B$946-B$926+SUMPRODUCT(B$917:B$920*(B$905:B$908<=$A123))-SUMPRODUCT(OFFSET(B$498,1,0,B$1391+COUNTA($A$905:$A$913),1)*(OFFSET(B$295,1,0,B$1391+COUNTA($A$905:$A$913),1)<B328))))))","v":0},{"$f":"IFERROR((INDEX(C$917:C$920,MATCH(INDEX($A$905:$A$913,MATCH($A123,C$905:C$913,0)),$A$937:$A$940,0))),MAX(0,MIN(C531,MAX(0,C$946-C$926+SUMPRODUCT(C$917:C$920*(C$905:C$908<=$A123))-SUMPRODUCT(OFFSET(C$498,1,0,C$1391+COUNTA($A$905:$A$913),1)*(OFFSET(C$295,1,0,C$1391+COUNTA($A$905:$A$913),1)<C328))))))","v":0},{"$f":"IFERROR((INDEX(D$917:D$920,MATCH(INDEX($A$905:$A$913,MATCH($A123,D$905:D$913,0)),$A$937:$A$940,0))),MAX(0,MIN(D531,MAX(0,D$946-D$926+SUMPRODUCT(D$917:D$920*(D$905:D$908<=$A123))-SUMPRODUCT(OFFSET(D$498,1,0,D$1391+COUNTA($A$905:$A$913),1)*(OFFSET(D$295,1,0,D$1391+COUNTA($A$905:$A$913),1)<D328))))))","v":0},{"$f":"IFERROR((INDEX(E$917:E$920,MATCH(INDEX($A$905:$A$913,MATCH($A123,E$905:E$913,0)),$A$937:$A$940,0))),MAX(0,MIN(E531,MAX(0,E$946-E$926+SUMPRODUCT(E$917:E$920*(E$905:E$908<=$A123))-SUMPRODUCT(OFFSET(E$498,1,0,E$1391+COUNTA($A$905:$A$913),1)*(OFFSET(E$295,1,0,E$1391+COUNTA($A$905:$A$913),1)<E328))))))","v":0},{"$f":"IFERROR((INDEX(F$917:F$920,MATCH(INDEX($A$905:$A$913,MATCH($A123,F$905:F$913,0)),$A$937:$A$940,0))),MAX(0,MIN(F531,MAX(0,F$946-F$926+SUMPRODUCT(F$917:F$920*(F$905:F$908<=$A123))-SUMPRODUCT(OFFSET(F$498,1,0,F$1391+COUNTA($A$905:$A$913),1)*(OFFSET(F$295,1,0,F$1391+COUNTA($A$905:$A$913),1)<F328))))))","v":0},{"$f":"IFERROR((INDEX(G$917:G$920,MATCH(INDEX($A$905:$A$913,MATCH($A123,G$905:G$913,0)),$A$937:$A$940,0))),MAX(0,MIN(G531,MAX(0,G$946-G$926+SUMPRODUCT(G$917:G$920*(G$905:G$908<=$A123))-SUMPRODUCT(OFFSET(G$498,1,0,G$1391+COUNTA($A$905:$A$913),1)*(OFFSET(G$295,1,0,G$1391+COUNTA($A$905:$A$913),1)<G328))))))","v":0},{"$f":"IFERROR((INDEX(H$917:H$920,MATCH(INDEX($A$905:$A$913,MATCH($A123,H$905:H$913,0)),$A$937:$A$940,0))),MAX(0,MIN(H531,MAX(0,H$946-H$926+SUMPRODUCT(H$917:H$920*(H$905:H$908<=$A123))-SUMPRODUCT(OFFSET(H$498,1,0,H$1391+COUNTA($A$905:$A$913),1)*(OFFSET(H$295,1,0,H$1391+COUNTA($A$905:$A$913),1)<H328))))))","v":0},{"$f":"IFERROR((INDEX(I$917:I$920,MATCH(INDEX($A$905:$A$913,MATCH($A123,I$905:I$913,0)),$A$937:$A$940,0))),MAX(0,MIN(I531,MAX(0,I$946-I$926+SUMPRODUCT(I$917:I$920*(I$905:I$908<=$A123))-SUMPRODUCT(OFFSET(I$498,1,0,I$1391+COUNTA($A$905:$A$913),1)*(OFFSET(I$295,1,0,I$1391+COUNTA($A$905:$A$913),1)<I328))))))","v":0},{"$f":"IFERROR((INDEX(J$917:J$920,MATCH(INDEX($A$905:$A$913,MATCH($A123,J$905:J$913,0)),$A$937:$A$940,0))),MAX(0,MIN(J531,MAX(0,J$946-J$926+SUMPRODUCT(J$917:J$920*(J$905:J$908<=$A123))-SUMPRODUCT(OFFSET(J$498,1,0,J$1391+COUNTA($A$905:$A$913),1)*(OFFSET(J$295,1,0,J$1391+COUNTA($A$905:$A$913),1)<J328))))))","v":0},{"$f":"IFERROR((INDEX(K$917:K$920,MATCH(INDEX($A$905:$A$913,MATCH($A123,K$905:K$913,0)),$A$937:$A$940,0))),MAX(0,MIN(K531,MAX(0,K$946-K$926+SUMPRODUCT(K$917:K$920*(K$905:K$908<=$A123))-SUMPRODUCT(OFFSET(K$498,1,0,K$1391+COUNTA($A$905:$A$913),1)*(OFFSET(K$295,1,0,K$1391+COUNTA($A$905:$A$913),1)<K328))))))","v":0},{"$f":"IFERROR((INDEX(L$917:L$920,MATCH(INDEX($A$905:$A$913,MATCH($A123,L$905:L$913,0)),$A$937:$A$940,0))),MAX(0,MIN(L531,MAX(0,L$946-L$926+SUMPRODUCT(L$917:L$920*(L$905:L$908<=$A123))-SUMPRODUCT(OFFSET(L$498,1,0,L$1391+COUNTA($A$905:$A$913),1)*(OFFSET(L$295,1,0,L$1391+COUNTA($A$905:$A$913),1)<L328))))))","v":0},{"$f":"IFERROR((INDEX(M$917:M$920,MATCH(INDEX($A$905:$A$913,MATCH($A123,M$905:M$913,0)),$A$937:$A$940,0))),MAX(0,MIN(M531,MAX(0,M$946-M$926+SUMPRODUCT(M$917:M$920*(M$905:M$908<=$A123))-SUMPRODUCT(OFFSET(M$498,1,0,M$1391+COUNTA($A$905:$A$913),1)*(OFFSET(M$295,1,0,M$1391+COUNTA($A$905:$A$913),1)<M328))))))","v":0},{"$f":"IFERROR((INDEX(N$917:N$920,MATCH(INDEX($A$905:$A$913,MATCH($A123,N$905:N$913,0)),$A$937:$A$940,0))),MAX(0,MIN(N531,MAX(0,N$946-N$926+SUMPRODUCT(N$917:N$920*(N$905:N$908<=$A123))-SUMPRODUCT(OFFSET(N$498,1,0,N$1391+COUNTA($A$905:$A$913),1)*(OFFSET(N$295,1,0,N$1391+COUNTA($A$905:$A$913),1)<N328))))))","v":0},{"$f":"IFERROR((INDEX(O$917:O$920,MATCH(INDEX($A$905:$A$913,MATCH($A123,O$905:O$913,0)),$A$937:$A$940,0))),MAX(0,MIN(O531,MAX(0,O$946-O$926+SUMPRODUCT(O$917:O$920*(O$905:O$908<=$A123))-SUMPRODUCT(OFFSET(O$498,1,0,O$1391+COUNTA($A$905:$A$913),1)*(OFFSET(O$295,1,0,O$1391+COUNTA($A$905:$A$913),1)<O328))))))","v":0},{"$f":"IFERROR((INDEX(P$917:P$920,MATCH(INDEX($A$905:$A$913,MATCH($A123,P$905:P$913,0)),$A$937:$A$940,0))),MAX(0,MIN(P531,MAX(0,P$946-P$926+SUMPRODUCT(P$917:P$920*(P$905:P$908<=$A123))-SUMPRODUCT(OFFSET(P$498,1,0,P$1391+COUNTA($A$905:$A$913),1)*(OFFSET(P$295,1,0,P$1391+COUNTA($A$905:$A$913),1)<P328))))))","v":0},{"$f":"IFERROR((INDEX(Q$917:Q$920,MATCH(INDEX($A$905:$A$913,MATCH($A123,Q$905:Q$913,0)),$A$937:$A$940,0))),MAX(0,MIN(Q531,MAX(0,Q$946-Q$926+SUMPRODUCT(Q$917:Q$920*(Q$905:Q$908<=$A123))-SUMPRODUCT(OFFSET(Q$498,1,0,Q$1391+COUNTA($A$905:$A$913),1)*(OFFSET(Q$295,1,0,Q$1391+COUNTA($A$905:$A$913),1)<Q328))))))","v":19296098.696119994},{"$f":"IFERROR((INDEX(R$917:R$920,MATCH(INDEX($A$905:$A$913,MATCH($A123,R$905:R$913,0)),$A$937:$A$940,0))),MAX(0,MIN(R531,MAX(0,R$946-R$926+SUMPRODUCT(R$917:R$920*(R$905:R$908<=$A123))-SUMPRODUCT(OFFSET(R$498,1,0,R$1391+COUNTA($A$905:$A$913),1)*(OFFSET(R$295,1,0,R$1391+COUNTA($A$905:$A$913),1)<R328))))))","v":18108385.179361869},{"$f":"IFERROR((INDEX(S$917:S$920,MATCH(INDEX($A$905:$A$913,MATCH($A123,S$905:S$913,0)),$A$937:$A$940,0))),MAX(0,MIN(S531,MAX(0,S$946-S$926+SUMPRODUCT(S$917:S$920*(S$905:S$908<=$A123))-SUMPRODUCT(OFFSET(S$498,1,0,S$1391+COUNTA($A$905:$A$913),1)*(OFFSET(S$295,1,0,S$1391+COUNTA($A$905:$A$913),1)<S328))))))","v":16823386.649479158},{"$f":"IFERROR((INDEX(T$917:T$920,MATCH(INDEX($A$905:$A$913,MATCH($A123,T$905:T$913,0)),$A$937:$A$940,0))),MAX(0,MIN(T531,MAX(0,T$946-T$926+SUMPRODUCT(T$917:T$920*(T$905:T$908<=$A123))-SUMPRODUCT(OFFSET(T$498,1,0,T$1391+COUNTA($A$905:$A$913),1)*(OFFSET(T$295,1,0,T$1391+COUNTA($A$905:$A$913),1)<T328))))))","v":15464601.731224563},{"$f":"IFERROR((INDEX(U$917:U$920,MATCH(INDEX($A$905:$A$913,MATCH($A123,U$905:U$913,0)),$A$937:$A$940,0))),MAX(0,MIN(U531,MAX(0,U$946-U$926+SUMPRODUCT(U$917:U$920*(U$905:U$908<=$A123))-SUMPRODUCT(OFFSET(U$498,1,0,U$1391+COUNTA($A$905:$A$913),1)*(OFFSET(U$295,1,0,U$1391+COUNTA($A$905:$A$913),1)<U328))))))","v":14127532.724224342},{"$f":"IFERROR((INDEX(V$917:V$920,MATCH(INDEX($A$905:$A$913,MATCH($A123,V$905:V$913,0)),$A$937:$A$940,0))),MAX(0,MIN(V531,MAX(0,V$946-V$926+SUMPRODUCT(V$917:V$920*(V$905:V$908<=$A123))-SUMPRODUCT(OFFSET(V$498,1,0,V$1391+COUNTA($A$905:$A$913),1)*(OFFSET(V$295,1,0,V$1391+COUNTA($A$905:$A$913),1)<V328))))))","v":12788215.432681296},{"$f":"IFERROR((INDEX(W$917:W$920,MATCH(INDEX($A$905:$A$913,MATCH($A123,W$905:W$913,0)),$A$937:$A$940,0))),MAX(0,MIN(W531,MAX(0,W$946-W$926+SUMPRODUCT(W$917:W$920*(W$905:W$908<=$A123))-SUMPRODUCT(OFFSET(W$498,1,0,W$1391+COUNTA($A$905:$A$913),1)*(OFFSET(W$295,1,0,W$1391+COUNTA($A$905:$A$913),1)<W328))))))","v":11589907.58149177},{"$f":"IFERROR((INDEX(X$917:X$920,MATCH(INDEX($A$905:$A$913,MATCH($A123,X$905:X$913,0)),$A$937:$A$940,0))),MAX(0,MIN(X531,MAX(0,X$946-X$926+SUMPRODUCT(X$917:X$920*(X$905:X$908<=$A123))-SUMPRODUCT(OFFSET(X$498,1,0,X$1391+COUNTA($A$905:$A$913),1)*(OFFSET(X$295,1,0,X$1391+COUNTA($A$905:$A$913),1)<X328))))))","v":10484940.773560219},{"$f":"IFERROR((INDEX(Y$917:Y$920,MATCH(INDEX($A$905:$A$913,MATCH($A123,Y$905:Y$913,0)),$A$937:$A$940,0))),MAX(0,MIN(Y531,MAX(0,Y$946-Y$926+SUMPRODUCT(Y$917:Y$920*(Y$905:Y$908<=$A123))-SUMPRODUCT(OFFSET(Y$498,1,0,Y$1391+COUNTA($A$905:$A$913),1)*(OFFSET(Y$295,1,0,Y$1391+COUNTA($A$905:$A$913),1)<Y328))))))","v":9484784.4247415327},{"$f":"IFERROR((INDEX(Z$917:Z$920,MATCH(INDEX($A$905:$A$913,MATCH($A123,Z$905:Z$913,0)),$A$937:$A$940,0))),MAX(0,MIN(Z531,MAX(0,Z$946-Z$926+SUMPRODUCT(Z$917:Z$920*(Z$905:Z$908<=$A123))-SUMPRODUCT(OFFSET(Z$498,1,0,Z$1391+COUNTA($A$905:$A$913),1)*(OFFSET(Z$295,1,0,Z$1391+COUNTA($A$905:$A$913),1)<Z328))))))","v":8579500.8845467232},{"$f":"IFERROR((INDEX(AA$917:AA$920,MATCH(INDEX($A$905:$A$913,MATCH($A123,AA$905:AA$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AA531,MAX(0,AA$946-AA$926+SUMPRODUCT(AA$917:AA$920*(AA$905:AA$908<=$A123))-SUMPRODUCT(OFFSET(AA$498,1,0,AA$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AA$295,1,0,AA$1391+COUNTA($A$905:$A$913),1)<AA328))))))","v":7767578.7073245049},{"$f":"IFERROR((INDEX(AB$917:AB$920,MATCH(INDEX($A$905:$A$913,MATCH($A123,AB$905:AB$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AB531,MAX(0,AB$946-AB$926+SUMPRODUCT(AB$917:AB$920*(AB$905:AB$908<=$A123))-SUMPRODUCT(OFFSET(AB$498,1,0,AB$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AB$295,1,0,AB$1391+COUNTA($A$905:$A$913),1)<AB328))))))","v":7048643.5329187252},{"$f":"IFERROR((INDEX(AC$917:AC$920,MATCH(INDEX($A$905:$A$913,MATCH($A123,AC$905:AC$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AC531,MAX(0,AC$946-AC$926+SUMPRODUCT(AC$917:AC$920*(AC$905:AC$908<=$A123))-SUMPRODUCT(OFFSET(AC$498,1,0,AC$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AC$295,1,0,AC$1391+COUNTA($A$905:$A$913),1)<AC328))))))","v":6421597.1778180758},{"$f":"IFERROR((INDEX(AD$917:AD$920,MATCH(INDEX($A$905:$A$913,MATCH($A123,AD$905:AD$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AD531,MAX(0,AD$946-AD$926+SUMPRODUCT(AD$917:AD$920*(AD$905:AD$908<=$A123))-SUMPRODUCT(OFFSET(AD$498,1,0,AD$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AD$295,1,0,AD$1391+COUNTA($A$905:$A$913),1)<AD328))))))","v":5883424.8976301467},{"$f":"IFERROR((INDEX(AE$917:AE$920,MATCH(INDEX($A$905:$A$913,MATCH($A123,AE$905:AE$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AE531,MAX(0,AE$946-AE$926+SUMPRODUCT(AE$917:AE$920*(AE$905:AE$908<=$A123))-SUMPRODUCT(OFFSET(AE$498,1,0,AE$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AE$295,1,0,AE$1391+COUNTA($A$905:$A$913),1)<AE328))))))","v":5428681.8892363505},{"$f":"IFERROR((INDEX(AF$917:AF$920,MATCH(INDEX($A$905:$A$913,MATCH($A123,AF$905:AF$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AF531,MAX(0,AF$946-AF$926+SUMPRODUCT(AF$917:AF$920*(AF$905:AF$908<=$A123))-SUMPRODUCT(OFFSET(AF$498,1,0,AF$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AF$295,1,0,AF$1391+COUNTA($A$905:$A$913),1)<AF328))))))","v":5049749.1903105546}]
[34,{"$f":"IFERROR((INDEX(B$917:B$920,MATCH(INDEX($A$905:$A$913,MATCH($A124,B$905:B$913,0)),$A$937:$A$940,0))),MAX(0,MIN(B532,MAX(0,B$946-B$926+SUMPRODUCT(B$917:B$920*(B$905:B$908<=$A124))-SUMPRODUCT(OFFSET(B$498,1,0,B$1391+COUNTA($A$905:$A$913),1)*(OFFSET(B$295,1,0,B$1391+COUNTA($A$905:$A$913),1)<B329))))))","v":0},{"$f":"IFERROR((INDEX(C$917:C$920,MATCH(INDEX($A$905:$A$913,MATCH($A124,C$905:C$913,0)),$A$937:$A$940,0))),MAX(0,MIN(C532,MAX(0,C$946-C$926+SUMPRODUCT(C$917:C$920*(C$905:C$908<=$A124))-SUMPRODUCT(OFFSET(C$498,1,0,C$1391+COUNTA($A$905:$A$913),1)*(OFFSET(C$295,1,0,C$1391+COUNTA($A$905:$A$913),1)<C329))))))","v":0},{"$f":"IFERROR((INDEX(D$917:D$920,MATCH(INDEX($A$905:$A$913,MATCH($A124,D$905:D$913,0)),$A$937:$A$940,0))),MAX(0,MIN(D532,MAX(0,D$946-D$926+SUMPRODUCT(D$917:D$920*(D$905:D$908<=$A124))-SUMPRODUCT(OFFSET(D$498,1,0,D$1391+COUNTA($A$905:$A$913),1)*(OFFSET(D$295,1,0,D$1391+COUNTA($A$905:$A$913),1)<D329))))))","v":0},{"$f":"IFERROR((INDEX(E$917:E$920,MATCH(INDEX($A$905:$A$913,MATCH($A124,E$905:E$913,0)),$A$937:$A$940,0))),MAX(0,MIN(E532,MAX(0,E$946-E$926+SUMPRODUCT(E$917:E$920*(E$905:E$908<=$A124))-SUMPRODUCT(OFFSET(E$498,1,0,E$1391+COUNTA($A$905:$A$913),1)*(OFFSET(E$295,1,0,E$1391+COUNTA($A$905:$A$913),1)<E329))))))","v":0},{"$f":"IFERROR((INDEX(F$917:F$920,MATCH(INDEX($A$905:$A$913,MATCH($A124,F$905:F$913,0)),$A$937:$A$940,0))),MAX(0,MIN(F532,MAX(0,F$946-F$926+SUMPRODUCT(F$917:F$920*(F$905:F$908<=$A124))-SUMPRODUCT(OFFSET(F$498,1,0,F$1391+COUNTA($A$905:$A$913),1)*(OFFSET(F$295,1,0,F$1391+COUNTA($A$905:$A$913),1)<F329))))))","v":0},{"$f":"IFERROR((INDEX(G$917:G$920,MATCH(INDEX($A$905:$A$913,MATCH($A124,G$905:G$913,0)),$A$937:$A$940,0))),MAX(0,MIN(G532,MAX(0,G$946-G$926+SUMPRODUCT(G$917:G$920*(G$905:G$908<=$A124))-SUMPRODUCT(OFFSET(G$498,1,0,G$1391+COUNTA($A$905:$A$913),1)*(OFFSET(G$295,1,0,G$1391+COUNTA($A$905:$A$913),1)<G329))))))","v":0},{"$f":"IFERROR((INDEX(H$917:H$920,MATCH(INDEX($A$905:$A$913,MATCH($A124,H$905:H$913,0)),$A$937:$A$940,0))),MAX(0,MIN(H532,MAX(0,H$946-H$926+SUMPRODUCT(H$917:H$920*(H$905:H$908<=$A124))-SUMPRODUCT(OFFSET(H$498,1,0,H$1391+COUNTA($A$905:$A$913),1)*(OFFSET(H$295,1,0,H$1391+COUNTA($A$905:$A$913),1)<H329))))))","v":0},{"$f":"IFERROR((INDEX(I$917:I$920,MATCH(INDEX($A$905:$A$913,MATCH($A124,I$905:I$913,0)),$A$937:$A$940,0))),MAX(0,MIN(I532,MAX(0,I$946-I$926+SUMPRODUCT(I$917:I$920*(I$905:I$908<=$A124))-SUMPRODUCT(OFFSET(I$498,1,0,I$1391+COUNTA($A$905:$A$913),1)*(OFFSET(I$295,1,0,I$1391+COUNTA($A$905:$A$913),1)<I329))))))","v":0},{"$f":"IFERROR((INDEX(J$917:J$920,MATCH(INDEX($A$905:$A$913,MATCH($A124,J$905:J$913,0)),$A$937:$A$940,0))),MAX(0,MIN(J532,MAX(0,J$946-J$926+SUMPRODUCT(J$917:J$920*(J$905:J$908<=$A124))-SUMPRODUCT(OFFSET(J$498,1,0,J$1391+COUNTA($A$905:$A$913),1)*(OFFSET(J$295,1,0,J$1391+COUNTA($A$905:$A$913),1)<J329))))))","v":0},{"$f":"IFERROR((INDEX(K$917:K$920,MATCH(INDEX($A$905:$A$913,MATCH($A124,K$905:K$913,0)),$A$937:$A$940,0))),MAX(0,MIN(K532,MAX(0,K$946-K$926+SUMPRODUCT(K$917:K$920*(K$905:K$908<=$A124))-SUMPRODUCT(OFFSET(K$498,1,0,K$1391+COUNTA($A$905:$A$913),1)*(OFFSET(K$295,1,0,K$1391+COUNTA($A$905:$A$913),1)<K329))))))","v":0},{"$f":"IFERROR((INDEX(L$917:L$920,MATCH(INDEX($A$905:$A$913,MATCH($A124,L$905:L$913,0)),$A$937:$A$940,0))),MAX(0,MIN(L532,MAX(0,L$946-L$926+SUMPRODUCT(L$917:L$920*(L$905:L$908<=$A124))-SUMPRODUCT(OFFSET(L$498,1,0,L$1391+COUNTA($A$905:$A$913),1)*(OFFSET(L$295,1,0,L$1391+COUNTA($A$905:$A$913),1)<L329))))))","v":0},{"$f":"IFERROR((INDEX(M$917:M$920,MATCH(INDEX($A$905:$A$913,MATCH($A124,M$905:M$913,0)),$A$937:$A$940,0))),MAX(0,MIN(M532,MAX(0,M$946-M$926+SUMPRODUCT(M$917:M$920*(M$905:M$908<=$A124))-SUMPRODUCT(OFFSET(M$498,1,0,M$1391+COUNTA($A$905:$A$913),1)*(OFFSET(M$295,1,0,M$1391+COUNTA($A$905:$A$913),1)<M329))))))","v":0},{"$f":"IFERROR((INDEX(N$917:N$920,MATCH(INDEX($A$905:$A$913,MATCH($A124,N$905:N$913,0)),$A$937:$A$940,0))),MAX(0,MIN(N532,MAX(0,N$946-N$926+SUMPRODUCT(N$917:N$920*(N$905:N$908<=$A124))-SUMPRODUCT(OFFSET(N$498,1,0,N$1391+COUNTA($A$905:$A$913),1)*(OFFSET(N$295,1,0,N$1391+COUNTA($A$905:$A$913),1)<N329))))))","v":0},{"$f":"IFERROR((INDEX(O$917:O$920,MATCH(INDEX($A$905:$A$913,MATCH($A124,O$905:O$913,0)),$A$937:$A$940,0))),MAX(0,MIN(O532,MAX(0,O$946-O$926+SUMPRODUCT(O$917:O$920*(O$905:O$908<=$A124))-SUMPRODUCT(OFFSET(O$498,1,0,O$1391+COUNTA($A$905:$A$913),1)*(OFFSET(O$295,1,0,O$1391+COUNTA($A$905:$A$913),1)<O329))))))","v":10001182.228649378},{"$f":"IFERROR((INDEX(P$917:P$920,MATCH(INDEX($A$905:$A$913,MATCH($A124,P$905:P$913,0)),$A$937:$A$940,0))),MAX(0,MIN(P532,MAX(0,P$946-P$926+SUMPRODUCT(P$917:P$920*(P$905:P$908<=$A124))-SUMPRODUCT(OFFSET(P$498,1,0,P$1391+COUNTA($A$905:$A$913),1)*(OFFSET(P$295,1,0,P$1391+COUNTA($A$905:$A$913),1)<P329))))))","v":19141245.809098125},{"$f":"IFERROR((INDEX(Q$917:Q$920,MATCH(INDEX($A$905:$A$913,MATCH($A124,Q$905:Q$913,0)),$A$937:$A$940,0))),MAX(0,MIN(Q532,MAX(0,Q$946-Q$926+SUMPRODUCT(Q$917:Q$920*(Q$905:Q$908<=$A124))-SUMPRODUCT(OFFSET(Q$498,1,0,Q$1391+COUNTA($A$905:$A$913),1)*(OFFSET(Q$295,1,0,Q$1391+COUNTA($A$905:$A$913),1)<Q329))))))","v":0},{"$f":"IFERROR((INDEX(R$917:R$920,MATCH(INDEX($A$905:$A$913,MATCH($A124,R$905:R$913,0)),$A$937:$A$940,0))),MAX(0,MIN(R532,MAX(0,R$946-R$926+SUMPRODUCT(R$917:R$920*(R$905:R$908<=$A124))-SUMPRODUCT(OFFSET(R$498,1,0,R$1391+COUNTA($A$905:$A$913),1)*(OFFSET(R$295,1,0,R$1391+COUNTA($A$905:$A$913),1)<R329))))))","v":0},{"$f":"IFERROR((INDEX(S$917:S$920,MATCH(INDEX($A$905:$A$913,MATCH($A124,S$905:S$913,0)),$A$937:$A$940,0))),MAX(0,MIN(S532,MAX(0,S$946-S$926+SUMPRODUCT(S$917:S$920*(S$905:S$908<=$A124))-SUMPRODUCT(OFFSET(S$498,1,0,S$1391+COUNTA($A$905:$A$913),1)*(OFFSET(S$295,1,0,S$1391+COUNTA($A$905:$A$913),1)<S329))))))","v":0},{"$f":"IFERROR((INDEX(T$917:T$920,MATCH(INDEX($A$905:$A$913,MATCH($A124,T$905:T$913,0)),$A$937:$A$940,0))),MAX(0,MIN(T532,MAX(0,T$946-T$926+SUMPRODUCT(T$917:T$920*(T$905:T$908<=$A124))-SUMPRODUCT(OFFSET(T$498,1,0,T$1391+COUNTA($A$905:$A$913),1)*(OFFSET(T$295,1,0,T$1391+COUNTA($A$905:$A$913),1)<T329))))))","v":0},{"$f":"IFERROR((INDEX(U$917:U$920,MATCH(INDEX($A$905:$A$913,MATCH($A124,U$905:U$913,0)),$A$937:$A$940,0))),MAX(0,MIN(U532,MAX(0,U$946-U$926+SUMPRODUCT(U$917:U$920*(U$905:U$908<=$A124))-SUMPRODUCT(OFFSET(U$498,1,0,U$1391+COUNTA($A$905:$A$913),1)*(OFFSET(U$295,1,0,U$1391+COUNTA($A$905:$A$913),1)<U329))))))","v":0},{"$f":"IFERROR((INDEX(V$917:V$920,MATCH(INDEX($A$905:$A$913,MATCH($A124,V$905:V$913,0)),$A$937:$A$940,0))),MAX(0,MIN(V532,MAX(0,V$946-V$926+SUMPRODUCT(V$917:V$920*(V$905:V$908<=$A124))-SUMPRODUCT(OFFSET(V$498,1,0,V$1391+COUNTA($A$905:$A$913),1)*(OFFSET(V$295,1,0,V$1391+COUNTA($A$905:$A$913),1)<V329))))))","v":0},{"$f":"IFERROR((INDEX(W$917:W$920,MATCH(INDEX($A$905:$A$913,MATCH($A124,W$905:W$913,0)),$A$937:$A$940,0))),MAX(0,MIN(W532,MAX(0,W$946-W$926+SUMPRODUCT(W$917:W$920*(W$905:W$908<=$A124))-SUMPRODUCT(OFFSET(W$498,1,0,W$1391+COUNTA($A$905:$A$913),1)*(OFFSET(W$295,1,0,W$1391+COUNTA($A$905:$A$913),1)<W329))))))","v":0},{"$f":"IFERROR((INDEX(X$917:X$920,MATCH(INDEX($A$905:$A$913,MATCH($A124,X$905:X$913,0)),$A$937:$A$940,0))),MAX(0,MIN(X532,MAX(0,X$946-X$926+SUMPRODUCT(X$917:X$920*(X$905:X$908<=$A124))-SUMPRODUCT(OFFSET(X$498,1,0,X$1391+COUNTA($A$905:$A$913),1)*(OFFSET(X$295,1,0,X$1391+COUNTA($A$905:$A$913),1)<X329))))))","v":0},{"$f":"IFERROR((INDEX(Y$917:Y$920,MATCH(INDEX($A$905:$A$913,MATCH($A124,Y$905:Y$913,0)),$A$937:$A$940,0))),MAX(0,MIN(Y532,MAX(0,Y$946-Y$926+SUMPRODUCT(Y$917:Y$920*(Y$905:Y$908<=$A124))-SUMPRODUCT(OFFSET(Y$498,1,0,Y$1391+COUNTA($A$905:$A$913),1)*(OFFSET(Y$295,1,0,Y$1391+COUNTA($A$905:$A$913),1)<Y329))))))","v":0},{"$f":"IFERROR((INDEX(Z$917:Z$920,MATCH(INDEX($A$905:$A$913,MATCH($A124,Z$905:Z$913,0)),$A$937:$A$940,0))),MAX(0,MIN(Z532,MAX(0,Z$946-Z$926+SUMPRODUCT(Z$917:Z$920*(Z$905:Z$908<=$A124))-SUMPRODUCT(OFFSET(Z$498,1,0,Z$1391+COUNTA($A$905:$A$913),1)*(OFFSET(Z$295,1,0,Z$1391+COUNTA($A$905:$A$913),1)<Z329))))))","v":0},{"$f":"IFERROR((INDEX(AA$917:AA$920,MATCH(INDEX($A$905:$A$913,MATCH($A124,AA$905:AA$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AA532,MAX(0,AA$946-AA$926+SUMPRODUCT(AA$917:AA$920*(AA$905:AA$908<=$A124))-SUMPRODUCT(OFFSET(AA$498,1,0,AA$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AA$295,1,0,AA$1391+COUNTA($A$905:$A$913),1)<AA329))))))","v":0},{"$f":"IFERROR((INDEX(AB$917:AB$920,MATCH(INDEX($A$905:$A$913,MATCH($A124,AB$905:AB$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AB532,MAX(0,AB$946-AB$926+SUMPRODUCT(AB$917:AB$920*(AB$905:AB$908<=$A124))-SUMPRODUCT(OFFSET(AB$498,1,0,AB$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AB$295,1,0,AB$1391+COUNTA($A$905:$A$913),1)<AB329))))))","v":0},{"$f":"IFERROR((INDEX(AC$917:AC$920,MATCH(INDEX($A$905:$A$913,MATCH($A124,AC$905:AC$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AC532,MAX(0,AC$946-AC$926+SUMPRODUCT(AC$917:AC$920*(AC$905:AC$908<=$A124))-SUMPRODUCT(OFFSET(AC$498,1,0,AC$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AC$295,1,0,AC$1391+COUNTA($A$905:$A$913),1)<AC329))))))","v":0},{"$f":"IFERROR((INDEX(AD$917:AD$920,MATCH(INDEX($A$905:$A$913,MATCH($A124,AD$905:AD$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AD532,MAX(0,AD$946-AD$926+SUMPRODUCT(AD$917:AD$920*(AD$905:AD$908<=$A124))-SUMPRODUCT(OFFSET(AD$498,1,0,AD$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AD$295,1,0,AD$1391+COUNTA($A$905:$A$913),1)<AD329))))))","v":0},{"$f":"IFERROR((INDEX(AE$917:AE$920,MATCH(INDEX($A$905:$A$913,MATCH($A124,AE$905:AE$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AE532,MAX(0,AE$946-AE$926+SUMPRODUCT(AE$917:AE$920*(AE$905:AE$908<=$A124))-SUMPRODUCT(OFFSET(AE$498,1,0,AE$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AE$295,1,0,AE$1391+COUNTA($A$905:$A$913),1)<AE329))))))","v":0},{"$f":"IFERROR((INDEX(AF$917:AF$920,MATCH(INDEX($A$905:$A$913,MATCH($A124,AF$905:AF$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AF532,MAX(0,AF$946-AF$926+SUMPRODUCT(AF$917:AF$920*(AF$905:AF$908<=$A124))-SUMPRODUCT(OFFSET(AF$498,1,0,AF$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AF$295,1,0,AF$1391+COUNTA($A$905:$A$913),1)<AF329))))))","v":0}]
[35,{"$f":"IFERROR((INDEX(B$917:B$920,MATCH(INDEX($A$905:$A$913,MATCH($A125,B$905:B$913,0)),$A$937:$A$940,0))),MAX(0,MIN(B533,MAX(0,B$946-B$926+SUMPRODUCT(B$917:B$920*(B$905:B$908<=$A125))-SUMPRODUCT(OFFSET(B$498,1,0,B$1391+COUNTA($A$905:$A$913),1)*(OFFSET(B$295,1,0,B$1391+COUNTA($A$905:$A$913),1)<B330))))))","v":0},{"$f":"IFERROR((INDEX(C$917:C$920,MATCH(INDEX($A$905:$A$913,MATCH($A125,C$905:C$913,0)),$A$937:$A$940,0))),MAX(0,MIN(C533,MAX(0,C$946-C$926+SUMPRODUCT(C$917:C$920*(C$905:C$908<=$A125))-SUMPRODUCT(OFFSET(C$498,1,0,C$1391+COUNTA($A$905:$A$913),1)*(OFFSET(C$295,1,0,C$1391+COUNTA($A$905:$A$913),1)<C330))))))","v":0},{"$f":"IFERROR((INDEX(D$917:D$920,MATCH(INDEX($A$905:$A$913,MATCH($A125,D$905:D$913,0)),$A$937:$A$940,0))),MAX(0,MIN(D533,MAX(0,D$946-D$926+SUMPRODUCT(D$917:D$920*(D$905:D$908<=$A125))-SUMPRODUCT(OFFSET(D$498,1,0,D$1391+COUNTA($A$905:$A$913),1)*(OFFSET(D$295,1,0,D$1391+COUNTA($A$905:$A$913),1)<D330))))))","v":0},{"$f":"IFERROR((INDEX(E$917:E$920,MATCH(INDEX($A$905:$A$913,MATCH($A125,E$905:E$913,0)),$A$937:$A$940,0))),MAX(0,MIN(E533,MAX(0,E$946-E$926+SUMPRODUCT(E$917:E$920*(E$905:E$908<=$A125))-SUMPRODUCT(OFFSET(E$498,1,0,E$1391+COUNTA($A$905:$A$913),1)*(OFFSET(E$295,1,0,E$1391+COUNTA($A$905:$A$913),1)<E330))))))","v":0},{"$f":"IFERROR((INDEX(F$917:F$920,MATCH(INDEX($A$905:$A$913,MATCH($A125,F$905:F$913,0)),$A$937:$A$940,0))),MAX(0,MIN(F533,MAX(0,F$946-F$926+SUMPRODUCT(F$917:F$920*(F$905:F$908<=$A125))-SUMPRODUCT(OFFSET(F$498,1,0,F$1391+COUNTA($A$905:$A$913),1)*(OFFSET(F$295,1,0,F$1391+COUNTA($A$905:$A$913),1)<F330))))))","v":0},{"$f":"IFERROR((INDEX(G$917:G$920,MATCH(INDEX($A$905:$A$913,MATCH($A125,G$905:G$913,0)),$A$937:$A$940,0))),MAX(0,MIN(G533,MAX(0,G$946-G$926+SUMPRODUCT(G$917:G$920*(G$905:G$908<=$A125))-SUMPRODUCT(OFFSET(G$498,1,0,G$1391+COUNTA($A$905:$A$913),1)*(OFFSET(G$295,1,0,G$1391+COUNTA($A$905:$A$913),1)<G330))))))","v":0},{"$f":"IFERROR((INDEX(H$917:H$920,MATCH(INDEX($A$905:$A$913,MATCH($A125,H$905:H$913,0)),$A$937:$A$940,0))),MAX(0,MIN(H533,MAX(0,H$946-H$926+SUMPRODUCT(H$917:H$920*(H$905:H$908<=$A125))-SUMPRODUCT(OFFSET(H$498,1,0,H$1391+COUNTA($A$905:$A$913),1)*(OFFSET(H$295,1,0,H$1391+COUNTA($A$905:$A$913),1)<H330))))))","v":0},{"$f":"IFERROR((INDEX(I$917:I$920,MATCH(INDEX($A$905:$A$913,MATCH($A125,I$905:I$913,0)),$A$937:$A$940,0))),MAX(0,MIN(I533,MAX(0,I$946-I$926+SUMPRODUCT(I$917:I$920*(I$905:I$908<=$A125))-SUMPRODUCT(OFFSET(I$498,1,0,I$1391+COUNTA($A$905:$A$913),1)*(OFFSET(I$295,1,0,I$1391+COUNTA($A$905:$A$913),1)<I330))))))","v":0},{"$f":"IFERROR((INDEX(J$917:J$920,MATCH(INDEX($A$905:$A$913,MATCH($A125,J$905:J$913,0)),$A$937:$A$940,0))),MAX(0,MIN(J533,MAX(0,J$946-J$926+SUMPRODUCT(J$917:J$920*(J$905:J$908<=$A125))-SUMPRODUCT(OFFSET(J$498,1,0,J$1391+COUNTA($A$905:$A$913),1)*(OFFSET(J$295,1,0,J$1391+COUNTA($A$905:$A$913),1)<J330))))))","v":0},{"$f":"IFERROR((INDEX(K$917:K$920,MATCH(INDEX($A$905:$A$913,MATCH($A125,K$905:K$913,0)),$A$937:$A$940,0))),MAX(0,MIN(K533,MAX(0,K$946-K$926+SUMPRODUCT(K$917:K$920*(K$905:K$908<=$A125))-SUMPRODUCT(OFFSET(K$498,1,0,K$1391+COUNTA($A$905:$A$913),1)*(OFFSET(K$295,1,0,K$1391+COUNTA($A$905:$A$913),1)<K330))))))","v":0},{"$f":"IFERROR((INDEX(L$917:L$920,MATCH(INDEX($A$905:$A$913,MATCH($A125,L$905:L$913,0)),$A$937:$A$940,0))),MAX(0,MIN(L533,MAX(0,L$946-L$926+SUMPRODUCT(L$917:L$920*(L$905:L$908<=$A125))-SUMPRODUCT(OFFSET(L$498,1,0,L$1391+COUNTA($A$905:$A$913),1)*(OFFSET(L$295,1,0,L$1391+COUNTA($A$905:$A$913),1)<L330))))))","v":0},{"$f":"IFERROR((INDEX(M$917:M$920,MATCH(INDEX($A$905:$A$913,MATCH($A125,M$905:M$913,0)),$A$937:$A$940,0))),MAX(0,MIN(M533,MAX(0,M$946-M$926+SUMPRODUCT(M$917:M$920*(M$905:M$908<=$A125))-SUMPRODUCT(OFFSET(M$498,1,0,M$1391+COUNTA($A$905:$A$913),1)*(OFFSET(M$295,1,0,M$1391+COUNTA($A$905:$A$913),1)<M330))))))","v":0},{"$f":"IFERROR((INDEX(N$917:N$920,MATCH(INDEX($A$905:$A$913,MATCH($A125,N$905:N$913,0)),$A$937:$A$940,0))),MAX(0,MIN(N533,MAX(0,N$946-N$926+SUMPRODUCT(N$917:N$920*(N$905:N$908<=$A125))-SUMPRODUCT(OFFSET(N$498,1,0,N$1391+COUNTA($A$905:$A$913),1)*(OFFSET(N$295,1,0,N$1391+COUNTA($A$905:$A$913),1)<N330))))))","v":0},{"$f":"IFERROR((INDEX(O$917:O$920,MATCH(INDEX($A$905:$A$913,MATCH($A125,O$905:O$913,0)),$A$937:$A$940,0))),MAX(0,MIN(O533,MAX(0,O$946-O$926+SUMPRODUCT(O$917:O$920*(O$905:O$908<=$A125))-SUMPRODUCT(OFFSET(O$498,1,0,O$1391+COUNTA($A$905:$A$913),1)*(OFFSET(O$295,1,0,O$1391+COUNTA($A$905:$A$913),1)<O330))))))","v":0},{"$f":"IFERROR((INDEX(P$917:P$920,MATCH(INDEX($A$905:$A$913,MATCH($A125,P$905:P$913,0)),$A$937:$A$940,0))),MAX(0,MIN(P533,MAX(0,P$946-P$926+SUMPRODUCT(P$917:P$920*(P$905:P$908<=$A125))-SUMPRODUCT(OFFSET(P$498,1,0,P$1391+COUNTA($A$905:$A$913),1)*(OFFSET(P$295,1,0,P$1391+COUNTA($A$905:$A$913),1)<P330))))))","v":0},{"$f":"IFERROR((INDEX(Q$917:Q$920,MATCH(INDEX($A$905:$A$913,MATCH($A125,Q$905:Q$913,0)),$A$937:$A$940,0))),MAX(0,MIN(Q533,MAX(0,Q$946-Q$926+SUMPRODUCT(Q$917:Q$920*(Q$905:Q$908<=$A125))-SUMPRODUCT(OFFSET(Q$498,1,0,Q$1391+COUNTA($A$905:$A$913),1)*(OFFSET(Q$295,1,0,Q$1391+COUNTA($A$905:$A$913),1)<Q330))))))","v":0},{"$f":"IFERROR((INDEX(R$917:R$920,MATCH(INDEX($A$905:$A$913,MATCH($A125,R$905:R$913,0)),$A$937:$A$940,0))),MAX(0,MIN(R533,MAX(0,R$946-R$926+SUMPRODUCT(R$917:R$920*(R$905:R$908<=$A125))-SUMPRODUCT(OFFSET(R$498,1,0,R$1391+COUNTA($A$905:$A$913),1)*(OFFSET(R$295,1,0,R$1391+COUNTA($A$905:$A$913),1)<R330))))))","v":0},{"$f":"IFERROR((INDEX(S$917:S$920,MATCH(INDEX($A$905:$A$913,MATCH($A125,S$905:S$913,0)),$A$937:$A$940,0))),MAX(0,MIN(S533,MAX(0,S$946-S$926+SUMPRODUCT(S$917:S$920*(S$905:S$908<=$A125))-SUMPRODUCT(OFFSET(S$498,1,0,S$1391+COUNTA($A$905:$A$913),1)*(OFFSET(S$295,1,0,S$1391+COUNTA($A$905:$A$913),1)<S330))))))","v":0},{"$f":"IFERROR((INDEX(T$917:T$920,MATCH(INDEX($A$905:$A$913,MATCH($A125,T$905:T$913,0)),$A$937:$A$940,0))),MAX(0,MIN(T533,MAX(0,T$946-T$926+SUMPRODUCT(T$917:T$920*(T$905:T$908<=$A125))-SUMPRODUCT(OFFSET(T$498,1,0,T$1391+COUNTA($A$905:$A$913),1)*(OFFSET(T$295,1,0,T$1391+COUNTA($A$905:$A$913),1)<T330))))))","v":0},{"$f":"IFERROR((INDEX(U$917:U$920,MATCH(INDEX($A$905:$A$913,MATCH($A125,U$905:U$913,0)),$A$937:$A$940,0))),MAX(0,MIN(U533,MAX(0,U$946-U$926+SUMPRODUCT(U$917:U$920*(U$905:U$908<=$A125))-SUMPRODUCT(OFFSET(U$498,1,0,U$1391+COUNTA($A$905:$A$913),1)*(OFFSET(U$295,1,0,U$1391+COUNTA($A$905:$A$913),1)<U330))))))","v":0},{"$f":"IFERROR((INDEX(V$917:V$920,MATCH(INDEX($A$905:$A$913,MATCH($A125,V$905:V$913,0)),$A$937:$A$940,0))),MAX(0,MIN(V533,MAX(0,V$946-V$926+SUMPRODUCT(V$917:V$920*(V$905:V$908<=$A125))-SUMPRODUCT(OFFSET(V$498,1,0,V$1391+COUNTA($A$905:$A$913),1)*(OFFSET(V$295,1,0,V$1391+COUNTA($A$905:$A$913),1)<V330))))))","v":0},{"$f":"IFERROR((INDEX(W$917:W$920,MATCH(INDEX($A$905:$A$913,MATCH($A125,W$905:W$913,0)),$A$937:$A$940,0))),MAX(0,MIN(W533,MAX(0,W$946-W$926+SUMPRODUCT(W$917:W$920*(W$905:W$908<=$A125))-SUMPRODUCT(OFFSET(W$498,1,0,W$1391+COUNTA($A$905:$A$913),1)*(OFFSET(W$295,1,0,W$1391+COUNTA($A$905:$A$913),1)<W330))))))","v":0},{"$f":"IFERROR((INDEX(X$917:X$920,MATCH(INDEX($A$905:$A$913,MATCH($A125,X$905:X$913,0)),$A$937:$A$940,0))),MAX(0,MIN(X533,MAX(0,X$946-X$926+SUMPRODUCT(X$917:X$920*(X$905:X$908<=$A125))-SUMPRODUCT(OFFSET(X$498,1,0,X$1391+COUNTA($A$905:$A$913),1)*(OFFSET(X$295,1,0,X$1391+COUNTA($A$905:$A$913),1)<X330))))))","v":0},{"$f":"IFERROR((INDEX(Y$917:Y$920,MATCH(INDEX($A$905:$A$913,MATCH($A125,Y$905:Y$913,0)),$A$937:$A$940,0))),MAX(0,MIN(Y533,MAX(0,Y$946-Y$926+SUMPRODUCT(Y$917:Y$920*(Y$905:Y$908<=$A125))-SUMPRODUCT(OFFSET(Y$498,1,0,Y$1391+COUNTA($A$905:$A$913),1)*(OFFSET(Y$295,1,0,Y$1391+COUNTA($A$905:$A$913),1)<Y330))))))","v":0},{"$f":"IFERROR((INDEX(Z$917:Z$920,MATCH(INDEX($A$905:$A$913,MATCH($A125,Z$905:Z$913,0)),$A$937:$A$940,0))),MAX(0,MIN(Z533,MAX(0,Z$946-Z$926+SUMPRODUCT(Z$917:Z$920*(Z$905:Z$908<=$A125))-SUMPRODUCT(OFFSET(Z$498,1,0,Z$1391+COUNTA($A$905:$A$913),1)*(OFFSET(Z$295,1,0,Z$1391+COUNTA($A$905:$A$913),1)<Z330))))))","v":0},{"$f":"IFERROR((INDEX(AA$917:AA$920,MATCH(INDEX($A$905:$A$913,MATCH($A125,AA$905:AA$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AA533,MAX(0,AA$946-AA$926+SUMPRODUCT(AA$917:AA$920*(AA$905:AA$908<=$A125))-SUMPRODUCT(OFFSET(AA$498,1,0,AA$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AA$295,1,0,AA$1391+COUNTA($A$905:$A$913),1)<AA330))))))","v":0},{"$f":"IFERROR((INDEX(AB$917:AB$920,MATCH(INDEX($A$905:$A$913,MATCH($A125,AB$905:AB$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AB533,MAX(0,AB$946-AB$926+SUMPRODUCT(AB$917:AB$920*(AB$905:AB$908<=$A125))-SUMPRODUCT(OFFSET(AB$498,1,0,AB$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AB$295,1,0,AB$1391+COUNTA($A$905:$A$913),1)<AB330))))))","v":0},{"$f":"IFERROR((INDEX(AC$917:AC$920,MATCH(INDEX($A$905:$A$913,MATCH($A125,AC$905:AC$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AC533,MAX(0,AC$946-AC$926+SUMPRODUCT(AC$917:AC$920*(AC$905:AC$908<=$A125))-SUMPRODUCT(OFFSET(AC$498,1,0,AC$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AC$295,1,0,AC$1391+COUNTA($A$905:$A$913),1)<AC330))))))","v":0},{"$f":"IFERROR((INDEX(AD$917:AD$920,MATCH(INDEX($A$905:$A$913,MATCH($A125,AD$905:AD$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AD533,MAX(0,AD$946-AD$926+SUMPRODUCT(AD$917:AD$920*(AD$905:AD$908<=$A125))-SUMPRODUCT(OFFSET(AD$498,1,0,AD$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AD$295,1,0,AD$1391+COUNTA($A$905:$A$913),1)<AD330))))))","v":0},{"$f":"IFERROR((INDEX(AE$917:AE$920,MATCH(INDEX($A$905:$A$913,MATCH($A125,AE$905:AE$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AE533,MAX(0,AE$946-AE$926+SUMPRODUCT(AE$917:AE$920*(AE$905:AE$908<=$A125))-SUMPRODUCT(OFFSET(AE$498,1,0,AE$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AE$295,1,0,AE$1391+COUNTA($A$905:$A$913),1)<AE330))))))","v":0},{"$f":"IFERROR((INDEX(AF$917:AF$920,MATCH(INDEX($A$905:$A$913,MATCH($A125,AF$905:AF$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AF533,MAX(0,AF$946-AF$926+SUMPRODUCT(AF$917:AF$920*(AF$905:AF$908<=$A125))-SUMPRODUCT(OFFSET(AF$498,1,0,AF$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AF$295,1,0,AF$1391+COUNTA($A$905:$A$913),1)<AF330))))))","v":0}]
[47,{"$f":"IFERROR((INDEX(B$917:B$920,MATCH(INDEX($A$905:$A$913,MATCH($A137,B$905:B$913,0)),$A$937:$A$940,0))),MAX(0,MIN(B545,MAX(0,B$946-B$926+SUMPRODUCT(B$917:B$920*(B$905:B$908<=$A137))-SUMPRODUCT(OFFSET(B$498,1,0,B$1391+COUNTA($A$905:$A$913),1)*(OFFSET(B$295,1,0,B$1391+COUNTA($A$905:$A$913),1)<B342))))))","v":0},{"$f":"IFERROR((INDEX(C$917:C$920,MATCH(INDEX($A$905:$A$913,MATCH($A137,C$905:C$913,0)),$A$937:$A$940,0))),MAX(0,MIN(C545,MAX(0,C$946-C$926+SUMPRODUCT(C$917:C$920*(C$905:C$908<=$A137))-SUMPRODUCT(OFFSET(C$498,1,0,C$1391+COUNTA($A$905:$A$913),1)*(OFFSET(C$295,1,0,C$1391+COUNTA($A$905:$A$913),1)<C342))))))","v":0},{"$f":"IFERROR((INDEX(D$917:D$920,MATCH(INDEX($A$905:$A$913,MATCH($A137,D$905:D$913,0)),$A$937:$A$940,0))),MAX(0,MIN(D545,MAX(0,D$946-D$926+SUMPRODUCT(D$917:D$920*(D$905:D$908<=$A137))-SUMPRODUCT(OFFSET(D$498,1,0,D$1391+COUNTA($A$905:$A$913),1)*(OFFSET(D$295,1,0,D$1391+COUNTA($A$905:$A$913),1)<D342))))))","v":0},{"$f":"IFERROR((INDEX(E$917:E$920,MATCH(INDEX($A$905:$A$913,MATCH($A137,E$905:E$913,0)),$A$937:$A$940,0))),MAX(0,MIN(E545,MAX(0,E$946-E$926+SUMPRODUCT(E$917:E$920*(E$905:E$908<=$A137))-SUMPRODUCT(OFFSET(E$498,1,0,E$1391+COUNTA($A$905:$A$913),1)*(OFFSET(E$295,1,0,E$1391+COUNTA($A$905:$A$913),1)<E342))))))","v":0},{"$f":"IFERROR((INDEX(F$917:F$920,MATCH(INDEX($A$905:$A$913,MATCH($A137,F$905:F$913,0)),$A$937:$A$940,0))),MAX(0,MIN(F545,MAX(0,F$946-F$926+SUMPRODUCT(F$917:F$920*(F$905:F$908<=$A137))-SUMPRODUCT(OFFSET(F$498,1,0,F$1391+COUNTA($A$905:$A$913),1)*(OFFSET(F$295,1,0,F$1391+COUNTA($A$905:$A$913),1)<F342))))))","v":0},{"$f":"IFERROR((INDEX(G$917:G$920,MATCH(INDEX($A$905:$A$913,MATCH($A137,G$905:G$913,0)),$A$937:$A$940,0))),MAX(0,MIN(G545,MAX(0,G$946-G$926+SUMPRODUCT(G$917:G$920*(G$905:G$908<=$A137))-SUMPRODUCT(OFFSET(G$498,1,0,G$1391+COUNTA($A$905:$A$913),1)*(OFFSET(G$295,1,0,G$1391+COUNTA($A$905:$A$913),1)<G342))))))","v":0},{"$f":"IFERROR((INDEX(H$917:H$920,MATCH(INDEX($A$905:$A$913,MATCH($A137,H$905:H$913,0)),$A$937:$A$940,0))),MAX(0,MIN(H545,MAX(0,H$946-H$926+SUMPRODUCT(H$917:H$920*(H$905:H$908<=$A137))-SUMPRODUCT(OFFSET(H$498,1,0,H$1391+COUNTA($A$905:$A$913),1)*(OFFSET(H$295,1,0,H$1391+COUNTA($A$905:$A$913),1)<H342))))))","v":0},{"$f":"IFERROR((INDEX(I$917:I$920,MATCH(INDEX($A$905:$A$913,MATCH($A137,I$905:I$913,0)),$A$937:$A$940,0))),MAX(0,MIN(I545,MAX(0,I$946-I$926+SUMPRODUCT(I$917:I$920*(I$905:I$908<=$A137))-SUMPRODUCT(OFFSET(I$498,1,0,I$1391+COUNTA($A$905:$A$913),1)*(OFFSET(I$295,1,0,I$1391+COUNTA($A$905:$A$913),1)<I342))))))","v":0},{"$f":"IFERROR((INDEX(J$917:J$920,MATCH(INDEX($A$905:$A$913,MATCH($A137,J$905:J$913,0)),$A$937:$A$940,0))),MAX(0,MIN(J545,MAX(0,J$946-J$926+SUMPRODUCT(J$917:J$920*(J$905:J$908<=$A137))-SUMPRODUCT(OFFSET(J$498,1,0,J$1391+COUNTA($A$905:$A$913),1)*(OFFSET(J$295,1,0,J$1391+COUNTA($A$905:$A$913),1)<J342))))))","v":0},{"$f":"IFERROR((INDEX(K$917:K$920,MATCH(INDEX($A$905:$A$913,MATCH($A137,K$905:K$913,0)),$A$937:$A$940,0))),MAX(0,MIN(K545,MAX(0,K$946-K$926+SUMPRODUCT(K$917:K$920*(K$905:K$908<=$A137))-SUMPRODUCT(OFFSET(K$498,1,0,K$1391+COUNTA($A$905:$A$913),1)*(OFFSET(K$295,1,0,K$1391+COUNTA($A$905:$A$913),1)<K342))))))","v":0},{"$f":"IFERROR((INDEX(L$917:L$920,MATCH(INDEX($A$905:$A$913,MATCH($A137,L$905:L$913,0)),$A$937:$A$940,0))),MAX(0,MIN(L545,MAX(0,L$946-L$926+SUMPRODUCT(L$917:L$920*(L$905:L$908<=$A137))-SUMPRODUCT(OFFSET(L$498,1,0,L$1391+COUNTA($A$905:$A$913),1)*(OFFSET(L$295,1,0,L$1391+COUNTA($A$905:$A$913),1)<L342))))))","v":0},{"$f":"IFERROR((INDEX(M$917:M$920,MATCH(INDEX($A$905:$A$913,MATCH($A137,M$905:M$913,0)),$A$937:$A$940,0))),MAX(0,MIN(M545,MAX(0,M$946-M$926+SUMPRODUCT(M$917:M$920*(M$905:M$908<=$A137))-SUMPRODUCT(OFFSET(M$498,1,0,M$1391+COUNTA($A$905:$A$913),1)*(OFFSET(M$295,1,0,M$1391+COUNTA($A$905:$A$913),1)<M342))))))","v":0},{"$f":"IFERROR((INDEX(N$917:N$920,MATCH(INDEX($A$905:$A$913,MATCH($A137,N$905:N$913,0)),$A$937:$A$940,0))),MAX(0,MIN(N545,MAX(0,N$946-N$926+SUMPRODUCT(N$917:N$920*(N$905:N$908<=$A137))-SUMPRODUCT(OFFSET(N$498,1,0,N$1391+COUNTA($A$905:$A$913),1)*(OFFSET(N$295,1,0,N$1391+COUNTA($A$905:$A$913),1)<N342))))))","v":0},{"$f":"IFERROR((INDEX(O$917:O$920,MATCH(INDEX($A$905:$A$913,MATCH($A137,O$905:O$913,0)),$A$937:$A$940,0))),MAX(0,MIN(O545,MAX(0,O$946-O$926+SUMPRODUCT(O$917:O$920*(O$905:O$908<=$A137))-SUMPRODUCT(OFFSET(O$498,1,0,O$1391+COUNTA($A$905:$A$913),1)*(OFFSET(O$295,1,0,O$1391+COUNTA($A$905:$A$913),1)<O342))))))","v":0},{"$f":"IFERROR((INDEX(P$917:P$920,MATCH(INDEX($A$905:$A$913,MATCH($A137,P$905:P$913,0)),$A$937:$A$940,0))),MAX(0,MIN(P545,MAX(0,P$946-P$926+SUMPRODUCT(P$917:P$920*(P$905:P$908<=$A137))-SUMPRODUCT(OFFSET(P$498,1,0,P$1391+COUNTA($A$905:$A$913),1)*(OFFSET(P$295,1,0,P$1391+COUNTA($A$905:$A$913),1)<P342))))))","v":0},{"$f":"IFERROR((INDEX(Q$917:Q$920,MATCH(INDEX($A$905:$A$913,MATCH($A137,Q$905:Q$913,0)),$A$937:$A$940,0))),MAX(0,MIN(Q545,MAX(0,Q$946-Q$926+SUMPRODUCT(Q$917:Q$920*(Q$905:Q$908<=$A137))-SUMPRODUCT(OFFSET(Q$498,1,0,Q$1391+COUNTA($A$905:$A$913),1)*(OFFSET(Q$295,1,0,Q$1391+COUNTA($A$905:$A$913),1)<Q342))))))","v":0},{"$f":"IFERROR((INDEX(R$917:R$920,MATCH(INDEX($A$905:$A$913,MATCH($A137,R$905:R$913,0)),$A$937:$A$940,0))),MAX(0,MIN(R545,MAX(0,R$946-R$926+SUMPRODUCT(R$917:R$920*(R$905:R$908<=$A137))-SUMPRODUCT(OFFSET(R$498,1,0,R$1391+COUNTA($A$905:$A$913),1)*(OFFSET(R$295,1,0,R$1391+COUNTA($A$905:$A$913),1)<R342))))))","v":0},{"$f":"IFERROR((INDEX(S$917:S$920,MATCH(INDEX($A$905:$A$913,MATCH($A137,S$905:S$913,0)),$A$937:$A$940,0))),MAX(0,MIN(S545,MAX(0,S$946-S$926+SUMPRODUCT(S$917:S$920*(S$905:S$908<=$A137))-SUMPRODUCT(OFFSET(S$498,1,0,S$1391+COUNTA($A$905:$A$913),1)*(OFFSET(S$295,1,0,S$1391+COUNTA($A$905:$A$913),1)<S342))))))","v":0},{"$f":"IFERROR((INDEX(T$917:T$920,MATCH(INDEX($A$905:$A$913,MATCH($A137,T$905:T$913,0)),$A$937:$A$940,0))),MAX(0,MIN(T545,MAX(0,T$946-T$926+SUMPRODUCT(T$917:T$920*(T$905:T$908<=$A137))-SUMPRODUCT(OFFSET(T$498,1,0,T$1391+COUNTA($A$905:$A$913),1)*(OFFSET(T$295,1,0,T$1391+COUNTA($A$905:$A$913),1)<T342))))))","v":0},{"$f":"IFERROR((INDEX(U$917:U$920,MATCH(INDEX($A$905:$A$913,MATCH($A137,U$905:U$913,0)),$A$937:$A$940,0))),MAX(0,MIN(U545,MAX(0,U$946-U$926+SUMPRODUCT(U$917:U$920*(U$905:U$908<=$A137))-SUMPRODUCT(OFFSET(U$498,1,0,U$1391+COUNTA($A$905:$A$913),1)*(OFFSET(U$295,1,0,U$1391+COUNTA($A$905:$A$913),1)<U342))))))","v":0},{"$f":"IFERROR((INDEX(V$917:V$920,MATCH(INDEX($A$905:$A$913,MATCH($A137,V$905:V$913,0)),$A$937:$A$940,0))),MAX(0,MIN(V545,MAX(0,V$946-V$926+SUMPRODUCT(V$917:V$920*(V$905:V$908<=$A137))-SUMPRODUCT(OFFSET(V$498,1,0,V$1391+COUNTA($A$905:$A$913),1)*(OFFSET(V$295,1,0,V$1391+COUNTA($A$905:$A$913),1)<V342))))))","v":0},{"$f":"IFERROR((INDEX(W$917:W$920,MATCH(INDEX($A$905:$A$913,MATCH($A137,W$905:W$913,0)),$A$937:$A$940,0))),MAX(0,MIN(W545,MAX(0,W$946-W$926+SUMPRODUCT(W$917:W$920*(W$905:W$908<=$A137))-SUMPRODUCT(OFFSET(W$498,1,0,W$1391+COUNTA($A$905:$A$913),1)*(OFFSET(W$295,1,0,W$1391+COUNTA($A$905:$A$913),1)<W342))))))","v":0},{"$f":"IFERROR((INDEX(X$917:X$920,MATCH(INDEX($A$905:$A$913,MATCH($A137,X$905:X$913,0)),$A$937:$A$940,0))),MAX(0,MIN(X545,MAX(0,X$946-X$926+SUMPRODUCT(X$917:X$920*(X$905:X$908<=$A137))-SUMPRODUCT(OFFSET(X$498,1,0,X$1391+COUNTA($A$905:$A$913),1)*(OFFSET(X$295,1,0,X$1391+COUNTA($A$905:$A$913),1)<X342))))))","v":0},{"$f":"IFERROR((INDEX(Y$917:Y$920,MATCH(INDEX($A$905:$A$913,MATCH($A137,Y$905:Y$913,0)),$A$937:$A$940,0))),MAX(0,MIN(Y545,MAX(0,Y$946-Y$926+SUMPRODUCT(Y$917:Y$920*(Y$905:Y$908<=$A137))-SUMPRODUCT(OFFSET(Y$498,1,0,Y$1391+COUNTA($A$905:$A$913),1)*(OFFSET(Y$295,1,0,Y$1391+COUNTA($A$905:$A$913),1)<Y342))))))","v":0},{"$f":"IFERROR((INDEX(Z$917:Z$920,MATCH(INDEX($A$905:$A$913,MATCH($A137,Z$905:Z$913,0)),$A$937:$A$940,0))),MAX(0,MIN(Z545,MAX(0,Z$946-Z$926+SUMPRODUCT(Z$917:Z$920*(Z$905:Z$908<=$A137))-SUMPRODUCT(OFFSET(Z$498,1,0,Z$1391+COUNTA($A$905:$A$913),1)*(OFFSET(Z$295,1,0,Z$1391+COUNTA($A$905:$A$913),1)<Z342))))))","v":0},{"$f":"IFERROR((INDEX(AA$917:AA$920,MATCH(INDEX($A$905:$A$913,MATCH($A137,AA$905:AA$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AA545,MAX(0,AA$946-AA$926+SUMPRODUCT(AA$917:AA$920*(AA$905:AA$908<=$A137))-SUMPRODUCT(OFFSET(AA$498,1,0,AA$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AA$295,1,0,AA$1391+COUNTA($A$905:$A$913),1)<AA342))))))","v":0},{"$f":"IFERROR((INDEX(AB$917:AB$920,MATCH(INDEX($A$905:$A$913,MATCH($A137,AB$905:AB$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AB545,MAX(0,AB$946-AB$926+SUMPRODUCT(AB$917:AB$920*(AB$905:AB$908<=$A137))-SUMPRODUCT(OFFSET(AB$498,1,0,AB$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AB$295,1,0,AB$1391+COUNTA($A$905:$A$913),1)<AB342))))))","v":0},{"$f":"IFERROR((INDEX(AC$917:AC$920,MATCH(INDEX($A$905:$A$913,MATCH($A137,AC$905:AC$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AC545,MAX(0,AC$946-AC$926+SUMPRODUCT(AC$917:AC$920*(AC$905:AC$908<=$A137))-SUMPRODUCT(OFFSET(AC$498,1,0,AC$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AC$295,1,0,AC$1391+COUNTA($A$905:$A$913),1)<AC342))))))","v":0},{"$f":"IFERROR((INDEX(AD$917:AD$920,MATCH(INDEX($A$905:$A$913,MATCH($A137,AD$905:AD$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AD545,MAX(0,AD$946-AD$926+SUMPRODUCT(AD$917:AD$920*(AD$905:AD$908<=$A137))-SUMPRODUCT(OFFSET(AD$498,1,0,AD$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AD$295,1,0,AD$1391+COUNTA($A$905:$A$913),1)<AD342))))))","v":0},{"$f":"IFERROR((INDEX(AE$917:AE$920,MATCH(INDEX($A$905:$A$913,MATCH($A137,AE$905:AE$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AE545,MAX(0,AE$946-AE$926+SUMPRODUCT(AE$917:AE$920*(AE$905:AE$908<=$A137))-SUMPRODUCT(OFFSET(AE$498,1,0,AE$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AE$295,1,0,AE$1391+COUNTA($A$905:$A$913),1)<AE342))))))","v":0},{"$f":"IFERROR((INDEX(AF$917:AF$920,MATCH(INDEX($A$905:$A$913,MATCH($A137,AF$905:AF$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AF545,MAX(0,AF$946-AF$926+SUMPRODUCT(AF$917:AF$920*(AF$905:AF$908<=$A137))-SUMPRODUCT(OFFSET(AF$498,1,0,AF$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AF$295,1,0,AF$1391+COUNTA($A$905:$A$913),1)<AF342))))))","v":0}]
[51,{"$f":"IFERROR((INDEX(B$917:B$920,MATCH(INDEX($A$905:$A$913,MATCH($A141,B$905:B$913,0)),$A$937:$A$940,0))),MAX(0,MIN(B549,MAX(0,B$946-B$926+SUMPRODUCT(B$917:B$920*(B$905:B$908<=$A141))-SUMPRODUCT(OFFSET(B$498,1,0,B$1391+COUNTA($A$905:$A$913),1)*(OFFSET(B$295,1,0,B$1391+COUNTA($A$905:$A$913),1)<B346))))))","v":0},{"$f":"IFERROR((INDEX(C$917:C$920,MATCH(INDEX($A$905:$A$913,MATCH($A141,C$905:C$913,0)),$A$937:$A$940,0))),MAX(0,MIN(C549,MAX(0,C$946-C$926+SUMPRODUCT(C$917:C$920*(C$905:C$908<=$A141))-SUMPRODUCT(OFFSET(C$498,1,0,C$1391+COUNTA($A$905:$A$913),1)*(OFFSET(C$295,1,0,C$1391+COUNTA($A$905:$A$913),1)<C346))))))","v":0},{"$f":"IFERROR((INDEX(D$917:D$920,MATCH(INDEX($A$905:$A$913,MATCH($A141,D$905:D$913,0)),$A$937:$A$940,0))),MAX(0,MIN(D549,MAX(0,D$946-D$926+SUMPRODUCT(D$917:D$920*(D$905:D$908<=$A141))-SUMPRODUCT(OFFSET(D$498,1,0,D$1391+COUNTA($A$905:$A$913),1)*(OFFSET(D$295,1,0,D$1391+COUNTA($A$905:$A$913),1)<D346))))))","v":0},{"$f":"IFERROR((INDEX(E$917:E$920,MATCH(INDEX($A$905:$A$913,MATCH($A141,E$905:E$913,0)),$A$937:$A$940,0))),MAX(0,MIN(E549,MAX(0,E$946-E$926+SUMPRODUCT(E$917:E$920*(E$905:E$908<=$A141))-SUMPRODUCT(OFFSET(E$498,1,0,E$1391+COUNTA($A$905:$A$913),1)*(OFFSET(E$295,1,0,E$1391+COUNTA($A$905:$A$913),1)<E346))))))","v":0},{"$f":"IFERROR((INDEX(F$917:F$920,MATCH(INDEX($A$905:$A$913,MATCH($A141,F$905:F$913,0)),$A$937:$A$940,0))),MAX(0,MIN(F549,MAX(0,F$946-F$926+SUMPRODUCT(F$917:F$920*(F$905:F$908<=$A141))-SUMPRODUCT(OFFSET(F$498,1,0,F$1391+COUNTA($A$905:$A$913),1)*(OFFSET(F$295,1,0,F$1391+COUNTA($A$905:$A$913),1)<F346))))))","v":0},{"$f":"IFERROR((INDEX(G$917:G$920,MATCH(INDEX($A$905:$A$913,MATCH($A141,G$905:G$913,0)),$A$937:$A$940,0))),MAX(0,MIN(G549,MAX(0,G$946-G$926+SUMPRODUCT(G$917:G$920*(G$905:G$908<=$A141))-SUMPRODUCT(OFFSET(G$498,1,0,G$1391+COUNTA($A$905:$A$913),1)*(OFFSET(G$295,1,0,G$1391+COUNTA($A$905:$A$913),1)<G346))))))","v":0},{"$f":"IFERROR((INDEX(H$917:H$920,MATCH(INDEX($A$905:$A$913,MATCH($A141,H$905:H$913,0)),$A$937:$A$940,0))),MAX(0,MIN(H549,MAX(0,H$946-H$926+SUMPRODUCT(H$917:H$920*(H$905:H$908<=$A141))-SUMPRODUCT(OFFSET(H$498,1,0,H$1391+COUNTA($A$905:$A$913),1)*(OFFSET(H$295,1,0,H$1391+COUNTA($A$905:$A$913),1)<H346))))))","v":0},{"$f":"IFERROR((INDEX(I$917:I$920,MATCH(INDEX($A$905:$A$913,MATCH($A141,I$905:I$913,0)),$A$937:$A$940,0))),MAX(0,MIN(I549,MAX(0,I$946-I$926+SUMPRODUCT(I$917:I$920*(I$905:I$908<=$A141))-SUMPRODUCT(OFFSET(I$498,1,0,I$1391+COUNTA($A$905:$A$913),1)*(OFFSET(I$295,1,0,I$1391+COUNTA($A$905:$A$913),1)<I346))))))","v":0},{"$f":"IFERROR((INDEX(J$917:J$920,MATCH(INDEX($A$905:$A$913,MATCH($A141,J$905:J$913,0)),$A$937:$A$940,0))),MAX(0,MIN(J549,MAX(0,J$946-J$926+SUMPRODUCT(J$917:J$920*(J$905:J$908<=$A141))-SUMPRODUCT(OFFSET(J$498,1,0,J$1391+COUNTA($A$905:$A$913),1)*(OFFSET(J$295,1,0,J$1391+COUNTA($A$905:$A$913),1)<J346))))))","v":0},{"$f":"IFERROR((INDEX(K$917:K$920,MATCH(INDEX($A$905:$A$913,MATCH($A141,K$905:K$913,0)),$A$937:$A$940,0))),MAX(0,MIN(K549,MAX(0,K$946-K$926+SUMPRODUCT(K$917:K$920*(K$905:K$908<=$A141))-SUMPRODUCT(OFFSET(K$498,1,0,K$1391+COUNTA($A$905:$A$913),1)*(OFFSET(K$295,1,0,K$1391+COUNTA($A$905:$A$913),1)<K346))))))","v":0},{"$f":"IFERROR((INDEX(L$917:L$920,MATCH(INDEX($A$905:$A$913,MATCH($A141,L$905:L$913,0)),$A$937:$A$940,0))),MAX(0,MIN(L549,MAX(0,L$946-L$926+SUMPRODUCT(L$917:L$920*(L$905:L$908<=$A141))-SUMPRODUCT(OFFSET(L$498,1,0,L$1391+COUNTA($A$905:$A$913),1)*(OFFSET(L$295,1,0,L$1391+COUNTA($A$905:$A$913),1)<L346))))))","v":0},{"$f":"IFERROR((INDEX(M$917:M$920,MATCH(INDEX($A$905:$A$913,MATCH($A141,M$905:M$913,0)),$A$937:$A$940,0))),MAX(0,MIN(M549,MAX(0,M$946-M$926+SUMPRODUCT(M$917:M$920*(M$905:M$908<=$A141))-SUMPRODUCT(OFFSET(M$498,1,0,M$1391+COUNTA($A$905:$A$913),1)*(OFFSET(M$295,1,0,M$1391+COUNTA($A$905:$A$913),1)<M346))))))","v":0},{"$f":"IFERROR((INDEX(N$917:N$920,MATCH(INDEX($A$905:$A$913,MATCH($A141,N$905:N$913,0)),$A$937:$A$940,0))),MAX(0,MIN(N549,MAX(0,N$946-N$926+SUMPRODUCT(N$917:N$920*(N$905:N$908<=$A141))-SUMPRODUCT(OFFSET(N$498,1,0,N$1391+COUNTA($A$905:$A$913),1)*(OFFSET(N$295,1,0,N$1391+COUNTA($A$905:$A$913),1)<N346))))))","v":0},{"$f":"IFERROR((INDEX(O$917:O$920,MATCH(INDEX($A$905:$A$913,MATCH($A141,O$905:O$913,0)),$A$937:$A$940,0))),MAX(0,MIN(O549,MAX(0,O$946-O$926+SUMPRODUCT(O$917:O$920*(O$905:O$908<=$A141))-SUMPRODUCT(OFFSET(O$498,1,0,O$1391+COUNTA($A$905:$A$913),1)*(OFFSET(O$295,1,0,O$1391+COUNTA($A$905:$A$913),1)<O346))))))","v":0},{"$f":"IFERROR((INDEX(P$917:P$920,MATCH(INDEX($A$905:$A$913,MATCH($A141,P$905:P$913,0)),$A$937:$A$940,0))),MAX(0,MIN(P549,MAX(0,P$946-P$926+SUMPRODUCT(P$917:P$920*(P$905:P$908<=$A141))-SUMPRODUCT(OFFSET(P$498,1,0,P$1391+COUNTA($A$905:$A$913),1)*(OFFSET(P$295,1,0,P$1391+COUNTA($A$905:$A$913),1)<P346))))))","v":0},{"$f":"IFERROR((INDEX(Q$917:Q$920,MATCH(INDEX($A$905:$A$913,MATCH($A141,Q$905:Q$913,0)),$A$937:$A$940,0))),MAX(0,MIN(Q549,MAX(0,Q$946-Q$926+SUMPRODUCT(Q$917:Q$920*(Q$905:Q$908<=$A141))-SUMPRODUCT(OFFSET(Q$498,1,0,Q$1391+COUNTA($A$905:$A$913),1)*(OFFSET(Q$295,1,0,Q$1391+COUNTA($A$905:$A$913),1)<Q346))))))","v":0},{"$f":"IFERROR((INDEX(R$917:R$920,MATCH(INDEX($A$905:$A$913,MATCH($A141,R$905:R$913,0)),$A$937:$A$940,0))),MAX(0,MIN(R549,MAX(0,R$946-R$926+SUMPRODUCT(R$917:R$920*(R$905:R$908<=$A141))-SUMPRODUCT(OFFSET(R$498,1,0,R$1391+COUNTA($A$905:$A$913),1)*(OFFSET(R$295,1,0,R$1391+COUNTA($A$905:$A$913),1)<R346))))))","v":0},{"$f":"IFERROR((INDEX(S$917:S$920,MATCH(INDEX($A$905:$A$913,MATCH($A141,S$905:S$913,0)),$A$937:$A$940,0))),MAX(0,MIN(S549,MAX(0,S$946-S$926+SUMPRODUCT(S$917:S$920*(S$905:S$908<=$A141))-SUMPRODUCT(OFFSET(S$498,1,0,S$1391+COUNTA($A$905:$A$913),1)*(OFFSET(S$295,1,0,S$1391+COUNTA($A$905:$A$913),1)<S346))))))","v":0},{"$f":"IFERROR((INDEX(T$917:T$920,MATCH(INDEX($A$905:$A$913,MATCH($A141,T$905:T$913,0)),$A$937:$A$940,0))),MAX(0,MIN(T549,MAX(0,T$946-T$926+SUMPRODUCT(T$917:T$920*(T$905:T$908<=$A141))-SUMPRODUCT(OFFSET(T$498,1,0,T$1391+COUNTA($A$905:$A$913),1)*(OFFSET(T$295,1,0,T$1391+COUNTA($A$905:$A$913),1)<T346))))))","v":0},{"$f":"IFERROR((INDEX(U$917:U$920,MATCH(INDEX($A$905:$A$913,MATCH($A141,U$905:U$913,0)),$A$937:$A$940,0))),MAX(0,MIN(U549,MAX(0,U$946-U$926+SUMPRODUCT(U$917:U$920*(U$905:U$908<=$A141))-SUMPRODUCT(OFFSET(U$498,1,0,U$1391+COUNTA($A$905:$A$913),1)*(OFFSET(U$295,1,0,U$1391+COUNTA($A$905:$A$913),1)<U346))))))","v":0},{"$f":"IFERROR((INDEX(V$917:V$920,MATCH(INDEX($A$905:$A$913,MATCH($A141,V$905:V$913,0)),$A$937:$A$940,0))),MAX(0,MIN(V549,MAX(0,V$946-V$926+SUMPRODUCT(V$917:V$920*(V$905:V$908<=$A141))-SUMPRODUCT(OFFSET(V$498,1,0,V$1391+COUNTA($A$905:$A$913),1)*(OFFSET(V$295,1,0,V$1391+COUNTA($A$905:$A$913),1)<V346))))))","v":0},{"$f":"IFERROR((INDEX(W$917:W$920,MATCH(INDEX($A$905:$A$913,MATCH($A141,W$905:W$913,0)),$A$937:$A$940,0))),MAX(0,MIN(W549,MAX(0,W$946-W$926+SUMPRODUCT(W$917:W$920*(W$905:W$908<=$A141))-SUMPRODUCT(OFFSET(W$498,1,0,W$1391+COUNTA($A$905:$A$913),1)*(OFFSET(W$295,1,0,W$1391+COUNTA($A$905:$A$913),1)<W346))))))","v":0},{"$f":"IFERROR((INDEX(X$917:X$920,MATCH(INDEX($A$905:$A$913,MATCH($A141,X$905:X$913,0)),$A$937:$A$940,0))),MAX(0,MIN(X549,MAX(0,X$946-X$926+SUMPRODUCT(X$917:X$920*(X$905:X$908<=$A141))-SUMPRODUCT(OFFSET(X$498,1,0,X$1391+COUNTA($A$905:$A$913),1)*(OFFSET(X$295,1,0,X$1391+COUNTA($A$905:$A$913),1)<X346))))))","v":0},{"$f":"IFERROR((INDEX(Y$917:Y$920,MATCH(INDEX($A$905:$A$913,MATCH($A141,Y$905:Y$913,0)),$A$937:$A$940,0))),MAX(0,MIN(Y549,MAX(0,Y$946-Y$926+SUMPRODUCT(Y$917:Y$920*(Y$905:Y$908<=$A141))-SUMPRODUCT(OFFSET(Y$498,1,0,Y$1391+COUNTA($A$905:$A$913),1)*(OFFSET(Y$295,1,0,Y$1391+COUNTA($A$905:$A$913),1)<Y346))))))","v":0},{"$f":"IFERROR((INDEX(Z$917:Z$920,MATCH(INDEX($A$905:$A$913,MATCH($A141,Z$905:Z$913,0)),$A$937:$A$940,0))),MAX(0,MIN(Z549,MAX(0,Z$946-Z$926+SUMPRODUCT(Z$917:Z$920*(Z$905:Z$908<=$A141))-SUMPRODUCT(OFFSET(Z$498,1,0,Z$1391+COUNTA($A$905:$A$913),1)*(OFFSET(Z$295,1,0,Z$1391+COUNTA($A$905:$A$913),1)<Z346))))))","v":0},{"$f":"IFERROR((INDEX(AA$917:AA$920,MATCH(INDEX($A$905:$A$913,MATCH($A141,AA$905:AA$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AA549,MAX(0,AA$946-AA$926+SUMPRODUCT(AA$917:AA$920*(AA$905:AA$908<=$A141))-SUMPRODUCT(OFFSET(AA$498,1,0,AA$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AA$295,1,0,AA$1391+COUNTA($A$905:$A$913),1)<AA346))))))","v":0},{"$f":"IFERROR((INDEX(AB$917:AB$920,MATCH(INDEX($A$905:$A$913,MATCH($A141,AB$905:AB$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AB549,MAX(0,AB$946-AB$926+SUMPRODUCT(AB$917:AB$920*(AB$905:AB$908<=$A141))-SUMPRODUCT(OFFSET(AB$498,1,0,AB$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AB$295,1,0,AB$1391+COUNTA($A$905:$A$913),1)<AB346))))))","v":0},{"$f":"IFERROR((INDEX(AC$917:AC$920,MATCH(INDEX($A$905:$A$913,MATCH($A141,AC$905:AC$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AC549,MAX(0,AC$946-AC$926+SUMPRODUCT(AC$917:AC$920*(AC$905:AC$908<=$A141))-SUMPRODUCT(OFFSET(AC$498,1,0,AC$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AC$295,1,0,AC$1391+COUNTA($A$905:$A$913),1)<AC346))))))","v":0},{"$f":"IFERROR((INDEX(AD$917:AD$920,MATCH(INDEX($A$905:$A$913,MATCH($A141,AD$905:AD$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AD549,MAX(0,AD$946-AD$926+SUMPRODUCT(AD$917:AD$920*(AD$905:AD$908<=$A141))-SUMPRODUCT(OFFSET(AD$498,1,0,AD$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AD$295,1,0,AD$1391+COUNTA($A$905:$A$913),1)<AD346))))))","v":0},{"$f":"IFERROR((INDEX(AE$917:AE$920,MATCH(INDEX($A$905:$A$913,MATCH($A141,AE$905:AE$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AE549,MAX(0,AE$946-AE$926+SUMPRODUCT(AE$917:AE$920*(AE$905:AE$908<=$A141))-SUMPRODUCT(OFFSET(AE$498,1,0,AE$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AE$295,1,0,AE$1391+COUNTA($A$905:$A$913),1)<AE346))))))","v":0},{"$f":"IFERROR((INDEX(AF$917:AF$920,MATCH(INDEX($A$905:$A$913,MATCH($A141,AF$905:AF$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AF549,MAX(0,AF$946-AF$926+SUMPRODUCT(AF$917:AF$920*(AF$905:AF$908<=$A141))-SUMPRODUCT(OFFSET(AF$498,1,0,AF$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AF$295,1,0,AF$1391+COUNTA($A$905:$A$913),1)<AF346))))))","v":0}]
[66,{"$f":"IFERROR((INDEX(B$917:B$920,MATCH(INDEX($A$905:$A$913,MATCH($A156,B$905:B$913,0)),$A$937:$A$940,0))),MAX(0,MIN(B564,MAX(0,B$946-B$926+SUMPRODUCT(B$917:B$920*(B$905:B$908<=$A156))-SUMPRODUCT(OFFSET(B$498,1,0,B$1391+COUNTA($A$905:$A$913),1)*(OFFSET(B$295,1,0,B$1391+COUNTA($A$905:$A$913),1)<B361))))))","v":0},{"$f":"IFERROR((INDEX(C$917:C$920,MATCH(INDEX($A$905:$A$913,MATCH($A156,C$905:C$913,0)),$A$937:$A$940,0))),MAX(0,MIN(C564,MAX(0,C$946-C$926+SUMPRODUCT(C$917:C$920*(C$905:C$908<=$A156))-SUMPRODUCT(OFFSET(C$498,1,0,C$1391+COUNTA($A$905:$A$913),1)*(OFFSET(C$295,1,0,C$1391+COUNTA($A$905:$A$913),1)<C361))))))","v":0},{"$f":"IFERROR((INDEX(D$917:D$920,MATCH(INDEX($A$905:$A$913,MATCH($A156,D$905:D$913,0)),$A$937:$A$940,0))),MAX(0,MIN(D564,MAX(0,D$946-D$926+SUMPRODUCT(D$917:D$920*(D$905:D$908<=$A156))-SUMPRODUCT(OFFSET(D$498,1,0,D$1391+COUNTA($A$905:$A$913),1)*(OFFSET(D$295,1,0,D$1391+COUNTA($A$905:$A$913),1)<D361))))))","v":0},{"$f":"IFERROR((INDEX(E$917:E$920,MATCH(INDEX($A$905:$A$913,MATCH($A156,E$905:E$913,0)),$A$937:$A$940,0))),MAX(0,MIN(E564,MAX(0,E$946-E$926+SUMPRODUCT(E$917:E$920*(E$905:E$908<=$A156))-SUMPRODUCT(OFFSET(E$498,1,0,E$1391+COUNTA($A$905:$A$913),1)*(OFFSET(E$295,1,0,E$1391+COUNTA($A$905:$A$913),1)<E361))))))","v":0},{"$f":"IFERROR((INDEX(F$917:F$920,MATCH(INDEX($A$905:$A$913,MATCH($A156,F$905:F$913,0)),$A$937:$A$940,0))),MAX(0,MIN(F564,MAX(0,F$946-F$926+SUMPRODUCT(F$917:F$920*(F$905:F$908<=$A156))-SUMPRODUCT(OFFSET(F$498,1,0,F$1391+COUNTA($A$905:$A$913),1)*(OFFSET(F$295,1,0,F$1391+COUNTA($A$905:$A$913),1)<F361))))))","v":0},{"$f":"IFERROR((INDEX(G$917:G$920,MATCH(INDEX($A$905:$A$913,MATCH($A156,G$905:G$913,0)),$A$937:$A$940,0))),MAX(0,MIN(G564,MAX(0,G$946-G$926+SUMPRODUCT(G$917:G$920*(G$905:G$908<=$A156))-SUMPRODUCT(OFFSET(G$498,1,0,G$1391+COUNTA($A$905:$A$913),1)*(OFFSET(G$295,1,0,G$1391+COUNTA($A$905:$A$913),1)<G361))))))","v":0},{"$f":"IFERROR((INDEX(H$917:H$920,MATCH(INDEX($A$905:$A$913,MATCH($A156,H$905:H$913,0)),$A$937:$A$940,0))),MAX(0,MIN(H564,MAX(0,H$946-H$926+SUMPRODUCT(H$917:H$920*(H$905:H$908<=$A156))-SUMPRODUCT(OFFSET(H$498,1,0,H$1391+COUNTA($A$905:$A$913),1)*(OFFSET(H$295,1,0,H$1391+COUNTA($A$905:$A$913),1)<H361))))))","v":0},{"$f":"IFERROR((INDEX(I$917:I$920,MATCH(INDEX($A$905:$A$913,MATCH($A156,I$905:I$913,0)),$A$937:$A$940,0))),MAX(0,MIN(I564,MAX(0,I$946-I$926+SUMPRODUCT(I$917:I$920*(I$905:I$908<=$A156))-SUMPRODUCT(OFFSET(I$498,1,0,I$1391+COUNTA($A$905:$A$913),1)*(OFFSET(I$295,1,0,I$1391+COUNTA($A$905:$A$913),1)<I361))))))","v":0},{"$f":"IFERROR((INDEX(J$917:J$920,MATCH(INDEX($A$905:$A$913,MATCH($A156,J$905:J$913,0)),$A$937:$A$940,0))),MAX(0,MIN(J564,MAX(0,J$946-J$926+SUMPRODUCT(J$917:J$920*(J$905:J$908<=$A156))-SUMPRODUCT(OFFSET(J$498,1,0,J$1391+COUNTA($A$905:$A$913),1)*(OFFSET(J$295,1,0,J$1391+COUNTA($A$905:$A$913),1)<J361))))))","v":0},{"$f":"IFERROR((INDEX(K$917:K$920,MATCH(INDEX($A$905:$A$913,MATCH($A156,K$905:K$913,0)),$A$937:$A$940,0))),MAX(0,MIN(K564,MAX(0,K$946-K$926+SUMPRODUCT(K$917:K$920*(K$905:K$908<=$A156))-SUMPRODUCT(OFFSET(K$498,1,0,K$1391+COUNTA($A$905:$A$913),1)*(OFFSET(K$295,1,0,K$1391+COUNTA($A$905:$A$913),1)<K361))))))","v":0},{"$f":"IFERROR((INDEX(L$917:L$920,MATCH(INDEX($A$905:$A$913,MATCH($A156,L$905:L$913,0)),$A$937:$A$940,0))),MAX(0,MIN(L564,MAX(0,L$946-L$926+SUMPRODUCT(L$917:L$920*(L$905:L$908<=$A156))-SUMPRODUCT(OFFSET(L$498,1,0,L$1391+COUNTA($A$905:$A$913),1)*(OFFSET(L$295,1,0,L$1391+COUNTA($A$905:$A$913),1)<L361))))))","v":0},{"$f":"IFERROR((INDEX(M$917:M$920,MATCH(INDEX($A$905:$A$913,MATCH($A156,M$905:M$913,0)),$A$937:$A$940,0))),MAX(0,MIN(M564,MAX(0,M$946-M$926+SUMPRODUCT(M$917:M$920*(M$905:M$908<=$A156))-SUMPRODUCT(OFFSET(M$498,1,0,M$1391+COUNTA($A$905:$A$913),1)*(OFFSET(M$295,1,0,M$1391+COUNTA($A$905:$A$913),1)<M361))))))","v":0},{"$f":"IFERROR((INDEX(N$917:N$920,MATCH(INDEX($A$905:$A$913,MATCH($A156,N$905:N$913,0)),$A$937:$A$940,0))),MAX(0,MIN(N564,MAX(0,N$946-N$926+SUMPRODUCT(N$917:N$920*(N$905:N$908<=$A156))-SUMPRODUCT(OFFSET(N$498,1,0,N$1391+COUNTA($A$905:$A$913),1)*(OFFSET(N$295,1,0,N$1391+COUNTA($A$905:$A$913),1)<N361))))))","v":0},{"$f":"IFERROR((INDEX(O$917:O$920,MATCH(INDEX($A$905:$A$913,MATCH($A156,O$905:O$913,0)),$A$937:$A$940,0))),MAX(0,MIN(O564,MAX(0,O$946-O$926+SUMPRODUCT(O$917:O$920*(O$905:O$908<=$A156))-SUMPRODUCT(OFFSET(O$498,1,0,O$1391+COUNTA($A$905:$A$913),1)*(OFFSET(O$295,1,0,O$1391+COUNTA($A$905:$A$913),1)<O361))))))","v":0},{"$f":"IFERROR((INDEX(P$917:P$920,MATCH(INDEX($A$905:$A$913,MATCH($A156,P$905:P$913,0)),$A$937:$A$940,0))),MAX(0,MIN(P564,MAX(0,P$946-P$926+SUMPRODUCT(P$917:P$920*(P$905:P$908<=$A156))-SUMPRODUCT(OFFSET(P$498,1,0,P$1391+COUNTA($A$905:$A$913),1)*(OFFSET(P$295,1,0,P$1391+COUNTA($A$905:$A$913),1)<P361))))))","v":0},{"$f":"IFERROR((INDEX(Q$917:Q$920,MATCH(INDEX($A$905:$A$913,MATCH($A156,Q$905:Q$913,0)),$A$937:$A$940,0))),MAX(0,MIN(Q564,MAX(0,Q$946-Q$926+SUMPRODUCT(Q$917:Q$920*(Q$905:Q$908<=$A156))-SUMPRODUCT(OFFSET(Q$498,1,0,Q$1391+COUNTA($A$905:$A$913),1)*(OFFSET(Q$295,1,0,Q$1391+COUNTA($A$905:$A$913),1)<Q361))))))","v":0},{"$f":"IFERROR((INDEX(R$917:R$920,MATCH(INDEX($A$905:$A$913,MATCH($A156,R$905:R$913,0)),$A$937:$A$940,0))),MAX(0,MIN(R564,MAX(0,R$946-R$926+SUMPRODUCT(R$917:R$920*(R$905:R$908<=$A156))-SUMPRODUCT(OFFSET(R$498,1,0,R$1391+COUNTA($A$905:$A$913),1)*(OFFSET(R$295,1,0,R$1391+COUNTA($A$905:$A$913),1)<R361))))))","v":0},{"$f":"IFERROR((INDEX(S$917:S$920,MATCH(INDEX($A$905:$A$913,MATCH($A156,S$905:S$913,0)),$A$937:$A$940,0))),MAX(0,MIN(S564,MAX(0,S$946-S$926+SUMPRODUCT(S$917:S$920*(S$905:S$908<=$A156))-SUMPRODUCT(OFFSET(S$498,1,0,S$1391+COUNTA($A$905:$A$913),1)*(OFFSET(S$295,1,0,S$1391+COUNTA($A$905:$A$913),1)<S361))))))","v":0},{"$f":"IFERROR((INDEX(T$917:T$920,MATCH(INDEX($A$905:$A$913,MATCH($A156,T$905:T$913,0)),$A$937:$A$940,0))),MAX(0,MIN(T564,MAX(0,T$946-T$926+SUMPRODUCT(T$917:T$920*(T$905:T$908<=$A156))-SUMPRODUCT(OFFSET(T$498,1,0,T$1391+COUNTA($A$905:$A$913),1)*(OFFSET(T$295,1,0,T$1391+COUNTA($A$905:$A$913),1)<T361))))))","v":0},{"$f":"IFERROR((INDEX(U$917:U$920,MATCH(INDEX($A$905:$A$913,MATCH($A156,U$905:U$913,0)),$A$937:$A$940,0))),MAX(0,MIN(U564,MAX(0,U$946-U$926+SUMPRODUCT(U$917:U$920*(U$905:U$908<=$A156))-SUMPRODUCT(OFFSET(U$498,1,0,U$1391+COUNTA($A$905:$A$913),1)*(OFFSET(U$295,1,0,U$1391+COUNTA($A$905:$A$913),1)<U361))))))","v":0},{"$f":"IFERROR((INDEX(V$917:V$920,MATCH(INDEX($A$905:$A$913,MATCH($A156,V$905:V$913,0)),$A$937:$A$940,0))),MAX(0,MIN(V564,MAX(0,V$946-V$926+SUMPRODUCT(V$917:V$920*(V$905:V$908<=$A156))-SUMPRODUCT(OFFSET(V$498,1,0,V$1391+COUNTA($A$905:$A$913),1)*(OFFSET(V$295,1,0,V$1391+COUNTA($A$905:$A$913),1)<V361))))))","v":0},{"$f":"IFERROR((INDEX(W$917:W$920,MATCH(INDEX($A$905:$A$913,MATCH($A156,W$905:W$913,0)),$A$937:$A$940,0))),MAX(0,MIN(W564,MAX(0,W$946-W$926+SUMPRODUCT(W$917:W$920*(W$905:W$908<=$A156))-SUMPRODUCT(OFFSET(W$498,1,0,W$1391+COUNTA($A$905:$A$913),1)*(OFFSET(W$295,1,0,W$1391+COUNTA($A$905:$A$913),1)<W361))))))","v":0},{"$f":"IFERROR((INDEX(X$917:X$920,MATCH(INDEX($A$905:$A$913,MATCH($A156,X$905:X$913,0)),$A$937:$A$940,0))),MAX(0,MIN(X564,MAX(0,X$946-X$926+SUMPRODUCT(X$917:X$920*(X$905:X$908<=$A156))-SUMPRODUCT(OFFSET(X$498,1,0,X$1391+COUNTA($A$905:$A$913),1)*(OFFSET(X$295,1,0,X$1391+COUNTA($A$905:$A$913),1)<X361))))))","v":0},{"$f":"IFERROR((INDEX(Y$917:Y$920,MATCH(INDEX($A$905:$A$913,MATCH($A156,Y$905:Y$913,0)),$A$937:$A$940,0))),MAX(0,MIN(Y564,MAX(0,Y$946-Y$926+SUMPRODUCT(Y$917:Y$920*(Y$905:Y$908<=$A156))-SUMPRODUCT(OFFSET(Y$498,1,0,Y$1391+COUNTA($A$905:$A$913),1)*(OFFSET(Y$295,1,0,Y$1391+COUNTA($A$905:$A$913),1)<Y361))))))","v":0},{"$f":"IFERROR((INDEX(Z$917:Z$920,MATCH(INDEX($A$905:$A$913,MATCH($A156,Z$905:Z$913,0)),$A$937:$A$940,0))),MAX(0,MIN(Z564,MAX(0,Z$946-Z$926+SUMPRODUCT(Z$917:Z$920*(Z$905:Z$908<=$A156))-SUMPRODUCT(OFFSET(Z$498,1,0,Z$1391+COUNTA($A$905:$A$913),1)*(OFFSET(Z$295,1,0,Z$1391+COUNTA($A$905:$A$913),1)<Z361))))))","v":0},{"$f":"IFERROR((INDEX(AA$917:AA$920,MATCH(INDEX($A$905:$A$913,MATCH($A156,AA$905:AA$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AA564,MAX(0,AA$946-AA$926+SUMPRODUCT(AA$917:AA$920*(AA$905:AA$908<=$A156))-SUMPRODUCT(OFFSET(AA$498,1,0,AA$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AA$295,1,0,AA$1391+COUNTA($A$905:$A$913),1)<AA361))))))","v":0},{"$f":"IFERROR((INDEX(AB$917:AB$920,MATCH(INDEX($A$905:$A$913,MATCH($A156,AB$905:AB$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AB564,MAX(0,AB$946-AB$926+SUMPRODUCT(AB$917:AB$920*(AB$905:AB$908<=$A156))-SUMPRODUCT(OFFSET(AB$498,1,0,AB$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AB$295,1,0,AB$1391+COUNTA($A$905:$A$913),1)<AB361))))))","v":0},{"$f":"IFERROR((INDEX(AC$917:AC$920,MATCH(INDEX($A$905:$A$913,MATCH($A156,AC$905:AC$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AC564,MAX(0,AC$946-AC$926+SUMPRODUCT(AC$917:AC$920*(AC$905:AC$908<=$A156))-SUMPRODUCT(OFFSET(AC$498,1,0,AC$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AC$295,1,0,AC$1391+COUNTA($A$905:$A$913),1)<AC361))))))","v":0},{"$f":"IFERROR((INDEX(AD$917:AD$920,MATCH(INDEX($A$905:$A$913,MATCH($A156,AD$905:AD$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AD564,MAX(0,AD$946-AD$926+SUMPRODUCT(AD$917:AD$920*(AD$905:AD$908<=$A156))-SUMPRODUCT(OFFSET(AD$498,1,0,AD$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AD$295,1,0,AD$1391+COUNTA($A$905:$A$913),1)<AD361))))))","v":0},{"$f":"IFERROR((INDEX(AE$917:AE$920,MATCH(INDEX($A$905:$A$913,MATCH($A156,AE$905:AE$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AE564,MAX(0,AE$946-AE$926+SUMPRODUCT(AE$917:AE$920*(AE$905:AE$908<=$A156))-SUMPRODUCT(OFFSET(AE$498,1,0,AE$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AE$295,1,0,AE$1391+COUNTA($A$905:$A$913),1)<AE361))))))","v":0},{"$f":"IFERROR((INDEX(AF$917:AF$920,MATCH(INDEX($A$905:$A$913,MATCH($A156,AF$905:AF$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AF564,MAX(0,AF$946-AF$926+SUMPRODUCT(AF$917:AF$920*(AF$905:AF$908<=$A156))-SUMPRODUCT(OFFSET(AF$498,1,0,AF$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AF$295,1,0,AF$1391+COUNTA($A$905:$A$913),1)<AF361))))))","v":0}]
[82,{"$f":"IFERROR((INDEX(B$917:B$920,MATCH(INDEX($A$905:$A$913,MATCH($A172,B$905:B$913,0)),$A$937:$A$940,0))),MAX(0,MIN(B580,MAX(0,B$946-B$926+SUMPRODUCT(B$917:B$920*(B$905:B$908<=$A172))-SUMPRODUCT(OFFSET(B$498,1,0,B$1391+COUNTA($A$905:$A$913),1)*(OFFSET(B$295,1,0,B$1391+COUNTA($A$905:$A$913),1)<B377))))))","v":0},{"$f":"IFERROR((INDEX(C$917:C$920,MATCH(INDEX($A$905:$A$913,MATCH($A172,C$905:C$913,0)),$A$937:$A$940,0))),MAX(0,MIN(C580,MAX(0,C$946-C$926+SUMPRODUCT(C$917:C$920*(C$905:C$908<=$A172))-SUMPRODUCT(OFFSET(C$498,1,0,C$1391+COUNTA($A$905:$A$913),1)*(OFFSET(C$295,1,0,C$1391+COUNTA($A$905:$A$913),1)<C377))))))","v":0},{"$f":"IFERROR((INDEX(D$917:D$920,MATCH(INDEX($A$905:$A$913,MATCH($A172,D$905:D$913,0)),$A$937:$A$940,0))),MAX(0,MIN(D580,MAX(0,D$946-D$926+SUMPRODUCT(D$917:D$920*(D$905:D$908<=$A172))-SUMPRODUCT(OFFSET(D$498,1,0,D$1391+COUNTA($A$905:$A$913),1)*(OFFSET(D$295,1,0,D$1391+COUNTA($A$905:$A$913),1)<D377))))))","v":0},{"$f":"IFERROR((INDEX(E$917:E$920,MATCH(INDEX($A$905:$A$913,MATCH($A172,E$905:E$913,0)),$A$937:$A$940,0))),MAX(0,MIN(E580,MAX(0,E$946-E$926+SUMPRODUCT(E$917:E$920*(E$905:E$908<=$A172))-SUMPRODUCT(OFFSET(E$498,1,0,E$1391+COUNTA($A$905:$A$913),1)*(OFFSET(E$295,1,0,E$1391+COUNTA($A$905:$A$913),1)<E377))))))","v":0},{"$f":"IFERROR((INDEX(F$917:F$920,MATCH(INDEX($A$905:$A$913,MATCH($A172,F$905:F$913,0)),$A$937:$A$940,0))),MAX(0,MIN(F580,MAX(0,F$946-F$926+SUMPRODUCT(F$917:F$920*(F$905:F$908<=$A172))-SUMPRODUCT(OFFSET(F$498,1,0,F$1391+COUNTA($A$905:$A$913),1)*(OFFSET(F$295,1,0,F$1391+COUNTA($A$905:$A$913),1)<F377))))))","v":0},{"$f":"IFERROR((INDEX(G$917:G$920,MATCH(INDEX($A$905:$A$913,MATCH($A172,G$905:G$913,0)),$A$937:$A$940,0))),MAX(0,MIN(G580,MAX(0,G$946-G$926+SUMPRODUCT(G$917:G$920*(G$905:G$908<=$A172))-SUMPRODUCT(OFFSET(G$498,1,0,G$1391+COUNTA($A$905:$A$913),1)*(OFFSET(G$295,1,0,G$1391+COUNTA($A$905:$A$913),1)<G377))))))","v":0},{"$f":"IFERROR((INDEX(H$917:H$920,MATCH(INDEX($A$905:$A$913,MATCH($A172,H$905:H$913,0)),$A$937:$A$940,0))),MAX(0,MIN(H580,MAX(0,H$946-H$926+SUMPRODUCT(H$917:H$920*(H$905:H$908<=$A172))-SUMPRODUCT(OFFSET(H$498,1,0,H$1391+COUNTA($A$905:$A$913),1)*(OFFSET(H$295,1,0,H$1391+COUNTA($A$905:$A$913),1)<H377))))))","v":0},{"$f":"IFERROR((INDEX(I$917:I$920,MATCH(INDEX($A$905:$A$913,MATCH($A172,I$905:I$913,0)),$A$937:$A$940,0))),MAX(0,MIN(I580,MAX(0,I$946-I$926+SUMPRODUCT(I$917:I$920*(I$905:I$908<=$A172))-SUMPRODUCT(OFFSET(I$498,1,0,I$1391+COUNTA($A$905:$A$913),1)*(OFFSET(I$295,1,0,I$1391+COUNTA($A$905:$A$913),1)<I377))))))","v":0},{"$f":"IFERROR((INDEX(J$917:J$920,MATCH(INDEX($A$905:$A$913,MATCH($A172,J$905:J$913,0)),$A$937:$A$940,0))),MAX(0,MIN(J580,MAX(0,J$946-J$926+SUMPRODUCT(J$917:J$920*(J$905:J$908<=$A172))-SUMPRODUCT(OFFSET(J$498,1,0,J$1391+COUNTA($A$905:$A$913),1)*(OFFSET(J$295,1,0,J$1391+COUNTA($A$905:$A$913),1)<J377))))))","v":0},{"$f":"IFERROR((INDEX(K$917:K$920,MATCH(INDEX($A$905:$A$913,MATCH($A172,K$905:K$913,0)),$A$937:$A$940,0))),MAX(0,MIN(K580,MAX(0,K$946-K$926+SUMPRODUCT(K$917:K$920*(K$905:K$908<=$A172))-SUMPRODUCT(OFFSET(K$498,1,0,K$1391+COUNTA($A$905:$A$913),1)*(OFFSET(K$295,1,0,K$1391+COUNTA($A$905:$A$913),1)<K377))))))","v":0},{"$f":"IFERROR((INDEX(L$917:L$920,MATCH(INDEX($A$905:$A$913,MATCH($A172,L$905:L$913,0)),$A$937:$A$940,0))),MAX(0,MIN(L580,MAX(0,L$946-L$926+SUMPRODUCT(L$917:L$920*(L$905:L$908<=$A172))-SUMPRODUCT(OFFSET(L$498,1,0,L$1391+COUNTA($A$905:$A$913),1)*(OFFSET(L$295,1,0,L$1391+COUNTA($A$905:$A$913),1)<L377))))))","v":0},{"$f":"IFERROR((INDEX(M$917:M$920,MATCH(INDEX($A$905:$A$913,MATCH($A172,M$905:M$913,0)),$A$937:$A$940,0))),MAX(0,MIN(M580,MAX(0,M$946-M$926+SUMPRODUCT(M$917:M$920*(M$905:M$908<=$A172))-SUMPRODUCT(OFFSET(M$498,1,0,M$1391+COUNTA($A$905:$A$913),1)*(OFFSET(M$295,1,0,M$1391+COUNTA($A$905:$A$913),1)<M377))))))","v":0},{"$f":"IFERROR((INDEX(N$917:N$920,MATCH(INDEX($A$905:$A$913,MATCH($A172,N$905:N$913,0)),$A$937:$A$940,0))),MAX(0,MIN(N580,MAX(0,N$946-N$926+SUMPRODUCT(N$917:N$920*(N$905:N$908<=$A172))-SUMPRODUCT(OFFSET(N$498,1,0,N$1391+COUNTA($A$905:$A$913),1)*(OFFSET(N$295,1,0,N$1391+COUNTA($A$905:$A$913),1)<N377))))))","v":0},{"$f":"IFERROR((INDEX(O$917:O$920,MATCH(INDEX($A$905:$A$913,MATCH($A172,O$905:O$913,0)),$A$937:$A$940,0))),MAX(0,MIN(O580,MAX(0,O$946-O$926+SUMPRODUCT(O$917:O$920*(O$905:O$908<=$A172))-SUMPRODUCT(OFFSET(O$498,1,0,O$1391+COUNTA($A$905:$A$913),1)*(OFFSET(O$295,1,0,O$1391+COUNTA($A$905:$A$913),1)<O377))))))","v":0},{"$f":"IFERROR((INDEX(P$917:P$920,MATCH(INDEX($A$905:$A$913,MATCH($A172,P$905:P$913,0)),$A$937:$A$940,0))),MAX(0,MIN(P580,MAX(0,P$946-P$926+SUMPRODUCT(P$917:P$920*(P$905:P$908<=$A172))-SUMPRODUCT(OFFSET(P$498,1,0,P$1391+COUNTA($A$905:$A$913),1)*(OFFSET(P$295,1,0,P$1391+COUNTA($A$905:$A$913),1)<P377))))))","v":0},{"$f":"IFERROR((INDEX(Q$917:Q$920,MATCH(INDEX($A$905:$A$913,MATCH($A172,Q$905:Q$913,0)),$A$937:$A$940,0))),MAX(0,MIN(Q580,MAX(0,Q$946-Q$926+SUMPRODUCT(Q$917:Q$920*(Q$905:Q$908<=$A172))-SUMPRODUCT(OFFSET(Q$498,1,0,Q$1391+COUNTA($A$905:$A$913),1)*(OFFSET(Q$295,1,0,Q$1391+COUNTA($A$905:$A$913),1)<Q377))))))","v":0},{"$f":"IFERROR((INDEX(R$917:R$920,MATCH(INDEX($A$905:$A$913,MATCH($A172,R$905:R$913,0)),$A$937:$A$940,0))),MAX(0,MIN(R580,MAX(0,R$946-R$926+SUMPRODUCT(R$917:R$920*(R$905:R$908<=$A172))-SUMPRODUCT(OFFSET(R$498,1,0,R$1391+COUNTA($A$905:$A$913),1)*(OFFSET(R$295,1,0,R$1391+COUNTA($A$905:$A$913),1)<R377))))))","v":0},{"$f":"IFERROR((INDEX(S$917:S$920,MATCH(INDEX($A$905:$A$913,MATCH($A172,S$905:S$913,0)),$A$937:$A$940,0))),MAX(0,MIN(S580,MAX(0,S$946-S$926+SUMPRODUCT(S$917:S$920*(S$905:S$908<=$A172))-SUMPRODUCT(OFFSET(S$498,1,0,S$1391+COUNTA($A$905:$A$913),1)*(OFFSET(S$295,1,0,S$1391+COUNTA($A$905:$A$913),1)<S377))))))","v":0},{"$f":"IFERROR((INDEX(T$917:T$920,MATCH(INDEX($A$905:$A$913,MATCH($A172,T$905:T$913,0)),$A$937:$A$940,0))),MAX(0,MIN(T580,MAX(0,T$946-T$926+SUMPRODUCT(T$917:T$920*(T$905:T$908<=$A172))-SUMPRODUCT(OFFSET(T$498,1,0,T$1391+COUNTA($A$905:$A$913),1)*(OFFSET(T$295,1,0,T$1391+COUNTA($A$905:$A$913),1)<T377))))))","v":0},{"$f":"IFERROR((INDEX(U$917:U$920,MATCH(INDEX($A$905:$A$913,MATCH($A172,U$905:U$913,0)),$A$937:$A$940,0))),MAX(0,MIN(U580,MAX(0,U$946-U$926+SUMPRODUCT(U$917:U$920*(U$905:U$908<=$A172))-SUMPRODUCT(OFFSET(U$498,1,0,U$1391+COUNTA($A$905:$A$913),1)*(OFFSET(U$295,1,0,U$1391+COUNTA($A$905:$A$913),1)<U377))))))","v":0},{"$f":"IFERROR((INDEX(V$917:V$920,MATCH(INDEX($A$905:$A$913,MATCH($A172,V$905:V$913,0)),$A$937:$A$940,0))),MAX(0,MIN(V580,MAX(0,V$946-V$926+SUMPRODUCT(V$917:V$920*(V$905:V$908<=$A172))-SUMPRODUCT(OFFSET(V$498,1,0,V$1391+COUNTA($A$905:$A$913),1)*(OFFSET(V$295,1,0,V$1391+COUNTA($A$905:$A$913),1)<V377))))))","v":0},{"$f":"IFERROR((INDEX(W$917:W$920,MATCH(INDEX($A$905:$A$913,MATCH($A172,W$905:W$913,0)),$A$937:$A$940,0))),MAX(0,MIN(W580,MAX(0,W$946-W$926+SUMPRODUCT(W$917:W$920*(W$905:W$908<=$A172))-SUMPRODUCT(OFFSET(W$498,1,0,W$1391+COUNTA($A$905:$A$913),1)*(OFFSET(W$295,1,0,W$1391+COUNTA($A$905:$A$913),1)<W377))))))","v":0},{"$f":"IFERROR((INDEX(X$917:X$920,MATCH(INDEX($A$905:$A$913,MATCH($A172,X$905:X$913,0)),$A$937:$A$940,0))),MAX(0,MIN(X580,MAX(0,X$946-X$926+SUMPRODUCT(X$917:X$920*(X$905:X$908<=$A172))-SUMPRODUCT(OFFSET(X$498,1,0,X$1391+COUNTA($A$905:$A$913),1)*(OFFSET(X$295,1,0,X$1391+COUNTA($A$905:$A$913),1)<X377))))))","v":0},{"$f":"IFERROR((INDEX(Y$917:Y$920,MATCH(INDEX($A$905:$A$913,MATCH($A172,Y$905:Y$913,0)),$A$937:$A$940,0))),MAX(0,MIN(Y580,MAX(0,Y$946-Y$926+SUMPRODUCT(Y$917:Y$920*(Y$905:Y$908<=$A172))-SUMPRODUCT(OFFSET(Y$498,1,0,Y$1391+COUNTA($A$905:$A$913),1)*(OFFSET(Y$295,1,0,Y$1391+COUNTA($A$905:$A$913),1)<Y377))))))","v":0},{"$f":"IFERROR((INDEX(Z$917:Z$920,MATCH(INDEX($A$905:$A$913,MATCH($A172,Z$905:Z$913,0)),$A$937:$A$940,0))),MAX(0,MIN(Z580,MAX(0,Z$946-Z$926+SUMPRODUCT(Z$917:Z$920*(Z$905:Z$908<=$A172))-SUMPRODUCT(OFFSET(Z$498,1,0,Z$1391+COUNTA($A$905:$A$913),1)*(OFFSET(Z$295,1,0,Z$1391+COUNTA($A$905:$A$913),1)<Z377))))))","v":0},{"$f":"IFERROR((INDEX(AA$917:AA$920,MATCH(INDEX($A$905:$A$913,MATCH($A172,AA$905:AA$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AA580,MAX(0,AA$946-AA$926+SUMPRODUCT(AA$917:AA$920*(AA$905:AA$908<=$A172))-SUMPRODUCT(OFFSET(AA$498,1,0,AA$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AA$295,1,0,AA$1391+COUNTA($A$905:$A$913),1)<AA377))))))","v":0},{"$f":"IFERROR((INDEX(AB$917:AB$920,MATCH(INDEX($A$905:$A$913,MATCH($A172,AB$905:AB$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AB580,MAX(0,AB$946-AB$926+SUMPRODUCT(AB$917:AB$920*(AB$905:AB$908<=$A172))-SUMPRODUCT(OFFSET(AB$498,1,0,AB$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AB$295,1,0,AB$1391+COUNTA($A$905:$A$913),1)<AB377))))))","v":0},{"$f":"IFERROR((INDEX(AC$917:AC$920,MATCH(INDEX($A$905:$A$913,MATCH($A172,AC$905:AC$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AC580,MAX(0,AC$946-AC$926+SUMPRODUCT(AC$917:AC$920*(AC$905:AC$908<=$A172))-SUMPRODUCT(OFFSET(AC$498,1,0,AC$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AC$295,1,0,AC$1391+COUNTA($A$905:$A$913),1)<AC377))))))","v":0},{"$f":"IFERROR((INDEX(AD$917:AD$920,MATCH(INDEX($A$905:$A$913,MATCH($A172,AD$905:AD$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AD580,MAX(0,AD$946-AD$926+SUMPRODUCT(AD$917:AD$920*(AD$905:AD$908<=$A172))-SUMPRODUCT(OFFSET(AD$498,1,0,AD$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AD$295,1,0,AD$1391+COUNTA($A$905:$A$913),1)<AD377))))))","v":0},{"$f":"IFERROR((INDEX(AE$917:AE$920,MATCH(INDEX($A$905:$A$913,MATCH($A172,AE$905:AE$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AE580,MAX(0,AE$946-AE$926+SUMPRODUCT(AE$917:AE$920*(AE$905:AE$908<=$A172))-SUMPRODUCT(OFFSET(AE$498,1,0,AE$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AE$295,1,0,AE$1391+COUNTA($A$905:$A$913),1)<AE377))))))","v":0},{"$f":"IFERROR((INDEX(AF$917:AF$920,MATCH(INDEX($A$905:$A$913,MATCH($A172,AF$905:AF$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AF580,MAX(0,AF$946-AF$926+SUMPRODUCT(AF$917:AF$920*(AF$905:AF$908<=$A172))-SUMPRODUCT(OFFSET(AF$498,1,0,AF$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AF$295,1,0,AF$1391+COUNTA($A$905:$A$913),1)<AF377))))))","v":0}]
[104,{"$f":"IFERROR((INDEX(B$917:B$920,MATCH(INDEX($A$905:$A$913,MATCH($A194,B$905:B$913,0)),$A$937:$A$940,0))),MAX(0,MIN(B602,MAX(0,B$946-B$926+SUMPRODUCT(B$917:B$920*(B$905:B$908<=$A194))-SUMPRODUCT(OFFSET(B$498,1,0,B$1391+COUNTA($A$905:$A$913),1)*(OFFSET(B$295,1,0,B$1391+COUNTA($A$905:$A$913),1)<B399))))))","v":0},{"$f":"IFERROR((INDEX(C$917:C$920,MATCH(INDEX($A$905:$A$913,MATCH($A194,C$905:C$913,0)),$A$937:$A$940,0))),MAX(0,MIN(C602,MAX(0,C$946-C$926+SUMPRODUCT(C$917:C$920*(C$905:C$908<=$A194))-SUMPRODUCT(OFFSET(C$498,1,0,C$1391+COUNTA($A$905:$A$913),1)*(OFFSET(C$295,1,0,C$1391+COUNTA($A$905:$A$913),1)<C399))))))","v":0},{"$f":"IFERROR((INDEX(D$917:D$920,MATCH(INDEX($A$905:$A$913,MATCH($A194,D$905:D$913,0)),$A$937:$A$940,0))),MAX(0,MIN(D602,MAX(0,D$946-D$926+SUMPRODUCT(D$917:D$920*(D$905:D$908<=$A194))-SUMPRODUCT(OFFSET(D$498,1,0,D$1391+COUNTA($A$905:$A$913),1)*(OFFSET(D$295,1,0,D$1391+COUNTA($A$905:$A$913),1)<D399))))))","v":0},{"$f":"IFERROR((INDEX(E$917:E$920,MATCH(INDEX($A$905:$A$913,MATCH($A194,E$905:E$913,0)),$A$937:$A$940,0))),MAX(0,MIN(E602,MAX(0,E$946-E$926+SUMPRODUCT(E$917:E$920*(E$905:E$908<=$A194))-SUMPRODUCT(OFFSET(E$498,1,0,E$1391+COUNTA($A$905:$A$913),1)*(OFFSET(E$295,1,0,E$1391+COUNTA($A$905:$A$913),1)<E399))))))","v":0},{"$f":"IFERROR((INDEX(F$917:F$920,MATCH(INDEX($A$905:$A$913,MATCH($A194,F$905:F$913,0)),$A$937:$A$940,0))),MAX(0,MIN(F602,MAX(0,F$946-F$926+SUMPRODUCT(F$917:F$920*(F$905:F$908<=$A194))-SUMPRODUCT(OFFSET(F$498,1,0,F$1391+COUNTA($A$905:$A$913),1)*(OFFSET(F$295,1,0,F$1391+COUNTA($A$905:$A$913),1)<F399))))))","v":0},{"$f":"IFERROR((INDEX(G$917:G$920,MATCH(INDEX($A$905:$A$913,MATCH($A194,G$905:G$913,0)),$A$937:$A$940,0))),MAX(0,MIN(G602,MAX(0,G$946-G$926+SUMPRODUCT(G$917:G$920*(G$905:G$908<=$A194))-SUMPRODUCT(OFFSET(G$498,1,0,G$1391+COUNTA($A$905:$A$913),1)*(OFFSET(G$295,1,0,G$1391+COUNTA($A$905:$A$913),1)<G399))))))","v":0},{"$f":"IFERROR((INDEX(H$917:H$920,MATCH(INDEX($A$905:$A$913,MATCH($A194,H$905:H$913,0)),$A$937:$A$940,0))),MAX(0,MIN(H602,MAX(0,H$946-H$926+SUMPRODUCT(H$917:H$920*(H$905:H$908<=$A194))-SUMPRODUCT(OFFSET(H$498,1,0,H$1391+COUNTA($A$905:$A$913),1)*(OFFSET(H$295,1,0,H$1391+COUNTA($A$905:$A$913),1)<H399))))))","v":0},{"$f":"IFERROR((INDEX(I$917:I$920,MATCH(INDEX($A$905:$A$913,MATCH($A194,I$905:I$913,0)),$A$937:$A$940,0))),MAX(0,MIN(I602,MAX(0,I$946-I$926+SUMPRODUCT(I$917:I$920*(I$905:I$908<=$A194))-SUMPRODUCT(OFFSET(I$498,1,0,I$1391+COUNTA($A$905:$A$913),1)*(OFFSET(I$295,1,0,I$1391+COUNTA($A$905:$A$913),1)<I399))))))","v":0},{"$f":"IFERROR((INDEX(J$917:J$920,MATCH(INDEX($A$905:$A$913,MATCH($A194,J$905:J$913,0)),$A$937:$A$940,0))),MAX(0,MIN(J602,MAX(0,J$946-J$926+SUMPRODUCT(J$917:J$920*(J$905:J$908<=$A194))-SUMPRODUCT(OFFSET(J$498,1,0,J$1391+COUNTA($A$905:$A$913),1)*(OFFSET(J$295,1,0,J$1391+COUNTA($A$905:$A$913),1)<J399))))))","v":0},{"$f":"IFERROR((INDEX(K$917:K$920,MATCH(INDEX($A$905:$A$913,MATCH($A194,K$905:K$913,0)),$A$937:$A$940,0))),MAX(0,MIN(K602,MAX(0,K$946-K$926+SUMPRODUCT(K$917:K$920*(K$905:K$908<=$A194))-SUMPRODUCT(OFFSET(K$498,1,0,K$1391+COUNTA($A$905:$A$913),1)*(OFFSET(K$295,1,0,K$1391+COUNTA($A$905:$A$913),1)<K399))))))","v":0},{"$f":"IFERROR((INDEX(L$917:L$920,MATCH(INDEX($A$905:$A$913,MATCH($A194,L$905:L$913,0)),$A$937:$A$940,0))),MAX(0,MIN(L602,MAX(0,L$946-L$926+SUMPRODUCT(L$917:L$920*(L$905:L$908<=$A194))-SUMPRODUCT(OFFSET(L$498,1,0,L$1391+COUNTA($A$905:$A$913),1)*(OFFSET(L$295,1,0,L$1391+COUNTA($A$905:$A$913),1)<L399))))))","v":0},{"$f":"IFERROR((INDEX(M$917:M$920,MATCH(INDEX($A$905:$A$913,MATCH($A194,M$905:M$913,0)),$A$937:$A$940,0))),MAX(0,MIN(M602,MAX(0,M$946-M$926+SUMPRODUCT(M$917:M$920*(M$905:M$908<=$A194))-SUMPRODUCT(OFFSET(M$498,1,0,M$1391+COUNTA($A$905:$A$913),1)*(OFFSET(M$295,1,0,M$1391+COUNTA($A$905:$A$913),1)<M399))))))","v":0},{"$f":"IFERROR((INDEX(N$917:N$920,MATCH(INDEX($A$905:$A$913,MATCH($A194,N$905:N$913,0)),$A$937:$A$940,0))),MAX(0,MIN(N602,MAX(0,N$946-N$926+SUMPRODUCT(N$917:N$920*(N$905:N$908<=$A194))-SUMPRODUCT(OFFSET(N$498,1,0,N$1391+COUNTA($A$905:$A$913),1)*(OFFSET(N$295,1,0,N$1391+COUNTA($A$905:$A$913),1)<N399))))))","v":0},{"$f":"IFERROR((INDEX(O$917:O$920,MATCH(INDEX($A$905:$A$913,MATCH($A194,O$905:O$913,0)),$A$937:$A$940,0))),MAX(0,MIN(O602,MAX(0,O$946-O$926+SUMPRODUCT(O$917:O$920*(O$905:O$908<=$A194))-SUMPRODUCT(OFFSET(O$498,1,0,O$1391+COUNTA($A$905:$A$913),1)*(OFFSET(O$295,1,0,O$1391+COUNTA($A$905:$A$913),1)<O399))))))","v":0},{"$f":"IFERROR((INDEX(P$917:P$920,MATCH(INDEX($A$905:$A$913,MATCH($A194,P$905:P$913,0)),$A$937:$A$940,0))),MAX(0,MIN(P602,MAX(0,P$946-P$926+SUMPRODUCT(P$917:P$920*(P$905:P$908<=$A194))-SUMPRODUCT(OFFSET(P$498,1,0,P$1391+COUNTA($A$905:$A$913),1)*(OFFSET(P$295,1,0,P$1391+COUNTA($A$905:$A$913),1)<P399))))))","v":0},{"$f":"IFERROR((INDEX(Q$917:Q$920,MATCH(INDEX($A$905:$A$913,MATCH($A194,Q$905:Q$913,0)),$A$937:$A$940,0))),MAX(0,MIN(Q602,MAX(0,Q$946-Q$926+SUMPRODUCT(Q$917:Q$920*(Q$905:Q$908<=$A194))-SUMPRODUCT(OFFSET(Q$498,1,0,Q$1391+COUNTA($A$905:$A$913),1)*(OFFSET(Q$295,1,0,Q$1391+COUNTA($A$905:$A$913),1)<Q399))))))","v":0},{"$f":"IFERROR((INDEX(R$917:R$920,MATCH(INDEX($A$905:$A$913,MATCH($A194,R$905:R$913,0)),$A$937:$A$940,0))),MAX(0,MIN(R602,MAX(0,R$946-R$926+SUMPRODUCT(R$917:R$920*(R$905:R$908<=$A194))-SUMPRODUCT(OFFSET(R$498,1,0,R$1391+COUNTA($A$905:$A$913),1)*(OFFSET(R$295,1,0,R$1391+COUNTA($A$905:$A$913),1)<R399))))))","v":0},{"$f":"IFERROR((INDEX(S$917:S$920,MATCH(INDEX($A$905:$A$913,MATCH($A194,S$905:S$913,0)),$A$937:$A$940,0))),MAX(0,MIN(S602,MAX(0,S$946-S$926+SUMPRODUCT(S$917:S$920*(S$905:S$908<=$A194))-SUMPRODUCT(OFFSET(S$498,1,0,S$1391+COUNTA($A$905:$A$913),1)*(OFFSET(S$295,1,0,S$1391+COUNTA($A$905:$A$913),1)<S399))))))","v":0},{"$f":"IFERROR((INDEX(T$917:T$920,MATCH(INDEX($A$905:$A$913,MATCH($A194,T$905:T$913,0)),$A$937:$A$940,0))),MAX(0,MIN(T602,MAX(0,T$946-T$926+SUMPRODUCT(T$917:T$920*(T$905:T$908<=$A194))-SUMPRODUCT(OFFSET(T$498,1,0,T$1391+COUNTA($A$905:$A$913),1)*(OFFSET(T$295,1,0,T$1391+COUNTA($A$905:$A$913),1)<T399))))))","v":0},{"$f":"IFERROR((INDEX(U$917:U$920,MATCH(INDEX($A$905:$A$913,MATCH($A194,U$905:U$913,0)),$A$937:$A$940,0))),MAX(0,MIN(U602,MAX(0,U$946-U$926+SUMPRODUCT(U$917:U$920*(U$905:U$908<=$A194))-SUMPRODUCT(OFFSET(U$498,1,0,U$1391+COUNTA($A$905:$A$913),1)*(OFFSET(U$295,1,0,U$1391+COUNTA($A$905:$A$913),1)<U399))))))","v":0},{"$f":"IFERROR((INDEX(V$917:V$920,MATCH(INDEX($A$905:$A$913,MATCH($A194,V$905:V$913,0)),$A$937:$A$940,0))),MAX(0,MIN(V602,MAX(0,V$946-V$926+SUMPRODUCT(V$917:V$920*(V$905:V$908<=$A194))-SUMPRODUCT(OFFSET(V$498,1,0,V$1391+COUNTA($A$905:$A$913),1)*(OFFSET(V$295,1,0,V$1391+COUNTA($A$905:$A$913),1)<V399))))))","v":0},{"$f":"IFERROR((INDEX(W$917:W$920,MATCH(INDEX($A$905:$A$913,MATCH($A194,W$905:W$913,0)),$A$937:$A$940,0))),MAX(0,MIN(W602,MAX(0,W$946-W$926+SUMPRODUCT(W$917:W$920*(W$905:W$908<=$A194))-SUMPRODUCT(OFFSET(W$498,1,0,W$1391+COUNTA($A$905:$A$913),1)*(OFFSET(W$295,1,0,W$1391+COUNTA($A$905:$A$913),1)<W399))))))","v":0},{"$f":"IFERROR((INDEX(X$917:X$920,MATCH(INDEX($A$905:$A$913,MATCH($A194,X$905:X$913,0)),$A$937:$A$940,0))),MAX(0,MIN(X602,MAX(0,X$946-X$926+SUMPRODUCT(X$917:X$920*(X$905:X$908<=$A194))-SUMPRODUCT(OFFSET(X$498,1,0,X$1391+COUNTA($A$905:$A$913),1)*(OFFSET(X$295,1,0,X$1391+COUNTA($A$905:$A$913),1)<X399))))))","v":0},{"$f":"IFERROR((INDEX(Y$917:Y$920,MATCH(INDEX($A$905:$A$913,MATCH($A194,Y$905:Y$913,0)),$A$937:$A$940,0))),MAX(0,MIN(Y602,MAX(0,Y$946-Y$926+SUMPRODUCT(Y$917:Y$920*(Y$905:Y$908<=$A194))-SUMPRODUCT(OFFSET(Y$498,1,0,Y$1391+COUNTA($A$905:$A$913),1)*(OFFSET(Y$295,1,0,Y$1391+COUNTA($A$905:$A$913),1)<Y399))))))","v":0},{"$f":"IFERROR((INDEX(Z$917:Z$920,MATCH(INDEX($A$905:$A$913,MATCH($A194,Z$905:Z$913,0)),$A$937:$A$940,0))),MAX(0,MIN(Z602,MAX(0,Z$946-Z$926+SUMPRODUCT(Z$917:Z$920*(Z$905:Z$908<=$A194))-SUMPRODUCT(OFFSET(Z$498,1,0,Z$1391+COUNTA($A$905:$A$913),1)*(OFFSET(Z$295,1,0,Z$1391+COUNTA($A$905:$A$913),1)<Z399))))))","v":0},{"$f":"IFERROR((INDEX(AA$917:AA$920,MATCH(INDEX($A$905:$A$913,MATCH($A194,AA$905:AA$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AA602,MAX(0,AA$946-AA$926+SUMPRODUCT(AA$917:AA$920*(AA$905:AA$908<=$A194))-SUMPRODUCT(OFFSET(AA$498,1,0,AA$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AA$295,1,0,AA$1391+COUNTA($A$905:$A$913),1)<AA399))))))","v":0},{"$f":"IFERROR((INDEX(AB$917:AB$920,MATCH(INDEX($A$905:$A$913,MATCH($A194,AB$905:AB$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AB602,MAX(0,AB$946-AB$926+SUMPRODUCT(AB$917:AB$920*(AB$905:AB$908<=$A194))-SUMPRODUCT(OFFSET(AB$498,1,0,AB$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AB$295,1,0,AB$1391+COUNTA($A$905:$A$913),1)<AB399))))))","v":0},{"$f":"IFERROR((INDEX(AC$917:AC$920,MATCH(INDEX($A$905:$A$913,MATCH($A194,AC$905:AC$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AC602,MAX(0,AC$946-AC$926+SUMPRODUCT(AC$917:AC$920*(AC$905:AC$908<=$A194))-SUMPRODUCT(OFFSET(AC$498,1,0,AC$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AC$295,1,0,AC$1391+COUNTA($A$905:$A$913),1)<AC399))))))","v":0},{"$f":"IFERROR((INDEX(AD$917:AD$920,MATCH(INDEX($A$905:$A$913,MATCH($A194,AD$905:AD$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AD602,MAX(0,AD$946-AD$926+SUMPRODUCT(AD$917:AD$920*(AD$905:AD$908<=$A194))-SUMPRODUCT(OFFSET(AD$498,1,0,AD$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AD$295,1,0,AD$1391+COUNTA($A$905:$A$913),1)<AD399))))))","v":0},{"$f":"IFERROR((INDEX(AE$917:AE$920,MATCH(INDEX($A$905:$A$913,MATCH($A194,AE$905:AE$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AE602,MAX(0,AE$946-AE$926+SUMPRODUCT(AE$917:AE$920*(AE$905:AE$908<=$A194))-SUMPRODUCT(OFFSET(AE$498,1,0,AE$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AE$295,1,0,AE$1391+COUNTA($A$905:$A$913),1)<AE399))))))","v":0},{"$f":"IFERROR((INDEX(AF$917:AF$920,MATCH(INDEX($A$905:$A$913,MATCH($A194,AF$905:AF$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AF602,MAX(0,AF$946-AF$926+SUMPRODUCT(AF$917:AF$920*(AF$905:AF$908<=$A194))-SUMPRODUCT(OFFSET(AF$498,1,0,AF$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AF$295,1,0,AF$1391+COUNTA($A$905:$A$913),1)<AF399))))))","v":0}]
[111,{"$f":"IFERROR((INDEX(B$917:B$920,MATCH(INDEX($A$905:$A$913,MATCH($A201,B$905:B$913,0)),$A$937:$A$940,0))),MAX(0,MIN(B609,MAX(0,B$946-B$926+SUMPRODUCT(B$917:B$920*(B$905:B$908<=$A201))-SUMPRODUCT(OFFSET(B$498,1,0,B$1391+COUNTA($A$905:$A$913),1)*(OFFSET(B$295,1,0,B$1391+COUNTA($A$905:$A$913),1)<B406))))))","v":0},{"$f":"IFERROR((INDEX(C$917:C$920,MATCH(INDEX($A$905:$A$913,MATCH($A201,C$905:C$913,0)),$A$937:$A$940,0))),MAX(0,MIN(C609,MAX(0,C$946-C$926+SUMPRODUCT(C$917:C$920*(C$905:C$908<=$A201))-SUMPRODUCT(OFFSET(C$498,1,0,C$1391+COUNTA($A$905:$A$913),1)*(OFFSET(C$295,1,0,C$1391+COUNTA($A$905:$A$913),1)<C406))))))","v":0},{"$f":"IFERROR((INDEX(D$917:D$920,MATCH(INDEX($A$905:$A$913,MATCH($A201,D$905:D$913,0)),$A$937:$A$940,0))),MAX(0,MIN(D609,MAX(0,D$946-D$926+SUMPRODUCT(D$917:D$920*(D$905:D$908<=$A201))-SUMPRODUCT(OFFSET(D$498,1,0,D$1391+COUNTA($A$905:$A$913),1)*(OFFSET(D$295,1,0,D$1391+COUNTA($A$905:$A$913),1)<D406))))))","v":0},{"$f":"IFERROR((INDEX(E$917:E$920,MATCH(INDEX($A$905:$A$913,MATCH($A201,E$905:E$913,0)),$A$937:$A$940,0))),MAX(0,MIN(E609,MAX(0,E$946-E$926+SUMPRODUCT(E$917:E$920*(E$905:E$908<=$A201))-SUMPRODUCT(OFFSET(E$498,1,0,E$1391+COUNTA($A$905:$A$913),1)*(OFFSET(E$295,1,0,E$1391+COUNTA($A$905:$A$913),1)<E406))))))","v":0},{"$f":"IFERROR((INDEX(F$917:F$920,MATCH(INDEX($A$905:$A$913,MATCH($A201,F$905:F$913,0)),$A$937:$A$940,0))),MAX(0,MIN(F609,MAX(0,F$946-F$926+SUMPRODUCT(F$917:F$920*(F$905:F$908<=$A201))-SUMPRODUCT(OFFSET(F$498,1,0,F$1391+COUNTA($A$905:$A$913),1)*(OFFSET(F$295,1,0,F$1391+COUNTA($A$905:$A$913),1)<F406))))))","v":0},{"$f":"IFERROR((INDEX(G$917:G$920,MATCH(INDEX($A$905:$A$913,MATCH($A201,G$905:G$913,0)),$A$937:$A$940,0))),MAX(0,MIN(G609,MAX(0,G$946-G$926+SUMPRODUCT(G$917:G$920*(G$905:G$908<=$A201))-SUMPRODUCT(OFFSET(G$498,1,0,G$1391+COUNTA($A$905:$A$913),1)*(OFFSET(G$295,1,0,G$1391+COUNTA($A$905:$A$913),1)<G406))))))","v":0},{"$f":"IFERROR((INDEX(H$917:H$920,MATCH(INDEX($A$905:$A$913,MATCH($A201,H$905:H$913,0)),$A$937:$A$940,0))),MAX(0,MIN(H609,MAX(0,H$946-H$926+SUMPRODUCT(H$917:H$920*(H$905:H$908<=$A201))-SUMPRODUCT(OFFSET(H$498,1,0,H$1391+COUNTA($A$905:$A$913),1)*(OFFSET(H$295,1,0,H$1391+COUNTA($A$905:$A$913),1)<H406))))))","v":0},{"$f":"IFERROR((INDEX(I$917:I$920,MATCH(INDEX($A$905:$A$913,MATCH($A201,I$905:I$913,0)),$A$937:$A$940,0))),MAX(0,MIN(I609,MAX(0,I$946-I$926+SUMPRODUCT(I$917:I$920*(I$905:I$908<=$A201))-SUMPRODUCT(OFFSET(I$498,1,0,I$1391+COUNTA($A$905:$A$913),1)*(OFFSET(I$295,1,0,I$1391+COUNTA($A$905:$A$913),1)<I406))))))","v":0},{"$f":"IFERROR((INDEX(J$917:J$920,MATCH(INDEX($A$905:$A$913,MATCH($A201,J$905:J$913,0)),$A$937:$A$940,0))),MAX(0,MIN(J609,MAX(0,J$946-J$926+SUMPRODUCT(J$917:J$920*(J$905:J$908<=$A201))-SUMPRODUCT(OFFSET(J$498,1,0,J$1391+COUNTA($A$905:$A$913),1)*(OFFSET(J$295,1,0,J$1391+COUNTA($A$905:$A$913),1)<J406))))))","v":0},{"$f":"IFERROR((INDEX(K$917:K$920,MATCH(INDEX($A$905:$A$913,MATCH($A201,K$905:K$913,0)),$A$937:$A$940,0))),MAX(0,MIN(K609,MAX(0,K$946-K$926+SUMPRODUCT(K$917:K$920*(K$905:K$908<=$A201))-SUMPRODUCT(OFFSET(K$498,1,0,K$1391+COUNTA($A$905:$A$913),1)*(OFFSET(K$295,1,0,K$1391+COUNTA($A$905:$A$913),1)<K406))))))","v":0},{"$f":"IFERROR((INDEX(L$917:L$920,MATCH(INDEX($A$905:$A$913,MATCH($A201,L$905:L$913,0)),$A$937:$A$940,0))),MAX(0,MIN(L609,MAX(0,L$946-L$926+SUMPRODUCT(L$917:L$920*(L$905:L$908<=$A201))-SUMPRODUCT(OFFSET(L$498,1,0,L$1391+COUNTA($A$905:$A$913),1)*(OFFSET(L$295,1,0,L$1391+COUNTA($A$905:$A$913),1)<L406))))))","v":0},{"$f":"IFERROR((INDEX(M$917:M$920,MATCH(INDEX($A$905:$A$913,MATCH($A201,M$905:M$913,0)),$A$937:$A$940,0))),MAX(0,MIN(M609,MAX(0,M$946-M$926+SUMPRODUCT(M$917:M$920*(M$905:M$908<=$A201))-SUMPRODUCT(OFFSET(M$498,1,0,M$1391+COUNTA($A$905:$A$913),1)*(OFFSET(M$295,1,0,M$1391+COUNTA($A$905:$A$913),1)<M406))))))","v":0},{"$f":"IFERROR((INDEX(N$917:N$920,MATCH(INDEX($A$905:$A$913,MATCH($A201,N$905:N$913,0)),$A$937:$A$940,0))),MAX(0,MIN(N609,MAX(0,N$946-N$926+SUMPRODUCT(N$917:N$920*(N$905:N$908<=$A201))-SUMPRODUCT(OFFSET(N$498,1,0,N$1391+COUNTA($A$905:$A$913),1)*(OFFSET(N$295,1,0,N$1391+COUNTA($A$905:$A$913),1)<N406))))))","v":0},{"$f":"IFERROR((INDEX(O$917:O$920,MATCH(INDEX($A$905:$A$913,MATCH($A201,O$905:O$913,0)),$A$937:$A$940,0))),MAX(0,MIN(O609,MAX(0,O$946-O$926+SUMPRODUCT(O$917:O$920*(O$905:O$908<=$A201))-SUMPRODUCT(OFFSET(O$498,1,0,O$1391+COUNTA($A$905:$A$913),1)*(OFFSET(O$295,1,0,O$1391+COUNTA($A$905:$A$913),1)<O406))))))","v":0},{"$f":"IFERROR((INDEX(P$917:P$920,MATCH(INDEX($A$905:$A$913,MATCH($A201,P$905:P$913,0)),$A$937:$A$940,0))),MAX(0,MIN(P609,MAX(0,P$946-P$926+SUMPRODUCT(P$917:P$920*(P$905:P$908<=$A201))-SUMPRODUCT(OFFSET(P$498,1,0,P$1391+COUNTA($A$905:$A$913),1)*(OFFSET(P$295,1,0,P$1391+COUNTA($A$905:$A$913),1)<P406))))))","v":0},{"$f":"IFERROR((INDEX(Q$917:Q$920,MATCH(INDEX($A$905:$A$913,MATCH($A201,Q$905:Q$913,0)),$A$937:$A$940,0))),MAX(0,MIN(Q609,MAX(0,Q$946-Q$926+SUMPRODUCT(Q$917:Q$920*(Q$905:Q$908<=$A201))-SUMPRODUCT(OFFSET(Q$498,1,0,Q$1391+COUNTA($A$905:$A$913),1)*(OFFSET(Q$295,1,0,Q$1391+COUNTA($A$905:$A$913),1)<Q406))))))","v":0},{"$f":"IFERROR((INDEX(R$917:R$920,MATCH(INDEX($A$905:$A$913,MATCH($A201,R$905:R$913,0)),$A$937:$A$940,0))),MAX(0,MIN(R609,MAX(0,R$946-R$926+SUMPRODUCT(R$917:R$920*(R$905:R$908<=$A201))-SUMPRODUCT(OFFSET(R$498,1,0,R$1391+COUNTA($A$905:$A$913),1)*(OFFSET(R$295,1,0,R$1391+COUNTA($A$905:$A$913),1)<R406))))))","v":0},{"$f":"IFERROR((INDEX(S$917:S$920,MATCH(INDEX($A$905:$A$913,MATCH($A201,S$905:S$913,0)),$A$937:$A$940,0))),MAX(0,MIN(S609,MAX(0,S$946-S$926+SUMPRODUCT(S$917:S$920*(S$905:S$908<=$A201))-SUMPRODUCT(OFFSET(S$498,1,0,S$1391+COUNTA($A$905:$A$913),1)*(OFFSET(S$295,1,0,S$1391+COUNTA($A$905:$A$913),1)<S406))))))","v":0},{"$f":"IFERROR((INDEX(T$917:T$920,MATCH(INDEX($A$905:$A$913,MATCH($A201,T$905:T$913,0)),$A$937:$A$940,0))),MAX(0,MIN(T609,MAX(0,T$946-T$926+SUMPRODUCT(T$917:T$920*(T$905:T$908<=$A201))-SUMPRODUCT(OFFSET(T$498,1,0,T$1391+COUNTA($A$905:$A$913),1)*(OFFSET(T$295,1,0,T$1391+COUNTA($A$905:$A$913),1)<T406))))))","v":0},{"$f":"IFERROR((INDEX(U$917:U$920,MATCH(INDEX($A$905:$A$913,MATCH($A201,U$905:U$913,0)),$A$937:$A$940,0))),MAX(0,MIN(U609,MAX(0,U$946-U$926+SUMPRODUCT(U$917:U$920*(U$905:U$908<=$A201))-SUMPRODUCT(OFFSET(U$498,1,0,U$1391+COUNTA($A$905:$A$913),1)*(OFFSET(U$295,1,0,U$1391+COUNTA($A$905:$A$913),1)<U406))))))","v":0},{"$f":"IFERROR((INDEX(V$917:V$920,MATCH(INDEX($A$905:$A$913,MATCH($A201,V$905:V$913,0)),$A$937:$A$940,0))),MAX(0,MIN(V609,MAX(0,V$946-V$926+SUMPRODUCT(V$917:V$920*(V$905:V$908<=$A201))-SUMPRODUCT(OFFSET(V$498,1,0,V$1391+COUNTA($A$905:$A$913),1)*(OFFSET(V$295,1,0,V$1391+COUNTA($A$905:$A$913),1)<V406))))))","v":0},{"$f":"IFERROR((INDEX(W$917:W$920,MATCH(INDEX($A$905:$A$913,MATCH($A201,W$905:W$913,0)),$A$937:$A$940,0))),MAX(0,MIN(W609,MAX(0,W$946-W$926+SUMPRODUCT(W$917:W$920*(W$905:W$908<=$A201))-SUMPRODUCT(OFFSET(W$498,1,0,W$1391+COUNTA($A$905:$A$913),1)*(OFFSET(W$295,1,0,W$1391+COUNTA($A$905:$A$913),1)<W406))))))","v":0},{"$f":"IFERROR((INDEX(X$917:X$920,MATCH(INDEX($A$905:$A$913,MATCH($A201,X$905:X$913,0)),$A$937:$A$940,0))),MAX(0,MIN(X609,MAX(0,X$946-X$926+SUMPRODUCT(X$917:X$920*(X$905:X$908<=$A201))-SUMPRODUCT(OFFSET(X$498,1,0,X$1391+COUNTA($A$905:$A$913),1)*(OFFSET(X$295,1,0,X$1391+COUNTA($A$905:$A$913),1)<X406))))))","v":0},{"$f":"IFERROR((INDEX(Y$917:Y$920,MATCH(INDEX($A$905:$A$913,MATCH($A201,Y$905:Y$913,0)),$A$937:$A$940,0))),MAX(0,MIN(Y609,MAX(0,Y$946-Y$926+SUMPRODUCT(Y$917:Y$920*(Y$905:Y$908<=$A201))-SUMPRODUCT(OFFSET(Y$498,1,0,Y$1391+COUNTA($A$905:$A$913),1)*(OFFSET(Y$295,1,0,Y$1391+COUNTA($A$905:$A$913),1)<Y406))))))","v":0},{"$f":"IFERROR((INDEX(Z$917:Z$920,MATCH(INDEX($A$905:$A$913,MATCH($A201,Z$905:Z$913,0)),$A$937:$A$940,0))),MAX(0,MIN(Z609,MAX(0,Z$946-Z$926+SUMPRODUCT(Z$917:Z$920*(Z$905:Z$908<=$A201))-SUMPRODUCT(OFFSET(Z$498,1,0,Z$1391+COUNTA($A$905:$A$913),1)*(OFFSET(Z$295,1,0,Z$1391+COUNTA($A$905:$A$913),1)<Z406))))))","v":0},{"$f":"IFERROR((INDEX(AA$917:AA$920,MATCH(INDEX($A$905:$A$913,MATCH($A201,AA$905:AA$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AA609,MAX(0,AA$946-AA$926+SUMPRODUCT(AA$917:AA$920*(AA$905:AA$908<=$A201))-SUMPRODUCT(OFFSET(AA$498,1,0,AA$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AA$295,1,0,AA$1391+COUNTA($A$905:$A$913),1)<AA406))))))","v":0},{"$f":"IFERROR((INDEX(AB$917:AB$920,MATCH(INDEX($A$905:$A$913,MATCH($A201,AB$905:AB$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AB609,MAX(0,AB$946-AB$926+SUMPRODUCT(AB$917:AB$920*(AB$905:AB$908<=$A201))-SUMPRODUCT(OFFSET(AB$498,1,0,AB$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AB$295,1,0,AB$1391+COUNTA($A$905:$A$913),1)<AB406))))))","v":0},{"$f":"IFERROR((INDEX(AC$917:AC$920,MATCH(INDEX($A$905:$A$913,MATCH($A201,AC$905:AC$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AC609,MAX(0,AC$946-AC$926+SUMPRODUCT(AC$917:AC$920*(AC$905:AC$908<=$A201))-SUMPRODUCT(OFFSET(AC$498,1,0,AC$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AC$295,1,0,AC$1391+COUNTA($A$905:$A$913),1)<AC406))))))","v":0},{"$f":"IFERROR((INDEX(AD$917:AD$920,MATCH(INDEX($A$905:$A$913,MATCH($A201,AD$905:AD$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AD609,MAX(0,AD$946-AD$926+SUMPRODUCT(AD$917:AD$920*(AD$905:AD$908<=$A201))-SUMPRODUCT(OFFSET(AD$498,1,0,AD$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AD$295,1,0,AD$1391+COUNTA($A$905:$A$913),1)<AD406))))))","v":0},{"$f":"IFERROR((INDEX(AE$917:AE$920,MATCH(INDEX($A$905:$A$913,MATCH($A201,AE$905:AE$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AE609,MAX(0,AE$946-AE$926+SUMPRODUCT(AE$917:AE$920*(AE$905:AE$908<=$A201))-SUMPRODUCT(OFFSET(AE$498,1,0,AE$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AE$295,1,0,AE$1391+COUNTA($A$905:$A$913),1)<AE406))))))","v":0},{"$f":"IFERROR((INDEX(AF$917:AF$920,MATCH(INDEX($A$905:$A$913,MATCH($A201,AF$905:AF$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AF609,MAX(0,AF$946-AF$926+SUMPRODUCT(AF$917:AF$920*(AF$905:AF$908<=$A201))-SUMPRODUCT(OFFSET(AF$498,1,0,AF$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AF$295,1,0,AF$1391+COUNTA($A$905:$A$913),1)<AF406))))))","v":0}]
[127,{"$f":"IFERROR((INDEX(B$917:B$920,MATCH(INDEX($A$905:$A$913,MATCH($A217,B$905:B$913,0)),$A$937:$A$940,0))),MAX(0,MIN(B625,MAX(0,B$946-B$926+SUMPRODUCT(B$917:B$920*(B$905:B$908<=$A217))-SUMPRODUCT(OFFSET(B$498,1,0,B$1391+COUNTA($A$905:$A$913),1)*(OFFSET(B$295,1,0,B$1391+COUNTA($A$905:$A$913),1)<B422))))))","v":0},{"$f":"IFERROR((INDEX(C$917:C$920,MATCH(INDEX($A$905:$A$913,MATCH($A217,C$905:C$913,0)),$A$937:$A$940,0))),MAX(0,MIN(C625,MAX(0,C$946-C$926+SUMPRODUCT(C$917:C$920*(C$905:C$908<=$A217))-SUMPRODUCT(OFFSET(C$498,1,0,C$1391+COUNTA($A$905:$A$913),1)*(OFFSET(C$295,1,0,C$1391+COUNTA($A$905:$A$913),1)<C422))))))","v":0},{"$f":"IFERROR((INDEX(D$917:D$920,MATCH(INDEX($A$905:$A$913,MATCH($A217,D$905:D$913,0)),$A$937:$A$940,0))),MAX(0,MIN(D625,MAX(0,D$946-D$926+SUMPRODUCT(D$917:D$920*(D$905:D$908<=$A217))-SUMPRODUCT(OFFSET(D$498,1,0,D$1391+COUNTA($A$905:$A$913),1)*(OFFSET(D$295,1,0,D$1391+COUNTA($A$905:$A$913),1)<D422))))))","v":0},{"$f":"IFERROR((INDEX(E$917:E$920,MATCH(INDEX($A$905:$A$913,MATCH($A217,E$905:E$913,0)),$A$937:$A$940,0))),MAX(0,MIN(E625,MAX(0,E$946-E$926+SUMPRODUCT(E$917:E$920*(E$905:E$908<=$A217))-SUMPRODUCT(OFFSET(E$498,1,0,E$1391+COUNTA($A$905:$A$913),1)*(OFFSET(E$295,1,0,E$1391+COUNTA($A$905:$A$913),1)<E422))))))","v":0},{"$f":"IFERROR((INDEX(F$917:F$920,MATCH(INDEX($A$905:$A$913,MATCH($A217,F$905:F$913,0)),$A$937:$A$940,0))),MAX(0,MIN(F625,MAX(0,F$946-F$926+SUMPRODUCT(F$917:F$920*(F$905:F$908<=$A217))-SUMPRODUCT(OFFSET(F$498,1,0,F$1391+COUNTA($A$905:$A$913),1)*(OFFSET(F$295,1,0,F$1391+COUNTA($A$905:$A$913),1)<F422))))))","v":0},{"$f":"IFERROR((INDEX(G$917:G$920,MATCH(INDEX($A$905:$A$913,MATCH($A217,G$905:G$913,0)),$A$937:$A$940,0))),MAX(0,MIN(G625,MAX(0,G$946-G$926+SUMPRODUCT(G$917:G$920*(G$905:G$908<=$A217))-SUMPRODUCT(OFFSET(G$498,1,0,G$1391+COUNTA($A$905:$A$913),1)*(OFFSET(G$295,1,0,G$1391+COUNTA($A$905:$A$913),1)<G422))))))","v":0},{"$f":"IFERROR((INDEX(H$917:H$920,MATCH(INDEX($A$905:$A$913,MATCH($A217,H$905:H$913,0)),$A$937:$A$940,0))),MAX(0,MIN(H625,MAX(0,H$946-H$926+SUMPRODUCT(H$917:H$920*(H$905:H$908<=$A217))-SUMPRODUCT(OFFSET(H$498,1,0,H$1391+COUNTA($A$905:$A$913),1)*(OFFSET(H$295,1,0,H$1391+COUNTA($A$905:$A$913),1)<H422))))))","v":0},{"$f":"IFERROR((INDEX(I$917:I$920,MATCH(INDEX($A$905:$A$913,MATCH($A217,I$905:I$913,0)),$A$937:$A$940,0))),MAX(0,MIN(I625,MAX(0,I$946-I$926+SUMPRODUCT(I$917:I$920*(I$905:I$908<=$A217))-SUMPRODUCT(OFFSET(I$498,1,0,I$1391+COUNTA($A$905:$A$913),1)*(OFFSET(I$295,1,0,I$1391+COUNTA($A$905:$A$913),1)<I422))))))","v":0},{"$f":"IFERROR((INDEX(J$917:J$920,MATCH(INDEX($A$905:$A$913,MATCH($A217,J$905:J$913,0)),$A$937:$A$940,0))),MAX(0,MIN(J625,MAX(0,J$946-J$926+SUMPRODUCT(J$917:J$920*(J$905:J$908<=$A217))-SUMPRODUCT(OFFSET(J$498,1,0,J$1391+COUNTA($A$905:$A$913),1)*(OFFSET(J$295,1,0,J$1391+COUNTA($A$905:$A$913),1)<J422))))))","v":0},{"$f":"IFERROR((INDEX(K$917:K$920,MATCH(INDEX($A$905:$A$913,MATCH($A217,K$905:K$913,0)),$A$937:$A$940,0))),MAX(0,MIN(K625,MAX(0,K$946-K$926+SUMPRODUCT(K$917:K$920*(K$905:K$908<=$A217))-SUMPRODUCT(OFFSET(K$498,1,0,K$1391+COUNTA($A$905:$A$913),1)*(OFFSET(K$295,1,0,K$1391+COUNTA($A$905:$A$913),1)<K422))))))","v":0},{"$f":"IFERROR((INDEX(L$917:L$920,MATCH(INDEX($A$905:$A$913,MATCH($A217,L$905:L$913,0)),$A$937:$A$940,0))),MAX(0,MIN(L625,MAX(0,L$946-L$926+SUMPRODUCT(L$917:L$920*(L$905:L$908<=$A217))-SUMPRODUCT(OFFSET(L$498,1,0,L$1391+COUNTA($A$905:$A$913),1)*(OFFSET(L$295,1,0,L$1391+COUNTA($A$905:$A$913),1)<L422))))))","v":0},{"$f":"IFERROR((INDEX(M$917:M$920,MATCH(INDEX($A$905:$A$913,MATCH($A217,M$905:M$913,0)),$A$937:$A$940,0))),MAX(0,MIN(M625,MAX(0,M$946-M$926+SUMPRODUCT(M$917:M$920*(M$905:M$908<=$A217))-SUMPRODUCT(OFFSET(M$498,1,0,M$1391+COUNTA($A$905:$A$913),1)*(OFFSET(M$295,1,0,M$1391+COUNTA($A$905:$A$913),1)<M422))))))","v":0},{"$f":"IFERROR((INDEX(N$917:N$920,MATCH(INDEX($A$905:$A$913,MATCH($A217,N$905:N$913,0)),$A$937:$A$940,0))),MAX(0,MIN(N625,MAX(0,N$946-N$926+SUMPRODUCT(N$917:N$920*(N$905:N$908<=$A217))-SUMPRODUCT(OFFSET(N$498,1,0,N$1391+COUNTA($A$905:$A$913),1)*(OFFSET(N$295,1,0,N$1391+COUNTA($A$905:$A$913),1)<N422))))))","v":0},{"$f":"IFERROR((INDEX(O$917:O$920,MATCH(INDEX($A$905:$A$913,MATCH($A217,O$905:O$913,0)),$A$937:$A$940,0))),MAX(0,MIN(O625,MAX(0,O$946-O$926+SUMPRODUCT(O$917:O$920*(O$905:O$908<=$A217))-SUMPRODUCT(OFFSET(O$498,1,0,O$1391+COUNTA($A$905:$A$913),1)*(OFFSET(O$295,1,0,O$1391+COUNTA($A$905:$A$913),1)<O422))))))","v":0},{"$f":"IFERROR((INDEX(P$917:P$920,MATCH(INDEX($A$905:$A$913,MATCH($A217,P$905:P$913,0)),$A$937:$A$940,0))),MAX(0,MIN(P625,MAX(0,P$946-P$926+SUMPRODUCT(P$917:P$920*(P$905:P$908<=$A217))-SUMPRODUCT(OFFSET(P$498,1,0,P$1391+COUNTA($A$905:$A$913),1)*(OFFSET(P$295,1,0,P$1391+COUNTA($A$905:$A$913),1)<P422))))))","v":0},{"$f":"IFERROR((INDEX(Q$917:Q$920,MATCH(INDEX($A$905:$A$913,MATCH($A217,Q$905:Q$913,0)),$A$937:$A$940,0))),MAX(0,MIN(Q625,MAX(0,Q$946-Q$926+SUMPRODUCT(Q$917:Q$920*(Q$905:Q$908<=$A217))-SUMPRODUCT(OFFSET(Q$498,1,0,Q$1391+COUNTA($A$905:$A$913),1)*(OFFSET(Q$295,1,0,Q$1391+COUNTA($A$905:$A$913),1)<Q422))))))","v":0},{"$f":"IFERROR((INDEX(R$917:R$920,MATCH(INDEX($A$905:$A$913,MATCH($A217,R$905:R$913,0)),$A$937:$A$940,0))),MAX(0,MIN(R625,MAX(0,R$946-R$926+SUMPRODUCT(R$917:R$920*(R$905:R$908<=$A217))-SUMPRODUCT(OFFSET(R$498,1,0,R$1391+COUNTA($A$905:$A$913),1)*(OFFSET(R$295,1,0,R$1391+COUNTA($A$905:$A$913),1)<R422))))))","v":0},{"$f":"IFERROR((INDEX(S$917:S$920,MATCH(INDEX($A$905:$A$913,MATCH($A217,S$905:S$913,0)),$A$937:$A$940,0))),MAX(0,MIN(S625,MAX(0,S$946-S$926+SUMPRODUCT(S$917:S$920*(S$905:S$908<=$A217))-SUMPRODUCT(OFFSET(S$498,1,0,S$1391+COUNTA($A$905:$A$913),1)*(OFFSET(S$295,1,0,S$1391+COUNTA($A$905:$A$913),1)<S422))))))","v":0},{"$f":"IFERROR((INDEX(T$917:T$920,MATCH(INDEX($A$905:$A$913,MATCH($A217,T$905:T$913,0)),$A$937:$A$940,0))),MAX(0,MIN(T625,MAX(0,T$946-T$926+SUMPRODUCT(T$917:T$920*(T$905:T$908<=$A217))-SUMPRODUCT(OFFSET(T$498,1,0,T$1391+COUNTA($A$905:$A$913),1)*(OFFSET(T$295,1,0,T$1391+COUNTA($A$905:$A$913),1)<T422))))))","v":0},{"$f":"IFERROR((INDEX(U$917:U$920,MATCH(INDEX($A$905:$A$913,MATCH($A217,U$905:U$913,0)),$A$937:$A$940,0))),MAX(0,MIN(U625,MAX(0,U$946-U$926+SUMPRODUCT(U$917:U$920*(U$905:U$908<=$A217))-SUMPRODUCT(OFFSET(U$498,1,0,U$1391+COUNTA($A$905:$A$913),1)*(OFFSET(U$295,1,0,U$1391+COUNTA($A$905:$A$913),1)<U422))))))","v":0},{"$f":"IFERROR((INDEX(V$917:V$920,MATCH(INDEX($A$905:$A$913,MATCH($A217,V$905:V$913,0)),$A$937:$A$940,0))),MAX(0,MIN(V625,MAX(0,V$946-V$926+SUMPRODUCT(V$917:V$920*(V$905:V$908<=$A217))-SUMPRODUCT(OFFSET(V$498,1,0,V$1391+COUNTA($A$905:$A$913),1)*(OFFSET(V$295,1,0,V$1391+COUNTA($A$905:$A$913),1)<V422))))))","v":0},{"$f":"IFERROR((INDEX(W$917:W$920,MATCH(INDEX($A$905:$A$913,MATCH($A217,W$905:W$913,0)),$A$937:$A$940,0))),MAX(0,MIN(W625,MAX(0,W$946-W$926+SUMPRODUCT(W$917:W$920*(W$905:W$908<=$A217))-SUMPRODUCT(OFFSET(W$498,1,0,W$1391+COUNTA($A$905:$A$913),1)*(OFFSET(W$295,1,0,W$1391+COUNTA($A$905:$A$913),1)<W422))))))","v":0},{"$f":"IFERROR((INDEX(X$917:X$920,MATCH(INDEX($A$905:$A$913,MATCH($A217,X$905:X$913,0)),$A$937:$A$940,0))),MAX(0,MIN(X625,MAX(0,X$946-X$926+SUMPRODUCT(X$917:X$920*(X$905:X$908<=$A217))-SUMPRODUCT(OFFSET(X$498,1,0,X$1391+COUNTA($A$905:$A$913),1)*(OFFSET(X$295,1,0,X$1391+COUNTA($A$905:$A$913),1)<X422))))))","v":0},{"$f":"IFERROR((INDEX(Y$917:Y$920,MATCH(INDEX($A$905:$A$913,MATCH($A217,Y$905:Y$913,0)),$A$937:$A$940,0))),MAX(0,MIN(Y625,MAX(0,Y$946-Y$926+SUMPRODUCT(Y$917:Y$920*(Y$905:Y$908<=$A217))-SUMPRODUCT(OFFSET(Y$498,1,0,Y$1391+COUNTA($A$905:$A$913),1)*(OFFSET(Y$295,1,0,Y$1391+COUNTA($A$905:$A$913),1)<Y422))))))","v":0},{"$f":"IFERROR((INDEX(Z$917:Z$920,MATCH(INDEX($A$905:$A$913,MATCH($A217,Z$905:Z$913,0)),$A$937:$A$940,0))),MAX(0,MIN(Z625,MAX(0,Z$946-Z$926+SUMPRODUCT(Z$917:Z$920*(Z$905:Z$908<=$A217))-SUMPRODUCT(OFFSET(Z$498,1,0,Z$1391+COUNTA($A$905:$A$913),1)*(OFFSET(Z$295,1,0,Z$1391+COUNTA($A$905:$A$913),1)<Z422))))))","v":0},{"$f":"IFERROR((INDEX(AA$917:AA$920,MATCH(INDEX($A$905:$A$913,MATCH($A217,AA$905:AA$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AA625,MAX(0,AA$946-AA$926+SUMPRODUCT(AA$917:AA$920*(AA$905:AA$908<=$A217))-SUMPRODUCT(OFFSET(AA$498,1,0,AA$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AA$295,1,0,AA$1391+COUNTA($A$905:$A$913),1)<AA422))))))","v":0},{"$f":"IFERROR((INDEX(AB$917:AB$920,MATCH(INDEX($A$905:$A$913,MATCH($A217,AB$905:AB$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AB625,MAX(0,AB$946-AB$926+SUMPRODUCT(AB$917:AB$920*(AB$905:AB$908<=$A217))-SUMPRODUCT(OFFSET(AB$498,1,0,AB$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AB$295,1,0,AB$1391+COUNTA($A$905:$A$913),1)<AB422))))))","v":0},{"$f":"IFERROR((INDEX(AC$917:AC$920,MATCH(INDEX($A$905:$A$913,MATCH($A217,AC$905:AC$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AC625,MAX(0,AC$946-AC$926+SUMPRODUCT(AC$917:AC$920*(AC$905:AC$908<=$A217))-SUMPRODUCT(OFFSET(AC$498,1,0,AC$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AC$295,1,0,AC$1391+COUNTA($A$905:$A$913),1)<AC422))))))","v":0},{"$f":"IFERROR((INDEX(AD$917:AD$920,MATCH(INDEX($A$905:$A$913,MATCH($A217,AD$905:AD$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AD625,MAX(0,AD$946-AD$926+SUMPRODUCT(AD$917:AD$920*(AD$905:AD$908<=$A217))-SUMPRODUCT(OFFSET(AD$498,1,0,AD$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AD$295,1,0,AD$1391+COUNTA($A$905:$A$913),1)<AD422))))))","v":0},{"$f":"IFERROR((INDEX(AE$917:AE$920,MATCH(INDEX($A$905:$A$913,MATCH($A217,AE$905:AE$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AE625,MAX(0,AE$946-AE$926+SUMPRODUCT(AE$917:AE$920*(AE$905:AE$908<=$A217))-SUMPRODUCT(OFFSET(AE$498,1,0,AE$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AE$295,1,0,AE$1391+COUNTA($A$905:$A$913),1)<AE422))))))","v":0},{"$f":"IFERROR((INDEX(AF$917:AF$920,MATCH(INDEX($A$905:$A$913,MATCH($A217,AF$905:AF$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AF625,MAX(0,AF$946-AF$926+SUMPRODUCT(AF$917:AF$920*(AF$905:AF$908<=$A217))-SUMPRODUCT(OFFSET(AF$498,1,0,AF$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AF$295,1,0,AF$1391+COUNTA($A$905:$A$913),1)<AF422))))))","v":0}]
[142,{"$f":"IFERROR((INDEX(B$917:B$920,MATCH(INDEX($A$905:$A$913,MATCH($A232,B$905:B$913,0)),$A$937:$A$940,0))),MAX(0,MIN(B640,MAX(0,B$946-B$926+SUMPRODUCT(B$917:B$920*(B$905:B$908<=$A232))-SUMPRODUCT(OFFSET(B$498,1,0,B$1391+COUNTA($A$905:$A$913),1)*(OFFSET(B$295,1,0,B$1391+COUNTA($A$905:$A$913),1)<B437))))))","v":0},{"$f":"IFERROR((INDEX(C$917:C$920,MATCH(INDEX($A$905:$A$913,MATCH($A232,C$905:C$913,0)),$A$937:$A$940,0))),MAX(0,MIN(C640,MAX(0,C$946-C$926+SUMPRODUCT(C$917:C$920*(C$905:C$908<=$A232))-SUMPRODUCT(OFFSET(C$498,1,0,C$1391+COUNTA($A$905:$A$913),1)*(OFFSET(C$295,1,0,C$1391+COUNTA($A$905:$A$913),1)<C437))))))","v":0},{"$f":"IFERROR((INDEX(D$917:D$920,MATCH(INDEX($A$905:$A$913,MATCH($A232,D$905:D$913,0)),$A$937:$A$940,0))),MAX(0,MIN(D640,MAX(0,D$946-D$926+SUMPRODUCT(D$917:D$920*(D$905:D$908<=$A232))-SUMPRODUCT(OFFSET(D$498,1,0,D$1391+COUNTA($A$905:$A$913),1)*(OFFSET(D$295,1,0,D$1391+COUNTA($A$905:$A$913),1)<D437))))))","v":0},{"$f":"IFERROR((INDEX(E$917:E$920,MATCH(INDEX($A$905:$A$913,MATCH($A232,E$905:E$913,0)),$A$937:$A$940,0))),MAX(0,MIN(E640,MAX(0,E$946-E$926+SUMPRODUCT(E$917:E$920*(E$905:E$908<=$A232))-SUMPRODUCT(OFFSET(E$498,1,0,E$1391+COUNTA($A$905:$A$913),1)*(OFFSET(E$295,1,0,E$1391+COUNTA($A$905:$A$913),1)<E437))))))","v":0},{"$f":"IFERROR((INDEX(F$917:F$920,MATCH(INDEX($A$905:$A$913,MATCH($A232,F$905:F$913,0)),$A$937:$A$940,0))),MAX(0,MIN(F640,MAX(0,F$946-F$926+SUMPRODUCT(F$917:F$920*(F$905:F$908<=$A232))-SUMPRODUCT(OFFSET(F$498,1,0,F$1391+COUNTA($A$905:$A$913),1)*(OFFSET(F$295,1,0,F$1391+COUNTA($A$905:$A$913),1)<F437))))))","v":0},{"$f":"IFERROR((INDEX(G$917:G$920,MATCH(INDEX($A$905:$A$913,MATCH($A232,G$905:G$913,0)),$A$937:$A$940,0))),MAX(0,MIN(G640,MAX(0,G$946-G$926+SUMPRODUCT(G$917:G$920*(G$905:G$908<=$A232))-SUMPRODUCT(OFFSET(G$498,1,0,G$1391+COUNTA($A$905:$A$913),1)*(OFFSET(G$295,1,0,G$1391+COUNTA($A$905:$A$913),1)<G437))))))","v":0},{"$f":"IFERROR((INDEX(H$917:H$920,MATCH(INDEX($A$905:$A$913,MATCH($A232,H$905:H$913,0)),$A$937:$A$940,0))),MAX(0,MIN(H640,MAX(0,H$946-H$926+SUMPRODUCT(H$917:H$920*(H$905:H$908<=$A232))-SUMPRODUCT(OFFSET(H$498,1,0,H$1391+COUNTA($A$905:$A$913),1)*(OFFSET(H$295,1,0,H$1391+COUNTA($A$905:$A$913),1)<H437))))))","v":0},{"$f":"IFERROR((INDEX(I$917:I$920,MATCH(INDEX($A$905:$A$913,MATCH($A232,I$905:I$913,0)),$A$937:$A$940,0))),MAX(0,MIN(I640,MAX(0,I$946-I$926+SUMPRODUCT(I$917:I$920*(I$905:I$908<=$A232))-SUMPRODUCT(OFFSET(I$498,1,0,I$1391+COUNTA($A$905:$A$913),1)*(OFFSET(I$295,1,0,I$1391+COUNTA($A$905:$A$913),1)<I437))))))","v":0},{"$f":"IFERROR((INDEX(J$917:J$920,MATCH(INDEX($A$905:$A$913,MATCH($A232,J$905:J$913,0)),$A$937:$A$940,0))),MAX(0,MIN(J640,MAX(0,J$946-J$926+SUMPRODUCT(J$917:J$920*(J$905:J$908<=$A232))-SUMPRODUCT(OFFSET(J$498,1,0,J$1391+COUNTA($A$905:$A$913),1)*(OFFSET(J$295,1,0,J$1391+COUNTA($A$905:$A$913),1)<J437))))))","v":0},{"$f":"IFERROR((INDEX(K$917:K$920,MATCH(INDEX($A$905:$A$913,MATCH($A232,K$905:K$913,0)),$A$937:$A$940,0))),MAX(0,MIN(K640,MAX(0,K$946-K$926+SUMPRODUCT(K$917:K$920*(K$905:K$908<=$A232))-SUMPRODUCT(OFFSET(K$498,1,0,K$1391+COUNTA($A$905:$A$913),1)*(OFFSET(K$295,1,0,K$1391+COUNTA($A$905:$A$913),1)<K437))))))","v":0},{"$f":"IFERROR((INDEX(L$917:L$920,MATCH(INDEX($A$905:$A$913,MATCH($A232,L$905:L$913,0)),$A$937:$A$940,0))),MAX(0,MIN(L640,MAX(0,L$946-L$926+SUMPRODUCT(L$917:L$920*(L$905:L$908<=$A232))-SUMPRODUCT(OFFSET(L$498,1,0,L$1391+COUNTA($A$905:$A$913),1)*(OFFSET(L$295,1,0,L$1391+COUNTA($A$905:$A$913),1)<L437))))))","v":0},{"$f":"IFERROR((INDEX(M$917:M$920,MATCH(INDEX($A$905:$A$913,MATCH($A232,M$905:M$913,0)),$A$937:$A$940,0))),MAX(0,MIN(M640,MAX(0,M$946-M$926+SUMPRODUCT(M$917:M$920*(M$905:M$908<=$A232))-SUMPRODUCT(OFFSET(M$498,1,0,M$1391+COUNTA($A$905:$A$913),1)*(OFFSET(M$295,1,0,M$1391+COUNTA($A$905:$A$913),1)<M437))))))","v":0},{"$f":"IFERROR((INDEX(N$917:N$920,MATCH(INDEX($A$905:$A$913,MATCH($A232,N$905:N$913,0)),$A$937:$A$940,0))),MAX(0,MIN(N640,MAX(0,N$946-N$926+SUMPRODUCT(N$917:N$920*(N$905:N$908<=$A232))-SUMPRODUCT(OFFSET(N$498,1,0,N$1391+COUNTA($A$905:$A$913),1)*(OFFSET(N$295,1,0,N$1391+COUNTA($A$905:$A$913),1)<N437))))))","v":0},{"$f":"IFERROR((INDEX(O$917:O$920,MATCH(INDEX($A$905:$A$913,MATCH($A232,O$905:O$913,0)),$A$937:$A$940,0))),MAX(0,MIN(O640,MAX(0,O$946-O$926+SUMPRODUCT(O$917:O$920*(O$905:O$908<=$A232))-SUMPRODUCT(OFFSET(O$498,1,0,O$1391+COUNTA($A$905:$A$913),1)*(OFFSET(O$295,1,0,O$1391+COUNTA($A$905:$A$913),1)<O437))))))","v":0},{"$f":"IFERROR((INDEX(P$917:P$920,MATCH(INDEX($A$905:$A$913,MATCH($A232,P$905:P$913,0)),$A$937:$A$940,0))),MAX(0,MIN(P640,MAX(0,P$946-P$926+SUMPRODUCT(P$917:P$920*(P$905:P$908<=$A232))-SUMPRODUCT(OFFSET(P$498,1,0,P$1391+COUNTA($A$905:$A$913),1)*(OFFSET(P$295,1,0,P$1391+COUNTA($A$905:$A$913),1)<P437))))))","v":0},{"$f":"IFERROR((INDEX(Q$917:Q$920,MATCH(INDEX($A$905:$A$913,MATCH($A232,Q$905:Q$913,0)),$A$937:$A$940,0))),MAX(0,MIN(Q640,MAX(0,Q$946-Q$926+SUMPRODUCT(Q$917:Q$920*(Q$905:Q$908<=$A232))-SUMPRODUCT(OFFSET(Q$498,1,0,Q$1391+COUNTA($A$905:$A$913),1)*(OFFSET(Q$295,1,0,Q$1391+COUNTA($A$905:$A$913),1)<Q437))))))","v":0},{"$f":"IFERROR((INDEX(R$917:R$920,MATCH(INDEX($A$905:$A$913,MATCH($A232,R$905:R$913,0)),$A$937:$A$940,0))),MAX(0,MIN(R640,MAX(0,R$946-R$926+SUMPRODUCT(R$917:R$920*(R$905:R$908<=$A232))-SUMPRODUCT(OFFSET(R$498,1,0,R$1391+COUNTA($A$905:$A$913),1)*(OFFSET(R$295,1,0,R$1391+COUNTA($A$905:$A$913),1)<R437))))))","v":0},{"$f":"IFERROR((INDEX(S$917:S$920,MATCH(INDEX($A$905:$A$913,MATCH($A232,S$905:S$913,0)),$A$937:$A$940,0))),MAX(0,MIN(S640,MAX(0,S$946-S$926+SUMPRODUCT(S$917:S$920*(S$905:S$908<=$A232))-SUMPRODUCT(OFFSET(S$498,1,0,S$1391+COUNTA($A$905:$A$913),1)*(OFFSET(S$295,1,0,S$1391+COUNTA($A$905:$A$913),1)<S437))))))","v":0},{"$f":"IFERROR((INDEX(T$917:T$920,MATCH(INDEX($A$905:$A$913,MATCH($A232,T$905:T$913,0)),$A$937:$A$940,0))),MAX(0,MIN(T640,MAX(0,T$946-T$926+SUMPRODUCT(T$917:T$920*(T$905:T$908<=$A232))-SUMPRODUCT(OFFSET(T$498,1,0,T$1391+COUNTA($A$905:$A$913),1)*(OFFSET(T$295,1,0,T$1391+COUNTA($A$905:$A$913),1)<T437))))))","v":0},{"$f":"IFERROR((INDEX(U$917:U$920,MATCH(INDEX($A$905:$A$913,MATCH($A232,U$905:U$913,0)),$A$937:$A$940,0))),MAX(0,MIN(U640,MAX(0,U$946-U$926+SUMPRODUCT(U$917:U$920*(U$905:U$908<=$A232))-SUMPRODUCT(OFFSET(U$498,1,0,U$1391+COUNTA($A$905:$A$913),1)*(OFFSET(U$295,1,0,U$1391+COUNTA($A$905:$A$913),1)<U437))))))","v":0},{"$f":"IFERROR((INDEX(V$917:V$920,MATCH(INDEX($A$905:$A$913,MATCH($A232,V$905:V$913,0)),$A$937:$A$940,0))),MAX(0,MIN(V640,MAX(0,V$946-V$926+SUMPRODUCT(V$917:V$920*(V$905:V$908<=$A232))-SUMPRODUCT(OFFSET(V$498,1,0,V$1391+COUNTA($A$905:$A$913),1)*(OFFSET(V$295,1,0,V$1391+COUNTA($A$905:$A$913),1)<V437))))))","v":0},{"$f":"IFERROR((INDEX(W$917:W$920,MATCH(INDEX($A$905:$A$913,MATCH($A232,W$905:W$913,0)),$A$937:$A$940,0))),MAX(0,MIN(W640,MAX(0,W$946-W$926+SUMPRODUCT(W$917:W$920*(W$905:W$908<=$A232))-SUMPRODUCT(OFFSET(W$498,1,0,W$1391+COUNTA($A$905:$A$913),1)*(OFFSET(W$295,1,0,W$1391+COUNTA($A$905:$A$913),1)<W437))))))","v":0},{"$f":"IFERROR((INDEX(X$917:X$920,MATCH(INDEX($A$905:$A$913,MATCH($A232,X$905:X$913,0)),$A$937:$A$940,0))),MAX(0,MIN(X640,MAX(0,X$946-X$926+SUMPRODUCT(X$917:X$920*(X$905:X$908<=$A232))-SUMPRODUCT(OFFSET(X$498,1,0,X$1391+COUNTA($A$905:$A$913),1)*(OFFSET(X$295,1,0,X$1391+COUNTA($A$905:$A$913),1)<X437))))))","v":0},{"$f":"IFERROR((INDEX(Y$917:Y$920,MATCH(INDEX($A$905:$A$913,MATCH($A232,Y$905:Y$913,0)),$A$937:$A$940,0))),MAX(0,MIN(Y640,MAX(0,Y$946-Y$926+SUMPRODUCT(Y$917:Y$920*(Y$905:Y$908<=$A232))-SUMPRODUCT(OFFSET(Y$498,1,0,Y$1391+COUNTA($A$905:$A$913),1)*(OFFSET(Y$295,1,0,Y$1391+COUNTA($A$905:$A$913),1)<Y437))))))","v":0},{"$f":"IFERROR((INDEX(Z$917:Z$920,MATCH(INDEX($A$905:$A$913,MATCH($A232,Z$905:Z$913,0)),$A$937:$A$940,0))),MAX(0,MIN(Z640,MAX(0,Z$946-Z$926+SUMPRODUCT(Z$917:Z$920*(Z$905:Z$908<=$A232))-SUMPRODUCT(OFFSET(Z$498,1,0,Z$1391+COUNTA($A$905:$A$913),1)*(OFFSET(Z$295,1,0,Z$1391+COUNTA($A$905:$A$913),1)<Z437))))))","v":0},{"$f":"IFERROR((INDEX(AA$917:AA$920,MATCH(INDEX($A$905:$A$913,MATCH($A232,AA$905:AA$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AA640,MAX(0,AA$946-AA$926+SUMPRODUCT(AA$917:AA$920*(AA$905:AA$908<=$A232))-SUMPRODUCT(OFFSET(AA$498,1,0,AA$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AA$295,1,0,AA$1391+COUNTA($A$905:$A$913),1)<AA437))))))","v":0},{"$f":"IFERROR((INDEX(AB$917:AB$920,MATCH(INDEX($A$905:$A$913,MATCH($A232,AB$905:AB$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AB640,MAX(0,AB$946-AB$926+SUMPRODUCT(AB$917:AB$920*(AB$905:AB$908<=$A232))-SUMPRODUCT(OFFSET(AB$498,1,0,AB$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AB$295,1,0,AB$1391+COUNTA($A$905:$A$913),1)<AB437))))))","v":0},{"$f":"IFERROR((INDEX(AC$917:AC$920,MATCH(INDEX($A$905:$A$913,MATCH($A232,AC$905:AC$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AC640,MAX(0,AC$946-AC$926+SUMPRODUCT(AC$917:AC$920*(AC$905:AC$908<=$A232))-SUMPRODUCT(OFFSET(AC$498,1,0,AC$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AC$295,1,0,AC$1391+COUNTA($A$905:$A$913),1)<AC437))))))","v":0},{"$f":"IFERROR((INDEX(AD$917:AD$920,MATCH(INDEX($A$905:$A$913,MATCH($A232,AD$905:AD$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AD640,MAX(0,AD$946-AD$926+SUMPRODUCT(AD$917:AD$920*(AD$905:AD$908<=$A232))-SUMPRODUCT(OFFSET(AD$498,1,0,AD$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AD$295,1,0,AD$1391+COUNTA($A$905:$A$913),1)<AD437))))))","v":0},{"$f":"IFERROR((INDEX(AE$917:AE$920,MATCH(INDEX($A$905:$A$913,MATCH($A232,AE$905:AE$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AE640,MAX(0,AE$946-AE$926+SUMPRODUCT(AE$917:AE$920*(AE$905:AE$908<=$A232))-SUMPRODUCT(OFFSET(AE$498,1,0,AE$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AE$295,1,0,AE$1391+COUNTA($A$905:$A$913),1)<AE437))))))","v":0},{"$f":"IFERROR((INDEX(AF$917:AF$920,MATCH(INDEX($A$905:$A$913,MATCH($A232,AF$905:AF$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AF640,MAX(0,AF$946-AF$926+SUMPRODUCT(AF$917:AF$920*(AF$905:AF$908<=$A232))-SUMPRODUCT(OFFSET(AF$498,1,0,AF$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AF$295,1,0,AF$1391+COUNTA($A$905:$A$913),1)<AF437))))))","v":0}]
[161,{"$f":"IFERROR((INDEX(B$917:B$920,MATCH(INDEX($A$905:$A$913,MATCH($A251,B$905:B$913,0)),$A$937:$A$940,0))),MAX(0,MIN(B659,MAX(0,B$946-B$926+SUMPRODUCT(B$917:B$920*(B$905:B$908<=$A251))-SUMPRODUCT(OFFSET(B$498,1,0,B$1391+COUNTA($A$905:$A$913),1)*(OFFSET(B$295,1,0,B$1391+COUNTA($A$905:$A$913),1)<B456))))))","v":0},{"$f":"IFERROR((INDEX(C$917:C$920,MATCH(INDEX($A$905:$A$913,MATCH($A251,C$905:C$913,0)),$A$937:$A$940,0))),MAX(0,MIN(C659,MAX(0,C$946-C$926+SUMPRODUCT(C$917:C$920*(C$905:C$908<=$A251))-SUMPRODUCT(OFFSET(C$498,1,0,C$1391+COUNTA($A$905:$A$913),1)*(OFFSET(C$295,1,0,C$1391+COUNTA($A$905:$A$913),1)<C456))))))","v":0},{"$f":"IFERROR((INDEX(D$917:D$920,MATCH(INDEX($A$905:$A$913,MATCH($A251,D$905:D$913,0)),$A$937:$A$940,0))),MAX(0,MIN(D659,MAX(0,D$946-D$926+SUMPRODUCT(D$917:D$920*(D$905:D$908<=$A251))-SUMPRODUCT(OFFSET(D$498,1,0,D$1391+COUNTA($A$905:$A$913),1)*(OFFSET(D$295,1,0,D$1391+COUNTA($A$905:$A$913),1)<D456))))))","v":0},{"$f":"IFERROR((INDEX(E$917:E$920,MATCH(INDEX($A$905:$A$913,MATCH($A251,E$905:E$913,0)),$A$937:$A$940,0))),MAX(0,MIN(E659,MAX(0,E$946-E$926+SUMPRODUCT(E$917:E$920*(E$905:E$908<=$A251))-SUMPRODUCT(OFFSET(E$498,1,0,E$1391+COUNTA($A$905:$A$913),1)*(OFFSET(E$295,1,0,E$1391+COUNTA($A$905:$A$913),1)<E456))))))","v":0},{"$f":"IFERROR((INDEX(F$917:F$920,MATCH(INDEX($A$905:$A$913,MATCH($A251,F$905:F$913,0)),$A$937:$A$940,0))),MAX(0,MIN(F659,MAX(0,F$946-F$926+SUMPRODUCT(F$917:F$920*(F$905:F$908<=$A251))-SUMPRODUCT(OFFSET(F$498,1,0,F$1391+COUNTA($A$905:$A$913),1)*(OFFSET(F$295,1,0,F$1391+COUNTA($A$905:$A$913),1)<F456))))))","v":0},{"$f":"IFERROR((INDEX(G$917:G$920,MATCH(INDEX($A$905:$A$913,MATCH($A251,G$905:G$913,0)),$A$937:$A$940,0))),MAX(0,MIN(G659,MAX(0,G$946-G$926+SUMPRODUCT(G$917:G$920*(G$905:G$908<=$A251))-SUMPRODUCT(OFFSET(G$498,1,0,G$1391+COUNTA($A$905:$A$913),1)*(OFFSET(G$295,1,0,G$1391+COUNTA($A$905:$A$913),1)<G456))))))","v":0},{"$f":"IFERROR((INDEX(H$917:H$920,MATCH(INDEX($A$905:$A$913,MATCH($A251,H$905:H$913,0)),$A$937:$A$940,0))),MAX(0,MIN(H659,MAX(0,H$946-H$926+SUMPRODUCT(H$917:H$920*(H$905:H$908<=$A251))-SUMPRODUCT(OFFSET(H$498,1,0,H$1391+COUNTA($A$905:$A$913),1)*(OFFSET(H$295,1,0,H$1391+COUNTA($A$905:$A$913),1)<H456))))))","v":0},{"$f":"IFERROR((INDEX(I$917:I$920,MATCH(INDEX($A$905:$A$913,MATCH($A251,I$905:I$913,0)),$A$937:$A$940,0))),MAX(0,MIN(I659,MAX(0,I$946-I$926+SUMPRODUCT(I$917:I$920*(I$905:I$908<=$A251))-SUMPRODUCT(OFFSET(I$498,1,0,I$1391+COUNTA($A$905:$A$913),1)*(OFFSET(I$295,1,0,I$1391+COUNTA($A$905:$A$913),1)<I456))))))","v":0},{"$f":"IFERROR((INDEX(J$917:J$920,MATCH(INDEX($A$905:$A$913,MATCH($A251,J$905:J$913,0)),$A$937:$A$940,0))),MAX(0,MIN(J659,MAX(0,J$946-J$926+SUMPRODUCT(J$917:J$920*(J$905:J$908<=$A251))-SUMPRODUCT(OFFSET(J$498,1,0,J$1391+COUNTA($A$905:$A$913),1)*(OFFSET(J$295,1,0,J$1391+COUNTA($A$905:$A$913),1)<J456))))))","v":0},{"$f":"IFERROR((INDEX(K$917:K$920,MATCH(INDEX($A$905:$A$913,MATCH($A251,K$905:K$913,0)),$A$937:$A$940,0))),MAX(0,MIN(K659,MAX(0,K$946-K$926+SUMPRODUCT(K$917:K$920*(K$905:K$908<=$A251))-SUMPRODUCT(OFFSET(K$498,1,0,K$1391+COUNTA($A$905:$A$913),1)*(OFFSET(K$295,1,0,K$1391+COUNTA($A$905:$A$913),1)<K456))))))","v":0},{"$f":"IFERROR((INDEX(L$917:L$920,MATCH(INDEX($A$905:$A$913,MATCH($A251,L$905:L$913,0)),$A$937:$A$940,0))),MAX(0,MIN(L659,MAX(0,L$946-L$926+SUMPRODUCT(L$917:L$920*(L$905:L$908<=$A251))-SUMPRODUCT(OFFSET(L$498,1,0,L$1391+COUNTA($A$905:$A$913),1)*(OFFSET(L$295,1,0,L$1391+COUNTA($A$905:$A$913),1)<L456))))))","v":0},{"$f":"IFERROR((INDEX(M$917:M$920,MATCH(INDEX($A$905:$A$913,MATCH($A251,M$905:M$913,0)),$A$937:$A$940,0))),MAX(0,MIN(M659,MAX(0,M$946-M$926+SUMPRODUCT(M$917:M$920*(M$905:M$908<=$A251))-SUMPRODUCT(OFFSET(M$498,1,0,M$1391+COUNTA($A$905:$A$913),1)*(OFFSET(M$295,1,0,M$1391+COUNTA($A$905:$A$913),1)<M456))))))","v":0},{"$f":"IFERROR((INDEX(N$917:N$920,MATCH(INDEX($A$905:$A$913,MATCH($A251,N$905:N$913,0)),$A$937:$A$940,0))),MAX(0,MIN(N659,MAX(0,N$946-N$926+SUMPRODUCT(N$917:N$920*(N$905:N$908<=$A251))-SUMPRODUCT(OFFSET(N$498,1,0,N$1391+COUNTA($A$905:$A$913),1)*(OFFSET(N$295,1,0,N$1391+COUNTA($A$905:$A$913),1)<N456))))))","v":0},{"$f":"IFERROR((INDEX(O$917:O$920,MATCH(INDEX($A$905:$A$913,MATCH($A251,O$905:O$913,0)),$A$937:$A$940,0))),MAX(0,MIN(O659,MAX(0,O$946-O$926+SUMPRODUCT(O$917:O$920*(O$905:O$908<=$A251))-SUMPRODUCT(OFFSET(O$498,1,0,O$1391+COUNTA($A$905:$A$913),1)*(OFFSET(O$295,1,0,O$1391+COUNTA($A$905:$A$913),1)<O456))))))","v":0},{"$f":"IFERROR((INDEX(P$917:P$920,MATCH(INDEX($A$905:$A$913,MATCH($A251,P$905:P$913,0)),$A$937:$A$940,0))),MAX(0,MIN(P659,MAX(0,P$946-P$926+SUMPRODUCT(P$917:P$920*(P$905:P$908<=$A251))-SUMPRODUCT(OFFSET(P$498,1,0,P$1391+COUNTA($A$905:$A$913),1)*(OFFSET(P$295,1,0,P$1391+COUNTA($A$905:$A$913),1)<P456))))))","v":0},{"$f":"IFERROR((INDEX(Q$917:Q$920,MATCH(INDEX($A$905:$A$913,MATCH($A251,Q$905:Q$913,0)),$A$937:$A$940,0))),MAX(0,MIN(Q659,MAX(0,Q$946-Q$926+SUMPRODUCT(Q$917:Q$920*(Q$905:Q$908<=$A251))-SUMPRODUCT(OFFSET(Q$498,1,0,Q$1391+COUNTA($A$905:$A$913),1)*(OFFSET(Q$295,1,0,Q$1391+COUNTA($A$905:$A$913),1)<Q456))))))","v":0},{"$f":"IFERROR((INDEX(R$917:R$920,MATCH(INDEX($A$905:$A$913,MATCH($A251,R$905:R$913,0)),$A$937:$A$940,0))),MAX(0,MIN(R659,MAX(0,R$946-R$926+SUMPRODUCT(R$917:R$920*(R$905:R$908<=$A251))-SUMPRODUCT(OFFSET(R$498,1,0,R$1391+COUNTA($A$905:$A$913),1)*(OFFSET(R$295,1,0,R$1391+COUNTA($A$905:$A$913),1)<R456))))))","v":0},{"$f":"IFERROR((INDEX(S$917:S$920,MATCH(INDEX($A$905:$A$913,MATCH($A251,S$905:S$913,0)),$A$937:$A$940,0))),MAX(0,MIN(S659,MAX(0,S$946-S$926+SUMPRODUCT(S$917:S$920*(S$905:S$908<=$A251))-SUMPRODUCT(OFFSET(S$498,1,0,S$1391+COUNTA($A$905:$A$913),1)*(OFFSET(S$295,1,0,S$1391+COUNTA($A$905:$A$913),1)<S456))))))","v":0},{"$f":"IFERROR((INDEX(T$917:T$920,MATCH(INDEX($A$905:$A$913,MATCH($A251,T$905:T$913,0)),$A$937:$A$940,0))),MAX(0,MIN(T659,MAX(0,T$946-T$926+SUMPRODUCT(T$917:T$920*(T$905:T$908<=$A251))-SUMPRODUCT(OFFSET(T$498,1,0,T$1391+COUNTA($A$905:$A$913),1)*(OFFSET(T$295,1,0,T$1391+COUNTA($A$905:$A$913),1)<T456))))))","v":0},{"$f":"IFERROR((INDEX(U$917:U$920,MATCH(INDEX($A$905:$A$913,MATCH($A251,U$905:U$913,0)),$A$937:$A$940,0))),MAX(0,MIN(U659,MAX(0,U$946-U$926+SUMPRODUCT(U$917:U$920*(U$905:U$908<=$A251))-SUMPRODUCT(OFFSET(U$498,1,0,U$1391+COUNTA($A$905:$A$913),1)*(OFFSET(U$295,1,0,U$1391+COUNTA($A$905:$A$913),1)<U456))))))","v":0},{"$f":"IFERROR((INDEX(V$917:V$920,MATCH(INDEX($A$905:$A$913,MATCH($A251,V$905:V$913,0)),$A$937:$A$940,0))),MAX(0,MIN(V659,MAX(0,V$946-V$926+SUMPRODUCT(V$917:V$920*(V$905:V$908<=$A251))-SUMPRODUCT(OFFSET(V$498,1,0,V$1391+COUNTA($A$905:$A$913),1)*(OFFSET(V$295,1,0,V$1391+COUNTA($A$905:$A$913),1)<V456))))))","v":0},{"$f":"IFERROR((INDEX(W$917:W$920,MATCH(INDEX($A$905:$A$913,MATCH($A251,W$905:W$913,0)),$A$937:$A$940,0))),MAX(0,MIN(W659,MAX(0,W$946-W$926+SUMPRODUCT(W$917:W$920*(W$905:W$908<=$A251))-SUMPRODUCT(OFFSET(W$498,1,0,W$1391+COUNTA($A$905:$A$913),1)*(OFFSET(W$295,1,0,W$1391+COUNTA($A$905:$A$913),1)<W456))))))","v":0},{"$f":"IFERROR((INDEX(X$917:X$920,MATCH(INDEX($A$905:$A$913,MATCH($A251,X$905:X$913,0)),$A$937:$A$940,0))),MAX(0,MIN(X659,MAX(0,X$946-X$926+SUMPRODUCT(X$917:X$920*(X$905:X$908<=$A251))-SUMPRODUCT(OFFSET(X$498,1,0,X$1391+COUNTA($A$905:$A$913),1)*(OFFSET(X$295,1,0,X$1391+COUNTA($A$905:$A$913),1)<X456))))))","v":0},{"$f":"IFERROR((INDEX(Y$917:Y$920,MATCH(INDEX($A$905:$A$913,MATCH($A251,Y$905:Y$913,0)),$A$937:$A$940,0))),MAX(0,MIN(Y659,MAX(0,Y$946-Y$926+SUMPRODUCT(Y$917:Y$920*(Y$905:Y$908<=$A251))-SUMPRODUCT(OFFSET(Y$498,1,0,Y$1391+COUNTA($A$905:$A$913),1)*(OFFSET(Y$295,1,0,Y$1391+COUNTA($A$905:$A$913),1)<Y456))))))","v":0},{"$f":"IFERROR((INDEX(Z$917:Z$920,MATCH(INDEX($A$905:$A$913,MATCH($A251,Z$905:Z$913,0)),$A$937:$A$940,0))),MAX(0,MIN(Z659,MAX(0,Z$946-Z$926+SUMPRODUCT(Z$917:Z$920*(Z$905:Z$908<=$A251))-SUMPRODUCT(OFFSET(Z$498,1,0,Z$1391+COUNTA($A$905:$A$913),1)*(OFFSET(Z$295,1,0,Z$1391+COUNTA($A$905:$A$913),1)<Z456))))))","v":0},{"$f":"IFERROR((INDEX(AA$917:AA$920,MATCH(INDEX($A$905:$A$913,MATCH($A251,AA$905:AA$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AA659,MAX(0,AA$946-AA$926+SUMPRODUCT(AA$917:AA$920*(AA$905:AA$908<=$A251))-SUMPRODUCT(OFFSET(AA$498,1,0,AA$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AA$295,1,0,AA$1391+COUNTA($A$905:$A$913),1)<AA456))))))","v":0},{"$f":"IFERROR((INDEX(AB$917:AB$920,MATCH(INDEX($A$905:$A$913,MATCH($A251,AB$905:AB$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AB659,MAX(0,AB$946-AB$926+SUMPRODUCT(AB$917:AB$920*(AB$905:AB$908<=$A251))-SUMPRODUCT(OFFSET(AB$498,1,0,AB$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AB$295,1,0,AB$1391+COUNTA($A$905:$A$913),1)<AB456))))))","v":0},{"$f":"IFERROR((INDEX(AC$917:AC$920,MATCH(INDEX($A$905:$A$913,MATCH($A251,AC$905:AC$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AC659,MAX(0,AC$946-AC$926+SUMPRODUCT(AC$917:AC$920*(AC$905:AC$908<=$A251))-SUMPRODUCT(OFFSET(AC$498,1,0,AC$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AC$295,1,0,AC$1391+COUNTA($A$905:$A$913),1)<AC456))))))","v":0},{"$f":"IFERROR((INDEX(AD$917:AD$920,MATCH(INDEX($A$905:$A$913,MATCH($A251,AD$905:AD$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AD659,MAX(0,AD$946-AD$926+SUMPRODUCT(AD$917:AD$920*(AD$905:AD$908<=$A251))-SUMPRODUCT(OFFSET(AD$498,1,0,AD$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AD$295,1,0,AD$1391+COUNTA($A$905:$A$913),1)<AD456))))))","v":0},{"$f":"IFERROR((INDEX(AE$917:AE$920,MATCH(INDEX($A$905:$A$913,MATCH($A251,AE$905:AE$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AE659,MAX(0,AE$946-AE$926+SUMPRODUCT(AE$917:AE$920*(AE$905:AE$908<=$A251))-SUMPRODUCT(OFFSET(AE$498,1,0,AE$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AE$295,1,0,AE$1391+COUNTA($A$905:$A$913),1)<AE456))))))","v":0},{"$f":"IFERROR((INDEX(AF$917:AF$920,MATCH(INDEX($A$905:$A$913,MATCH($A251,AF$905:AF$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AF659,MAX(0,AF$946-AF$926+SUMPRODUCT(AF$917:AF$920*(AF$905:AF$908<=$A251))-SUMPRODUCT(OFFSET(AF$498,1,0,AF$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AF$295,1,0,AF$1391+COUNTA($A$905:$A$913),1)<AF456))))))","v":0}]
[172,{"$f":"IFERROR((INDEX(B$917:B$920,MATCH(INDEX($A$905:$A$913,MATCH($A262,B$905:B$913,0)),$A$937:$A$940,0))),MAX(0,MIN(B670,MAX(0,B$946-B$926+SUMPRODUCT(B$917:B$920*(B$905:B$908<=$A262))-SUMPRODUCT(OFFSET(B$498,1,0,B$1391+COUNTA($A$905:$A$913),1)*(OFFSET(B$295,1,0,B$1391+COUNTA($A$905:$A$913),1)<B467))))))","v":0},{"$f":"IFERROR((INDEX(C$917:C$920,MATCH(INDEX($A$905:$A$913,MATCH($A262,C$905:C$913,0)),$A$937:$A$940,0))),MAX(0,MIN(C670,MAX(0,C$946-C$926+SUMPRODUCT(C$917:C$920*(C$905:C$908<=$A262))-SUMPRODUCT(OFFSET(C$498,1,0,C$1391+COUNTA($A$905:$A$913),1)*(OFFSET(C$295,1,0,C$1391+COUNTA($A$905:$A$913),1)<C467))))))","v":0},{"$f":"IFERROR((INDEX(D$917:D$920,MATCH(INDEX($A$905:$A$913,MATCH($A262,D$905:D$913,0)),$A$937:$A$940,0))),MAX(0,MIN(D670,MAX(0,D$946-D$926+SUMPRODUCT(D$917:D$920*(D$905:D$908<=$A262))-SUMPRODUCT(OFFSET(D$498,1,0,D$1391+COUNTA($A$905:$A$913),1)*(OFFSET(D$295,1,0,D$1391+COUNTA($A$905:$A$913),1)<D467))))))","v":0},{"$f":"IFERROR((INDEX(E$917:E$920,MATCH(INDEX($A$905:$A$913,MATCH($A262,E$905:E$913,0)),$A$937:$A$940,0))),MAX(0,MIN(E670,MAX(0,E$946-E$926+SUMPRODUCT(E$917:E$920*(E$905:E$908<=$A262))-SUMPRODUCT(OFFSET(E$498,1,0,E$1391+COUNTA($A$905:$A$913),1)*(OFFSET(E$295,1,0,E$1391+COUNTA($A$905:$A$913),1)<E467))))))","v":0},{"$f":"IFERROR((INDEX(F$917:F$920,MATCH(INDEX($A$905:$A$913,MATCH($A262,F$905:F$913,0)),$A$937:$A$940,0))),MAX(0,MIN(F670,MAX(0,F$946-F$926+SUMPRODUCT(F$917:F$920*(F$905:F$908<=$A262))-SUMPRODUCT(OFFSET(F$498,1,0,F$1391+COUNTA($A$905:$A$913),1)*(OFFSET(F$295,1,0,F$1391+COUNTA($A$905:$A$913),1)<F467))))))","v":0},{"$f":"IFERROR((INDEX(G$917:G$920,MATCH(INDEX($A$905:$A$913,MATCH($A262,G$905:G$913,0)),$A$937:$A$940,0))),MAX(0,MIN(G670,MAX(0,G$946-G$926+SUMPRODUCT(G$917:G$920*(G$905:G$908<=$A262))-SUMPRODUCT(OFFSET(G$498,1,0,G$1391+COUNTA($A$905:$A$913),1)*(OFFSET(G$295,1,0,G$1391+COUNTA($A$905:$A$913),1)<G467))))))","v":0},{"$f":"IFERROR((INDEX(H$917:H$920,MATCH(INDEX($A$905:$A$913,MATCH($A262,H$905:H$913,0)),$A$937:$A$940,0))),MAX(0,MIN(H670,MAX(0,H$946-H$926+SUMPRODUCT(H$917:H$920*(H$905:H$908<=$A262))-SUMPRODUCT(OFFSET(H$498,1,0,H$1391+COUNTA($A$905:$A$913),1)*(OFFSET(H$295,1,0,H$1391+COUNTA($A$905:$A$913),1)<H467))))))","v":0},{"$f":"IFERROR((INDEX(I$917:I$920,MATCH(INDEX($A$905:$A$913,MATCH($A262,I$905:I$913,0)),$A$937:$A$940,0))),MAX(0,MIN(I670,MAX(0,I$946-I$926+SUMPRODUCT(I$917:I$920*(I$905:I$908<=$A262))-SUMPRODUCT(OFFSET(I$498,1,0,I$1391+COUNTA($A$905:$A$913),1)*(OFFSET(I$295,1,0,I$1391+COUNTA($A$905:$A$913),1)<I467))))))","v":0},{"$f":"IFERROR((INDEX(J$917:J$920,MATCH(INDEX($A$905:$A$913,MATCH($A262,J$905:J$913,0)),$A$937:$A$940,0))),MAX(0,MIN(J670,MAX(0,J$946-J$926+SUMPRODUCT(J$917:J$920*(J$905:J$908<=$A262))-SUMPRODUCT(OFFSET(J$498,1,0,J$1391+COUNTA($A$905:$A$913),1)*(OFFSET(J$295,1,0,J$1391+COUNTA($A$905:$A$913),1)<J467))))))","v":0},{"$f":"IFERROR((INDEX(K$917:K$920,MATCH(INDEX($A$905:$A$913,MATCH($A262,K$905:K$913,0)),$A$937:$A$940,0))),MAX(0,MIN(K670,MAX(0,K$946-K$926+SUMPRODUCT(K$917:K$920*(K$905:K$908<=$A262))-SUMPRODUCT(OFFSET(K$498,1,0,K$1391+COUNTA($A$905:$A$913),1)*(OFFSET(K$295,1,0,K$1391+COUNTA($A$905:$A$913),1)<K467))))))","v":0},{"$f":"IFERROR((INDEX(L$917:L$920,MATCH(INDEX($A$905:$A$913,MATCH($A262,L$905:L$913,0)),$A$937:$A$940,0))),MAX(0,MIN(L670,MAX(0,L$946-L$926+SUMPRODUCT(L$917:L$920*(L$905:L$908<=$A262))-SUMPRODUCT(OFFSET(L$498,1,0,L$1391+COUNTA($A$905:$A$913),1)*(OFFSET(L$295,1,0,L$1391+COUNTA($A$905:$A$913),1)<L467))))))","v":0},{"$f":"IFERROR((INDEX(M$917:M$920,MATCH(INDEX($A$905:$A$913,MATCH($A262,M$905:M$913,0)),$A$937:$A$940,0))),MAX(0,MIN(M670,MAX(0,M$946-M$926+SUMPRODUCT(M$917:M$920*(M$905:M$908<=$A262))-SUMPRODUCT(OFFSET(M$498,1,0,M$1391+COUNTA($A$905:$A$913),1)*(OFFSET(M$295,1,0,M$1391+COUNTA($A$905:$A$913),1)<M467))))))","v":0},{"$f":"IFERROR((INDEX(N$917:N$920,MATCH(INDEX($A$905:$A$913,MATCH($A262,N$905:N$913,0)),$A$937:$A$940,0))),MAX(0,MIN(N670,MAX(0,N$946-N$926+SUMPRODUCT(N$917:N$920*(N$905:N$908<=$A262))-SUMPRODUCT(OFFSET(N$498,1,0,N$1391+COUNTA($A$905:$A$913),1)*(OFFSET(N$295,1,0,N$1391+COUNTA($A$905:$A$913),1)<N467))))))","v":0},{"$f":"IFERROR((INDEX(O$917:O$920,MATCH(INDEX($A$905:$A$913,MATCH($A262,O$905:O$913,0)),$A$937:$A$940,0))),MAX(0,MIN(O670,MAX(0,O$946-O$926+SUMPRODUCT(O$917:O$920*(O$905:O$908<=$A262))-SUMPRODUCT(OFFSET(O$498,1,0,O$1391+COUNTA($A$905:$A$913),1)*(OFFSET(O$295,1,0,O$1391+COUNTA($A$905:$A$913),1)<O467))))))","v":0},{"$f":"IFERROR((INDEX(P$917:P$920,MATCH(INDEX($A$905:$A$913,MATCH($A262,P$905:P$913,0)),$A$937:$A$940,0))),MAX(0,MIN(P670,MAX(0,P$946-P$926+SUMPRODUCT(P$917:P$920*(P$905:P$908<=$A262))-SUMPRODUCT(OFFSET(P$498,1,0,P$1391+COUNTA($A$905:$A$913),1)*(OFFSET(P$295,1,0,P$1391+COUNTA($A$905:$A$913),1)<P467))))))","v":0},{"$f":"IFERROR((INDEX(Q$917:Q$920,MATCH(INDEX($A$905:$A$913,MATCH($A262,Q$905:Q$913,0)),$A$937:$A$940,0))),MAX(0,MIN(Q670,MAX(0,Q$946-Q$926+SUMPRODUCT(Q$917:Q$920*(Q$905:Q$908<=$A262))-SUMPRODUCT(OFFSET(Q$498,1,0,Q$1391+COUNTA($A$905:$A$913),1)*(OFFSET(Q$295,1,0,Q$1391+COUNTA($A$905:$A$913),1)<Q467))))))","v":0},{"$f":"IFERROR((INDEX(R$917:R$920,MATCH(INDEX($A$905:$A$913,MATCH($A262,R$905:R$913,0)),$A$937:$A$940,0))),MAX(0,MIN(R670,MAX(0,R$946-R$926+SUMPRODUCT(R$917:R$920*(R$905:R$908<=$A262))-SUMPRODUCT(OFFSET(R$498,1,0,R$1391+COUNTA($A$905:$A$913),1)*(OFFSET(R$295,1,0,R$1391+COUNTA($A$905:$A$913),1)<R467))))))","v":0},{"$f":"IFERROR((INDEX(S$917:S$920,MATCH(INDEX($A$905:$A$913,MATCH($A262,S$905:S$913,0)),$A$937:$A$940,0))),MAX(0,MIN(S670,MAX(0,S$946-S$926+SUMPRODUCT(S$917:S$920*(S$905:S$908<=$A262))-SUMPRODUCT(OFFSET(S$498,1,0,S$1391+COUNTA($A$905:$A$913),1)*(OFFSET(S$295,1,0,S$1391+COUNTA($A$905:$A$913),1)<S467))))))","v":0},{"$f":"IFERROR((INDEX(T$917:T$920,MATCH(INDEX($A$905:$A$913,MATCH($A262,T$905:T$913,0)),$A$937:$A$940,0))),MAX(0,MIN(T670,MAX(0,T$946-T$926+SUMPRODUCT(T$917:T$920*(T$905:T$908<=$A262))-SUMPRODUCT(OFFSET(T$498,1,0,T$1391+COUNTA($A$905:$A$913),1)*(OFFSET(T$295,1,0,T$1391+COUNTA($A$905:$A$913),1)<T467))))))","v":0},{"$f":"IFERROR((INDEX(U$917:U$920,MATCH(INDEX($A$905:$A$913,MATCH($A262,U$905:U$913,0)),$A$937:$A$940,0))),MAX(0,MIN(U670,MAX(0,U$946-U$926+SUMPRODUCT(U$917:U$920*(U$905:U$908<=$A262))-SUMPRODUCT(OFFSET(U$498,1,0,U$1391+COUNTA($A$905:$A$913),1)*(OFFSET(U$295,1,0,U$1391+COUNTA($A$905:$A$913),1)<U467))))))","v":0},{"$f":"IFERROR((INDEX(V$917:V$920,MATCH(INDEX($A$905:$A$913,MATCH($A262,V$905:V$913,0)),$A$937:$A$940,0))),MAX(0,MIN(V670,MAX(0,V$946-V$926+SUMPRODUCT(V$917:V$920*(V$905:V$908<=$A262))-SUMPRODUCT(OFFSET(V$498,1,0,V$1391+COUNTA($A$905:$A$913),1)*(OFFSET(V$295,1,0,V$1391+COUNTA($A$905:$A$913),1)<V467))))))","v":0},{"$f":"IFERROR((INDEX(W$917:W$920,MATCH(INDEX($A$905:$A$913,MATCH($A262,W$905:W$913,0)),$A$937:$A$940,0))),MAX(0,MIN(W670,MAX(0,W$946-W$926+SUMPRODUCT(W$917:W$920*(W$905:W$908<=$A262))-SUMPRODUCT(OFFSET(W$498,1,0,W$1391+COUNTA($A$905:$A$913),1)*(OFFSET(W$295,1,0,W$1391+COUNTA($A$905:$A$913),1)<W467))))))","v":0},{"$f":"IFERROR((INDEX(X$917:X$920,MATCH(INDEX($A$905:$A$913,MATCH($A262,X$905:X$913,0)),$A$937:$A$940,0))),MAX(0,MIN(X670,MAX(0,X$946-X$926+SUMPRODUCT(X$917:X$920*(X$905:X$908<=$A262))-SUMPRODUCT(OFFSET(X$498,1,0,X$1391+COUNTA($A$905:$A$913),1)*(OFFSET(X$295,1,0,X$1391+COUNTA($A$905:$A$913),1)<X467))))))","v":0},{"$f":"IFERROR((INDEX(Y$917:Y$920,MATCH(INDEX($A$905:$A$913,MATCH($A262,Y$905:Y$913,0)),$A$937:$A$940,0))),MAX(0,MIN(Y670,MAX(0,Y$946-Y$926+SUMPRODUCT(Y$917:Y$920*(Y$905:Y$908<=$A262))-SUMPRODUCT(OFFSET(Y$498,1,0,Y$1391+COUNTA($A$905:$A$913),1)*(OFFSET(Y$295,1,0,Y$1391+COUNTA($A$905:$A$913),1)<Y467))))))","v":0},{"$f":"IFERROR((INDEX(Z$917:Z$920,MATCH(INDEX($A$905:$A$913,MATCH($A262,Z$905:Z$913,0)),$A$937:$A$940,0))),MAX(0,MIN(Z670,MAX(0,Z$946-Z$926+SUMPRODUCT(Z$917:Z$920*(Z$905:Z$908<=$A262))-SUMPRODUCT(OFFSET(Z$498,1,0,Z$1391+COUNTA($A$905:$A$913),1)*(OFFSET(Z$295,1,0,Z$1391+COUNTA($A$905:$A$913),1)<Z467))))))","v":0},{"$f":"IFERROR((INDEX(AA$917:AA$920,MATCH(INDEX($A$905:$A$913,MATCH($A262,AA$905:AA$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AA670,MAX(0,AA$946-AA$926+SUMPRODUCT(AA$917:AA$920*(AA$905:AA$908<=$A262))-SUMPRODUCT(OFFSET(AA$498,1,0,AA$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AA$295,1,0,AA$1391+COUNTA($A$905:$A$913),1)<AA467))))))","v":0},{"$f":"IFERROR((INDEX(AB$917:AB$920,MATCH(INDEX($A$905:$A$913,MATCH($A262,AB$905:AB$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AB670,MAX(0,AB$946-AB$926+SUMPRODUCT(AB$917:AB$920*(AB$905:AB$908<=$A262))-SUMPRODUCT(OFFSET(AB$498,1,0,AB$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AB$295,1,0,AB$1391+COUNTA($A$905:$A$913),1)<AB467))))))","v":0},{"$f":"IFERROR((INDEX(AC$917:AC$920,MATCH(INDEX($A$905:$A$913,MATCH($A262,AC$905:AC$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AC670,MAX(0,AC$946-AC$926+SUMPRODUCT(AC$917:AC$920*(AC$905:AC$908<=$A262))-SUMPRODUCT(OFFSET(AC$498,1,0,AC$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AC$295,1,0,AC$1391+COUNTA($A$905:$A$913),1)<AC467))))))","v":0},{"$f":"IFERROR((INDEX(AD$917:AD$920,MATCH(INDEX($A$905:$A$913,MATCH($A262,AD$905:AD$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AD670,MAX(0,AD$946-AD$926+SUMPRODUCT(AD$917:AD$920*(AD$905:AD$908<=$A262))-SUMPRODUCT(OFFSET(AD$498,1,0,AD$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AD$295,1,0,AD$1391+COUNTA($A$905:$A$913),1)<AD467))))))","v":0},{"$f":"IFERROR((INDEX(AE$917:AE$920,MATCH(INDEX($A$905:$A$913,MATCH($A262,AE$905:AE$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AE670,MAX(0,AE$946-AE$926+SUMPRODUCT(AE$917:AE$920*(AE$905:AE$908<=$A262))-SUMPRODUCT(OFFSET(AE$498,1,0,AE$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AE$295,1,0,AE$1391+COUNTA($A$905:$A$913),1)<AE467))))))","v":0},{"$f":"IFERROR((INDEX(AF$917:AF$920,MATCH(INDEX($A$905:$A$913,MATCH($A262,AF$905:AF$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AF670,MAX(0,AF$946-AF$926+SUMPRODUCT(AF$917:AF$920*(AF$905:AF$908<=$A262))-SUMPRODUCT(OFFSET(AF$498,1,0,AF$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AF$295,1,0,AF$1391+COUNTA($A$905:$A$913),1)<AF467))))))","v":0}]
[187,{"$f":"IFERROR((INDEX(B$917:B$920,MATCH(INDEX($A$905:$A$913,MATCH($A277,B$905:B$913,0)),$A$937:$A$940,0))),MAX(0,MIN(B685,MAX(0,B$946-B$926+SUMPRODUCT(B$917:B$920*(B$905:B$908<=$A277))-SUMPRODUCT(OFFSET(B$498,1,0,B$1391+COUNTA($A$905:$A$913),1)*(OFFSET(B$295,1,0,B$1391+COUNTA($A$905:$A$913),1)<B482))))))","v":0},{"$f":"IFERROR((INDEX(C$917:C$920,MATCH(INDEX($A$905:$A$913,MATCH($A277,C$905:C$913,0)),$A$937:$A$940,0))),MAX(0,MIN(C685,MAX(0,C$946-C$926+SUMPRODUCT(C$917:C$920*(C$905:C$908<=$A277))-SUMPRODUCT(OFFSET(C$498,1,0,C$1391+COUNTA($A$905:$A$913),1)*(OFFSET(C$295,1,0,C$1391+COUNTA($A$905:$A$913),1)<C482))))))","v":0},{"$f":"IFERROR((INDEX(D$917:D$920,MATCH(INDEX($A$905:$A$913,MATCH($A277,D$905:D$913,0)),$A$937:$A$940,0))),MAX(0,MIN(D685,MAX(0,D$946-D$926+SUMPRODUCT(D$917:D$920*(D$905:D$908<=$A277))-SUMPRODUCT(OFFSET(D$498,1,0,D$1391+COUNTA($A$905:$A$913),1)*(OFFSET(D$295,1,0,D$1391+COUNTA($A$905:$A$913),1)<D482))))))","v":0},{"$f":"IFERROR((INDEX(E$917:E$920,MATCH(INDEX($A$905:$A$913,MATCH($A277,E$905:E$913,0)),$A$937:$A$940,0))),MAX(0,MIN(E685,MAX(0,E$946-E$926+SUMPRODUCT(E$917:E$920*(E$905:E$908<=$A277))-SUMPRODUCT(OFFSET(E$498,1,0,E$1391+COUNTA($A$905:$A$913),1)*(OFFSET(E$295,1,0,E$1391+COUNTA($A$905:$A$913),1)<E482))))))","v":0},{"$f":"IFERROR((INDEX(F$917:F$920,MATCH(INDEX($A$905:$A$913,MATCH($A277,F$905:F$913,0)),$A$937:$A$940,0))),MAX(0,MIN(F685,MAX(0,F$946-F$926+SUMPRODUCT(F$917:F$920*(F$905:F$908<=$A277))-SUMPRODUCT(OFFSET(F$498,1,0,F$1391+COUNTA($A$905:$A$913),1)*(OFFSET(F$295,1,0,F$1391+COUNTA($A$905:$A$913),1)<F482))))))","v":0},{"$f":"IFERROR((INDEX(G$917:G$920,MATCH(INDEX($A$905:$A$913,MATCH($A277,G$905:G$913,0)),$A$937:$A$940,0))),MAX(0,MIN(G685,MAX(0,G$946-G$926+SUMPRODUCT(G$917:G$920*(G$905:G$908<=$A277))-SUMPRODUCT(OFFSET(G$498,1,0,G$1391+COUNTA($A$905:$A$913),1)*(OFFSET(G$295,1,0,G$1391+COUNTA($A$905:$A$913),1)<G482))))))","v":0},{"$f":"IFERROR((INDEX(H$917:H$920,MATCH(INDEX($A$905:$A$913,MATCH($A277,H$905:H$913,0)),$A$937:$A$940,0))),MAX(0,MIN(H685,MAX(0,H$946-H$926+SUMPRODUCT(H$917:H$920*(H$905:H$908<=$A277))-SUMPRODUCT(OFFSET(H$498,1,0,H$1391+COUNTA($A$905:$A$913),1)*(OFFSET(H$295,1,0,H$1391+COUNTA($A$905:$A$913),1)<H482))))))","v":0},{"$f":"IFERROR((INDEX(I$917:I$920,MATCH(INDEX($A$905:$A$913,MATCH($A277,I$905:I$913,0)),$A$937:$A$940,0))),MAX(0,MIN(I685,MAX(0,I$946-I$926+SUMPRODUCT(I$917:I$920*(I$905:I$908<=$A277))-SUMPRODUCT(OFFSET(I$498,1,0,I$1391+COUNTA($A$905:$A$913),1)*(OFFSET(I$295,1,0,I$1391+COUNTA($A$905:$A$913),1)<I482))))))","v":0},{"$f":"IFERROR((INDEX(J$917:J$920,MATCH(INDEX($A$905:$A$913,MATCH($A277,J$905:J$913,0)),$A$937:$A$940,0))),MAX(0,MIN(J685,MAX(0,J$946-J$926+SUMPRODUCT(J$917:J$920*(J$905:J$908<=$A277))-SUMPRODUCT(OFFSET(J$498,1,0,J$1391+COUNTA($A$905:$A$913),1)*(OFFSET(J$295,1,0,J$1391+COUNTA($A$905:$A$913),1)<J482))))))","v":0},{"$f":"IFERROR((INDEX(K$917:K$920,MATCH(INDEX($A$905:$A$913,MATCH($A277,K$905:K$913,0)),$A$937:$A$940,0))),MAX(0,MIN(K685,MAX(0,K$946-K$926+SUMPRODUCT(K$917:K$920*(K$905:K$908<=$A277))-SUMPRODUCT(OFFSET(K$498,1,0,K$1391+COUNTA($A$905:$A$913),1)*(OFFSET(K$295,1,0,K$1391+COUNTA($A$905:$A$913),1)<K482))))))","v":0},{"$f":"IFERROR((INDEX(L$917:L$920,MATCH(INDEX($A$905:$A$913,MATCH($A277,L$905:L$913,0)),$A$937:$A$940,0))),MAX(0,MIN(L685,MAX(0,L$946-L$926+SUMPRODUCT(L$917:L$920*(L$905:L$908<=$A277))-SUMPRODUCT(OFFSET(L$498,1,0,L$1391+COUNTA($A$905:$A$913),1)*(OFFSET(L$295,1,0,L$1391+COUNTA($A$905:$A$913),1)<L482))))))","v":0},{"$f":"IFERROR((INDEX(M$917:M$920,MATCH(INDEX($A$905:$A$913,MATCH($A277,M$905:M$913,0)),$A$937:$A$940,0))),MAX(0,MIN(M685,MAX(0,M$946-M$926+SUMPRODUCT(M$917:M$920*(M$905:M$908<=$A277))-SUMPRODUCT(OFFSET(M$498,1,0,M$1391+COUNTA($A$905:$A$913),1)*(OFFSET(M$295,1,0,M$1391+COUNTA($A$905:$A$913),1)<M482))))))","v":0},{"$f":"IFERROR((INDEX(N$917:N$920,MATCH(INDEX($A$905:$A$913,MATCH($A277,N$905:N$913,0)),$A$937:$A$940,0))),MAX(0,MIN(N685,MAX(0,N$946-N$926+SUMPRODUCT(N$917:N$920*(N$905:N$908<=$A277))-SUMPRODUCT(OFFSET(N$498,1,0,N$1391+COUNTA($A$905:$A$913),1)*(OFFSET(N$295,1,0,N$1391+COUNTA($A$905:$A$913),1)<N482))))))","v":0},{"$f":"IFERROR((INDEX(O$917:O$920,MATCH(INDEX($A$905:$A$913,MATCH($A277,O$905:O$913,0)),$A$937:$A$940,0))),MAX(0,MIN(O685,MAX(0,O$946-O$926+SUMPRODUCT(O$917:O$920*(O$905:O$908<=$A277))-SUMPRODUCT(OFFSET(O$498,1,0,O$1391+COUNTA($A$905:$A$913),1)*(OFFSET(O$295,1,0,O$1391+COUNTA($A$905:$A$913),1)<O482))))))","v":0},{"$f":"IFERROR((INDEX(P$917:P$920,MATCH(INDEX($A$905:$A$913,MATCH($A277,P$905:P$913,0)),$A$937:$A$940,0))),MAX(0,MIN(P685,MAX(0,P$946-P$926+SUMPRODUCT(P$917:P$920*(P$905:P$908<=$A277))-SUMPRODUCT(OFFSET(P$498,1,0,P$1391+COUNTA($A$905:$A$913),1)*(OFFSET(P$295,1,0,P$1391+COUNTA($A$905:$A$913),1)<P482))))))","v":0},{"$f":"IFERROR((INDEX(Q$917:Q$920,MATCH(INDEX($A$905:$A$913,MATCH($A277,Q$905:Q$913,0)),$A$937:$A$940,0))),MAX(0,MIN(Q685,MAX(0,Q$946-Q$926+SUMPRODUCT(Q$917:Q$920*(Q$905:Q$908<=$A277))-SUMPRODUCT(OFFSET(Q$498,1,0,Q$1391+COUNTA($A$905:$A$913),1)*(OFFSET(Q$295,1,0,Q$1391+COUNTA($A$905:$A$913),1)<Q482))))))","v":0},{"$f":"IFERROR((INDEX(R$917:R$920,MATCH(INDEX($A$905:$A$913,MATCH($A277,R$905:R$913,0)),$A$937:$A$940,0))),MAX(0,MIN(R685,MAX(0,R$946-R$926+SUMPRODUCT(R$917:R$920*(R$905:R$908<=$A277))-SUMPRODUCT(OFFSET(R$498,1,0,R$1391+COUNTA($A$905:$A$913),1)*(OFFSET(R$295,1,0,R$1391+COUNTA($A$905:$A$913),1)<R482))))))","v":0},{"$f":"IFERROR((INDEX(S$917:S$920,MATCH(INDEX($A$905:$A$913,MATCH($A277,S$905:S$913,0)),$A$937:$A$940,0))),MAX(0,MIN(S685,MAX(0,S$946-S$926+SUMPRODUCT(S$917:S$920*(S$905:S$908<=$A277))-SUMPRODUCT(OFFSET(S$498,1,0,S$1391+COUNTA($A$905:$A$913),1)*(OFFSET(S$295,1,0,S$1391+COUNTA($A$905:$A$913),1)<S482))))))","v":0},{"$f":"IFERROR((INDEX(T$917:T$920,MATCH(INDEX($A$905:$A$913,MATCH($A277,T$905:T$913,0)),$A$937:$A$940,0))),MAX(0,MIN(T685,MAX(0,T$946-T$926+SUMPRODUCT(T$917:T$920*(T$905:T$908<=$A277))-SUMPRODUCT(OFFSET(T$498,1,0,T$1391+COUNTA($A$905:$A$913),1)*(OFFSET(T$295,1,0,T$1391+COUNTA($A$905:$A$913),1)<T482))))))","v":0},{"$f":"IFERROR((INDEX(U$917:U$920,MATCH(INDEX($A$905:$A$913,MATCH($A277,U$905:U$913,0)),$A$937:$A$940,0))),MAX(0,MIN(U685,MAX(0,U$946-U$926+SUMPRODUCT(U$917:U$920*(U$905:U$908<=$A277))-SUMPRODUCT(OFFSET(U$498,1,0,U$1391+COUNTA($A$905:$A$913),1)*(OFFSET(U$295,1,0,U$1391+COUNTA($A$905:$A$913),1)<U482))))))","v":0},{"$f":"IFERROR((INDEX(V$917:V$920,MATCH(INDEX($A$905:$A$913,MATCH($A277,V$905:V$913,0)),$A$937:$A$940,0))),MAX(0,MIN(V685,MAX(0,V$946-V$926+SUMPRODUCT(V$917:V$920*(V$905:V$908<=$A277))-SUMPRODUCT(OFFSET(V$498,1,0,V$1391+COUNTA($A$905:$A$913),1)*(OFFSET(V$295,1,0,V$1391+COUNTA($A$905:$A$913),1)<V482))))))","v":0},{"$f":"IFERROR((INDEX(W$917:W$920,MATCH(INDEX($A$905:$A$913,MATCH($A277,W$905:W$913,0)),$A$937:$A$940,0))),MAX(0,MIN(W685,MAX(0,W$946-W$926+SUMPRODUCT(W$917:W$920*(W$905:W$908<=$A277))-SUMPRODUCT(OFFSET(W$498,1,0,W$1391+COUNTA($A$905:$A$913),1)*(OFFSET(W$295,1,0,W$1391+COUNTA($A$905:$A$913),1)<W482))))))","v":0},{"$f":"IFERROR((INDEX(X$917:X$920,MATCH(INDEX($A$905:$A$913,MATCH($A277,X$905:X$913,0)),$A$937:$A$940,0))),MAX(0,MIN(X685,MAX(0,X$946-X$926+SUMPRODUCT(X$917:X$920*(X$905:X$908<=$A277))-SUMPRODUCT(OFFSET(X$498,1,0,X$1391+COUNTA($A$905:$A$913),1)*(OFFSET(X$295,1,0,X$1391+COUNTA($A$905:$A$913),1)<X482))))))","v":0},{"$f":"IFERROR((INDEX(Y$917:Y$920,MATCH(INDEX($A$905:$A$913,MATCH($A277,Y$905:Y$913,0)),$A$937:$A$940,0))),MAX(0,MIN(Y685,MAX(0,Y$946-Y$926+SUMPRODUCT(Y$917:Y$920*(Y$905:Y$908<=$A277))-SUMPRODUCT(OFFSET(Y$498,1,0,Y$1391+COUNTA($A$905:$A$913),1)*(OFFSET(Y$295,1,0,Y$1391+COUNTA($A$905:$A$913),1)<Y482))))))","v":0},{"$f":"IFERROR((INDEX(Z$917:Z$920,MATCH(INDEX($A$905:$A$913,MATCH($A277,Z$905:Z$913,0)),$A$937:$A$940,0))),MAX(0,MIN(Z685,MAX(0,Z$946-Z$926+SUMPRODUCT(Z$917:Z$920*(Z$905:Z$908<=$A277))-SUMPRODUCT(OFFSET(Z$498,1,0,Z$1391+COUNTA($A$905:$A$913),1)*(OFFSET(Z$295,1,0,Z$1391+COUNTA($A$905:$A$913),1)<Z482))))))","v":0},{"$f":"IFERROR((INDEX(AA$917:AA$920,MATCH(INDEX($A$905:$A$913,MATCH($A277,AA$905:AA$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AA685,MAX(0,AA$946-AA$926+SUMPRODUCT(AA$917:AA$920*(AA$905:AA$908<=$A277))-SUMPRODUCT(OFFSET(AA$498,1,0,AA$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AA$295,1,0,AA$1391+COUNTA($A$905:$A$913),1)<AA482))))))","v":0},{"$f":"IFERROR((INDEX(AB$917:AB$920,MATCH(INDEX($A$905:$A$913,MATCH($A277,AB$905:AB$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AB685,MAX(0,AB$946-AB$926+SUMPRODUCT(AB$917:AB$920*(AB$905:AB$908<=$A277))-SUMPRODUCT(OFFSET(AB$498,1,0,AB$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AB$295,1,0,AB$1391+COUNTA($A$905:$A$913),1)<AB482))))))","v":0},{"$f":"IFERROR((INDEX(AC$917:AC$920,MATCH(INDEX($A$905:$A$913,MATCH($A277,AC$905:AC$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AC685,MAX(0,AC$946-AC$926+SUMPRODUCT(AC$917:AC$920*(AC$905:AC$908<=$A277))-SUMPRODUCT(OFFSET(AC$498,1,0,AC$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AC$295,1,0,AC$1391+COUNTA($A$905:$A$913),1)<AC482))))))","v":0},{"$f":"IFERROR((INDEX(AD$917:AD$920,MATCH(INDEX($A$905:$A$913,MATCH($A277,AD$905:AD$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AD685,MAX(0,AD$946-AD$926+SUMPRODUCT(AD$917:AD$920*(AD$905:AD$908<=$A277))-SUMPRODUCT(OFFSET(AD$498,1,0,AD$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AD$295,1,0,AD$1391+COUNTA($A$905:$A$913),1)<AD482))))))","v":0},{"$f":"IFERROR((INDEX(AE$917:AE$920,MATCH(INDEX($A$905:$A$913,MATCH($A277,AE$905:AE$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AE685,MAX(0,AE$946-AE$926+SUMPRODUCT(AE$917:AE$920*(AE$905:AE$908<=$A277))-SUMPRODUCT(OFFSET(AE$498,1,0,AE$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AE$295,1,0,AE$1391+COUNTA($A$905:$A$913),1)<AE482))))))","v":0},{"$f":"IFERROR((INDEX(AF$917:AF$920,MATCH(INDEX($A$905:$A$913,MATCH($A277,AF$905:AF$913,0)),$A$937:$A$940,0))),MAX(0,MIN(AF685,MAX(0,AF$946-AF$926+SUMPRODUCT(AF$917:AF$920*(AF$905:AF$908<=$A277))-SUMPRODUCT(OFFSET(AF$498,1,0,AF$1391+COUNTA($A$905:$A$913),1)*(OFFSET(AF$295,1,0,AF$1391+COUNTA($A$905:$A$913),1)<AF482))))))","v":0}]
[]
[9,{"$f":"IFERROR(IFERROR(INDEX(B$955:B$963,MATCH($A304,B$905:B$913,0)),IF($A304-SUM(--(TRANSPOSE($A$295:$A303)=B$905:B$913))>B$1391,\"\",INDEX(B$1189:B$1388,$A304-SUM(--(TRANSPOSE($A$295:$A303)=B$905:B$913))))),\"\")","v":1.8138611740280302},{"$f":"IFERROR(IFERROR(INDEX(C$955:C$963,MATCH($A304,C$905:C$913,0)),IF($A304-SUM(--(TRANSPOSE($A$295:$A303)=C$905:C$913))>C$1391,\"\",INDEX(C$1189:C$1388,$A304-SUM(--(TRANSPOSE($A$295:$A303)=C$905:C$913))))),\"\")","v":1.7559782742962804},{"$f":"IFERROR(IFERROR(INDEX(D$955:D$963,MATCH($A304,D$905:D$913,0)),IF($A304-SUM(--(TRANSPOSE($A$295:$A303)=D$905:D$913))>D$1391,\"\",INDEX(D$1189:D$1388,$A304-SUM(--(TRANSPOSE($A$295:$A303)=D$905:D$913))))),\"\")","v":1.7140000050299999},{"$f":"IFERROR(IFERROR(INDEX(E$955:E$963,MATCH($A304,E$905:E$913,0)),IF($A304-SUM(--(TRANSPOSE($A$295:$A303)=E$905:E$913))>E$1391,\"\",INDEX(E$1189:E$1388,$A304-SUM(--(TRANSPOSE($A$295:$A303)=E$905:E$913))))),\"\")","v":1.7140000049400002},{"$f":"IFERROR(IFERROR(INDEX(F$955:F$963,MATCH($A304,F$905:F$913,0)),IF($A304-SUM(--(TRANSPOSE($A$295:$A303)=F$905:F$913))>F$1391,\"\",INDEX(F$1189:F$1388,$A304-SUM(--(TRANSPOSE($A$295:$A303)=F$905:F$913))))),\"\")","v":1.7140000049699999},{"$f":"IFERROR(IFERROR(INDEX(G$955:G$963,MATCH($A304,G$905:G$913,0)),IF($A304-SUM(--(TRANSPOSE($A$295:$A303)=G$905:G$913))>G$1391,\"\",INDEX(G$1189:G$1388,$A304-SUM(--(TRANSPOSE($A$295:$A303)=G$905:G$913))))),\"\")","v":1.6778322769570999},{"$f":"IFERROR(IFERROR(INDEX(H$955:H$963,MATCH($A304,H$905:H$913,0)),IF($A304-SUM(--(TRANSPOSE($A$295:$A303)=H$905:H$913))>H$1391,\"\",INDEX(H$1189:H$1388,$A304-SUM(--(TRANSPOSE($A$295:$A303)=H$905:H$913))))),\"\")","v":1.6350000035200001},{"$f":"IFERROR(IFERROR(INDEX(I$955:I$963,MATCH($A304,I$905:I$913,0)),IF($A304-SUM(--(TRANSPOSE($A$295:$A303)=I$905:I$913))>I$1391,\"\",INDEX(I$1189:I$1388,$A304-SUM(--(TRANSPOSE($A$295:$A303)=I$905:I$913))))),\"\")","v":1.6057412910312199},{"$f":"IFERROR(IFERROR(INDEX(J$955:J$963,MATCH($A304,J$905:J$913,0)),IF($A304-SUM(--(TRANSPOSE($A$295:$A303)=J$905:J$913))>J$1391,\"\",INDEX(J$1189:J$1388,$A304-SUM(--(TRANSPOSE($A$295:$A303)=J$905:J$913))))),\"\")","v":1.5464566902327801},{"$f":"IFERROR(IFERROR(INDEX(K$955:K$963,MATCH($A304,K$905:K$913,0)),IF($A304-SUM(--(TRANSPOSE($A$295:$A303)=K$905:K$913))>K$1391,\"\",INDEX(K$1189:K$1388,$A304-SUM(--(TRANSPOSE($A$295:$A303)=K$905:K$913))))),\"\")","v":1.4871720894643401},{"$f":"IFERROR(IFERROR(INDEX(L$955:L$963,MATCH($A304,L$905:L$913,0)),IF($A304-SUM(--(TRANSPOSE($A$295:$A303)=L$905:L$913))>L$1391,\"\",INDEX(L$1189:L$1388,$A304-SUM(--(TRANSPOSE($A$295:$A303)=L$905:L$913))))),\"\")","v":1.4278874887158901},{"$f":"IFERROR(IFERROR(INDEX(M$955:M$963,MATCH($A304,M$905:M$913,0)),IF($A304-SUM(--(TRANSPOSE($A$295:$A303)=M$905:M$913))>M$1391,\"\",INDEX(M$1189:M$1388,$A304-SUM(--(TRANSPOSE($A$295:$A303)=M$905:M$913))))),\"\")","v":1.4138867988023802},{"$f":"IFERROR(IFERROR(INDEX(N$955:N$963,MATCH($A304,N$905:N$913,0)),IF($A304-SUM(--(TRANSPOSE($A$295:$A303)=N$905:N$913))>N$1391,\"\",INDEX(N$1189:N$1388,$A304-SUM(--(TRANSPOSE($A$295:$A303)=N$905:N$913))))),\"\")","v":1.3998861088688701},{"$f":"IFERROR(IFERROR(INDEX(O$955:O$963,MATCH($A304,O$905:O$913,0)),IF($A304-SUM(--(TRANSPOSE($A$295:$A303)=O$905:O$913))>O$1391,\"\",INDEX(O$1189:O$1388,$A304-SUM(--(TRANSPOSE($A$295:$A303)=O$905:O$913))))),\"\")","v":1.3858854189653502},{"$f":"IFERROR(IFERROR(INDEX(P$955:P$963,MATCH($A304,P$905:P$913,0)),IF($A304-SUM(--(TRANSPOSE($A$295:$A303)=P$905:P$913))>P$1391,\"\",INDEX(P$1189:P$1388,$A304-SUM(--(TRANSPOSE($A$295:$A303)=P$905:P$913))))),\"\")","v":1.3718847290318401},{"$f":"IFERROR(IFERROR(INDEX(Q$955:Q$963,MATCH($A304,Q$905:Q$913,0)),IF($A304-SUM(--(TRANSPOSE($A$295:$A303)=Q$905:Q$913))>Q$1391,\"\",INDEX(Q$1189:Q$1388,$A304-SUM(--(TRANSPOSE($A$295:$A303)=Q$905:Q$913))))),\"\")","v":1.3141010269426401},{"$f":"IFERROR(IFERROR(INDEX(R$955:R$963,MATCH($A304,R$905:R$913,0)),IF($A304-SUM(--(TRANSPOSE($A$295:$A303)=R$905:R$913))>R$1391,\"\",INDEX(R$1189:R$1388,$A304-SUM(--(TRANSPOSE($A$295:$A303)=R$905:R$913))))),\"\")","v":1.3002147248373701},{"$f":"IFERROR(IFERROR(INDEX(S$955:S$963,MATCH($A304,S$905:S$913,0)),IF($A304-SUM(--(TRANSPOSE($A$295:$A303)=S$905:S$913))>S$1391,\"\",INDEX(S$1189:S$1388,$A304-SUM(--(TRANSPOSE($A$295:$A303)=S$905:S$913))))),\"\")","v":1.2863284226920901},{"$f":"IFERROR(IFERROR(INDEX(T$955:T$963,MATCH($A304,T$905:T$913,0)),IF($A304-SUM(--(TRANSPOSE($A$295:$A303)=T$905:T$913))>T$1391,\"\",INDEX(T$1189:T$1388,$A304-SUM(--(TRANSPOSE($A$295:$A303)=T$905:T$913))))),\"\")","v":1.2724421205768099},{"$f":"IFERROR(IFERROR(INDEX(U$955:U$963,MATCH($A304,U$905:U$913,0)),IF($A304-SUM(--(TRANSPOSE($A$295:$A303)=U$905:U$913))>U$1391,\"\",INDEX(U$1189:U$1388,$A304-SUM(--(TRANSPOSE($A$295:$A303)=U$905:U$913))))),\"\")","v":1.25855581846153},{"$f":"IFERROR(IFERROR(INDEX(V$955:V$963,MATCH($A304,V$905:V$913,0)),IF($A304-SUM(--(TRANSPOSE($A$295:$A303)=V$905:V$913))>V$1391,\"\",INDEX(V$1189:V$1388,$A304-SUM(--(TRANSPOSE($A$295:$A303)=V$905:V$913))))),\"\")","v":1.24466951634625},{"$f":"IFERROR(IFERROR(INDEX(W$955:W$963,MATCH($A304,W$905:W$913,0)),IF($A304-SUM(--(TRANSPOSE($A$295:$A303)=W$905:W$913))>W$1391,\"\",INDEX(W$1189:W$1388,$A304-SUM(--(TRANSPOSE($A$295:$A303)=W$905:W$913))))),\"\")","v":1.23078321420098},{"$f":"IFERROR(IFERROR(INDEX(X$955:X$963,MATCH($A304,X$905:X$913,0)),IF($A304-SUM(--(TRANSPOSE($A$295:$A303)=X$905:X$913))>X$1391,\"\",INDEX(X$1189:X$1388,$A304-SUM(--(TRANSPOSE($A$295:$A303)=X$905:X$913))))),\"\")","v":1.2168969120557001},{"$f":"IFERROR(IFERROR(INDEX(Y$955:Y$963,MATCH($A304,Y$905:Y$913,0)),IF($A304-SUM(--(TRANSPOSE($A$295:$A303)=Y$905:Y$913))>Y$1391,\"\",INDEX(Y$1189:Y$1388,$A304-SUM(--(TRANSPOSE($A$295:$A303)=Y$905:Y$913))))),\"\")","v":1.2030106099104201},{"$f":"IFERROR(IFERROR(INDEX(Z$955:Z$963,MATCH($A304,Z$905:Z$913,0)),IF($A304-SUM(--(TRANSPOSE($A$295:$A303)=Z$905:Z$913))>Z$1391,\"\",INDEX(Z$1189:Z$1388,$A304-SUM(--(TRANSPOSE($A$295:$A303)=Z$905:Z$913))))),\"\")","v":1.1891243077651401},{"$f":"IFERROR(IFERROR(INDEX(AA$955:AA$963,MATCH($A304,AA$905:AA$913,0)),IF($A304-SUM(--(TRANSPOSE($A$295:$A303)=AA$905:AA$913))>AA$1391,\"\",INDEX(AA$1189:AA$1388,$A304-SUM(--(TRANSPOSE($A$295:$A303)=AA$905:AA$913))))),\"\")","v":1.1752380056298701},{"$f":"IFERROR(IFERROR(INDEX(AB$955:AB$963,MATCH($A304,AB$905:AB$913,0)),IF($A304-SUM(--(TRANSPOSE($A$295:$A303)=AB$905:AB$913))>AB$1391,\"\",INDEX(AB$1189:AB$1388,$A304-SUM(--(TRANSPOSE($A$295:$A303)=AB$905:AB$913))))),\"\")","v":1.1613517034945902},{"$f":"IFERROR(IFERROR(INDEX(AC$955:AC$963,MATCH($A304,AC$905:AC$913,0)),IF($A304-SUM(--(TRANSPOSE($A$295:$A303)=AC$905:AC$913))>AC$1391,\"\",INDEX(AC$1189:AC$1388,$A304-SUM(--(TRANSPOSE($A$295:$A303)=AC$905:AC$913))))),\"\")","v":1.1474654013593102},{"$f":"IFERROR(IFERROR(INDEX(AD$955:AD$963,MATCH($A304,AD$905:AD$913,0)),IF($A304-SUM(--(TRANSPOSE($A$295:$A303)=AD$905:AD$913))>AD$1391,\"\",INDEX(AD$1189:AD$1388,$A304-SUM(--(TRANSPOSE($A$295:$A303)=AD$905:AD$913))))),\"\")","v":1.13357909925403},{"$f":"IFERROR(IFERROR(INDEX(AE$955:AE$963,MATCH($A304,AE$905:AE$913,0)),IF($A304-SUM(--(TRANSPOSE($A$295:$A303)=AE$905:AE$913))>AE$1391,\"\",INDEX(AE$1189:AE$1388,$A304-SUM(--(TRANSPOSE($A$295:$A303)=AE$905:AE$913))))),\"\")","v":1.11969279714876},{"$f":"IFERROR(IFERROR(INDEX(AF$955:AF$963,MATCH($A304,AF$905:AF$913,0)),IF($A304-SUM(--(TRANSPOSE($A$295:$A303)=AF$905:AF$913))>AF$1391,\"\",INDEX(AF$1189:AF$1388,$A304-SUM(--(TRANSPOSE($A$295:$A303)=AF$905:AF$913))))),\"\")","v":1.1058064950434801}]
[27,{"$f":"IFERROR(IFERROR(INDEX(B$955:B$963,MATCH($A322,B$905:B$913,0)),IF($A322-SUM(--(TRANSPOSE($A$295:$A321)=B$905:B$913))>B$1391,\"\",INDEX(B$1189:B$1388,$A322-SUM(--(TRANSPOSE($A$295:$A321)=B$905:B$913))))),\"\")","v":4.4297089048603508},{"$f":"IFERROR(IFERROR(INDEX(C$955:C$963,MATCH($A322,C$905:C$913,0)),IF($A322-SUM(--(TRANSPOSE($A$295:$A321)=C$905:C$913))>C$1391,\"\",INDEX(C$1189:C$1388,$A322-SUM(--(TRANSPOSE($A$295:$A321)=C$905:C$913))))),\"\")","v":4.2904916126899701},{"$f":"IFERROR(IFERROR(INDEX(D$955:D$963,MATCH($A322,D$905:D$913,0)),IF($A322-SUM(--(TRANSPOSE($A$295:$A321)=D$905:D$913))>D$1391,\"\",INDEX(D$1189:D$1388,$A322-SUM(--(TRANSPOSE($A$295:$A321)=D$905:D$913))))),\"\")","v":4.1512743205195797},{"$f":"IFERROR(IFERROR(INDEX(E$955:E$963,MATCH($A322,E$905:E$913,0)),IF($A322-SUM(--(TRANSPOSE($A$295:$A321)=E$905:E$913))>E$1391,\"\",INDEX(E$1189:E$1388,$A322-SUM(--(TRANSPOSE($A$295:$A321)=E$905:E$913))))),\"\")","v":4.0120570283491999},{"$f":"IFERROR(IFERROR(INDEX(F$955:F$963,MATCH($A322,F$905:F$913,0)),IF($A322-SUM(--(TRANSPOSE($A$295:$A321)=F$905:F$913))>F$1391,\"\",INDEX(F$1189:F$1388,$A322-SUM(--(TRANSPOSE($A$295:$A321)=F$905:F$913))))),\"\")","v":3.8728397361788205},{"$f":"IFERROR(IFERROR(INDEX(G$955:G$963,MATCH($A322,G$905:G$913,0)),IF($A322-SUM(--(TRANSPOSE($A$295:$A321)=G$905:G$913))>G$1391,\"\",INDEX(G$1189:G$1388,$A322-SUM(--(TRANSPOSE($A$295:$A321)=G$905:G$913))))),\"\")","v":3.7336224440084305},{"$f":"IFERROR(IFERROR(INDEX(H$955:H$963,MATCH($A322,H$905:H$913,0)),IF($A322-SUM(--(TRANSPOSE($A$295:$A321)=H$905:H$913))>H$1391,\"\",INDEX(H$1189:H$1388,$A322-SUM(--(TRANSPOSE($A$295:$A321)=H$905:H$913))))),\"\")","v":3.5944051518380498},{"$f":"IFERROR(IFERROR(INDEX(I$955:I$963,MATCH($A322,I$905:I$913,0)),IF($A322-SUM(--(TRANSPOSE($A$295:$A321)=I$905:I$913))>I$1391,\"\",INDEX(I$1189:I$1388,$A322-SUM(--(TRANSPOSE($A$295:$A321)=I$905:I$913))))),\"\")","v":3.4551878596676695},{"$f":"IFERROR(IFERROR(INDEX(J$955:J$963,MATCH($A322,J$905:J$913,0)),IF($A322-SUM(--(TRANSPOSE($A$295:$A321)=J$905:J$913))>J$1391,\"\",INDEX(J$1189:J$1388,$A322-SUM(--(TRANSPOSE($A$295:$A321)=J$905:J$913))))),\"\")","v":3.3159705674972808},{"$f":"IFERROR(IFERROR(INDEX(K$955:K$963,MATCH($A322,K$905:K$913,0)),IF($A322-SUM(--(TRANSPOSE($A$295:$A321)=K$905:K$913))>K$1391,\"\",INDEX(K$1189:K$1388,$A322-SUM(--(TRANSPOSE($A$295:$A321)=K$905:K$913))))),\"\")","v":3.1767532753269005},{"$f":"IFERROR(IFERROR(INDEX(L$955:L$963,MATCH($A322,L$905:L$913,0)),IF($A322-SUM(--(TRANSPOSE($A$295:$A321)=L$905:L$913))>L$1391,\"\",INDEX(L$1189:L$1388,$A322-SUM(--(TRANSPOSE($A$295:$A321)=L$905:L$913))))),\"\")","v":3.0375359831165198},{"$f":"IFERROR(IFERROR(INDEX(M$955:M$963,MATCH($A322,M$905:M$913,0)),IF($A322-SUM(--(TRANSPOSE($A$295:$A321)=M$905:M$913))>M$1391,\"\",INDEX(M$1189:M$1388,$A322-SUM(--(TRANSPOSE($A$295:$A321)=M$905:M$913))))),\"\")","v":3.0025060194275},{"$f":"IFERROR(IFERROR(INDEX(N$955:N$963,MATCH($A322,N$905:N$913,0)),IF($A322-SUM(--(TRANSPOSE($A$295:$A321)=N$905:N$913))>N$1391,\"\",INDEX(N$1189:N$1388,$A322-SUM(--(TRANSPOSE($A$295:$A321)=N$905:N$913))))),\"\")","v":2.9674760557384801},{"$f":"IFERROR(IFERROR(INDEX(O$955:O$963,MATCH($A322,O$905:O$913,0)),IF($A322-SUM(--(TRANSPOSE($A$295:$A321)=O$905:O$913))>O$1391,\"\",INDEX(O$1189:O$1388,$A322-SUM(--(TRANSPOSE($A$295:$A321)=O$905:O$913))))),\"\")","v":2.9324460920494704},{"$f":"IFERROR(IFERROR(INDEX(P$955:P$963,MATCH($A322,P$905:P$913,0)),IF($A322-SUM(--(TRANSPOSE($A$295:$A321)=P$905:P$913))>P$1391,\"\",INDEX(P$1189:P$1388,$A322-SUM(--(TRANSPOSE($A$295:$A321)=P$905:P$913))))),\"\")","v":2.89741612836045},{"$f":"IFERROR(IFERROR(INDEX(Q$955:Q$963,MATCH($A322,Q$905:Q$913,0)),IF($A322-SUM(--(TRANSPOSE($A$295:$A321)=Q$905:Q$913))>Q$1391,\"\",INDEX(Q$1189:Q$1388,$A322-SUM(--(TRANSPOSE($A$295:$A321)=Q$905:Q$913))))),\"\")","v":2.8623861646514399},{"$f":"IFERROR(IFERROR(INDEX(R$955:R$963,MATCH($A322,R$905:R$913,0)),IF($A322-SUM(--(TRANSPOSE($A$295:$A321)=R$905:R$913))>R$1391,\"\",INDEX(R$1189:R$1388,$A322-SUM(--(TRANSPOSE($A$295:$A321)=R$905:R$913))))),\"\")","v":2.82735620096242},{"$f":"IFERROR(IFERROR(INDEX(S$955:S$963,MATCH($A322,S$905:S$913,0)),IF($A322-SUM(--(TRANSPOSE($A$295:$A321)=S$905:S$913))>S$1391,\"\",INDEX(S$1189:S$1388,$A322-SUM(--(TRANSPOSE($A$295:$A321)=S$905:S$913))))),\"\")","v":2.7923262372734001},{"$f":"IFERROR(IFERROR(INDEX(T$955:T$963,MATCH($A322,T$905:T$913,0)),IF($A322-SUM(--(TRANSPOSE($A$295:$A321)=T$905:T$913))>T$1391,\"\",INDEX(T$1189:T$1388,$A322-SUM(--(TRANSPOSE($A$295:$A321)=T$905:T$913))))),\"\")","v":2.75729627358439},{"$f":"IFERROR(IFERROR(INDEX(U$955:U$963,MATCH($A322,U$905:U$913,0)),IF($A322-SUM(--(TRANSPOSE($A$295:$A321)=U$905:U$913))>U$1391,\"\",INDEX(U$1189:U$1388,$A322-SUM(--(TRANSPOSE($A$295:$A321)=U$905:U$913))))),\"\")","v":2.7222663098953701},{"$f":"IFERROR(IFERROR(INDEX(V$955:V$963,MATCH($A322,V$905:V$913,0)),IF($A322-SUM(--(TRANSPOSE($A$295:$A321)=V$905:V$913))>V$1391,\"\",INDEX(V$1189:V$1388,$A322-SUM(--(TRANSPOSE($A$295:$A321)=V$905:V$913))))),\"\")","v":2.68723634620636},{"$f":"IFERROR(IFERROR(INDEX(W$955:W$963,MATCH($A322,W$905:W$913,0)),IF($A322-SUM(--(TRANSPOSE($A$295:$A321)=W$905:W$913))>W$1391,\"\",INDEX(W$1189:W$1388,$A322-SUM(--(TRANSPOSE($A$295:$A321)=W$905:W$913))))),\"\")","v":2.6522063825073401},{"$f":"IFERROR(IFERROR(INDEX(X$955:X$963,MATCH($A322,X$905:X$913,0)),IF($A322-SUM(--(TRANSPOSE($A$295:$A321)=X$905:X$913))>X$1391,\"\",INDEX(X$1189:X$1388,$A322-SUM(--(TRANSPOSE($A$295:$A321)=X$905:X$913))))),\"\")","v":2.6171764188083202},{"$f":"IFERROR(IFERROR(INDEX(Y$955:Y$963,MATCH($A322,Y$905:Y$913,0)),IF($A322-SUM(--(TRANSPOSE($A$295:$A321)=Y$905:Y$913))>Y$1391,\"\",INDEX(Y$1189:Y$1388,$A322-SUM(--(TRANSPOSE($A$295:$A321)=Y$905:Y$913))))),\"\")","v":2.5821464551193101},{"$f":"IFERROR(IFERROR(INDEX(Z$955:Z$963,MATCH($A322,Z$905:Z$913,0)),IF($A322-SUM(--(TRANSPOSE($A$295:$A321)=Z$905:Z$913))>Z$1391,\"\",INDEX(Z$1189:Z$1388,$A322-SUM(--(TRANSPOSE($A$295:$A321)=Z$905:Z$913))))),\"\")","v":2.5471164914302902},{"$f":"IFERROR(IFERROR(INDEX(AA$955:AA$963,MATCH($A322,AA$905:AA$913,0)),IF($A322-SUM(--(TRANSPOSE($A$295:$A321)=AA$905:AA$913))>AA$1391,\"\",INDEX(AA$1189:AA$1388,$A322-SUM(--(TRANSPOSE($A$295:$A321)=AA$905:AA$913))))),\"\")","v":2.5120865277412801},{"$f":"IFERROR(IFERROR(INDEX(AB$955:AB$963,MATCH($A322,AB$905:AB$913,0)),IF($A322-SUM(--(TRANSPOSE($A$295:$A321)=AB$905:AB$913))>AB$1391,\"\",INDEX(AB$1189:AB$1388,$A322-SUM(--(TRANSPOSE($A$295:$A321)=AB$905:AB$913))))),\"\")","v":2.4770565640522602},{"$f":"IFERROR(IFERROR(INDEX(AC$955:AC$963,MATCH($A322,AC$905:AC$913,0)),IF($A322-SUM(--(TRANSPOSE($A$295:$A321)=AC$905:AC$913))>AC$1391,\"\",INDEX(AC$1189:AC$1388,$A322-SUM(--(TRANSPOSE($A$295:$A321)=AC$905:AC$913))))),\"\")","v":2.4420266003532398},{"$f":"IFERROR(IFERROR(INDEX(AD$955:AD$963,MATCH($A322,AD$905:AD$913,0)),IF($A322-SUM(--(TRANSPOSE($A$295:$A321)=AD$905:AD$913))>AD$1391,\"\",INDEX(AD$1189:AD$1388,$A322-SUM(--(TRANSPOSE($A$295:$A321)=AD$905:AD$913))))),\"\")","v":2.4069966366542301},{"$f":"IFERROR(IFERROR(INDEX(AE$955:AE$963,MATCH($A322,AE$905:AE$913,0)),IF($A322-SUM(--(TRANSPOSE($A$295:$A321)=AE$905:AE$913))>AE$1391,\"\",INDEX(AE$1189:AE$1388,$A322-SUM(--(TRANSPOSE($A$295:$A321)=AE$905:AE$913))))),\"\")","v":2.3719666729552098},{"$f":"IFERROR(IFERROR(INDEX(AF$955:AF$963,MATCH($A322,AF$905:AF$913,0)),IF($A322-SUM(--(TRANSPOSE($A$295:$A321)=AF$905:AF$913))>AF$1391,\"\",INDEX(AF$1189:AF$1388,$A322-SUM(--(TRANSPOSE($A$295:$A321)=AF$905:AF$913))))),\"\")","v":2.3369367092662001}]
[43,{"$f":"IFERROR(IFERROR(INDEX(B$955:B$963,MATCH($A338,B$905:B$913,0)),IF($A338-SUM(--(TRANSPOSE($A$295:$A337)=B$905:B$913))>B$1391,\"\",INDEX(B$1189:B$1388,$A338-SUM(--(TRANSPOSE($A$295:$A337)=B$905:B$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(C$955:C$963,MATCH($A338,C$905:C$913,0)),IF($A338-SUM(--(TRANSPOSE($A$295:$A337)=C$905:C$913))>C$1391,\"\",INDEX(C$1189:C$1388,$A338-SUM(--(TRANSPOSE($A$295:$A337)=C$905:C$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(D$955:D$963,MATCH($A338,D$905:D$913,0)),IF($A338-SUM(--(TRANSPOSE($A$295:$A337)=D$905:D$913))>D$1391,\"\",INDEX(D$1189:D$1388,$A338-SUM(--(TRANSPOSE($A$295:$A337)=D$905:D$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(E$955:E$963,MATCH($A338,E$905:E$913,0)),IF($A338-SUM(--(TRANSPOSE($A$295:$A337)=E$905:E$913))>E$1391,\"\",INDEX(E$1189:E$1388,$A338-SUM(--(TRANSPOSE($A$295:$A337)=E$905:E$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(F$955:F$963,MATCH($A338,F$905:F$913,0)),IF($A338-SUM(--(TRANSPOSE($A$295:$A337)=F$905:F$913))>F$1391,\"\",INDEX(F$1189:F$1388,$A338-SUM(--(TRANSPOSE($A$295:$A337)=F$905:F$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(G$955:G$963,MATCH($A338,G$905:G$913,0)),IF($A338-SUM(--(TRANSPOSE($A$295:$A337)=G$905:G$913))>G$1391,\"\",INDEX(G$1189:G$1388,$A338-SUM(--(TRANSPOSE($A$295:$A337)=G$905:G$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(H$955:H$963,MATCH($A338,H$905:H$913,0)),IF($A338-SUM(--(TRANSPOSE($A$295:$A337)=H$905:H$913))>H$1391,\"\",INDEX(H$1189:H$1388,$A338-SUM(--(TRANSPOSE($A$295:$A337)=H$905:H$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(I$955:I$963,MATCH($A338,I$905:I$913,0)),IF($A338-SUM(--(TRANSPOSE($A$295:$A337)=I$905:I$913))>I$1391,\"\",INDEX(I$1189:I$1388,$A338-SUM(--(TRANSPOSE($A$295:$A337)=I$905:I$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(J$955:J$963,MATCH($A338,J$905:J$913,0)),IF($A338-SUM(--(TRANSPOSE($A$295:$A337)=J$905:J$913))>J$1391,\"\",INDEX(J$1189:J$1388,$A338-SUM(--(TRANSPOSE($A$295:$A337)=J$905:J$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(K$955:K$963,MATCH($A338,K$905:K$913,0)),IF($A338-SUM(--(TRANSPOSE($A$295:$A337)=K$905:K$913))>K$1391,\"\",INDEX(K$1189:K$1388,$A338-SUM(--(TRANSPOSE($A$295:$A337)=K$905:K$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(L$955:L$963,MATCH($A338,L$905:L$913,0)),IF($A338-SUM(--(TRANSPOSE($A$295:$A337)=L$905:L$913))>L$1391,\"\",INDEX(L$1189:L$1388,$A338-SUM(--(TRANSPOSE($A$295:$A337)=L$905:L$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(M$955:M$963,MATCH($A338,M$905:M$913,0)),IF($A338-SUM(--(TRANSPOSE($A$295:$A337)=M$905:M$913))>M$1391,\"\",INDEX(M$1189:M$1388,$A338-SUM(--(TRANSPOSE($A$295:$A337)=M$905:M$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(N$955:N$963,MATCH($A338,N$905:N$913,0)),IF($A338-SUM(--(TRANSPOSE($A$295:$A337)=N$905:N$913))>N$1391,\"\",INDEX(N$1189:N$1388,$A338-SUM(--(TRANSPOSE($A$295:$A337)=N$905:N$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(O$955:O$963,MATCH($A338,O$905:O$913,0)),IF($A338-SUM(--(TRANSPOSE($A$295:$A337)=O$905:O$913))>O$1391,\"\",INDEX(O$1189:O$1388,$A338-SUM(--(TRANSPOSE($A$295:$A337)=O$905:O$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(P$955:P$963,MATCH($A338,P$905:P$913,0)),IF($A338-SUM(--(TRANSPOSE($A$295:$A337)=P$905:P$913))>P$1391,\"\",INDEX(P$1189:P$1388,$A338-SUM(--(TRANSPOSE($A$295:$A337)=P$905:P$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(Q$955:Q$963,MATCH($A338,Q$905:Q$913,0)),IF($A338-SUM(--(TRANSPOSE($A$295:$A337)=Q$905:Q$913))>Q$1391,\"\",INDEX(Q$1189:Q$1388,$A338-SUM(--(TRANSPOSE($A$295:$A337)=Q$905:Q$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(R$955:R$963,MATCH($A338,R$905:R$913,0)),IF($A338-SUM(--(TRANSPOSE($A$295:$A337)=R$905:R$913))>R$1391,\"\",INDEX(R$1189:R$1388,$A338-SUM(--(TRANSPOSE($A$295:$A337)=R$905:R$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(S$955:S$963,MATCH($A338,S$905:S$913,0)),IF($A338-SUM(--(TRANSPOSE($A$295:$A337)=S$905:S$913))>S$1391,\"\",INDEX(S$1189:S$1388,$A338-SUM(--(TRANSPOSE($A$295:$A337)=S$905:S$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(T$955:T$963,MATCH($A338,T$905:T$913,0)),IF($A338-SUM(--(TRANSPOSE($A$295:$A337)=T$905:T$913))>T$1391,\"\",INDEX(T$1189:T$1388,$A338-SUM(--(TRANSPOSE($A$295:$A337)=T$905:T$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(U$955:U$963,MATCH($A338,U$905:U$913,0)),IF($A338-SUM(--(TRANSPOSE($A$295:$A337)=U$905:U$913))>U$1391,\"\",INDEX(U$1189:U$1388,$A338-SUM(--(TRANSPOSE($A$295:$A337)=U$905:U$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(V$955:V$963,MATCH($A338,V$905:V$913,0)),IF($A338-SUM(--(TRANSPOSE($A$295:$A337)=V$905:V$913))>V$1391,\"\",INDEX(V$1189:V$1388,$A338-SUM(--(TRANSPOSE($A$295:$A337)=V$905:V$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(W$955:W$963,MATCH($A338,W$905:W$913,0)),IF($A338-SUM(--(TRANSPOSE($A$295:$A337)=W$905:W$913))>W$1391,\"\",INDEX(W$1189:W$1388,$A338-SUM(--(TRANSPOSE($A$295:$A337)=W$905:W$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(X$955:X$963,MATCH($A338,X$905:X$913,0)),IF($A338-SUM(--(TRANSPOSE($A$295:$A337)=X$905:X$913))>X$1391,\"\",INDEX(X$1189:X$1388,$A338-SUM(--(TRANSPOSE($A$295:$A337)=X$905:X$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(Y$955:Y$963,MATCH($A338,Y$905:Y$913,0)),IF($A338-SUM(--(TRANSPOSE($A$295:$A337)=Y$905:Y$913))>Y$1391,\"\",INDEX(Y$1189:Y$1388,$A338-SUM(--(TRANSPOSE($A$295:$A337)=Y$905:Y$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(Z$955:Z$963,MATCH($A338,Z$905:Z$913,0)),IF($A338-SUM(--(TRANSPOSE($A$295:$A337)=Z$905:Z$913))>Z$1391,\"\",INDEX(Z$1189:Z$1388,$A338-SUM(--(TRANSPOSE($A$295:$A337)=Z$905:Z$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(AA$955:AA$963,MATCH($A338,AA$905:AA$913,0)),IF($A338-SUM(--(TRANSPOSE($A$295:$A337)=AA$905:AA$913))>AA$1391,\"\",INDEX(AA$1189:AA$1388,$A338-SUM(--(TRANSPOSE($A$295:$A337)=AA$905:AA$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(AB$955:AB$963,MATCH($A338,AB$905:AB$913,0)),IF($A338-SUM(--(TRANSPOSE($A$295:$A337)=AB$905:AB$913))>AB$1391,\"\",INDEX(AB$1189:AB$1388,$A338-SUM(--(TRANSPOSE($A$295:$A337)=AB$905:AB$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(AC$955:AC$963,MATCH($A338,AC$905:AC$913,0)),IF($A338-SUM(--(TRANSPOSE($A$295:$A337)=AC$905:AC$913))>AC$1391,\"\",INDEX(AC$1189:AC$1388,$A338-SUM(--(TRANSPOSE($A$295:$A337)=AC$905:AC$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(AD$955:AD$963,MATCH($A338,AD$905:AD$913,0)),IF($A338-SUM(--(TRANSPOSE($A$295:$A337)=AD$905:AD$913))>AD$1391,\"\",INDEX(AD$1189:AD$1388,$A338-SUM(--(TRANSPOSE($A$295:$A337)=AD$905:AD$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(AE$955:AE$963,MATCH($A338,AE$905:AE$913,0)),IF($A338-SUM(--(TRANSPOSE($A$295:$A337)=AE$905:AE$913))>AE$1391,\"\",INDEX(AE$1189:AE$1388,$A338-SUM(--(TRANSPOSE($A$295:$A337)=AE$905:AE$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(AF$955:AF$963,MATCH($A338,AF$905:AF$913,0)),IF($A338-SUM(--(TRANSPOSE($A$295:$A337)=AF$905:AF$913))>AF$1391,\"\",INDEX(AF$1189:AF$1388,$A338-SUM(--(TRANSPOSE($A$295:$A337)=AF$905:AF$913))))),\"\")","v":""}]
[58,{"$f":"IFERROR(IFERROR(INDEX(B$955:B$963,MATCH($A353,B$905:B$913,0)),IF($A353-SUM(--(TRANSPOSE($A$295:$A352)=B$905:B$913))>B$1391,\"\",INDEX(B$1189:B$1388,$A353-SUM(--(TRANSPOSE($A$295:$A352)=B$905:B$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(C$955:C$963,MATCH($A353,C$905:C$913,0)),IF($A353-SUM(--(TRANSPOSE($A$295:$A352)=C$905:C$913))>C$1391,\"\",INDEX(C$1189:C$1388,$A353-SUM(--(TRANSPOSE($A$295:$A352)=C$905:C$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(D$955:D$963,MATCH($A353,D$905:D$913,0)),IF($A353-SUM(--(TRANSPOSE($A$295:$A352)=D$905:D$913))>D$1391,\"\",INDEX(D$1189:D$1388,$A353-SUM(--(TRANSPOSE($A$295:$A352)=D$905:D$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(E$955:E$963,MATCH($A353,E$905:E$913,0)),IF($A353-SUM(--(TRANSPOSE($A$295:$A352)=E$905:E$913))>E$1391,\"\",INDEX(E$1189:E$1388,$A353-SUM(--(TRANSPOSE($A$295:$A352)=E$905:E$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(F$955:F$963,MATCH($A353,F$905:F$913,0)),IF($A353-SUM(--(TRANSPOSE($A$295:$A352)=F$905:F$913))>F$1391,\"\",INDEX(F$1189:F$1388,$A353-SUM(--(TRANSPOSE($A$295:$A352)=F$905:F$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(G$955:G$963,MATCH($A353,G$905:G$913,0)),IF($A353-SUM(--(TRANSPOSE($A$295:$A352)=G$905:G$913))>G$1391,\"\",INDEX(G$1189:G$1388,$A353-SUM(--(TRANSPOSE($A$295:$A352)=G$905:G$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(H$955:H$963,MATCH($A353,H$905:H$913,0)),IF($A353-SUM(--(TRANSPOSE($A$295:$A352)=H$905:H$913))>H$1391,\"\",INDEX(H$1189:H$1388,$A353-SUM(--(TRANSPOSE($A$295:$A352)=H$905:H$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(I$955:I$963,MATCH($A353,I$905:I$913,0)),IF($A353-SUM(--(TRANSPOSE($A$295:$A352)=I$905:I$913))>I$1391,\"\",INDEX(I$1189:I$1388,$A353-SUM(--(TRANSPOSE($A$295:$A352)=I$905:I$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(J$955:J$963,MATCH($A353,J$905:J$913,0)),IF($A353-SUM(--(TRANSPOSE($A$295:$A352)=J$905:J$913))>J$1391,\"\",INDEX(J$1189:J$1388,$A353-SUM(--(TRANSPOSE($A$295:$A352)=J$905:J$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(K$955:K$963,MATCH($A353,K$905:K$913,0)),IF($A353-SUM(--(TRANSPOSE($A$295:$A352)=K$905:K$913))>K$1391,\"\",INDEX(K$1189:K$1388,$A353-SUM(--(TRANSPOSE($A$295:$A352)=K$905:K$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(L$955:L$963,MATCH($A353,L$905:L$913,0)),IF($A353-SUM(--(TRANSPOSE($A$295:$A352)=L$905:L$913))>L$1391,\"\",INDEX(L$1189:L$1388,$A353-SUM(--(TRANSPOSE($A$295:$A352)=L$905:L$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(M$955:M$963,MATCH($A353,M$905:M$913,0)),IF($A353-SUM(--(TRANSPOSE($A$295:$A352)=M$905:M$913))>M$1391,\"\",INDEX(M$1189:M$1388,$A353-SUM(--(TRANSPOSE($A$295:$A352)=M$905:M$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(N$955:N$963,MATCH($A353,N$905:N$913,0)),IF($A353-SUM(--(TRANSPOSE($A$295:$A352)=N$905:N$913))>N$1391,\"\",INDEX(N$1189:N$1388,$A353-SUM(--(TRANSPOSE($A$295:$A352)=N$905:N$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(O$955:O$963,MATCH($A353,O$905:O$913,0)),IF($A353-SUM(--(TRANSPOSE($A$295:$A352)=O$905:O$913))>O$1391,\"\",INDEX(O$1189:O$1388,$A353-SUM(--(TRANSPOSE($A$295:$A352)=O$905:O$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(P$955:P$963,MATCH($A353,P$905:P$913,0)),IF($A353-SUM(--(TRANSPOSE($A$295:$A352)=P$905:P$913))>P$1391,\"\",INDEX(P$1189:P$1388,$A353-SUM(--(TRANSPOSE($A$295:$A352)=P$905:P$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(Q$955:Q$963,MATCH($A353,Q$905:Q$913,0)),IF($A353-SUM(--(TRANSPOSE($A$295:$A352)=Q$905:Q$913))>Q$1391,\"\",INDEX(Q$1189:Q$1388,$A353-SUM(--(TRANSPOSE($A$295:$A352)=Q$905:Q$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(R$955:R$963,MATCH($A353,R$905:R$913,0)),IF($A353-SUM(--(TRANSPOSE($A$295:$A352)=R$905:R$913))>R$1391,\"\",INDEX(R$1189:R$1388,$A353-SUM(--(TRANSPOSE($A$295:$A352)=R$905:R$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(S$955:S$963,MATCH($A353,S$905:S$913,0)),IF($A353-SUM(--(TRANSPOSE($A$295:$A352)=S$905:S$913))>S$1391,\"\",INDEX(S$1189:S$1388,$A353-SUM(--(TRANSPOSE($A$295:$A352)=S$905:S$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(T$955:T$963,MATCH($A353,T$905:T$913,0)),IF($A353-SUM(--(TRANSPOSE($A$295:$A352)=T$905:T$913))>T$1391,\"\",INDEX(T$1189:T$1388,$A353-SUM(--(TRANSPOSE($A$295:$A352)=T$905:T$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(U$955:U$963,MATCH($A353,U$905:U$913,0)),IF($A353-SUM(--(TRANSPOSE($A$295:$A352)=U$905:U$913))>U$1391,\"\",INDEX(U$1189:U$1388,$A353-SUM(--(TRANSPOSE($A$295:$A352)=U$905:U$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(V$955:V$963,MATCH($A353,V$905:V$913,0)),IF($A353-SUM(--(TRANSPOSE($A$295:$A352)=V$905:V$913))>V$1391,\"\",INDEX(V$1189:V$1388,$A353-SUM(--(TRANSPOSE($A$295:$A352)=V$905:V$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(W$955:W$963,MATCH($A353,W$905:W$913,0)),IF($A353-SUM(--(TRANSPOSE($A$295:$A352)=W$905:W$913))>W$1391,\"\",INDEX(W$1189:W$1388,$A353-SUM(--(TRANSPOSE($A$295:$A352)=W$905:W$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(X$955:X$963,MATCH($A353,X$905:X$913,0)),IF($A353-SUM(--(TRANSPOSE($A$295:$A352)=X$905:X$913))>X$1391,\"\",INDEX(X$1189:X$1388,$A353-SUM(--(TRANSPOSE($A$295:$A352)=X$905:X$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(Y$955:Y$963,MATCH($A353,Y$905:Y$913,0)),IF($A353-SUM(--(TRANSPOSE($A$295:$A352)=Y$905:Y$913))>Y$1391,\"\",INDEX(Y$1189:Y$1388,$A353-SUM(--(TRANSPOSE($A$295:$A352)=Y$905:Y$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(Z$955:Z$963,MATCH($A353,Z$905:Z$913,0)),IF($A353-SUM(--(TRANSPOSE($A$295:$A352)=Z$905:Z$913))>Z$1391,\"\",INDEX(Z$1189:Z$1388,$A353-SUM(--(TRANSPOSE($A$295:$A352)=Z$905:Z$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(AA$955:AA$963,MATCH($A353,AA$905:AA$913,0)),IF($A353-SUM(--(TRANSPOSE($A$295:$A352)=AA$905:AA$913))>AA$1391,\"\",INDEX(AA$1189:AA$1388,$A353-SUM(--(TRANSPOSE($A$295:$A352)=AA$905:AA$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(AB$955:AB$963,MATCH($A353,AB$905:AB$913,0)),IF($A353-SUM(--(TRANSPOSE($A$295:$A352)=AB$905:AB$913))>AB$1391,\"\",INDEX(AB$1189:AB$1388,$A353-SUM(--(TRANSPOSE($A$295:$A352)=AB$905:AB$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(AC$955:AC$963,MATCH($A353,AC$905:AC$913,0)),IF($A353-SUM(--(TRANSPOSE($A$295:$A352)=AC$905:AC$913))>AC$1391,\"\",INDEX(AC$1189:AC$1388,$A353-SUM(--(TRANSPOSE($A$295:$A352)=AC$905:AC$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(AD$955:AD$963,MATCH($A353,AD$905:AD$913,0)),IF($A353-SUM(--(TRANSPOSE($A$295:$A352)=AD$905:AD$913))>AD$1391,\"\",INDEX(AD$1189:AD$1388,$A353-SUM(--(TRANSPOSE($A$295:$A352)=AD$905:AD$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(AE$955:AE$963,MATCH($A353,AE$905:AE$913,0)),IF($A353-SUM(--(TRANSPOSE($A$295:$A352)=AE$905:AE$913))>AE$1391,\"\",INDEX(AE$1189:AE$1388,$A353-SUM(--(TRANSPOSE($A$295:$A352)=AE$905:AE$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(AF$955:AF$963,MATCH($A353,AF$905:AF$913,0)),IF($A353-SUM(--(TRANSPOSE($A$295:$A352)=AF$905:AF$913))>AF$1391,\"\",INDEX(AF$1189:AF$1388,$A353-SUM(--(TRANSPOSE($A$295:$A352)=AF$905:AF$913))))),\"\")","v":""}]
[80,{"$f":"IFERROR(IFERROR(INDEX(B$955:B$963,MATCH($A375,B$905:B$913,0)),IF($A375-SUM(--(TRANSPOSE($A$295:$A374)=B$905:B$913))>B$1391,\"\",INDEX(B$1189:B$1388,$A375-SUM(--(TRANSPOSE($A$295:$A374)=B$905:B$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(C$955:C$963,MATCH($A375,C$905:C$913,0)),IF($A375-SUM(--(TRANSPOSE($A$295:$A374)=C$905:C$913))>C$1391,\"\",INDEX(C$1189:C$1388,$A375-SUM(--(TRANSPOSE($A$295:$A374)=C$905:C$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(D$955:D$963,MATCH($A375,D$905:D$913,0)),IF($A375-SUM(--(TRANSPOSE($A$295:$A374)=D$905:D$913))>D$1391,\"\",INDEX(D$1189:D$1388,$A375-SUM(--(TRANSPOSE($A$295:$A374)=D$905:D$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(E$955:E$963,MATCH($A375,E$905:E$913,0)),IF($A375-SUM(--(TRANSPOSE($A$295:$A374)=E$905:E$913))>E$1391,\"\",INDEX(E$1189:E$1388,$A375-SUM(--(TRANSPOSE($A$295:$A374)=E$905:E$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(F$955:F$963,MATCH($A375,F$905:F$913,0)),IF($A375-SUM(--(TRANSPOSE($A$295:$A374)=F$905:F$913))>F$1391,\"\",INDEX(F$1189:F$1388,$A375-SUM(--(TRANSPOSE($A$295:$A374)=F$905:F$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(G$955:G$963,MATCH($A375,G$905:G$913,0)),IF($A375-SUM(--(TRANSPOSE($A$295:$A374)=G$905:G$913))>G$1391,\"\",INDEX(G$1189:G$1388,$A375-SUM(--(TRANSPOSE($A$295:$A374)=G$905:G$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(H$955:H$963,MATCH($A375,H$905:H$913,0)),IF($A375-SUM(--(TRANSPOSE($A$295:$A374)=H$905:H$913))>H$1391,\"\",INDEX(H$1189:H$1388,$A375-SUM(--(TRANSPOSE($A$295:$A374)=H$905:H$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(I$955:I$963,MATCH($A375,I$905:I$913,0)),IF($A375-SUM(--(TRANSPOSE($A$295:$A374)=I$905:I$913))>I$1391,\"\",INDEX(I$1189:I$1388,$A375-SUM(--(TRANSPOSE($A$295:$A374)=I$905:I$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(J$955:J$963,MATCH($A375,J$905:J$913,0)),IF($A375-SUM(--(TRANSPOSE($A$295:$A374)=J$905:J$913))>J$1391,\"\",INDEX(J$1189:J$1388,$A375-SUM(--(TRANSPOSE($A$295:$A374)=J$905:J$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(K$955:K$963,MATCH($A375,K$905:K$913,0)),IF($A375-SUM(--(TRANSPOSE($A$295:$A374)=K$905:K$913))>K$1391,\"\",INDEX(K$1189:K$1388,$A375-SUM(--(TRANSPOSE($A$295:$A374)=K$905:K$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(L$955:L$963,MATCH($A375,L$905:L$913,0)),IF($A375-SUM(--(TRANSPOSE($A$295:$A374)=L$905:L$913))>L$1391,\"\",INDEX(L$1189:L$1388,$A375-SUM(--(TRANSPOSE($A$295:$A374)=L$905:L$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(M$955:M$963,MATCH($A375,M$905:M$913,0)),IF($A375-SUM(--(TRANSPOSE($A$295:$A374)=M$905:M$913))>M$1391,\"\",INDEX(M$1189:M$1388,$A375-SUM(--(TRANSPOSE($A$295:$A374)=M$905:M$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(N$955:N$963,MATCH($A375,N$905:N$913,0)),IF($A375-SUM(--(TRANSPOSE($A$295:$A374)=N$905:N$913))>N$1391,\"\",INDEX(N$1189:N$1388,$A375-SUM(--(TRANSPOSE($A$295:$A374)=N$905:N$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(O$955:O$963,MATCH($A375,O$905:O$913,0)),IF($A375-SUM(--(TRANSPOSE($A$295:$A374)=O$905:O$913))>O$1391,\"\",INDEX(O$1189:O$1388,$A375-SUM(--(TRANSPOSE($A$295:$A374)=O$905:O$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(P$955:P$963,MATCH($A375,P$905:P$913,0)),IF($A375-SUM(--(TRANSPOSE($A$295:$A374)=P$905:P$913))>P$1391,\"\",INDEX(P$1189:P$1388,$A375-SUM(--(TRANSPOSE($A$295:$A374)=P$905:P$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(Q$955:Q$963,MATCH($A375,Q$905:Q$913,0)),IF($A375-SUM(--(TRANSPOSE($A$295:$A374)=Q$905:Q$913))>Q$1391,\"\",INDEX(Q$1189:Q$1388,$A375-SUM(--(TRANSPOSE($A$295:$A374)=Q$905:Q$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(R$955:R$963,MATCH($A375,R$905:R$913,0)),IF($A375-SUM(--(TRANSPOSE($A$295:$A374)=R$905:R$913))>R$1391,\"\",INDEX(R$1189:R$1388,$A375-SUM(--(TRANSPOSE($A$295:$A374)=R$905:R$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(S$955:S$963,MATCH($A375,S$905:S$913,0)),IF($A375-SUM(--(TRANSPOSE($A$295:$A374)=S$905:S$913))>S$1391,\"\",INDEX(S$1189:S$1388,$A375-SUM(--(TRANSPOSE($A$295:$A374)=S$905:S$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(T$955:T$963,MATCH($A375,T$905:T$913,0)),IF($A375-SUM(--(TRANSPOSE($A$295:$A374)=T$905:T$913))>T$1391,\"\",INDEX(T$1189:T$1388,$A375-SUM(--(TRANSPOSE($A$295:$A374)=T$905:T$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(U$955:U$963,MATCH($A375,U$905:U$913,0)),IF($A375-SUM(--(TRANSPOSE($A$295:$A374)=U$905:U$913))>U$1391,\"\",INDEX(U$1189:U$1388,$A375-SUM(--(TRANSPOSE($A$295:$A374)=U$905:U$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(V$955:V$963,MATCH($A375,V$905:V$913,0)),IF($A375-SUM(--(TRANSPOSE($A$295:$A374)=V$905:V$913))>V$1391,\"\",INDEX(V$1189:V$1388,$A375-SUM(--(TRANSPOSE($A$295:$A374)=V$905:V$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(W$955:W$963,MATCH($A375,W$905:W$913,0)),IF($A375-SUM(--(TRANSPOSE($A$295:$A374)=W$905:W$913))>W$1391,\"\",INDEX(W$1189:W$1388,$A375-SUM(--(TRANSPOSE($A$295:$A374)=W$905:W$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(X$955:X$963,MATCH($A375,X$905:X$913,0)),IF($A375-SUM(--(TRANSPOSE($A$295:$A374)=X$905:X$913))>X$1391,\"\",INDEX(X$1189:X$1388,$A375-SUM(--(TRANSPOSE($A$295:$A374)=X$905:X$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(Y$955:Y$963,MATCH($A375,Y$905:Y$913,0)),IF($A375-SUM(--(TRANSPOSE($A$295:$A374)=Y$905:Y$913))>Y$1391,\"\",INDEX(Y$1189:Y$1388,$A375-SUM(--(TRANSPOSE($A$295:$A374)=Y$905:Y$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(Z$955:Z$963,MATCH($A375,Z$905:Z$913,0)),IF($A375-SUM(--(TRANSPOSE($A$295:$A374)=Z$905:Z$913))>Z$1391,\"\",INDEX(Z$1189:Z$1388,$A375-SUM(--(TRANSPOSE($A$295:$A374)=Z$905:Z$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(AA$955:AA$963,MATCH($A375,AA$905:AA$913,0)),IF($A375-SUM(--(TRANSPOSE($A$295:$A374)=AA$905:AA$913))>AA$1391,\"\",INDEX(AA$1189:AA$1388,$A375-SUM(--(TRANSPOSE($A$295:$A374)=AA$905:AA$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(AB$955:AB$963,MATCH($A375,AB$905:AB$913,0)),IF($A375-SUM(--(TRANSPOSE($A$295:$A374)=AB$905:AB$913))>AB$1391,\"\",INDEX(AB$1189:AB$1388,$A375-SUM(--(TRANSPOSE($A$295:$A374)=AB$905:AB$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(AC$955:AC$963,MATCH($A375,AC$905:AC$913,0)),IF($A375-SUM(--(TRANSPOSE($A$295:$A374)=AC$905:AC$913))>AC$1391,\"\",INDEX(AC$1189:AC$1388,$A375-SUM(--(TRANSPOSE($A$295:$A374)=AC$905:AC$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(AD$955:AD$963,MATCH($A375,AD$905:AD$913,0)),IF($A375-SUM(--(TRANSPOSE($A$295:$A374)=AD$905:AD$913))>AD$1391,\"\",INDEX(AD$1189:AD$1388,$A375-SUM(--(TRANSPOSE($A$295:$A374)=AD$905:AD$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(AE$955:AE$963,MATCH($A375,AE$905:AE$913,0)),IF($A375-SUM(--(TRANSPOSE($A$295:$A374)=AE$905:AE$913))>AE$1391,\"\",INDEX(AE$1189:AE$1388,$A375-SUM(--(TRANSPOSE($A$295:$A374)=AE$905:AE$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(AF$955:AF$963,MATCH($A375,AF$905:AF$913,0)),IF($A375-SUM(--(TRANSPOSE($A$295:$A374)=AF$905:AF$913))>AF$1391,\"\",INDEX(AF$1189:AF$1388,$A375-SUM(--(TRANSPOSE($A$295:$A374)=AF$905:AF$913))))),\"\")","v":""}]
[88,{"$f":"IFERROR(IFERROR(INDEX(B$955:B$963,MATCH($A383,B$905:B$913,0)),IF($A383-SUM(--(TRANSPOSE($A$295:$A382)=B$905:B$913))>B$1391,\"\",INDEX(B$1189:B$1388,$A383-SUM(--(TRANSPOSE($A$295:$A382)=B$905:B$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(C$955:C$963,MATCH($A383,C$905:C$913,0)),IF($A383-SUM(--(TRANSPOSE($A$295:$A382)=C$905:C$913))>C$1391,\"\",INDEX(C$1189:C$1388,$A383-SUM(--(TRANSPOSE($A$295:$A382)=C$905:C$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(D$955:D$963,MATCH($A383,D$905:D$913,0)),IF($A383-SUM(--(TRANSPOSE($A$295:$A382)=D$905:D$913))>D$1391,\"\",INDEX(D$1189:D$1388,$A383-SUM(--(TRANSPOSE($A$295:$A382)=D$905:D$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(E$955:E$963,MATCH($A383,E$905:E$913,0)),IF($A383-SUM(--(TRANSPOSE($A$295:$A382)=E$905:E$913))>E$1391,\"\",INDEX(E$1189:E$1388,$A383-SUM(--(TRANSPOSE($A$295:$A382)=E$905:E$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(F$955:F$963,MATCH($A383,F$905:F$913,0)),IF($A383-SUM(--(TRANSPOSE($A$295:$A382)=F$905:F$913))>F$1391,\"\",INDEX(F$1189:F$1388,$A383-SUM(--(TRANSPOSE($A$295:$A382)=F$905:F$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(G$955:G$963,MATCH($A383,G$905:G$913,0)),IF($A383-SUM(--(TRANSPOSE($A$295:$A382)=G$905:G$913))>G$1391,\"\",INDEX(G$1189:G$1388,$A383-SUM(--(TRANSPOSE($A$295:$A382)=G$905:G$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(H$955:H$963,MATCH($A383,H$905:H$913,0)),IF($A383-SUM(--(TRANSPOSE($A$295:$A382)=H$905:H$913))>H$1391,\"\",INDEX(H$1189:H$1388,$A383-SUM(--(TRANSPOSE($A$295:$A382)=H$905:H$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(I$955:I$963,MATCH($A383,I$905:I$913,0)),IF($A383-SUM(--(TRANSPOSE($A$295:$A382)=I$905:I$913))>I$1391,\"\",INDEX(I$1189:I$1388,$A383-SUM(--(TRANSPOSE($A$295:$A382)=I$905:I$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(J$955:J$963,MATCH($A383,J$905:J$913,0)),IF($A383-SUM(--(TRANSPOSE($A$295:$A382)=J$905:J$913))>J$1391,\"\",INDEX(J$1189:J$1388,$A383-SUM(--(TRANSPOSE($A$295:$A382)=J$905:J$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(K$955:K$963,MATCH($A383,K$905:K$913,0)),IF($A383-SUM(--(TRANSPOSE($A$295:$A382)=K$905:K$913))>K$1391,\"\",INDEX(K$1189:K$1388,$A383-SUM(--(TRANSPOSE($A$295:$A382)=K$905:K$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(L$955:L$963,MATCH($A383,L$905:L$913,0)),IF($A383-SUM(--(TRANSPOSE($A$295:$A382)=L$905:L$913))>L$1391,\"\",INDEX(L$1189:L$1388,$A383-SUM(--(TRANSPOSE($A$295:$A382)=L$905:L$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(M$955:M$963,MATCH($A383,M$905:M$913,0)),IF($A383-SUM(--(TRANSPOSE($A$295:$A382)=M$905:M$913))>M$1391,\"\",INDEX(M$1189:M$1388,$A383-SUM(--(TRANSPOSE($A$295:$A382)=M$905:M$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(N$955:N$963,MATCH($A383,N$905:N$913,0)),IF($A383-SUM(--(TRANSPOSE($A$295:$A382)=N$905:N$913))>N$1391,\"\",INDEX(N$1189:N$1388,$A383-SUM(--(TRANSPOSE($A$295:$A382)=N$905:N$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(O$955:O$963,MATCH($A383,O$905:O$913,0)),IF($A383-SUM(--(TRANSPOSE($A$295:$A382)=O$905:O$913))>O$1391,\"\",INDEX(O$1189:O$1388,$A383-SUM(--(TRANSPOSE($A$295:$A382)=O$905:O$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(P$955:P$963,MATCH($A383,P$905:P$913,0)),IF($A383-SUM(--(TRANSPOSE($A$295:$A382)=P$905:P$913))>P$1391,\"\",INDEX(P$1189:P$1388,$A383-SUM(--(TRANSPOSE($A$295:$A382)=P$905:P$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(Q$955:Q$963,MATCH($A383,Q$905:Q$913,0)),IF($A383-SUM(--(TRANSPOSE($A$295:$A382)=Q$905:Q$913))>Q$1391,\"\",INDEX(Q$1189:Q$1388,$A383-SUM(--(TRANSPOSE($A$295:$A382)=Q$905:Q$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(R$955:R$963,MATCH($A383,R$905:R$913,0)),IF($A383-SUM(--(TRANSPOSE($A$295:$A382)=R$905:R$913))>R$1391,\"\",INDEX(R$1189:R$1388,$A383-SUM(--(TRANSPOSE($A$295:$A382)=R$905:R$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(S$955:S$963,MATCH($A383,S$905:S$913,0)),IF($A383-SUM(--(TRANSPOSE($A$295:$A382)=S$905:S$913))>S$1391,\"\",INDEX(S$1189:S$1388,$A383-SUM(--(TRANSPOSE($A$295:$A382)=S$905:S$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(T$955:T$963,MATCH($A383,T$905:T$913,0)),IF($A383-SUM(--(TRANSPOSE($A$295:$A382)=T$905:T$913))>T$1391,\"\",INDEX(T$1189:T$1388,$A383-SUM(--(TRANSPOSE($A$295:$A382)=T$905:T$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(U$955:U$963,MATCH($A383,U$905:U$913,0)),IF($A383-SUM(--(TRANSPOSE($A$295:$A382)=U$905:U$913))>U$1391,\"\",INDEX(U$1189:U$1388,$A383-SUM(--(TRANSPOSE($A$295:$A382)=U$905:U$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(V$955:V$963,MATCH($A383,V$905:V$913,0)),IF($A383-SUM(--(TRANSPOSE($A$295:$A382)=V$905:V$913))>V$1391,\"\",INDEX(V$1189:V$1388,$A383-SUM(--(TRANSPOSE($A$295:$A382)=V$905:V$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(W$955:W$963,MATCH($A383,W$905:W$913,0)),IF($A383-SUM(--(TRANSPOSE($A$295:$A382)=W$905:W$913))>W$1391,\"\",INDEX(W$1189:W$1388,$A383-SUM(--(TRANSPOSE($A$295:$A382)=W$905:W$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(X$955:X$963,MATCH($A383,X$905:X$913,0)),IF($A383-SUM(--(TRANSPOSE($A$295:$A382)=X$905:X$913))>X$1391,\"\",INDEX(X$1189:X$1388,$A383-SUM(--(TRANSPOSE($A$295:$A382)=X$905:X$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(Y$955:Y$963,MATCH($A383,Y$905:Y$913,0)),IF($A383-SUM(--(TRANSPOSE($A$295:$A382)=Y$905:Y$913))>Y$1391,\"\",INDEX(Y$1189:Y$1388,$A383-SUM(--(TRANSPOSE($A$295:$A382)=Y$905:Y$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(Z$955:Z$963,MATCH($A383,Z$905:Z$913,0)),IF($A383-SUM(--(TRANSPOSE($A$295:$A382)=Z$905:Z$913))>Z$1391,\"\",INDEX(Z$1189:Z$1388,$A383-SUM(--(TRANSPOSE($A$295:$A382)=Z$905:Z$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(AA$955:AA$963,MATCH($A383,AA$905:AA$913,0)),IF($A383-SUM(--(TRANSPOSE($A$295:$A382)=AA$905:AA$913))>AA$1391,\"\",INDEX(AA$1189:AA$1388,$A383-SUM(--(TRANSPOSE($A$295:$A382)=AA$905:AA$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(AB$955:AB$963,MATCH($A383,AB$905:AB$913,0)),IF($A383-SUM(--(TRANSPOSE($A$295:$A382)=AB$905:AB$913))>AB$1391,\"\",INDEX(AB$1189:AB$1388,$A383-SUM(--(TRANSPOSE($A$295:$A382)=AB$905:AB$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(AC$955:AC$963,MATCH($A383,AC$905:AC$913,0)),IF($A383-SUM(--(TRANSPOSE($A$295:$A382)=AC$905:AC$913))>AC$1391,\"\",INDEX(AC$1189:AC$1388,$A383-SUM(--(TRANSPOSE($A$295:$A382)=AC$905:AC$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(AD$955:AD$963,MATCH($A383,AD$905:AD$913,0)),IF($A383-SUM(--(TRANSPOSE($A$295:$A382)=AD$905:AD$913))>AD$1391,\"\",INDEX(AD$1189:AD$1388,$A383-SUM(--(TRANSPOSE($A$295:$A382)=AD$905:AD$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(AE$955:AE$963,MATCH($A383,AE$905:AE$913,0)),IF($A383-SUM(--(TRANSPOSE($A$295:$A382)=AE$905:AE$913))>AE$1391,\"\",INDEX(AE$1189:AE$1388,$A383-SUM(--(TRANSPOSE($A$295:$A382)=AE$905:AE$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(AF$955:AF$963,MATCH($A383,AF$905:AF$913,0)),IF($A383-SUM(--(TRANSPOSE($A$295:$A382)=AF$905:AF$913))>AF$1391,\"\",INDEX(AF$1189:AF$1388,$A383-SUM(--(TRANSPOSE($A$295:$A382)=AF$905:AF$913))))),\"\")","v":""}]
[103,{"$f":"IFERROR(IFERROR(INDEX(B$955:B$963,MATCH($A398,B$905:B$913,0)),IF($A398-SUM(--(TRANSPOSE($A$295:$A397)=B$905:B$913))>B$1391,\"\",INDEX(B$1189:B$1388,$A398-SUM(--(TRANSPOSE($A$295:$A397)=B$905:B$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(C$955:C$963,MATCH($A398,C$905:C$913,0)),IF($A398-SUM(--(TRANSPOSE($A$295:$A397)=C$905:C$913))>C$1391,\"\",INDEX(C$1189:C$1388,$A398-SUM(--(TRANSPOSE($A$295:$A397)=C$905:C$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(D$955:D$963,MATCH($A398,D$905:D$913,0)),IF($A398-SUM(--(TRANSPOSE($A$295:$A397)=D$905:D$913))>D$1391,\"\",INDEX(D$1189:D$1388,$A398-SUM(--(TRANSPOSE($A$295:$A397)=D$905:D$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(E$955:E$963,MATCH($A398,E$905:E$913,0)),IF($A398-SUM(--(TRANSPOSE($A$295:$A397)=E$905:E$913))>E$1391,\"\",INDEX(E$1189:E$1388,$A398-SUM(--(TRANSPOSE($A$295:$A397)=E$905:E$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(F$955:F$963,MATCH($A398,F$905:F$913,0)),IF($A398-SUM(--(TRANSPOSE($A$295:$A397)=F$905:F$913))>F$1391,\"\",INDEX(F$1189:F$1388,$A398-SUM(--(TRANSPOSE($A$295:$A397)=F$905:F$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(G$955:G$963,MATCH($A398,G$905:G$913,0)),IF($A398-SUM(--(TRANSPOSE($A$295:$A397)=G$905:G$913))>G$1391,\"\",INDEX(G$1189:G$1388,$A398-SUM(--(TRANSPOSE($A$295:$A397)=G$905:G$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(H$955:H$963,MATCH($A398,H$905:H$913,0)),IF($A398-SUM(--(TRANSPOSE($A$295:$A397)=H$905:H$913))>H$1391,\"\",INDEX(H$1189:H$1388,$A398-SUM(--(TRANSPOSE($A$295:$A397)=H$905:H$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(I$955:I$963,MATCH($A398,I$905:I$913,0)),IF($A398-SUM(--(TRANSPOSE($A$295:$A397)=I$905:I$913))>I$1391,\"\",INDEX(I$1189:I$1388,$A398-SUM(--(TRANSPOSE($A$295:$A397)=I$905:I$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(J$955:J$963,MATCH($A398,J$905:J$913,0)),IF($A398-SUM(--(TRANSPOSE($A$295:$A397)=J$905:J$913))>J$1391,\"\",INDEX(J$1189:J$1388,$A398-SUM(--(TRANSPOSE($A$295:$A397)=J$905:J$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(K$955:K$963,MATCH($A398,K$905:K$913,0)),IF($A398-SUM(--(TRANSPOSE($A$295:$A397)=K$905:K$913))>K$1391,\"\",INDEX(K$1189:K$1388,$A398-SUM(--(TRANSPOSE($A$295:$A397)=K$905:K$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(L$955:L$963,MATCH($A398,L$905:L$913,0)),IF($A398-SUM(--(TRANSPOSE($A$295:$A397)=L$905:L$913))>L$1391,\"\",INDEX(L$1189:L$1388,$A398-SUM(--(TRANSPOSE($A$295:$A397)=L$905:L$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(M$955:M$963,MATCH($A398,M$905:M$913,0)),IF($A398-SUM(--(TRANSPOSE($A$295:$A397)=M$905:M$913))>M$1391,\"\",INDEX(M$1189:M$1388,$A398-SUM(--(TRANSPOSE($A$295:$A397)=M$905:M$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(N$955:N$963,MATCH($A398,N$905:N$913,0)),IF($A398-SUM(--(TRANSPOSE($A$295:$A397)=N$905:N$913))>N$1391,\"\",INDEX(N$1189:N$1388,$A398-SUM(--(TRANSPOSE($A$295:$A397)=N$905:N$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(O$955:O$963,MATCH($A398,O$905:O$913,0)),IF($A398-SUM(--(TRANSPOSE($A$295:$A397)=O$905:O$913))>O$1391,\"\",INDEX(O$1189:O$1388,$A398-SUM(--(TRANSPOSE($A$295:$A397)=O$905:O$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(P$955:P$963,MATCH($A398,P$905:P$913,0)),IF($A398-SUM(--(TRANSPOSE($A$295:$A397)=P$905:P$913))>P$1391,\"\",INDEX(P$1189:P$1388,$A398-SUM(--(TRANSPOSE($A$295:$A397)=P$905:P$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(Q$955:Q$963,MATCH($A398,Q$905:Q$913,0)),IF($A398-SUM(--(TRANSPOSE($A$295:$A397)=Q$905:Q$913))>Q$1391,\"\",INDEX(Q$1189:Q$1388,$A398-SUM(--(TRANSPOSE($A$295:$A397)=Q$905:Q$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(R$955:R$963,MATCH($A398,R$905:R$913,0)),IF($A398-SUM(--(TRANSPOSE($A$295:$A397)=R$905:R$913))>R$1391,\"\",INDEX(R$1189:R$1388,$A398-SUM(--(TRANSPOSE($A$295:$A397)=R$905:R$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(S$955:S$963,MATCH($A398,S$905:S$913,0)),IF($A398-SUM(--(TRANSPOSE($A$295:$A397)=S$905:S$913))>S$1391,\"\",INDEX(S$1189:S$1388,$A398-SUM(--(TRANSPOSE($A$295:$A397)=S$905:S$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(T$955:T$963,MATCH($A398,T$905:T$913,0)),IF($A398-SUM(--(TRANSPOSE($A$295:$A397)=T$905:T$913))>T$1391,\"\",INDEX(T$1189:T$1388,$A398-SUM(--(TRANSPOSE($A$295:$A397)=T$905:T$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(U$955:U$963,MATCH($A398,U$905:U$913,0)),IF($A398-SUM(--(TRANSPOSE($A$295:$A397)=U$905:U$913))>U$1391,\"\",INDEX(U$1189:U$1388,$A398-SUM(--(TRANSPOSE($A$295:$A397)=U$905:U$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(V$955:V$963,MATCH($A398,V$905:V$913,0)),IF($A398-SUM(--(TRANSPOSE($A$295:$A397)=V$905:V$913))>V$1391,\"\",INDEX(V$1189:V$1388,$A398-SUM(--(TRANSPOSE($A$295:$A397)=V$905:V$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(W$955:W$963,MATCH($A398,W$905:W$913,0)),IF($A398-SUM(--(TRANSPOSE($A$295:$A397)=W$905:W$913))>W$1391,\"\",INDEX(W$1189:W$1388,$A398-SUM(--(TRANSPOSE($A$295:$A397)=W$905:W$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(X$955:X$963,MATCH($A398,X$905:X$913,0)),IF($A398-SUM(--(TRANSPOSE($A$295:$A397)=X$905:X$913))>X$1391,\"\",INDEX(X$1189:X$1388,$A398-SUM(--(TRANSPOSE($A$295:$A397)=X$905:X$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(Y$955:Y$963,MATCH($A398,Y$905:Y$913,0)),IF($A398-SUM(--(TRANSPOSE($A$295:$A397)=Y$905:Y$913))>Y$1391,\"\",INDEX(Y$1189:Y$1388,$A398-SUM(--(TRANSPOSE($A$295:$A397)=Y$905:Y$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(Z$955:Z$963,MATCH($A398,Z$905:Z$913,0)),IF($A398-SUM(--(TRANSPOSE($A$295:$A397)=Z$905:Z$913))>Z$1391,\"\",INDEX(Z$1189:Z$1388,$A398-SUM(--(TRANSPOSE($A$295:$A397)=Z$905:Z$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(AA$955:AA$963,MATCH($A398,AA$905:AA$913,0)),IF($A398-SUM(--(TRANSPOSE($A$295:$A397)=AA$905:AA$913))>AA$1391,\"\",INDEX(AA$1189:AA$1388,$A398-SUM(--(TRANSPOSE($A$295:$A397)=AA$905:AA$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(AB$955:AB$963,MATCH($A398,AB$905:AB$913,0)),IF($A398-SUM(--(TRANSPOSE($A$295:$A397)=AB$905:AB$913))>AB$1391,\"\",INDEX(AB$1189:AB$1388,$A398-SUM(--(TRANSPOSE($A$295:$A397)=AB$905:AB$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(AC$955:AC$963,MATCH($A398,AC$905:AC$913,0)),IF($A398-SUM(--(TRANSPOSE($A$295:$A397)=AC$905:AC$913))>AC$1391,\"\",INDEX(AC$1189:AC$1388,$A398-SUM(--(TRANSPOSE($A$295:$A397)=AC$905:AC$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(AD$955:AD$963,MATCH($A398,AD$905:AD$913,0)),IF($A398-SUM(--(TRANSPOSE($A$295:$A397)=AD$905:AD$913))>AD$1391,\"\",INDEX(AD$1189:AD$1388,$A398-SUM(--(TRANSPOSE($A$295:$A397)=AD$905:AD$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(AE$955:AE$963,MATCH($A398,AE$905:AE$913,0)),IF($A398-SUM(--(TRANSPOSE($A$295:$A397)=AE$905:AE$913))>AE$1391,\"\",INDEX(AE$1189:AE$1388,$A398-SUM(--(TRANSPOSE($A$295:$A397)=AE$905:AE$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(AF$955:AF$963,MATCH($A398,AF$905:AF$913,0)),IF($A398-SUM(--(TRANSPOSE($A$295:$A397)=AF$905:AF$913))>AF$1391,\"\",INDEX(AF$1189:AF$1388,$A398-SUM(--(TRANSPOSE($A$295:$A397)=AF$905:AF$913))))),\"\")","v":""}]
[119,{"$f":"IFERROR(IFERROR(INDEX(B$955:B$963,MATCH($A414,B$905:B$913,0)),IF($A414-SUM(--(TRANSPOSE($A$295:$A413)=B$905:B$913))>B$1391,\"\",INDEX(B$1189:B$1388,$A414-SUM(--(TRANSPOSE($A$295:$A413)=B$905:B$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(C$955:C$963,MATCH($A414,C$905:C$913,0)),IF($A414-SUM(--(TRANSPOSE($A$295:$A413)=C$905:C$913))>C$1391,\"\",INDEX(C$1189:C$1388,$A414-SUM(--(TRANSPOSE($A$295:$A413)=C$905:C$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(D$955:D$963,MATCH($A414,D$905:D$913,0)),IF($A414-SUM(--(TRANSPOSE($A$295:$A413)=D$905:D$913))>D$1391,\"\",INDEX(D$1189:D$1388,$A414-SUM(--(TRANSPOSE($A$295:$A413)=D$905:D$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(E$955:E$963,MATCH($A414,E$905:E$913,0)),IF($A414-SUM(--(TRANSPOSE($A$295:$A413)=E$905:E$913))>E$1391,\"\",INDEX(E$1189:E$1388,$A414-SUM(--(TRANSPOSE($A$295:$A413)=E$905:E$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(F$955:F$963,MATCH($A414,F$905:F$913,0)),IF($A414-SUM(--(TRANSPOSE($A$295:$A413)=F$905:F$913))>F$1391,\"\",INDEX(F$1189:F$1388,$A414-SUM(--(TRANSPOSE($A$295:$A413)=F$905:F$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(G$955:G$963,MATCH($A414,G$905:G$913,0)),IF($A414-SUM(--(TRANSPOSE($A$295:$A413)=G$905:G$913))>G$1391,\"\",INDEX(G$1189:G$1388,$A414-SUM(--(TRANSPOSE($A$295:$A413)=G$905:G$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(H$955:H$963,MATCH($A414,H$905:H$913,0)),IF($A414-SUM(--(TRANSPOSE($A$295:$A413)=H$905:H$913))>H$1391,\"\",INDEX(H$1189:H$1388,$A414-SUM(--(TRANSPOSE($A$295:$A413)=H$905:H$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(I$955:I$963,MATCH($A414,I$905:I$913,0)),IF($A414-SUM(--(TRANSPOSE($A$295:$A413)=I$905:I$913))>I$1391,\"\",INDEX(I$1189:I$1388,$A414-SUM(--(TRANSPOSE($A$295:$A413)=I$905:I$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(J$955:J$963,MATCH($A414,J$905:J$913,0)),IF($A414-SUM(--(TRANSPOSE($A$295:$A413)=J$905:J$913))>J$1391,\"\",INDEX(J$1189:J$1388,$A414-SUM(--(TRANSPOSE($A$295:$A413)=J$905:J$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(K$955:K$963,MATCH($A414,K$905:K$913,0)),IF($A414-SUM(--(TRANSPOSE($A$295:$A413)=K$905:K$913))>K$1391,\"\",INDEX(K$1189:K$1388,$A414-SUM(--(TRANSPOSE($A$295:$A413)=K$905:K$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(L$955:L$963,MATCH($A414,L$905:L$913,0)),IF($A414-SUM(--(TRANSPOSE($A$295:$A413)=L$905:L$913))>L$1391,\"\",INDEX(L$1189:L$1388,$A414-SUM(--(TRANSPOSE($A$295:$A413)=L$905:L$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(M$955:M$963,MATCH($A414,M$905:M$913,0)),IF($A414-SUM(--(TRANSPOSE($A$295:$A413)=M$905:M$913))>M$1391,\"\",INDEX(M$1189:M$1388,$A414-SUM(--(TRANSPOSE($A$295:$A413)=M$905:M$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(N$955:N$963,MATCH($A414,N$905:N$913,0)),IF($A414-SUM(--(TRANSPOSE($A$295:$A413)=N$905:N$913))>N$1391,\"\",INDEX(N$1189:N$1388,$A414-SUM(--(TRANSPOSE($A$295:$A413)=N$905:N$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(O$955:O$963,MATCH($A414,O$905:O$913,0)),IF($A414-SUM(--(TRANSPOSE($A$295:$A413)=O$905:O$913))>O$1391,\"\",INDEX(O$1189:O$1388,$A414-SUM(--(TRANSPOSE($A$295:$A413)=O$905:O$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(P$955:P$963,MATCH($A414,P$905:P$913,0)),IF($A414-SUM(--(TRANSPOSE($A$295:$A413)=P$905:P$913))>P$1391,\"\",INDEX(P$1189:P$1388,$A414-SUM(--(TRANSPOSE($A$295:$A413)=P$905:P$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(Q$955:Q$963,MATCH($A414,Q$905:Q$913,0)),IF($A414-SUM(--(TRANSPOSE($A$295:$A413)=Q$905:Q$913))>Q$1391,\"\",INDEX(Q$1189:Q$1388,$A414-SUM(--(TRANSPOSE($A$295:$A413)=Q$905:Q$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(R$955:R$963,MATCH($A414,R$905:R$913,0)),IF($A414-SUM(--(TRANSPOSE($A$295:$A413)=R$905:R$913))>R$1391,\"\",INDEX(R$1189:R$1388,$A414-SUM(--(TRANSPOSE($A$295:$A413)=R$905:R$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(S$955:S$963,MATCH($A414,S$905:S$913,0)),IF($A414-SUM(--(TRANSPOSE($A$295:$A413)=S$905:S$913))>S$1391,\"\",INDEX(S$1189:S$1388,$A414-SUM(--(TRANSPOSE($A$295:$A413)=S$905:S$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(T$955:T$963,MATCH($A414,T$905:T$913,0)),IF($A414-SUM(--(TRANSPOSE($A$295:$A413)=T$905:T$913))>T$1391,\"\",INDEX(T$1189:T$1388,$A414-SUM(--(TRANSPOSE($A$295:$A413)=T$905:T$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(U$955:U$963,MATCH($A414,U$905:U$913,0)),IF($A414-SUM(--(TRANSPOSE($A$295:$A413)=U$905:U$913))>U$1391,\"\",INDEX(U$1189:U$1388,$A414-SUM(--(TRANSPOSE($A$295:$A413)=U$905:U$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(V$955:V$963,MATCH($A414,V$905:V$913,0)),IF($A414-SUM(--(TRANSPOSE($A$295:$A413)=V$905:V$913))>V$1391,\"\",INDEX(V$1189:V$1388,$A414-SUM(--(TRANSPOSE($A$295:$A413)=V$905:V$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(W$955:W$963,MATCH($A414,W$905:W$913,0)),IF($A414-SUM(--(TRANSPOSE($A$295:$A413)=W$905:W$913))>W$1391,\"\",INDEX(W$1189:W$1388,$A414-SUM(--(TRANSPOSE($A$295:$A413)=W$905:W$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(X$955:X$963,MATCH($A414,X$905:X$913,0)),IF($A414-SUM(--(TRANSPOSE($A$295:$A413)=X$905:X$913))>X$1391,\"\",INDEX(X$1189:X$1388,$A414-SUM(--(TRANSPOSE($A$295:$A413)=X$905:X$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(Y$955:Y$963,MATCH($A414,Y$905:Y$913,0)),IF($A414-SUM(--(TRANSPOSE($A$295:$A413)=Y$905:Y$913))>Y$1391,\"\",INDEX(Y$1189:Y$1388,$A414-SUM(--(TRANSPOSE($A$295:$A413)=Y$905:Y$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(Z$955:Z$963,MATCH($A414,Z$905:Z$913,0)),IF($A414-SUM(--(TRANSPOSE($A$295:$A413)=Z$905:Z$913))>Z$1391,\"\",INDEX(Z$1189:Z$1388,$A414-SUM(--(TRANSPOSE($A$295:$A413)=Z$905:Z$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(AA$955:AA$963,MATCH($A414,AA$905:AA$913,0)),IF($A414-SUM(--(TRANSPOSE($A$295:$A413)=AA$905:AA$913))>AA$1391,\"\",INDEX(AA$1189:AA$1388,$A414-SUM(--(TRANSPOSE($A$295:$A413)=AA$905:AA$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(AB$955:AB$963,MATCH($A414,AB$905:AB$913,0)),IF($A414-SUM(--(TRANSPOSE($A$295:$A413)=AB$905:AB$913))>AB$1391,\"\",INDEX(AB$1189:AB$1388,$A414-SUM(--(TRANSPOSE($A$295:$A413)=AB$905:AB$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(AC$955:AC$963,MATCH($A414,AC$905:AC$913,0)),IF($A414-SUM(--(TRANSPOSE($A$295:$A413)=AC$905:AC$913))>AC$1391,\"\",INDEX(AC$1189:AC$1388,$A414-SUM(--(TRANSPOSE($A$295:$A413)=AC$905:AC$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(AD$955:AD$963,MATCH($A414,AD$905:AD$913,0)),IF($A414-SUM(--(TRANSPOSE($A$295:$A413)=AD$905:AD$913))>AD$1391,\"\",INDEX(AD$1189:AD$1388,$A414-SUM(--(TRANSPOSE($A$295:$A413)=AD$905:AD$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(AE$955:AE$963,MATCH($A414,AE$905:AE$913,0)),IF($A414-SUM(--(TRANSPOSE($A$295:$A413)=AE$905:AE$913))>AE$1391,\"\",INDEX(AE$1189:AE$1388,$A414-SUM(--(TRANSPOSE($A$295:$A413)=AE$905:AE$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(AF$955:AF$963,MATCH($A414,AF$905:AF$913,0)),IF($A414-SUM(--(TRANSPOSE($A$295:$A413)=AF$905:AF$913))>AF$1391,\"\",INDEX(AF$1189:AF$1388,$A414-SUM(--(TRANSPOSE($A$295:$A413)=AF$905:AF$913))))),\"\")","v":""}]
[133,{"$f":"IFERROR(IFERROR(INDEX(B$955:B$963,MATCH($A428,B$905:B$913,0)),IF($A428-SUM(--(TRANSPOSE($A$295:$A427)=B$905:B$913))>B$1391,\"\",INDEX(B$1189:B$1388,$A428-SUM(--(TRANSPOSE($A$295:$A427)=B$905:B$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(C$955:C$963,MATCH($A428,C$905:C$913,0)),IF($A428-SUM(--(TRANSPOSE($A$295:$A427)=C$905:C$913))>C$1391,\"\",INDEX(C$1189:C$1388,$A428-SUM(--(TRANSPOSE($A$295:$A427)=C$905:C$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(D$955:D$963,MATCH($A428,D$905:D$913,0)),IF($A428-SUM(--(TRANSPOSE($A$295:$A427)=D$905:D$913))>D$1391,\"\",INDEX(D$1189:D$1388,$A428-SUM(--(TRANSPOSE($A$295:$A427)=D$905:D$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(E$955:E$963,MATCH($A428,E$905:E$913,0)),IF($A428-SUM(--(TRANSPOSE($A$295:$A427)=E$905:E$913))>E$1391,\"\",INDEX(E$1189:E$1388,$A428-SUM(--(TRANSPOSE($A$295:$A427)=E$905:E$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(F$955:F$963,MATCH($A428,F$905:F$913,0)),IF($A428-SUM(--(TRANSPOSE($A$295:$A427)=F$905:F$913))>F$1391,\"\",INDEX(F$1189:F$1388,$A428-SUM(--(TRANSPOSE($A$295:$A427)=F$905:F$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(G$955:G$963,MATCH($A428,G$905:G$913,0)),IF($A428-SUM(--(TRANSPOSE($A$295:$A427)=G$905:G$913))>G$1391,\"\",INDEX(G$1189:G$1388,$A428-SUM(--(TRANSPOSE($A$295:$A427)=G$905:G$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(H$955:H$963,MATCH($A428,H$905:H$913,0)),IF($A428-SUM(--(TRANSPOSE($A$295:$A427)=H$905:H$913))>H$1391,\"\",INDEX(H$1189:H$1388,$A428-SUM(--(TRANSPOSE($A$295:$A427)=H$905:H$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(I$955:I$963,MATCH($A428,I$905:I$913,0)),IF($A428-SUM(--(TRANSPOSE($A$295:$A427)=I$905:I$913))>I$1391,\"\",INDEX(I$1189:I$1388,$A428-SUM(--(TRANSPOSE($A$295:$A427)=I$905:I$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(J$955:J$963,MATCH($A428,J$905:J$913,0)),IF($A428-SUM(--(TRANSPOSE($A$295:$A427)=J$905:J$913))>J$1391,\"\",INDEX(J$1189:J$1388,$A428-SUM(--(TRANSPOSE($A$295:$A427)=J$905:J$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(K$955:K$963,MATCH($A428,K$905:K$913,0)),IF($A428-SUM(--(TRANSPOSE($A$295:$A427)=K$905:K$913))>K$1391,\"\",INDEX(K$1189:K$1388,$A428-SUM(--(TRANSPOSE($A$295:$A427)=K$905:K$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(L$955:L$963,MATCH($A428,L$905:L$913,0)),IF($A428-SUM(--(TRANSPOSE($A$295:$A427)=L$905:L$913))>L$1391,\"\",INDEX(L$1189:L$1388,$A428-SUM(--(TRANSPOSE($A$295:$A427)=L$905:L$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(M$955:M$963,MATCH($A428,M$905:M$913,0)),IF($A428-SUM(--(TRANSPOSE($A$295:$A427)=M$905:M$913))>M$1391,\"\",INDEX(M$1189:M$1388,$A428-SUM(--(TRANSPOSE($A$295:$A427)=M$905:M$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(N$955:N$963,MATCH($A428,N$905:N$913,0)),IF($A428-SUM(--(TRANSPOSE($A$295:$A427)=N$905:N$913))>N$1391,\"\",INDEX(N$1189:N$1388,$A428-SUM(--(TRANSPOSE($A$295:$A427)=N$905:N$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(O$955:O$963,MATCH($A428,O$905:O$913,0)),IF($A428-SUM(--(TRANSPOSE($A$295:$A427)=O$905:O$913))>O$1391,\"\",INDEX(O$1189:O$1388,$A428-SUM(--(TRANSPOSE($A$295:$A427)=O$905:O$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(P$955:P$963,MATCH($A428,P$905:P$913,0)),IF($A428-SUM(--(TRANSPOSE($A$295:$A427)=P$905:P$913))>P$1391,\"\",INDEX(P$1189:P$1388,$A428-SUM(--(TRANSPOSE($A$295:$A427)=P$905:P$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(Q$955:Q$963,MATCH($A428,Q$905:Q$913,0)),IF($A428-SUM(--(TRANSPOSE($A$295:$A427)=Q$905:Q$913))>Q$1391,\"\",INDEX(Q$1189:Q$1388,$A428-SUM(--(TRANSPOSE($A$295:$A427)=Q$905:Q$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(R$955:R$963,MATCH($A428,R$905:R$913,0)),IF($A428-SUM(--(TRANSPOSE($A$295:$A427)=R$905:R$913))>R$1391,\"\",INDEX(R$1189:R$1388,$A428-SUM(--(TRANSPOSE($A$295:$A427)=R$905:R$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(S$955:S$963,MATCH($A428,S$905:S$913,0)),IF($A428-SUM(--(TRANSPOSE($A$295:$A427)=S$905:S$913))>S$1391,\"\",INDEX(S$1189:S$1388,$A428-SUM(--(TRANSPOSE($A$295:$A427)=S$905:S$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(T$955:T$963,MATCH($A428,T$905:T$913,0)),IF($A428-SUM(--(TRANSPOSE($A$295:$A427)=T$905:T$913))>T$1391,\"\",INDEX(T$1189:T$1388,$A428-SUM(--(TRANSPOSE($A$295:$A427)=T$905:T$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(U$955:U$963,MATCH($A428,U$905:U$913,0)),IF($A428-SUM(--(TRANSPOSE($A$295:$A427)=U$905:U$913))>U$1391,\"\",INDEX(U$1189:U$1388,$A428-SUM(--(TRANSPOSE($A$295:$A427)=U$905:U$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(V$955:V$963,MATCH($A428,V$905:V$913,0)),IF($A428-SUM(--(TRANSPOSE($A$295:$A427)=V$905:V$913))>V$1391,\"\",INDEX(V$1189:V$1388,$A428-SUM(--(TRANSPOSE($A$295:$A427)=V$905:V$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(W$955:W$963,MATCH($A428,W$905:W$913,0)),IF($A428-SUM(--(TRANSPOSE($A$295:$A427)=W$905:W$913))>W$1391,\"\",INDEX(W$1189:W$1388,$A428-SUM(--(TRANSPOSE($A$295:$A427)=W$905:W$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(X$955:X$963,MATCH($A428,X$905:X$913,0)),IF($A428-SUM(--(TRANSPOSE($A$295:$A427)=X$905:X$913))>X$1391,\"\",INDEX(X$1189:X$1388,$A428-SUM(--(TRANSPOSE($A$295:$A427)=X$905:X$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(Y$955:Y$963,MATCH($A428,Y$905:Y$913,0)),IF($A428-SUM(--(TRANSPOSE($A$295:$A427)=Y$905:Y$913))>Y$1391,\"\",INDEX(Y$1189:Y$1388,$A428-SUM(--(TRANSPOSE($A$295:$A427)=Y$905:Y$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(Z$955:Z$963,MATCH($A428,Z$905:Z$913,0)),IF($A428-SUM(--(TRANSPOSE($A$295:$A427)=Z$905:Z$913))>Z$1391,\"\",INDEX(Z$1189:Z$1388,$A428-SUM(--(TRANSPOSE($A$295:$A427)=Z$905:Z$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(AA$955:AA$963,MATCH($A428,AA$905:AA$913,0)),IF($A428-SUM(--(TRANSPOSE($A$295:$A427)=AA$905:AA$913))>AA$1391,\"\",INDEX(AA$1189:AA$1388,$A428-SUM(--(TRANSPOSE($A$295:$A427)=AA$905:AA$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(AB$955:AB$963,MATCH($A428,AB$905:AB$913,0)),IF($A428-SUM(--(TRANSPOSE($A$295:$A427)=AB$905:AB$913))>AB$1391,\"\",INDEX(AB$1189:AB$1388,$A428-SUM(--(TRANSPOSE($A$295:$A427)=AB$905:AB$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(AC$955:AC$963,MATCH($A428,AC$905:AC$913,0)),IF($A428-SUM(--(TRANSPOSE($A$295:$A427)=AC$905:AC$913))>AC$1391,\"\",INDEX(AC$1189:AC$1388,$A428-SUM(--(TRANSPOSE($A$295:$A427)=AC$905:AC$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(AD$955:AD$963,MATCH($A428,AD$905:AD$913,0)),IF($A428-SUM(--(TRANSPOSE($A$295:$A427)=AD$905:AD$913))>AD$1391,\"\",INDEX(AD$1189:AD$1388,$A428-SUM(--(TRANSPOSE($A$295:$A427)=AD$905:AD$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(AE$955:AE$963,MATCH($A428,AE$905:AE$913,0)),IF($A428-SUM(--(TRANSPOSE($A$295:$A427)=AE$905:AE$913))>AE$1391,\"\",INDEX(AE$1189:AE$1388,$A428-SUM(--(TRANSPOSE($A$295:$A427)=AE$905:AE$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(AF$955:AF$963,MATCH($A428,AF$905:AF$913,0)),IF($A428-SUM(--(TRANSPOSE($A$295:$A427)=AF$905:AF$913))>AF$1391,\"\",INDEX(AF$1189:AF$1388,$A428-SUM(--(TRANSPOSE($A$295:$A427)=AF$905:AF$913))))),\"\")","v":""}]
[149,{"$f":"IFERROR(IFERROR(INDEX(B$955:B$963,MATCH($A444,B$905:B$913,0)),IF($A444-SUM(--(TRANSPOSE($A$295:$A443)=B$905:B$913))>B$1391,\"\",INDEX(B$1189:B$1388,$A444-SUM(--(TRANSPOSE($A$295:$A443)=B$905:B$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(C$955:C$963,MATCH($A444,C$905:C$913,0)),IF($A444-SUM(--(TRANSPOSE($A$295:$A443)=C$905:C$913))>C$1391,\"\",INDEX(C$1189:C$1388,$A444-SUM(--(TRANSPOSE($A$295:$A443)=C$905:C$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(D$955:D$963,MATCH($A444,D$905:D$913,0)),IF($A444-SUM(--(TRANSPOSE($A$295:$A443)=D$905:D$913))>D$1391,\"\",INDEX(D$1189:D$1388,$A444-SUM(--(TRANSPOSE($A$295:$A443)=D$905:D$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(E$955:E$963,MATCH($A444,E$905:E$913,0)),IF($A444-SUM(--(TRANSPOSE($A$295:$A443)=E$905:E$913))>E$1391,\"\",INDEX(E$1189:E$1388,$A444-SUM(--(TRANSPOSE($A$295:$A443)=E$905:E$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(F$955:F$963,MATCH($A444,F$905:F$913,0)),IF($A444-SUM(--(TRANSPOSE($A$295:$A443)=F$905:F$913))>F$1391,\"\",INDEX(F$1189:F$1388,$A444-SUM(--(TRANSPOSE($A$295:$A443)=F$905:F$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(G$955:G$963,MATCH($A444,G$905:G$913,0)),IF($A444-SUM(--(TRANSPOSE($A$295:$A443)=G$905:G$913))>G$1391,\"\",INDEX(G$1189:G$1388,$A444-SUM(--(TRANSPOSE($A$295:$A443)=G$905:G$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(H$955:H$963,MATCH($A444,H$905:H$913,0)),IF($A444-SUM(--(TRANSPOSE($A$295:$A443)=H$905:H$913))>H$1391,\"\",INDEX(H$1189:H$1388,$A444-SUM(--(TRANSPOSE($A$295:$A443)=H$905:H$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(I$955:I$963,MATCH($A444,I$905:I$913,0)),IF($A444-SUM(--(TRANSPOSE($A$295:$A443)=I$905:I$913))>I$1391,\"\",INDEX(I$1189:I$1388,$A444-SUM(--(TRANSPOSE($A$295:$A443)=I$905:I$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(J$955:J$963,MATCH($A444,J$905:J$913,0)),IF($A444-SUM(--(TRANSPOSE($A$295:$A443)=J$905:J$913))>J$1391,\"\",INDEX(J$1189:J$1388,$A444-SUM(--(TRANSPOSE($A$295:$A443)=J$905:J$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(K$955:K$963,MATCH($A444,K$905:K$913,0)),IF($A444-SUM(--(TRANSPOSE($A$295:$A443)=K$905:K$913))>K$1391,\"\",INDEX(K$1189:K$1388,$A444-SUM(--(TRANSPOSE($A$295:$A443)=K$905:K$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(L$955:L$963,MATCH($A444,L$905:L$913,0)),IF($A444-SUM(--(TRANSPOSE($A$295:$A443)=L$905:L$913))>L$1391,\"\",INDEX(L$1189:L$1388,$A444-SUM(--(TRANSPOSE($A$295:$A443)=L$905:L$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(M$955:M$963,MATCH($A444,M$905:M$913,0)),IF($A444-SUM(--(TRANSPOSE($A$295:$A443)=M$905:M$913))>M$1391,\"\",INDEX(M$1189:M$1388,$A444-SUM(--(TRANSPOSE($A$295:$A443)=M$905:M$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(N$955:N$963,MATCH($A444,N$905:N$913,0)),IF($A444-SUM(--(TRANSPOSE($A$295:$A443)=N$905:N$913))>N$1391,\"\",INDEX(N$1189:N$1388,$A444-SUM(--(TRANSPOSE($A$295:$A443)=N$905:N$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(O$955:O$963,MATCH($A444,O$905:O$913,0)),IF($A444-SUM(--(TRANSPOSE($A$295:$A443)=O$905:O$913))>O$1391,\"\",INDEX(O$1189:O$1388,$A444-SUM(--(TRANSPOSE($A$295:$A443)=O$905:O$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(P$955:P$963,MATCH($A444,P$905:P$913,0)),IF($A444-SUM(--(TRANSPOSE($A$295:$A443)=P$905:P$913))>P$1391,\"\",INDEX(P$1189:P$1388,$A444-SUM(--(TRANSPOSE($A$295:$A443)=P$905:P$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(Q$955:Q$963,MATCH($A444,Q$905:Q$913,0)),IF($A444-SUM(--(TRANSPOSE($A$295:$A443)=Q$905:Q$913))>Q$1391,\"\",INDEX(Q$1189:Q$1388,$A444-SUM(--(TRANSPOSE($A$295:$A443)=Q$905:Q$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(R$955:R$963,MATCH($A444,R$905:R$913,0)),IF($A444-SUM(--(TRANSPOSE($A$295:$A443)=R$905:R$913))>R$1391,\"\",INDEX(R$1189:R$1388,$A444-SUM(--(TRANSPOSE($A$295:$A443)=R$905:R$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(S$955:S$963,MATCH($A444,S$905:S$913,0)),IF($A444-SUM(--(TRANSPOSE($A$295:$A443)=S$905:S$913))>S$1391,\"\",INDEX(S$1189:S$1388,$A444-SUM(--(TRANSPOSE($A$295:$A443)=S$905:S$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(T$955:T$963,MATCH($A444,T$905:T$913,0)),IF($A444-SUM(--(TRANSPOSE($A$295:$A443)=T$905:T$913))>T$1391,\"\",INDEX(T$1189:T$1388,$A444-SUM(--(TRANSPOSE($A$295:$A443)=T$905:T$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(U$955:U$963,MATCH($A444,U$905:U$913,0)),IF($A444-SUM(--(TRANSPOSE($A$295:$A443)=U$905:U$913))>U$1391,\"\",INDEX(U$1189:U$1388,$A444-SUM(--(TRANSPOSE($A$295:$A443)=U$905:U$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(V$955:V$963,MATCH($A444,V$905:V$913,0)),IF($A444-SUM(--(TRANSPOSE($A$295:$A443)=V$905:V$913))>V$1391,\"\",INDEX(V$1189:V$1388,$A444-SUM(--(TRANSPOSE($A$295:$A443)=V$905:V$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(W$955:W$963,MATCH($A444,W$905:W$913,0)),IF($A444-SUM(--(TRANSPOSE($A$295:$A443)=W$905:W$913))>W$1391,\"\",INDEX(W$1189:W$1388,$A444-SUM(--(TRANSPOSE($A$295:$A443)=W$905:W$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(X$955:X$963,MATCH($A444,X$905:X$913,0)),IF($A444-SUM(--(TRANSPOSE($A$295:$A443)=X$905:X$913))>X$1391,\"\",INDEX(X$1189:X$1388,$A444-SUM(--(TRANSPOSE($A$295:$A443)=X$905:X$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(Y$955:Y$963,MATCH($A444,Y$905:Y$913,0)),IF($A444-SUM(--(TRANSPOSE($A$295:$A443)=Y$905:Y$913))>Y$1391,\"\",INDEX(Y$1189:Y$1388,$A444-SUM(--(TRANSPOSE($A$295:$A443)=Y$905:Y$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(Z$955:Z$963,MATCH($A444,Z$905:Z$913,0)),IF($A444-SUM(--(TRANSPOSE($A$295:$A443)=Z$905:Z$913))>Z$1391,\"\",INDEX(Z$1189:Z$1388,$A444-SUM(--(TRANSPOSE($A$295:$A443)=Z$905:Z$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(AA$955:AA$963,MATCH($A444,AA$905:AA$913,0)),IF($A444-SUM(--(TRANSPOSE($A$295:$A443)=AA$905:AA$913))>AA$1391,\"\",INDEX(AA$1189:AA$1388,$A444-SUM(--(TRANSPOSE($A$295:$A443)=AA$905:AA$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(AB$955:AB$963,MATCH($A444,AB$905:AB$913,0)),IF($A444-SUM(--(TRANSPOSE($A$295:$A443)=AB$905:AB$913))>AB$1391,\"\",INDEX(AB$1189:AB$1388,$A444-SUM(--(TRANSPOSE($A$295:$A443)=AB$905:AB$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(AC$955:AC$963,MATCH($A444,AC$905:AC$913,0)),IF($A444-SUM(--(TRANSPOSE($A$295:$A443)=AC$905:AC$913))>AC$1391,\"\",INDEX(AC$1189:AC$1388,$A444-SUM(--(TRANSPOSE($A$295:$A443)=AC$905:AC$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(AD$955:AD$963,MATCH($A444,AD$905:AD$913,0)),IF($A444-SUM(--(TRANSPOSE($A$295:$A443)=AD$905:AD$913))>AD$1391,\"\",INDEX(AD$1189:AD$1388,$A444-SUM(--(TRANSPOSE($A$295:$A443)=AD$905:AD$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(AE$955:AE$963,MATCH($A444,AE$905:AE$913,0)),IF($A444-SUM(--(TRANSPOSE($A$295:$A443)=AE$905:AE$913))>AE$1391,\"\",INDEX(AE$1189:AE$1388,$A444-SUM(--(TRANSPOSE($A$295:$A443)=AE$905:AE$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(AF$955:AF$963,MATCH($A444,AF$905:AF$913,0)),IF($A444-SUM(--(TRANSPOSE($A$295:$A443)=AF$905:AF$913))>AF$1391,\"\",INDEX(AF$1189:AF$1388,$A444-SUM(--(TRANSPOSE($A$295:$A443)=AF$905:AF$913))))),\"\")","v":""}]
[164,{"$f":"IFERROR(IFERROR(INDEX(B$955:B$963,MATCH($A459,B$905:B$913,0)),IF($A459-SUM(--(TRANSPOSE($A$295:$A458)=B$905:B$913))>B$1391,\"\",INDEX(B$1189:B$1388,$A459-SUM(--(TRANSPOSE($A$295:$A458)=B$905:B$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(C$955:C$963,MATCH($A459,C$905:C$913,0)),IF($A459-SUM(--(TRANSPOSE($A$295:$A458)=C$905:C$913))>C$1391,\"\",INDEX(C$1189:C$1388,$A459-SUM(--(TRANSPOSE($A$295:$A458)=C$905:C$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(D$955:D$963,MATCH($A459,D$905:D$913,0)),IF($A459-SUM(--(TRANSPOSE($A$295:$A458)=D$905:D$913))>D$1391,\"\",INDEX(D$1189:D$1388,$A459-SUM(--(TRANSPOSE($A$295:$A458)=D$905:D$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(E$955:E$963,MATCH($A459,E$905:E$913,0)),IF($A459-SUM(--(TRANSPOSE($A$295:$A458)=E$905:E$913))>E$1391,\"\",INDEX(E$1189:E$1388,$A459-SUM(--(TRANSPOSE($A$295:$A458)=E$905:E$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(F$955:F$963,MATCH($A459,F$905:F$913,0)),IF($A459-SUM(--(TRANSPOSE($A$295:$A458)=F$905:F$913))>F$1391,\"\",INDEX(F$1189:F$1388,$A459-SUM(--(TRANSPOSE($A$295:$A458)=F$905:F$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(G$955:G$963,MATCH($A459,G$905:G$913,0)),IF($A459-SUM(--(TRANSPOSE($A$295:$A458)=G$905:G$913))>G$1391,\"\",INDEX(G$1189:G$1388,$A459-SUM(--(TRANSPOSE($A$295:$A458)=G$905:G$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(H$955:H$963,MATCH($A459,H$905:H$913,0)),IF($A459-SUM(--(TRANSPOSE($A$295:$A458)=H$905:H$913))>H$1391,\"\",INDEX(H$1189:H$1388,$A459-SUM(--(TRANSPOSE($A$295:$A458)=H$905:H$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(I$955:I$963,MATCH($A459,I$905:I$913,0)),IF($A459-SUM(--(TRANSPOSE($A$295:$A458)=I$905:I$913))>I$1391,\"\",INDEX(I$1189:I$1388,$A459-SUM(--(TRANSPOSE($A$295:$A458)=I$905:I$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(J$955:J$963,MATCH($A459,J$905:J$913,0)),IF($A459-SUM(--(TRANSPOSE($A$295:$A458)=J$905:J$913))>J$1391,\"\",INDEX(J$1189:J$1388,$A459-SUM(--(TRANSPOSE($A$295:$A458)=J$905:J$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(K$955:K$963,MATCH($A459,K$905:K$913,0)),IF($A459-SUM(--(TRANSPOSE($A$295:$A458)=K$905:K$913))>K$1391,\"\",INDEX(K$1189:K$1388,$A459-SUM(--(TRANSPOSE($A$295:$A458)=K$905:K$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(L$955:L$963,MATCH($A459,L$905:L$913,0)),IF($A459-SUM(--(TRANSPOSE($A$295:$A458)=L$905:L$913))>L$1391,\"\",INDEX(L$1189:L$1388,$A459-SUM(--(TRANSPOSE($A$295:$A458)=L$905:L$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(M$955:M$963,MATCH($A459,M$905:M$913,0)),IF($A459-SUM(--(TRANSPOSE($A$295:$A458)=M$905:M$913))>M$1391,\"\",INDEX(M$1189:M$1388,$A459-SUM(--(TRANSPOSE($A$295:$A458)=M$905:M$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(N$955:N$963,MATCH($A459,N$905:N$913,0)),IF($A459-SUM(--(TRANSPOSE($A$295:$A458)=N$905:N$913))>N$1391,\"\",INDEX(N$1189:N$1388,$A459-SUM(--(TRANSPOSE($A$295:$A458)=N$905:N$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(O$955:O$963,MATCH($A459,O$905:O$913,0)),IF($A459-SUM(--(TRANSPOSE($A$295:$A458)=O$905:O$913))>O$1391,\"\",INDEX(O$1189:O$1388,$A459-SUM(--(TRANSPOSE($A$295:$A458)=O$905:O$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(P$955:P$963,MATCH($A459,P$905:P$913,0)),IF($A459-SUM(--(TRANSPOSE($A$295:$A458)=P$905:P$913))>P$1391,\"\",INDEX(P$1189:P$1388,$A459-SUM(--(TRANSPOSE($A$295:$A458)=P$905:P$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(Q$955:Q$963,MATCH($A459,Q$905:Q$913,0)),IF($A459-SUM(--(TRANSPOSE($A$295:$A458)=Q$905:Q$913))>Q$1391,\"\",INDEX(Q$1189:Q$1388,$A459-SUM(--(TRANSPOSE($A$295:$A458)=Q$905:Q$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(R$955:R$963,MATCH($A459,R$905:R$913,0)),IF($A459-SUM(--(TRANSPOSE($A$295:$A458)=R$905:R$913))>R$1391,\"\",INDEX(R$1189:R$1388,$A459-SUM(--(TRANSPOSE($A$295:$A458)=R$905:R$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(S$955:S$963,MATCH($A459,S$905:S$913,0)),IF($A459-SUM(--(TRANSPOSE($A$295:$A458)=S$905:S$913))>S$1391,\"\",INDEX(S$1189:S$1388,$A459-SUM(--(TRANSPOSE($A$295:$A458)=S$905:S$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(T$955:T$963,MATCH($A459,T$905:T$913,0)),IF($A459-SUM(--(TRANSPOSE($A$295:$A458)=T$905:T$913))>T$1391,\"\",INDEX(T$1189:T$1388,$A459-SUM(--(TRANSPOSE($A$295:$A458)=T$905:T$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(U$955:U$963,MATCH($A459,U$905:U$913,0)),IF($A459-SUM(--(TRANSPOSE($A$295:$A458)=U$905:U$913))>U$1391,\"\",INDEX(U$1189:U$1388,$A459-SUM(--(TRANSPOSE($A$295:$A458)=U$905:U$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(V$955:V$963,MATCH($A459,V$905:V$913,0)),IF($A459-SUM(--(TRANSPOSE($A$295:$A458)=V$905:V$913))>V$1391,\"\",INDEX(V$1189:V$1388,$A459-SUM(--(TRANSPOSE($A$295:$A458)=V$905:V$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(W$955:W$963,MATCH($A459,W$905:W$913,0)),IF($A459-SUM(--(TRANSPOSE($A$295:$A458)=W$905:W$913))>W$1391,\"\",INDEX(W$1189:W$1388,$A459-SUM(--(TRANSPOSE($A$295:$A458)=W$905:W$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(X$955:X$963,MATCH($A459,X$905:X$913,0)),IF($A459-SUM(--(TRANSPOSE($A$295:$A458)=X$905:X$913))>X$1391,\"\",INDEX(X$1189:X$1388,$A459-SUM(--(TRANSPOSE($A$295:$A458)=X$905:X$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(Y$955:Y$963,MATCH($A459,Y$905:Y$913,0)),IF($A459-SUM(--(TRANSPOSE($A$295:$A458)=Y$905:Y$913))>Y$1391,\"\",INDEX(Y$1189:Y$1388,$A459-SUM(--(TRANSPOSE($A$295:$A458)=Y$905:Y$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(Z$955:Z$963,MATCH($A459,Z$905:Z$913,0)),IF($A459-SUM(--(TRANSPOSE($A$295:$A458)=Z$905:Z$913))>Z$1391,\"\",INDEX(Z$1189:Z$1388,$A459-SUM(--(TRANSPOSE($A$295:$A458)=Z$905:Z$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(AA$955:AA$963,MATCH($A459,AA$905:AA$913,0)),IF($A459-SUM(--(TRANSPOSE($A$295:$A458)=AA$905:AA$913))>AA$1391,\"\",INDEX(AA$1189:AA$1388,$A459-SUM(--(TRANSPOSE($A$295:$A458)=AA$905:AA$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(AB$955:AB$963,MATCH($A459,AB$905:AB$913,0)),IF($A459-SUM(--(TRANSPOSE($A$295:$A458)=AB$905:AB$913))>AB$1391,\"\",INDEX(AB$1189:AB$1388,$A459-SUM(--(TRANSPOSE($A$295:$A458)=AB$905:AB$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(AC$955:AC$963,MATCH($A459,AC$905:AC$913,0)),IF($A459-SUM(--(TRANSPOSE($A$295:$A458)=AC$905:AC$913))>AC$1391,\"\",INDEX(AC$1189:AC$1388,$A459-SUM(--(TRANSPOSE($A$295:$A458)=AC$905:AC$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(AD$955:AD$963,MATCH($A459,AD$905:AD$913,0)),IF($A459-SUM(--(TRANSPOSE($A$295:$A458)=AD$905:AD$913))>AD$1391,\"\",INDEX(AD$1189:AD$1388,$A459-SUM(--(TRANSPOSE($A$295:$A458)=AD$905:AD$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(AE$955:AE$963,MATCH($A459,AE$905:AE$913,0)),IF($A459-SUM(--(TRANSPOSE($A$295:$A458)=AE$905:AE$913))>AE$1391,\"\",INDEX(AE$1189:AE$1388,$A459-SUM(--(TRANSPOSE($A$295:$A458)=AE$905:AE$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(AF$955:AF$963,MATCH($A459,AF$905:AF$913,0)),IF($A459-SUM(--(TRANSPOSE($A$295:$A458)=AF$905:AF$913))>AF$1391,\"\",INDEX(AF$1189:AF$1388,$A459-SUM(--(TRANSPOSE($A$295:$A458)=AF$905:AF$913))))),\"\")","v":""}]
[179,{"$f":"IFERROR(IFERROR(INDEX(B$955:B$963,MATCH($A474,B$905:B$913,0)),IF($A474-SUM(--(TRANSPOSE($A$295:$A473)=B$905:B$913))>B$1391,\"\",INDEX(B$1189:B$1388,$A474-SUM(--(TRANSPOSE($A$295:$A473)=B$905:B$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(C$955:C$963,MATCH($A474,C$905:C$913,0)),IF($A474-SUM(--(TRANSPOSE($A$295:$A473)=C$905:C$913))>C$1391,\"\",INDEX(C$1189:C$1388,$A474-SUM(--(TRANSPOSE($A$295:$A473)=C$905:C$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(D$955:D$963,MATCH($A474,D$905:D$913,0)),IF($A474-SUM(--(TRANSPOSE($A$295:$A473)=D$905:D$913))>D$1391,\"\",INDEX(D$1189:D$1388,$A474-SUM(--(TRANSPOSE($A$295:$A473)=D$905:D$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(E$955:E$963,MATCH($A474,E$905:E$913,0)),IF($A474-SUM(--(TRANSPOSE($A$295:$A473)=E$905:E$913))>E$1391,\"\",INDEX(E$1189:E$1388,$A474-SUM(--(TRANSPOSE($A$295:$A473)=E$905:E$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(F$955:F$963,MATCH($A474,F$905:F$913,0)),IF($A474-SUM(--(TRANSPOSE($A$295:$A473)=F$905:F$913))>F$1391,\"\",INDEX(F$1189:F$1388,$A474-SUM(--(TRANSPOSE($A$295:$A473)=F$905:F$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(G$955:G$963,MATCH($A474,G$905:G$913,0)),IF($A474-SUM(--(TRANSPOSE($A$295:$A473)=G$905:G$913))>G$1391,\"\",INDEX(G$1189:G$1388,$A474-SUM(--(TRANSPOSE($A$295:$A473)=G$905:G$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(H$955:H$963,MATCH($A474,H$905:H$913,0)),IF($A474-SUM(--(TRANSPOSE($A$295:$A473)=H$905:H$913))>H$1391,\"\",INDEX(H$1189:H$1388,$A474-SUM(--(TRANSPOSE($A$295:$A473)=H$905:H$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(I$955:I$963,MATCH($A474,I$905:I$913,0)),IF($A474-SUM(--(TRANSPOSE($A$295:$A473)=I$905:I$913))>I$1391,\"\",INDEX(I$1189:I$1388,$A474-SUM(--(TRANSPOSE($A$295:$A473)=I$905:I$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(J$955:J$963,MATCH($A474,J$905:J$913,0)),IF($A474-SUM(--(TRANSPOSE($A$295:$A473)=J$905:J$913))>J$1391,\"\",INDEX(J$1189:J$1388,$A474-SUM(--(TRANSPOSE($A$295:$A473)=J$905:J$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(K$955:K$963,MATCH($A474,K$905:K$913,0)),IF($A474-SUM(--(TRANSPOSE($A$295:$A473)=K$905:K$913))>K$1391,\"\",INDEX(K$1189:K$1388,$A474-SUM(--(TRANSPOSE($A$295:$A473)=K$905:K$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(L$955:L$963,MATCH($A474,L$905:L$913,0)),IF($A474-SUM(--(TRANSPOSE($A$295:$A473)=L$905:L$913))>L$1391,\"\",INDEX(L$1189:L$1388,$A474-SUM(--(TRANSPOSE($A$295:$A473)=L$905:L$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(M$955:M$963,MATCH($A474,M$905:M$913,0)),IF($A474-SUM(--(TRANSPOSE($A$295:$A473)=M$905:M$913))>M$1391,\"\",INDEX(M$1189:M$1388,$A474-SUM(--(TRANSPOSE($A$295:$A473)=M$905:M$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(N$955:N$963,MATCH($A474,N$905:N$913,0)),IF($A474-SUM(--(TRANSPOSE($A$295:$A473)=N$905:N$913))>N$1391,\"\",INDEX(N$1189:N$1388,$A474-SUM(--(TRANSPOSE($A$295:$A473)=N$905:N$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(O$955:O$963,MATCH($A474,O$905:O$913,0)),IF($A474-SUM(--(TRANSPOSE($A$295:$A473)=O$905:O$913))>O$1391,\"\",INDEX(O$1189:O$1388,$A474-SUM(--(TRANSPOSE($A$295:$A473)=O$905:O$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(P$955:P$963,MATCH($A474,P$905:P$913,0)),IF($A474-SUM(--(TRANSPOSE($A$295:$A473)=P$905:P$913))>P$1391,\"\",INDEX(P$1189:P$1388,$A474-SUM(--(TRANSPOSE($A$295:$A473)=P$905:P$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(Q$955:Q$963,MATCH($A474,Q$905:Q$913,0)),IF($A474-SUM(--(TRANSPOSE($A$295:$A473)=Q$905:Q$913))>Q$1391,\"\",INDEX(Q$1189:Q$1388,$A474-SUM(--(TRANSPOSE($A$295:$A473)=Q$905:Q$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(R$955:R$963,MATCH($A474,R$905:R$913,0)),IF($A474-SUM(--(TRANSPOSE($A$295:$A473)=R$905:R$913))>R$1391,\"\",INDEX(R$1189:R$1388,$A474-SUM(--(TRANSPOSE($A$295:$A473)=R$905:R$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(S$955:S$963,MATCH($A474,S$905:S$913,0)),IF($A474-SUM(--(TRANSPOSE($A$295:$A473)=S$905:S$913))>S$1391,\"\",INDEX(S$1189:S$1388,$A474-SUM(--(TRANSPOSE($A$295:$A473)=S$905:S$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(T$955:T$963,MATCH($A474,T$905:T$913,0)),IF($A474-SUM(--(TRANSPOSE($A$295:$A473)=T$905:T$913))>T$1391,\"\",INDEX(T$1189:T$1388,$A474-SUM(--(TRANSPOSE($A$295:$A473)=T$905:T$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(U$955:U$963,MATCH($A474,U$905:U$913,0)),IF($A474-SUM(--(TRANSPOSE($A$295:$A473)=U$905:U$913))>U$1391,\"\",INDEX(U$1189:U$1388,$A474-SUM(--(TRANSPOSE($A$295:$A473)=U$905:U$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(V$955:V$963,MATCH($A474,V$905:V$913,0)),IF($A474-SUM(--(TRANSPOSE($A$295:$A473)=V$905:V$913))>V$1391,\"\",INDEX(V$1189:V$1388,$A474-SUM(--(TRANSPOSE($A$295:$A473)=V$905:V$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(W$955:W$963,MATCH($A474,W$905:W$913,0)),IF($A474-SUM(--(TRANSPOSE($A$295:$A473)=W$905:W$913))>W$1391,\"\",INDEX(W$1189:W$1388,$A474-SUM(--(TRANSPOSE($A$295:$A473)=W$905:W$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(X$955:X$963,MATCH($A474,X$905:X$913,0)),IF($A474-SUM(--(TRANSPOSE($A$295:$A473)=X$905:X$913))>X$1391,\"\",INDEX(X$1189:X$1388,$A474-SUM(--(TRANSPOSE($A$295:$A473)=X$905:X$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(Y$955:Y$963,MATCH($A474,Y$905:Y$913,0)),IF($A474-SUM(--(TRANSPOSE($A$295:$A473)=Y$905:Y$913))>Y$1391,\"\",INDEX(Y$1189:Y$1388,$A474-SUM(--(TRANSPOSE($A$295:$A473)=Y$905:Y$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(Z$955:Z$963,MATCH($A474,Z$905:Z$913,0)),IF($A474-SUM(--(TRANSPOSE($A$295:$A473)=Z$905:Z$913))>Z$1391,\"\",INDEX(Z$1189:Z$1388,$A474-SUM(--(TRANSPOSE($A$295:$A473)=Z$905:Z$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(AA$955:AA$963,MATCH($A474,AA$905:AA$913,0)),IF($A474-SUM(--(TRANSPOSE($A$295:$A473)=AA$905:AA$913))>AA$1391,\"\",INDEX(AA$1189:AA$1388,$A474-SUM(--(TRANSPOSE($A$295:$A473)=AA$905:AA$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(AB$955:AB$963,MATCH($A474,AB$905:AB$913,0)),IF($A474-SUM(--(TRANSPOSE($A$295:$A473)=AB$905:AB$913))>AB$1391,\"\",INDEX(AB$1189:AB$1388,$A474-SUM(--(TRANSPOSE($A$295:$A473)=AB$905:AB$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(AC$955:AC$963,MATCH($A474,AC$905:AC$913,0)),IF($A474-SUM(--(TRANSPOSE($A$295:$A473)=AC$905:AC$913))>AC$1391,\"\",INDEX(AC$1189:AC$1388,$A474-SUM(--(TRANSPOSE($A$295:$A473)=AC$905:AC$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(AD$955:AD$963,MATCH($A474,AD$905:AD$913,0)),IF($A474-SUM(--(TRANSPOSE($A$295:$A473)=AD$905:AD$913))>AD$1391,\"\",INDEX(AD$1189:AD$1388,$A474-SUM(--(TRANSPOSE($A$295:$A473)=AD$905:AD$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(AE$955:AE$963,MATCH($A474,AE$905:AE$913,0)),IF($A474-SUM(--(TRANSPOSE($A$295:$A473)=AE$905:AE$913))>AE$1391,\"\",INDEX(AE$1189:AE$1388,$A474-SUM(--(TRANSPOSE($A$295:$A473)=AE$905:AE$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(AF$955:AF$963,MATCH($A474,AF$905:AF$913,0)),IF($A474-SUM(--(TRANSPOSE($A$295:$A473)=AF$905:AF$913))>AF$1391,\"\",INDEX(AF$1189:AF$1388,$A474-SUM(--(TRANSPOSE($A$295:$A473)=AF$905:AF$913))))),\"\")","v":""}]
[195,{"$f":"IFERROR(IFERROR(INDEX(B$955:B$963,MATCH($A490,B$905:B$913,0)),IF($A490-SUM(--(TRANSPOSE($A$295:$A489)=B$905:B$913))>B$1391,\"\",INDEX(B$1189:B$1388,$A490-SUM(--(TRANSPOSE($A$295:$A489)=B$905:B$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(C$955:C$963,MATCH($A490,C$905:C$913,0)),IF($A490-SUM(--(TRANSPOSE($A$295:$A489)=C$905:C$913))>C$1391,\"\",INDEX(C$1189:C$1388,$A490-SUM(--(TRANSPOSE($A$295:$A489)=C$905:C$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(D$955:D$963,MATCH($A490,D$905:D$913,0)),IF($A490-SUM(--(TRANSPOSE($A$295:$A489)=D$905:D$913))>D$1391,\"\",INDEX(D$1189:D$1388,$A490-SUM(--(TRANSPOSE($A$295:$A489)=D$905:D$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(E$955:E$963,MATCH($A490,E$905:E$913,0)),IF($A490-SUM(--(TRANSPOSE($A$295:$A489)=E$905:E$913))>E$1391,\"\",INDEX(E$1189:E$1388,$A490-SUM(--(TRANSPOSE($A$295:$A489)=E$905:E$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(F$955:F$963,MATCH($A490,F$905:F$913,0)),IF($A490-SUM(--(TRANSPOSE($A$295:$A489)=F$905:F$913))>F$1391,\"\",INDEX(F$1189:F$1388,$A490-SUM(--(TRANSPOSE($A$295:$A489)=F$905:F$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(G$955:G$963,MATCH($A490,G$905:G$913,0)),IF($A490-SUM(--(TRANSPOSE($A$295:$A489)=G$905:G$913))>G$1391,\"\",INDEX(G$1189:G$1388,$A490-SUM(--(TRANSPOSE($A$295:$A489)=G$905:G$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(H$955:H$963,MATCH($A490,H$905:H$913,0)),IF($A490-SUM(--(TRANSPOSE($A$295:$A489)=H$905:H$913))>H$1391,\"\",INDEX(H$1189:H$1388,$A490-SUM(--(TRANSPOSE($A$295:$A489)=H$905:H$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(I$955:I$963,MATCH($A490,I$905:I$913,0)),IF($A490-SUM(--(TRANSPOSE($A$295:$A489)=I$905:I$913))>I$1391,\"\",INDEX(I$1189:I$1388,$A490-SUM(--(TRANSPOSE($A$295:$A489)=I$905:I$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(J$955:J$963,MATCH($A490,J$905:J$913,0)),IF($A490-SUM(--(TRANSPOSE($A$295:$A489)=J$905:J$913))>J$1391,\"\",INDEX(J$1189:J$1388,$A490-SUM(--(TRANSPOSE($A$295:$A489)=J$905:J$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(K$955:K$963,MATCH($A490,K$905:K$913,0)),IF($A490-SUM(--(TRANSPOSE($A$295:$A489)=K$905:K$913))>K$1391,\"\",INDEX(K$1189:K$1388,$A490-SUM(--(TRANSPOSE($A$295:$A489)=K$905:K$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(L$955:L$963,MATCH($A490,L$905:L$913,0)),IF($A490-SUM(--(TRANSPOSE($A$295:$A489)=L$905:L$913))>L$1391,\"\",INDEX(L$1189:L$1388,$A490-SUM(--(TRANSPOSE($A$295:$A489)=L$905:L$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(M$955:M$963,MATCH($A490,M$905:M$913,0)),IF($A490-SUM(--(TRANSPOSE($A$295:$A489)=M$905:M$913))>M$1391,\"\",INDEX(M$1189:M$1388,$A490-SUM(--(TRANSPOSE($A$295:$A489)=M$905:M$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(N$955:N$963,MATCH($A490,N$905:N$913,0)),IF($A490-SUM(--(TRANSPOSE($A$295:$A489)=N$905:N$913))>N$1391,\"\",INDEX(N$1189:N$1388,$A490-SUM(--(TRANSPOSE($A$295:$A489)=N$905:N$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(O$955:O$963,MATCH($A490,O$905:O$913,0)),IF($A490-SUM(--(TRANSPOSE($A$295:$A489)=O$905:O$913))>O$1391,\"\",INDEX(O$1189:O$1388,$A490-SUM(--(TRANSPOSE($A$295:$A489)=O$905:O$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(P$955:P$963,MATCH($A490,P$905:P$913,0)),IF($A490-SUM(--(TRANSPOSE($A$295:$A489)=P$905:P$913))>P$1391,\"\",INDEX(P$1189:P$1388,$A490-SUM(--(TRANSPOSE($A$295:$A489)=P$905:P$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(Q$955:Q$963,MATCH($A490,Q$905:Q$913,0)),IF($A490-SUM(--(TRANSPOSE($A$295:$A489)=Q$905:Q$913))>Q$1391,\"\",INDEX(Q$1189:Q$1388,$A490-SUM(--(TRANSPOSE($A$295:$A489)=Q$905:Q$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(R$955:R$963,MATCH($A490,R$905:R$913,0)),IF($A490-SUM(--(TRANSPOSE($A$295:$A489)=R$905:R$913))>R$1391,\"\",INDEX(R$1189:R$1388,$A490-SUM(--(TRANSPOSE($A$295:$A489)=R$905:R$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(S$955:S$963,MATCH($A490,S$905:S$913,0)),IF($A490-SUM(--(TRANSPOSE($A$295:$A489)=S$905:S$913))>S$1391,\"\",INDEX(S$1189:S$1388,$A490-SUM(--(TRANSPOSE($A$295:$A489)=S$905:S$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(T$955:T$963,MATCH($A490,T$905:T$913,0)),IF($A490-SUM(--(TRANSPOSE($A$295:$A489)=T$905:T$913))>T$1391,\"\",INDEX(T$1189:T$1388,$A490-SUM(--(TRANSPOSE($A$295:$A489)=T$905:T$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(U$955:U$963,MATCH($A490,U$905:U$913,0)),IF($A490-SUM(--(TRANSPOSE($A$295:$A489)=U$905:U$913))>U$1391,\"\",INDEX(U$1189:U$1388,$A490-SUM(--(TRANSPOSE($A$295:$A489)=U$905:U$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(V$955:V$963,MATCH($A490,V$905:V$913,0)),IF($A490-SUM(--(TRANSPOSE($A$295:$A489)=V$905:V$913))>V$1391,\"\",INDEX(V$1189:V$1388,$A490-SUM(--(TRANSPOSE($A$295:$A489)=V$905:V$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(W$955:W$963,MATCH($A490,W$905:W$913,0)),IF($A490-SUM(--(TRANSPOSE($A$295:$A489)=W$905:W$913))>W$1391,\"\",INDEX(W$1189:W$1388,$A490-SUM(--(TRANSPOSE($A$295:$A489)=W$905:W$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(X$955:X$963,MATCH($A490,X$905:X$913,0)),IF($A490-SUM(--(TRANSPOSE($A$295:$A489)=X$905:X$913))>X$1391,\"\",INDEX(X$1189:X$1388,$A490-SUM(--(TRANSPOSE($A$295:$A489)=X$905:X$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(Y$955:Y$963,MATCH($A490,Y$905:Y$913,0)),IF($A490-SUM(--(TRANSPOSE($A$295:$A489)=Y$905:Y$913))>Y$1391,\"\",INDEX(Y$1189:Y$1388,$A490-SUM(--(TRANSPOSE($A$295:$A489)=Y$905:Y$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(Z$955:Z$963,MATCH($A490,Z$905:Z$913,0)),IF($A490-SUM(--(TRANSPOSE($A$295:$A489)=Z$905:Z$913))>Z$1391,\"\",INDEX(Z$1189:Z$1388,$A490-SUM(--(TRANSPOSE($A$295:$A489)=Z$905:Z$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(AA$955:AA$963,MATCH($A490,AA$905:AA$913,0)),IF($A490-SUM(--(TRANSPOSE($A$295:$A489)=AA$905:AA$913))>AA$1391,\"\",INDEX(AA$1189:AA$1388,$A490-SUM(--(TRANSPOSE($A$295:$A489)=AA$905:AA$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(AB$955:AB$963,MATCH($A490,AB$905:AB$913,0)),IF($A490-SUM(--(TRANSPOSE($A$295:$A489)=AB$905:AB$913))>AB$1391,\"\",INDEX(AB$1189:AB$1388,$A490-SUM(--(TRANSPOSE($A$295:$A489)=AB$905:AB$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(AC$955:AC$963,MATCH($A490,AC$905:AC$913,0)),IF($A490-SUM(--(TRANSPOSE($A$295:$A489)=AC$905:AC$913))>AC$1391,\"\",INDEX(AC$1189:AC$1388,$A490-SUM(--(TRANSPOSE($A$295:$A489)=AC$905:AC$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(AD$955:AD$963,MATCH($A490,AD$905:AD$913,0)),IF($A490-SUM(--(TRANSPOSE($A$295:$A489)=AD$905:AD$913))>AD$1391,\"\",INDEX(AD$1189:AD$1388,$A490-SUM(--(TRANSPOSE($A$295:$A489)=AD$905:AD$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(AE$955:AE$963,MATCH($A490,AE$905:AE$913,0)),IF($A490-SUM(--(TRANSPOSE($A$295:$A489)=AE$905:AE$913))>AE$1391,\"\",INDEX(AE$1189:AE$1388,$A490-SUM(--(TRANSPOSE($A$295:$A489)=AE$905:AE$913))))),\"\")","v":""},{"$f":"IFERROR(IFERROR(INDEX(AF$955:AF$963,MATCH($A490,AF$905:AF$913,0)),IF($A490-SUM(--(TRANSPOSE($A$295:$A489)=AF$905:AF$913))>AF$1391,\"\",INDEX(AF$1189:AF$1388,$A490-SUM(--(TRANSPOSE($A$295:$A489)=AF$905:AF$913))))),\"\")","v":""}]
[3,{"$f":"IFERROR(INDEX(B$917:B$925,MATCH($A501,B$905:B$913,0)),IF($A501-SUM(--(TRANSPOSE($A$498:$A500)=B$905:B$913))>B$1391,\"\",INDEX(B$1394:B$1593,$A501-SUM(--(TRANSPOSE($A$498:$A500)=B$905:B$913)))))","v":791100},{"$f":"IFERROR(INDEX(C$917:C$925,MATCH($A501,C$905:C$913,0)),IF($A501-SUM(--(TRANSPOSE($A$498:$A500)=C$905:C$913))>C$1391,\"\",INDEX(C$1394:C$1593,$A501-SUM(--(TRANSPOSE($A$498:$A500)=C$905:C$913)))))","v":791100},{"$f":"IFERROR(INDEX(D$917:D$925,MATCH($A501,D$905:D$913,0)),IF($A501-SUM(--(TRANSPOSE($A$498:$A500)=D$905:D$913))>D$1391,\"\",INDEX(D$1394:D$1593,$A501-SUM(--(TRANSPOSE($A$498:$A500)=D$905:D$913)))))","v":0},{"$f":"IFERROR(INDEX(E$917:E$925,MATCH($A501,E$905:E$913,0)),IF($A501-SUM(--(TRANSPOSE($A$498:$A500)=E$905:E$913))>E$1391,\"\",INDEX(E$1394:E$1593,$A501-SUM(--(TRANSPOSE($A$498:$A500)=E$905:E$913)))))","v":0},{"$f":"IFERROR(INDEX(F$917:F$925,MATCH($A501,F$905:F$913,0)),IF($A501-SUM(--(TRANSPOSE($A$498:$A500)=F$905:F$913))>F$1391,\"\",INDEX(F$1394:F$1593,$A501-SUM(--(TRANSPOSE($A$498:$A500)=F$905:F$913)))))","v":0},{"$f":"IFERROR(INDEX(G$917:G$925,MATCH($A501,G$905:G$913,0)),IF($A501-SUM(--(TRANSPOSE($A$498:$A500)=G$905:G$913))>G$1391,\"\",INDEX(G$1394:G$1593,$A501-SUM(--(TRANSPOSE($A$498:$A500)=G$905:G$913)))))","v":0},{"$f":"IFERROR(INDEX(H$917:H$925,MATCH($A501,H$905:H$913,0)),IF($A501-SUM(--(TRANSPOSE($A$498:$A500)=H$905:H$913))>H$1391,\"\",INDEX(H$1394:H$1593,$A501-SUM(--(TRANSPOSE($A$498:$A500)=H$905:H$913)))))","v":0},{"$f":"IFERROR(INDEX(I$917:I$925,MATCH($A501,I$905:I$913,0)),IF($A501-SUM(--(TRANSPOSE($A$498:$A500)=I$905:I$913))>I$1391,\"\",INDEX(I$1394:I$1593,$A501-SUM(--(TRANSPOSE($A$498:$A500)=I$905:I$913)))))","v":0},{"$f":"IFERROR(INDEX(J$917:J$925,MATCH($A501,J$905:J$913,0)),IF($A501-SUM(--(TRANSPOSE($A$498:$A500)=J$905:J$913))>J$1391,\"\",INDEX(J$1394:J$1593,$A501-SUM(--(TRANSPOSE($A$498:$A500)=J$905:J$913)))))","v":0},{"$f":"IFERROR(INDEX(K$917:K$925,MATCH($A501,K$905:K$913,0)),IF($A501-SUM(--(TRANSPOSE($A$498:$A500)=K$905:K$913))>K$1391,\"\",INDEX(K$1394:K$1593,$A501-SUM(--(TRANSPOSE($A$498:$A500)=K$905:K$913)))))","v":0},{"$f":"IFERROR(INDEX(L$917:L$925,MATCH($A501,L$905:L$913,0)),IF($A501-SUM(--(TRANSPOSE($A$498:$A500)=L$905:L$913))>L$1391,\"\",INDEX(L$1394:L$1593,$A501-SUM(--(TRANSPOSE($A$498:$A500)=L$905:L$913)))))","v":0},{"$f":"IFERROR(INDEX(M$917:M$925,MATCH($A501,M$905:M$913,0)),IF($A501-SUM(--(TRANSPOSE($A$498:$A500)=M$905:M$913))>M$1391,\"\",INDEX(M$1394:M$1593,$A501-SUM(--(TRANSPOSE($A$498:$A500)=M$905:M$913)))))","v":0},{"$f":"IFERROR(INDEX(N$917:N$925,MATCH($A501,N$905:N$913,0)),IF($A501-SUM(--(TRANSPOSE($A$498:$A500)=N$905:N$913))>N$1391,\"\",INDEX(N$1394:N$1593,$A501-SUM(--(TRANSPOSE($A$498:$A500)=N$905:N$913)))))","v":0},{"$f":"IFERROR(INDEX(O$917:O$925,MATCH($A501,O$905:O$913,0)),IF($A501-SUM(--(TRANSPOSE($A$498:$A500)=O$905:O$913))>O$1391,\"\",INDEX(O$1394:O$1593,$A501-SUM(--(TRANSPOSE($A$498:$A500)=O$905:O$913)))))","v":0},{"$f":"IFERROR(INDEX(P$917:P$925,MATCH($A501,P$905:P$913,0)),IF($A501-SUM(--(TRANSPOSE($A$498:$A500)=P$905:P$913))>P$1391,\"\",INDEX(P$1394:P$1593,$A501-SUM(--(TRANSPOSE($A$498:$A500)=P$905:P$913)))))","v":0},{"$f":"IFERROR(INDEX(Q$917:Q$925,MATCH($A501,Q$905:Q$913,0)),IF($A501-SUM(--(TRANSPOSE($A$498:$A500)=Q$905:Q$913))>Q$1391,\"\",INDEX(Q$1394:Q$1593,$A501-SUM(--(TRANSPOSE($A$498:$A500)=Q$905:Q$913)))))","v":0},{"$f":"IFERROR(INDEX(R$917:R$925,MATCH($A501,R$905:R$913,0)),IF($A501-SUM(--(TRANSPOSE($A$498:$A500)=R$905:R$913))>R$1391,\"\",INDEX(R$1394:R$1593,$A501-SUM(--(TRANSPOSE($A$498:$A500)=R$905:R$913)))))","v":0},{"$f":"IFERROR(INDEX(S$917:S$925,MATCH($A501,S$905:S$913,0)),IF($A501-SUM(--(TRANSPOSE($A$498:$A500)=S$905:S$913))>S$1391,\"\",INDEX(S$1394:S$1593,$A501-SUM(--(TRANSPOSE($A$498:$A500)=S$905:S$913)))))","v":0},{"$f":"IFERROR(INDEX(T$917:T$925,MATCH($A501,T$905:T$913,0)),IF($A501-SUM(--(TRANSPOSE($A$498:$A500)=T$905:T$913))>T$1391,\"\",INDEX(T$1394:T$1593,$A501-SUM(--(TRANSPOSE($A$498:$A500)=T$905:T$913)))))","v":0},{"$f":"IFERROR(INDEX(U$917:U$925,MATCH($A501,U$905:U$913,0)),IF($A501-SUM(--(TRANSPOSE($A$498:$A500)=U$905:U$913))>U$1391,\"\",INDEX(U$1394:U$1593,$A501-SUM(--(TRANSPOSE($A$498:$A500)=U$905:U$913)))))","v":0},{"$f":"IFERROR(INDEX(V$917:V$925,MATCH($A501,V$905:V$913,0)),IF($A501-SUM(--(TRANSPOSE($A$498:$A500)=V$905:V$913))>V$1391,\"\",INDEX(V$1394:V$1593,$A501-SUM(--(TRANSPOSE($A$498:$A500)=V$905:V$913)))))","v":0},{"$f":"IFERROR(INDEX(W$917:W$925,MATCH($A501,W$905:W$913,0)),IF($A501-SUM(--(TRANSPOSE($A$498:$A500)=W$905:W$913))>W$1391,\"\",INDEX(W$1394:W$1593,$A501-SUM(--(TRANSPOSE($A$498:$A500)=W$905:W$913)))))","v":0},{"$f":"IFERROR(INDEX(X$917:X$925,MATCH($A501,X$905:X$913,0)),IF($A501-SUM(--(TRANSPOSE($A$498:$A500)=X$905:X$913))>X$1391,\"\",INDEX(X$1394:X$1593,$A501-SUM(--(TRANSPOSE($A$498:$A500)=X$905:X$913)))))","v":0},{"$f":"IFERROR(INDEX(Y$917:Y$925,MATCH($A501,Y$905:Y$913,0)),IF($A501-SUM(--(TRANSPOSE($A$498:$A500)=Y$905:Y$913))>Y$1391,\"\",INDEX(Y$1394:Y$1593,$A501-SUM(--(TRANSPOSE($A$498:$A500)=Y$905:Y$913)))))","v":0},{"$f":"IFERROR(INDEX(Z$917:Z$925,MATCH($A501,Z$905:Z$913,0)),IF($A501-SUM(--(TRANSPOSE($A$498:$A500)=Z$905:Z$913))>Z$1391,\"\",INDEX(Z$1394:Z$1593,$A501-SUM(--(TRANSPOSE($A$498:$A500)=Z$905:Z$913)))))","v":0},{"$f":"IFERROR(INDEX(AA$917:AA$925,MATCH($A501,AA$905:AA$913,0)),IF($A501-SUM(--(TRANSPOSE($A$498:$A500)=AA$905:AA$913))>AA$1391,\"\",INDEX(AA$1394:AA$1593,$A501-SUM(--(TRANSPOSE($A$498:$A500)=AA$905:AA$913)))))","v":0},{"$f":"IFERROR(INDEX(AB$917:AB$925,MATCH($A501,AB$905:AB$913,0)),IF($A501-SUM(--(TRANSPOSE($A$498:$A500)=AB$905:AB$913))>AB$1391,\"\",INDEX(AB$1394:AB$1593,$A501-SUM(--(TRANSPOSE($A$498:$A500)=AB$905:AB$913)))))","v":0},{"$f":"IFERROR(INDEX(AC$917:AC$925,MATCH($A501,AC$905:AC$913,0)),IF($A501-SUM(--(TRANSPOSE($A$498:$A500)=AC$905:AC$913))>AC$1391,\"\",INDEX(AC$1394:AC$1593,$A501-SUM(--(TRANSPOSE($A$498:$A500)=AC$905:AC$913)))))","v":0},{"$f":"IFERROR(INDEX(AD$917:AD$925,MATCH($A501,AD$905:AD$913,0)),IF($A501-SUM(--(TRANSPOSE($A$498:$A500)=AD$905:AD$913))>AD$1391,\"\",INDEX(AD$1394:AD$1593,$A501-SUM(--(TRANSPOSE($A$498:$A500)=AD$905:AD$913)))))","v":0},{"$f":"IFERROR(INDEX(AE$917:AE$925,MATCH($A501,AE$905:AE$913,0)),IF($A501-SUM(--(TRANSPOSE($A$498:$A500)=AE$905:AE$913))>AE$1391,\"\",INDEX(AE$1394:AE$1593,$A501-SUM(--(TRANSPOSE($A$498:$A500)=AE$905:AE$913)))))","v":0},{"$f":"IFERROR(INDEX(AF$917:AF$925,MATCH($A501,AF$905:AF$913,0)),IF($A501-SUM(--(TRANSPOSE($A$498:$A500)=AF$905:AF$913))>AF$1391,\"\",INDEX(AF$1394:AF$1593,$A501-SUM(--(TRANSPOSE($A$498:$A500)=AF$905:AF$913)))))","v":0}]
[21,{"$f":"IFERROR(INDEX(B$917:B$925,MATCH($A519,B$905:B$913,0)),IF($A519-SUM(--(TRANSPOSE($A$498:$A518)=B$905:B$913))>B$1391,\"\",INDEX(B$1394:B$1593,$A519-SUM(--(TRANSPOSE($A$498:$A518)=B$905:B$913)))))","v":671361.32363033108},{"$f":"IFERROR(INDEX(C$917:C$925,MATCH($A519,C$905:C$913,0)),IF($A519-SUM(--(TRANSPOSE($A$498:$A518)=C$905:C$913))>C$1391,\"\",INDEX(C$1394:C$1593,$A519-SUM(--(TRANSPOSE($A$498:$A518)=C$905:C$913)))))","v":676173.88672890898},{"$f":"IFERROR(INDEX(D$917:D$925,MATCH($A519,D$905:D$913,0)),IF($A519-SUM(--(TRANSPOSE($A$498:$A518)=D$905:D$913))>D$1391,\"\",INDEX(D$1394:D$1593,$A519-SUM(--(TRANSPOSE($A$498:$A518)=D$905:D$913)))))","v":1189543.1277497602},{"$f":"IFERROR(INDEX(E$917:E$925,MATCH($A519,E$905:E$913,0)),IF($A519-SUM(--(TRANSPOSE($A$498:$A518)=E$905:E$913))>E$1391,\"\",INDEX(E$1394:E$1593,$A519-SUM(--(TRANSPOSE($A$498:$A518)=E$905:E$913)))))","v":1197943.80343506},{"$f":"IFERROR(INDEX(F$917:F$925,MATCH($A519,F$905:F$913,0)),IF($A519-SUM(--(TRANSPOSE($A$498:$A518)=F$905:F$913))>F$1391,\"\",INDEX(F$1394:F$1593,$A519-SUM(--(TRANSPOSE($A$498:$A518)=F$905:F$913)))))","v":0},{"$f":"IFERROR(INDEX(G$917:G$925,MATCH($A519,G$905:G$913,0)),IF($A519-SUM(--(TRANSPOSE($A$498:$A518)=G$905:G$913))>G$1391,\"\",INDEX(G$1394:G$1593,$A519-SUM(--(TRANSPOSE($A$498:$A518)=G$905:G$913)))))","v":0},{"$f":"IFERROR(INDEX(H$917:H$925,MATCH($A519,H$905:H$913,0)),IF($A519-SUM(--(TRANSPOSE($A$498:$A518)=H$905:H$913))>H$1391,\"\",INDEX(H$1394:H$1593,$A519-SUM(--(TRANSPOSE($A$498:$A518)=H$905:H$913)))))","v":0},{"$f":"IFERROR(INDEX(I$917:I$925,MATCH($A519,I$905:I$913,0)),IF($A519-SUM(--(TRANSPOSE($A$498:$A518)=I$905:I$913))>I$1391,\"\",INDEX(I$1394:I$1593,$A519-SUM(--(TRANSPOSE($A$498:$A518)=I$905:I$913)))))","v":0},{"$f":"IFERROR(INDEX(J$917:J$925,MATCH($A519,J$905:J$913,0)),IF($A519-SUM(--(TRANSPOSE($A$498:$A518)=J$905:J$913))>J$1391,\"\",INDEX(J$1394:J$1593,$A519-SUM(--(TRANSPOSE($A$498:$A518)=J$905:J$913)))))","v":0},{"$f":"IFERROR(INDEX(K$917:K$925,MATCH($A519,K$905:K$913,0)),IF($A519-SUM(--(TRANSPOSE($A$498:$A518)=K$905:K$913))>K$1391,\"\",INDEX(K$1394:K$1593,$A519-SUM(--(TRANSPOSE($A$498:$A518)=K$905:K$913)))))","v":0},{"$f":"IFERROR(INDEX(L$917:L$925,MATCH($A519,L$905:L$913,0)),IF($A519-SUM(--(TRANSPOSE($A$498:$A518)=L$905:L$913))>L$1391,\"\",INDEX(L$1394:L$1593,$A519-SUM(--(TRANSPOSE($A$498:$A518)=L$905:L$913)))))","v":0},{"$f":"IFERROR(INDEX(M$917:M$925,MATCH($A519,M$905:M$913,0)),IF($A519-SUM(--(TRANSPOSE($A$498:$A518)=M$905:M$913))>M$1391,\"\",INDEX(M$1394:M$1593,$A519-SUM(--(TRANSPOSE($A$498:$A518)=M$905:M$913)))))","v":0},{"$f":"IFERROR(INDEX(N$917:N$925,MATCH($A519,N$905:N$913,0)),IF($A519-SUM(--(TRANSPOSE($A$498:$A518)=N$905:N$913))>N$1391,\"\",INDEX(N$1394:N$1593,$A519-SUM(--(TRANSPOSE($A$498:$A518)=N$905:N$913)))))","v":0},{"$f":"IFERROR(INDEX(O$917:O$925,MATCH($A519,O$905:O$913,0)),IF($A519-SUM(--(TRANSPOSE($A$498:$A518)=O$905:O$913))>O$1391,\"\",INDEX(O$1394:O$1593,$A519-SUM(--(TRANSPOSE($A$498:$A518)=O$905:O$913)))))","v":0},{"$f":"IFERROR(INDEX(P$917:P$925,MATCH($A519,P$905:P$913,0)),IF($A519-SUM(--(TRANSPOSE($A$498:$A518)=P$905:P$913))>P$1391,\"\",INDEX(P$1394:P$1593,$A519-SUM(--(TRANSPOSE($A$498:$A518)=P$905:P$913)))))","v":0},{"$f":"IFERROR(INDEX(Q$917:Q$925,MATCH($A519,Q$905:Q$913,0)),IF($A519-SUM(--(TRANSPOSE($A$498:$A518)=Q$905:Q$913))>Q$1391,\"\",INDEX(Q$1394:Q$1593,$A519-SUM(--(TRANSPOSE($A$498:$A518)=Q$905:Q$913)))))","v":0},{"$f":"IFERROR(INDEX(R$917:R$925,MATCH($A519,R$905:R$913,0)),IF($A519-SUM(--(TRANSPOSE($A$498:$A518)=R$905:R$913))>R$1391,\"\",INDEX(R$1394:R$1593,$A519-SUM(--(TRANSPOSE($A$498:$A518)=R$905:R$913)))))","v":0},{"$f":"IFERROR(INDEX(S$917:S$925,MATCH($A519,S$905:S$913,0)),IF($A519-SUM(--(TRANSPOSE($A$498:$A518)=S$905:S$913))>S$1391,\"\",INDEX(S$1394:S$1593,$A519-SUM(--(TRANSPOSE($A$498:$A518)=S$905:S$913)))))","v":0},{"$f":"IFERROR(INDEX(T$917:T$925,MATCH($A519,T$905:T$913,0)),IF($A519-SUM(--(TRANSPOSE($A$498:$A518)=T$905:T$913))>T$1391,\"\",INDEX(T$1394:T$1593,$A519-SUM(--(TRANSPOSE($A$498:$A518)=T$905:T$913)))))","v":0},{"$f":"IFERROR(INDEX(U$917:U$925,MATCH($A519,U$905:U$913,0)),IF($A519-SUM(--(TRANSPOSE($A$498:$A518)=U$905:U$913))>U$1391,\"\",INDEX(U$1394:U$1593,$A519-SUM(--(TRANSPOSE($A$498:$A518)=U$905:U$913)))))","v":0},{"$f":"IFERROR(INDEX(V$917:V$925,MATCH($A519,V$905:V$913,0)),IF($A519-SUM(--(TRANSPOSE($A$498:$A518)=V$905:V$913))>V$1391,\"\",INDEX(V$1394:V$1593,$A519-SUM(--(TRANSPOSE($A$498:$A518)=V$905:V$913)))))","v":0},{"$f":"IFERROR(INDEX(W$917:W$925,MATCH($A519,W$905:W$913,0)),IF($A519-SUM(--(TRANSPOSE($A$498:$A518)=W$905:W$913))>W$1391,\"\",INDEX(W$1394:W$1593,$A519-SUM(--(TRANSPOSE($A$498:$A518)=W$905:W$913)))))","v":0},{"$f":"IFERROR(INDEX(X$917:X$925,MATCH($A519,X$905:X$913,0)),IF($A519-SUM(--(TRANSPOSE($A$498:$A518)=X$905:X$913))>X$1391,\"\",INDEX(X$1394:X$1593,$A519-SUM(--(TRANSPOSE($A$498:$A518)=X$905:X$913)))))","v":0},{"$f":"IFERROR(INDEX(Y$917:Y$925,MATCH($A519,Y$905:Y$913,0)),IF($A519-SUM(--(TRANSPOSE($A$498:$A518)=Y$905:Y$913))>Y$1391,\"\",INDEX(Y$1394:Y$1593,$A519-SUM(--(TRANSPOSE($A$498:$A518)=Y$905:Y$913)))))","v":0},{"$f":"IFERROR(INDEX(Z$917:Z$925,MATCH($A519,Z$905:Z$913,0)),IF($A519-SUM(--(TRANSPOSE($A$498:$A518)=Z$905:Z$913))>Z$1391,\"\",INDEX(Z$1394:Z$1593,$A519-SUM(--(TRANSPOSE($A$498:$A518)=Z$905:Z$913)))))","v":0},{"$f":"IFERROR(INDEX(AA$917:AA$925,MATCH($A519,AA$905:AA$913,0)),IF($A519-SUM(--(TRANSPOSE($A$498:$A518)=AA$905:AA$913))>AA$1391,\"\",INDEX(AA$1394:AA$1593,$A519-SUM(--(TRANSPOSE($A$498:$A518)=AA$905:AA$913)))))","v":0},{"$f":"IFERROR(INDEX(AB$917:AB$925,MATCH($A519,AB$905:AB$913,0)),IF($A519-SUM(--(TRANSPOSE($A$498:$A518)=AB$905:AB$913))>AB$1391,\"\",INDEX(AB$1394:AB$1593,$A519-SUM(--(TRANSPOSE($A$498:$A518)=AB$905:AB$913)))))","v":0},{"$f":"IFERROR(INDEX(AC$917:AC$925,MATCH($A519,AC$905:AC$913,0)),IF($A519-SUM(--(TRANSPOSE($A$498:$A518)=AC$905:AC$913))>AC$1391,\"\",INDEX(AC$1394:AC$1593,$A519-SUM(--(TRANSPOSE($A$498:$A518)=AC$905:AC$913)))))","v":0},{"$f":"IFERROR(INDEX(AD$917:AD$925,MATCH($A519,AD$905:AD$913,0)),IF($A519-SUM(--(TRANSPOSE($A$498:$A518)=AD$905:AD$913))>AD$1391,\"\",INDEX(AD$1394:AD$1593,$A519-SUM(--(TRANSPOSE($A$498:$A518)=AD$905:AD$913)))))","v":0},{"$f":"IFERROR(INDEX(AE$917:AE$925,MATCH($A519,AE$905:AE$913,0)),IF($A519-SUM(--(TRANSPOSE($A$498:$A518)=AE$905:AE$913))>AE$1391,\"\",INDEX(AE$1394:AE$1593,$A519-SUM(--(TRANSPOSE($A$498:$A518)=AE$905:AE$913)))))","v":0},{"$f":"IFERROR(INDEX(AF$917:AF$925,MATCH($A519,AF$905:AF$913,0)),IF($A519-SUM(--(TRANSPOSE($A$498:$A518)=AF$905:AF$913))>AF$1391,\"\",INDEX(AF$1394:AF$1593,$A519-SUM(--(TRANSPOSE($A$498:$A518)=AF$905:AF$913)))))","v":0}]
[37,{"$f":"IFERROR(INDEX(B$917:B$925,MATCH($A535,B$905:B$913,0)),IF($A535-SUM(--(TRANSPOSE($A$498:$A534)=B$905:B$913))>B$1391,\"\",INDEX(B$1394:B$1593,$A535-SUM(--(TRANSPOSE($A$498:$A534)=B$905:B$913)))))","v":""},{"$f":"IFERROR(INDEX(C$917:C$925,MATCH($A535,C$905:C$913,0)),IF($A535-SUM(--(TRANSPOSE($A$498:$A534)=C$905:C$913))>C$1391,\"\",INDEX(C$1394:C$1593,$A535-SUM(--(TRANSPOSE($A$498:$A534)=C$905:C$913)))))","v":""},{"$f":"IFERROR(INDEX(D$917:D$925,MATCH($A535,D$905:D$913,0)),IF($A535-SUM(--(TRANSPOSE($A$498:$A534)=D$905:D$913))>D$1391,\"\",INDEX(D$1394:D$1593,$A535-SUM(--(TRANSPOSE($A$498:$A534)=D$905:D$913)))))","v":""},{"$f":"IFERROR(INDEX(E$917:E$925,MATCH($A535,E$905:E$913,0)),IF($A535-SUM(--(TRANSPOSE($A$498:$A534)=E$905:E$913))>E$1391,\"\",INDEX(E$1394:E$1593,$A535-SUM(--(TRANSPOSE($A$498:$A534)=E$905:E$913)))))","v":""},{"$f":"IFERROR(INDEX(F$917:F$925,MATCH($A535,F$905:F$913,0)),IF($A535-SUM(--(TRANSPOSE($A$498:$A534)=F$905:F$913))>F$1391,\"\",INDEX(F$1394:F$1593,$A535-SUM(--(TRANSPOSE($A$498:$A534)=F$905:F$913)))))","v":""},{"$f":"IFERROR(INDEX(G$917:G$925,MATCH($A535,G$905:G$913,0)),IF($A535-SUM(--(TRANSPOSE($A$498:$A534)=G$905:G$913))>G$1391,\"\",INDEX(G$1394:G$1593,$A535-SUM(--(TRANSPOSE($A$498:$A534)=G$905:G$913)))))","v":""},{"$f":"IFERROR(INDEX(H$917:H$925,MATCH($A535,H$905:H$913,0)),IF($A535-SUM(--(TRANSPOSE($A$498:$A534)=H$905:H$913))>H$1391,\"\",INDEX(H$1394:H$1593,$A535-SUM(--(TRANSPOSE($A$498:$A534)=H$905:H$913)))))","v":""},{"$f":"IFERROR(INDEX(I$917:I$925,MATCH($A535,I$905:I$913,0)),IF($A535-SUM(--(TRANSPOSE($A$498:$A534)=I$905:I$913))>I$1391,\"\",INDEX(I$1394:I$1593,$A535-SUM(--(TRANSPOSE($A$498:$A534)=I$905:I$913)))))","v":""},{"$f":"IFERROR(INDEX(J$917:J$925,MATCH($A535,J$905:J$913,0)),IF($A535-SUM(--(TRANSPOSE($A$498:$A534)=J$905:J$913))>J$1391,\"\",INDEX(J$1394:J$1593,$A535-SUM(--(TRANSPOSE($A$498:$A534)=J$905:J$913)))))","v":""},{"$f":"IFERROR(INDEX(K$917:K$925,MATCH($A535,K$905:K$913,0)),IF($A535-SUM(--(TRANSPOSE($A$498:$A534)=K$905:K$913))>K$1391,\"\",INDEX(K$1394:K$1593,$A535-SUM(--(TRANSPOSE($A$498:$A534)=K$905:K$913)))))","v":""},{"$f":"IFERROR(INDEX(L$917:L$925,MATCH($A535,L$905:L$913,0)),IF($A535-SUM(--(TRANSPOSE($A$498:$A534)=L$905:L$913))>L$1391,\"\",INDEX(L$1394:L$1593,$A535-SUM(--(TRANSPOSE($A$498:$A534)=L$905:L$913)))))","v":""},{"$f":"IFERROR(INDEX(M$917:M$925,MATCH($A535,M$905:M$913,0)),IF($A535-SUM(--(TRANSPOSE($A$498:$A534)=M$905:M$913))>M$1391,\"\",INDEX(M$1394:M$1593,$A535-SUM(--(TRANSPOSE($A$498:$A534)=M$905:M$913)))))","v":""},{"$f":"IFERROR(INDEX(N$917:N$925,MATCH($A535,N$905:N$913,0)),IF($A535-SUM(--(TRANSPOSE($A$498:$A534)=N$905:N$913))>N$1391,\"\",INDEX(N$1394:N$1593,$A535-SUM(--(TRANSPOSE($A$498:$A534)=N$905:N$913)))))","v":""},{"$f":"IFERROR(INDEX(O$917:O$925,MATCH($A535,O$905:O$913,0)),IF($A535-SUM(--(TRANSPOSE($A$498:$A534)=O$905:O$913))>O$1391,\"\",INDEX(O$1394:O$1593,$A535-SUM(--(TRANSPOSE($A$498:$A534)=O$905:O$913)))))","v":""},{"$f":"IFERROR(INDEX(P$917:P$925,MATCH($A535,P$905:P$913,0)),IF($A535-SUM(--(TRANSPOSE($A$498:$A534)=P$905:P$913))>P$1391,\"\",INDEX(P$1394:P$1593,$A535-SUM(--(TRANSPOSE($A$498:$A534)=P$905:P$913)))))","v":""},{"$f":"IFERROR(INDEX(Q$917:Q$925,MATCH($A535,Q$905:Q$913,0)),IF($A535-SUM(--(TRANSPOSE($A$498:$A534)=Q$905:Q$913))>Q$1391,\"\",INDEX(Q$1394:Q$1593,$A535-SUM(--(TRANSPOSE($A$498:$A534)=Q$905:Q$913)))))","v":""},{"$f":"IFERROR(INDEX(R$917:R$925,MATCH($A535,R$905:R$913,0)),IF($A535-SUM(--(TRANSPOSE($A$498:$A534)=R$905:R$913))>R$1391,\"\",INDEX(R$1394:R$1593,$A535-SUM(--(TRANSPOSE($A$498:$A534)=R$905:R$913)))))","v":""},{"$f":"IFERROR(INDEX(S$917:S$925,MATCH($A535,S$905:S$913,0)),IF($A535-SUM(--(TRANSPOSE($A$498:$A534)=S$905:S$913))>S$1391,\"\",INDEX(S$1394:S$1593,$A535-SUM(--(TRANSPOSE($A$498:$A534)=S$905:S$913)))))","v":""},{"$f":"IFERROR(INDEX(T$917:T$925,MATCH($A535,T$905:T$913,0)),IF($A535-SUM(--(TRANSPOSE($A$498:$A534)=T$905:T$913))>T$1391,\"\",INDEX(T$1394:T$1593,$A535-SUM(--(TRANSPOSE($A$498:$A534)=T$905:T$913)))))","v":""},{"$f":"IFERROR(INDEX(U$917:U$925,MATCH($A535,U$905:U$913,0)),IF($A535-SUM(--(TRANSPOSE($A$498:$A534)=U$905:U$913))>U$1391,\"\",INDEX(U$1394:U$1593,$A535-SUM(--(TRANSPOSE($A$498:$A534)=U$905:U$913)))))","v":""},{"$f":"IFERROR(INDEX(V$917:V$925,MATCH($A535,V$905:V$913,0)),IF($A535-SUM(--(TRANSPOSE($A$498:$A534)=V$905:V$913))>V$1391,\"\",INDEX(V$1394:V$1593,$A535-SUM(--(TRANSPOSE($A$498:$A534)=V$905:V$913)))))","v":""},{"$f":"IFERROR(INDEX(W$917:W$925,MATCH($A535,W$905:W$913,0)),IF($A535-SUM(--(TRANSPOSE($A$498:$A534)=W$905:W$913))>W$1391,\"\",INDEX(W$1394:W$1593,$A535-SUM(--(TRANSPOSE($A$498:$A534)=W$905:W$913)))))","v":""},{"$f":"IFERROR(INDEX(X$917:X$925,MATCH($A535,X$905:X$913,0)),IF($A535-SUM(--(TRANSPOSE($A$498:$A534)=X$905:X$913))>X$1391,\"\",INDEX(X$1394:X$1593,$A535-SUM(--(TRANSPOSE($A$498:$A534)=X$905:X$913)))))","v":""},{"$f":"IFERROR(INDEX(Y$917:Y$925,MATCH($A535,Y$905:Y$913,0)),IF($A535-SUM(--(TRANSPOSE($A$498:$A534)=Y$905:Y$913))>Y$1391,\"\",INDEX(Y$1394:Y$1593,$A535-SUM(--(TRANSPOSE($A$498:$A534)=Y$905:Y$913)))))","v":""},{"$f":"IFERROR(INDEX(Z$917:Z$925,MATCH($A535,Z$905:Z$913,0)),IF($A535-SUM(--(TRANSPOSE($A$498:$A534)=Z$905:Z$913))>Z$1391,\"\",INDEX(Z$1394:Z$1593,$A535-SUM(--(TRANSPOSE($A$498:$A534)=Z$905:Z$913)))))","v":""},{"$f":"IFERROR(INDEX(AA$917:AA$925,MATCH($A535,AA$905:AA$913,0)),IF($A535-SUM(--(TRANSPOSE($A$498:$A534)=AA$905:AA$913))>AA$1391,\"\",INDEX(AA$1394:AA$1593,$A535-SUM(--(TRANSPOSE($A$498:$A534)=AA$905:AA$913)))))","v":""},{"$f":"IFERROR(INDEX(AB$917:AB$925,MATCH($A535,AB$905:AB$913,0)),IF($A535-SUM(--(TRANSPOSE($A$498:$A534)=AB$905:AB$913))>AB$1391,\"\",INDEX(AB$1394:AB$1593,$A535-SUM(--(TRANSPOSE($A$498:$A534)=AB$905:AB$913)))))","v":""},{"$f":"IFERROR(INDEX(AC$917:AC$925,MATCH($A535,AC$905:AC$913,0)),IF($A535-SUM(--(TRANSPOSE($A$498:$A534)=AC$905:AC$913))>AC$1391,\"\",INDEX(AC$1394:AC$1593,$A535-SUM(--(TRANSPOSE($A$498:$A534)=AC$905:AC$913)))))","v":""},{"$f":"IFERROR(INDEX(AD$917:AD$925,MATCH($A535,AD$905:AD$913,0)),IF($A535-SUM(--(TRANSPOSE($A$498:$A534)=AD$905:AD$913))>AD$1391,\"\",INDEX(AD$1394:AD$1593,$A535-SUM(--(TRANSPOSE($A$498:$A534)=AD$905:AD$913)))))","v":""},{"$f":"IFERROR(INDEX(AE$917:AE$925,MATCH($A535,AE$905:AE$913,0)),IF($A535-SUM(--(TRANSPOSE($A$498:$A534)=AE$905:AE$913))>AE$1391,\"\",INDEX(AE$1394:AE$1593,$A535-SUM(--(TRANSPOSE($A$498:$A534)=AE$905:AE$913)))))","v":""},{"$f":"IFERROR(INDEX(AF$917:AF$925,MATCH($A535,AF$905:AF$913,0)),IF($A535-SUM(--(TRANSPOSE($A$498:$A534)=AF$905:AF$913))>AF$1391,\"\",INDEX(AF$1394:AF$1593,$A535-SUM(--(TRANSPOSE($A$498:$A534)=AF$905:AF$913)))))","v":""}]
[52,{"$f":"IFERROR(INDEX(B$917:B$925,MATCH($A550,B$905:B$913,0)),IF($A550-SUM(--(TRANSPOSE($A$498:$A549)=B$905:B$913))>B$1391,\"\",INDEX(B$1394:B$1593,$A550-SUM(--(TRANSPOSE($A$498:$A549)=B$905:B$913)))))","v":""},{"$f":"IFERROR(INDEX(C$917:C$925,MATCH($A550,C$905:C$913,0)),IF($A550-SUM(--(TRANSPOSE($A$498:$A549)=C$905:C$913))>C$1391,\"\",INDEX(C$1394:C$1593,$A550-SUM(--(TRANSPOSE($A$498:$A549)=C$905:C$913)))))","v":""},{"$f":"IFERROR(INDEX(D$917:D$925,MATCH($A550,D$905:D$913,0)),IF($A550-SUM(--(TRANSPOSE($A$498:$A549)=D$905:D$913))>D$1391,\"\",INDEX(D$1394:D$1593,$A550-SUM(--(TRANSPOSE($A$498:$A549)=D$905:D$913)))))","v":""},{"$f":"IFERROR(INDEX(E$917:E$925,MATCH($A550,E$905:E$913,0)),IF($A550-SUM(--(TRANSPOSE($A$498:$A549)=E$905:E$913))>E$1391,\"\",INDEX(E$1394:E$1593,$A550-SUM(--(TRANSPOSE($A$498:$A549)=E$905:E$913)))))","v":""},{"$f":"IFERROR(INDEX(F$917:F$925,MATCH($A550,F$905:F$913,0)),IF($A550-SUM(--(TRANSPOSE($A$498:$A549)=F$905:F$913))>F$1391,\"\",INDEX(F$1394:F$1593,$A550-SUM(--(TRANSPOSE($A$498:$A549)=F$905:F$913)))))","v":""},{"$f":"IFERROR(INDEX(G$917:G$925,MATCH($A550,G$905:G$913,0)),IF($A550-SUM(--(TRANSPOSE($A$498:$A549)=G$905:G$913))>G$1391,\"\",INDEX(G$1394:G$1593,$A550-SUM(--(TRANSPOSE($A$498:$A549)=G$905:G$913)))))","v":""},{"$f":"IFERROR(INDEX(H$917:H$925,MATCH($A550,H$905:H$913,0)),IF($A550-SUM(--(TRANSPOSE($A$498:$A549)=H$905:H$913))>H$1391,\"\",INDEX(H$1394:H$1593,$A550-SUM(--(TRANSPOSE($A$498:$A549)=H$905:H$913)))))","v":""},{"$f":"IFERROR(INDEX(I$917:I$925,MATCH($A550,I$905:I$913,0)),IF($A550-SUM(--(TRANSPOSE($A$498:$A549)=I$905:I$913))>I$1391,\"\",INDEX(I$1394:I$1593,$A550-SUM(--(TRANSPOSE($A$498:$A549)=I$905:I$913)))))","v":""},{"$f":"IFERROR(INDEX(J$917:J$925,MATCH($A550,J$905:J$913,0)),IF($A550-SUM(--(TRANSPOSE($A$498:$A549)=J$905:J$913))>J$1391,\"\",INDEX(J$1394:J$1593,$A550-SUM(--(TRANSPOSE($A$498:$A549)=J$905:J$913)))))","v":""},{"$f":"IFERROR(INDEX(K$917:K$925,MATCH($A550,K$905:K$913,0)),IF($A550-SUM(--(TRANSPOSE($A$498:$A549)=K$905:K$913))>K$1391,\"\",INDEX(K$1394:K$1593,$A550-SUM(--(TRANSPOSE($A$498:$A549)=K$905:K$913)))))","v":""},{"$f":"IFERROR(INDEX(L$917:L$925,MATCH($A550,L$905:L$913,0)),IF($A550-SUM(--(TRANSPOSE($A$498:$A549)=L$905:L$913))>L$1391,\"\",INDEX(L$1394:L$1593,$A550-SUM(--(TRANSPOSE($A$498:$A549)=L$905:L$913)))))","v":""},{"$f":"IFERROR(INDEX(M$917:M$925,MATCH($A550,M$905:M$913,0)),IF($A550-SUM(--(TRANSPOSE($A$498:$A549)=M$905:M$913))>M$1391,\"\",INDEX(M$1394:M$1593,$A550-SUM(--(TRANSPOSE($A$498:$A549)=M$905:M$913)))))","v":""},{"$f":"IFERROR(INDEX(N$917:N$925,MATCH($A550,N$905:N$913,0)),IF($A550-SUM(--(TRANSPOSE($A$498:$A549)=N$905:N$913))>N$1391,\"\",INDEX(N$1394:N$1593,$A550-SUM(--(TRANSPOSE($A$498:$A549)=N$905:N$913)))))","v":""},{"$f":"IFERROR(INDEX(O$917:O$925,MATCH($A550,O$905:O$913,0)),IF($A550-SUM(--(TRANSPOSE($A$498:$A549)=O$905:O$913))>O$1391,\"\",INDEX(O$1394:O$1593,$A550-SUM(--(TRANSPOSE($A$498:$A549)=O$905:O$913)))))","v":""},{"$f":"IFERROR(INDEX(P$917:P$925,MATCH($A550,P$905:P$913,0)),IF($A550-SUM(--(TRANSPOSE($A$498:$A549)=P$905:P$913))>P$1391,\"\",INDEX(P$1394:P$1593,$A550-SUM(--(TRANSPOSE($A$498:$A549)=P$905:P$913)))))","v":""},{"$f":"IFERROR(INDEX(Q$917:Q$925,MATCH($A550,Q$905:Q$913,0)),IF($A550-SUM(--(TRANSPOSE($A$498:$A549)=Q$905:Q$913))>Q$1391,\"\",INDEX(Q$1394:Q$1593,$A550-SUM(--(TRANSPOSE($A$498:$A549)=Q$905:Q$913)))))","v":""},{"$f":"IFERROR(INDEX(R$917:R$925,MATCH($A550,R$905:R$913,0)),IF($A550-SUM(--(TRANSPOSE($A$498:$A549)=R$905:R$913))>R$1391,\"\",INDEX(R$1394:R$1593,$A550-SUM(--(TRANSPOSE($A$498:$A549)=R$905:R$913)))))","v":""},{"$f":"IFERROR(INDEX(S$917:S$925,MATCH($A550,S$905:S$913,0)),IF($A550-SUM(--(TRANSPOSE($A$498:$A549)=S$905:S$913))>S$1391,\"\",INDEX(S$1394:S$1593,$A550-SUM(--(TRANSPOSE($A$498:$A549)=S$905:S$913)))))","v":""},{"$f":"IFERROR(INDEX(T$917:T$925,MATCH($A550,T$905:T$913,0)),IF($A550-SUM(--(TRANSPOSE($A$498:$A549)=T$905:T$913))>T$1391,\"\",INDEX(T$1394:T$1593,$A550-SUM(--(TRANSPOSE($A$498:$A549)=T$905:T$913)))))","v":""},{"$f":"IFERROR(INDEX(U$917:U$925,MATCH($A550,U$905:U$913,0)),IF($A550-SUM(--(TRANSPOSE($A$498:$A549)=U$905:U$913))>U$1391,\"\",INDEX(U$1394:U$1593,$A550-SUM(--(TRANSPOSE($A$498:$A549)=U$905:U$913)))))","v":""},{"$f":"IFERROR(INDEX(V$917:V$925,MATCH($A550,V$905:V$913,0)),IF($A550-SUM(--(TRANSPOSE($A$498:$A549)=V$905:V$913))>V$1391,\"\",INDEX(V$1394:V$1593,$A550-SUM(--(TRANSPOSE($A$498:$A549)=V$905:V$913)))))","v":""},{"$f":"IFERROR(INDEX(W$917:W$925,MATCH($A550,W$905:W$913,0)),IF($A550-SUM(--(TRANSPOSE($A$498:$A549)=W$905:W$913))>W$1391,\"\",INDEX(W$1394:W$1593,$A550-SUM(--(TRANSPOSE($A$498:$A549)=W$905:W$913)))))","v":""},{"$f":"IFERROR(INDEX(X$917:X$925,MATCH($A550,X$905:X$913,0)),IF($A550-SUM(--(TRANSPOSE($A$498:$A549)=X$905:X$913))>X$1391,\"\",INDEX(X$1394:X$1593,$A550-SUM(--(TRANSPOSE($A$498:$A549)=X$905:X$913)))))","v":""},{"$f":"IFERROR(INDEX(Y$917:Y$925,MATCH($A550,Y$905:Y$913,0)),IF($A550-SUM(--(TRANSPOSE($A$498:$A549)=Y$905:Y$913))>Y$1391,\"\",INDEX(Y$1394:Y$1593,$A550-SUM(--(TRANSPOSE($A$498:$A549)=Y$905:Y$913)))))","v":""},{"$f":"IFERROR(INDEX(Z$917:Z$925,MATCH($A550,Z$905:Z$913,0)),IF($A550-SUM(--(TRANSPOSE($A$498:$A549)=Z$905:Z$913))>Z$1391,\"\",INDEX(Z$1394:Z$1593,$A550-SUM(--(TRANSPOSE($A$498:$A549)=Z$905:Z$913)))))","v":""},{"$f":"IFERROR(INDEX(AA$917:AA$925,MATCH($A550,AA$905:AA$913,0)),IF($A550-SUM(--(TRANSPOSE($A$498:$A549)=AA$905:AA$913))>AA$1391,\"\",INDEX(AA$1394:AA$1593,$A550-SUM(--(TRANSPOSE($A$498:$A549)=AA$905:AA$913)))))","v":""},{"$f":"IFERROR(INDEX(AB$917:AB$925,MATCH($A550,AB$905:AB$913,0)),IF($A550-SUM(--(TRANSPOSE($A$498:$A549)=AB$905:AB$913))>AB$1391,\"\",INDEX(AB$1394:AB$1593,$A550-SUM(--(TRANSPOSE($A$498:$A549)=AB$905:AB$913)))))","v":""},{"$f":"IFERROR(INDEX(AC$917:AC$925,MATCH($A550,AC$905:AC$913,0)),IF($A550-SUM(--(TRANSPOSE($A$498:$A549)=AC$905:AC$913))>AC$1391,\"\",INDEX(AC$1394:AC$1593,$A550-SUM(--(TRANSPOSE($A$498:$A549)=AC$905:AC$913)))))","v":""},{"$f":"IFERROR(INDEX(AD$917:AD$925,MATCH($A550,AD$905:AD$913,0)),IF($A550-SUM(--(TRANSPOSE($A$498:$A549)=AD$905:AD$913))>AD$1391,\"\",INDEX(AD$1394:AD$1593,$A550-SUM(--(TRANSPOSE($A$498:$A549)=AD$905:AD$913)))))","v":""},{"$f":"IFERROR(INDEX(AE$917:AE$925,MATCH($A550,AE$905:AE$913,0)),IF($A550-SUM(--(TRANSPOSE($A$498:$A549)=AE$905:AE$913))>AE$1391,\"\",INDEX(AE$1394:AE$1593,$A550-SUM(--(TRANSPOSE($A$498:$A549)=AE$905:AE$913)))))","v":""},{"$f":"IFERROR(INDEX(AF$917:AF$925,MATCH($A550,AF$905:AF$913,0)),IF($A550-SUM(--(TRANSPOSE($A$498:$A549)=AF$905:AF$913))>AF$1391,\"\",INDEX(AF$1394:AF$1593,$A550-SUM(--(TRANSPOSE($A$498:$A549)=AF$905:AF$913)))))","v":""}]
[60,{"$f":"IFERROR(INDEX(B$917:B$925,MATCH($A558,B$905:B$913,0)),IF($A558-SUM(--(TRANSPOSE($A$498:$A557)=B$905:B$913))>B$1391,\"\",INDEX(B$1394:B$1593,$A558-SUM(--(TRANSPOSE($A$498:$A557)=B$905:B$913)))))","v":""},{"$f":"IFERROR(INDEX(C$917:C$925,MATCH($A558,C$905:C$913,0)),IF($A558-SUM(--(TRANSPOSE($A$498:$A557)=C$905:C$913))>C$1391,\"\",INDEX(C$1394:C$1593,$A558-SUM(--(TRANSPOSE($A$498:$A557)=C$905:C$913)))))","v":""},{"$f":"IFERROR(INDEX(D$917:D$925,MATCH($A558,D$905:D$913,0)),IF($A558-SUM(--(TRANSPOSE($A$498:$A557)=D$905:D$913))>D$1391,\"\",INDEX(D$1394:D$1593,$A558-SUM(--(TRANSPOSE($A$498:$A557)=D$905:D$913)))))","v":""},{"$f":"IFERROR(INDEX(E$917:E$925,MATCH($A558,E$905:E$913,0)),IF($A558-SUM(--(TRANSPOSE($A$498:$A557)=E$905:E$913))>E$1391,\"\",INDEX(E$1394:E$1593,$A558-SUM(--(TRANSPOSE($A$498:$A557)=E$905:E$913)))))","v":""},{"$f":"IFERROR(INDEX(F$917:F$925,MATCH($A558,F$905:F$913,0)),IF($A558-SUM(--(TRANSPOSE($A$498:$A557)=F$905:F$913))>F$1391,\"\",INDEX(F$1394:F$1593,$A558-SUM(--(TRANSPOSE($A$498:$A557)=F$905:F$913)))))","v":""},{"$f":"IFERROR(INDEX(G$917:G$925,MATCH($A558,G$905:G$913,0)),IF($A558-SUM(--(TRANSPOSE($A$498:$A557)=G$905:G$913))>G$1391,\"\",INDEX(G$1394:G$1593,$A558-SUM(--(TRANSPOSE($A$498:$A557)=G$905:G$913)))))","v":""},{"$f":"IFERROR(INDEX(H$917:H$925,MATCH($A558,H$905:H$913,0)),IF($A558-SUM(--(TRANSPOSE($A$498:$A557)=H$905:H$913))>H$1391,\"\",INDEX(H$1394:H$1593,$A558-SUM(--(TRANSPOSE($A$498:$A557)=H$905:H$913)))))","v":""},{"$f":"IFERROR(INDEX(I$917:I$925,MATCH($A558,I$905:I$913,0)),IF($A558-SUM(--(TRANSPOSE($A$498:$A557)=I$905:I$913))>I$1391,\"\",INDEX(I$1394:I$1593,$A558-SUM(--(TRANSPOSE($A$498:$A557)=I$905:I$913)))))","v":""},{"$f":"IFERROR(INDEX(J$917:J$925,MATCH($A558,J$905:J$913,0)),IF($A558-SUM(--(TRANSPOSE($A$498:$A557)=J$905:J$913))>J$1391,\"\",INDEX(J$1394:J$1593,$A558-SUM(--(TRANSPOSE($A$498:$A557)=J$905:J$913)))))","v":""},{"$f":"IFERROR(INDEX(K$917:K$925,MATCH($A558,K$905:K$913,0)),IF($A558-SUM(--(TRANSPOSE($A$498:$A557)=K$905:K$913))>K$1391,\"\",INDEX(K$1394:K$1593,$A558-SUM(--(TRANSPOSE($A$498:$A557)=K$905:K$913)))))","v":""},{"$f":"IFERROR(INDEX(L$917:L$925,MATCH($A558,L$905:L$913,0)),IF($A558-SUM(--(TRANSPOSE($A$498:$A557)=L$905:L$913))>L$1391,\"\",INDEX(L$1394:L$1593,$A558-SUM(--(TRANSPOSE($A$498:$A557)=L$905:L$913)))))","v":""},{"$f":"IFERROR(INDEX(M$917:M$925,MATCH($A558,M$905:M$913,0)),IF($A558-SUM(--(TRANSPOSE($A$498:$A557)=M$905:M$913))>M$1391,\"\",INDEX(M$1394:M$1593,$A558-SUM(--(TRANSPOSE($A$498:$A557)=M$905:M$913)))))","v":""},{"$f":"IFERROR(INDEX(N$917:N$925,MATCH($A558,N$905:N$913,0)),IF($A558-SUM(--(TRANSPOSE($A$498:$A557)=N$905:N$913))>N$1391,\"\",INDEX(N$1394:N$1593,$A558-SUM(--(TRANSPOSE($A$498:$A557)=N$905:N$913)))))","v":""},{"$f":"IFERROR(INDEX(O$917:O$925,MATCH($A558,O$905:O$913,0)),IF($A558-SUM(--(TRANSPOSE($A$498:$A557)=O$905:O$913))>O$1391,\"\",INDEX(O$1394:O$1593,$A558-SUM(--(TRANSPOSE($A$498:$A557)=O$905:O$913)))))","v":""},{"$f":"IFERROR(INDEX(P$917:P$925,MATCH($A558,P$905:P$913,0)),IF($A558-SUM(--(TRANSPOSE($A$498:$A557)=P$905:P$913))>P$1391,\"\",INDEX(P$1394:P$1593,$A558-SUM(--(TRANSPOSE($A$498:$A557)=P$905:P$913)))))","v":""},{"$f":"IFERROR(INDEX(Q$917:Q$925,MATCH($A558,Q$905:Q$913,0)),IF($A558-SUM(--(TRANSPOSE($A$498:$A557)=Q$905:Q$913))>Q$1391,\"\",INDEX(Q$1394:Q$1593,$A558-SUM(--(TRANSPOSE($A$498:$A557)=Q$905:Q$913)))))","v":""},{"$f":"IFERROR(INDEX(R$917:R$925,MATCH($A558,R$905:R$913,0)),IF($A558-SUM(--(TRANSPOSE($A$498:$A557)=R$905:R$913))>R$1391,\"\",INDEX(R$1394:R$1593,$A558-SUM(--(TRANSPOSE($A$498:$A557)=R$905:R$913)))))","v":""},{"$f":"IFERROR(INDEX(S$917:S$925,MATCH($A558,S$905:S$913,0)),IF($A558-SUM(--(TRANSPOSE($A$498:$A557)=S$905:S$913))>S$1391,\"\",INDEX(S$1394:S$1593,$A558-SUM(--(TRANSPOSE($A$498:$A557)=S$905:S$913)))))","v":""},{"$f":"IFERROR(INDEX(T$917:T$925,MATCH($A558,T$905:T$913,0)),IF($A558-SUM(--(TRANSPOSE($A$498:$A557)=T$905:T$913))>T$1391,\"\",INDEX(T$1394:T$1593,$A558-SUM(--(TRANSPOSE($A$498:$A557)=T$905:T$913)))))","v":""},{"$f":"IFERROR(INDEX(U$917:U$925,MATCH($A558,U$905:U$913,0)),IF($A558-SUM(--(TRANSPOSE($A$498:$A557)=U$905:U$913))>U$1391,\"\",INDEX(U$1394:U$1593,$A558-SUM(--(TRANSPOSE($A$498:$A557)=U$905:U$913)))))","v":""},{"$f":"IFERROR(INDEX(V$917:V$925,MATCH($A558,V$905:V$913,0)),IF($A558-SUM(--(TRANSPOSE($A$498:$A557)=V$905:V$913))>V$1391,\"\",INDEX(V$1394:V$1593,$A558-SUM(--(TRANSPOSE($A$498:$A557)=V$905:V$913)))))","v":""},{"$f":"IFERROR(INDEX(W$917:W$925,MATCH($A558,W$905:W$913,0)),IF($A558-SUM(--(TRANSPOSE($A$498:$A557)=W$905:W$913))>W$1391,\"\",INDEX(W$1394:W$1593,$A558-SUM(--(TRANSPOSE($A$498:$A557)=W$905:W$913)))))","v":""},{"$f":"IFERROR(INDEX(X$917:X$925,MATCH($A558,X$905:X$913,0)),IF($A558-SUM(--(TRANSPOSE($A$498:$A557)=X$905:X$913))>X$1391,\"\",INDEX(X$1394:X$1593,$A558-SUM(--(TRANSPOSE($A$498:$A557)=X$905:X$913)))))","v":""},{"$f":"IFERROR(INDEX(Y$917:Y$925,MATCH($A558,Y$905:Y$913,0)),IF($A558-SUM(--(TRANSPOSE($A$498:$A557)=Y$905:Y$913))>Y$1391,\"\",INDEX(Y$1394:Y$1593,$A558-SUM(--(TRANSPOSE($A$498:$A557)=Y$905:Y$913)))))","v":""},{"$f":"IFERROR(INDEX(Z$917:Z$925,MATCH($A558,Z$905:Z$913,0)),IF($A558-SUM(--(TRANSPOSE($A$498:$A557)=Z$905:Z$913))>Z$1391,\"\",INDEX(Z$1394:Z$1593,$A558-SUM(--(TRANSPOSE($A$498:$A557)=Z$905:Z$913)))))","v":""},{"$f":"IFERROR(INDEX(AA$917:AA$925,MATCH($A558,AA$905:AA$913,0)),IF($A558-SUM(--(TRANSPOSE($A$498:$A557)=AA$905:AA$913))>AA$1391,\"\",INDEX(AA$1394:AA$1593,$A558-SUM(--(TRANSPOSE($A$498:$A557)=AA$905:AA$913)))))","v":""},{"$f":"IFERROR(INDEX(AB$917:AB$925,MATCH($A558,AB$905:AB$913,0)),IF($A558-SUM(--(TRANSPOSE($A$498:$A557)=AB$905:AB$913))>AB$1391,\"\",INDEX(AB$1394:AB$1593,$A558-SUM(--(TRANSPOSE($A$498:$A557)=AB$905:AB$913)))))","v":""},{"$f":"IFERROR(INDEX(AC$917:AC$925,MATCH($A558,AC$905:AC$913,0)),IF($A558-SUM(--(TRANSPOSE($A$498:$A557)=AC$905:AC$913))>AC$1391,\"\",INDEX(AC$1394:AC$1593,$A558-SUM(--(TRANSPOSE($A$498:$A557)=AC$905:AC$913)))))","v":""},{"$f":"IFERROR(INDEX(AD$917:AD$925,MATCH($A558,AD$905:AD$913,0)),IF($A558-SUM(--(TRANSPOSE($A$498:$A557)=AD$905:AD$913))>AD$1391,\"\",INDEX(AD$1394:AD$1593,$A558-SUM(--(TRANSPOSE($A$498:$A557)=AD$905:AD$913)))))","v":""},{"$f":"IFERROR(INDEX(AE$917:AE$925,MATCH($A558,AE$905:AE$913,0)),IF($A558-SUM(--(TRANSPOSE($A$498:$A557)=AE$905:AE$913))>AE$1391,\"\",INDEX(AE$1394:AE$1593,$A558-SUM(--(TRANSPOSE($A$498:$A557)=AE$905:AE$913)))))","v":""},{"$f":"IFERROR(INDEX(AF$917:AF$925,MATCH($A558,AF$905:AF$913,0)),IF($A558-SUM(--(TRANSPOSE($A$498:$A557)=AF$905:AF$913))>AF$1391,\"\",INDEX(AF$1394:AF$1593,$A558-SUM(--(TRANSPOSE($A$498:$A557)=AF$905:AF$913)))))","v":""}]
[82,{"$f":"IFERROR(INDEX(B$917:B$925,MATCH($A580,B$905:B$913,0)),IF($A580-SUM(--(TRANSPOSE($A$498:$A579)=B$905:B$913))>B$1391,\"\",INDEX(B$1394:B$1593,$A580-SUM(--(TRANSPOSE($A$498:$A579)=B$905:B$913)))))","v":""},{"$f":"IFERROR(INDEX(C$917:C$925,MATCH($A580,C$905:C$913,0)),IF($A580-SUM(--(TRANSPOSE($A$498:$A579)=C$905:C$913))>C$1391,\"\",INDEX(C$1394:C$1593,$A580-SUM(--(TRANSPOSE($A$498:$A579)=C$905:C$913)))))","v":""},{"$f":"IFERROR(INDEX(D$917:D$925,MATCH($A580,D$905:D$913,0)),IF($A580-SUM(--(TRANSPOSE($A$498:$A579)=D$905:D$913))>D$1391,\"\",INDEX(D$1394:D$1593,$A580-SUM(--(TRANSPOSE($A$498:$A579)=D$905:D$913)))))","v":""},{"$f":"IFERROR(INDEX(E$917:E$925,MATCH($A580,E$905:E$913,0)),IF($A580-SUM(--(TRANSPOSE($A$498:$A579)=E$905:E$913))>E$1391,\"\",INDEX(E$1394:E$1593,$A580-SUM(--(TRANSPOSE($A$498:$A579)=E$905:E$913)))))","v":""},{"$f":"IFERROR(INDEX(F$917:F$925,MATCH($A580,F$905:F$913,0)),IF($A580-SUM(--(TRANSPOSE($A$498:$A579)=F$905:F$913))>F$1391,\"\",INDEX(F$1394:F$1593,$A580-SUM(--(TRANSPOSE($A$498:$A579)=F$905:F$913)))))","v":""},{"$f":"IFERROR(INDEX(G$917:G$925,MATCH($A580,G$905:G$913,0)),IF($A580-SUM(--(TRANSPOSE($A$498:$A579)=G$905:G$913))>G$1391,\"\",INDEX(G$1394:G$1593,$A580-SUM(--(TRANSPOSE($A$498:$A579)=G$905:G$913)))))","v":""},{"$f":"IFERROR(INDEX(H$917:H$925,MATCH($A580,H$905:H$913,0)),IF($A580-SUM(--(TRANSPOSE($A$498:$A579)=H$905:H$913))>H$1391,\"\",INDEX(H$1394:H$1593,$A580-SUM(--(TRANSPOSE($A$498:$A579)=H$905:H$913)))))","v":""},{"$f":"IFERROR(INDEX(I$917:I$925,MATCH($A580,I$905:I$913,0)),IF($A580-SUM(--(TRANSPOSE($A$498:$A579)=I$905:I$913))>I$1391,\"\",INDEX(I$1394:I$1593,$A580-SUM(--(TRANSPOSE($A$498:$A579)=I$905:I$913)))))","v":""},{"$f":"IFERROR(INDEX(J$917:J$925,MATCH($A580,J$905:J$913,0)),IF($A580-SUM(--(TRANSPOSE($A$498:$A579)=J$905:J$913))>J$1391,\"\",INDEX(J$1394:J$1593,$A580-SUM(--(TRANSPOSE($A$498:$A579)=J$905:J$913)))))","v":""},{"$f":"IFERROR(INDEX(K$917:K$925,MATCH($A580,K$905:K$913,0)),IF($A580-SUM(--(TRANSPOSE($A$498:$A579)=K$905:K$913))>K$1391,\"\",INDEX(K$1394:K$1593,$A580-SUM(--(TRANSPOSE($A$498:$A579)=K$905:K$913)))))","v":""},{"$f":"IFERROR(INDEX(L$917:L$925,MATCH($A580,L$905:L$913,0)),IF($A580-SUM(--(TRANSPOSE($A$498:$A579)=L$905:L$913))>L$1391,\"\",INDEX(L$1394:L$1593,$A580-SUM(--(TRANSPOSE($A$498:$A579)=L$905:L$913)))))","v":""},{"$f":"IFERROR(INDEX(M$917:M$925,MATCH($A580,M$905:M$913,0)),IF($A580-SUM(--(TRANSPOSE($A$498:$A579)=M$905:M$913))>M$1391,\"\",INDEX(M$1394:M$1593,$A580-SUM(--(TRANSPOSE($A$498:$A579)=M$905:M$913)))))","v":""},{"$f":"IFERROR(INDEX(N$917:N$925,MATCH($A580,N$905:N$913,0)),IF($A580-SUM(--(TRANSPOSE($A$498:$A579)=N$905:N$913))>N$1391,\"\",INDEX(N$1394:N$1593,$A580-SUM(--(TRANSPOSE($A$498:$A579)=N$905:N$913)))))","v":""},{"$f":"IFERROR(INDEX(O$917:O$925,MATCH($A580,O$905:O$913,0)),IF($A580-SUM(--(TRANSPOSE($A$498:$A579)=O$905:O$913))>O$1391,\"\",INDEX(O$1394:O$1593,$A580-SUM(--(TRANSPOSE($A$498:$A579)=O$905:O$913)))))","v":""},{"$f":"IFERROR(INDEX(P$917:P$925,MATCH($A580,P$905:P$913,0)),IF($A580-SUM(--(TRANSPOSE($A$498:$A579)=P$905:P$913))>P$1391,\"\",INDEX(P$1394:P$1593,$A580-SUM(--(TRANSPOSE($A$498:$A579)=P$905:P$913)))))","v":""},{"$f":"IFERROR(INDEX(Q$917:Q$925,MATCH($A580,Q$905:Q$913,0)),IF($A580-SUM(--(TRANSPOSE($A$498:$A579)=Q$905:Q$913))>Q$1391,\"\",INDEX(Q$1394:Q$1593,$A580-SUM(--(TRANSPOSE($A$498:$A579)=Q$905:Q$913)))))","v":""},{"$f":"IFERROR(INDEX(R$917:R$925,MATCH($A580,R$905:R$913,0)),IF($A580-SUM(--(TRANSPOSE($A$498:$A579)=R$905:R$913))>R$1391,\"\",INDEX(R$1394:R$1593,$A580-SUM(--(TRANSPOSE($A$498:$A579)=R$905:R$913)))))","v":""},{"$f":"IFERROR(INDEX(S$917:S$925,MATCH($A580,S$905:S$913,0)),IF($A580-SUM(--(TRANSPOSE($A$498:$A579)=S$905:S$913))>S$1391,\"\",INDEX(S$1394:S$1593,$A580-SUM(--(TRANSPOSE($A$498:$A579)=S$905:S$913)))))","v":""},{"$f":"IFERROR(INDEX(T$917:T$925,MATCH($A580,T$905:T$913,0)),IF($A580-SUM(--(TRANSPOSE($A$498:$A579)=T$905:T$913))>T$1391,\"\",INDEX(T$1394:T$1593,$A580-SUM(--(TRANSPOSE($A$498:$A579)=T$905:T$913)))))","v":""},{"$f":"IFERROR(INDEX(U$917:U$925,MATCH($A580,U$905:U$913,0)),IF($A580-SUM(--(TRANSPOSE($A$498:$A579)=U$905:U$913))>U$1391,\"\",INDEX(U$1394:U$1593,$A580-SUM(--(TRANSPOSE($A$498:$A579)=U$905:U$913)))))","v":""},{"$f":"IFERROR(INDEX(V$917:V$925,MATCH($A580,V$905:V$913,0)),IF($A580-SUM(--(TRANSPOSE($A$498:$A579)=V$905:V$913))>V$1391,\"\",INDEX(V$1394:V$1593,$A580-SUM(--(TRANSPOSE($A$498:$A579)=V$905:V$913)))))","v":""},{"$f":"IFERROR(INDEX(W$917:W$925,MATCH($A580,W$905:W$913,0)),IF($A580-SUM(--(TRANSPOSE($A$498:$A579)=W$905:W$913))>W$1391,\"\",INDEX(W$1394:W$1593,$A580-SUM(--(TRANSPOSE($A$498:$A579)=W$905:W$913)))))","v":""},{"$f":"IFERROR(INDEX(X$917:X$925,MATCH($A580,X$905:X$913,0)),IF($A580-SUM(--(TRANSPOSE($A$498:$A579)=X$905:X$913))>X$1391,\"\",INDEX(X$1394:X$1593,$A580-SUM(--(TRANSPOSE($A$498:$A579)=X$905:X$913)))))","v":""},{"$f":"IFERROR(INDEX(Y$917:Y$925,MATCH($A580,Y$905:Y$913,0)),IF($A580-SUM(--(TRANSPOSE($A$498:$A579)=Y$905:Y$913))>Y$1391,\"\",INDEX(Y$1394:Y$1593,$A580-SUM(--(TRANSPOSE($A$498:$A579)=Y$905:Y$913)))))","v":""},{"$f":"IFERROR(INDEX(Z$917:Z$925,MATCH($A580,Z$905:Z$913,0)),IF($A580-SUM(--(TRANSPOSE($A$498:$A579)=Z$905:Z$913))>Z$1391,\"\",INDEX(Z$1394:Z$1593,$A580-SUM(--(TRANSPOSE($A$498:$A579)=Z$905:Z$913)))))","v":""},{"$f":"IFERROR(INDEX(AA$917:AA$925,MATCH($A580,AA$905:AA$913,0)),IF($A580-SUM(--(TRANSPOSE($A$498:$A579)=AA$905:AA$913))>AA$1391,\"\",INDEX(AA$1394:AA$1593,$A580-SUM(--(TRANSPOSE($A$498:$A579)=AA$905:AA$913)))))","v":""},{"$f":"IFERROR(INDEX(AB$917:AB$925,MATCH($A580,AB$905:AB$913,0)),IF($A580-SUM(--(TRANSPOSE($A$498:$A579)=AB$905:AB$913))>AB$1391,\"\",INDEX(AB$1394:AB$1593,$A580-SUM(--(TRANSPOSE($A$498:$A579)=AB$905:AB$913)))))","v":""},{"$f":"IFERROR(INDEX(AC$917:AC$925,MATCH($A580,AC$905:AC$913,0)),IF($A580-SUM(--(TRANSPOSE($A$498:$A579)=AC$905:AC$913))>AC$1391,\"\",INDEX(AC$1394:AC$1593,$A580-SUM(--(TRANSPOSE($A$498:$A579)=AC$905:AC$913)))))","v":""},{"$f":"IFERROR(INDEX(AD$917:AD$925,MATCH($A580,AD$905:AD$913,0)),IF($A580-SUM(--(TRANSPOSE($A$498:$A579)=AD$905:AD$913))>AD$1391,\"\",INDEX(AD$1394:AD$1593,$A580-SUM(--(TRANSPOSE($A$498:$A579)=AD$905:AD$913)))))","v":""},{"$f":"IFERROR(INDEX(AE$917:AE$925,MATCH($A580,AE$905:AE$913,0)),IF($A580-SUM(--(TRANSPOSE($A$498:$A579)=AE$905:AE$913))>AE$1391,\"\",INDEX(AE$1394:AE$1593,$A580-SUM(--(TRANSPOSE($A$498:$A579)=AE$905:AE$913)))))","v":""},{"$f":"IFERROR(INDEX(AF$917:AF$925,MATCH($A580,AF$905:AF$913,0)),IF($A580-SUM(--(TRANSPOSE($A$498:$A579)=AF$905:AF$913))>AF$1391,\"\",INDEX(AF$1394:AF$1593,$A580-SUM(--(TRANSPOSE($A$498:$A579)=AF$905:AF$913)))))","v":""}]
[97,{"$f":"IFERROR(INDEX(B$917:B$925,MATCH($A595,B$905:B$913,0)),IF($A595-SUM(--(TRANSPOSE($A$498:$A594)=B$905:B$913))>B$1391,\"\",INDEX(B$1394:B$1593,$A595-SUM(--(TRANSPOSE($A$498:$A594)=B$905:B$913)))))","v":""},{"$f":"IFERROR(INDEX(C$917:C$925,MATCH($A595,C$905:C$913,0)),IF($A595-SUM(--(TRANSPOSE($A$498:$A594)=C$905:C$913))>C$1391,\"\",INDEX(C$1394:C$1593,$A595-SUM(--(TRANSPOSE($A$498:$A594)=C$905:C$913)))))","v":""},{"$f":"IFERROR(INDEX(D$917:D$925,MATCH($A595,D$905:D$913,0)),IF($A595-SUM(--(TRANSPOSE($A$498:$A594)=D$905:D$913))>D$1391,\"\",INDEX(D$1394:D$1593,$A595-SUM(--(TRANSPOSE($A$498:$A594)=D$905:D$913)))))","v":""},{"$f":"IFERROR(INDEX(E$917:E$925,MATCH($A595,E$905:E$913,0)),IF($A595-SUM(--(TRANSPOSE($A$498:$A594)=E$905:E$913))>E$1391,\"\",INDEX(E$1394:E$1593,$A595-SUM(--(TRANSPOSE($A$498:$A594)=E$905:E$913)))))","v":""},{"$f":"IFERROR(INDEX(F$917:F$925,MATCH($A595,F$905:F$913,0)),IF($A595-SUM(--(TRANSPOSE($A$498:$A594)=F$905:F$913))>F$1391,\"\",INDEX(F$1394:F$1593,$A595-SUM(--(TRANSPOSE($A$498:$A594)=F$905:F$913)))))","v":""},{"$f":"IFERROR(INDEX(G$917:G$925,MATCH($A595,G$905:G$913,0)),IF($A595-SUM(--(TRANSPOSE($A$498:$A594)=G$905:G$913))>G$1391,\"\",INDEX(G$1394:G$1593,$A595-SUM(--(TRANSPOSE($A$498:$A594)=G$905:G$913)))))","v":""},{"$f":"IFERROR(INDEX(H$917:H$925,MATCH($A595,H$905:H$913,0)),IF($A595-SUM(--(TRANSPOSE($A$498:$A594)=H$905:H$913))>H$1391,\"\",INDEX(H$1394:H$1593,$A595-SUM(--(TRANSPOSE($A$498:$A594)=H$905:H$913)))))","v":""},{"$f":"IFERROR(INDEX(I$917:I$925,MATCH($A595,I$905:I$913,0)),IF($A595-SUM(--(TRANSPOSE($A$498:$A594)=I$905:I$913))>I$1391,\"\",INDEX(I$1394:I$1593,$A595-SUM(--(TRANSPOSE($A$498:$A594)=I$905:I$913)))))","v":""},{"$f":"IFERROR(INDEX(J$917:J$925,MATCH($A595,J$905:J$913,0)),IF($A595-SUM(--(TRANSPOSE($A$498:$A594)=J$905:J$913))>J$1391,\"\",INDEX(J$1394:J$1593,$A595-SUM(--(TRANSPOSE($A$498:$A594)=J$905:J$913)))))","v":""},{"$f":"IFERROR(INDEX(K$917:K$925,MATCH($A595,K$905:K$913,0)),IF($A595-SUM(--(TRANSPOSE($A$498:$A594)=K$905:K$913))>K$1391,\"\",INDEX(K$1394:K$1593,$A595-SUM(--(TRANSPOSE($A$498:$A594)=K$905:K$913)))))","v":""},{"$f":"IFERROR(INDEX(L$917:L$925,MATCH($A595,L$905:L$913,0)),IF($A595-SUM(--(TRANSPOSE($A$498:$A594)=L$905:L$913))>L$1391,\"\",INDEX(L$1394:L$1593,$A595-SUM(--(TRANSPOSE($A$498:$A594)=L$905:L$913)))))","v":""},{"$f":"IFERROR(INDEX(M$917:M$925,MATCH($A595,M$905:M$913,0)),IF($A595-SUM(--(TRANSPOSE($A$498:$A594)=M$905:M$913))>M$1391,\"\",INDEX(M$1394:M$1593,$A595-SUM(--(TRANSPOSE($A$498:$A594)=M$905:M$913)))))","v":""},{"$f":"IFERROR(INDEX(N$917:N$925,MATCH($A595,N$905:N$913,0)),IF($A595-SUM(--(TRANSPOSE($A$498:$A594)=N$905:N$913))>N$1391,\"\",INDEX(N$1394:N$1593,$A595-SUM(--(TRANSPOSE($A$498:$A594)=N$905:N$913)))))","v":""},{"$f":"IFERROR(INDEX(O$917:O$925,MATCH($A595,O$905:O$913,0)),IF($A595-SUM(--(TRANSPOSE($A$498:$A594)=O$905:O$913))>O$1391,\"\",INDEX(O$1394:O$1593,$A595-SUM(--(TRANSPOSE($A$498:$A594)=O$905:O$913)))))","v":""},{"$f":"IFERROR(INDEX(P$917:P$925,MATCH($A595,P$905:P$913,0)),IF($A595-SUM(--(TRANSPOSE($A$498:$A594)=P$905:P$913))>P$1391,\"\",INDEX(P$1394:P$1593,$A595-SUM(--(TRANSPOSE($A$498:$A594)=P$905:P$913)))))","v":""},{"$f":"IFERROR(INDEX(Q$917:Q$925,MATCH($A595,Q$905:Q$913,0)),IF($A595-SUM(--(TRANSPOSE($A$498:$A594)=Q$905:Q$913))>Q$1391,\"\",INDEX(Q$1394:Q$1593,$A595-SUM(--(TRANSPOSE($A$498:$A594)=Q$905:Q$913)))))","v":""},{"$f":"IFERROR(INDEX(R$917:R$925,MATCH($A595,R$905:R$913,0)),IF($A595-SUM(--(TRANSPOSE($A$498:$A594)=R$905:R$913))>R$1391,\"\",INDEX(R$1394:R$1593,$A595-SUM(--(TRANSPOSE($A$498:$A594)=R$905:R$913)))))","v":""},{"$f":"IFERROR(INDEX(S$917:S$925,MATCH($A595,S$905:S$913,0)),IF($A595-SUM(--(TRANSPOSE($A$498:$A594)=S$905:S$913))>S$1391,\"\",INDEX(S$1394:S$1593,$A595-SUM(--(TRANSPOSE($A$498:$A594)=S$905:S$913)))))","v":""},{"$f":"IFERROR(INDEX(T$917:T$925,MATCH($A595,T$905:T$913,0)),IF($A595-SUM(--(TRANSPOSE($A$498:$A594)=T$905:T$913))>T$1391,\"\",INDEX(T$1394:T$1593,$A595-SUM(--(TRANSPOSE($A$498:$A594)=T$905:T$913)))))","v":""},{"$f":"IFERROR(INDEX(U$917:U$925,MATCH($A595,U$905:U$913,0)),IF($A595-SUM(--(TRANSPOSE($A$498:$A594)=U$905:U$913))>U$1391,\"\",INDEX(U$1394:U$1593,$A595-SUM(--(TRANSPOSE($A$498:$A594)=U$905:U$913)))))","v":""},{"$f":"IFERROR(INDEX(V$917:V$925,MATCH($A595,V$905:V$913,0)),IF($A595-SUM(--(TRANSPOSE($A$498:$A594)=V$905:V$913))>V$1391,\"\",INDEX(V$1394:V$1593,$A595-SUM(--(TRANSPOSE($A$498:$A594)=V$905:V$913)))))","v":""},{"$f":"IFERROR(INDEX(W$917:W$925,MATCH($A595,W$905:W$913,0)),IF($A595-SUM(--(TRANSPOSE($A$498:$A594)=W$905:W$913))>W$1391,\"\",INDEX(W$1394:W$1593,$A595-SUM(--(TRANSPOSE($A$498:$A594)=W$905:W$913)))))","v":""},{"$f":"IFERROR(INDEX(X$917:X$925,MATCH($A595,X$905:X$913,0)),IF($A595-SUM(--(TRANSPOSE($A$498:$A594)=X$905:X$913))>X$1391,\"\",INDEX(X$1394:X$1593,$A595-SUM(--(TRANSPOSE($A$498:$A594)=X$905:X$913)))))","v":""},{"$f":"IFERROR(INDEX(Y$917:Y$925,MATCH($A595,Y$905:Y$913,0)),IF($A595-SUM(--(TRANSPOSE($A$498:$A594)=Y$905:Y$913))>Y$1391,\"\",INDEX(Y$1394:Y$1593,$A595-SUM(--(TRANSPOSE($A$498:$A594)=Y$905:Y$913)))))","v":""},{"$f":"IFERROR(INDEX(Z$917:Z$925,MATCH($A595,Z$905:Z$913,0)),IF($A595-SUM(--(TRANSPOSE($A$498:$A594)=Z$905:Z$913))>Z$1391,\"\",INDEX(Z$1394:Z$1593,$A595-SUM(--(TRANSPOSE($A$498:$A594)=Z$905:Z$913)))))","v":""},{"$f":"IFERROR(INDEX(AA$917:AA$925,MATCH($A595,AA$905:AA$913,0)),IF($A595-SUM(--(TRANSPOSE($A$498:$A594)=AA$905:AA$913))>AA$1391,\"\",INDEX(AA$1394:AA$1593,$A595-SUM(--(TRANSPOSE($A$498:$A594)=AA$905:AA$913)))))","v":""},{"$f":"IFERROR(INDEX(AB$917:AB$925,MATCH($A595,AB$905:AB$913,0)),IF($A595-SUM(--(TRANSPOSE($A$498:$A594)=AB$905:AB$913))>AB$1391,\"\",INDEX(AB$1394:AB$1593,$A595-SUM(--(TRANSPOSE($A$498:$A594)=AB$905:AB$913)))))","v":""},{"$f":"IFERROR(INDEX(AC$917:AC$925,MATCH($A595,AC$905:AC$913,0)),IF($A595-SUM(--(TRANSPOSE($A$498:$A594)=AC$905:AC$913))>AC$1391,\"\",INDEX(AC$1394:AC$1593,$A595-SUM(--(TRANSPOSE($A$498:$A594)=AC$905:AC$913)))))","v":""},{"$f":"IFERROR(INDEX(AD$917:AD$925,MATCH($A595,AD$905:AD$913,0)),IF($A595-SUM(--(TRANSPOSE($A$498:$A594)=AD$905:AD$913))>AD$1391,\"\",INDEX(AD$1394:AD$1593,$A595-SUM(--(TRANSPOSE($A$498:$A594)=AD$905:AD$913)))))","v":""},{"$f":"IFERROR(INDEX(AE$917:AE$925,MATCH($A595,AE$905:AE$913,0)),IF($A595-SUM(--(TRANSPOSE($A$498:$A594)=AE$905:AE$913))>AE$1391,\"\",INDEX(AE$1394:AE$1593,$A595-SUM(--(TRANSPOSE($A$498:$A594)=AE$905:AE$913)))))","v":""},{"$f":"IFERROR(INDEX(AF$917:AF$925,MATCH($A595,AF$905:AF$913,0)),IF($A595-SUM(--(TRANSPOSE($A$498:$A594)=AF$905:AF$913))>AF$1391,\"\",INDEX(AF$1394:AF$1593,$A595-SUM(--(TRANSPOSE($A$498:$A594)=AF$905:AF$913)))))","v":""}]
[113,{"$f":"IFERROR(INDEX(B$917:B$925,MATCH($A611,B$905:B$913,0)),IF($A611-SUM(--(TRANSPOSE($A$498:$A610)=B$905:B$913))>B$1391,\"\",INDEX(B$1394:B$1593,$A611-SUM(--(TRANSPOSE($A$498:$A610)=B$905:B$913)))))","v":""},{"$f":"IFERROR(INDEX(C$917:C$925,MATCH($A611,C$905:C$913,0)),IF($A611-SUM(--(TRANSPOSE($A$498:$A610)=C$905:C$913))>C$1391,\"\",INDEX(C$1394:C$1593,$A611-SUM(--(TRANSPOSE($A$498:$A610)=C$905:C$913)))))","v":""},{"$f":"IFERROR(INDEX(D$917:D$925,MATCH($A611,D$905:D$913,0)),IF($A611-SUM(--(TRANSPOSE($A$498:$A610)=D$905:D$913))>D$1391,\"\",INDEX(D$1394:D$1593,$A611-SUM(--(TRANSPOSE($A$498:$A610)=D$905:D$913)))))","v":""},{"$f":"IFERROR(INDEX(E$917:E$925,MATCH($A611,E$905:E$913,0)),IF($A611-SUM(--(TRANSPOSE($A$498:$A610)=E$905:E$913))>E$1391,\"\",INDEX(E$1394:E$1593,$A611-SUM(--(TRANSPOSE($A$498:$A610)=E$905:E$913)))))","v":""},{"$f":"IFERROR(INDEX(F$917:F$925,MATCH($A611,F$905:F$913,0)),IF($A611-SUM(--(TRANSPOSE($A$498:$A610)=F$905:F$913))>F$1391,\"\",INDEX(F$1394:F$1593,$A611-SUM(--(TRANSPOSE($A$498:$A610)=F$905:F$913)))))","v":""},{"$f":"IFERROR(INDEX(G$917:G$925,MATCH($A611,G$905:G$913,0)),IF($A611-SUM(--(TRANSPOSE($A$498:$A610)=G$905:G$913))>G$1391,\"\",INDEX(G$1394:G$1593,$A611-SUM(--(TRANSPOSE($A$498:$A610)=G$905:G$913)))))","v":""},{"$f":"IFERROR(INDEX(H$917:H$925,MATCH($A611,H$905:H$913,0)),IF($A611-SUM(--(TRANSPOSE($A$498:$A610)=H$905:H$913))>H$1391,\"\",INDEX(H$1394:H$1593,$A611-SUM(--(TRANSPOSE($A$498:$A610)=H$905:H$913)))))","v":""},{"$f":"IFERROR(INDEX(I$917:I$925,MATCH($A611,I$905:I$913,0)),IF($A611-SUM(--(TRANSPOSE($A$498:$A610)=I$905:I$913))>I$1391,\"\",INDEX(I$1394:I$1593,$A611-SUM(--(TRANSPOSE($A$498:$A610)=I$905:I$913)))))","v":""},{"$f":"IFERROR(INDEX(J$917:J$925,MATCH($A611,J$905:J$913,0)),IF($A611-SUM(--(TRANSPOSE($A$498:$A610)=J$905:J$913))>J$1391,\"\",INDEX(J$1394:J$1593,$A611-SUM(--(TRANSPOSE($A$498:$A610)=J$905:J$913)))))","v":""},{"$f":"IFERROR(INDEX(K$917:K$925,MATCH($A611,K$905:K$913,0)),IF($A611-SUM(--(TRANSPOSE($A$498:$A610)=K$905:K$913))>K$1391,\"\",INDEX(K$1394:K$1593,$A611-SUM(--(TRANSPOSE($A$498:$A610)=K$905:K$913)))))","v":""},{"$f":"IFERROR(INDEX(L$917:L$925,MATCH($A611,L$905:L$913,0)),IF($A611-SUM(--(TRANSPOSE($A$498:$A610)=L$905:L$913))>L$1391,\"\",INDEX(L$1394:L$1593,$A611-SUM(--(TRANSPOSE($A$498:$A610)=L$905:L$913)))))","v":""},{"$f":"IFERROR(INDEX(M$917:M$925,MATCH($A611,M$905:M$913,0)),IF($A611-SUM(--(TRANSPOSE($A$498:$A610)=M$905:M$913))>M$1391,\"\",INDEX(M$1394:M$1593,$A611-SUM(--(TRANSPOSE($A$498:$A610)=M$905:M$913)))))","v":""},{"$f":"IFERROR(INDEX(N$917:N$925,MATCH($A611,N$905:N$913,0)),IF($A611-SUM(--(TRANSPOSE($A$498:$A610)=N$905:N$913))>N$1391,\"\",INDEX(N$1394:N$1593,$A611-SUM(--(TRANSPOSE($A$498:$A610)=N$905:N$913)))))","v":""},{"$f":"IFERROR(INDEX(O$917:O$925,MATCH($A611,O$905:O$913,0)),IF($A611-SUM(--(TRANSPOSE($A$498:$A610)=O$905:O$913))>O$1391,\"\",INDEX(O$1394:O$1593,$A611-SUM(--(TRANSPOSE($A$498:$A610)=O$905:O$913)))))","v":""},{"$f":"IFERROR(INDEX(P$917:P$925,MATCH($A611,P$905:P$913,0)),IF($A611-SUM(--(TRANSPOSE($A$498:$A610)=P$905:P$913))>P$1391,\"\",INDEX(P$1394:P$1593,$A611-SUM(--(TRANSPOSE($A$498:$A610)=P$905:P$913)))))","v":""},{"$f":"IFERROR(INDEX(Q$917:Q$925,MATCH($A611,Q$905:Q$913,0)),IF($A611-SUM(--(TRANSPOSE($A$498:$A610)=Q$905:Q$913))>Q$1391,\"\",INDEX(Q$1394:Q$1593,$A611-SUM(--(TRANSPOSE($A$498:$A610)=Q$905:Q$913)))))","v":""},{"$f":"IFERROR(INDEX(R$917:R$925,MATCH($A611,R$905:R$913,0)),IF($A611-SUM(--(TRANSPOSE($A$498:$A610)=R$905:R$913))>R$1391,\"\",INDEX(R$1394:R$1593,$A611-SUM(--(TRANSPOSE($A$498:$A610)=R$905:R$913)))))","v":""},{"$f":"IFERROR(INDEX(S$917:S$925,MATCH($A611,S$905:S$913,0)),IF($A611-SUM(--(TRANSPOSE($A$498:$A610)=S$905:S$913))>S$1391,\"\",INDEX(S$1394:S$1593,$A611-SUM(--(TRANSPOSE($A$498:$A610)=S$905:S$913)))))","v":""},{"$f":"IFERROR(INDEX(T$917:T$925,MATCH($A611,T$905:T$913,0)),IF($A611-SUM(--(TRANSPOSE($A$498:$A610)=T$905:T$913))>T$1391,\"\",INDEX(T$1394:T$1593,$A611-SUM(--(TRANSPOSE($A$498:$A610)=T$905:T$913)))))","v":""},{"$f":"IFERROR(INDEX(U$917:U$925,MATCH($A611,U$905:U$913,0)),IF($A611-SUM(--(TRANSPOSE($A$498:$A610)=U$905:U$913))>U$1391,\"\",INDEX(U$1394:U$1593,$A611-SUM(--(TRANSPOSE($A$498:$A610)=U$905:U$913)))))","v":""},{"$f":"IFERROR(INDEX(V$917:V$925,MATCH($A611,V$905:V$913,0)),IF($A611-SUM(--(TRANSPOSE($A$498:$A610)=V$905:V$913))>V$1391,\"\",INDEX(V$1394:V$1593,$A611-SUM(--(TRANSPOSE($A$498:$A610)=V$905:V$913)))))","v":""},{"$f":"IFERROR(INDEX(W$917:W$925,MATCH($A611,W$905:W$913,0)),IF($A611-SUM(--(TRANSPOSE($A$498:$A610)=W$905:W$913))>W$1391,\"\",INDEX(W$1394:W$1593,$A611-SUM(--(TRANSPOSE($A$498:$A610)=W$905:W$913)))))","v":""},{"$f":"IFERROR(INDEX(X$917:X$925,MATCH($A611,X$905:X$913,0)),IF($A611-SUM(--(TRANSPOSE($A$498:$A610)=X$905:X$913))>X$1391,\"\",INDEX(X$1394:X$1593,$A611-SUM(--(TRANSPOSE($A$498:$A610)=X$905:X$913)))))","v":""},{"$f":"IFERROR(INDEX(Y$917:Y$925,MATCH($A611,Y$905:Y$913,0)),IF($A611-SUM(--(TRANSPOSE($A$498:$A610)=Y$905:Y$913))>Y$1391,\"\",INDEX(Y$1394:Y$1593,$A611-SUM(--(TRANSPOSE($A$498:$A610)=Y$905:Y$913)))))","v":""},{"$f":"IFERROR(INDEX(Z$917:Z$925,MATCH($A611,Z$905:Z$913,0)),IF($A611-SUM(--(TRANSPOSE($A$498:$A610)=Z$905:Z$913))>Z$1391,\"\",INDEX(Z$1394:Z$1593,$A611-SUM(--(TRANSPOSE($A$498:$A610)=Z$905:Z$913)))))","v":""},{"$f":"IFERROR(INDEX(AA$917:AA$925,MATCH($A611,AA$905:AA$913,0)),IF($A611-SUM(--(TRANSPOSE($A$498:$A610)=AA$905:AA$913))>AA$1391,\"\",INDEX(AA$1394:AA$1593,$A611-SUM(--(TRANSPOSE($A$498:$A610)=AA$905:AA$913)))))","v":""},{"$f":"IFERROR(INDEX(AB$917:AB$925,MATCH($A611,AB$905:AB$913,0)),IF($A611-SUM(--(TRANSPOSE($A$498:$A610)=AB$905:AB$913))>AB$1391,\"\",INDEX(AB$1394:AB$1593,$A611-SUM(--(TRANSPOSE($A$498:$A610)=AB$905:AB$913)))))","v":""},{"$f":"IFERROR(INDEX(AC$917:AC$925,MATCH($A611,AC$905:AC$913,0)),IF($A611-SUM(--(TRANSPOSE($A$498:$A610)=AC$905:AC$913))>AC$1391,\"\",INDEX(AC$1394:AC$1593,$A611-SUM(--(TRANSPOSE($A$498:$A610)=AC$905:AC$913)))))","v":""},{"$f":"IFERROR(INDEX(AD$917:AD$925,MATCH($A611,AD$905:AD$913,0)),IF($A611-SUM(--(TRANSPOSE($A$498:$A610)=AD$905:AD$913))>AD$1391,\"\",INDEX(AD$1394:AD$1593,$A611-SUM(--(TRANSPOSE($A$498:$A610)=AD$905:AD$913)))))","v":""},{"$f":"IFERROR(INDEX(AE$917:AE$925,MATCH($A611,AE$905:AE$913,0)),IF($A611-SUM(--(TRANSPOSE($A$498:$A610)=AE$905:AE$913))>AE$1391,\"\",INDEX(AE$1394:AE$1593,$A611-SUM(--(TRANSPOSE($A$498:$A610)=AE$905:AE$913)))))","v":""},{"$f":"IFERROR(INDEX(AF$917:AF$925,MATCH($A611,AF$905:AF$913,0)),IF($A611-SUM(--(TRANSPOSE($A$498:$A610)=AF$905:AF$913))>AF$1391,\"\",INDEX(AF$1394:AF$1593,$A611-SUM(--(TRANSPOSE($A$498:$A610)=AF$905:AF$913)))))","v":""}]
[127,{"$f":"IFERROR(INDEX(B$917:B$925,MATCH($A625,B$905:B$913,0)),IF($A625-SUM(--(TRANSPOSE($A$498:$A624)=B$905:B$913))>B$1391,\"\",INDEX(B$1394:B$1593,$A625-SUM(--(TRANSPOSE($A$498:$A624)=B$905:B$913)))))","v":""},{"$f":"IFERROR(INDEX(C$917:C$925,MATCH($A625,C$905:C$913,0)),IF($A625-SUM(--(TRANSPOSE($A$498:$A624)=C$905:C$913))>C$1391,\"\",INDEX(C$1394:C$1593,$A625-SUM(--(TRANSPOSE($A$498:$A624)=C$905:C$913)))))","v":""},{"$f":"IFERROR(INDEX(D$917:D$925,MATCH($A625,D$905:D$913,0)),IF($A625-SUM(--(TRANSPOSE($A$498:$A624)=D$905:D$913))>D$1391,\"\",INDEX(D$1394:D$1593,$A625-SUM(--(TRANSPOSE($A$498:$A624)=D$905:D$913)))))","v":""},{"$f":"IFERROR(INDEX(E$917:E$925,MATCH($A625,E$905:E$913,0)),IF($A625-SUM(--(TRANSPOSE($A$498:$A624)=E$905:E$913))>E$1391,\"\",INDEX(E$1394:E$1593,$A625-SUM(--(TRANSPOSE($A$498:$A624)=E$905:E$913)))))","v":""},{"$f":"IFERROR(INDEX(F$917:F$925,MATCH($A625,F$905:F$913,0)),IF($A625-SUM(--(TRANSPOSE($A$498:$A624)=F$905:F$913))>F$1391,\"\",INDEX(F$1394:F$1593,$A625-SUM(--(TRANSPOSE($A$498:$A624)=F$905:F$913)))))","v":""},{"$f":"IFERROR(INDEX(G$917:G$925,MATCH($A625,G$905:G$913,0)),IF($A625-SUM(--(TRANSPOSE($A$498:$A624)=G$905:G$913))>G$1391,\"\",INDEX(G$1394:G$1593,$A625-SUM(--(TRANSPOSE($A$498:$A624)=G$905:G$913)))))","v":""},{"$f":"IFERROR(INDEX(H$917:H$925,MATCH($A625,H$905:H$913,0)),IF($A625-SUM(--(TRANSPOSE($A$498:$A624)=H$905:H$913))>H$1391,\"\",INDEX(H$1394:H$1593,$A625-SUM(--(TRANSPOSE($A$498:$A624)=H$905:H$913)))))","v":""},{"$f":"IFERROR(INDEX(I$917:I$925,MATCH($A625,I$905:I$913,0)),IF($A625-SUM(--(TRANSPOSE($A$498:$A624)=I$905:I$913))>I$1391,\"\",INDEX(I$1394:I$1593,$A625-SUM(--(TRANSPOSE($A$498:$A624)=I$905:I$913)))))","v":""},{"$f":"IFERROR(INDEX(J$917:J$925,MATCH($A625,J$905:J$913,0)),IF($A625-SUM(--(TRANSPOSE($A$498:$A624)=J$905:J$913))>J$1391,\"\",INDEX(J$1394:J$1593,$A625-SUM(--(TRANSPOSE($A$498:$A624)=J$905:J$913)))))","v":""},{"$f":"IFERROR(INDEX(K$917:K$925,MATCH($A625,K$905:K$913,0)),IF($A625-SUM(--(TRANSPOSE($A$498:$A624)=K$905:K$913))>K$1391,\"\",INDEX(K$1394:K$1593,$A625-SUM(--(TRANSPOSE($A$498:$A624)=K$905:K$913)))))","v":""},{"$f":"IFERROR(INDEX(L$917:L$925,MATCH($A625,L$905:L$913,0)),IF($A625-SUM(--(TRANSPOSE($A$498:$A624)=L$905:L$913))>L$1391,\"\",INDEX(L$1394:L$1593,$A625-SUM(--(TRANSPOSE($A$498:$A624)=L$905:L$913)))))","v":""},{"$f":"IFERROR(INDEX(M$917:M$925,MATCH($A625,M$905:M$913,0)),IF($A625-SUM(--(TRANSPOSE($A$498:$A624)=M$905:M$913))>M$1391,\"\",INDEX(M$1394:M$1593,$A625-SUM(--(TRANSPOSE($A$498:$A624)=M$905:M$913)))))","v":""},{"$f":"IFERROR(INDEX(N$917:N$925,MATCH($A625,N$905:N$913,0)),IF($A625-SUM(--(TRANSPOSE($A$498:$A624)=N$905:N$913))>N$1391,\"\",INDEX(N$1394:N$1593,$A625-SUM(--(TRANSPOSE($A$498:$A624)=N$905:N$913)))))","v":""},{"$f":"IFERROR(INDEX(O$917:O$925,MATCH($A625,O$905:O$913,0)),IF($A625-SUM(--(TRANSPOSE($A$498:$A624)=O$905:O$913))>O$1391,\"\",INDEX(O$1394:O$1593,$A625-SUM(--(TRANSPOSE($A$498:$A624)=O$905:O$913)))))","v":""},{"$f":"IFERROR(INDEX(P$917:P$925,MATCH($A625,P$905:P$913,0)),IF($A625-SUM(--(TRANSPOSE($A$498:$A624)=P$905:P$913))>P$1391,\"\",INDEX(P$1394:P$1593,$A625-SUM(--(TRANSPOSE($A$498:$A624)=P$905:P$913)))))","v":""},{"$f":"IFERROR(INDEX(Q$917:Q$925,MATCH($A625,Q$905:Q$913,0)),IF($A625-SUM(--(TRANSPOSE($A$498:$A624)=Q$905:Q$913))>Q$1391,\"\",INDEX(Q$1394:Q$1593,$A625-SUM(--(TRANSPOSE($A$498:$A624)=Q$905:Q$913)))))","v":""},{"$f":"IFERROR(INDEX(R$917:R$925,MATCH($A625,R$905:R$913,0)),IF($A625-SUM(--(TRANSPOSE($A$498:$A624)=R$905:R$913))>R$1391,\"\",INDEX(R$1394:R$1593,$A625-SUM(--(TRANSPOSE($A$498:$A624)=R$905:R$913)))))","v":""},{"$f":"IFERROR(INDEX(S$917:S$925,MATCH($A625,S$905:S$913,0)),IF($A625-SUM(--(TRANSPOSE($A$498:$A624)=S$905:S$913))>S$1391,\"\",INDEX(S$1394:S$1593,$A625-SUM(--(TRANSPOSE($A$498:$A624)=S$905:S$913)))))","v":""},{"$f":"IFERROR(INDEX(T$917:T$925,MATCH($A625,T$905:T$913,0)),IF($A625-SUM(--(TRANSPOSE($A$498:$A624)=T$905:T$913))>T$1391,\"\",INDEX(T$1394:T$1593,$A625-SUM(--(TRANSPOSE($A$498:$A624)=T$905:T$913)))))","v":""},{"$f":"IFERROR(INDEX(U$917:U$925,MATCH($A625,U$905:U$913,0)),IF($A625-SUM(--(TRANSPOSE($A$498:$A624)=U$905:U$913))>U$1391,\"\",INDEX(U$1394:U$1593,$A625-SUM(--(TRANSPOSE($A$498:$A624)=U$905:U$913)))))","v":""},{"$f":"IFERROR(INDEX(V$917:V$925,MATCH($A625,V$905:V$913,0)),IF($A625-SUM(--(TRANSPOSE($A$498:$A624)=V$905:V$913))>V$1391,\"\",INDEX(V$1394:V$1593,$A625-SUM(--(TRANSPOSE($A$498:$A624)=V$905:V$913)))))","v":""},{"$f":"IFERROR(INDEX(W$917:W$925,MATCH($A625,W$905:W$913,0)),IF($A625-SUM(--(TRANSPOSE($A$498:$A624)=W$905:W$913))>W$1391,\"\",INDEX(W$1394:W$1593,$A625-SUM(--(TRANSPOSE($A$498:$A624)=W$905:W$913)))))","v":""},{"$f":"IFERROR(INDEX(X$917:X$925,MATCH($A625,X$905:X$913,0)),IF($A625-SUM(--(TRANSPOSE($A$498:$A624)=X$905:X$913))>X$1391,\"\",INDEX(X$1394:X$1593,$A625-SUM(--(TRANSPOSE($A$498:$A624)=X$905:X$913)))))","v":""},{"$f":"IFERROR(INDEX(Y$917:Y$925,MATCH($A625,Y$905:Y$913,0)),IF($A625-SUM(--(TRANSPOSE($A$498:$A624)=Y$905:Y$913))>Y$1391,\"\",INDEX(Y$1394:Y$1593,$A625-SUM(--(TRANSPOSE($A$498:$A624)=Y$905:Y$913)))))","v":""},{"$f":"IFERROR(INDEX(Z$917:Z$925,MATCH($A625,Z$905:Z$913,0)),IF($A625-SUM(--(TRANSPOSE($A$498:$A624)=Z$905:Z$913))>Z$1391,\"\",INDEX(Z$1394:Z$1593,$A625-SUM(--(TRANSPOSE($A$498:$A624)=Z$905:Z$913)))))","v":""},{"$f":"IFERROR(INDEX(AA$917:AA$925,MATCH($A625,AA$905:AA$913,0)),IF($A625-SUM(--(TRANSPOSE($A$498:$A624)=AA$905:AA$913))>AA$1391,\"\",INDEX(AA$1394:AA$1593,$A625-SUM(--(TRANSPOSE($A$498:$A624)=AA$905:AA$913)))))","v":""},{"$f":"IFERROR(INDEX(AB$917:AB$925,MATCH($A625,AB$905:AB$913,0)),IF($A625-SUM(--(TRANSPOSE($A$498:$A624)=AB$905:AB$913))>AB$1391,\"\",INDEX(AB$1394:AB$1593,$A625-SUM(--(TRANSPOSE($A$498:$A624)=AB$905:AB$913)))))","v":""},{"$f":"IFERROR(INDEX(AC$917:AC$925,MATCH($A625,AC$905:AC$913,0)),IF($A625-SUM(--(TRANSPOSE($A$498:$A624)=AC$905:AC$913))>AC$1391,\"\",INDEX(AC$1394:AC$1593,$A625-SUM(--(TRANSPOSE($A$498:$A624)=AC$905:AC$913)))))","v":""},{"$f":"IFERROR(INDEX(AD$917:AD$925,MATCH($A625,AD$905:AD$913,0)),IF($A625-SUM(--(TRANSPOSE($A$498:$A624)=AD$905:AD$913))>AD$1391,\"\",INDEX(AD$1394:AD$1593,$A625-SUM(--(TRANSPOSE($A$498:$A624)=AD$905:AD$913)))))","v":""},{"$f":"IFERROR(INDEX(AE$917:AE$925,MATCH($A625,AE$905:AE$913,0)),IF($A625-SUM(--(TRANSPOSE($A$498:$A624)=AE$905:AE$913))>AE$1391,\"\",INDEX(AE$1394:AE$1593,$A625-SUM(--(TRANSPOSE($A$498:$A624)=AE$905:AE$913)))))","v":""},{"$f":"IFERROR(INDEX(AF$917:AF$925,MATCH($A625,AF$905:AF$913,0)),IF($A625-SUM(--(TRANSPOSE($A$498:$A624)=AF$905:AF$913))>AF$1391,\"\",INDEX(AF$1394:AF$1593,$A625-SUM(--(TRANSPOSE($A$498:$A624)=AF$905:AF$913)))))","v":""}]
[142,{"$f":"IFERROR(INDEX(B$917:B$925,MATCH($A640,B$905:B$913,0)),IF($A640-SUM(--(TRANSPOSE($A$498:$A639)=B$905:B$913))>B$1391,\"\",INDEX(B$1394:B$1593,$A640-SUM(--(TRANSPOSE($A$498:$A639)=B$905:B$913)))))","v":""},{"$f":"IFERROR(INDEX(C$917:C$925,MATCH($A640,C$905:C$913,0)),IF($A640-SUM(--(TRANSPOSE($A$498:$A639)=C$905:C$913))>C$1391,\"\",INDEX(C$1394:C$1593,$A640-SUM(--(TRANSPOSE($A$498:$A639)=C$905:C$913)))))","v":""},{"$f":"IFERROR(INDEX(D$917:D$925,MATCH($A640,D$905:D$913,0)),IF($A640-SUM(--(TRANSPOSE($A$498:$A639)=D$905:D$913))>D$1391,\"\",INDEX(D$1394:D$1593,$A640-SUM(--(TRANSPOSE($A$498:$A639)=D$905:D$913)))))","v":""},{"$f":"IFERROR(INDEX(E$917:E$925,MATCH($A640,E$905:E$913,0)),IF($A640-SUM(--(TRANSPOSE($A$498:$A639)=E$905:E$913))>E$1391,\"\",INDEX(E$1394:E$1593,$A640-SUM(--(TRANSPOSE($A$498:$A639)=E$905:E$913)))))","v":""},{"$f":"IFERROR(INDEX(F$917:F$925,MATCH($A640,F$905:F$913,0)),IF($A640-SUM(--(TRANSPOSE($A$498:$A639)=F$905:F$913))>F$1391,\"\",INDEX(F$1394:F$1593,$A640-SUM(--(TRANSPOSE($A$498:$A639)=F$905:F$913)))))","v":""},{"$f":"IFERROR(INDEX(G$917:G$925,MATCH($A640,G$905:G$913,0)),IF($A640-SUM(--(TRANSPOSE($A$498:$A639)=G$905:G$913))>G$1391,\"\",INDEX(G$1394:G$1593,$A640-SUM(--(TRANSPOSE($A$498:$A639)=G$905:G$913)))))","v":""},{"$f":"IFERROR(INDEX(H$917:H$925,MATCH($A640,H$905:H$913,0)),IF($A640-SUM(--(TRANSPOSE($A$498:$A639)=H$905:H$913))>H$1391,\"\",INDEX(H$1394:H$1593,$A640-SUM(--(TRANSPOSE($A$498:$A639)=H$905:H$913)))))","v":""},{"$f":"IFERROR(INDEX(I$917:I$925,MATCH($A640,I$905:I$913,0)),IF($A640-SUM(--(TRANSPOSE($A$498:$A639)=I$905:I$913))>I$1391,\"\",INDEX(I$1394:I$1593,$A640-SUM(--(TRANSPOSE($A$498:$A639)=I$905:I$913)))))","v":""},{"$f":"IFERROR(INDEX(J$917:J$925,MATCH($A640,J$905:J$913,0)),IF($A640-SUM(--(TRANSPOSE($A$498:$A639)=J$905:J$913))>J$1391,\"\",INDEX(J$1394:J$1593,$A640-SUM(--(TRANSPOSE($A$498:$A639)=J$905:J$913)))))","v":""},{"$f":"IFERROR(INDEX(K$917:K$925,MATCH($A640,K$905:K$913,0)),IF($A640-SUM(--(TRANSPOSE($A$498:$A639)=K$905:K$913))>K$1391,\"\",INDEX(K$1394:K$1593,$A640-SUM(--(TRANSPOSE($A$498:$A639)=K$905:K$913)))))","v":""},{"$f":"IFERROR(INDEX(L$917:L$925,MATCH($A640,L$905:L$913,0)),IF($A640-SUM(--(TRANSPOSE($A$498:$A639)=L$905:L$913))>L$1391,\"\",INDEX(L$1394:L$1593,$A640-SUM(--(TRANSPOSE($A$498:$A639)=L$905:L$913)))))","v":""},{"$f":"IFERROR(INDEX(M$917:M$925,MATCH($A640,M$905:M$913,0)),IF($A640-SUM(--(TRANSPOSE($A$498:$A639)=M$905:M$913))>M$1391,\"\",INDEX(M$1394:M$1593,$A640-SUM(--(TRANSPOSE($A$498:$A639)=M$905:M$913)))))","v":""},{"$f":"IFERROR(INDEX(N$917:N$925,MATCH($A640,N$905:N$913,0)),IF($A640-SUM(--(TRANSPOSE($A$498:$A639)=N$905:N$913))>N$1391,\"\",INDEX(N$1394:N$1593,$A640-SUM(--(TRANSPOSE($A$498:$A639)=N$905:N$913)))))","v":""},{"$f":"IFERROR(INDEX(O$917:O$925,MATCH($A640,O$905:O$913,0)),IF($A640-SUM(--(TRANSPOSE($A$498:$A639)=O$905:O$913))>O$1391,\"\",INDEX(O$1394:O$1593,$A640-SUM(--(TRANSPOSE($A$498:$A639)=O$905:O$913)))))","v":""},{"$f":"IFERROR(INDEX(P$917:P$925,MATCH($A640,P$905:P$913,0)),IF($A640-SUM(--(TRANSPOSE($A$498:$A639)=P$905:P$913))>P$1391,\"\",INDEX(P$1394:P$1593,$A640-SUM(--(TRANSPOSE($A$498:$A639)=P$905:P$913)))))","v":""},{"$f":"IFERROR(INDEX(Q$917:Q$925,MATCH($A640,Q$905:Q$913,0)),IF($A640-SUM(--(TRANSPOSE($A$498:$A639)=Q$905:Q$913))>Q$1391,\"\",INDEX(Q$1394:Q$1593,$A640-SUM(--(TRANSPOSE($A$498:$A639)=Q$905:Q$913)))))","v":""},{"$f":"IFERROR(INDEX(R$917:R$925,MATCH($A640,R$905:R$913,0)),IF($A640-SUM(--(TRANSPOSE($A$498:$A639)=R$905:R$913))>R$1391,\"\",INDEX(R$1394:R$1593,$A640-SUM(--(TRANSPOSE($A$498:$A639)=R$905:R$913)))))","v":""},{"$f":"IFERROR(INDEX(S$917:S$925,MATCH($A640,S$905:S$913,0)),IF($A640-SUM(--(TRANSPOSE($A$498:$A639)=S$905:S$913))>S$1391,\"\",INDEX(S$1394:S$1593,$A640-SUM(--(TRANSPOSE($A$498:$A639)=S$905:S$913)))))","v":""},{"$f":"IFERROR(INDEX(T$917:T$925,MATCH($A640,T$905:T$913,0)),IF($A640-SUM(--(TRANSPOSE($A$498:$A639)=T$905:T$913))>T$1391,\"\",INDEX(T$1394:T$1593,$A640-SUM(--(TRANSPOSE($A$498:$A639)=T$905:T$913)))))","v":""},{"$f":"IFERROR(INDEX(U$917:U$925,MATCH($A640,U$905:U$913,0)),IF($A640-SUM(--(TRANSPOSE($A$498:$A639)=U$905:U$913))>U$1391,\"\",INDEX(U$1394:U$1593,$A640-SUM(--(TRANSPOSE($A$498:$A639)=U$905:U$913)))))","v":""},{"$f":"IFERROR(INDEX(V$917:V$925,MATCH($A640,V$905:V$913,0)),IF($A640-SUM(--(TRANSPOSE($A$498:$A639)=V$905:V$913))>V$1391,\"\",INDEX(V$1394:V$1593,$A640-SUM(--(TRANSPOSE($A$498:$A639)=V$905:V$913)))))","v":""},{"$f":"IFERROR(INDEX(W$917:W$925,MATCH($A640,W$905:W$913,0)),IF($A640-SUM(--(TRANSPOSE($A$498:$A639)=W$905:W$913))>W$1391,\"\",INDEX(W$1394:W$1593,$A640-SUM(--(TRANSPOSE($A$498:$A639)=W$905:W$913)))))","v":""},{"$f":"IFERROR(INDEX(X$917:X$925,MATCH($A640,X$905:X$913,0)),IF($A640-SUM(--(TRANSPOSE($A$498:$A639)=X$905:X$913))>X$1391,\"\",INDEX(X$1394:X$1593,$A640-SUM(--(TRANSPOSE($A$498:$A639)=X$905:X$913)))))","v":""},{"$f":"IFERROR(INDEX(Y$917:Y$925,MATCH($A640,Y$905:Y$913,0)),IF($A640-SUM(--(TRANSPOSE($A$498:$A639)=Y$905:Y$913))>Y$1391,\"\",INDEX(Y$1394:Y$1593,$A640-SUM(--(TRANSPOSE($A$498:$A639)=Y$905:Y$913)))))","v":""},{"$f":"IFERROR(INDEX(Z$917:Z$925,MATCH($A640,Z$905:Z$913,0)),IF($A640-SUM(--(TRANSPOSE($A$498:$A639)=Z$905:Z$913))>Z$1391,\"\",INDEX(Z$1394:Z$1593,$A640-SUM(--(TRANSPOSE($A$498:$A639)=Z$905:Z$913)))))","v":""},{"$f":"IFERROR(INDEX(AA$917:AA$925,MATCH($A640,AA$905:AA$913,0)),IF($A640-SUM(--(TRANSPOSE($A$498:$A639)=AA$905:AA$913))>AA$1391,\"\",INDEX(AA$1394:AA$1593,$A640-SUM(--(TRANSPOSE($A$498:$A639)=AA$905:AA$913)))))","v":""},{"$f":"IFERROR(INDEX(AB$917:AB$925,MATCH($A640,AB$905:AB$913,0)),IF($A640-SUM(--(TRANSPOSE($A$498:$A639)=AB$905:AB$913))>AB$1391,\"\",INDEX(AB$1394:AB$1593,$A640-SUM(--(TRANSPOSE($A$498:$A639)=AB$905:AB$913)))))","v":""},{"$f":"IFERROR(INDEX(AC$917:AC$925,MATCH($A640,AC$905:AC$913,0)),IF($A640-SUM(--(TRANSPOSE($A$498:$A639)=AC$905:AC$913))>AC$1391,\"\",INDEX(AC$1394:AC$1593,$A640-SUM(--(TRANSPOSE($A$498:$A639)=AC$905:AC$913)))))","v":""},{"$f":"IFERROR(INDEX(AD$917:AD$925,MATCH($A640,AD$905:AD$913,0)),IF($A640-SUM(--(TRANSPOSE($A$498:$A639)=AD$905:AD$913))>AD$1391,\"\",INDEX(AD$1394:AD$1593,$A640-SUM(--(TRANSPOSE($A$498:$A639)=AD$905:AD$913)))))","v":""},{"$f":"IFERROR(INDEX(AE$917:AE$925,MATCH($A640,AE$905:AE$913,0)),IF($A640-SUM(--(TRANSPOSE($A$498:$A639)=AE$905:AE$913))>AE$1391,\"\",INDEX(AE$1394:AE$1593,$A640-SUM(--(TRANSPOSE($A$498:$A639)=AE$905:AE$913)))))","v":""},{"$f":"IFERROR(INDEX(AF$917:AF$925,MATCH($A640,AF$905:AF$913,0)),IF($A640-SUM(--(TRANSPOSE($A$498:$A639)=AF$905:AF$913))>AF$1391,\"\",INDEX(AF$1394:AF$1593,$A640-SUM(--(TRANSPOSE($A$498:$A639)=AF$905:AF$913)))))","v":""}]
[158,{"$f":"IFERROR(INDEX(B$917:B$925,MATCH($A656,B$905:B$913,0)),IF($A656-SUM(--(TRANSPOSE($A$498:$A655)=B$905:B$913))>B$1391,\"\",INDEX(B$1394:B$1593,$A656-SUM(--(TRANSPOSE($A$498:$A655)=B$905:B$913)))))","v":""},{"$f":"IFERROR(INDEX(C$917:C$925,MATCH($A656,C$905:C$913,0)),IF($A656-SUM(--(TRANSPOSE($A$498:$A655)=C$905:C$913))>C$1391,\"\",INDEX(C$1394:C$1593,$A656-SUM(--(TRANSPOSE($A$498:$A655)=C$905:C$913)))))","v":""},{"$f":"IFERROR(INDEX(D$917:D$925,MATCH($A656,D$905:D$913,0)),IF($A656-SUM(--(TRANSPOSE($A$498:$A655)=D$905:D$913))>D$1391,\"\",INDEX(D$1394:D$1593,$A656-SUM(--(TRANSPOSE($A$498:$A655)=D$905:D$913)))))","v":""},{"$f":"IFERROR(INDEX(E$917:E$925,MATCH($A656,E$905:E$913,0)),IF($A656-SUM(--(TRANSPOSE($A$498:$A655)=E$905:E$913))>E$1391,\"\",INDEX(E$1394:E$1593,$A656-SUM(--(TRANSPOSE($A$498:$A655)=E$905:E$913)))))","v":""},{"$f":"IFERROR(INDEX(F$917:F$925,MATCH($A656,F$905:F$913,0)),IF($A656-SUM(--(TRANSPOSE($A$498:$A655)=F$905:F$913))>F$1391,\"\",INDEX(F$1394:F$1593,$A656-SUM(--(TRANSPOSE($A$498:$A655)=F$905:F$913)))))","v":""},{"$f":"IFERROR(INDEX(G$917:G$925,MATCH($A656,G$905:G$913,0)),IF($A656-SUM(--(TRANSPOSE($A$498:$A655)=G$905:G$913))>G$1391,\"\",INDEX(G$1394:G$1593,$A656-SUM(--(TRANSPOSE($A$498:$A655)=G$905:G$913)))))","v":""},{"$f":"IFERROR(INDEX(H$917:H$925,MATCH($A656,H$905:H$913,0)),IF($A656-SUM(--(TRANSPOSE($A$498:$A655)=H$905:H$913))>H$1391,\"\",INDEX(H$1394:H$1593,$A656-SUM(--(TRANSPOSE($A$498:$A655)=H$905:H$913)))))","v":""},{"$f":"IFERROR(INDEX(I$917:I$925,MATCH($A656,I$905:I$913,0)),IF($A656-SUM(--(TRANSPOSE($A$498:$A655)=I$905:I$913))>I$1391,\"\",INDEX(I$1394:I$1593,$A656-SUM(--(TRANSPOSE($A$498:$A655)=I$905:I$913)))))","v":""},{"$f":"IFERROR(INDEX(J$917:J$925,MATCH($A656,J$905:J$913,0)),IF($A656-SUM(--(TRANSPOSE($A$498:$A655)=J$905:J$913))>J$1391,\"\",INDEX(J$1394:J$1593,$A656-SUM(--(TRANSPOSE($A$498:$A655)=J$905:J$913)))))","v":""},{"$f":"IFERROR(INDEX(K$917:K$925,MATCH($A656,K$905:K$913,0)),IF($A656-SUM(--(TRANSPOSE($A$498:$A655)=K$905:K$913))>K$1391,\"\",INDEX(K$1394:K$1593,$A656-SUM(--(TRANSPOSE($A$498:$A655)=K$905:K$913)))))","v":""},{"$f":"IFERROR(INDEX(L$917:L$925,MATCH($A656,L$905:L$913,0)),IF($A656-SUM(--(TRANSPOSE($A$498:$A655)=L$905:L$913))>L$1391,\"\",INDEX(L$1394:L$1593,$A656-SUM(--(TRANSPOSE($A$498:$A655)=L$905:L$913)))))","v":""},{"$f":"IFERROR(INDEX(M$917:M$925,MATCH($A656,M$905:M$913,0)),IF($A656-SUM(--(TRANSPOSE($A$498:$A655)=M$905:M$913))>M$1391,\"\",INDEX(M$1394:M$1593,$A656-SUM(--(TRANSPOSE($A$498:$A655)=M$905:M$913)))))","v":""},{"$f":"IFERROR(INDEX(N$917:N$925,MATCH($A656,N$905:N$913,0)),IF($A656-SUM(--(TRANSPOSE($A$498:$A655)=N$905:N$913))>N$1391,\"\",INDEX(N$1394:N$1593,$A656-SUM(--(TRANSPOSE($A$498:$A655)=N$905:N$913)))))","v":""},{"$f":"IFERROR(INDEX(O$917:O$925,MATCH($A656,O$905:O$913,0)),IF($A656-SUM(--(TRANSPOSE($A$498:$A655)=O$905:O$913))>O$1391,\"\",INDEX(O$1394:O$1593,$A656-SUM(--(TRANSPOSE($A$498:$A655)=O$905:O$913)))))","v":""},{"$f":"IFERROR(INDEX(P$917:P$925,MATCH($A656,P$905:P$913,0)),IF($A656-SUM(--(TRANSPOSE($A$498:$A655)=P$905:P$913))>P$1391,\"\",INDEX(P$1394:P$1593,$A656-SUM(--(TRANSPOSE($A$498:$A655)=P$905:P$913)))))","v":""},{"$f":"IFERROR(INDEX(Q$917:Q$925,MATCH($A656,Q$905:Q$913,0)),IF($A656-SUM(--(TRANSPOSE($A$498:$A655)=Q$905:Q$913))>Q$1391,\"\",INDEX(Q$1394:Q$1593,$A656-SUM(--(TRANSPOSE($A$498:$A655)=Q$905:Q$913)))))","v":""},{"$f":"IFERROR(INDEX(R$917:R$925,MATCH($A656,R$905:R$913,0)),IF($A656-SUM(--(TRANSPOSE($A$498:$A655)=R$905:R$913))>R$1391,\"\",INDEX(R$1394:R$1593,$A656-SUM(--(TRANSPOSE($A$498:$A655)=R$905:R$913)))))","v":""},{"$f":"IFERROR(INDEX(S$917:S$925,MATCH($A656,S$905:S$913,0)),IF($A656-SUM(--(TRANSPOSE($A$498:$A655)=S$905:S$913))>S$1391,\"\",INDEX(S$1394:S$1593,$A656-SUM(--(TRANSPOSE($A$498:$A655)=S$905:S$913)))))","v":""},{"$f":"IFERROR(INDEX(T$917:T$925,MATCH($A656,T$905:T$913,0)),IF($A656-SUM(--(TRANSPOSE($A$498:$A655)=T$905:T$913))>T$1391,\"\",INDEX(T$1394:T$1593,$A656-SUM(--(TRANSPOSE($A$498:$A655)=T$905:T$913)))))","v":""},{"$f":"IFERROR(INDEX(U$917:U$925,MATCH($A656,U$905:U$913,0)),IF($A656-SUM(--(TRANSPOSE($A$498:$A655)=U$905:U$913))>U$1391,\"\",INDEX(U$1394:U$1593,$A656-SUM(--(TRANSPOSE($A$498:$A655)=U$905:U$913)))))","v":""},{"$f":"IFERROR(INDEX(V$917:V$925,MATCH($A656,V$905:V$913,0)),IF($A656-SUM(--(TRANSPOSE($A$498:$A655)=V$905:V$913))>V$1391,\"\",INDEX(V$1394:V$1593,$A656-SUM(--(TRANSPOSE($A$498:$A655)=V$905:V$913)))))","v":""},{"$f":"IFERROR(INDEX(W$917:W$925,MATCH($A656,W$905:W$913,0)),IF($A656-SUM(--(TRANSPOSE($A$498:$A655)=W$905:W$913))>W$1391,\"\",INDEX(W$1394:W$1593,$A656-SUM(--(TRANSPOSE($A$498:$A655)=W$905:W$913)))))","v":""},{"$f":"IFERROR(INDEX(X$917:X$925,MATCH($A656,X$905:X$913,0)),IF($A656-SUM(--(TRANSPOSE($A$498:$A655)=X$905:X$913))>X$1391,\"\",INDEX(X$1394:X$1593,$A656-SUM(--(TRANSPOSE($A$498:$A655)=X$905:X$913)))))","v":""},{"$f":"IFERROR(INDEX(Y$917:Y$925,MATCH($A656,Y$905:Y$913,0)),IF($A656-SUM(--(TRANSPOSE($A$498:$A655)=Y$905:Y$913))>Y$1391,\"\",INDEX(Y$1394:Y$1593,$A656-SUM(--(TRANSPOSE($A$498:$A655)=Y$905:Y$913)))))","v":""},{"$f":"IFERROR(INDEX(Z$917:Z$925,MATCH($A656,Z$905:Z$913,0)),IF($A656-SUM(--(TRANSPOSE($A$498:$A655)=Z$905:Z$913))>Z$1391,\"\",INDEX(Z$1394:Z$1593,$A656-SUM(--(TRANSPOSE($A$498:$A655)=Z$905:Z$913)))))","v":""},{"$f":"IFERROR(INDEX(AA$917:AA$925,MATCH($A656,AA$905:AA$913,0)),IF($A656-SUM(--(TRANSPOSE($A$498:$A655)=AA$905:AA$913))>AA$1391,\"\",INDEX(AA$1394:AA$1593,$A656-SUM(--(TRANSPOSE($A$498:$A655)=AA$905:AA$913)))))","v":""},{"$f":"IFERROR(INDEX(AB$917:AB$925,MATCH($A656,AB$905:AB$913,0)),IF($A656-SUM(--(TRANSPOSE($A$498:$A655)=AB$905:AB$913))>AB$1391,\"\",INDEX(AB$1394:AB$1593,$A656-SUM(--(TRANSPOSE($A$498:$A655)=AB$905:AB$913)))))","v":""},{"$f":"IFERROR(INDEX(AC$917:AC$925,MATCH($A656,AC$905:AC$913,0)),IF($A656-SUM(--(TRANSPOSE($A$498:$A655)=AC$905:AC$913))>AC$1391,\"\",INDEX(AC$1394:AC$1593,$A656-SUM(--(TRANSPOSE($A$498:$A655)=AC$905:AC$913)))))","v":""},{"$f":"IFERROR(INDEX(AD$917:AD$925,MATCH($A656,AD$905:AD$913,0)),IF($A656-SUM(--(TRANSPOSE($A$498:$A655)=AD$905:AD$913))>AD$1391,\"\",INDEX(AD$1394:AD$1593,$A656-SUM(--(TRANSPOSE($A$498:$A655)=AD$905:AD$913)))))","v":""},{"$f":"IFERROR(INDEX(AE$917:AE$925,MATCH($A656,AE$905:AE$913,0)),IF($A656-SUM(--(TRANSPOSE($A$498:$A655)=AE$905:AE$913))>AE$1391,\"\",INDEX(AE$1394:AE$1593,$A656-SUM(--(TRANSPOSE($A$498:$A655)=AE$905:AE$913)))))","v":""},{"$f":"IFERROR(INDEX(AF$917:AF$925,MATCH($A656,AF$905:AF$913,0)),IF($A656-SUM(--(TRANSPOSE($A$498:$A655)=AF$905:AF$913))>AF$1391,\"\",INDEX(AF$1394:AF$1593,$A656-SUM(--(TRANSPOSE($A$498:$A655)=AF$905:AF$913)))))","v":""}]
[173,{"$f":"IFERROR(INDEX(B$917:B$925,MATCH($A671,B$905:B$913,0)),IF($A671-SUM(--(TRANSPOSE($A$498:$A670)=B$905:B$913))>B$1391,\"\",INDEX(B$1394:B$1593,$A671-SUM(--(TRANSPOSE($A$498:$A670)=B$905:B$913)))))","v":""},{"$f":"IFERROR(INDEX(C$917:C$925,MATCH($A671,C$905:C$913,0)),IF($A671-SUM(--(TRANSPOSE($A$498:$A670)=C$905:C$913))>C$1391,\"\",INDEX(C$1394:C$1593,$A671-SUM(--(TRANSPOSE($A$498:$A670)=C$905:C$913)))))","v":""},{"$f":"IFERROR(INDEX(D$917:D$925,MATCH($A671,D$905:D$913,0)),IF($A671-SUM(--(TRANSPOSE($A$498:$A670)=D$905:D$913))>D$1391,\"\",INDEX(D$1394:D$1593,$A671-SUM(--(TRANSPOSE($A$498:$A670)=D$905:D$913)))))","v":""},{"$f":"IFERROR(INDEX(E$917:E$925,MATCH($A671,E$905:E$913,0)),IF($A671-SUM(--(TRANSPOSE($A$498:$A670)=E$905:E$913))>E$1391,\"\",INDEX(E$1394:E$1593,$A671-SUM(--(TRANSPOSE($A$498:$A670)=E$905:E$913)))))","v":""},{"$f":"IFERROR(INDEX(F$917:F$925,MATCH($A671,F$905:F$913,0)),IF($A671-SUM(--(TRANSPOSE($A$498:$A670)=F$905:F$913))>F$1391,\"\",INDEX(F$1394:F$1593,$A671-SUM(--(TRANSPOSE($A$498:$A670)=F$905:F$913)))))","v":""},{"$f":"IFERROR(INDEX(G$917:G$925,MATCH($A671,G$905:G$913,0)),IF($A671-SUM(--(TRANSPOSE($A$498:$A670)=G$905:G$913))>G$1391,\"\",INDEX(G$1394:G$1593,$A671-SUM(--(TRANSPOSE($A$498:$A670)=G$905:G$913)))))","v":""},{"$f":"IFERROR(INDEX(H$917:H$925,MATCH($A671,H$905:H$913,0)),IF($A671-SUM(--(TRANSPOSE($A$498:$A670)=H$905:H$913))>H$1391,\"\",INDEX(H$1394:H$1593,$A671-SUM(--(TRANSPOSE($A$498:$A670)=H$905:H$913)))))","v":""},{"$f":"IFERROR(INDEX(I$917:I$925,MATCH($A671,I$905:I$913,0)),IF($A671-SUM(--(TRANSPOSE($A$498:$A670)=I$905:I$913))>I$1391,\"\",INDEX(I$1394:I$1593,$A671-SUM(--(TRANSPOSE($A$498:$A670)=I$905:I$913)))))","v":""},{"$f":"IFERROR(INDEX(J$917:J$925,MATCH($A671,J$905:J$913,0)),IF($A671-SUM(--(TRANSPOSE($A$498:$A670)=J$905:J$913))>J$1391,\"\",INDEX(J$1394:J$1593,$A671-SUM(--(TRANSPOSE($A$498:$A670)=J$905:J$913)))))","v":""},{"$f":"IFERROR(INDEX(K$917:K$925,MATCH($A671,K$905:K$913,0)),IF($A671-SUM(--(TRANSPOSE($A$498:$A670)=K$905:K$913))>K$1391,\"\",INDEX(K$1394:K$1593,$A671-SUM(--(TRANSPOSE($A$498:$A670)=K$905:K$913)))))","v":""},{"$f":"IFERROR(INDEX(L$917:L$925,MATCH($A671,L$905:L$913,0)),IF($A671-SUM(--(TRANSPOSE($A$498:$A670)=L$905:L$913))>L$1391,\"\",INDEX(L$1394:L$1593,$A671-SUM(--(TRANSPOSE($A$498:$A670)=L$905:L$913)))))","v":""},{"$f":"IFERROR(INDEX(M$917:M$925,MATCH($A671,M$905:M$913,0)),IF($A671-SUM(--(TRANSPOSE($A$498:$A670)=M$905:M$913))>M$1391,\"\",INDEX(M$1394:M$1593,$A671-SUM(--(TRANSPOSE($A$498:$A670)=M$905:M$913)))))","v":""},{"$f":"IFERROR(INDEX(N$917:N$925,MATCH($A671,N$905:N$913,0)),IF($A671-SUM(--(TRANSPOSE($A$498:$A670)=N$905:N$913))>N$1391,\"\",INDEX(N$1394:N$1593,$A671-SUM(--(TRANSPOSE($A$498:$A670)=N$905:N$913)))))","v":""},{"$f":"IFERROR(INDEX(O$917:O$925,MATCH($A671,O$905:O$913,0)),IF($A671-SUM(--(TRANSPOSE($A$498:$A670)=O$905:O$913))>O$1391,\"\",INDEX(O$1394:O$1593,$A671-SUM(--(TRANSPOSE($A$498:$A670)=O$905:O$913)))))","v":""},{"$f":"IFERROR(INDEX(P$917:P$925,MATCH($A671,P$905:P$913,0)),IF($A671-SUM(--(TRANSPOSE($A$498:$A670)=P$905:P$913))>P$1391,\"\",INDEX(P$1394:P$1593,$A671-SUM(--(TRANSPOSE($A$498:$A670)=P$905:P$913)))))","v":""},{"$f":"IFERROR(INDEX(Q$917:Q$925,MATCH($A671,Q$905:Q$913,0)),IF($A671-SUM(--(TRANSPOSE($A$498:$A670)=Q$905:Q$913))>Q$1391,\"\",INDEX(Q$1394:Q$1593,$A671-SUM(--(TRANSPOSE($A$498:$A670)=Q$905:Q$913)))))","v":""},{"$f":"IFERROR(INDEX(R$917:R$925,MATCH($A671,R$905:R$913,0)),IF($A671-SUM(--(TRANSPOSE($A$498:$A670)=R$905:R$913))>R$1391,\"\",INDEX(R$1394:R$1593,$A671-SUM(--(TRANSPOSE($A$498:$A670)=R$905:R$913)))))","v":""},{"$f":"IFERROR(INDEX(S$917:S$925,MATCH($A671,S$905:S$913,0)),IF($A671-SUM(--(TRANSPOSE($A$498:$A670)=S$905:S$913))>S$1391,\"\",INDEX(S$1394:S$1593,$A671-SUM(--(TRANSPOSE($A$498:$A670)=S$905:S$913)))))","v":""},{"$f":"IFERROR(INDEX(T$917:T$925,MATCH($A671,T$905:T$913,0)),IF($A671-SUM(--(TRANSPOSE($A$498:$A670)=T$905:T$913))>T$1391,\"\",INDEX(T$1394:T$1593,$A671-SUM(--(TRANSPOSE($A$498:$A670)=T$905:T$913)))))","v":""},{"$f":"IFERROR(INDEX(U$917:U$925,MATCH($A671,U$905:U$913,0)),IF($A671-SUM(--(TRANSPOSE($A$498:$A670)=U$905:U$913))>U$1391,\"\",INDEX(U$1394:U$1593,$A671-SUM(--(TRANSPOSE($A$498:$A670)=U$905:U$913)))))","v":""},{"$f":"IFERROR(INDEX(V$917:V$925,MATCH($A671,V$905:V$913,0)),IF($A671-SUM(--(TRANSPOSE($A$498:$A670)=V$905:V$913))>V$1391,\"\",INDEX(V$1394:V$1593,$A671-SUM(--(TRANSPOSE($A$498:$A670)=V$905:V$913)))))","v":""},{"$f":"IFERROR(INDEX(W$917:W$925,MATCH($A671,W$905:W$913,0)),IF($A671-SUM(--(TRANSPOSE($A$498:$A670)=W$905:W$913))>W$1391,\"\",INDEX(W$1394:W$1593,$A671-SUM(--(TRANSPOSE($A$498:$A670)=W$905:W$913)))))","v":""},{"$f":"IFERROR(INDEX(X$917:X$925,MATCH($A671,X$905:X$913,0)),IF($A671-SUM(--(TRANSPOSE($A$498:$A670)=X$905:X$913))>X$1391,\"\",INDEX(X$1394:X$1593,$A671-SUM(--(TRANSPOSE($A$498:$A670)=X$905:X$913)))))","v":""},{"$f":"IFERROR(INDEX(Y$917:Y$925,MATCH($A671,Y$905:Y$913,0)),IF($A671-SUM(--(TRANSPOSE($A$498:$A670)=Y$905:Y$913))>Y$1391,\"\",INDEX(Y$1394:Y$1593,$A671-SUM(--(TRANSPOSE($A$498:$A670)=Y$905:Y$913)))))","v":""},{"$f":"IFERROR(INDEX(Z$917:Z$925,MATCH($A671,Z$905:Z$913,0)),IF($A671-SUM(--(TRANSPOSE($A$498:$A670)=Z$905:Z$913))>Z$1391,\"\",INDEX(Z$1394:Z$1593,$A671-SUM(--(TRANSPOSE($A$498:$A670)=Z$905:Z$913)))))","v":""},{"$f":"IFERROR(INDEX(AA$917:AA$925,MATCH($A671,AA$905:AA$913,0)),IF($A671-SUM(--(TRANSPOSE($A$498:$A670)=AA$905:AA$913))>AA$1391,\"\",INDEX(AA$1394:AA$1593,$A671-SUM(--(TRANSPOSE($A$498:$A670)=AA$905:AA$913)))))","v":""},{"$f":"IFERROR(INDEX(AB$917:AB$925,MATCH($A671,AB$905:AB$913,0)),IF($A671-SUM(--(TRANSPOSE($A$498:$A670)=AB$905:AB$913))>AB$1391,\"\",INDEX(AB$1394:AB$1593,$A671-SUM(--(TRANSPOSE($A$498:$A670)=AB$905:AB$913)))))","v":""},{"$f":"IFERROR(INDEX(AC$917:AC$925,MATCH($A671,AC$905:AC$913,0)),IF($A671-SUM(--(TRANSPOSE($A$498:$A670)=AC$905:AC$913))>AC$1391,\"\",INDEX(AC$1394:AC$1593,$A671-SUM(--(TRANSPOSE($A$498:$A670)=AC$905:AC$913)))))","v":""},{"$f":"IFERROR(INDEX(AD$917:AD$925,MATCH($A671,AD$905:AD$913,0)),IF($A671-SUM(--(TRANSPOSE($A$498:$A670)=AD$905:AD$913))>AD$1391,\"\",INDEX(AD$1394:AD$1593,$A671-SUM(--(TRANSPOSE($A$498:$A670)=AD$905:AD$913)))))","v":""},{"$f":"IFERROR(INDEX(AE$917:AE$925,MATCH($A671,AE$905:AE$913,0)),IF($A671-SUM(--(TRANSPOSE($A$498:$A670)=AE$905:AE$913))>AE$1391,\"\",INDEX(AE$1394:AE$1593,$A671-SUM(--(TRANSPOSE($A$498:$A670)=AE$905:AE$913)))))","v":""},{"$f":"IFERROR(INDEX(AF$917:AF$925,MATCH($A671,AF$905:AF$913,0)),IF($A671-SUM(--(TRANSPOSE($A$498:$A670)=AF$905:AF$913))>AF$1391,\"\",INDEX(AF$1394:AF$1593,$A671-SUM(--(TRANSPOSE($A$498:$A670)=AF$905:AF$913)))))","v":""}]
[184,{"$f":"IFERROR(INDEX(B$917:B$925,MATCH($A682,B$905:B$913,0)),IF($A682-SUM(--(TRANSPOSE($A$498:$A681)=B$905:B$913))>B$1391,\"\",INDEX(B$1394:B$1593,$A682-SUM(--(TRANSPOSE($A$498:$A681)=B$905:B$913)))))","v":""},{"$f":"IFERROR(INDEX(C$917:C$925,MATCH($A682,C$905:C$913,0)),IF($A682-SUM(--(TRANSPOSE($A$498:$A681)=C$905:C$913))>C$1391,\"\",INDEX(C$1394:C$1593,$A682-SUM(--(TRANSPOSE($A$498:$A681)=C$905:C$913)))))","v":""},{"$f":"IFERROR(INDEX(D$917:D$925,MATCH($A682,D$905:D$913,0)),IF($A682-SUM(--(TRANSPOSE($A$498:$A681)=D$905:D$913))>D$1391,\"\",INDEX(D$1394:D$1593,$A682-SUM(--(TRANSPOSE($A$498:$A681)=D$905:D$913)))))","v":""},{"$f":"IFERROR(INDEX(E$917:E$925,MATCH($A682,E$905:E$913,0)),IF($A682-SUM(--(TRANSPOSE($A$498:$A681)=E$905:E$913))>E$1391,\"\",INDEX(E$1394:E$1593,$A682-SUM(--(TRANSPOSE($A$498:$A681)=E$905:E$913)))))","v":""},{"$f":"IFERROR(INDEX(F$917:F$925,MATCH($A682,F$905:F$913,0)),IF($A682-SUM(--(TRANSPOSE($A$498:$A681)=F$905:F$913))>F$1391,\"\",INDEX(F$1394:F$1593,$A682-SUM(--(TRANSPOSE($A$498:$A681)=F$905:F$913)))))","v":""},{"$f":"IFERROR(INDEX(G$917:G$925,MATCH($A682,G$905:G$913,0)),IF($A682-SUM(--(TRANSPOSE($A$498:$A681)=G$905:G$913))>G$1391,\"\",INDEX(G$1394:G$1593,$A682-SUM(--(TRANSPOSE($A$498:$A681)=G$905:G$913)))))","v":""},{"$f":"IFERROR(INDEX(H$917:H$925,MATCH($A682,H$905:H$913,0)),IF($A682-SUM(--(TRANSPOSE($A$498:$A681)=H$905:H$913))>H$1391,\"\",INDEX(H$1394:H$1593,$A682-SUM(--(TRANSPOSE($A$498:$A681)=H$905:H$913)))))","v":""},{"$f":"IFERROR(INDEX(I$917:I$925,MATCH($A682,I$905:I$913,0)),IF($A682-SUM(--(TRANSPOSE($A$498:$A681)=I$905:I$913))>I$1391,\"\",INDEX(I$1394:I$1593,$A682-SUM(--(TRANSPOSE($A$498:$A681)=I$905:I$913)))))","v":""},{"$f":"IFERROR(INDEX(J$917:J$925,MATCH($A682,J$905:J$913,0)),IF($A682-SUM(--(TRANSPOSE($A$498:$A681)=J$905:J$913))>J$1391,\"\",INDEX(J$1394:J$1593,$A682-SUM(--(TRANSPOSE($A$498:$A681)=J$905:J$913)))))","v":""},{"$f":"IFERROR(INDEX(K$917:K$925,MATCH($A682,K$905:K$913,0)),IF($A682-SUM(--(TRANSPOSE($A$498:$A681)=K$905:K$913))>K$1391,\"\",INDEX(K$1394:K$1593,$A682-SUM(--(TRANSPOSE($A$498:$A681)=K$905:K$913)))))","v":""},{"$f":"IFERROR(INDEX(L$917:L$925,MATCH($A682,L$905:L$913,0)),IF($A682-SUM(--(TRANSPOSE($A$498:$A681)=L$905:L$913))>L$1391,\"\",INDEX(L$1394:L$1593,$A682-SUM(--(TRANSPOSE($A$498:$A681)=L$905:L$913)))))","v":""},{"$f":"IFERROR(INDEX(M$917:M$925,MATCH($A682,M$905:M$913,0)),IF($A682-SUM(--(TRANSPOSE($A$498:$A681)=M$905:M$913))>M$1391,\"\",INDEX(M$1394:M$1593,$A682-SUM(--(TRANSPOSE($A$498:$A681)=M$905:M$913)))))","v":""},{"$f":"IFERROR(INDEX(N$917:N$925,MATCH($A682,N$905:N$913,0)),IF($A682-SUM(--(TRANSPOSE($A$498:$A681)=N$905:N$913))>N$1391,\"\",INDEX(N$1394:N$1593,$A682-SUM(--(TRANSPOSE($A$498:$A681)=N$905:N$913)))))","v":""},{"$f":"IFERROR(INDEX(O$917:O$925,MATCH($A682,O$905:O$913,0)),IF($A682-SUM(--(TRANSPOSE($A$498:$A681)=O$905:O$913))>O$1391,\"\",INDEX(O$1394:O$1593,$A682-SUM(--(TRANSPOSE($A$498:$A681)=O$905:O$913)))))","v":""},{"$f":"IFERROR(INDEX(P$917:P$925,MATCH($A682,P$905:P$913,0)),IF($A682-SUM(--(TRANSPOSE($A$498:$A681)=P$905:P$913))>P$1391,\"\",INDEX(P$1394:P$1593,$A682-SUM(--(TRANSPOSE($A$498:$A681)=P$905:P$913)))))","v":""},{"$f":"IFERROR(INDEX(Q$917:Q$925,MATCH($A682,Q$905:Q$913,0)),IF($A682-SUM(--(TRANSPOSE($A$498:$A681)=Q$905:Q$913))>Q$1391,\"\",INDEX(Q$1394:Q$1593,$A682-SUM(--(TRANSPOSE($A$498:$A681)=Q$905:Q$913)))))","v":""},{"$f":"IFERROR(INDEX(R$917:R$925,MATCH($A682,R$905:R$913,0)),IF($A682-SUM(--(TRANSPOSE($A$498:$A681)=R$905:R$913))>R$1391,\"\",INDEX(R$1394:R$1593,$A682-SUM(--(TRANSPOSE($A$498:$A681)=R$905:R$913)))))","v":""},{"$f":"IFERROR(INDEX(S$917:S$925,MATCH($A682,S$905:S$913,0)),IF($A682-SUM(--(TRANSPOSE($A$498:$A681)=S$905:S$913))>S$1391,\"\",INDEX(S$1394:S$1593,$A682-SUM(--(TRANSPOSE($A$498:$A681)=S$905:S$913)))))","v":""},{"$f":"IFERROR(INDEX(T$917:T$925,MATCH($A682,T$905:T$913,0)),IF($A682-SUM(--(TRANSPOSE($A$498:$A681)=T$905:T$913))>T$1391,\"\",INDEX(T$1394:T$1593,$A682-SUM(--(TRANSPOSE($A$498:$A681)=T$905:T$913)))))","v":""},{"$f":"IFERROR(INDEX(U$917:U$925,MATCH($A682,U$905:U$913,0)),IF($A682-SUM(--(TRANSPOSE($A$498:$A681)=U$905:U$913))>U$1391,\"\",INDEX(U$1394:U$1593,$A682-SUM(--(TRANSPOSE($A$498:$A681)=U$905:U$913)))))","v":""},{"$f":"IFERROR(INDEX(V$917:V$925,MATCH($A682,V$905:V$913,0)),IF($A682-SUM(--(TRANSPOSE($A$498:$A681)=V$905:V$913))>V$1391,\"\",INDEX(V$1394:V$1593,$A682-SUM(--(TRANSPOSE($A$498:$A681)=V$905:V$913)))))","v":""},{"$f":"IFERROR(INDEX(W$917:W$925,MATCH($A682,W$905:W$913,0)),IF($A682-SUM(--(TRANSPOSE($A$498:$A681)=W$905:W$913))>W$1391,\"\",INDEX(W$1394:W$1593,$A682-SUM(--(TRANSPOSE($A$498:$A681)=W$905:W$913)))))","v":""},{"$f":"IFERROR(INDEX(X$917:X$925,MATCH($A682,X$905:X$913,0)),IF($A682-SUM(--(TRANSPOSE($A$498:$A681)=X$905:X$913))>X$1391,\"\",INDEX(X$1394:X$1593,$A682-SUM(--(TRANSPOSE($A$498:$A681)=X$905:X$913)))))","v":""},{"$f":"IFERROR(INDEX(Y$917:Y$925,MATCH($A682,Y$905:Y$913,0)),IF($A682-SUM(--(TRANSPOSE($A$498:$A681)=Y$905:Y$913))>Y$1391,\"\",INDEX(Y$1394:Y$1593,$A682-SUM(--(TRANSPOSE($A$498:$A681)=Y$905:Y$913)))))","v":""},{"$f":"IFERROR(INDEX(Z$917:Z$925,MATCH($A682,Z$905:Z$913,0)),IF($A682-SUM(--(TRANSPOSE($A$498:$A681)=Z$905:Z$913))>Z$1391,\"\",INDEX(Z$1394:Z$1593,$A682-SUM(--(TRANSPOSE($A$498:$A681)=Z$905:Z$913)))))","v":""},{"$f":"IFERROR(INDEX(AA$917:AA$925,MATCH($A682,AA$905:AA$913,0)),IF($A682-SUM(--(TRANSPOSE($A$498:$A681)=AA$905:AA$913))>AA$1391,\"\",INDEX(AA$1394:AA$1593,$A682-SUM(--(TRANSPOSE($A$498:$A681)=AA$905:AA$913)))))","v":""},{"$f":"IFERROR(INDEX(AB$917:AB$925,MATCH($A682,AB$905:AB$913,0)),IF($A682-SUM(--(TRANSPOSE($A$498:$A681)=AB$905:AB$913))>AB$1391,\"\",INDEX(AB$1394:AB$1593,$A682-SUM(--(TRANSPOSE($A$498:$A681)=AB$905:AB$913)))))","v":""},{"$f":"IFERROR(INDEX(AC$917:AC$925,MATCH($A682,AC$905:AC$913,0)),IF($A682-SUM(--(TRANSPOSE($A$498:$A681)=AC$905:AC$913))>AC$1391,\"\",INDEX(AC$1394:AC$1593,$A682-SUM(--(TRANSPOSE($A$498:$A681)=AC$905:AC$913)))))","v":""},{"$f":"IFERROR(INDEX(AD$917:AD$925,MATCH($A682,AD$905:AD$913,0)),IF($A682-SUM(--(TRANSPOSE($A$498:$A681)=AD$905:AD$913))>AD$1391,\"\",INDEX(AD$1394:AD$1593,$A682-SUM(--(TRANSPOSE($A$498:$A681)=AD$905:AD$913)))))","v":""},{"$f":"IFERROR(INDEX(AE$917:AE$925,MATCH($A682,AE$905:AE$913,0)),IF($A682-SUM(--(TRANSPOSE($A$498:$A681)=AE$905:AE$913))>AE$1391,\"\",INDEX(AE$1394:AE$1593,$A682-SUM(--(TRANSPOSE($A$498:$A681)=AE$905:AE$913)))))","v":""},{"$f":"IFERROR(INDEX(AF$917:AF$925,MATCH($A682,AF$905:AF$913,0)),IF($A682-SUM(--(TRANSPOSE($A$498:$A681)=AF$905:AF$913))>AF$1391,\"\",INDEX(AF$1394:AF$1593,$A682-SUM(--(TRANSPOSE($A$498:$A681)=AF$905:AF$913)))))","v":""}]
[188,{"$f":"IFERROR(INDEX(B$917:B$925,MATCH($A686,B$905:B$913,0)),IF($A686-SUM(--(TRANSPOSE($A$498:$A685)=B$905:B$913))>B$1391,\"\",INDEX(B$1394:B$1593,$A686-SUM(--(TRANSPOSE($A$498:$A685)=B$905:B$913)))))","v":""},{"$f":"IFERROR(INDEX(C$917:C$925,MATCH($A686,C$905:C$913,0)),IF($A686-SUM(--(TRANSPOSE($A$498:$A685)=C$905:C$913))>C$1391,\"\",INDEX(C$1394:C$1593,$A686-SUM(--(TRANSPOSE($A$498:$A685)=C$905:C$913)))))","v":""},{"$f":"IFERROR(INDEX(D$917:D$925,MATCH($A686,D$905:D$913,0)),IF($A686-SUM(--(TRANSPOSE($A$498:$A685)=D$905:D$913))>D$1391,\"\",INDEX(D$1394:D$1593,$A686-SUM(--(TRANSPOSE($A$498:$A685)=D$905:D$913)))))","v":""},{"$f":"IFERROR(INDEX(E$917:E$925,MATCH($A686,E$905:E$913,0)),IF($A686-SUM(--(TRANSPOSE($A$498:$A685)=E$905:E$913))>E$1391,\"\",INDEX(E$1394:E$1593,$A686-SUM(--(TRANSPOSE($A$498:$A685)=E$905:E$913)))))","v":""},{"$f":"IFERROR(INDEX(F$917:F$925,MATCH($A686,F$905:F$913,0)),IF($A686-SUM(--(TRANSPOSE($A$498:$A685)=F$905:F$913))>F$1391,\"\",INDEX(F$1394:F$1593,$A686-SUM(--(TRANSPOSE($A$498:$A685)=F$905:F$913)))))","v":""},{"$f":"IFERROR(INDEX(G$917:G$925,MATCH($A686,G$905:G$913,0)),IF($A686-SUM(--(TRANSPOSE($A$498:$A685)=G$905:G$913))>G$1391,\"\",INDEX(G$1394:G$1593,$A686-SUM(--(TRANSPOSE($A$498:$A685)=G$905:G$913)))))","v":""},{"$f":"IFERROR(INDEX(H$917:H$925,MATCH($A686,H$905:H$913,0)),IF($A686-SUM(--(TRANSPOSE($A$498:$A685)=H$905:H$913))>H$1391,\"\",INDEX(H$1394:H$1593,$A686-SUM(--(TRANSPOSE($A$498:$A685)=H$905:H$913)))))","v":""},{"$f":"IFERROR(INDEX(I$917:I$925,MATCH($A686,I$905:I$913,0)),IF($A686-SUM(--(TRANSPOSE($A$498:$A685)=I$905:I$913))>I$1391,\"\",INDEX(I$1394:I$1593,$A686-SUM(--(TRANSPOSE($A$498:$A685)=I$905:I$913)))))","v":""},{"$f":"IFERROR(INDEX(J$917:J$925,MATCH($A686,J$905:J$913,0)),IF($A686-SUM(--(TRANSPOSE($A$498:$A685)=J$905:J$913))>J$1391,\"\",INDEX(J$1394:J$1593,$A686-SUM(--(TRANSPOSE($A$498:$A685)=J$905:J$913)))))","v":""},{"$f":"IFERROR(INDEX(K$917:K$925,MATCH($A686,K$905:K$913,0)),IF($A686-SUM(--(TRANSPOSE($A$498:$A685)=K$905:K$913))>K$1391,\"\",INDEX(K$1394:K$1593,$A686-SUM(--(TRANSPOSE($A$498:$A685)=K$905:K$913)))))","v":""},{"$f":"IFERROR(INDEX(L$917:L$925,MATCH($A686,L$905:L$913,0)),IF($A686-SUM(--(TRANSPOSE($A$498:$A685)=L$905:L$913))>L$1391,\"\",INDEX(L$1394:L$1593,$A686-SUM(--(TRANSPOSE($A$498:$A685)=L$905:L$913)))))","v":""},{"$f":"IFERROR(INDEX(M$917:M$925,MATCH($A686,M$905:M$913,0)),IF($A686-SUM(--(TRANSPOSE($A$498:$A685)=M$905:M$913))>M$1391,\"\",INDEX(M$1394:M$1593,$A686-SUM(--(TRANSPOSE($A$498:$A685)=M$905:M$913)))))","v":""},{"$f":"IFERROR(INDEX(N$917:N$925,MATCH($A686,N$905:N$913,0)),IF($A686-SUM(--(TRANSPOSE($A$498:$A685)=N$905:N$913))>N$1391,\"\",INDEX(N$1394:N$1593,$A686-SUM(--(TRANSPOSE($A$498:$A685)=N$905:N$913)))))","v":""},{"$f":"IFERROR(INDEX(O$917:O$925,MATCH($A686,O$905:O$913,0)),IF($A686-SUM(--(TRANSPOSE($A$498:$A685)=O$905:O$913))>O$1391,\"\",INDEX(O$1394:O$1593,$A686-SUM(--(TRANSPOSE($A$498:$A685)=O$905:O$913)))))","v":""},{"$f":"IFERROR(INDEX(P$917:P$925,MATCH($A686,P$905:P$913,0)),IF($A686-SUM(--(TRANSPOSE($A$498:$A685)=P$905:P$913))>P$1391,\"\",INDEX(P$1394:P$1593,$A686-SUM(--(TRANSPOSE($A$498:$A685)=P$905:P$913)))))","v":""},{"$f":"IFERROR(INDEX(Q$917:Q$925,MATCH($A686,Q$905:Q$913,0)),IF($A686-SUM(--(TRANSPOSE($A$498:$A685)=Q$905:Q$913))>Q$1391,\"\",INDEX(Q$1394:Q$1593,$A686-SUM(--(TRANSPOSE($A$498:$A685)=Q$905:Q$913)))))","v":""},{"$f":"IFERROR(INDEX(R$917:R$925,MATCH($A686,R$905:R$913,0)),IF($A686-SUM(--(TRANSPOSE($A$498:$A685)=R$905:R$913))>R$1391,\"\",INDEX(R$1394:R$1593,$A686-SUM(--(TRANSPOSE($A$498:$A685)=R$905:R$913)))))","v":""},{"$f":"IFERROR(INDEX(S$917:S$925,MATCH($A686,S$905:S$913,0)),IF($A686-SUM(--(TRANSPOSE($A$498:$A685)=S$905:S$913))>S$1391,\"\",INDEX(S$1394:S$1593,$A686-SUM(--(TRANSPOSE($A$498:$A685)=S$905:S$913)))))","v":""},{"$f":"IFERROR(INDEX(T$917:T$925,MATCH($A686,T$905:T$913,0)),IF($A686-SUM(--(TRANSPOSE($A$498:$A685)=T$905:T$913))>T$1391,\"\",INDEX(T$1394:T$1593,$A686-SUM(--(TRANSPOSE($A$498:$A685)=T$905:T$913)))))","v":""},{"$f":"IFERROR(INDEX(U$917:U$925,MATCH($A686,U$905:U$913,0)),IF($A686-SUM(--(TRANSPOSE($A$498:$A685)=U$905:U$913))>U$1391,\"\",INDEX(U$1394:U$1593,$A686-SUM(--(TRANSPOSE($A$498:$A685)=U$905:U$913)))))","v":""},{"$f":"IFERROR(INDEX(V$917:V$925,MATCH($A686,V$905:V$913,0)),IF($A686-SUM(--(TRANSPOSE($A$498:$A685)=V$905:V$913))>V$1391,\"\",INDEX(V$1394:V$1593,$A686-SUM(--(TRANSPOSE($A$498:$A685)=V$905:V$913)))))","v":""},{"$f":"IFERROR(INDEX(W$917:W$925,MATCH($A686,W$905:W$913,0)),IF($A686-SUM(--(TRANSPOSE($A$498:$A685)=W$905:W$913))>W$1391,\"\",INDEX(W$1394:W$1593,$A686-SUM(--(TRANSPOSE($A$498:$A685)=W$905:W$913)))))","v":""},{"$f":"IFERROR(INDEX(X$917:X$925,MATCH($A686,X$905:X$913,0)),IF($A686-SUM(--(TRANSPOSE($A$498:$A685)=X$905:X$913))>X$1391,\"\",INDEX(X$1394:X$1593,$A686-SUM(--(TRANSPOSE($A$498:$A685)=X$905:X$913)))))","v":""},{"$f":"IFERROR(INDEX(Y$917:Y$925,MATCH($A686,Y$905:Y$913,0)),IF($A686-SUM(--(TRANSPOSE($A$498:$A685)=Y$905:Y$913))>Y$1391,\"\",INDEX(Y$1394:Y$1593,$A686-SUM(--(TRANSPOSE($A$498:$A685)=Y$905:Y$913)))))","v":""},{"$f":"IFERROR(INDEX(Z$917:Z$925,MATCH($A686,Z$905:Z$913,0)),IF($A686-SUM(--(TRANSPOSE($A$498:$A685)=Z$905:Z$913))>Z$1391,\"\",INDEX(Z$1394:Z$1593,$A686-SUM(--(TRANSPOSE($A$498:$A685)=Z$905:Z$913)))))","v":""},{"$f":"IFERROR(INDEX(AA$917:AA$925,MATCH($A686,AA$905:AA$913,0)),IF($A686-SUM(--(TRANSPOSE($A$498:$A685)=AA$905:AA$913))>AA$1391,\"\",INDEX(AA$1394:AA$1593,$A686-SUM(--(TRANSPOSE($A$498:$A685)=AA$905:AA$913)))))","v":""},{"$f":"IFERROR(INDEX(AB$917:AB$925,MATCH($A686,AB$905:AB$913,0)),IF($A686-SUM(--(TRANSPOSE($A$498:$A685)=AB$905:AB$913))>AB$1391,\"\",INDEX(AB$1394:AB$1593,$A686-SUM(--(TRANSPOSE($A$498:$A685)=AB$905:AB$913)))))","v":""},{"$f":"IFERROR(INDEX(AC$917:AC$925,MATCH($A686,AC$905:AC$913,0)),IF($A686-SUM(--(TRANSPOSE($A$498:$A685)=AC$905:AC$913))>AC$1391,\"\",INDEX(AC$1394:AC$1593,$A686-SUM(--(TRANSPOSE($A$498:$A685)=AC$905:AC$913)))))","v":""},{"$f":"IFERROR(INDEX(AD$917:AD$925,MATCH($A686,AD$905:AD$913,0)),IF($A686-SUM(--(TRANSPOSE($A$498:$A685)=AD$905:AD$913))>AD$1391,\"\",INDEX(AD$1394:AD$1593,$A686-SUM(--(TRANSPOSE($A$498:$A685)=AD$905:AD$913)))))","v":""},{"$f":"IFERROR(INDEX(AE$917:AE$925,MATCH($A686,AE$905:AE$913,0)),IF($A686-SUM(--(TRANSPOSE($A$498:$A685)=AE$905:AE$913))>AE$1391,\"\",INDEX(AE$1394:AE$1593,$A686-SUM(--(TRANSPOSE($A$498:$A685)=AE$905:AE$913)))))","v":""},{"$f":"IFERROR(INDEX(AF$917:AF$925,MATCH($A686,AF$905:AF$913,0)),IF($A686-SUM(--(TRANSPOSE($A$498:$A685)=AF$905:AF$913))>AF$1391,\"\",INDEX(AF$1394:AF$1593,$A686-SUM(--(TRANSPOSE($A$498:$A685)=AF$905:AF$913)))))","v":""}]
["Tranche ID",2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[16,{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A717,B$905:B$913,0)),IF($A717-SUM(--(TRANSPOSE($A$701:$A716)=B$905:B$913))>B$1391,\"\",\"Biomethane\"))","v":"Biomethane"},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A717,C$905:C$913,0)),IF($A717-SUM(--(TRANSPOSE($A$701:$A716)=C$905:C$913))>C$1391,\"\",\"Biomethane\"))","v":"Biomethane"},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A717,D$905:D$913,0)),IF($A717-SUM(--(TRANSPOSE($A$701:$A716)=D$905:D$913))>D$1391,\"\",\"Biomethane\"))","v":"Biomethane"},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A717,E$905:E$913,0)),IF($A717-SUM(--(TRANSPOSE($A$701:$A716)=E$905:E$913))>E$1391,\"\",\"Biomethane\"))","v":"Biomethane"},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A717,F$905:F$913,0)),IF($A717-SUM(--(TRANSPOSE($A$701:$A716)=F$905:F$913))>F$1391,\"\",\"Biomethane\"))","v":"Biomethane"},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A717,G$905:G$913,0)),IF($A717-SUM(--(TRANSPOSE($A$701:$A716)=G$905:G$913))>G$1391,\"\",\"Biomethane\"))","v":"Biomethane"},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A717,H$905:H$913,0)),IF($A717-SUM(--(TRANSPOSE($A$701:$A716)=H$905:H$913))>H$1391,\"\",\"Biomethane\"))","v":"Biomethane"},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A717,I$905:I$913,0)),IF($A717-SUM(--(TRANSPOSE($A$701:$A716)=I$905:I$913))>I$1391,\"\",\"Biomethane\"))","v":"Biomethane"},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A717,J$905:J$913,0)),IF($A717-SUM(--(TRANSPOSE($A$701:$A716)=J$905:J$913))>J$1391,\"\",\"Biomethane\"))","v":"Biomethane"},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A717,K$905:K$913,0)),IF($A717-SUM(--(TRANSPOSE($A$701:$A716)=K$905:K$913))>K$1391,\"\",\"Biomethane\"))","v":"Biomethane"},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A717,L$905:L$913,0)),IF($A717-SUM(--(TRANSPOSE($A$701:$A716)=L$905:L$913))>L$1391,\"\",\"Biomethane\"))","v":"Biomethane"},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A717,M$905:M$913,0)),IF($A717-SUM(--(TRANSPOSE($A$701:$A716)=M$905:M$913))>M$1391,\"\",\"Biomethane\"))","v":"Biomethane"},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A717,N$905:N$913,0)),IF($A717-SUM(--(TRANSPOSE($A$701:$A716)=N$905:N$913))>N$1391,\"\",\"Biomethane\"))","v":"Biomethane"},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A717,O$905:O$913,0)),IF($A717-SUM(--(TRANSPOSE($A$701:$A716)=O$905:O$913))>O$1391,\"\",\"Biomethane\"))","v":"Biomethane"},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A717,P$905:P$913,0)),IF($A717-SUM(--(TRANSPOSE($A$701:$A716)=P$905:P$913))>P$1391,\"\",\"Biomethane\"))","v":"Biomethane"},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A717,Q$905:Q$913,0)),IF($A717-SUM(--(TRANSPOSE($A$701:$A716)=Q$905:Q$913))>Q$1391,\"\",\"Biomethane\"))","v":"Biomethane"},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A717,R$905:R$913,0)),IF($A717-SUM(--(TRANSPOSE($A$701:$A716)=R$905:R$913))>R$1391,\"\",\"Biomethane\"))","v":"Biomethane"},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A717,S$905:S$913,0)),IF($A717-SUM(--(TRANSPOSE($A$701:$A716)=S$905:S$913))>S$1391,\"\",\"Biomethane\"))","v":"Biomethane"},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A717,T$905:T$913,0)),IF($A717-SUM(--(TRANSPOSE($A$701:$A716)=T$905:T$913))>T$1391,\"\",\"Biomethane\"))","v":"Biomethane"},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A717,U$905:U$913,0)),IF($A717-SUM(--(TRANSPOSE($A$701:$A716)=U$905:U$913))>U$1391,\"\",\"Biomethane\"))","v":"Biomethane"},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A717,V$905:V$913,0)),IF($A717-SUM(--(TRANSPOSE($A$701:$A716)=V$905:V$913))>V$1391,\"\",\"Biomethane\"))","v":"Biomethane"},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A717,W$905:W$913,0)),IF($A717-SUM(--(TRANSPOSE($A$701:$A716)=W$905:W$913))>W$1391,\"\",\"Biomethane\"))","v":"Biomethane"},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A717,X$905:X$913,0)),IF($A717-SUM(--(TRANSPOSE($A$701:$A716)=X$905:X$913))>X$1391,\"\",\"Biomethane\"))","v":"Biomethane"},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A717,Y$905:Y$913,0)),IF($A717-SUM(--(TRANSPOSE($A$701:$A716)=Y$905:Y$913))>Y$1391,\"\",\"Biomethane\"))","v":"Biomethane"},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A717,Z$905:Z$913,0)),IF($A717-SUM(--(TRANSPOSE($A$701:$A716)=Z$905:Z$913))>Z$1391,\"\",\"Biomethane\"))","v":"Biomethane"},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A717,AA$905:AA$913,0)),IF($A717-SUM(--(TRANSPOSE($A$701:$A716)=AA$905:AA$913))>AA$1391,\"\",\"Biomethane\"))","v":"Biomethane"},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A717,AB$905:AB$913,0)),IF($A717-SUM(--(TRANSPOSE($A$701:$A716)=AB$905:AB$913))>AB$1391,\"\",\"Biomethane\"))","v":"Biomethane"},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A717,AC$905:AC$913,0)),IF($A717-SUM(--(TRANSPOSE($A$701:$A716)=AC$905:AC$913))>AC$1391,\"\",\"Biomethane\"))","v":"Biomethane"},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A717,AD$905:AD$913,0)),IF($A717-SUM(--(TRANSPOSE($A$701:$A716)=AD$905:AD$913))>AD$1391,\"\",\"Biomethane\"))","v":"Biomethane"},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A717,AE$905:AE$913,0)),IF($A717-SUM(--(TRANSPOSE($A$701:$A716)=AE$905:AE$913))>AE$1391,\"\",\"Biomethane\"))","v":"Biomethane"},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A717,AF$905:AF$913,0)),IF($A717-SUM(--(TRANSPOSE($A$701:$A716)=AF$905:AF$913))>AF$1391,\"\",\"Biomethane\"))","v":"Biomethane"}]
[{"$f":"A734+1","v":34},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A735,B$905:B$913,0)),IF($A735-SUM(--(TRANSPOSE($A$701:$A734)=B$905:B$913))>B$1391,\"\",\"Biomethane\"))","v":"Vintaged SNG-DAC"},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A735,C$905:C$913,0)),IF($A735-SUM(--(TRANSPOSE($A$701:$A734)=C$905:C$913))>C$1391,\"\",\"Biomethane\"))","v":"Vintaged SNG-DAC"},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A735,D$905:D$913,0)),IF($A735-SUM(--(TRANSPOSE($A$701:$A734)=D$905:D$913))>D$1391,\"\",\"Biomethane\"))","v":"Vintaged SNG-WasteCO2"},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A735,E$905:E$913,0)),IF($A735-SUM(--(TRANSPOSE($A$701:$A734)=E$905:E$913))>E$1391,\"\",\"Biomethane\"))","v":"Vintaged SNG-WasteCO2"},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A735,F$905:F$913,0)),IF($A735-SUM(--(TRANSPOSE($A$701:$A734)=F$905:F$913))>F$1391,\"\",\"Biomethane\"))","v":"Vintaged SNG-WasteCO2"},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A735,G$905:G$913,0)),IF($A735-SUM(--(TRANSPOSE($A$701:$A734)=G$905:G$913))>G$1391,\"\",\"Biomethane\"))","v":"Vintaged SNG-WasteCO2"},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A735,H$905:H$913,0)),IF($A735-SUM(--(TRANSPOSE($A$701:$A734)=H$905:H$913))>H$1391,\"\",\"Biomethane\"))","v":"Vintaged SNG-WasteCO2"},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A735,I$905:I$913,0)),IF($A735-SUM(--(TRANSPOSE($A$701:$A734)=I$905:I$913))>I$1391,\"\",\"Biomethane\"))","v":"Vintaged SNG-WasteCO2"},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A735,J$905:J$913,0)),IF($A735-SUM(--(TRANSPOSE($A$701:$A734)=J$905:J$913))>J$1391,\"\",\"Biomethane\"))","v":"Vintaged SNG-WasteCO2"},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A735,K$905:K$913,0)),IF($A735-SUM(--(TRANSPOSE($A$701:$A734)=K$905:K$913))>K$1391,\"\",\"Biomethane\"))","v":"Vintaged SNG-WasteCO2"},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A735,L$905:L$913,0)),IF($A735-SUM(--(TRANSPOSE($A$701:$A734)=L$905:L$913))>L$1391,\"\",\"Biomethane\"))","v":"Vintaged SNG-WasteCO2"},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A735,M$905:M$913,0)),IF($A735-SUM(--(TRANSPOSE($A$701:$A734)=M$905:M$913))>M$1391,\"\",\"Biomethane\"))","v":"Vintaged SNG-WasteCO2"},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A735,N$905:N$913,0)),IF($A735-SUM(--(TRANSPOSE($A$701:$A734)=N$905:N$913))>N$1391,\"\",\"Biomethane\"))","v":"Vintaged SNG-WasteCO2"},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A735,O$905:O$913,0)),IF($A735-SUM(--(TRANSPOSE($A$701:$A734)=O$905:O$913))>O$1391,\"\",\"Biomethane\"))","v":"Vintaged SNG-WasteCO2"},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A735,P$905:P$913,0)),IF($A735-SUM(--(TRANSPOSE($A$701:$A734)=P$905:P$913))>P$1391,\"\",\"Biomethane\"))","v":"Vintaged SNG-WasteCO2"},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A735,Q$905:Q$913,0)),IF($A735-SUM(--(TRANSPOSE($A$701:$A734)=Q$905:Q$913))>Q$1391,\"\",\"Biomethane\"))","v":"SNG-DAC"},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A735,R$905:R$913,0)),IF($A735-SUM(--(TRANSPOSE($A$701:$A734)=R$905:R$913))>R$1391,\"\",\"Biomethane\"))","v":"SNG-DAC"},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A735,S$905:S$913,0)),IF($A735-SUM(--(TRANSPOSE($A$701:$A734)=S$905:S$913))>S$1391,\"\",\"Biomethane\"))","v":"SNG-DAC"},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A735,T$905:T$913,0)),IF($A735-SUM(--(TRANSPOSE($A$701:$A734)=T$905:T$913))>T$1391,\"\",\"Biomethane\"))","v":"SNG-DAC"},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A735,U$905:U$913,0)),IF($A735-SUM(--(TRANSPOSE($A$701:$A734)=U$905:U$913))>U$1391,\"\",\"Biomethane\"))","v":"SNG-DAC"},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A735,V$905:V$913,0)),IF($A735-SUM(--(TRANSPOSE($A$701:$A734)=V$905:V$913))>V$1391,\"\",\"Biomethane\"))","v":"SNG-DAC"},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A735,W$905:W$913,0)),IF($A735-SUM(--(TRANSPOSE($A$701:$A734)=W$905:W$913))>W$1391,\"\",\"Biomethane\"))","v":"SNG-DAC"},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A735,X$905:X$913,0)),IF($A735-SUM(--(TRANSPOSE($A$701:$A734)=X$905:X$913))>X$1391,\"\",\"Biomethane\"))","v":"SNG-DAC"},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A735,Y$905:Y$913,0)),IF($A735-SUM(--(TRANSPOSE($A$701:$A734)=Y$905:Y$913))>Y$1391,\"\",\"Biomethane\"))","v":"SNG-DAC"},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A735,Z$905:Z$913,0)),IF($A735-SUM(--(TRANSPOSE($A$701:$A734)=Z$905:Z$913))>Z$1391,\"\",\"Biomethane\"))","v":"SNG-DAC"},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A735,AA$905:AA$913,0)),IF($A735-SUM(--(TRANSPOSE($A$701:$A734)=AA$905:AA$913))>AA$1391,\"\",\"Biomethane\"))","v":"SNG-DAC"},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A735,AB$905:AB$913,0)),IF($A735-SUM(--(TRANSPOSE($A$701:$A734)=AB$905:AB$913))>AB$1391,\"\",\"Biomethane\"))","v":"SNG-DAC"},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A735,AC$905:AC$913,0)),IF($A735-SUM(--(TRANSPOSE($A$701:$A734)=AC$905:AC$913))>AC$1391,\"\",\"Biomethane\"))","v":"SNG-DAC"},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A735,AD$905:AD$913,0)),IF($A735-SUM(--(TRANSPOSE($A$701:$A734)=AD$905:AD$913))>AD$1391,\"\",\"Biomethane\"))","v":"SNG-DAC"},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A735,AE$905:AE$913,0)),IF($A735-SUM(--(TRANSPOSE($A$701:$A734)=AE$905:AE$913))>AE$1391,\"\",\"Biomethane\"))","v":"SNG-DAC"},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A735,AF$905:AF$913,0)),IF($A735-SUM(--(TRANSPOSE($A$701:$A734)=AF$905:AF$913))>AF$1391,\"\",\"Biomethane\"))","v":"SNG-DAC"}]
[46,{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A747,B$905:B$913,0)),IF($A747-SUM(--(TRANSPOSE($A$701:$A746)=B$905:B$913))>B$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A747,C$905:C$913,0)),IF($A747-SUM(--(TRANSPOSE($A$701:$A746)=C$905:C$913))>C$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A747,D$905:D$913,0)),IF($A747-SUM(--(TRANSPOSE($A$701:$A746)=D$905:D$913))>D$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A747,E$905:E$913,0)),IF($A747-SUM(--(TRANSPOSE($A$701:$A746)=E$905:E$913))>E$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A747,F$905:F$913,0)),IF($A747-SUM(--(TRANSPOSE($A$701:$A746)=F$905:F$913))>F$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A747,G$905:G$913,0)),IF($A747-SUM(--(TRANSPOSE($A$701:$A746)=G$905:G$913))>G$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A747,H$905:H$913,0)),IF($A747-SUM(--(TRANSPOSE($A$701:$A746)=H$905:H$913))>H$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A747,I$905:I$913,0)),IF($A747-SUM(--(TRANSPOSE($A$701:$A746)=I$905:I$913))>I$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A747,J$905:J$913,0)),IF($A747-SUM(--(TRANSPOSE($A$701:$A746)=J$905:J$913))>J$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A747,K$905:K$913,0)),IF($A747-SUM(--(TRANSPOSE($A$701:$A746)=K$905:K$913))>K$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A747,L$905:L$913,0)),IF($A747-SUM(--(TRANSPOSE($A$701:$A746)=L$905:L$913))>L$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A747,M$905:M$913,0)),IF($A747-SUM(--(TRANSPOSE($A$701:$A746)=M$905:M$913))>M$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A747,N$905:N$913,0)),IF($A747-SUM(--(TRANSPOSE($A$701:$A746)=N$905:N$913))>N$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A747,O$905:O$913,0)),IF($A747-SUM(--(TRANSPOSE($A$701:$A746)=O$905:O$913))>O$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A747,P$905:P$913,0)),IF($A747-SUM(--(TRANSPOSE($A$701:$A746)=P$905:P$913))>P$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A747,Q$905:Q$913,0)),IF($A747-SUM(--(TRANSPOSE($A$701:$A746)=Q$905:Q$913))>Q$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A747,R$905:R$913,0)),IF($A747-SUM(--(TRANSPOSE($A$701:$A746)=R$905:R$913))>R$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A747,S$905:S$913,0)),IF($A747-SUM(--(TRANSPOSE($A$701:$A746)=S$905:S$913))>S$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A747,T$905:T$913,0)),IF($A747-SUM(--(TRANSPOSE($A$701:$A746)=T$905:T$913))>T$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A747,U$905:U$913,0)),IF($A747-SUM(--(TRANSPOSE($A$701:$A746)=U$905:U$913))>U$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A747,V$905:V$913,0)),IF($A747-SUM(--(TRANSPOSE($A$701:$A746)=V$905:V$913))>V$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A747,W$905:W$913,0)),IF($A747-SUM(--(TRANSPOSE($A$701:$A746)=W$905:W$913))>W$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A747,X$905:X$913,0)),IF($A747-SUM(--(TRANSPOSE($A$701:$A746)=X$905:X$913))>X$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A747,Y$905:Y$913,0)),IF($A747-SUM(--(TRANSPOSE($A$701:$A746)=Y$905:Y$913))>Y$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A747,Z$905:Z$913,0)),IF($A747-SUM(--(TRANSPOSE($A$701:$A746)=Z$905:Z$913))>Z$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A747,AA$905:AA$913,0)),IF($A747-SUM(--(TRANSPOSE($A$701:$A746)=AA$905:AA$913))>AA$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A747,AB$905:AB$913,0)),IF($A747-SUM(--(TRANSPOSE($A$701:$A746)=AB$905:AB$913))>AB$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A747,AC$905:AC$913,0)),IF($A747-SUM(--(TRANSPOSE($A$701:$A746)=AC$905:AC$913))>AC$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A747,AD$905:AD$913,0)),IF($A747-SUM(--(TRANSPOSE($A$701:$A746)=AD$905:AD$913))>AD$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A747,AE$905:AE$913,0)),IF($A747-SUM(--(TRANSPOSE($A$701:$A746)=AE$905:AE$913))>AE$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A747,AF$905:AF$913,0)),IF($A747-SUM(--(TRANSPOSE($A$701:$A746)=AF$905:AF$913))>AF$1391,\"\",\"Biomethane\"))","v":""}]
[61,{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A762,B$905:B$913,0)),IF($A762-SUM(--(TRANSPOSE($A$701:$A761)=B$905:B$913))>B$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A762,C$905:C$913,0)),IF($A762-SUM(--(TRANSPOSE($A$701:$A761)=C$905:C$913))>C$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A762,D$905:D$913,0)),IF($A762-SUM(--(TRANSPOSE($A$701:$A761)=D$905:D$913))>D$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A762,E$905:E$913,0)),IF($A762-SUM(--(TRANSPOSE($A$701:$A761)=E$905:E$913))>E$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A762,F$905:F$913,0)),IF($A762-SUM(--(TRANSPOSE($A$701:$A761)=F$905:F$913))>F$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A762,G$905:G$913,0)),IF($A762-SUM(--(TRANSPOSE($A$701:$A761)=G$905:G$913))>G$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A762,H$905:H$913,0)),IF($A762-SUM(--(TRANSPOSE($A$701:$A761)=H$905:H$913))>H$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A762,I$905:I$913,0)),IF($A762-SUM(--(TRANSPOSE($A$701:$A761)=I$905:I$913))>I$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A762,J$905:J$913,0)),IF($A762-SUM(--(TRANSPOSE($A$701:$A761)=J$905:J$913))>J$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A762,K$905:K$913,0)),IF($A762-SUM(--(TRANSPOSE($A$701:$A761)=K$905:K$913))>K$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A762,L$905:L$913,0)),IF($A762-SUM(--(TRANSPOSE($A$701:$A761)=L$905:L$913))>L$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A762,M$905:M$913,0)),IF($A762-SUM(--(TRANSPOSE($A$701:$A761)=M$905:M$913))>M$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A762,N$905:N$913,0)),IF($A762-SUM(--(TRANSPOSE($A$701:$A761)=N$905:N$913))>N$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A762,O$905:O$913,0)),IF($A762-SUM(--(TRANSPOSE($A$701:$A761)=O$905:O$913))>O$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A762,P$905:P$913,0)),IF($A762-SUM(--(TRANSPOSE($A$701:$A761)=P$905:P$913))>P$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A762,Q$905:Q$913,0)),IF($A762-SUM(--(TRANSPOSE($A$701:$A761)=Q$905:Q$913))>Q$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A762,R$905:R$913,0)),IF($A762-SUM(--(TRANSPOSE($A$701:$A761)=R$905:R$913))>R$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A762,S$905:S$913,0)),IF($A762-SUM(--(TRANSPOSE($A$701:$A761)=S$905:S$913))>S$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A762,T$905:T$913,0)),IF($A762-SUM(--(TRANSPOSE($A$701:$A761)=T$905:T$913))>T$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A762,U$905:U$913,0)),IF($A762-SUM(--(TRANSPOSE($A$701:$A761)=U$905:U$913))>U$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A762,V$905:V$913,0)),IF($A762-SUM(--(TRANSPOSE($A$701:$A761)=V$905:V$913))>V$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A762,W$905:W$913,0)),IF($A762-SUM(--(TRANSPOSE($A$701:$A761)=W$905:W$913))>W$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A762,X$905:X$913,0)),IF($A762-SUM(--(TRANSPOSE($A$701:$A761)=X$905:X$913))>X$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A762,Y$905:Y$913,0)),IF($A762-SUM(--(TRANSPOSE($A$701:$A761)=Y$905:Y$913))>Y$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A762,Z$905:Z$913,0)),IF($A762-SUM(--(TRANSPOSE($A$701:$A761)=Z$905:Z$913))>Z$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A762,AA$905:AA$913,0)),IF($A762-SUM(--(TRANSPOSE($A$701:$A761)=AA$905:AA$913))>AA$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A762,AB$905:AB$913,0)),IF($A762-SUM(--(TRANSPOSE($A$701:$A761)=AB$905:AB$913))>AB$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A762,AC$905:AC$913,0)),IF($A762-SUM(--(TRANSPOSE($A$701:$A761)=AC$905:AC$913))>AC$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A762,AD$905:AD$913,0)),IF($A762-SUM(--(TRANSPOSE($A$701:$A761)=AD$905:AD$913))>AD$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A762,AE$905:AE$913,0)),IF($A762-SUM(--(TRANSPOSE($A$701:$A761)=AE$905:AE$913))>AE$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A762,AF$905:AF$913,0)),IF($A762-SUM(--(TRANSPOSE($A$701:$A761)=AF$905:AF$913))>AF$1391,\"\",\"Biomethane\"))","v":""}]
[76,{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A777,B$905:B$913,0)),IF($A777-SUM(--(TRANSPOSE($A$701:$A776)=B$905:B$913))>B$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A777,C$905:C$913,0)),IF($A777-SUM(--(TRANSPOSE($A$701:$A776)=C$905:C$913))>C$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A777,D$905:D$913,0)),IF($A777-SUM(--(TRANSPOSE($A$701:$A776)=D$905:D$913))>D$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A777,E$905:E$913,0)),IF($A777-SUM(--(TRANSPOSE($A$701:$A776)=E$905:E$913))>E$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A777,F$905:F$913,0)),IF($A777-SUM(--(TRANSPOSE($A$701:$A776)=F$905:F$913))>F$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A777,G$905:G$913,0)),IF($A777-SUM(--(TRANSPOSE($A$701:$A776)=G$905:G$913))>G$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A777,H$905:H$913,0)),IF($A777-SUM(--(TRANSPOSE($A$701:$A776)=H$905:H$913))>H$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A777,I$905:I$913,0)),IF($A777-SUM(--(TRANSPOSE($A$701:$A776)=I$905:I$913))>I$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A777,J$905:J$913,0)),IF($A777-SUM(--(TRANSPOSE($A$701:$A776)=J$905:J$913))>J$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A777,K$905:K$913,0)),IF($A777-SUM(--(TRANSPOSE($A$701:$A776)=K$905:K$913))>K$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A777,L$905:L$913,0)),IF($A777-SUM(--(TRANSPOSE($A$701:$A776)=L$905:L$913))>L$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A777,M$905:M$913,0)),IF($A777-SUM(--(TRANSPOSE($A$701:$A776)=M$905:M$913))>M$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A777,N$905:N$913,0)),IF($A777-SUM(--(TRANSPOSE($A$701:$A776)=N$905:N$913))>N$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A777,O$905:O$913,0)),IF($A777-SUM(--(TRANSPOSE($A$701:$A776)=O$905:O$913))>O$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A777,P$905:P$913,0)),IF($A777-SUM(--(TRANSPOSE($A$701:$A776)=P$905:P$913))>P$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A777,Q$905:Q$913,0)),IF($A777-SUM(--(TRANSPOSE($A$701:$A776)=Q$905:Q$913))>Q$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A777,R$905:R$913,0)),IF($A777-SUM(--(TRANSPOSE($A$701:$A776)=R$905:R$913))>R$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A777,S$905:S$913,0)),IF($A777-SUM(--(TRANSPOSE($A$701:$A776)=S$905:S$913))>S$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A777,T$905:T$913,0)),IF($A777-SUM(--(TRANSPOSE($A$701:$A776)=T$905:T$913))>T$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A777,U$905:U$913,0)),IF($A777-SUM(--(TRANSPOSE($A$701:$A776)=U$905:U$913))>U$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A777,V$905:V$913,0)),IF($A777-SUM(--(TRANSPOSE($A$701:$A776)=V$905:V$913))>V$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A777,W$905:W$913,0)),IF($A777-SUM(--(TRANSPOSE($A$701:$A776)=W$905:W$913))>W$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A777,X$905:X$913,0)),IF($A777-SUM(--(TRANSPOSE($A$701:$A776)=X$905:X$913))>X$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A777,Y$905:Y$913,0)),IF($A777-SUM(--(TRANSPOSE($A$701:$A776)=Y$905:Y$913))>Y$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A777,Z$905:Z$913,0)),IF($A777-SUM(--(TRANSPOSE($A$701:$A776)=Z$905:Z$913))>Z$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A777,AA$905:AA$913,0)),IF($A777-SUM(--(TRANSPOSE($A$701:$A776)=AA$905:AA$913))>AA$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A777,AB$905:AB$913,0)),IF($A777-SUM(--(TRANSPOSE($A$701:$A776)=AB$905:AB$913))>AB$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A777,AC$905:AC$913,0)),IF($A777-SUM(--(TRANSPOSE($A$701:$A776)=AC$905:AC$913))>AC$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A777,AD$905:AD$913,0)),IF($A777-SUM(--(TRANSPOSE($A$701:$A776)=AD$905:AD$913))>AD$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A777,AE$905:AE$913,0)),IF($A777-SUM(--(TRANSPOSE($A$701:$A776)=AE$905:AE$913))>AE$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A777,AF$905:AF$913,0)),IF($A777-SUM(--(TRANSPOSE($A$701:$A776)=AF$905:AF$913))>AF$1391,\"\",\"Biomethane\"))","v":""}]
[91,{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A792,B$905:B$913,0)),IF($A792-SUM(--(TRANSPOSE($A$701:$A791)=B$905:B$913))>B$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A792,C$905:C$913,0)),IF($A792-SUM(--(TRANSPOSE($A$701:$A791)=C$905:C$913))>C$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A792,D$905:D$913,0)),IF($A792-SUM(--(TRANSPOSE($A$701:$A791)=D$905:D$913))>D$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A792,E$905:E$913,0)),IF($A792-SUM(--(TRANSPOSE($A$701:$A791)=E$905:E$913))>E$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A792,F$905:F$913,0)),IF($A792-SUM(--(TRANSPOSE($A$701:$A791)=F$905:F$913))>F$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A792,G$905:G$913,0)),IF($A792-SUM(--(TRANSPOSE($A$701:$A791)=G$905:G$913))>G$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A792,H$905:H$913,0)),IF($A792-SUM(--(TRANSPOSE($A$701:$A791)=H$905:H$913))>H$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A792,I$905:I$913,0)),IF($A792-SUM(--(TRANSPOSE($A$701:$A791)=I$905:I$913))>I$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A792,J$905:J$913,0)),IF($A792-SUM(--(TRANSPOSE($A$701:$A791)=J$905:J$913))>J$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A792,K$905:K$913,0)),IF($A792-SUM(--(TRANSPOSE($A$701:$A791)=K$905:K$913))>K$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A792,L$905:L$913,0)),IF($A792-SUM(--(TRANSPOSE($A$701:$A791)=L$905:L$913))>L$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A792,M$905:M$913,0)),IF($A792-SUM(--(TRANSPOSE($A$701:$A791)=M$905:M$913))>M$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A792,N$905:N$913,0)),IF($A792-SUM(--(TRANSPOSE($A$701:$A791)=N$905:N$913))>N$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A792,O$905:O$913,0)),IF($A792-SUM(--(TRANSPOSE($A$701:$A791)=O$905:O$913))>O$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A792,P$905:P$913,0)),IF($A792-SUM(--(TRANSPOSE($A$701:$A791)=P$905:P$913))>P$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A792,Q$905:Q$913,0)),IF($A792-SUM(--(TRANSPOSE($A$701:$A791)=Q$905:Q$913))>Q$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A792,R$905:R$913,0)),IF($A792-SUM(--(TRANSPOSE($A$701:$A791)=R$905:R$913))>R$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A792,S$905:S$913,0)),IF($A792-SUM(--(TRANSPOSE($A$701:$A791)=S$905:S$913))>S$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A792,T$905:T$913,0)),IF($A792-SUM(--(TRANSPOSE($A$701:$A791)=T$905:T$913))>T$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A792,U$905:U$913,0)),IF($A792-SUM(--(TRANSPOSE($A$701:$A791)=U$905:U$913))>U$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A792,V$905:V$913,0)),IF($A792-SUM(--(TRANSPOSE($A$701:$A791)=V$905:V$913))>V$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A792,W$905:W$913,0)),IF($A792-SUM(--(TRANSPOSE($A$701:$A791)=W$905:W$913))>W$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A792,X$905:X$913,0)),IF($A792-SUM(--(TRANSPOSE($A$701:$A791)=X$905:X$913))>X$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A792,Y$905:Y$913,0)),IF($A792-SUM(--(TRANSPOSE($A$701:$A791)=Y$905:Y$913))>Y$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A792,Z$905:Z$913,0)),IF($A792-SUM(--(TRANSPOSE($A$701:$A791)=Z$905:Z$913))>Z$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A792,AA$905:AA$913,0)),IF($A792-SUM(--(TRANSPOSE($A$701:$A791)=AA$905:AA$913))>AA$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A792,AB$905:AB$913,0)),IF($A792-SUM(--(TRANSPOSE($A$701:$A791)=AB$905:AB$913))>AB$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A792,AC$905:AC$913,0)),IF($A792-SUM(--(TRANSPOSE($A$701:$A791)=AC$905:AC$913))>AC$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A792,AD$905:AD$913,0)),IF($A792-SUM(--(TRANSPOSE($A$701:$A791)=AD$905:AD$913))>AD$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A792,AE$905:AE$913,0)),IF($A792-SUM(--(TRANSPOSE($A$701:$A791)=AE$905:AE$913))>AE$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A792,AF$905:AF$913,0)),IF($A792-SUM(--(TRANSPOSE($A$701:$A791)=AF$905:AF$913))>AF$1391,\"\",\"Biomethane\"))","v":""}]
[106,{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A807,B$905:B$913,0)),IF($A807-SUM(--(TRANSPOSE($A$701:$A806)=B$905:B$913))>B$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A807,C$905:C$913,0)),IF($A807-SUM(--(TRANSPOSE($A$701:$A806)=C$905:C$913))>C$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A807,D$905:D$913,0)),IF($A807-SUM(--(TRANSPOSE($A$701:$A806)=D$905:D$913))>D$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A807,E$905:E$913,0)),IF($A807-SUM(--(TRANSPOSE($A$701:$A806)=E$905:E$913))>E$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A807,F$905:F$913,0)),IF($A807-SUM(--(TRANSPOSE($A$701:$A806)=F$905:F$913))>F$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A807,G$905:G$913,0)),IF($A807-SUM(--(TRANSPOSE($A$701:$A806)=G$905:G$913))>G$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A807,H$905:H$913,0)),IF($A807-SUM(--(TRANSPOSE($A$701:$A806)=H$905:H$913))>H$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A807,I$905:I$913,0)),IF($A807-SUM(--(TRANSPOSE($A$701:$A806)=I$905:I$913))>I$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A807,J$905:J$913,0)),IF($A807-SUM(--(TRANSPOSE($A$701:$A806)=J$905:J$913))>J$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A807,K$905:K$913,0)),IF($A807-SUM(--(TRANSPOSE($A$701:$A806)=K$905:K$913))>K$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A807,L$905:L$913,0)),IF($A807-SUM(--(TRANSPOSE($A$701:$A806)=L$905:L$913))>L$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A807,M$905:M$913,0)),IF($A807-SUM(--(TRANSPOSE($A$701:$A806)=M$905:M$913))>M$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A807,N$905:N$913,0)),IF($A807-SUM(--(TRANSPOSE($A$701:$A806)=N$905:N$913))>N$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A807,O$905:O$913,0)),IF($A807-SUM(--(TRANSPOSE($A$701:$A806)=O$905:O$913))>O$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A807,P$905:P$913,0)),IF($A807-SUM(--(TRANSPOSE($A$701:$A806)=P$905:P$913))>P$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A807,Q$905:Q$913,0)),IF($A807-SUM(--(TRANSPOSE($A$701:$A806)=Q$905:Q$913))>Q$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A807,R$905:R$913,0)),IF($A807-SUM(--(TRANSPOSE($A$701:$A806)=R$905:R$913))>R$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A807,S$905:S$913,0)),IF($A807-SUM(--(TRANSPOSE($A$701:$A806)=S$905:S$913))>S$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A807,T$905:T$913,0)),IF($A807-SUM(--(TRANSPOSE($A$701:$A806)=T$905:T$913))>T$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A807,U$905:U$913,0)),IF($A807-SUM(--(TRANSPOSE($A$701:$A806)=U$905:U$913))>U$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A807,V$905:V$913,0)),IF($A807-SUM(--(TRANSPOSE($A$701:$A806)=V$905:V$913))>V$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A807,W$905:W$913,0)),IF($A807-SUM(--(TRANSPOSE($A$701:$A806)=W$905:W$913))>W$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A807,X$905:X$913,0)),IF($A807-SUM(--(TRANSPOSE($A$701:$A806)=X$905:X$913))>X$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A807,Y$905:Y$913,0)),IF($A807-SUM(--(TRANSPOSE($A$701:$A806)=Y$905:Y$913))>Y$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A807,Z$905:Z$913,0)),IF($A807-SUM(--(TRANSPOSE($A$701:$A806)=Z$905:Z$913))>Z$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A807,AA$905:AA$913,0)),IF($A807-SUM(--(TRANSPOSE($A$701:$A806)=AA$905:AA$913))>AA$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A807,AB$905:AB$913,0)),IF($A807-SUM(--(TRANSPOSE($A$701:$A806)=AB$905:AB$913))>AB$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A807,AC$905:AC$913,0)),IF($A807-SUM(--(TRANSPOSE($A$701:$A806)=AC$905:AC$913))>AC$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A807,AD$905:AD$913,0)),IF($A807-SUM(--(TRANSPOSE($A$701:$A806)=AD$905:AD$913))>AD$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A807,AE$905:AE$913,0)),IF($A807-SUM(--(TRANSPOSE($A$701:$A806)=AE$905:AE$913))>AE$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A807,AF$905:AF$913,0)),IF($A807-SUM(--(TRANSPOSE($A$701:$A806)=AF$905:AF$913))>AF$1391,\"\",\"Biomethane\"))","v":""}]
[121,{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A822,B$905:B$913,0)),IF($A822-SUM(--(TRANSPOSE($A$701:$A821)=B$905:B$913))>B$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A822,C$905:C$913,0)),IF($A822-SUM(--(TRANSPOSE($A$701:$A821)=C$905:C$913))>C$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A822,D$905:D$913,0)),IF($A822-SUM(--(TRANSPOSE($A$701:$A821)=D$905:D$913))>D$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A822,E$905:E$913,0)),IF($A822-SUM(--(TRANSPOSE($A$701:$A821)=E$905:E$913))>E$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A822,F$905:F$913,0)),IF($A822-SUM(--(TRANSPOSE($A$701:$A821)=F$905:F$913))>F$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A822,G$905:G$913,0)),IF($A822-SUM(--(TRANSPOSE($A$701:$A821)=G$905:G$913))>G$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A822,H$905:H$913,0)),IF($A822-SUM(--(TRANSPOSE($A$701:$A821)=H$905:H$913))>H$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A822,I$905:I$913,0)),IF($A822-SUM(--(TRANSPOSE($A$701:$A821)=I$905:I$913))>I$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A822,J$905:J$913,0)),IF($A822-SUM(--(TRANSPOSE($A$701:$A821)=J$905:J$913))>J$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A822,K$905:K$913,0)),IF($A822-SUM(--(TRANSPOSE($A$701:$A821)=K$905:K$913))>K$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A822,L$905:L$913,0)),IF($A822-SUM(--(TRANSPOSE($A$701:$A821)=L$905:L$913))>L$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A822,M$905:M$913,0)),IF($A822-SUM(--(TRANSPOSE($A$701:$A821)=M$905:M$913))>M$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A822,N$905:N$913,0)),IF($A822-SUM(--(TRANSPOSE($A$701:$A821)=N$905:N$913))>N$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A822,O$905:O$913,0)),IF($A822-SUM(--(TRANSPOSE($A$701:$A821)=O$905:O$913))>O$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A822,P$905:P$913,0)),IF($A822-SUM(--(TRANSPOSE($A$701:$A821)=P$905:P$913))>P$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A822,Q$905:Q$913,0)),IF($A822-SUM(--(TRANSPOSE($A$701:$A821)=Q$905:Q$913))>Q$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A822,R$905:R$913,0)),IF($A822-SUM(--(TRANSPOSE($A$701:$A821)=R$905:R$913))>R$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A822,S$905:S$913,0)),IF($A822-SUM(--(TRANSPOSE($A$701:$A821)=S$905:S$913))>S$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A822,T$905:T$913,0)),IF($A822-SUM(--(TRANSPOSE($A$701:$A821)=T$905:T$913))>T$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A822,U$905:U$913,0)),IF($A822-SUM(--(TRANSPOSE($A$701:$A821)=U$905:U$913))>U$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A822,V$905:V$913,0)),IF($A822-SUM(--(TRANSPOSE($A$701:$A821)=V$905:V$913))>V$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A822,W$905:W$913,0)),IF($A822-SUM(--(TRANSPOSE($A$701:$A821)=W$905:W$913))>W$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A822,X$905:X$913,0)),IF($A822-SUM(--(TRANSPOSE($A$701:$A821)=X$905:X$913))>X$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A822,Y$905:Y$913,0)),IF($A822-SUM(--(TRANSPOSE($A$701:$A821)=Y$905:Y$913))>Y$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A822,Z$905:Z$913,0)),IF($A822-SUM(--(TRANSPOSE($A$701:$A821)=Z$905:Z$913))>Z$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A822,AA$905:AA$913,0)),IF($A822-SUM(--(TRANSPOSE($A$701:$A821)=AA$905:AA$913))>AA$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A822,AB$905:AB$913,0)),IF($A822-SUM(--(TRANSPOSE($A$701:$A821)=AB$905:AB$913))>AB$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A822,AC$905:AC$913,0)),IF($A822-SUM(--(TRANSPOSE($A$701:$A821)=AC$905:AC$913))>AC$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A822,AD$905:AD$913,0)),IF($A822-SUM(--(TRANSPOSE($A$701:$A821)=AD$905:AD$913))>AD$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A822,AE$905:AE$913,0)),IF($A822-SUM(--(TRANSPOSE($A$701:$A821)=AE$905:AE$913))>AE$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A822,AF$905:AF$913,0)),IF($A822-SUM(--(TRANSPOSE($A$701:$A821)=AF$905:AF$913))>AF$1391,\"\",\"Biomethane\"))","v":""}]
[137,{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A838,B$905:B$913,0)),IF($A838-SUM(--(TRANSPOSE($A$701:$A837)=B$905:B$913))>B$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A838,C$905:C$913,0)),IF($A838-SUM(--(TRANSPOSE($A$701:$A837)=C$905:C$913))>C$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A838,D$905:D$913,0)),IF($A838-SUM(--(TRANSPOSE($A$701:$A837)=D$905:D$913))>D$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A838,E$905:E$913,0)),IF($A838-SUM(--(TRANSPOSE($A$701:$A837)=E$905:E$913))>E$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A838,F$905:F$913,0)),IF($A838-SUM(--(TRANSPOSE($A$701:$A837)=F$905:F$913))>F$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A838,G$905:G$913,0)),IF($A838-SUM(--(TRANSPOSE($A$701:$A837)=G$905:G$913))>G$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A838,H$905:H$913,0)),IF($A838-SUM(--(TRANSPOSE($A$701:$A837)=H$905:H$913))>H$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A838,I$905:I$913,0)),IF($A838-SUM(--(TRANSPOSE($A$701:$A837)=I$905:I$913))>I$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A838,J$905:J$913,0)),IF($A838-SUM(--(TRANSPOSE($A$701:$A837)=J$905:J$913))>J$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A838,K$905:K$913,0)),IF($A838-SUM(--(TRANSPOSE($A$701:$A837)=K$905:K$913))>K$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A838,L$905:L$913,0)),IF($A838-SUM(--(TRANSPOSE($A$701:$A837)=L$905:L$913))>L$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A838,M$905:M$913,0)),IF($A838-SUM(--(TRANSPOSE($A$701:$A837)=M$905:M$913))>M$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A838,N$905:N$913,0)),IF($A838-SUM(--(TRANSPOSE($A$701:$A837)=N$905:N$913))>N$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A838,O$905:O$913,0)),IF($A838-SUM(--(TRANSPOSE($A$701:$A837)=O$905:O$913))>O$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A838,P$905:P$913,0)),IF($A838-SUM(--(TRANSPOSE($A$701:$A837)=P$905:P$913))>P$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A838,Q$905:Q$913,0)),IF($A838-SUM(--(TRANSPOSE($A$701:$A837)=Q$905:Q$913))>Q$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A838,R$905:R$913,0)),IF($A838-SUM(--(TRANSPOSE($A$701:$A837)=R$905:R$913))>R$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A838,S$905:S$913,0)),IF($A838-SUM(--(TRANSPOSE($A$701:$A837)=S$905:S$913))>S$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A838,T$905:T$913,0)),IF($A838-SUM(--(TRANSPOSE($A$701:$A837)=T$905:T$913))>T$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A838,U$905:U$913,0)),IF($A838-SUM(--(TRANSPOSE($A$701:$A837)=U$905:U$913))>U$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A838,V$905:V$913,0)),IF($A838-SUM(--(TRANSPOSE($A$701:$A837)=V$905:V$913))>V$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A838,W$905:W$913,0)),IF($A838-SUM(--(TRANSPOSE($A$701:$A837)=W$905:W$913))>W$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A838,X$905:X$913,0)),IF($A838-SUM(--(TRANSPOSE($A$701:$A837)=X$905:X$913))>X$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A838,Y$905:Y$913,0)),IF($A838-SUM(--(TRANSPOSE($A$701:$A837)=Y$905:Y$913))>Y$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A838,Z$905:Z$913,0)),IF($A838-SUM(--(TRANSPOSE($A$701:$A837)=Z$905:Z$913))>Z$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A838,AA$905:AA$913,0)),IF($A838-SUM(--(TRANSPOSE($A$701:$A837)=AA$905:AA$913))>AA$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A838,AB$905:AB$913,0)),IF($A838-SUM(--(TRANSPOSE($A$701:$A837)=AB$905:AB$913))>AB$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A838,AC$905:AC$913,0)),IF($A838-SUM(--(TRANSPOSE($A$701:$A837)=AC$905:AC$913))>AC$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A838,AD$905:AD$913,0)),IF($A838-SUM(--(TRANSPOSE($A$701:$A837)=AD$905:AD$913))>AD$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A838,AE$905:AE$913,0)),IF($A838-SUM(--(TRANSPOSE($A$701:$A837)=AE$905:AE$913))>AE$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A838,AF$905:AF$913,0)),IF($A838-SUM(--(TRANSPOSE($A$701:$A837)=AF$905:AF$913))>AF$1391,\"\",\"Biomethane\"))","v":""}]
[152,{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A853,B$905:B$913,0)),IF($A853-SUM(--(TRANSPOSE($A$701:$A852)=B$905:B$913))>B$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A853,C$905:C$913,0)),IF($A853-SUM(--(TRANSPOSE($A$701:$A852)=C$905:C$913))>C$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A853,D$905:D$913,0)),IF($A853-SUM(--(TRANSPOSE($A$701:$A852)=D$905:D$913))>D$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A853,E$905:E$913,0)),IF($A853-SUM(--(TRANSPOSE($A$701:$A852)=E$905:E$913))>E$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A853,F$905:F$913,0)),IF($A853-SUM(--(TRANSPOSE($A$701:$A852)=F$905:F$913))>F$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A853,G$905:G$913,0)),IF($A853-SUM(--(TRANSPOSE($A$701:$A852)=G$905:G$913))>G$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A853,H$905:H$913,0)),IF($A853-SUM(--(TRANSPOSE($A$701:$A852)=H$905:H$913))>H$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A853,I$905:I$913,0)),IF($A853-SUM(--(TRANSPOSE($A$701:$A852)=I$905:I$913))>I$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A853,J$905:J$913,0)),IF($A853-SUM(--(TRANSPOSE($A$701:$A852)=J$905:J$913))>J$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A853,K$905:K$913,0)),IF($A853-SUM(--(TRANSPOSE($A$701:$A852)=K$905:K$913))>K$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A853,L$905:L$913,0)),IF($A853-SUM(--(TRANSPOSE($A$701:$A852)=L$905:L$913))>L$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A853,M$905:M$913,0)),IF($A853-SUM(--(TRANSPOSE($A$701:$A852)=M$905:M$913))>M$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A853,N$905:N$913,0)),IF($A853-SUM(--(TRANSPOSE($A$701:$A852)=N$905:N$913))>N$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A853,O$905:O$913,0)),IF($A853-SUM(--(TRANSPOSE($A$701:$A852)=O$905:O$913))>O$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A853,P$905:P$913,0)),IF($A853-SUM(--(TRANSPOSE($A$701:$A852)=P$905:P$913))>P$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A853,Q$905:Q$913,0)),IF($A853-SUM(--(TRANSPOSE($A$701:$A852)=Q$905:Q$913))>Q$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A853,R$905:R$913,0)),IF($A853-SUM(--(TRANSPOSE($A$701:$A852)=R$905:R$913))>R$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A853,S$905:S$913,0)),IF($A853-SUM(--(TRANSPOSE($A$701:$A852)=S$905:S$913))>S$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A853,T$905:T$913,0)),IF($A853-SUM(--(TRANSPOSE($A$701:$A852)=T$905:T$913))>T$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A853,U$905:U$913,0)),IF($A853-SUM(--(TRANSPOSE($A$701:$A852)=U$905:U$913))>U$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A853,V$905:V$913,0)),IF($A853-SUM(--(TRANSPOSE($A$701:$A852)=V$905:V$913))>V$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A853,W$905:W$913,0)),IF($A853-SUM(--(TRANSPOSE($A$701:$A852)=W$905:W$913))>W$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A853,X$905:X$913,0)),IF($A853-SUM(--(TRANSPOSE($A$701:$A852)=X$905:X$913))>X$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A853,Y$905:Y$913,0)),IF($A853-SUM(--(TRANSPOSE($A$701:$A852)=Y$905:Y$913))>Y$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A853,Z$905:Z$913,0)),IF($A853-SUM(--(TRANSPOSE($A$701:$A852)=Z$905:Z$913))>Z$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A853,AA$905:AA$913,0)),IF($A853-SUM(--(TRANSPOSE($A$701:$A852)=AA$905:AA$913))>AA$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A853,AB$905:AB$913,0)),IF($A853-SUM(--(TRANSPOSE($A$701:$A852)=AB$905:AB$913))>AB$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A853,AC$905:AC$913,0)),IF($A853-SUM(--(TRANSPOSE($A$701:$A852)=AC$905:AC$913))>AC$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A853,AD$905:AD$913,0)),IF($A853-SUM(--(TRANSPOSE($A$701:$A852)=AD$905:AD$913))>AD$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A853,AE$905:AE$913,0)),IF($A853-SUM(--(TRANSPOSE($A$701:$A852)=AE$905:AE$913))>AE$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A853,AF$905:AF$913,0)),IF($A853-SUM(--(TRANSPOSE($A$701:$A852)=AF$905:AF$913))>AF$1391,\"\",\"Biomethane\"))","v":""}]
[164,{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A865,B$905:B$913,0)),IF($A865-SUM(--(TRANSPOSE($A$701:$A864)=B$905:B$913))>B$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A865,C$905:C$913,0)),IF($A865-SUM(--(TRANSPOSE($A$701:$A864)=C$905:C$913))>C$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A865,D$905:D$913,0)),IF($A865-SUM(--(TRANSPOSE($A$701:$A864)=D$905:D$913))>D$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A865,E$905:E$913,0)),IF($A865-SUM(--(TRANSPOSE($A$701:$A864)=E$905:E$913))>E$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A865,F$905:F$913,0)),IF($A865-SUM(--(TRANSPOSE($A$701:$A864)=F$905:F$913))>F$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A865,G$905:G$913,0)),IF($A865-SUM(--(TRANSPOSE($A$701:$A864)=G$905:G$913))>G$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A865,H$905:H$913,0)),IF($A865-SUM(--(TRANSPOSE($A$701:$A864)=H$905:H$913))>H$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A865,I$905:I$913,0)),IF($A865-SUM(--(TRANSPOSE($A$701:$A864)=I$905:I$913))>I$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A865,J$905:J$913,0)),IF($A865-SUM(--(TRANSPOSE($A$701:$A864)=J$905:J$913))>J$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A865,K$905:K$913,0)),IF($A865-SUM(--(TRANSPOSE($A$701:$A864)=K$905:K$913))>K$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A865,L$905:L$913,0)),IF($A865-SUM(--(TRANSPOSE($A$701:$A864)=L$905:L$913))>L$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A865,M$905:M$913,0)),IF($A865-SUM(--(TRANSPOSE($A$701:$A864)=M$905:M$913))>M$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A865,N$905:N$913,0)),IF($A865-SUM(--(TRANSPOSE($A$701:$A864)=N$905:N$913))>N$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A865,O$905:O$913,0)),IF($A865-SUM(--(TRANSPOSE($A$701:$A864)=O$905:O$913))>O$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A865,P$905:P$913,0)),IF($A865-SUM(--(TRANSPOSE($A$701:$A864)=P$905:P$913))>P$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A865,Q$905:Q$913,0)),IF($A865-SUM(--(TRANSPOSE($A$701:$A864)=Q$905:Q$913))>Q$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A865,R$905:R$913,0)),IF($A865-SUM(--(TRANSPOSE($A$701:$A864)=R$905:R$913))>R$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A865,S$905:S$913,0)),IF($A865-SUM(--(TRANSPOSE($A$701:$A864)=S$905:S$913))>S$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A865,T$905:T$913,0)),IF($A865-SUM(--(TRANSPOSE($A$701:$A864)=T$905:T$913))>T$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A865,U$905:U$913,0)),IF($A865-SUM(--(TRANSPOSE($A$701:$A864)=U$905:U$913))>U$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A865,V$905:V$913,0)),IF($A865-SUM(--(TRANSPOSE($A$701:$A864)=V$905:V$913))>V$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A865,W$905:W$913,0)),IF($A865-SUM(--(TRANSPOSE($A$701:$A864)=W$905:W$913))>W$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A865,X$905:X$913,0)),IF($A865-SUM(--(TRANSPOSE($A$701:$A864)=X$905:X$913))>X$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A865,Y$905:Y$913,0)),IF($A865-SUM(--(TRANSPOSE($A$701:$A864)=Y$905:Y$913))>Y$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A865,Z$905:Z$913,0)),IF($A865-SUM(--(TRANSPOSE($A$701:$A864)=Z$905:Z$913))>Z$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A865,AA$905:AA$913,0)),IF($A865-SUM(--(TRANSPOSE($A$701:$A864)=AA$905:AA$913))>AA$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A865,AB$905:AB$913,0)),IF($A865-SUM(--(TRANSPOSE($A$701:$A864)=AB$905:AB$913))>AB$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A865,AC$905:AC$913,0)),IF($A865-SUM(--(TRANSPOSE($A$701:$A864)=AC$905:AC$913))>AC$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A865,AD$905:AD$913,0)),IF($A865-SUM(--(TRANSPOSE($A$701:$A864)=AD$905:AD$913))>AD$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A865,AE$905:AE$913,0)),IF($A865-SUM(--(TRANSPOSE($A$701:$A864)=AE$905:AE$913))>AE$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A865,AF$905:AF$913,0)),IF($A865-SUM(--(TRANSPOSE($A$701:$A864)=AF$905:AF$913))>AF$1391,\"\",\"Biomethane\"))","v":""}]
[182,{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A883,B$905:B$913,0)),IF($A883-SUM(--(TRANSPOSE($A$701:$A882)=B$905:B$913))>B$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A883,C$905:C$913,0)),IF($A883-SUM(--(TRANSPOSE($A$701:$A882)=C$905:C$913))>C$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A883,D$905:D$913,0)),IF($A883-SUM(--(TRANSPOSE($A$701:$A882)=D$905:D$913))>D$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A883,E$905:E$913,0)),IF($A883-SUM(--(TRANSPOSE($A$701:$A882)=E$905:E$913))>E$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A883,F$905:F$913,0)),IF($A883-SUM(--(TRANSPOSE($A$701:$A882)=F$905:F$913))>F$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A883,G$905:G$913,0)),IF($A883-SUM(--(TRANSPOSE($A$701:$A882)=G$905:G$913))>G$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A883,H$905:H$913,0)),IF($A883-SUM(--(TRANSPOSE($A$701:$A882)=H$905:H$913))>H$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A883,I$905:I$913,0)),IF($A883-SUM(--(TRANSPOSE($A$701:$A882)=I$905:I$913))>I$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A883,J$905:J$913,0)),IF($A883-SUM(--(TRANSPOSE($A$701:$A882)=J$905:J$913))>J$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A883,K$905:K$913,0)),IF($A883-SUM(--(TRANSPOSE($A$701:$A882)=K$905:K$913))>K$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A883,L$905:L$913,0)),IF($A883-SUM(--(TRANSPOSE($A$701:$A882)=L$905:L$913))>L$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A883,M$905:M$913,0)),IF($A883-SUM(--(TRANSPOSE($A$701:$A882)=M$905:M$913))>M$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A883,N$905:N$913,0)),IF($A883-SUM(--(TRANSPOSE($A$701:$A882)=N$905:N$913))>N$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A883,O$905:O$913,0)),IF($A883-SUM(--(TRANSPOSE($A$701:$A882)=O$905:O$913))>O$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A883,P$905:P$913,0)),IF($A883-SUM(--(TRANSPOSE($A$701:$A882)=P$905:P$913))>P$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A883,Q$905:Q$913,0)),IF($A883-SUM(--(TRANSPOSE($A$701:$A882)=Q$905:Q$913))>Q$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A883,R$905:R$913,0)),IF($A883-SUM(--(TRANSPOSE($A$701:$A882)=R$905:R$913))>R$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A883,S$905:S$913,0)),IF($A883-SUM(--(TRANSPOSE($A$701:$A882)=S$905:S$913))>S$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A883,T$905:T$913,0)),IF($A883-SUM(--(TRANSPOSE($A$701:$A882)=T$905:T$913))>T$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A883,U$905:U$913,0)),IF($A883-SUM(--(TRANSPOSE($A$701:$A882)=U$905:U$913))>U$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A883,V$905:V$913,0)),IF($A883-SUM(--(TRANSPOSE($A$701:$A882)=V$905:V$913))>V$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A883,W$905:W$913,0)),IF($A883-SUM(--(TRANSPOSE($A$701:$A882)=W$905:W$913))>W$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A883,X$905:X$913,0)),IF($A883-SUM(--(TRANSPOSE($A$701:$A882)=X$905:X$913))>X$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A883,Y$905:Y$913,0)),IF($A883-SUM(--(TRANSPOSE($A$701:$A882)=Y$905:Y$913))>Y$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A883,Z$905:Z$913,0)),IF($A883-SUM(--(TRANSPOSE($A$701:$A882)=Z$905:Z$913))>Z$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A883,AA$905:AA$913,0)),IF($A883-SUM(--(TRANSPOSE($A$701:$A882)=AA$905:AA$913))>AA$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A883,AB$905:AB$913,0)),IF($A883-SUM(--(TRANSPOSE($A$701:$A882)=AB$905:AB$913))>AB$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A883,AC$905:AC$913,0)),IF($A883-SUM(--(TRANSPOSE($A$701:$A882)=AC$905:AC$913))>AC$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A883,AD$905:AD$913,0)),IF($A883-SUM(--(TRANSPOSE($A$701:$A882)=AD$905:AD$913))>AD$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A883,AE$905:AE$913,0)),IF($A883-SUM(--(TRANSPOSE($A$701:$A882)=AE$905:AE$913))>AE$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A883,AF$905:AF$913,0)),IF($A883-SUM(--(TRANSPOSE($A$701:$A882)=AF$905:AF$913))>AF$1391,\"\",\"Biomethane\"))","v":""}]
[197,{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A898,B$905:B$913,0)),IF($A898-SUM(--(TRANSPOSE($A$701:$A897)=B$905:B$913))>B$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A898,C$905:C$913,0)),IF($A898-SUM(--(TRANSPOSE($A$701:$A897)=C$905:C$913))>C$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A898,D$905:D$913,0)),IF($A898-SUM(--(TRANSPOSE($A$701:$A897)=D$905:D$913))>D$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A898,E$905:E$913,0)),IF($A898-SUM(--(TRANSPOSE($A$701:$A897)=E$905:E$913))>E$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A898,F$905:F$913,0)),IF($A898-SUM(--(TRANSPOSE($A$701:$A897)=F$905:F$913))>F$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A898,G$905:G$913,0)),IF($A898-SUM(--(TRANSPOSE($A$701:$A897)=G$905:G$913))>G$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A898,H$905:H$913,0)),IF($A898-SUM(--(TRANSPOSE($A$701:$A897)=H$905:H$913))>H$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A898,I$905:I$913,0)),IF($A898-SUM(--(TRANSPOSE($A$701:$A897)=I$905:I$913))>I$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A898,J$905:J$913,0)),IF($A898-SUM(--(TRANSPOSE($A$701:$A897)=J$905:J$913))>J$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A898,K$905:K$913,0)),IF($A898-SUM(--(TRANSPOSE($A$701:$A897)=K$905:K$913))>K$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A898,L$905:L$913,0)),IF($A898-SUM(--(TRANSPOSE($A$701:$A897)=L$905:L$913))>L$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A898,M$905:M$913,0)),IF($A898-SUM(--(TRANSPOSE($A$701:$A897)=M$905:M$913))>M$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A898,N$905:N$913,0)),IF($A898-SUM(--(TRANSPOSE($A$701:$A897)=N$905:N$913))>N$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A898,O$905:O$913,0)),IF($A898-SUM(--(TRANSPOSE($A$701:$A897)=O$905:O$913))>O$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A898,P$905:P$913,0)),IF($A898-SUM(--(TRANSPOSE($A$701:$A897)=P$905:P$913))>P$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A898,Q$905:Q$913,0)),IF($A898-SUM(--(TRANSPOSE($A$701:$A897)=Q$905:Q$913))>Q$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A898,R$905:R$913,0)),IF($A898-SUM(--(TRANSPOSE($A$701:$A897)=R$905:R$913))>R$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A898,S$905:S$913,0)),IF($A898-SUM(--(TRANSPOSE($A$701:$A897)=S$905:S$913))>S$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A898,T$905:T$913,0)),IF($A898-SUM(--(TRANSPOSE($A$701:$A897)=T$905:T$913))>T$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A898,U$905:U$913,0)),IF($A898-SUM(--(TRANSPOSE($A$701:$A897)=U$905:U$913))>U$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A898,V$905:V$913,0)),IF($A898-SUM(--(TRANSPOSE($A$701:$A897)=V$905:V$913))>V$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A898,W$905:W$913,0)),IF($A898-SUM(--(TRANSPOSE($A$701:$A897)=W$905:W$913))>W$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A898,X$905:X$913,0)),IF($A898-SUM(--(TRANSPOSE($A$701:$A897)=X$905:X$913))>X$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A898,Y$905:Y$913,0)),IF($A898-SUM(--(TRANSPOSE($A$701:$A897)=Y$905:Y$913))>Y$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A898,Z$905:Z$913,0)),IF($A898-SUM(--(TRANSPOSE($A$701:$A897)=Z$905:Z$913))>Z$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A898,AA$905:AA$913,0)),IF($A898-SUM(--(TRANSPOSE($A$701:$A897)=AA$905:AA$913))>AA$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A898,AB$905:AB$913,0)),IF($A898-SUM(--(TRANSPOSE($A$701:$A897)=AB$905:AB$913))>AB$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A898,AC$905:AC$913,0)),IF($A898-SUM(--(TRANSPOSE($A$701:$A897)=AC$905:AC$913))>AC$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A898,AD$905:AD$913,0)),IF($A898-SUM(--(TRANSPOSE($A$701:$A897)=AD$905:AD$913))>AD$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A898,AE$905:AE$913,0)),IF($A898-SUM(--(TRANSPOSE($A$701:$A897)=AE$905:AE$913))>AE$1391,\"\",\"Biomethane\"))","v":""},{"$f":"IFERROR(INDEX($A$905:$A$913,MATCH($A898,AF$905:AF$913,0)),IF($A898-SUM(--(TRANSPOSE($A$701:$A897)=AF$905:AF$913))>AF$1391,\"\",\"Biomethane\"))","v":""}]
[]
["Vintaged SNG-DAC",0,{"$f":"IFERROR(SUMPRODUCT(($B$42:B$47)*($A$78:$A$83=MID($A939,LEN(\"Vintaged \")+1,LEN($A939)+1-LEN(\"Vintaged \")))*($B$73:B$73>MAX($B$73,(B$73-INDEX($B$11:$B$14,MATCH($A939,$A$11:$A$14,0))))))/\nSUMPRODUCT($B$78:B$83*($A$78:$A$83=MID($A939,LEN(\"Vintaged \")+1,LEN($A939)+1-LEN(\"Vintaged \")))*($B$73:B$73>MAX($B$73,(B$73-INDEX($B$11:$B$14,MATCH($A939,$A$11:$A$14,0)))))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(($B$42:C$47)*($A$78:$A$83=MID($A939,LEN(\"Vintaged \")+1,LEN($A939)+1-LEN(\"Vintaged \")))*($B$73:C$73>MAX($B$73,(C$73-INDEX($B$11:$B$14,MATCH($A939,$A$11:$A$14,0))))))/\nSUMPRODUCT($B$78:C$83*($A$78:$A$83=MID($A939,LEN(\"Vintaged \")+1,LEN($A939)+1-LEN(\"Vintaged \")))*($B$73:C$73>MAX($B$73,(C$73-INDEX($B$11:$B$14,MATCH($A939,$A$11:$A$14,0)))))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(($B$42:D$47)*($A$78:$A$83=MID($A939,LEN(\"Vintaged \")+1,LEN($A939)+1-LEN(\"Vintaged \")))*($B$73:D$73>MAX($B$73,(D$73-INDEX($B$11:$B$14,MATCH($A939,$A$11:$A$14,0))))))/\nSUMPRODUCT($B$78:D$83*($A$78:$A$83=MID($A939,LEN(\"Vintaged \")+1,LEN($A939)+1-LEN(\"Vintaged \")))*($B$73:D$73>MAX($B$73,(D$73-INDEX($B$11:$B$14,MATCH($A939,$A$11:$A$14,0)))))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(($B$42:E$47)*($A$78:$A$83=MID($A939,LEN(\"Vintaged \")+1,LEN($A939)+1-LEN(\"Vintaged \")))*($B$73:E$73>MAX($B$73,(E$73-INDEX($B$11:$B$14,MATCH($A939,$A$11:$A$14,0))))))/\nSUMPRODUCT($B$78:E$83*($A$78:$A$83=MID($A939,LEN(\"Vintaged \")+1,LEN($A939)+1-LEN(\"Vintaged \")))*($B$73:E$73>MAX($B$73,(E$73-INDEX($B$11:$B$14,MATCH($A939,$A$11:$A$14,0)))))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(($B$42:F$47)*($A$78:$A$83=MID($A939,LEN(\"Vintaged \")+1,LEN($A939)+1-LEN(\"Vintaged \")))*($B$73:F$73>MAX($B$73,(F$73-INDEX($B$11:$B$14,MATCH($A939,$A$11:$A$14,0))))))/\nSUMPRODUCT($B$78:F$83*($A$78:$A$83=MID($A939,LEN(\"Vintaged \")+1,LEN($A939)+1-LEN(\"Vintaged \")))*($B$73:F$73>MAX($B$73,(F$73-INDEX($B$11:$B$14,MATCH($A939,$A$11:$A$14,0)))))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(($B$42:G$47)*($A$78:$A$83=MID($A939,LEN(\"Vintaged \")+1,LEN($A939)+1-LEN(\"Vintaged \")))*($B$73:G$73>MAX($B$73,(G$73-INDEX($B$11:$B$14,MATCH($A939,$A$11:$A$14,0))))))/\nSUMPRODUCT($B$78:G$83*($A$78:$A$83=MID($A939,LEN(\"Vintaged \")+1,LEN($A939)+1-LEN(\"Vintaged \")))*($B$73:G$73>MAX($B$73,(G$73-INDEX($B$11:$B$14,MATCH($A939,$A$11:$A$14,0)))))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(($B$42:H$47)*($A$78:$A$83=MID($A939,LEN(\"Vintaged \")+1,LEN($A939)+1-LEN(\"Vintaged \")))*($B$73:H$73>MAX($B$73,(H$73-INDEX($B$11:$B$14,MATCH($A939,$A$11:$A$14,0))))))/\nSUMPRODUCT($B$78:H$83*($A$78:$A$83=MID($A939,LEN(\"Vintaged \")+1,LEN($A939)+1-LEN(\"Vintaged \")))*($B$73:H$73>MAX($B$73,(H$73-INDEX($B$11:$B$14,MATCH($A939,$A$11:$A$14,0)))))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(($B$42:I$47)*($A$78:$A$83=MID($A939,LEN(\"Vintaged \")+1,LEN($A939)+1-LEN(\"Vintaged \")))*($B$73:I$73>MAX($B$73,(I$73-INDEX($B$11:$B$14,MATCH($A939,$A$11:$A$14,0))))))/\nSUMPRODUCT($B$78:I$83*($A$78:$A$83=MID($A939,LEN(\"Vintaged \")+1,LEN($A939)+1-LEN(\"Vintaged \")))*($B$73:I$73>MAX($B$73,(I$73-INDEX($B$11:$B$14,MATCH($A939,$A$11:$A$14,0)))))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(($B$42:J$47)*($A$78:$A$83=MID($A939,LEN(\"Vintaged \")+1,LEN($A939)+1-LEN(\"Vintaged \")))*($B$73:J$73>MAX($B$73,(J$73-INDEX($B$11:$B$14,MATCH($A939,$A$11:$A$14,0))))))/\nSUMPRODUCT($B$78:J$83*($A$78:$A$83=MID($A939,LEN(\"Vintaged \")+1,LEN($A939)+1-LEN(\"Vintaged \")))*($B$73:J$73>MAX($B$73,(J$73-INDEX($B$11:$B$14,MATCH($A939,$A$11:$A$14,0)))))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(($B$42:K$47)*($A$78:$A$83=MID($A939,LEN(\"Vintaged \")+1,LEN($A939)+1-LEN(\"Vintaged \")))*($B$73:K$73>MAX($B$73,(K$73-INDEX($B$11:$B$14,MATCH($A939,$A$11:$A$14,0))))))/\nSUMPRODUCT($B$78:K$83*($A$78:$A$83=MID($A939,LEN(\"Vintaged \")+1,LEN($A939)+1-LEN(\"Vintaged \")))*($B$73:K$73>MAX($B$73,(K$73-INDEX($B$11:$B$14,MATCH($A939,$A$11:$A$14,0)))))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(($B$42:L$47)*($A$78:$A$83=MID($A939,LEN(\"Vintaged \")+1,LEN($A939)+1-LEN(\"Vintaged \")))*($B$73:L$73>MAX($B$73,(L$73-INDEX($B$11:$B$14,MATCH($A939,$A$11:$A$14,0))))))/\nSUMPRODUCT($B$78:L$83*($A$78:$A$83=MID($A939,LEN(\"Vintaged \")+1,LEN($A939)+1-LEN(\"Vintaged \")))*($B$73:L$73>MAX($B$73,(L$73-INDEX($B$11:$B$14,MATCH($A939,$A$11:$A$14,0)))))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(($B$42:M$47)*($A$78:$A$83=MID($A939,LEN(\"Vintaged \")+1,LEN($A939)+1-LEN(\"Vintaged \")))*($B$73:M$73>MAX($B$73,(M$73-INDEX($B$11:$B$14,MATCH($A939,$A$11:$A$14,0))))))/\nSUMPRODUCT($B$78:M$83*($A$78:$A$83=MID($A939,LEN(\"Vintaged \")+1,LEN($A939)+1-LEN(\"Vintaged \")))*($B$73:M$73>MAX($B$73,(M$73-INDEX($B$11:$B$14,MATCH($A939,$A$11:$A$14,0)))))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(($B$42:N$47)*($A$78:$A$83=MID($A939,LEN(\"Vintaged \")+1,LEN($A939)+1-LEN(\"Vintaged \")))*($B$73:N$73>MAX($B$73,(N$73-INDEX($B$11:$B$14,MATCH($A939,$A$11:$A$14,0))))))/\nSUMPRODUCT($B$78:N$83*($A$78:$A$83=MID($A939,LEN(\"Vintaged \")+1,LEN($A939)+1-LEN(\"Vintaged \")))*($B$73:N$73>MAX($B$73,(N$73-INDEX($B$11:$B$14,MATCH($A939,$A$11:$A$14,0)))))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(($B$42:O$47)*($A$78:$A$83=MID($A939,LEN(\"Vintaged \")+1,LEN($A939)+1-LEN(\"Vintaged \")))*($B$73:O$73>MAX($B$73,(O$73-INDEX($B$11:$B$14,MATCH($A939,$A$11:$A$14,0))))))/\nSUMPRODUCT($B$78:O$83*($A$78:$A$83=MID($A939,LEN(\"Vintaged \")+1,LEN($A939)+1-LEN(\"Vintaged \")))*($B$73:O$73>MAX($B$73,(O$73-INDEX($B$11:$B$14,MATCH($A939,$A$11:$A$14,0)))))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(($B$42:P$47)*($A$78:$A$83=MID($A939,LEN(\"Vintaged \")+1,LEN($A939)+1-LEN(\"Vintaged \")))*($B$73:P$73>MAX($B$73,(P$73-INDEX($B$11:$B$14,MATCH($A939,$A$11:$A$14,0))))))/\nSUMPRODUCT($B$78:P$83*($A$78:$A$83=MID($A939,LEN(\"Vintaged \")+1,LEN($A939)+1-LEN(\"Vintaged \")))*($B$73:P$73>MAX($B$73,(P$73-INDEX($B$11:$B$14,MATCH($A939,$A$11:$A$14,0)))))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(($B$42:Q$47)*($A$78:$A$83=MID($A939,LEN(\"Vintaged \")+1,LEN($A939)+1-LEN(\"Vintaged \")))*($B$73:Q$73>MAX($B$73,(Q$73-INDEX($B$11:$B$14,MATCH($A939,$A$11:$A$14,0))))))/\nSUMPRODUCT($B$78:Q$83*($A$78:$A$83=MID($A939,LEN(\"Vintaged \")+1,LEN($A939)+1-LEN(\"Vintaged \")))*($B$73:Q$73>MAX($B$73,(Q$73-INDEX($B$11:$B$14,MATCH($A939,$A$11:$A$14,0)))))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(($B$42:R$47)*($A$78:$A$83=MID($A939,LEN(\"Vintaged \")+1,LEN($A939)+1-LEN(\"Vintaged \")))*($B$73:R$73>MAX($B$73,(R$73-INDEX($B$11:$B$14,MATCH($A939,$A$11:$A$14,0))))))/\nSUMPRODUCT($B$78:R$83*($A$78:$A$83=MID($A939,LEN(\"Vintaged \")+1,LEN($A939)+1-LEN(\"Vintaged \")))*($B$73:R$73>MAX($B$73,(R$73-INDEX($B$11:$B$14,MATCH($A939,$A$11:$A$14,0)))))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(($B$42:S$47)*($A$78:$A$83=MID($A939,LEN(\"Vintaged \")+1,LEN($A939)+1-LEN(\"Vintaged \")))*($B$73:S$73>MAX($B$73,(S$73-INDEX($B$11:$B$14,MATCH($A939,$A$11:$A$14,0))))))/\nSUMPRODUCT($B$78:S$83*($A$78:$A$83=MID($A939,LEN(\"Vintaged \")+1,LEN($A939)+1-LEN(\"Vintaged \")))*($B$73:S$73>MAX($B$73,(S$73-INDEX($B$11:$B$14,MATCH($A939,$A$11:$A$14,0)))))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(($B$42:T$47)*($A$78:$A$83=MID($A939,LEN(\"Vintaged \")+1,LEN($A939)+1-LEN(\"Vintaged \")))*($B$73:T$73>MAX($B$73,(T$73-INDEX($B$11:$B$14,MATCH($A939,$A$11:$A$14,0))))))/\nSUMPRODUCT($B$78:T$83*($A$78:$A$83=MID($A939,LEN(\"Vintaged \")+1,LEN($A939)+1-LEN(\"Vintaged \")))*($B$73:T$73>MAX($B$73,(T$73-INDEX($B$11:$B$14,MATCH($A939,$A$11:$A$14,0)))))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(($B$42:U$47)*($A$78:$A$83=MID($A939,LEN(\"Vintaged \")+1,LEN($A939)+1-LEN(\"Vintaged \")))*($B$73:U$73>MAX($B$73,(U$73-INDEX($B$11:$B$14,MATCH($A939,$A$11:$A$14,0))))))/\nSUMPRODUCT($B$78:U$83*($A$78:$A$83=MID($A939,LEN(\"Vintaged \")+1,LEN($A939)+1-LEN(\"Vintaged \")))*($B$73:U$73>MAX($B$73,(U$73-INDEX($B$11:$B$14,MATCH($A939,$A$11:$A$14,0)))))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(($B$42:V$47)*($A$78:$A$83=MID($A939,LEN(\"Vintaged \")+1,LEN($A939)+1-LEN(\"Vintaged \")))*($B$73:V$73>MAX($B$73,(V$73-INDEX($B$11:$B$14,MATCH($A939,$A$11:$A$14,0))))))/\nSUMPRODUCT($B$78:V$83*($A$78:$A$83=MID($A939,LEN(\"Vintaged \")+1,LEN($A939)+1-LEN(\"Vintaged \")))*($B$73:V$73>MAX($B$73,(V$73-INDEX($B$11:$B$14,MATCH($A939,$A$11:$A$14,0)))))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(($B$42:W$47)*($A$78:$A$83=MID($A939,LEN(\"Vintaged \")+1,LEN($A939)+1-LEN(\"Vintaged \")))*($B$73:W$73>MAX($B$73,(W$73-INDEX($B$11:$B$14,MATCH($A939,$A$11:$A$14,0))))))/\nSUMPRODUCT($B$78:W$83*($A$78:$A$83=MID($A939,LEN(\"Vintaged \")+1,LEN($A939)+1-LEN(\"Vintaged \")))*($B$73:W$73>MAX($B$73,(W$73-INDEX($B$11:$B$14,MATCH($A939,$A$11:$A$14,0)))))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(($B$42:X$47)*($A$78:$A$83=MID($A939,LEN(\"Vintaged \")+1,LEN($A939)+1-LEN(\"Vintaged \")))*($B$73:X$73>MAX($B$73,(X$73-INDEX($B$11:$B$14,MATCH($A939,$A$11:$A$14,0))))))/\nSUMPRODUCT($B$78:X$83*($A$78:$A$83=MID($A939,LEN(\"Vintaged \")+1,LEN($A939)+1-LEN(\"Vintaged \")))*($B$73:X$73>MAX($B$73,(X$73-INDEX($B$11:$B$14,MATCH($A939,$A$11:$A$14,0)))))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(($B$42:Y$47)*($A$78:$A$83=MID($A939,LEN(\"Vintaged \")+1,LEN($A939)+1-LEN(\"Vintaged \")))*($B$73:Y$73>MAX($B$73,(Y$73-INDEX($B$11:$B$14,MATCH($A939,$A$11:$A$14,0))))))/\nSUMPRODUCT($B$78:Y$83*($A$78:$A$83=MID($A939,LEN(\"Vintaged \")+1,LEN($A939)+1-LEN(\"Vintaged \")))*($B$73:Y$73>MAX($B$73,(Y$73-INDEX($B$11:$B$14,MATCH($A939,$A$11:$A$14,0)))))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(($B$42:Z$47)*($A$78:$A$83=MID($A939,LEN(\"Vintaged \")+1,LEN($A939)+1-LEN(\"Vintaged \")))*($B$73:Z$73>MAX($B$73,(Z$73-INDEX($B$11:$B$14,MATCH($A939,$A$11:$A$14,0))))))/\nSUMPRODUCT($B$78:Z$83*($A$78:$A$83=MID($A939,LEN(\"Vintaged \")+1,LEN($A939)+1-LEN(\"Vintaged \")))*($B$73:Z$73>MAX($B$73,(Z$73-INDEX($B$11:$B$14,MATCH($A939,$A$11:$A$14,0)))))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(($B$42:AA$47)*($A$78:$A$83=MID($A939,LEN(\"Vintaged \")+1,LEN($A939)+1-LEN(\"Vintaged \")))*($B$73:AA$73>MAX($B$73,(AA$73-INDEX($B$11:$B$14,MATCH($A939,$A$11:$A$14,0))))))/\nSUMPRODUCT($B$78:AA$83*($A$78:$A$83=MID($A939,LEN(\"Vintaged \")+1,LEN($A939)+1-LEN(\"Vintaged \")))*($B$73:AA$73>MAX($B$73,(AA$73-INDEX($B$11:$B$14,MATCH($A939,$A$11:$A$14,0)))))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(($B$42:AB$47)*($A$78:$A$83=MID($A939,LEN(\"Vintaged \")+1,LEN($A939)+1-LEN(\"Vintaged \")))*($B$73:AB$73>MAX($B$73,(AB$73-INDEX($B$11:$B$14,MATCH($A939,$A$11:$A$14,0))))))/\nSUMPRODUCT($B$78:AB$83*($A$78:$A$83=MID($A939,LEN(\"Vintaged \")+1,LEN($A939)+1-LEN(\"Vintaged \")))*($B$73:AB$73>MAX($B$73,(AB$73-INDEX($B$11:$B$14,MATCH($A939,$A$11:$A$14,0)))))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(($B$42:AC$47)*($A$78:$A$83=MID($A939,LEN(\"Vintaged \")+1,LEN($A939)+1-LEN(\"Vintaged \")))*($B$73:AC$73>MAX($B$73,(AC$73-INDEX($B$11:$B$14,MATCH($A939,$A$11:$A$14,0))))))/\nSUMPRODUCT($B$78:AC$83*($A$78:$A$83=MID($A939,LEN(\"Vintaged \")+1,LEN($A939)+1-LEN(\"Vintaged \")))*($B$73:AC$73>MAX($B$73,(AC$73-INDEX($B$11:$B$14,MATCH($A939,$A$11:$A$14,0)))))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(($B$42:AD$47)*($A$78:$A$83=MID($A939,LEN(\"Vintaged \")+1,LEN($A939)+1-LEN(\"Vintaged \")))*($B$73:AD$73>MAX($B$73,(AD$73-INDEX($B$11:$B$14,MATCH($A939,$A$11:$A$14,0))))))/\nSUMPRODUCT($B$78:AD$83*($A$78:$A$83=MID($A939,LEN(\"Vintaged \")+1,LEN($A939)+1-LEN(\"Vintaged \")))*($B$73:AD$73>MAX($B$73,(AD$73-INDEX($B$11:$B$14,MATCH($A939,$A$11:$A$14,0)))))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(($B$42:AE$47)*($A$78:$A$83=MID($A939,LEN(\"Vintaged \")+1,LEN($A939)+1-LEN(\"Vintaged \")))*($B$73:AE$73>MAX($B$73,(AE$73-INDEX($B$11:$B$14,MATCH($A939,$A$11:$A$14,0))))))/\nSUMPRODUCT($B$78:AE$83*($A$78:$A$83=MID($A939,LEN(\"Vintaged \")+1,LEN($A939)+1-LEN(\"Vintaged \")))*($B$73:AE$73>MAX($B$73,(AE$73-INDEX($B$11:$B$14,MATCH($A939,$A$11:$A$14,0)))))),0)","v":0}]
[null,"RNG Need (therms/yr)"]
["Natural gas",{"$f":"B974","v":0.21955985230120764},0.30783736842105264,0.27457352941176472,0.2439999038831219,0.23840990644623861,0.2342510160944713,0.24355604976469977,0.25059684452746961,0.25784205692044221,0.26529762186558975,0.27296964659535833,0.2808644156554132,0.28898839605262966,0.29734824255254733,0.30595080313062678,0.31480312458177506,0.32391245829273324,0.33328626618205659,0.3429322268125512,0.35285824168117547,0.36307244169155845,0.36304898169155853,0.36097868769155839,0.35862503769155829,0.35823927369155839,0.35883393369155847,0.36019134969155836,0.36286130169155839,0.36786205569155844,0.37375714569155843,0.3778304136915584]
["Natural gas",{"$f":"INDEX(OFFSET('Gas Supply Curves'!$T$2,1,0,$B$18,1),MATCH($B$8&B$945,OFFSET('Gas Supply Curves'!$R$2,1,0,$B$18,1)&OFFSET('Gas Supply Curves'!$S$2,1,0,$B$18,1),0))*0.1","v":0.21955985230120764},{"$f":"INDEX(OFFSET('Gas Supply Curves'!$T$2,1,0,$B$18,1),MATCH($B$8&C$945,OFFSET('Gas Supply Curves'!$R$2,1,0,$B$18,1)&OFFSET('Gas Supply Curves'!$S$2,1,0,$B$18,1),0))*0.1","v":0.30783736842105264},{"$f":"INDEX(OFFSET('Gas Supply Curves'!$T$2,1,0,$B$18,1),MATCH($B$8&D$945,OFFSET('Gas Supply Curves'!$R$2,1,0,$B$18,1)&OFFSET('Gas Supply Curves'!$S$2,1,0,$B$18,1),0))*0.1","v":0.27457352941176472},{"$f":"INDEX(OFFSET('Gas Supply Curves'!$T$2,1,0,$B$18,1),MATCH($B$8&E$945,OFFSET('Gas Supply Curves'!$R$2,1,0,$B$18,1)&OFFSET('Gas Supply Curves'!$S$2,1,0,$B$18,1),0))*0.1","v":0.2439999038831219},{"$f":"INDEX(OFFSET('Gas Supply Curves'!$T$2,1,0,$B$18,1),MATCH($B$8&F$945,OFFSET('Gas Supply Curves'!$R$2,1,0,$B$18,1)&OFFSET('Gas Supply Curves'!$S$2,1,0,$B$18,1),0))*0.1","v":0.23840990644623861},{"$f":"INDEX(OFFSET('Gas Supply Curves'!$T$2,1,0,$B$18,1),MATCH($B$8&G$945,OFFSET('Gas Supply Curves'!$R$2,1,0,$B$18,1)&OFFSET('Gas Supply Curves'!$S$2,1,0,$B$18,1),0))*0.1","v":0.2342510160944713},{"$f":"INDEX(OFFSET('Gas Supply Curves'!$T$2,1,0,$B$18,1),MATCH($B$8&H$945,OFFSET('Gas Supply Curves'!$R$2,1,0,$B$18,1)&OFFSET('Gas Supply Curves'!$S$2,1,0,$B$18,1),0))*0.1","v":0.24355604976469977},{"$f":"INDEX(OFFSET('Gas Supply Curves'!$T$2,1,0,$B$18,1),MATCH($B$8&I$945,OFFSET('Gas Supply Curves'!$R$2,1,0,$B$18,1)&OFFSET('Gas Supply Curves'!$S$2,1,0,$B$18,1),0))*0.1","v":0.25059684452746961},{"$f":"INDEX(OFFSET('Gas Supply Curves'!$T$2,1,0,$B$18,1),MATCH($B$8&J$945,OFFSET('Gas Supply Curves'!$R$2,1,0,$B$18,1)&OFFSET('Gas Supply Curves'!$S$2,1,0,$B$18,1),0))*0.1","v":0.25784205692044221},{"$f":"INDEX(OFFSET('Gas Supply Curves'!$T$2,1,0,$B$18,1),MATCH($B$8&K$945,OFFSET('Gas Supply Curves'!$R$2,1,0,$B$18,1)&OFFSET('Gas Supply Curves'!$S$2,1,0,$B$18,1),0))*0.1","v":0.26529762186558975},{"$f":"INDEX(OFFSET('Gas Supply Curves'!$T$2,1,0,$B$18,1),MATCH($B$8&L$945,OFFSET('Gas Supply Curves'!$R$2,1,0,$B$18,1)&OFFSET('Gas Supply Curves'!$S$2,1,0,$B$18,1),0))*0.1","v":0.27296964659535833},{"$f":"INDEX(OFFSET('Gas Supply Curves'!$T$2,1,0,$B$18,1),MATCH($B$8&M$945,OFFSET('Gas Supply Curves'!$R$2,1,0,$B$18,1)&OFFSET('Gas Supply Curves'!$S$2,1,0,$B$18,1),0))*0.1","v":0.2808644156554132},{"$f":"INDEX(OFFSET('Gas Supply Curves'!$T$2,1,0,$B$18,1),MATCH($B$8&N$945,OFFSET('Gas Supply Curves'!$R$2,1,0,$B$18,1)&OFFSET('Gas Supply Curves'!$S$2,1,0,$B$18,1),0))*0.1","v":0.28898839605262966},{"$f":"INDEX(OFFSET('Gas Supply Curves'!$T$2,1,0,$B$18,1),MATCH($B$8&O$945,OFFSET('Gas Supply Curves'!$R$2,1,0,$B$18,1)&OFFSET('Gas Supply Curves'!$S$2,1,0,$B$18,1),0))*0.1","v":0.29734824255254733},{"$f":"INDEX(OFFSET('Gas Supply Curves'!$T$2,1,0,$B$18,1),MATCH($B$8&P$945,OFFSET('Gas Supply Curves'!$R$2,1,0,$B$18,1)&OFFSET('Gas Supply Curves'!$S$2,1,0,$B$18,1),0))*0.1","v":0.30595080313062678},{"$f":"INDEX(OFFSET('Gas Supply Curves'!$T$2,1,0,$B$18,1),MATCH($B$8&Q$945,OFFSET('Gas Supply Curves'!$R$2,1,0,$B$18,1)&OFFSET('Gas Supply Curves'!$S$2,1,0,$B$18,1),0))*0.1","v":0.31480312458177506},{"$f":"INDEX(OFFSET('Gas Supply Curves'!$T$2,1,0,$B$18,1),MATCH($B$8&R$945,OFFSET('Gas Supply Curves'!$R$2,1,0,$B$18,1)&OFFSET('Gas Supply Curves'!$S$2,1,0,$B$18,1),0))*0.1","v":0.32391245829273324},{"$f":"INDEX(OFFSET('Gas Supply Curves'!$T$2,1,0,$B$18,1),MATCH($B$8&S$945,OFFSET('Gas Supply Curves'!$R$2,1,0,$B$18,1)&OFFSET('Gas Supply Curves'!$S$2,1,0,$B$18,1),0))*0.1","v":0.33328626618205659},{"$f":"INDEX(OFFSET('Gas Supply Curves'!$T$2,1,0,$B$18,1),MATCH($B$8&T$945,OFFSET('Gas Supply Curves'!$R$2,1,0,$B$18,1)&OFFSET('Gas Supply Curves'!$S$2,1,0,$B$18,1),0))*0.1","v":0.3429322268125512},{"$f":"INDEX(OFFSET('Gas Supply Curves'!$T$2,1,0,$B$18,1),MATCH($B$8&U$945,OFFSET('Gas Supply Curves'!$R$2,1,0,$B$18,1)&OFFSET('Gas Supply Curves'!$S$2,1,0,$B$18,1),0))*0.1","v":0.35285824168117547},{"$f":"INDEX(OFFSET('Gas Supply Curves'!$T$2,1,0,$B$18,1),MATCH($B$8&V$945,OFFSET('Gas Supply Curves'!$R$2,1,0,$B$18,1)&OFFSET('Gas Supply Curves'!$S$2,1,0,$B$18,1),0))*0.1","v":0.36307244169155845},{"$f":"INDEX(OFFSET('Gas Supply Curves'!$T$2,1,0,$B$18,1),MATCH($B$8&W$945,OFFSET('Gas Supply Curves'!$R$2,1,0,$B$18,1)&OFFSET('Gas Supply Curves'!$S$2,1,0,$B$18,1),0))*0.1","v":0.36304898169155853},{"$f":"INDEX(OFFSET('Gas Supply Curves'!$T$2,1,0,$B$18,1),MATCH($B$8&X$945,OFFSET('Gas Supply Curves'!$R$2,1,0,$B$18,1)&OFFSET('Gas Supply Curves'!$S$2,1,0,$B$18,1),0))*0.1","v":0.36097868769155839},{"$f":"INDEX(OFFSET('Gas Supply Curves'!$T$2,1,0,$B$18,1),MATCH($B$8&Y$945,OFFSET('Gas Supply Curves'!$R$2,1,0,$B$18,1)&OFFSET('Gas Supply Curves'!$S$2,1,0,$B$18,1),0))*0.1","v":0.35862503769155829},{"$f":"INDEX(OFFSET('Gas Supply Curves'!$T$2,1,0,$B$18,1),MATCH($B$8&Z$945,OFFSET('Gas Supply Curves'!$R$2,1,0,$B$18,1)&OFFSET('Gas Supply Curves'!$S$2,1,0,$B$18,1),0))*0.1","v":0.35823927369155839},{"$f":"INDEX(OFFSET('Gas Supply Curves'!$T$2,1,0,$B$18,1),MATCH($B$8&AA$945,OFFSET('Gas Supply Curves'!$R$2,1,0,$B$18,1)&OFFSET('Gas Supply Curves'!$S$2,1,0,$B$18,1),0))*0.1","v":0.35883393369155847},{"$f":"INDEX(OFFSET('Gas Supply Curves'!$T$2,1,0,$B$18,1),MATCH($B$8&AB$945,OFFSET('Gas Supply Curves'!$R$2,1,0,$B$18,1)&OFFSET('Gas Supply Curves'!$S$2,1,0,$B$18,1),0))*0.1","v":0.36019134969155836},{"$f":"INDEX(OFFSET('Gas Supply Curves'!$T$2,1,0,$B$18,1),MATCH($B$8&AC$945,OFFSET('Gas Supply Curves'!$R$2,1,0,$B$18,1)&OFFSET('Gas Supply Curves'!$S$2,1,0,$B$18,1),0))*0.1","v":0.36286130169155839},{"$f":"INDEX(OFFSET('Gas Supply Curves'!$T$2,1,0,$B$18,1),MATCH($B$8&AD$945,OFFSET('Gas Supply Curves'!$R$2,1,0,$B$18,1)&OFFSET('Gas Supply Curves'!$S$2,1,0,$B$18,1),0))*0.1","v":0.36786205569155844},{"$f":"INDEX(OFFSET('Gas Supply Curves'!$T$2,1,0,$B$18,1),MATCH($B$8&AE$945,OFFSET('Gas Supply Curves'!$R$2,1,0,$B$18,1)&OFFSET('Gas Supply Curves'!$S$2,1,0,$B$18,1),0))*0.1","v":0.37375714569155843},{"$f":"INDEX(OFFSET('Gas Supply Curves'!$T$2,1,0,$B$18,1),MATCH($B$8&AF$945,OFFSET('Gas Supply Curves'!$R$2,1,0,$B$18,1)&OFFSET('Gas Supply Curves'!$S$2,1,0,$B$18,1),0))*0.1","v":0.3778304136915584}]
[9,{"$f":"IFERROR(B1197+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(B1811,'GHG Emissions'!$A$2:$A$30,0))*B$1184*0.1,\"\")","v":1.8138611740380304},{"$f":"IFERROR(C1197+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(C1811,'GHG Emissions'!$A$2:$A$30,0))*C$1184*0.1,\"\")","v":1.7559782743062802},{"$f":"IFERROR(D1197+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(D1811,'GHG Emissions'!$A$2:$A$30,0))*D$1184*0.1,\"\")","v":1.7140000050699999},{"$f":"IFERROR(E1197+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(E1811,'GHG Emissions'!$A$2:$A$30,0))*E$1184*0.1,\"\")","v":1.7140000050600002},{"$f":"IFERROR(F1197+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(F1811,'GHG Emissions'!$A$2:$A$30,0))*F$1184*0.1,\"\")","v":1.7140000051800002},{"$f":"IFERROR(G1197+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(G1811,'GHG Emissions'!$A$2:$A$30,0))*G$1184*0.1,\"\")","v":1.6778322769671001},{"$f":"IFERROR(H1197+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(H1811,'GHG Emissions'!$A$2:$A$30,0))*H$1184*0.1,\"\")","v":1.6350000036500003},{"$f":"IFERROR(I1197+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(I1811,'GHG Emissions'!$A$2:$A$30,0))*I$1184*0.1,\"\")","v":1.6057412910412201},{"$f":"IFERROR(J1197+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(J1811,'GHG Emissions'!$A$2:$A$30,0))*J$1184*0.1,\"\")","v":1.5464566902427801},{"$f":"IFERROR(K1197+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(K1811,'GHG Emissions'!$A$2:$A$30,0))*K$1184*0.1,\"\")","v":1.4871720894743401},{"$f":"IFERROR(L1197+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(L1811,'GHG Emissions'!$A$2:$A$30,0))*L$1184*0.1,\"\")","v":1.4278874887258901},{"$f":"IFERROR(M1197+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(M1811,'GHG Emissions'!$A$2:$A$30,0))*M$1184*0.1,\"\")","v":1.4138867988123802},{"$f":"IFERROR(N1197+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(N1811,'GHG Emissions'!$A$2:$A$30,0))*N$1184*0.1,\"\")","v":1.3998861088788701},{"$f":"IFERROR(O1197+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(O1811,'GHG Emissions'!$A$2:$A$30,0))*O$1184*0.1,\"\")","v":1.3858854189753502},{"$f":"IFERROR(P1197+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(P1811,'GHG Emissions'!$A$2:$A$30,0))*P$1184*0.1,\"\")","v":1.3718847290418401},{"$f":"IFERROR(Q1197+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(Q1811,'GHG Emissions'!$A$2:$A$30,0))*Q$1184*0.1,\"\")","v":1.3578840390983302},{"$f":"IFERROR(R1197+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(R1811,'GHG Emissions'!$A$2:$A$30,0))*R$1184*0.1,\"\")","v":1.3438833491248101},{"$f":"IFERROR(S1197+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(S1811,'GHG Emissions'!$A$2:$A$30,0))*S$1184*0.1,\"\")","v":1.3298826591813002},{"$f":"IFERROR(T1197+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(T1811,'GHG Emissions'!$A$2:$A$30,0))*T$1184*0.1,\"\")","v":1.3158819692377901},{"$f":"IFERROR(U1197+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(U1811,'GHG Emissions'!$A$2:$A$30,0))*U$1184*0.1,\"\")","v":1.3018812792942702},{"$f":"IFERROR(V1197+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(V1811,'GHG Emissions'!$A$2:$A$30,0))*V$1184*0.1,\"\")","v":1.2878805893207601},{"$f":"IFERROR(W1197+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(W1811,'GHG Emissions'!$A$2:$A$30,0))*W$1184*0.1,\"\")","v":1.27387989937725},{"$f":"IFERROR(X1197+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(X1811,'GHG Emissions'!$A$2:$A$30,0))*X$1184*0.1,\"\")","v":1.2598792094337301},{"$f":"IFERROR(Y1197+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(Y1811,'GHG Emissions'!$A$2:$A$30,0))*Y$1184*0.1,\"\")","v":1.24587851949022},{"$f":"IFERROR(Z1197+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(Z1811,'GHG Emissions'!$A$2:$A$30,0))*Z$1184*0.1,\"\")","v":1.2318778295167101},{"$f":"IFERROR(AA1197+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(AA1811,'GHG Emissions'!$A$2:$A$30,0))*AA$1184*0.1,\"\")","v":1.21787713954319},{"$f":"IFERROR(AB1197+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(AB1811,'GHG Emissions'!$A$2:$A$30,0))*AB$1184*0.1,\"\")","v":1.2038764495696803},{"$f":"IFERROR(AC1197+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(AC1811,'GHG Emissions'!$A$2:$A$30,0))*AC$1184*0.1,\"\")","v":1.1898757595961602},{"$f":"IFERROR(AD1197+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(AD1811,'GHG Emissions'!$A$2:$A$30,0))*AD$1184*0.1,\"\")","v":1.1758750696326501},{"$f":"IFERROR(AE1197+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(AE1811,'GHG Emissions'!$A$2:$A$30,0))*AE$1184*0.1,\"\")","v":1.1618743796691402},{"$f":"IFERROR(AF1197+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(AF1811,'GHG Emissions'!$A$2:$A$30,0))*AF$1184*0.1,\"\")","v":1.1478736897056201}]
[24,{"$f":"IFERROR(B1212+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(B1826,'GHG Emissions'!$A$2:$A$30,0))*B$1184*0.1,\"\")","v":4.4297089048603508},{"$f":"IFERROR(C1212+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(C1826,'GHG Emissions'!$A$2:$A$30,0))*C$1184*0.1,\"\")","v":4.2904916126899701},{"$f":"IFERROR(D1212+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(D1826,'GHG Emissions'!$A$2:$A$30,0))*D$1184*0.1,\"\")","v":4.1512743205195797},{"$f":"IFERROR(E1212+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(E1826,'GHG Emissions'!$A$2:$A$30,0))*E$1184*0.1,\"\")","v":4.0120570283491999},{"$f":"IFERROR(F1212+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(F1826,'GHG Emissions'!$A$2:$A$30,0))*F$1184*0.1,\"\")","v":3.8728397361788205},{"$f":"IFERROR(G1212+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(G1826,'GHG Emissions'!$A$2:$A$30,0))*G$1184*0.1,\"\")","v":3.7336224440084305},{"$f":"IFERROR(H1212+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(H1826,'GHG Emissions'!$A$2:$A$30,0))*H$1184*0.1,\"\")","v":3.5944051518380498},{"$f":"IFERROR(I1212+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(I1826,'GHG Emissions'!$A$2:$A$30,0))*I$1184*0.1,\"\")","v":3.4551878596676695},{"$f":"IFERROR(J1212+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(J1826,'GHG Emissions'!$A$2:$A$30,0))*J$1184*0.1,\"\")","v":3.3159705674972808},{"$f":"IFERROR(K1212+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(K1826,'GHG Emissions'!$A$2:$A$30,0))*K$1184*0.1,\"\")","v":3.1767532753269005},{"$f":"IFERROR(L1212+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(L1826,'GHG Emissions'!$A$2:$A$30,0))*L$1184*0.1,\"\")","v":3.0375359831165198},{"$f":"IFERROR(M1212+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(M1826,'GHG Emissions'!$A$2:$A$30,0))*M$1184*0.1,\"\")","v":3.0025060194275},{"$f":"IFERROR(N1212+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(N1826,'GHG Emissions'!$A$2:$A$30,0))*N$1184*0.1,\"\")","v":2.9674760557384801},{"$f":"IFERROR(O1212+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(O1826,'GHG Emissions'!$A$2:$A$30,0))*O$1184*0.1,\"\")","v":2.9324460920494704},{"$f":"IFERROR(P1212+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(P1826,'GHG Emissions'!$A$2:$A$30,0))*P$1184*0.1,\"\")","v":2.89741612836045},{"$f":"IFERROR(Q1212+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(Q1826,'GHG Emissions'!$A$2:$A$30,0))*Q$1184*0.1,\"\")","v":2.8623861646714399},{"$f":"IFERROR(R1212+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(R1826,'GHG Emissions'!$A$2:$A$30,0))*R$1184*0.1,\"\")","v":2.82735620098242},{"$f":"IFERROR(S1212+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(S1826,'GHG Emissions'!$A$2:$A$30,0))*S$1184*0.1,\"\")","v":2.7923262372934001},{"$f":"IFERROR(T1212+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(T1826,'GHG Emissions'!$A$2:$A$30,0))*T$1184*0.1,\"\")","v":2.75729627360439},{"$f":"IFERROR(U1212+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(U1826,'GHG Emissions'!$A$2:$A$30,0))*U$1184*0.1,\"\")","v":2.7222663099153701},{"$f":"IFERROR(V1212+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(V1826,'GHG Emissions'!$A$2:$A$30,0))*V$1184*0.1,\"\")","v":2.68723634622636},{"$f":"IFERROR(W1212+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(W1826,'GHG Emissions'!$A$2:$A$30,0))*W$1184*0.1,\"\")","v":2.6522063825273401},{"$f":"IFERROR(X1212+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(X1826,'GHG Emissions'!$A$2:$A$30,0))*X$1184*0.1,\"\")","v":2.6171764188283202},{"$f":"IFERROR(Y1212+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(Y1826,'GHG Emissions'!$A$2:$A$30,0))*Y$1184*0.1,\"\")","v":2.5821464551393101},{"$f":"IFERROR(Z1212+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(Z1826,'GHG Emissions'!$A$2:$A$30,0))*Z$1184*0.1,\"\")","v":2.5471164914402902},{"$f":"IFERROR(AA1212+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(AA1826,'GHG Emissions'!$A$2:$A$30,0))*AA$1184*0.1,\"\")","v":2.5120865277512801},{"$f":"IFERROR(AB1212+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(AB1826,'GHG Emissions'!$A$2:$A$30,0))*AB$1184*0.1,\"\")","v":2.4770565640522602},{"$f":"IFERROR(AC1212+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(AC1826,'GHG Emissions'!$A$2:$A$30,0))*AC$1184*0.1,\"\")","v":2.4420266003532398},{"$f":"IFERROR(AD1212+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(AD1826,'GHG Emissions'!$A$2:$A$30,0))*AD$1184*0.1,\"\")","v":2.4069966366542301},{"$f":"IFERROR(AE1212+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(AE1826,'GHG Emissions'!$A$2:$A$30,0))*AE$1184*0.1,\"\")","v":2.3719666729552098},{"$f":"IFERROR(AF1212+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(AF1826,'GHG Emissions'!$A$2:$A$30,0))*AF$1184*0.1,\"\")","v":2.3369367092662001}]
[39,{"$f":"IFERROR(B1227+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(B1841,'GHG Emissions'!$A$2:$A$30,0))*B$1184*0.1,\"\")","v":""},{"$f":"IFERROR(C1227+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(C1841,'GHG Emissions'!$A$2:$A$30,0))*C$1184*0.1,\"\")","v":""},{"$f":"IFERROR(D1227+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(D1841,'GHG Emissions'!$A$2:$A$30,0))*D$1184*0.1,\"\")","v":""},{"$f":"IFERROR(E1227+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(E1841,'GHG Emissions'!$A$2:$A$30,0))*E$1184*0.1,\"\")","v":""},{"$f":"IFERROR(F1227+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(F1841,'GHG Emissions'!$A$2:$A$30,0))*F$1184*0.1,\"\")","v":""},{"$f":"IFERROR(G1227+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(G1841,'GHG Emissions'!$A$2:$A$30,0))*G$1184*0.1,\"\")","v":""},{"$f":"IFERROR(H1227+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(H1841,'GHG Emissions'!$A$2:$A$30,0))*H$1184*0.1,\"\")","v":""},{"$f":"IFERROR(I1227+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(I1841,'GHG Emissions'!$A$2:$A$30,0))*I$1184*0.1,\"\")","v":""},{"$f":"IFERROR(J1227+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(J1841,'GHG Emissions'!$A$2:$A$30,0))*J$1184*0.1,\"\")","v":""},{"$f":"IFERROR(K1227+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(K1841,'GHG Emissions'!$A$2:$A$30,0))*K$1184*0.1,\"\")","v":""},{"$f":"IFERROR(L1227+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(L1841,'GHG Emissions'!$A$2:$A$30,0))*L$1184*0.1,\"\")","v":""},{"$f":"IFERROR(M1227+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(M1841,'GHG Emissions'!$A$2:$A$30,0))*M$1184*0.1,\"\")","v":""},{"$f":"IFERROR(N1227+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(N1841,'GHG Emissions'!$A$2:$A$30,0))*N$1184*0.1,\"\")","v":""},{"$f":"IFERROR(O1227+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(O1841,'GHG Emissions'!$A$2:$A$30,0))*O$1184*0.1,\"\")","v":""},{"$f":"IFERROR(P1227+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(P1841,'GHG Emissions'!$A$2:$A$30,0))*P$1184*0.1,\"\")","v":""},{"$f":"IFERROR(Q1227+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(Q1841,'GHG Emissions'!$A$2:$A$30,0))*Q$1184*0.1,\"\")","v":""},{"$f":"IFERROR(R1227+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(R1841,'GHG Emissions'!$A$2:$A$30,0))*R$1184*0.1,\"\")","v":""},{"$f":"IFERROR(S1227+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(S1841,'GHG Emissions'!$A$2:$A$30,0))*S$1184*0.1,\"\")","v":""},{"$f":"IFERROR(T1227+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(T1841,'GHG Emissions'!$A$2:$A$30,0))*T$1184*0.1,\"\")","v":""},{"$f":"IFERROR(U1227+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(U1841,'GHG Emissions'!$A$2:$A$30,0))*U$1184*0.1,\"\")","v":""},{"$f":"IFERROR(V1227+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(V1841,'GHG Emissions'!$A$2:$A$30,0))*V$1184*0.1,\"\")","v":""},{"$f":"IFERROR(W1227+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(W1841,'GHG Emissions'!$A$2:$A$30,0))*W$1184*0.1,\"\")","v":""},{"$f":"IFERROR(X1227+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(X1841,'GHG Emissions'!$A$2:$A$30,0))*X$1184*0.1,\"\")","v":""},{"$f":"IFERROR(Y1227+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(Y1841,'GHG Emissions'!$A$2:$A$30,0))*Y$1184*0.1,\"\")","v":""},{"$f":"IFERROR(Z1227+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(Z1841,'GHG Emissions'!$A$2:$A$30,0))*Z$1184*0.1,\"\")","v":""},{"$f":"IFERROR(AA1227+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(AA1841,'GHG Emissions'!$A$2:$A$30,0))*AA$1184*0.1,\"\")","v":""},{"$f":"IFERROR(AB1227+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(AB1841,'GHG Emissions'!$A$2:$A$30,0))*AB$1184*0.1,\"\")","v":""},{"$f":"IFERROR(AC1227+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(AC1841,'GHG Emissions'!$A$2:$A$30,0))*AC$1184*0.1,\"\")","v":""},{"$f":"IFERROR(AD1227+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(AD1841,'GHG Emissions'!$A$2:$A$30,0))*AD$1184*0.1,\"\")","v":""},{"$f":"IFERROR(AE1227+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(AE1841,'GHG Emissions'!$A$2:$A$30,0))*AE$1184*0.1,\"\")","v":""},{"$f":"IFERROR(AF1227+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(AF1841,'GHG Emissions'!$A$2:$A$30,0))*AF$1184*0.1,\"\")","v":""}]
[55,{"$f":"IFERROR(B1243+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(B1857,'GHG Emissions'!$A$2:$A$30,0))*B$1184*0.1,\"\")","v":""},{"$f":"IFERROR(C1243+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(C1857,'GHG Emissions'!$A$2:$A$30,0))*C$1184*0.1,\"\")","v":""},{"$f":"IFERROR(D1243+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(D1857,'GHG Emissions'!$A$2:$A$30,0))*D$1184*0.1,\"\")","v":""},{"$f":"IFERROR(E1243+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(E1857,'GHG Emissions'!$A$2:$A$30,0))*E$1184*0.1,\"\")","v":""},{"$f":"IFERROR(F1243+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(F1857,'GHG Emissions'!$A$2:$A$30,0))*F$1184*0.1,\"\")","v":""},{"$f":"IFERROR(G1243+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(G1857,'GHG Emissions'!$A$2:$A$30,0))*G$1184*0.1,\"\")","v":""},{"$f":"IFERROR(H1243+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(H1857,'GHG Emissions'!$A$2:$A$30,0))*H$1184*0.1,\"\")","v":""},{"$f":"IFERROR(I1243+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(I1857,'GHG Emissions'!$A$2:$A$30,0))*I$1184*0.1,\"\")","v":""},{"$f":"IFERROR(J1243+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(J1857,'GHG Emissions'!$A$2:$A$30,0))*J$1184*0.1,\"\")","v":""},{"$f":"IFERROR(K1243+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(K1857,'GHG Emissions'!$A$2:$A$30,0))*K$1184*0.1,\"\")","v":""},{"$f":"IFERROR(L1243+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(L1857,'GHG Emissions'!$A$2:$A$30,0))*L$1184*0.1,\"\")","v":""},{"$f":"IFERROR(M1243+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(M1857,'GHG Emissions'!$A$2:$A$30,0))*M$1184*0.1,\"\")","v":""},{"$f":"IFERROR(N1243+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(N1857,'GHG Emissions'!$A$2:$A$30,0))*N$1184*0.1,\"\")","v":""},{"$f":"IFERROR(O1243+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(O1857,'GHG Emissions'!$A$2:$A$30,0))*O$1184*0.1,\"\")","v":""},{"$f":"IFERROR(P1243+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(P1857,'GHG Emissions'!$A$2:$A$30,0))*P$1184*0.1,\"\")","v":""},{"$f":"IFERROR(Q1243+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(Q1857,'GHG Emissions'!$A$2:$A$30,0))*Q$1184*0.1,\"\")","v":""},{"$f":"IFERROR(R1243+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(R1857,'GHG Emissions'!$A$2:$A$30,0))*R$1184*0.1,\"\")","v":""},{"$f":"IFERROR(S1243+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(S1857,'GHG Emissions'!$A$2:$A$30,0))*S$1184*0.1,\"\")","v":""},{"$f":"IFERROR(T1243+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(T1857,'GHG Emissions'!$A$2:$A$30,0))*T$1184*0.1,\"\")","v":""},{"$f":"IFERROR(U1243+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(U1857,'GHG Emissions'!$A$2:$A$30,0))*U$1184*0.1,\"\")","v":""},{"$f":"IFERROR(V1243+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(V1857,'GHG Emissions'!$A$2:$A$30,0))*V$1184*0.1,\"\")","v":""},{"$f":"IFERROR(W1243+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(W1857,'GHG Emissions'!$A$2:$A$30,0))*W$1184*0.1,\"\")","v":""},{"$f":"IFERROR(X1243+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(X1857,'GHG Emissions'!$A$2:$A$30,0))*X$1184*0.1,\"\")","v":""},{"$f":"IFERROR(Y1243+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(Y1857,'GHG Emissions'!$A$2:$A$30,0))*Y$1184*0.1,\"\")","v":""},{"$f":"IFERROR(Z1243+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(Z1857,'GHG Emissions'!$A$2:$A$30,0))*Z$1184*0.1,\"\")","v":""},{"$f":"IFERROR(AA1243+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(AA1857,'GHG Emissions'!$A$2:$A$30,0))*AA$1184*0.1,\"\")","v":""},{"$f":"IFERROR(AB1243+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(AB1857,'GHG Emissions'!$A$2:$A$30,0))*AB$1184*0.1,\"\")","v":""},{"$f":"IFERROR(AC1243+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(AC1857,'GHG Emissions'!$A$2:$A$30,0))*AC$1184*0.1,\"\")","v":""},{"$f":"IFERROR(AD1243+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(AD1857,'GHG Emissions'!$A$2:$A$30,0))*AD$1184*0.1,\"\")","v":""},{"$f":"IFERROR(AE1243+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(AE1857,'GHG Emissions'!$A$2:$A$30,0))*AE$1184*0.1,\"\")","v":""},{"$f":"IFERROR(AF1243+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(AF1857,'GHG Emissions'!$A$2:$A$30,0))*AF$1184*0.1,\"\")","v":""}]
[62,{"$f":"IFERROR(B1250+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(B1864,'GHG Emissions'!$A$2:$A$30,0))*B$1184*0.1,\"\")","v":""},{"$f":"IFERROR(C1250+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(C1864,'GHG Emissions'!$A$2:$A$30,0))*C$1184*0.1,\"\")","v":""},{"$f":"IFERROR(D1250+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(D1864,'GHG Emissions'!$A$2:$A$30,0))*D$1184*0.1,\"\")","v":""},{"$f":"IFERROR(E1250+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(E1864,'GHG Emissions'!$A$2:$A$30,0))*E$1184*0.1,\"\")","v":""},{"$f":"IFERROR(F1250+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(F1864,'GHG Emissions'!$A$2:$A$30,0))*F$1184*0.1,\"\")","v":""},{"$f":"IFERROR(G1250+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(G1864,'GHG Emissions'!$A$2:$A$30,0))*G$1184*0.1,\"\")","v":""},{"$f":"IFERROR(H1250+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(H1864,'GHG Emissions'!$A$2:$A$30,0))*H$1184*0.1,\"\")","v":""},{"$f":"IFERROR(I1250+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(I1864,'GHG Emissions'!$A$2:$A$30,0))*I$1184*0.1,\"\")","v":""},{"$f":"IFERROR(J1250+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(J1864,'GHG Emissions'!$A$2:$A$30,0))*J$1184*0.1,\"\")","v":""},{"$f":"IFERROR(K1250+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(K1864,'GHG Emissions'!$A$2:$A$30,0))*K$1184*0.1,\"\")","v":""},{"$f":"IFERROR(L1250+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(L1864,'GHG Emissions'!$A$2:$A$30,0))*L$1184*0.1,\"\")","v":""},{"$f":"IFERROR(M1250+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(M1864,'GHG Emissions'!$A$2:$A$30,0))*M$1184*0.1,\"\")","v":""},{"$f":"IFERROR(N1250+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(N1864,'GHG Emissions'!$A$2:$A$30,0))*N$1184*0.1,\"\")","v":""},{"$f":"IFERROR(O1250+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(O1864,'GHG Emissions'!$A$2:$A$30,0))*O$1184*0.1,\"\")","v":""},{"$f":"IFERROR(P1250+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(P1864,'GHG Emissions'!$A$2:$A$30,0))*P$1184*0.1,\"\")","v":""},{"$f":"IFERROR(Q1250+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(Q1864,'GHG Emissions'!$A$2:$A$30,0))*Q$1184*0.1,\"\")","v":""},{"$f":"IFERROR(R1250+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(R1864,'GHG Emissions'!$A$2:$A$30,0))*R$1184*0.1,\"\")","v":""},{"$f":"IFERROR(S1250+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(S1864,'GHG Emissions'!$A$2:$A$30,0))*S$1184*0.1,\"\")","v":""},{"$f":"IFERROR(T1250+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(T1864,'GHG Emissions'!$A$2:$A$30,0))*T$1184*0.1,\"\")","v":""},{"$f":"IFERROR(U1250+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(U1864,'GHG Emissions'!$A$2:$A$30,0))*U$1184*0.1,\"\")","v":""},{"$f":"IFERROR(V1250+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(V1864,'GHG Emissions'!$A$2:$A$30,0))*V$1184*0.1,\"\")","v":""},{"$f":"IFERROR(W1250+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(W1864,'GHG Emissions'!$A$2:$A$30,0))*W$1184*0.1,\"\")","v":""},{"$f":"IFERROR(X1250+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(X1864,'GHG Emissions'!$A$2:$A$30,0))*X$1184*0.1,\"\")","v":""},{"$f":"IFERROR(Y1250+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(Y1864,'GHG Emissions'!$A$2:$A$30,0))*Y$1184*0.1,\"\")","v":""},{"$f":"IFERROR(Z1250+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(Z1864,'GHG Emissions'!$A$2:$A$30,0))*Z$1184*0.1,\"\")","v":""},{"$f":"IFERROR(AA1250+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(AA1864,'GHG Emissions'!$A$2:$A$30,0))*AA$1184*0.1,\"\")","v":""},{"$f":"IFERROR(AB1250+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(AB1864,'GHG Emissions'!$A$2:$A$30,0))*AB$1184*0.1,\"\")","v":""},{"$f":"IFERROR(AC1250+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(AC1864,'GHG Emissions'!$A$2:$A$30,0))*AC$1184*0.1,\"\")","v":""},{"$f":"IFERROR(AD1250+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(AD1864,'GHG Emissions'!$A$2:$A$30,0))*AD$1184*0.1,\"\")","v":""},{"$f":"IFERROR(AE1250+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(AE1864,'GHG Emissions'!$A$2:$A$30,0))*AE$1184*0.1,\"\")","v":""},{"$f":"IFERROR(AF1250+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(AF1864,'GHG Emissions'!$A$2:$A$30,0))*AF$1184*0.1,\"\")","v":""}]
[85,{"$f":"IFERROR(B1273+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(B1887,'GHG Emissions'!$A$2:$A$30,0))*B$1184*0.1,\"\")","v":""},{"$f":"IFERROR(C1273+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(C1887,'GHG Emissions'!$A$2:$A$30,0))*C$1184*0.1,\"\")","v":""},{"$f":"IFERROR(D1273+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(D1887,'GHG Emissions'!$A$2:$A$30,0))*D$1184*0.1,\"\")","v":""},{"$f":"IFERROR(E1273+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(E1887,'GHG Emissions'!$A$2:$A$30,0))*E$1184*0.1,\"\")","v":""},{"$f":"IFERROR(F1273+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(F1887,'GHG Emissions'!$A$2:$A$30,0))*F$1184*0.1,\"\")","v":""},{"$f":"IFERROR(G1273+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(G1887,'GHG Emissions'!$A$2:$A$30,0))*G$1184*0.1,\"\")","v":""},{"$f":"IFERROR(H1273+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(H1887,'GHG Emissions'!$A$2:$A$30,0))*H$1184*0.1,\"\")","v":""},{"$f":"IFERROR(I1273+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(I1887,'GHG Emissions'!$A$2:$A$30,0))*I$1184*0.1,\"\")","v":""},{"$f":"IFERROR(J1273+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(J1887,'GHG Emissions'!$A$2:$A$30,0))*J$1184*0.1,\"\")","v":""},{"$f":"IFERROR(K1273+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(K1887,'GHG Emissions'!$A$2:$A$30,0))*K$1184*0.1,\"\")","v":""},{"$f":"IFERROR(L1273+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(L1887,'GHG Emissions'!$A$2:$A$30,0))*L$1184*0.1,\"\")","v":""},{"$f":"IFERROR(M1273+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(M1887,'GHG Emissions'!$A$2:$A$30,0))*M$1184*0.1,\"\")","v":""},{"$f":"IFERROR(N1273+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(N1887,'GHG Emissions'!$A$2:$A$30,0))*N$1184*0.1,\"\")","v":""},{"$f":"IFERROR(O1273+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(O1887,'GHG Emissions'!$A$2:$A$30,0))*O$1184*0.1,\"\")","v":""},{"$f":"IFERROR(P1273+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(P1887,'GHG Emissions'!$A$2:$A$30,0))*P$1184*0.1,\"\")","v":""},{"$f":"IFERROR(Q1273+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(Q1887,'GHG Emissions'!$A$2:$A$30,0))*Q$1184*0.1,\"\")","v":""},{"$f":"IFERROR(R1273+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(R1887,'GHG Emissions'!$A$2:$A$30,0))*R$1184*0.1,\"\")","v":""},{"$f":"IFERROR(S1273+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(S1887,'GHG Emissions'!$A$2:$A$30,0))*S$1184*0.1,\"\")","v":""},{"$f":"IFERROR(T1273+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(T1887,'GHG Emissions'!$A$2:$A$30,0))*T$1184*0.1,\"\")","v":""},{"$f":"IFERROR(U1273+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(U1887,'GHG Emissions'!$A$2:$A$30,0))*U$1184*0.1,\"\")","v":""},{"$f":"IFERROR(V1273+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(V1887,'GHG Emissions'!$A$2:$A$30,0))*V$1184*0.1,\"\")","v":""},{"$f":"IFERROR(W1273+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(W1887,'GHG Emissions'!$A$2:$A$30,0))*W$1184*0.1,\"\")","v":""},{"$f":"IFERROR(X1273+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(X1887,'GHG Emissions'!$A$2:$A$30,0))*X$1184*0.1,\"\")","v":""},{"$f":"IFERROR(Y1273+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(Y1887,'GHG Emissions'!$A$2:$A$30,0))*Y$1184*0.1,\"\")","v":""},{"$f":"IFERROR(Z1273+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(Z1887,'GHG Emissions'!$A$2:$A$30,0))*Z$1184*0.1,\"\")","v":""},{"$f":"IFERROR(AA1273+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(AA1887,'GHG Emissions'!$A$2:$A$30,0))*AA$1184*0.1,\"\")","v":""},{"$f":"IFERROR(AB1273+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(AB1887,'GHG Emissions'!$A$2:$A$30,0))*AB$1184*0.1,\"\")","v":""},{"$f":"IFERROR(AC1273+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(AC1887,'GHG Emissions'!$A$2:$A$30,0))*AC$1184*0.1,\"\")","v":""},{"$f":"IFERROR(AD1273+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(AD1887,'GHG Emissions'!$A$2:$A$30,0))*AD$1184*0.1,\"\")","v":""},{"$f":"IFERROR(AE1273+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(AE1887,'GHG Emissions'!$A$2:$A$30,0))*AE$1184*0.1,\"\")","v":""},{"$f":"IFERROR(AF1273+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(AF1887,'GHG Emissions'!$A$2:$A$30,0))*AF$1184*0.1,\"\")","v":""}]
[100,{"$f":"IFERROR(B1288+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(B1902,'GHG Emissions'!$A$2:$A$30,0))*B$1184*0.1,\"\")","v":""},{"$f":"IFERROR(C1288+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(C1902,'GHG Emissions'!$A$2:$A$30,0))*C$1184*0.1,\"\")","v":""},{"$f":"IFERROR(D1288+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(D1902,'GHG Emissions'!$A$2:$A$30,0))*D$1184*0.1,\"\")","v":""},{"$f":"IFERROR(E1288+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(E1902,'GHG Emissions'!$A$2:$A$30,0))*E$1184*0.1,\"\")","v":""},{"$f":"IFERROR(F1288+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(F1902,'GHG Emissions'!$A$2:$A$30,0))*F$1184*0.1,\"\")","v":""},{"$f":"IFERROR(G1288+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(G1902,'GHG Emissions'!$A$2:$A$30,0))*G$1184*0.1,\"\")","v":""},{"$f":"IFERROR(H1288+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(H1902,'GHG Emissions'!$A$2:$A$30,0))*H$1184*0.1,\"\")","v":""},{"$f":"IFERROR(I1288+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(I1902,'GHG Emissions'!$A$2:$A$30,0))*I$1184*0.1,\"\")","v":""},{"$f":"IFERROR(J1288+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(J1902,'GHG Emissions'!$A$2:$A$30,0))*J$1184*0.1,\"\")","v":""},{"$f":"IFERROR(K1288+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(K1902,'GHG Emissions'!$A$2:$A$30,0))*K$1184*0.1,\"\")","v":""},{"$f":"IFERROR(L1288+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(L1902,'GHG Emissions'!$A$2:$A$30,0))*L$1184*0.1,\"\")","v":""},{"$f":"IFERROR(M1288+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(M1902,'GHG Emissions'!$A$2:$A$30,0))*M$1184*0.1,\"\")","v":""},{"$f":"IFERROR(N1288+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(N1902,'GHG Emissions'!$A$2:$A$30,0))*N$1184*0.1,\"\")","v":""},{"$f":"IFERROR(O1288+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(O1902,'GHG Emissions'!$A$2:$A$30,0))*O$1184*0.1,\"\")","v":""},{"$f":"IFERROR(P1288+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(P1902,'GHG Emissions'!$A$2:$A$30,0))*P$1184*0.1,\"\")","v":""},{"$f":"IFERROR(Q1288+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(Q1902,'GHG Emissions'!$A$2:$A$30,0))*Q$1184*0.1,\"\")","v":""},{"$f":"IFERROR(R1288+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(R1902,'GHG Emissions'!$A$2:$A$30,0))*R$1184*0.1,\"\")","v":""},{"$f":"IFERROR(S1288+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(S1902,'GHG Emissions'!$A$2:$A$30,0))*S$1184*0.1,\"\")","v":""},{"$f":"IFERROR(T1288+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(T1902,'GHG Emissions'!$A$2:$A$30,0))*T$1184*0.1,\"\")","v":""},{"$f":"IFERROR(U1288+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(U1902,'GHG Emissions'!$A$2:$A$30,0))*U$1184*0.1,\"\")","v":""},{"$f":"IFERROR(V1288+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(V1902,'GHG Emissions'!$A$2:$A$30,0))*V$1184*0.1,\"\")","v":""},{"$f":"IFERROR(W1288+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(W1902,'GHG Emissions'!$A$2:$A$30,0))*W$1184*0.1,\"\")","v":""},{"$f":"IFERROR(X1288+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(X1902,'GHG Emissions'!$A$2:$A$30,0))*X$1184*0.1,\"\")","v":""},{"$f":"IFERROR(Y1288+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(Y1902,'GHG Emissions'!$A$2:$A$30,0))*Y$1184*0.1,\"\")","v":""},{"$f":"IFERROR(Z1288+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(Z1902,'GHG Emissions'!$A$2:$A$30,0))*Z$1184*0.1,\"\")","v":""},{"$f":"IFERROR(AA1288+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(AA1902,'GHG Emissions'!$A$2:$A$30,0))*AA$1184*0.1,\"\")","v":""},{"$f":"IFERROR(AB1288+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(AB1902,'GHG Emissions'!$A$2:$A$30,0))*AB$1184*0.1,\"\")","v":""},{"$f":"IFERROR(AC1288+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(AC1902,'GHG Emissions'!$A$2:$A$30,0))*AC$1184*0.1,\"\")","v":""},{"$f":"IFERROR(AD1288+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(AD1902,'GHG Emissions'!$A$2:$A$30,0))*AD$1184*0.1,\"\")","v":""},{"$f":"IFERROR(AE1288+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(AE1902,'GHG Emissions'!$A$2:$A$30,0))*AE$1184*0.1,\"\")","v":""},{"$f":"IFERROR(AF1288+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(AF1902,'GHG Emissions'!$A$2:$A$30,0))*AF$1184*0.1,\"\")","v":""}]
[115,{"$f":"IFERROR(B1303+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(B1917,'GHG Emissions'!$A$2:$A$30,0))*B$1184*0.1,\"\")","v":""},{"$f":"IFERROR(C1303+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(C1917,'GHG Emissions'!$A$2:$A$30,0))*C$1184*0.1,\"\")","v":""},{"$f":"IFERROR(D1303+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(D1917,'GHG Emissions'!$A$2:$A$30,0))*D$1184*0.1,\"\")","v":""},{"$f":"IFERROR(E1303+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(E1917,'GHG Emissions'!$A$2:$A$30,0))*E$1184*0.1,\"\")","v":""},{"$f":"IFERROR(F1303+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(F1917,'GHG Emissions'!$A$2:$A$30,0))*F$1184*0.1,\"\")","v":""},{"$f":"IFERROR(G1303+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(G1917,'GHG Emissions'!$A$2:$A$30,0))*G$1184*0.1,\"\")","v":""},{"$f":"IFERROR(H1303+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(H1917,'GHG Emissions'!$A$2:$A$30,0))*H$1184*0.1,\"\")","v":""},{"$f":"IFERROR(I1303+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(I1917,'GHG Emissions'!$A$2:$A$30,0))*I$1184*0.1,\"\")","v":""},{"$f":"IFERROR(J1303+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(J1917,'GHG Emissions'!$A$2:$A$30,0))*J$1184*0.1,\"\")","v":""},{"$f":"IFERROR(K1303+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(K1917,'GHG Emissions'!$A$2:$A$30,0))*K$1184*0.1,\"\")","v":""},{"$f":"IFERROR(L1303+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(L1917,'GHG Emissions'!$A$2:$A$30,0))*L$1184*0.1,\"\")","v":""},{"$f":"IFERROR(M1303+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(M1917,'GHG Emissions'!$A$2:$A$30,0))*M$1184*0.1,\"\")","v":""},{"$f":"IFERROR(N1303+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(N1917,'GHG Emissions'!$A$2:$A$30,0))*N$1184*0.1,\"\")","v":""},{"$f":"IFERROR(O1303+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(O1917,'GHG Emissions'!$A$2:$A$30,0))*O$1184*0.1,\"\")","v":""},{"$f":"IFERROR(P1303+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(P1917,'GHG Emissions'!$A$2:$A$30,0))*P$1184*0.1,\"\")","v":""},{"$f":"IFERROR(Q1303+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(Q1917,'GHG Emissions'!$A$2:$A$30,0))*Q$1184*0.1,\"\")","v":""},{"$f":"IFERROR(R1303+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(R1917,'GHG Emissions'!$A$2:$A$30,0))*R$1184*0.1,\"\")","v":""},{"$f":"IFERROR(S1303+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(S1917,'GHG Emissions'!$A$2:$A$30,0))*S$1184*0.1,\"\")","v":""},{"$f":"IFERROR(T1303+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(T1917,'GHG Emissions'!$A$2:$A$30,0))*T$1184*0.1,\"\")","v":""},{"$f":"IFERROR(U1303+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(U1917,'GHG Emissions'!$A$2:$A$30,0))*U$1184*0.1,\"\")","v":""},{"$f":"IFERROR(V1303+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(V1917,'GHG Emissions'!$A$2:$A$30,0))*V$1184*0.1,\"\")","v":""},{"$f":"IFERROR(W1303+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(W1917,'GHG Emissions'!$A$2:$A$30,0))*W$1184*0.1,\"\")","v":""},{"$f":"IFERROR(X1303+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(X1917,'GHG Emissions'!$A$2:$A$30,0))*X$1184*0.1,\"\")","v":""},{"$f":"IFERROR(Y1303+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(Y1917,'GHG Emissions'!$A$2:$A$30,0))*Y$1184*0.1,\"\")","v":""},{"$f":"IFERROR(Z1303+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(Z1917,'GHG Emissions'!$A$2:$A$30,0))*Z$1184*0.1,\"\")","v":""},{"$f":"IFERROR(AA1303+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(AA1917,'GHG Emissions'!$A$2:$A$30,0))*AA$1184*0.1,\"\")","v":""},{"$f":"IFERROR(AB1303+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(AB1917,'GHG Emissions'!$A$2:$A$30,0))*AB$1184*0.1,\"\")","v":""},{"$f":"IFERROR(AC1303+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(AC1917,'GHG Emissions'!$A$2:$A$30,0))*AC$1184*0.1,\"\")","v":""},{"$f":"IFERROR(AD1303+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(AD1917,'GHG Emissions'!$A$2:$A$30,0))*AD$1184*0.1,\"\")","v":""},{"$f":"IFERROR(AE1303+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(AE1917,'GHG Emissions'!$A$2:$A$30,0))*AE$1184*0.1,\"\")","v":""},{"$f":"IFERROR(AF1303+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(AF1917,'GHG Emissions'!$A$2:$A$30,0))*AF$1184*0.1,\"\")","v":""}]
[133,{"$f":"IFERROR(B1321+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(B1935,'GHG Emissions'!$A$2:$A$30,0))*B$1184*0.1,\"\")","v":""},{"$f":"IFERROR(C1321+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(C1935,'GHG Emissions'!$A$2:$A$30,0))*C$1184*0.1,\"\")","v":""},{"$f":"IFERROR(D1321+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(D1935,'GHG Emissions'!$A$2:$A$30,0))*D$1184*0.1,\"\")","v":""},{"$f":"IFERROR(E1321+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(E1935,'GHG Emissions'!$A$2:$A$30,0))*E$1184*0.1,\"\")","v":""},{"$f":"IFERROR(F1321+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(F1935,'GHG Emissions'!$A$2:$A$30,0))*F$1184*0.1,\"\")","v":""},{"$f":"IFERROR(G1321+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(G1935,'GHG Emissions'!$A$2:$A$30,0))*G$1184*0.1,\"\")","v":""},{"$f":"IFERROR(H1321+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(H1935,'GHG Emissions'!$A$2:$A$30,0))*H$1184*0.1,\"\")","v":""},{"$f":"IFERROR(I1321+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(I1935,'GHG Emissions'!$A$2:$A$30,0))*I$1184*0.1,\"\")","v":""},{"$f":"IFERROR(J1321+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(J1935,'GHG Emissions'!$A$2:$A$30,0))*J$1184*0.1,\"\")","v":""},{"$f":"IFERROR(K1321+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(K1935,'GHG Emissions'!$A$2:$A$30,0))*K$1184*0.1,\"\")","v":""},{"$f":"IFERROR(L1321+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(L1935,'GHG Emissions'!$A$2:$A$30,0))*L$1184*0.1,\"\")","v":""},{"$f":"IFERROR(M1321+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(M1935,'GHG Emissions'!$A$2:$A$30,0))*M$1184*0.1,\"\")","v":""},{"$f":"IFERROR(N1321+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(N1935,'GHG Emissions'!$A$2:$A$30,0))*N$1184*0.1,\"\")","v":""},{"$f":"IFERROR(O1321+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(O1935,'GHG Emissions'!$A$2:$A$30,0))*O$1184*0.1,\"\")","v":""},{"$f":"IFERROR(P1321+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(P1935,'GHG Emissions'!$A$2:$A$30,0))*P$1184*0.1,\"\")","v":""},{"$f":"IFERROR(Q1321+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(Q1935,'GHG Emissions'!$A$2:$A$30,0))*Q$1184*0.1,\"\")","v":""},{"$f":"IFERROR(R1321+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(R1935,'GHG Emissions'!$A$2:$A$30,0))*R$1184*0.1,\"\")","v":""},{"$f":"IFERROR(S1321+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(S1935,'GHG Emissions'!$A$2:$A$30,0))*S$1184*0.1,\"\")","v":""},{"$f":"IFERROR(T1321+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(T1935,'GHG Emissions'!$A$2:$A$30,0))*T$1184*0.1,\"\")","v":""},{"$f":"IFERROR(U1321+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(U1935,'GHG Emissions'!$A$2:$A$30,0))*U$1184*0.1,\"\")","v":""},{"$f":"IFERROR(V1321+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(V1935,'GHG Emissions'!$A$2:$A$30,0))*V$1184*0.1,\"\")","v":""},{"$f":"IFERROR(W1321+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(W1935,'GHG Emissions'!$A$2:$A$30,0))*W$1184*0.1,\"\")","v":""},{"$f":"IFERROR(X1321+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(X1935,'GHG Emissions'!$A$2:$A$30,0))*X$1184*0.1,\"\")","v":""},{"$f":"IFERROR(Y1321+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(Y1935,'GHG Emissions'!$A$2:$A$30,0))*Y$1184*0.1,\"\")","v":""},{"$f":"IFERROR(Z1321+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(Z1935,'GHG Emissions'!$A$2:$A$30,0))*Z$1184*0.1,\"\")","v":""},{"$f":"IFERROR(AA1321+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(AA1935,'GHG Emissions'!$A$2:$A$30,0))*AA$1184*0.1,\"\")","v":""},{"$f":"IFERROR(AB1321+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(AB1935,'GHG Emissions'!$A$2:$A$30,0))*AB$1184*0.1,\"\")","v":""},{"$f":"IFERROR(AC1321+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(AC1935,'GHG Emissions'!$A$2:$A$30,0))*AC$1184*0.1,\"\")","v":""},{"$f":"IFERROR(AD1321+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(AD1935,'GHG Emissions'!$A$2:$A$30,0))*AD$1184*0.1,\"\")","v":""},{"$f":"IFERROR(AE1321+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(AE1935,'GHG Emissions'!$A$2:$A$30,0))*AE$1184*0.1,\"\")","v":""},{"$f":"IFERROR(AF1321+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(AF1935,'GHG Emissions'!$A$2:$A$30,0))*AF$1184*0.1,\"\")","v":""}]
[145,{"$f":"IFERROR(B1333+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(B1947,'GHG Emissions'!$A$2:$A$30,0))*B$1184*0.1,\"\")","v":""},{"$f":"IFERROR(C1333+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(C1947,'GHG Emissions'!$A$2:$A$30,0))*C$1184*0.1,\"\")","v":""},{"$f":"IFERROR(D1333+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(D1947,'GHG Emissions'!$A$2:$A$30,0))*D$1184*0.1,\"\")","v":""},{"$f":"IFERROR(E1333+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(E1947,'GHG Emissions'!$A$2:$A$30,0))*E$1184*0.1,\"\")","v":""},{"$f":"IFERROR(F1333+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(F1947,'GHG Emissions'!$A$2:$A$30,0))*F$1184*0.1,\"\")","v":""},{"$f":"IFERROR(G1333+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(G1947,'GHG Emissions'!$A$2:$A$30,0))*G$1184*0.1,\"\")","v":""},{"$f":"IFERROR(H1333+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(H1947,'GHG Emissions'!$A$2:$A$30,0))*H$1184*0.1,\"\")","v":""},{"$f":"IFERROR(I1333+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(I1947,'GHG Emissions'!$A$2:$A$30,0))*I$1184*0.1,\"\")","v":""},{"$f":"IFERROR(J1333+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(J1947,'GHG Emissions'!$A$2:$A$30,0))*J$1184*0.1,\"\")","v":""},{"$f":"IFERROR(K1333+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(K1947,'GHG Emissions'!$A$2:$A$30,0))*K$1184*0.1,\"\")","v":""},{"$f":"IFERROR(L1333+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(L1947,'GHG Emissions'!$A$2:$A$30,0))*L$1184*0.1,\"\")","v":""},{"$f":"IFERROR(M1333+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(M1947,'GHG Emissions'!$A$2:$A$30,0))*M$1184*0.1,\"\")","v":""},{"$f":"IFERROR(N1333+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(N1947,'GHG Emissions'!$A$2:$A$30,0))*N$1184*0.1,\"\")","v":""},{"$f":"IFERROR(O1333+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(O1947,'GHG Emissions'!$A$2:$A$30,0))*O$1184*0.1,\"\")","v":""},{"$f":"IFERROR(P1333+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(P1947,'GHG Emissions'!$A$2:$A$30,0))*P$1184*0.1,\"\")","v":""},{"$f":"IFERROR(Q1333+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(Q1947,'GHG Emissions'!$A$2:$A$30,0))*Q$1184*0.1,\"\")","v":""},{"$f":"IFERROR(R1333+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(R1947,'GHG Emissions'!$A$2:$A$30,0))*R$1184*0.1,\"\")","v":""},{"$f":"IFERROR(S1333+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(S1947,'GHG Emissions'!$A$2:$A$30,0))*S$1184*0.1,\"\")","v":""},{"$f":"IFERROR(T1333+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(T1947,'GHG Emissions'!$A$2:$A$30,0))*T$1184*0.1,\"\")","v":""},{"$f":"IFERROR(U1333+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(U1947,'GHG Emissions'!$A$2:$A$30,0))*U$1184*0.1,\"\")","v":""},{"$f":"IFERROR(V1333+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(V1947,'GHG Emissions'!$A$2:$A$30,0))*V$1184*0.1,\"\")","v":""},{"$f":"IFERROR(W1333+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(W1947,'GHG Emissions'!$A$2:$A$30,0))*W$1184*0.1,\"\")","v":""},{"$f":"IFERROR(X1333+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(X1947,'GHG Emissions'!$A$2:$A$30,0))*X$1184*0.1,\"\")","v":""},{"$f":"IFERROR(Y1333+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(Y1947,'GHG Emissions'!$A$2:$A$30,0))*Y$1184*0.1,\"\")","v":""},{"$f":"IFERROR(Z1333+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(Z1947,'GHG Emissions'!$A$2:$A$30,0))*Z$1184*0.1,\"\")","v":""},{"$f":"IFERROR(AA1333+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(AA1947,'GHG Emissions'!$A$2:$A$30,0))*AA$1184*0.1,\"\")","v":""},{"$f":"IFERROR(AB1333+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(AB1947,'GHG Emissions'!$A$2:$A$30,0))*AB$1184*0.1,\"\")","v":""},{"$f":"IFERROR(AC1333+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(AC1947,'GHG Emissions'!$A$2:$A$30,0))*AC$1184*0.1,\"\")","v":""},{"$f":"IFERROR(AD1333+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(AD1947,'GHG Emissions'!$A$2:$A$30,0))*AD$1184*0.1,\"\")","v":""},{"$f":"IFERROR(AE1333+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(AE1947,'GHG Emissions'!$A$2:$A$30,0))*AE$1184*0.1,\"\")","v":""},{"$f":"IFERROR(AF1333+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(AF1947,'GHG Emissions'!$A$2:$A$30,0))*AF$1184*0.1,\"\")","v":""}]
[160,{"$f":"IFERROR(B1348+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(B1962,'GHG Emissions'!$A$2:$A$30,0))*B$1184*0.1,\"\")","v":""},{"$f":"IFERROR(C1348+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(C1962,'GHG Emissions'!$A$2:$A$30,0))*C$1184*0.1,\"\")","v":""},{"$f":"IFERROR(D1348+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(D1962,'GHG Emissions'!$A$2:$A$30,0))*D$1184*0.1,\"\")","v":""},{"$f":"IFERROR(E1348+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(E1962,'GHG Emissions'!$A$2:$A$30,0))*E$1184*0.1,\"\")","v":""},{"$f":"IFERROR(F1348+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(F1962,'GHG Emissions'!$A$2:$A$30,0))*F$1184*0.1,\"\")","v":""},{"$f":"IFERROR(G1348+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(G1962,'GHG Emissions'!$A$2:$A$30,0))*G$1184*0.1,\"\")","v":""},{"$f":"IFERROR(H1348+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(H1962,'GHG Emissions'!$A$2:$A$30,0))*H$1184*0.1,\"\")","v":""},{"$f":"IFERROR(I1348+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(I1962,'GHG Emissions'!$A$2:$A$30,0))*I$1184*0.1,\"\")","v":""},{"$f":"IFERROR(J1348+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(J1962,'GHG Emissions'!$A$2:$A$30,0))*J$1184*0.1,\"\")","v":""},{"$f":"IFERROR(K1348+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(K1962,'GHG Emissions'!$A$2:$A$30,0))*K$1184*0.1,\"\")","v":""},{"$f":"IFERROR(L1348+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(L1962,'GHG Emissions'!$A$2:$A$30,0))*L$1184*0.1,\"\")","v":""},{"$f":"IFERROR(M1348+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(M1962,'GHG Emissions'!$A$2:$A$30,0))*M$1184*0.1,\"\")","v":""},{"$f":"IFERROR(N1348+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(N1962,'GHG Emissions'!$A$2:$A$30,0))*N$1184*0.1,\"\")","v":""},{"$f":"IFERROR(O1348+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(O1962,'GHG Emissions'!$A$2:$A$30,0))*O$1184*0.1,\"\")","v":""},{"$f":"IFERROR(P1348+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(P1962,'GHG Emissions'!$A$2:$A$30,0))*P$1184*0.1,\"\")","v":""},{"$f":"IFERROR(Q1348+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(Q1962,'GHG Emissions'!$A$2:$A$30,0))*Q$1184*0.1,\"\")","v":""},{"$f":"IFERROR(R1348+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(R1962,'GHG Emissions'!$A$2:$A$30,0))*R$1184*0.1,\"\")","v":""},{"$f":"IFERROR(S1348+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(S1962,'GHG Emissions'!$A$2:$A$30,0))*S$1184*0.1,\"\")","v":""},{"$f":"IFERROR(T1348+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(T1962,'GHG Emissions'!$A$2:$A$30,0))*T$1184*0.1,\"\")","v":""},{"$f":"IFERROR(U1348+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(U1962,'GHG Emissions'!$A$2:$A$30,0))*U$1184*0.1,\"\")","v":""},{"$f":"IFERROR(V1348+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(V1962,'GHG Emissions'!$A$2:$A$30,0))*V$1184*0.1,\"\")","v":""},{"$f":"IFERROR(W1348+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(W1962,'GHG Emissions'!$A$2:$A$30,0))*W$1184*0.1,\"\")","v":""},{"$f":"IFERROR(X1348+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(X1962,'GHG Emissions'!$A$2:$A$30,0))*X$1184*0.1,\"\")","v":""},{"$f":"IFERROR(Y1348+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(Y1962,'GHG Emissions'!$A$2:$A$30,0))*Y$1184*0.1,\"\")","v":""},{"$f":"IFERROR(Z1348+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(Z1962,'GHG Emissions'!$A$2:$A$30,0))*Z$1184*0.1,\"\")","v":""},{"$f":"IFERROR(AA1348+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(AA1962,'GHG Emissions'!$A$2:$A$30,0))*AA$1184*0.1,\"\")","v":""},{"$f":"IFERROR(AB1348+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(AB1962,'GHG Emissions'!$A$2:$A$30,0))*AB$1184*0.1,\"\")","v":""},{"$f":"IFERROR(AC1348+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(AC1962,'GHG Emissions'!$A$2:$A$30,0))*AC$1184*0.1,\"\")","v":""},{"$f":"IFERROR(AD1348+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(AD1962,'GHG Emissions'!$A$2:$A$30,0))*AD$1184*0.1,\"\")","v":""},{"$f":"IFERROR(AE1348+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(AE1962,'GHG Emissions'!$A$2:$A$30,0))*AE$1184*0.1,\"\")","v":""},{"$f":"IFERROR(AF1348+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(AF1962,'GHG Emissions'!$A$2:$A$30,0))*AF$1184*0.1,\"\")","v":""}]
[176,{"$f":"IFERROR(B1364+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(B1978,'GHG Emissions'!$A$2:$A$30,0))*B$1184*0.1,\"\")","v":""},{"$f":"IFERROR(C1364+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(C1978,'GHG Emissions'!$A$2:$A$30,0))*C$1184*0.1,\"\")","v":""},{"$f":"IFERROR(D1364+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(D1978,'GHG Emissions'!$A$2:$A$30,0))*D$1184*0.1,\"\")","v":""},{"$f":"IFERROR(E1364+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(E1978,'GHG Emissions'!$A$2:$A$30,0))*E$1184*0.1,\"\")","v":""},{"$f":"IFERROR(F1364+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(F1978,'GHG Emissions'!$A$2:$A$30,0))*F$1184*0.1,\"\")","v":""},{"$f":"IFERROR(G1364+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(G1978,'GHG Emissions'!$A$2:$A$30,0))*G$1184*0.1,\"\")","v":""},{"$f":"IFERROR(H1364+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(H1978,'GHG Emissions'!$A$2:$A$30,0))*H$1184*0.1,\"\")","v":""},{"$f":"IFERROR(I1364+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(I1978,'GHG Emissions'!$A$2:$A$30,0))*I$1184*0.1,\"\")","v":""},{"$f":"IFERROR(J1364+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(J1978,'GHG Emissions'!$A$2:$A$30,0))*J$1184*0.1,\"\")","v":""},{"$f":"IFERROR(K1364+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(K1978,'GHG Emissions'!$A$2:$A$30,0))*K$1184*0.1,\"\")","v":""},{"$f":"IFERROR(L1364+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(L1978,'GHG Emissions'!$A$2:$A$30,0))*L$1184*0.1,\"\")","v":""},{"$f":"IFERROR(M1364+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(M1978,'GHG Emissions'!$A$2:$A$30,0))*M$1184*0.1,\"\")","v":""},{"$f":"IFERROR(N1364+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(N1978,'GHG Emissions'!$A$2:$A$30,0))*N$1184*0.1,\"\")","v":""},{"$f":"IFERROR(O1364+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(O1978,'GHG Emissions'!$A$2:$A$30,0))*O$1184*0.1,\"\")","v":""},{"$f":"IFERROR(P1364+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(P1978,'GHG Emissions'!$A$2:$A$30,0))*P$1184*0.1,\"\")","v":""},{"$f":"IFERROR(Q1364+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(Q1978,'GHG Emissions'!$A$2:$A$30,0))*Q$1184*0.1,\"\")","v":""},{"$f":"IFERROR(R1364+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(R1978,'GHG Emissions'!$A$2:$A$30,0))*R$1184*0.1,\"\")","v":""},{"$f":"IFERROR(S1364+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(S1978,'GHG Emissions'!$A$2:$A$30,0))*S$1184*0.1,\"\")","v":""},{"$f":"IFERROR(T1364+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(T1978,'GHG Emissions'!$A$2:$A$30,0))*T$1184*0.1,\"\")","v":""},{"$f":"IFERROR(U1364+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(U1978,'GHG Emissions'!$A$2:$A$30,0))*U$1184*0.1,\"\")","v":""},{"$f":"IFERROR(V1364+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(V1978,'GHG Emissions'!$A$2:$A$30,0))*V$1184*0.1,\"\")","v":""},{"$f":"IFERROR(W1364+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(W1978,'GHG Emissions'!$A$2:$A$30,0))*W$1184*0.1,\"\")","v":""},{"$f":"IFERROR(X1364+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(X1978,'GHG Emissions'!$A$2:$A$30,0))*X$1184*0.1,\"\")","v":""},{"$f":"IFERROR(Y1364+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(Y1978,'GHG Emissions'!$A$2:$A$30,0))*Y$1184*0.1,\"\")","v":""},{"$f":"IFERROR(Z1364+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(Z1978,'GHG Emissions'!$A$2:$A$30,0))*Z$1184*0.1,\"\")","v":""},{"$f":"IFERROR(AA1364+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(AA1978,'GHG Emissions'!$A$2:$A$30,0))*AA$1184*0.1,\"\")","v":""},{"$f":"IFERROR(AB1364+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(AB1978,'GHG Emissions'!$A$2:$A$30,0))*AB$1184*0.1,\"\")","v":""},{"$f":"IFERROR(AC1364+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(AC1978,'GHG Emissions'!$A$2:$A$30,0))*AC$1184*0.1,\"\")","v":""},{"$f":"IFERROR(AD1364+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(AD1978,'GHG Emissions'!$A$2:$A$30,0))*AD$1184*0.1,\"\")","v":""},{"$f":"IFERROR(AE1364+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(AE1978,'GHG Emissions'!$A$2:$A$30,0))*AE$1184*0.1,\"\")","v":""},{"$f":"IFERROR(AF1364+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(AF1978,'GHG Emissions'!$A$2:$A$30,0))*AF$1184*0.1,\"\")","v":""}]
[186,{"$f":"IFERROR(B1374+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(B1988,'GHG Emissions'!$A$2:$A$30,0))*B$1184*0.1,\"\")","v":""},{"$f":"IFERROR(C1374+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(C1988,'GHG Emissions'!$A$2:$A$30,0))*C$1184*0.1,\"\")","v":""},{"$f":"IFERROR(D1374+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(D1988,'GHG Emissions'!$A$2:$A$30,0))*D$1184*0.1,\"\")","v":""},{"$f":"IFERROR(E1374+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(E1988,'GHG Emissions'!$A$2:$A$30,0))*E$1184*0.1,\"\")","v":""},{"$f":"IFERROR(F1374+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(F1988,'GHG Emissions'!$A$2:$A$30,0))*F$1184*0.1,\"\")","v":""},{"$f":"IFERROR(G1374+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(G1988,'GHG Emissions'!$A$2:$A$30,0))*G$1184*0.1,\"\")","v":""},{"$f":"IFERROR(H1374+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(H1988,'GHG Emissions'!$A$2:$A$30,0))*H$1184*0.1,\"\")","v":""},{"$f":"IFERROR(I1374+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(I1988,'GHG Emissions'!$A$2:$A$30,0))*I$1184*0.1,\"\")","v":""},{"$f":"IFERROR(J1374+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(J1988,'GHG Emissions'!$A$2:$A$30,0))*J$1184*0.1,\"\")","v":""},{"$f":"IFERROR(K1374+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(K1988,'GHG Emissions'!$A$2:$A$30,0))*K$1184*0.1,\"\")","v":""},{"$f":"IFERROR(L1374+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(L1988,'GHG Emissions'!$A$2:$A$30,0))*L$1184*0.1,\"\")","v":""},{"$f":"IFERROR(M1374+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(M1988,'GHG Emissions'!$A$2:$A$30,0))*M$1184*0.1,\"\")","v":""},{"$f":"IFERROR(N1374+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(N1988,'GHG Emissions'!$A$2:$A$30,0))*N$1184*0.1,\"\")","v":""},{"$f":"IFERROR(O1374+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(O1988,'GHG Emissions'!$A$2:$A$30,0))*O$1184*0.1,\"\")","v":""},{"$f":"IFERROR(P1374+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(P1988,'GHG Emissions'!$A$2:$A$30,0))*P$1184*0.1,\"\")","v":""},{"$f":"IFERROR(Q1374+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(Q1988,'GHG Emissions'!$A$2:$A$30,0))*Q$1184*0.1,\"\")","v":""},{"$f":"IFERROR(R1374+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(R1988,'GHG Emissions'!$A$2:$A$30,0))*R$1184*0.1,\"\")","v":""},{"$f":"IFERROR(S1374+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(S1988,'GHG Emissions'!$A$2:$A$30,0))*S$1184*0.1,\"\")","v":""},{"$f":"IFERROR(T1374+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(T1988,'GHG Emissions'!$A$2:$A$30,0))*T$1184*0.1,\"\")","v":""},{"$f":"IFERROR(U1374+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(U1988,'GHG Emissions'!$A$2:$A$30,0))*U$1184*0.1,\"\")","v":""},{"$f":"IFERROR(V1374+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(V1988,'GHG Emissions'!$A$2:$A$30,0))*V$1184*0.1,\"\")","v":""},{"$f":"IFERROR(W1374+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(W1988,'GHG Emissions'!$A$2:$A$30,0))*W$1184*0.1,\"\")","v":""},{"$f":"IFERROR(X1374+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(X1988,'GHG Emissions'!$A$2:$A$30,0))*X$1184*0.1,\"\")","v":""},{"$f":"IFERROR(Y1374+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(Y1988,'GHG Emissions'!$A$2:$A$30,0))*Y$1184*0.1,\"\")","v":""},{"$f":"IFERROR(Z1374+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(Z1988,'GHG Emissions'!$A$2:$A$30,0))*Z$1184*0.1,\"\")","v":""},{"$f":"IFERROR(AA1374+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(AA1988,'GHG Emissions'!$A$2:$A$30,0))*AA$1184*0.1,\"\")","v":""},{"$f":"IFERROR(AB1374+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(AB1988,'GHG Emissions'!$A$2:$A$30,0))*AB$1184*0.1,\"\")","v":""},{"$f":"IFERROR(AC1374+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(AC1988,'GHG Emissions'!$A$2:$A$30,0))*AC$1184*0.1,\"\")","v":""},{"$f":"IFERROR(AD1374+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(AD1988,'GHG Emissions'!$A$2:$A$30,0))*AD$1184*0.1,\"\")","v":""},{"$f":"IFERROR(AE1374+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(AE1988,'GHG Emissions'!$A$2:$A$30,0))*AE$1184*0.1,\"\")","v":""},{"$f":"IFERROR(AF1374+INDEX('GHG Emissions'!$E$2:$E$30,MATCH(AF1988,'GHG Emissions'!$A$2:$A$30,0))*AF$1184*0.1,\"\")","v":""}]
[null,{"$f":"SUM(--(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)<>$B$6&B$1188))","v":780},{"$f":"SUM(--(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)<>$B$6&C$1188))","v":780},{"$f":"SUM(--(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)<>$B$6&D$1188))","v":780},{"$f":"SUM(--(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)<>$B$6&E$1188))","v":780},{"$f":"SUM(--(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)<>$B$6&F$1188))","v":780},{"$f":"SUM(--(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)<>$B$6&G$1188))","v":780},{"$f":"SUM(--(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)<>$B$6&H$1188))","v":780},{"$f":"SUM(--(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)<>$B$6&I$1188))","v":780},{"$f":"SUM(--(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)<>$B$6&J$1188))","v":780},{"$f":"SUM(--(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)<>$B$6&K$1188))","v":780},{"$f":"SUM(--(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)<>$B$6&L$1188))","v":780},{"$f":"SUM(--(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)<>$B$6&M$1188))","v":780},{"$f":"SUM(--(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)<>$B$6&N$1188))","v":780},{"$f":"SUM(--(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)<>$B$6&O$1188))","v":780},{"$f":"SUM(--(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)<>$B$6&P$1188))","v":780},{"$f":"SUM(--(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)<>$B$6&Q$1188))","v":780},{"$f":"SUM(--(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)<>$B$6&R$1188))","v":780},{"$f":"SUM(--(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)<>$B$6&S$1188))","v":780},{"$f":"SUM(--(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)<>$B$6&T$1188))","v":780},{"$f":"SUM(--(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)<>$B$6&U$1188))","v":780},{"$f":"SUM(--(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)<>$B$6&V$1188))","v":780},{"$f":"SUM(--(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)<>$B$6&W$1188))","v":780},{"$f":"SUM(--(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)<>$B$6&X$1188))","v":780},{"$f":"SUM(--(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)<>$B$6&Y$1188))","v":780},{"$f":"SUM(--(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)<>$B$6&Z$1188))","v":780},{"$f":"SUM(--(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)<>$B$6&AA$1188))","v":780},{"$f":"SUM(--(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)<>$B$6&AB$1188))","v":780},{"$f":"SUM(--(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)<>$B$6&AC$1188))","v":780},{"$f":"SUM(--(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)<>$B$6&AD$1188))","v":780},{"$f":"SUM(--(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)<>$B$6&AE$1188))","v":780},{"$f":"SUM(--(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)<>$B$6&AF$1188))","v":780}]
[13,{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&B$1188),$A1201+B$1186)*0.1,\"\")","v":1.9721320162751699},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&C$1188),$A1201+C$1186)*0.1,\"\")","v":1.9132720686435603},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&D$1188),$A1201+D$1186)*0.1,\"\")","v":1.85441212101194},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&E$1188),$A1201+E$1186)*0.1,\"\")","v":1.7955521733203303},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&F$1188),$A1201+F$1186)*0.1,\"\")","v":1.7366922256087201},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&G$1188),$A1201+G$1186)*0.1,\"\")","v":1.71400000523},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&H$1188),$A1201+H$1186)*0.1,\"\")","v":1.66502589277966},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&I$1188),$A1201+I$1186)*0.1,\"\")","v":1.6350000039700003},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&J$1188),$A1201+J$1186)*0.1,\"\")","v":1.6350000038600001},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&K$1188),$A1201+K$1186)*0.1,\"\")","v":1.6350000038900003},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&L$1188),$A1201+L$1186)*0.1,\"\")","v":1.6350000038300003},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&M$1188),$A1201+M$1186)*0.1,\"\")","v":1.6350000038100003},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&N$1188),$A1201+N$1186)*0.1,\"\")","v":1.6350000031500003},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&O$1188),$A1201+O$1186)*0.1,\"\")","v":1.6350000032300003},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&P$1188),$A1201+P$1186)*0.1,\"\")","v":1.6350000032600001},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&Q$1188),$A1201+Q$1186)*0.1,\"\")","v":1.6350000032200001},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&R$1188),$A1201+R$1186)*0.1,\"\")","v":1.6350000031300003},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&S$1188),$A1201+S$1186)*0.1,\"\")","v":1.6350000037700003},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&T$1188),$A1201+T$1186)*0.1,\"\")","v":1.63500000318},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&U$1188),$A1201+U$1186)*0.1,\"\")","v":1.6281879605523297},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&V$1188),$A1201+V$1186)*0.1,\"\")","v":1.61349820041898},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&W$1188),$A1201+W$1186)*0.1,\"\")","v":1.5988084402756302},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&X$1188),$A1201+X$1186)*0.1,\"\")","v":1.5841186801622802},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&Y$1188),$A1201+Y$1186)*0.1,\"\")","v":1.5694289200289302},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&Z$1188),$A1201+Z$1186)*0.1,\"\")","v":1.55473915989558},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&AA$1188),$A1201+AA$1186)*0.1,\"\")","v":1.5400493997522302},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&AB$1188),$A1201+AB$1186)*0.1,\"\")","v":1.5253596396488802},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&AC$1188),$A1201+AC$1186)*0.1,\"\")","v":1.51066987952553},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&AD$1188),$A1201+AD$1186)*0.1,\"\")","v":1.49598011940218},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&AE$1188),$A1201+AE$1186)*0.1,\"\")","v":1.4812903592688302},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&AF$1188),$A1201+AF$1186)*0.1,\"\")","v":1.4666005991554802}]
[28,{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&B$1188),$A1216+B$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&C$1188),$A1216+C$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&D$1188),$A1216+D$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&E$1188),$A1216+E$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&F$1188),$A1216+F$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&G$1188),$A1216+G$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&H$1188),$A1216+H$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&I$1188),$A1216+I$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&J$1188),$A1216+J$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&K$1188),$A1216+K$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&L$1188),$A1216+L$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&M$1188),$A1216+M$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&N$1188),$A1216+N$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&O$1188),$A1216+O$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&P$1188),$A1216+P$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&Q$1188),$A1216+Q$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&R$1188),$A1216+R$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&S$1188),$A1216+S$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&T$1188),$A1216+T$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&U$1188),$A1216+U$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&V$1188),$A1216+V$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&W$1188),$A1216+W$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&X$1188),$A1216+X$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&Y$1188),$A1216+Y$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&Z$1188),$A1216+Z$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&AA$1188),$A1216+AA$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&AB$1188),$A1216+AB$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&AC$1188),$A1216+AC$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&AD$1188),$A1216+AD$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&AE$1188),$A1216+AE$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&AF$1188),$A1216+AF$1186)*0.1,\"\")","v":""}]
[44,{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&B$1188),$A1232+B$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&C$1188),$A1232+C$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&D$1188),$A1232+D$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&E$1188),$A1232+E$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&F$1188),$A1232+F$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&G$1188),$A1232+G$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&H$1188),$A1232+H$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&I$1188),$A1232+I$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&J$1188),$A1232+J$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&K$1188),$A1232+K$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&L$1188),$A1232+L$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&M$1188),$A1232+M$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&N$1188),$A1232+N$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&O$1188),$A1232+O$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&P$1188),$A1232+P$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&Q$1188),$A1232+Q$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&R$1188),$A1232+R$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&S$1188),$A1232+S$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&T$1188),$A1232+T$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&U$1188),$A1232+U$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&V$1188),$A1232+V$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&W$1188),$A1232+W$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&X$1188),$A1232+X$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&Y$1188),$A1232+Y$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&Z$1188),$A1232+Z$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&AA$1188),$A1232+AA$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&AB$1188),$A1232+AB$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&AC$1188),$A1232+AC$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&AD$1188),$A1232+AD$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&AE$1188),$A1232+AE$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&AF$1188),$A1232+AF$1186)*0.1,\"\")","v":""}]
[51,{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&B$1188),$A1239+B$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&C$1188),$A1239+C$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&D$1188),$A1239+D$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&E$1188),$A1239+E$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&F$1188),$A1239+F$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&G$1188),$A1239+G$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&H$1188),$A1239+H$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&I$1188),$A1239+I$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&J$1188),$A1239+J$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&K$1188),$A1239+K$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&L$1188),$A1239+L$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&M$1188),$A1239+M$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&N$1188),$A1239+N$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&O$1188),$A1239+O$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&P$1188),$A1239+P$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&Q$1188),$A1239+Q$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&R$1188),$A1239+R$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&S$1188),$A1239+S$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&T$1188),$A1239+T$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&U$1188),$A1239+U$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&V$1188),$A1239+V$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&W$1188),$A1239+W$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&X$1188),$A1239+X$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&Y$1188),$A1239+Y$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&Z$1188),$A1239+Z$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&AA$1188),$A1239+AA$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&AB$1188),$A1239+AB$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&AC$1188),$A1239+AC$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&AD$1188),$A1239+AD$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&AE$1188),$A1239+AE$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&AF$1188),$A1239+AF$1186)*0.1,\"\")","v":""}]
[59,{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&B$1188),$A1247+B$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&C$1188),$A1247+C$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&D$1188),$A1247+D$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&E$1188),$A1247+E$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&F$1188),$A1247+F$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&G$1188),$A1247+G$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&H$1188),$A1247+H$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&I$1188),$A1247+I$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&J$1188),$A1247+J$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&K$1188),$A1247+K$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&L$1188),$A1247+L$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&M$1188),$A1247+M$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&N$1188),$A1247+N$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&O$1188),$A1247+O$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&P$1188),$A1247+P$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&Q$1188),$A1247+Q$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&R$1188),$A1247+R$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&S$1188),$A1247+S$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&T$1188),$A1247+T$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&U$1188),$A1247+U$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&V$1188),$A1247+V$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&W$1188),$A1247+W$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&X$1188),$A1247+X$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&Y$1188),$A1247+Y$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&Z$1188),$A1247+Z$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&AA$1188),$A1247+AA$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&AB$1188),$A1247+AB$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&AC$1188),$A1247+AC$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&AD$1188),$A1247+AD$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&AE$1188),$A1247+AE$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&AF$1188),$A1247+AF$1186)*0.1,\"\")","v":""}]
[74,{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&B$1188),$A1262+B$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&C$1188),$A1262+C$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&D$1188),$A1262+D$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&E$1188),$A1262+E$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&F$1188),$A1262+F$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&G$1188),$A1262+G$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&H$1188),$A1262+H$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&I$1188),$A1262+I$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&J$1188),$A1262+J$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&K$1188),$A1262+K$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&L$1188),$A1262+L$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&M$1188),$A1262+M$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&N$1188),$A1262+N$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&O$1188),$A1262+O$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&P$1188),$A1262+P$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&Q$1188),$A1262+Q$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&R$1188),$A1262+R$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&S$1188),$A1262+S$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&T$1188),$A1262+T$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&U$1188),$A1262+U$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&V$1188),$A1262+V$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&W$1188),$A1262+W$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&X$1188),$A1262+X$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&Y$1188),$A1262+Y$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&Z$1188),$A1262+Z$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&AA$1188),$A1262+AA$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&AB$1188),$A1262+AB$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&AC$1188),$A1262+AC$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&AD$1188),$A1262+AD$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&AE$1188),$A1262+AE$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&AF$1188),$A1262+AF$1186)*0.1,\"\")","v":""}]
[89,{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&B$1188),$A1277+B$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&C$1188),$A1277+C$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&D$1188),$A1277+D$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&E$1188),$A1277+E$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&F$1188),$A1277+F$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&G$1188),$A1277+G$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&H$1188),$A1277+H$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&I$1188),$A1277+I$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&J$1188),$A1277+J$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&K$1188),$A1277+K$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&L$1188),$A1277+L$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&M$1188),$A1277+M$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&N$1188),$A1277+N$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&O$1188),$A1277+O$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&P$1188),$A1277+P$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&Q$1188),$A1277+Q$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&R$1188),$A1277+R$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&S$1188),$A1277+S$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&T$1188),$A1277+T$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&U$1188),$A1277+U$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&V$1188),$A1277+V$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&W$1188),$A1277+W$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&X$1188),$A1277+X$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&Y$1188),$A1277+Y$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&Z$1188),$A1277+Z$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&AA$1188),$A1277+AA$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&AB$1188),$A1277+AB$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&AC$1188),$A1277+AC$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&AD$1188),$A1277+AD$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&AE$1188),$A1277+AE$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&AF$1188),$A1277+AF$1186)*0.1,\"\")","v":""}]
[108,{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&B$1188),$A1296+B$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&C$1188),$A1296+C$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&D$1188),$A1296+D$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&E$1188),$A1296+E$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&F$1188),$A1296+F$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&G$1188),$A1296+G$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&H$1188),$A1296+H$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&I$1188),$A1296+I$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&J$1188),$A1296+J$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&K$1188),$A1296+K$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&L$1188),$A1296+L$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&M$1188),$A1296+M$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&N$1188),$A1296+N$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&O$1188),$A1296+O$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&P$1188),$A1296+P$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&Q$1188),$A1296+Q$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&R$1188),$A1296+R$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&S$1188),$A1296+S$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&T$1188),$A1296+T$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&U$1188),$A1296+U$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&V$1188),$A1296+V$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&W$1188),$A1296+W$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&X$1188),$A1296+X$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&Y$1188),$A1296+Y$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&Z$1188),$A1296+Z$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&AA$1188),$A1296+AA$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&AB$1188),$A1296+AB$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&AC$1188),$A1296+AC$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&AD$1188),$A1296+AD$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&AE$1188),$A1296+AE$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&AF$1188),$A1296+AF$1186)*0.1,\"\")","v":""}]
[119,{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&B$1188),$A1307+B$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&C$1188),$A1307+C$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&D$1188),$A1307+D$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&E$1188),$A1307+E$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&F$1188),$A1307+F$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&G$1188),$A1307+G$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&H$1188),$A1307+H$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&I$1188),$A1307+I$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&J$1188),$A1307+J$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&K$1188),$A1307+K$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&L$1188),$A1307+L$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&M$1188),$A1307+M$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&N$1188),$A1307+N$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&O$1188),$A1307+O$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&P$1188),$A1307+P$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&Q$1188),$A1307+Q$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&R$1188),$A1307+R$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&S$1188),$A1307+S$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&T$1188),$A1307+T$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&U$1188),$A1307+U$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&V$1188),$A1307+V$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&W$1188),$A1307+W$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&X$1188),$A1307+X$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&Y$1188),$A1307+Y$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&Z$1188),$A1307+Z$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&AA$1188),$A1307+AA$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&AB$1188),$A1307+AB$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&AC$1188),$A1307+AC$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&AD$1188),$A1307+AD$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&AE$1188),$A1307+AE$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&AF$1188),$A1307+AF$1186)*0.1,\"\")","v":""}]
[134,{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&B$1188),$A1322+B$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&C$1188),$A1322+C$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&D$1188),$A1322+D$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&E$1188),$A1322+E$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&F$1188),$A1322+F$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&G$1188),$A1322+G$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&H$1188),$A1322+H$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&I$1188),$A1322+I$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&J$1188),$A1322+J$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&K$1188),$A1322+K$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&L$1188),$A1322+L$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&M$1188),$A1322+M$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&N$1188),$A1322+N$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&O$1188),$A1322+O$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&P$1188),$A1322+P$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&Q$1188),$A1322+Q$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&R$1188),$A1322+R$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&S$1188),$A1322+S$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&T$1188),$A1322+T$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&U$1188),$A1322+U$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&V$1188),$A1322+V$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&W$1188),$A1322+W$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&X$1188),$A1322+X$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&Y$1188),$A1322+Y$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&Z$1188),$A1322+Z$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&AA$1188),$A1322+AA$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&AB$1188),$A1322+AB$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&AC$1188),$A1322+AC$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&AD$1188),$A1322+AD$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&AE$1188),$A1322+AE$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&AF$1188),$A1322+AF$1186)*0.1,\"\")","v":""}]
[150,{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&B$1188),$A1338+B$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&C$1188),$A1338+C$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&D$1188),$A1338+D$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&E$1188),$A1338+E$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&F$1188),$A1338+F$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&G$1188),$A1338+G$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&H$1188),$A1338+H$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&I$1188),$A1338+I$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&J$1188),$A1338+J$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&K$1188),$A1338+K$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&L$1188),$A1338+L$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&M$1188),$A1338+M$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&N$1188),$A1338+N$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&O$1188),$A1338+O$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&P$1188),$A1338+P$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&Q$1188),$A1338+Q$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&R$1188),$A1338+R$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&S$1188),$A1338+S$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&T$1188),$A1338+T$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&U$1188),$A1338+U$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&V$1188),$A1338+V$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&W$1188),$A1338+W$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&X$1188),$A1338+X$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&Y$1188),$A1338+Y$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&Z$1188),$A1338+Z$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&AA$1188),$A1338+AA$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&AB$1188),$A1338+AB$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&AC$1188),$A1338+AC$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&AD$1188),$A1338+AD$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&AE$1188),$A1338+AE$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&AF$1188),$A1338+AF$1186)*0.1,\"\")","v":""}]
[175,{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&B$1188),$A1363+B$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&C$1188),$A1363+C$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&D$1188),$A1363+D$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&E$1188),$A1363+E$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&F$1188),$A1363+F$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&G$1188),$A1363+G$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&H$1188),$A1363+H$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&I$1188),$A1363+I$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&J$1188),$A1363+J$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&K$1188),$A1363+K$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&L$1188),$A1363+L$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&M$1188),$A1363+M$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&N$1188),$A1363+N$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&O$1188),$A1363+O$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&P$1188),$A1363+P$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&Q$1188),$A1363+Q$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&R$1188),$A1363+R$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&S$1188),$A1363+S$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&T$1188),$A1363+T$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&U$1188),$A1363+U$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&V$1188),$A1363+V$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&W$1188),$A1363+W$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&X$1188),$A1363+X$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&Y$1188),$A1363+Y$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&Z$1188),$A1363+Z$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&AA$1188),$A1363+AA$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&AB$1188),$A1363+AB$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&AC$1188),$A1363+AC$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&AD$1188),$A1363+AD$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&AE$1188),$A1363+AE$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&AF$1188),$A1363+AF$1186)*0.1,\"\")","v":""}]
[180,{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&B$1188),$A1368+B$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&C$1188),$A1368+C$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&D$1188),$A1368+D$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&E$1188),$A1368+E$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&F$1188),$A1368+F$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&G$1188),$A1368+G$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&H$1188),$A1368+H$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&I$1188),$A1368+I$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&J$1188),$A1368+J$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&K$1188),$A1368+K$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&L$1188),$A1368+L$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&M$1188),$A1368+M$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&N$1188),$A1368+N$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&O$1188),$A1368+O$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&P$1188),$A1368+P$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&Q$1188),$A1368+Q$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&R$1188),$A1368+R$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&S$1188),$A1368+S$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&T$1188),$A1368+T$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&U$1188),$A1368+U$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&V$1188),$A1368+V$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&W$1188),$A1368+W$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&X$1188),$A1368+X$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&Y$1188),$A1368+Y$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&Z$1188),$A1368+Z$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&AA$1188),$A1368+AA$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&AB$1188),$A1368+AB$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&AC$1188),$A1368+AC$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&AD$1188),$A1368+AD$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&AE$1188),$A1368+AE$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&AF$1188),$A1368+AF$1186)*0.1,\"\")","v":""}]
[195,{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&B$1188),$A1383+B$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&C$1188),$A1383+C$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&D$1188),$A1383+D$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&E$1188),$A1383+E$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&F$1188),$A1383+F$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&G$1188),$A1383+G$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&H$1188),$A1383+H$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&I$1188),$A1383+I$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&J$1188),$A1383+J$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&K$1188),$A1383+K$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&L$1188),$A1383+L$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&M$1188),$A1383+M$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&N$1188),$A1383+N$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&O$1188),$A1383+O$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&P$1188),$A1383+P$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&Q$1188),$A1383+Q$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&R$1188),$A1383+R$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&S$1188),$A1383+S$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&T$1188),$A1383+T$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&U$1188),$A1383+U$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&V$1188),$A1383+V$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&W$1188),$A1383+W$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&X$1188),$A1383+X$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&Y$1188),$A1383+Y$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&Z$1188),$A1383+Z$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&AA$1188),$A1383+AA$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&AB$1188),$A1383+AB$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&AC$1188),$A1383+AC$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&AD$1188),$A1383+AD$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&AE$1188),$A1383+AE$1186)*0.1,\"\")","v":""},{"$f":"IFERROR(SMALL(OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*(OFFSET('Gas Supply Curves'!$A$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$B$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$C$2,1,0,$B$16,1)&OFFSET('Gas Supply Curves'!$D$2,1,0,$B$16,1)=$B$6&AF$1188),$A1383+AF$1186)*0.1,\"\")","v":""}]
[5,3590999.9999999995,{"$f":"IF(C1601=\"\",\"\",MIN(C1601,MAX(0,SUM(C$1597:C1601)-C$920)))","v":3590999.9999999995},{"$f":"IF(D1601=\"\",\"\",MIN(D1601,MAX(0,SUM(D$1597:D1601)-D$920)))","v":0},{"$f":"IF(E1601=\"\",\"\",MIN(E1601,MAX(0,SUM(E$1597:E1601)-E$920)))","v":0},{"$f":"IF(F1601=\"\",\"\",MIN(F1601,MAX(0,SUM(F$1597:F1601)-F$920)))","v":0},{"$f":"IF(G1601=\"\",\"\",MIN(G1601,MAX(0,SUM(G$1597:G1601)-G$920)))","v":0},{"$f":"IF(H1601=\"\",\"\",MIN(H1601,MAX(0,SUM(H$1597:H1601)-H$920)))","v":0},{"$f":"IF(I1601=\"\",\"\",MIN(I1601,MAX(0,SUM(I$1597:I1601)-I$920)))","v":0},{"$f":"IF(J1601=\"\",\"\",MIN(J1601,MAX(0,SUM(J$1597:J1601)-J$920)))","v":0},{"$f":"IF(K1601=\"\",\"\",MIN(K1601,MAX(0,SUM(K$1597:K1601)-K$920)))","v":0},{"$f":"IF(L1601=\"\",\"\",MIN(L1601,MAX(0,SUM(L$1597:L1601)-L$920)))","v":0},{"$f":"IF(M1601=\"\",\"\",MIN(M1601,MAX(0,SUM(M$1597:M1601)-M$920)))","v":0},{"$f":"IF(N1601=\"\",\"\",MIN(N1601,MAX(0,SUM(N$1597:N1601)-N$920)))","v":0},{"$f":"IF(O1601=\"\",\"\",MIN(O1601,MAX(0,SUM(O$1597:O1601)-O$920)))","v":0},{"$f":"IF(P1601=\"\",\"\",MIN(P1601,MAX(0,SUM(P$1597:P1601)-P$920)))","v":0},{"$f":"IF(Q1601=\"\",\"\",MIN(Q1601,MAX(0,SUM(Q$1597:Q1601)-Q$920)))","v":0},{"$f":"IF(R1601=\"\",\"\",MIN(R1601,MAX(0,SUM(R$1597:R1601)-R$920)))","v":0},{"$f":"IF(S1601=\"\",\"\",MIN(S1601,MAX(0,SUM(S$1597:S1601)-S$920)))","v":0},{"$f":"IF(T1601=\"\",\"\",MIN(T1601,MAX(0,SUM(T$1597:T1601)-T$920)))","v":0},{"$f":"IF(U1601=\"\",\"\",MIN(U1601,MAX(0,SUM(U$1597:U1601)-U$920)))","v":0},{"$f":"IF(V1601=\"\",\"\",MIN(V1601,MAX(0,SUM(V$1597:V1601)-V$920)))","v":0},{"$f":"IF(W1601=\"\",\"\",MIN(W1601,MAX(0,SUM(W$1597:W1601)-W$920)))","v":0},{"$f":"IF(X1601=\"\",\"\",MIN(X1601,MAX(0,SUM(X$1597:X1601)-X$920)))","v":0},{"$f":"IF(Y1601=\"\",\"\",MIN(Y1601,MAX(0,SUM(Y$1597:Y1601)-Y$920)))","v":0},{"$f":"IF(Z1601=\"\",\"\",MIN(Z1601,MAX(0,SUM(Z$1597:Z1601)-Z$920)))","v":0},{"$f":"IF(AA1601=\"\",\"\",MIN(AA1601,MAX(0,SUM(AA$1597:AA1601)-AA$920)))","v":0},{"$f":"IF(AB1601=\"\",\"\",MIN(AB1601,MAX(0,SUM(AB$1597:AB1601)-AB$920)))","v":0},{"$f":"IF(AC1601=\"\",\"\",MIN(AC1601,MAX(0,SUM(AC$1597:AC1601)-AC$920)))","v":0},{"$f":"IF(AD1601=\"\",\"\",MIN(AD1601,MAX(0,SUM(AD$1597:AD1601)-AD$920)))","v":0},{"$f":"IF(AE1601=\"\",\"\",MIN(AE1601,MAX(0,SUM(AE$1597:AE1601)-AE$920)))","v":0},{"$f":"IF(AF1601=\"\",\"\",MIN(AF1601,MAX(0,SUM(AF$1597:AF1601)-AF$920)))","v":0}]
[27,"",{"$f":"IF(C1623=\"\",\"\",MIN(C1623,MAX(0,SUM(C$1597:C1623)-C$920)))","v":""},{"$f":"IF(D1623=\"\",\"\",MIN(D1623,MAX(0,SUM(D$1597:D1623)-D$920)))","v":""},{"$f":"IF(E1623=\"\",\"\",MIN(E1623,MAX(0,SUM(E$1597:E1623)-E$920)))","v":""},{"$f":"IF(F1623=\"\",\"\",MIN(F1623,MAX(0,SUM(F$1597:F1623)-F$920)))","v":""},{"$f":"IF(G1623=\"\",\"\",MIN(G1623,MAX(0,SUM(G$1597:G1623)-G$920)))","v":""},{"$f":"IF(H1623=\"\",\"\",MIN(H1623,MAX(0,SUM(H$1597:H1623)-H$920)))","v":""},{"$f":"IF(I1623=\"\",\"\",MIN(I1623,MAX(0,SUM(I$1597:I1623)-I$920)))","v":""},{"$f":"IF(J1623=\"\",\"\",MIN(J1623,MAX(0,SUM(J$1597:J1623)-J$920)))","v":""},{"$f":"IF(K1623=\"\",\"\",MIN(K1623,MAX(0,SUM(K$1597:K1623)-K$920)))","v":""},{"$f":"IF(L1623=\"\",\"\",MIN(L1623,MAX(0,SUM(L$1597:L1623)-L$920)))","v":""},{"$f":"IF(M1623=\"\",\"\",MIN(M1623,MAX(0,SUM(M$1597:M1623)-M$920)))","v":""},{"$f":"IF(N1623=\"\",\"\",MIN(N1623,MAX(0,SUM(N$1597:N1623)-N$920)))","v":""},{"$f":"IF(O1623=\"\",\"\",MIN(O1623,MAX(0,SUM(O$1597:O1623)-O$920)))","v":""},{"$f":"IF(P1623=\"\",\"\",MIN(P1623,MAX(0,SUM(P$1597:P1623)-P$920)))","v":""},{"$f":"IF(Q1623=\"\",\"\",MIN(Q1623,MAX(0,SUM(Q$1597:Q1623)-Q$920)))","v":""},{"$f":"IF(R1623=\"\",\"\",MIN(R1623,MAX(0,SUM(R$1597:R1623)-R$920)))","v":""},{"$f":"IF(S1623=\"\",\"\",MIN(S1623,MAX(0,SUM(S$1597:S1623)-S$920)))","v":""},{"$f":"IF(T1623=\"\",\"\",MIN(T1623,MAX(0,SUM(T$1597:T1623)-T$920)))","v":""},{"$f":"IF(U1623=\"\",\"\",MIN(U1623,MAX(0,SUM(U$1597:U1623)-U$920)))","v":""},{"$f":"IF(V1623=\"\",\"\",MIN(V1623,MAX(0,SUM(V$1597:V1623)-V$920)))","v":""},{"$f":"IF(W1623=\"\",\"\",MIN(W1623,MAX(0,SUM(W$1597:W1623)-W$920)))","v":""},{"$f":"IF(X1623=\"\",\"\",MIN(X1623,MAX(0,SUM(X$1597:X1623)-X$920)))","v":""},{"$f":"IF(Y1623=\"\",\"\",MIN(Y1623,MAX(0,SUM(Y$1597:Y1623)-Y$920)))","v":""},{"$f":"IF(Z1623=\"\",\"\",MIN(Z1623,MAX(0,SUM(Z$1597:Z1623)-Z$920)))","v":""},{"$f":"IF(AA1623=\"\",\"\",MIN(AA1623,MAX(0,SUM(AA$1597:AA1623)-AA$920)))","v":""},{"$f":"IF(AB1623=\"\",\"\",MIN(AB1623,MAX(0,SUM(AB$1597:AB1623)-AB$920)))","v":""},{"$f":"IF(AC1623=\"\",\"\",MIN(AC1623,MAX(0,SUM(AC$1597:AC1623)-AC$920)))","v":""},{"$f":"IF(AD1623=\"\",\"\",MIN(AD1623,MAX(0,SUM(AD$1597:AD1623)-AD$920)))","v":""},{"$f":"IF(AE1623=\"\",\"\",MIN(AE1623,MAX(0,SUM(AE$1597:AE1623)-AE$920)))","v":""},{"$f":"IF(AF1623=\"\",\"\",MIN(AF1623,MAX(0,SUM(AF$1597:AF1623)-AF$920)))","v":""}]
[35,"",{"$f":"IF(C1631=\"\",\"\",MIN(C1631,MAX(0,SUM(C$1597:C1631)-C$920)))","v":""},{"$f":"IF(D1631=\"\",\"\",MIN(D1631,MAX(0,SUM(D$1597:D1631)-D$920)))","v":""},{"$f":"IF(E1631=\"\",\"\",MIN(E1631,MAX(0,SUM(E$1597:E1631)-E$920)))","v":""},{"$f":"IF(F1631=\"\",\"\",MIN(F1631,MAX(0,SUM(F$1597:F1631)-F$920)))","v":""},{"$f":"IF(G1631=\"\",\"\",MIN(G1631,MAX(0,SUM(G$1597:G1631)-G$920)))","v":""},{"$f":"IF(H1631=\"\",\"\",MIN(H1631,MAX(0,SUM(H$1597:H1631)-H$920)))","v":""},{"$f":"IF(I1631=\"\",\"\",MIN(I1631,MAX(0,SUM(I$1597:I1631)-I$920)))","v":""},{"$f":"IF(J1631=\"\",\"\",MIN(J1631,MAX(0,SUM(J$1597:J1631)-J$920)))","v":""},{"$f":"IF(K1631=\"\",\"\",MIN(K1631,MAX(0,SUM(K$1597:K1631)-K$920)))","v":""},{"$f":"IF(L1631=\"\",\"\",MIN(L1631,MAX(0,SUM(L$1597:L1631)-L$920)))","v":""},{"$f":"IF(M1631=\"\",\"\",MIN(M1631,MAX(0,SUM(M$1597:M1631)-M$920)))","v":""},{"$f":"IF(N1631=\"\",\"\",MIN(N1631,MAX(0,SUM(N$1597:N1631)-N$920)))","v":""},{"$f":"IF(O1631=\"\",\"\",MIN(O1631,MAX(0,SUM(O$1597:O1631)-O$920)))","v":""},{"$f":"IF(P1631=\"\",\"\",MIN(P1631,MAX(0,SUM(P$1597:P1631)-P$920)))","v":""},{"$f":"IF(Q1631=\"\",\"\",MIN(Q1631,MAX(0,SUM(Q$1597:Q1631)-Q$920)))","v":""},{"$f":"IF(R1631=\"\",\"\",MIN(R1631,MAX(0,SUM(R$1597:R1631)-R$920)))","v":""},{"$f":"IF(S1631=\"\",\"\",MIN(S1631,MAX(0,SUM(S$1597:S1631)-S$920)))","v":""},{"$f":"IF(T1631=\"\",\"\",MIN(T1631,MAX(0,SUM(T$1597:T1631)-T$920)))","v":""},{"$f":"IF(U1631=\"\",\"\",MIN(U1631,MAX(0,SUM(U$1597:U1631)-U$920)))","v":""},{"$f":"IF(V1631=\"\",\"\",MIN(V1631,MAX(0,SUM(V$1597:V1631)-V$920)))","v":""},{"$f":"IF(W1631=\"\",\"\",MIN(W1631,MAX(0,SUM(W$1597:W1631)-W$920)))","v":""},{"$f":"IF(X1631=\"\",\"\",MIN(X1631,MAX(0,SUM(X$1597:X1631)-X$920)))","v":""},{"$f":"IF(Y1631=\"\",\"\",MIN(Y1631,MAX(0,SUM(Y$1597:Y1631)-Y$920)))","v":""},{"$f":"IF(Z1631=\"\",\"\",MIN(Z1631,MAX(0,SUM(Z$1597:Z1631)-Z$920)))","v":""},{"$f":"IF(AA1631=\"\",\"\",MIN(AA1631,MAX(0,SUM(AA$1597:AA1631)-AA$920)))","v":""},{"$f":"IF(AB1631=\"\",\"\",MIN(AB1631,MAX(0,SUM(AB$1597:AB1631)-AB$920)))","v":""},{"$f":"IF(AC1631=\"\",\"\",MIN(AC1631,MAX(0,SUM(AC$1597:AC1631)-AC$920)))","v":""},{"$f":"IF(AD1631=\"\",\"\",MIN(AD1631,MAX(0,SUM(AD$1597:AD1631)-AD$920)))","v":""},{"$f":"IF(AE1631=\"\",\"\",MIN(AE1631,MAX(0,SUM(AE$1597:AE1631)-AE$920)))","v":""},{"$f":"IF(AF1631=\"\",\"\",MIN(AF1631,MAX(0,SUM(AF$1597:AF1631)-AF$920)))","v":""}]
[50,"",{"$f":"IF(C1646=\"\",\"\",MIN(C1646,MAX(0,SUM(C$1597:C1646)-C$920)))","v":""},{"$f":"IF(D1646=\"\",\"\",MIN(D1646,MAX(0,SUM(D$1597:D1646)-D$920)))","v":""},{"$f":"IF(E1646=\"\",\"\",MIN(E1646,MAX(0,SUM(E$1597:E1646)-E$920)))","v":""},{"$f":"IF(F1646=\"\",\"\",MIN(F1646,MAX(0,SUM(F$1597:F1646)-F$920)))","v":""},{"$f":"IF(G1646=\"\",\"\",MIN(G1646,MAX(0,SUM(G$1597:G1646)-G$920)))","v":""},{"$f":"IF(H1646=\"\",\"\",MIN(H1646,MAX(0,SUM(H$1597:H1646)-H$920)))","v":""},{"$f":"IF(I1646=\"\",\"\",MIN(I1646,MAX(0,SUM(I$1597:I1646)-I$920)))","v":""},{"$f":"IF(J1646=\"\",\"\",MIN(J1646,MAX(0,SUM(J$1597:J1646)-J$920)))","v":""},{"$f":"IF(K1646=\"\",\"\",MIN(K1646,MAX(0,SUM(K$1597:K1646)-K$920)))","v":""},{"$f":"IF(L1646=\"\",\"\",MIN(L1646,MAX(0,SUM(L$1597:L1646)-L$920)))","v":""},{"$f":"IF(M1646=\"\",\"\",MIN(M1646,MAX(0,SUM(M$1597:M1646)-M$920)))","v":""},{"$f":"IF(N1646=\"\",\"\",MIN(N1646,MAX(0,SUM(N$1597:N1646)-N$920)))","v":""},{"$f":"IF(O1646=\"\",\"\",MIN(O1646,MAX(0,SUM(O$1597:O1646)-O$920)))","v":""},{"$f":"IF(P1646=\"\",\"\",MIN(P1646,MAX(0,SUM(P$1597:P1646)-P$920)))","v":""},{"$f":"IF(Q1646=\"\",\"\",MIN(Q1646,MAX(0,SUM(Q$1597:Q1646)-Q$920)))","v":""},{"$f":"IF(R1646=\"\",\"\",MIN(R1646,MAX(0,SUM(R$1597:R1646)-R$920)))","v":""},{"$f":"IF(S1646=\"\",\"\",MIN(S1646,MAX(0,SUM(S$1597:S1646)-S$920)))","v":""},{"$f":"IF(T1646=\"\",\"\",MIN(T1646,MAX(0,SUM(T$1597:T1646)-T$920)))","v":""},{"$f":"IF(U1646=\"\",\"\",MIN(U1646,MAX(0,SUM(U$1597:U1646)-U$920)))","v":""},{"$f":"IF(V1646=\"\",\"\",MIN(V1646,MAX(0,SUM(V$1597:V1646)-V$920)))","v":""},{"$f":"IF(W1646=\"\",\"\",MIN(W1646,MAX(0,SUM(W$1597:W1646)-W$920)))","v":""},{"$f":"IF(X1646=\"\",\"\",MIN(X1646,MAX(0,SUM(X$1597:X1646)-X$920)))","v":""},{"$f":"IF(Y1646=\"\",\"\",MIN(Y1646,MAX(0,SUM(Y$1597:Y1646)-Y$920)))","v":""},{"$f":"IF(Z1646=\"\",\"\",MIN(Z1646,MAX(0,SUM(Z$1597:Z1646)-Z$920)))","v":""},{"$f":"IF(AA1646=\"\",\"\",MIN(AA1646,MAX(0,SUM(AA$1597:AA1646)-AA$920)))","v":""},{"$f":"IF(AB1646=\"\",\"\",MIN(AB1646,MAX(0,SUM(AB$1597:AB1646)-AB$920)))","v":""},{"$f":"IF(AC1646=\"\",\"\",MIN(AC1646,MAX(0,SUM(AC$1597:AC1646)-AC$920)))","v":""},{"$f":"IF(AD1646=\"\",\"\",MIN(AD1646,MAX(0,SUM(AD$1597:AD1646)-AD$920)))","v":""},{"$f":"IF(AE1646=\"\",\"\",MIN(AE1646,MAX(0,SUM(AE$1597:AE1646)-AE$920)))","v":""},{"$f":"IF(AF1646=\"\",\"\",MIN(AF1646,MAX(0,SUM(AF$1597:AF1646)-AF$920)))","v":""}]
[66,"",{"$f":"IF(C1662=\"\",\"\",MIN(C1662,MAX(0,SUM(C$1597:C1662)-C$920)))","v":""},{"$f":"IF(D1662=\"\",\"\",MIN(D1662,MAX(0,SUM(D$1597:D1662)-D$920)))","v":""},{"$f":"IF(E1662=\"\",\"\",MIN(E1662,MAX(0,SUM(E$1597:E1662)-E$920)))","v":""},{"$f":"IF(F1662=\"\",\"\",MIN(F1662,MAX(0,SUM(F$1597:F1662)-F$920)))","v":""},{"$f":"IF(G1662=\"\",\"\",MIN(G1662,MAX(0,SUM(G$1597:G1662)-G$920)))","v":""},{"$f":"IF(H1662=\"\",\"\",MIN(H1662,MAX(0,SUM(H$1597:H1662)-H$920)))","v":""},{"$f":"IF(I1662=\"\",\"\",MIN(I1662,MAX(0,SUM(I$1597:I1662)-I$920)))","v":""},{"$f":"IF(J1662=\"\",\"\",MIN(J1662,MAX(0,SUM(J$1597:J1662)-J$920)))","v":""},{"$f":"IF(K1662=\"\",\"\",MIN(K1662,MAX(0,SUM(K$1597:K1662)-K$920)))","v":""},{"$f":"IF(L1662=\"\",\"\",MIN(L1662,MAX(0,SUM(L$1597:L1662)-L$920)))","v":""},{"$f":"IF(M1662=\"\",\"\",MIN(M1662,MAX(0,SUM(M$1597:M1662)-M$920)))","v":""},{"$f":"IF(N1662=\"\",\"\",MIN(N1662,MAX(0,SUM(N$1597:N1662)-N$920)))","v":""},{"$f":"IF(O1662=\"\",\"\",MIN(O1662,MAX(0,SUM(O$1597:O1662)-O$920)))","v":""},{"$f":"IF(P1662=\"\",\"\",MIN(P1662,MAX(0,SUM(P$1597:P1662)-P$920)))","v":""},{"$f":"IF(Q1662=\"\",\"\",MIN(Q1662,MAX(0,SUM(Q$1597:Q1662)-Q$920)))","v":""},{"$f":"IF(R1662=\"\",\"\",MIN(R1662,MAX(0,SUM(R$1597:R1662)-R$920)))","v":""},{"$f":"IF(S1662=\"\",\"\",MIN(S1662,MAX(0,SUM(S$1597:S1662)-S$920)))","v":""},{"$f":"IF(T1662=\"\",\"\",MIN(T1662,MAX(0,SUM(T$1597:T1662)-T$920)))","v":""},{"$f":"IF(U1662=\"\",\"\",MIN(U1662,MAX(0,SUM(U$1597:U1662)-U$920)))","v":""},{"$f":"IF(V1662=\"\",\"\",MIN(V1662,MAX(0,SUM(V$1597:V1662)-V$920)))","v":""},{"$f":"IF(W1662=\"\",\"\",MIN(W1662,MAX(0,SUM(W$1597:W1662)-W$920)))","v":""},{"$f":"IF(X1662=\"\",\"\",MIN(X1662,MAX(0,SUM(X$1597:X1662)-X$920)))","v":""},{"$f":"IF(Y1662=\"\",\"\",MIN(Y1662,MAX(0,SUM(Y$1597:Y1662)-Y$920)))","v":""},{"$f":"IF(Z1662=\"\",\"\",MIN(Z1662,MAX(0,SUM(Z$1597:Z1662)-Z$920)))","v":""},{"$f":"IF(AA1662=\"\",\"\",MIN(AA1662,MAX(0,SUM(AA$1597:AA1662)-AA$920)))","v":""},{"$f":"IF(AB1662=\"\",\"\",MIN(AB1662,MAX(0,SUM(AB$1597:AB1662)-AB$920)))","v":""},{"$f":"IF(AC1662=\"\",\"\",MIN(AC1662,MAX(0,SUM(AC$1597:AC1662)-AC$920)))","v":""},{"$f":"IF(AD1662=\"\",\"\",MIN(AD1662,MAX(0,SUM(AD$1597:AD1662)-AD$920)))","v":""},{"$f":"IF(AE1662=\"\",\"\",MIN(AE1662,MAX(0,SUM(AE$1597:AE1662)-AE$920)))","v":""},{"$f":"IF(AF1662=\"\",\"\",MIN(AF1662,MAX(0,SUM(AF$1597:AF1662)-AF$920)))","v":""}]
[80,"",{"$f":"IF(C1676=\"\",\"\",MIN(C1676,MAX(0,SUM(C$1597:C1676)-C$920)))","v":""},{"$f":"IF(D1676=\"\",\"\",MIN(D1676,MAX(0,SUM(D$1597:D1676)-D$920)))","v":""},{"$f":"IF(E1676=\"\",\"\",MIN(E1676,MAX(0,SUM(E$1597:E1676)-E$920)))","v":""},{"$f":"IF(F1676=\"\",\"\",MIN(F1676,MAX(0,SUM(F$1597:F1676)-F$920)))","v":""},{"$f":"IF(G1676=\"\",\"\",MIN(G1676,MAX(0,SUM(G$1597:G1676)-G$920)))","v":""},{"$f":"IF(H1676=\"\",\"\",MIN(H1676,MAX(0,SUM(H$1597:H1676)-H$920)))","v":""},{"$f":"IF(I1676=\"\",\"\",MIN(I1676,MAX(0,SUM(I$1597:I1676)-I$920)))","v":""},{"$f":"IF(J1676=\"\",\"\",MIN(J1676,MAX(0,SUM(J$1597:J1676)-J$920)))","v":""},{"$f":"IF(K1676=\"\",\"\",MIN(K1676,MAX(0,SUM(K$1597:K1676)-K$920)))","v":""},{"$f":"IF(L1676=\"\",\"\",MIN(L1676,MAX(0,SUM(L$1597:L1676)-L$920)))","v":""},{"$f":"IF(M1676=\"\",\"\",MIN(M1676,MAX(0,SUM(M$1597:M1676)-M$920)))","v":""},{"$f":"IF(N1676=\"\",\"\",MIN(N1676,MAX(0,SUM(N$1597:N1676)-N$920)))","v":""},{"$f":"IF(O1676=\"\",\"\",MIN(O1676,MAX(0,SUM(O$1597:O1676)-O$920)))","v":""},{"$f":"IF(P1676=\"\",\"\",MIN(P1676,MAX(0,SUM(P$1597:P1676)-P$920)))","v":""},{"$f":"IF(Q1676=\"\",\"\",MIN(Q1676,MAX(0,SUM(Q$1597:Q1676)-Q$920)))","v":""},{"$f":"IF(R1676=\"\",\"\",MIN(R1676,MAX(0,SUM(R$1597:R1676)-R$920)))","v":""},{"$f":"IF(S1676=\"\",\"\",MIN(S1676,MAX(0,SUM(S$1597:S1676)-S$920)))","v":""},{"$f":"IF(T1676=\"\",\"\",MIN(T1676,MAX(0,SUM(T$1597:T1676)-T$920)))","v":""},{"$f":"IF(U1676=\"\",\"\",MIN(U1676,MAX(0,SUM(U$1597:U1676)-U$920)))","v":""},{"$f":"IF(V1676=\"\",\"\",MIN(V1676,MAX(0,SUM(V$1597:V1676)-V$920)))","v":""},{"$f":"IF(W1676=\"\",\"\",MIN(W1676,MAX(0,SUM(W$1597:W1676)-W$920)))","v":""},{"$f":"IF(X1676=\"\",\"\",MIN(X1676,MAX(0,SUM(X$1597:X1676)-X$920)))","v":""},{"$f":"IF(Y1676=\"\",\"\",MIN(Y1676,MAX(0,SUM(Y$1597:Y1676)-Y$920)))","v":""},{"$f":"IF(Z1676=\"\",\"\",MIN(Z1676,MAX(0,SUM(Z$1597:Z1676)-Z$920)))","v":""},{"$f":"IF(AA1676=\"\",\"\",MIN(AA1676,MAX(0,SUM(AA$1597:AA1676)-AA$920)))","v":""},{"$f":"IF(AB1676=\"\",\"\",MIN(AB1676,MAX(0,SUM(AB$1597:AB1676)-AB$920)))","v":""},{"$f":"IF(AC1676=\"\",\"\",MIN(AC1676,MAX(0,SUM(AC$1597:AC1676)-AC$920)))","v":""},{"$f":"IF(AD1676=\"\",\"\",MIN(AD1676,MAX(0,SUM(AD$1597:AD1676)-AD$920)))","v":""},{"$f":"IF(AE1676=\"\",\"\",MIN(AE1676,MAX(0,SUM(AE$1597:AE1676)-AE$920)))","v":""},{"$f":"IF(AF1676=\"\",\"\",MIN(AF1676,MAX(0,SUM(AF$1597:AF1676)-AF$920)))","v":""}]
[96,"",{"$f":"IF(C1692=\"\",\"\",MIN(C1692,MAX(0,SUM(C$1597:C1692)-C$920)))","v":""},{"$f":"IF(D1692=\"\",\"\",MIN(D1692,MAX(0,SUM(D$1597:D1692)-D$920)))","v":""},{"$f":"IF(E1692=\"\",\"\",MIN(E1692,MAX(0,SUM(E$1597:E1692)-E$920)))","v":""},{"$f":"IF(F1692=\"\",\"\",MIN(F1692,MAX(0,SUM(F$1597:F1692)-F$920)))","v":""},{"$f":"IF(G1692=\"\",\"\",MIN(G1692,MAX(0,SUM(G$1597:G1692)-G$920)))","v":""},{"$f":"IF(H1692=\"\",\"\",MIN(H1692,MAX(0,SUM(H$1597:H1692)-H$920)))","v":""},{"$f":"IF(I1692=\"\",\"\",MIN(I1692,MAX(0,SUM(I$1597:I1692)-I$920)))","v":""},{"$f":"IF(J1692=\"\",\"\",MIN(J1692,MAX(0,SUM(J$1597:J1692)-J$920)))","v":""},{"$f":"IF(K1692=\"\",\"\",MIN(K1692,MAX(0,SUM(K$1597:K1692)-K$920)))","v":""},{"$f":"IF(L1692=\"\",\"\",MIN(L1692,MAX(0,SUM(L$1597:L1692)-L$920)))","v":""},{"$f":"IF(M1692=\"\",\"\",MIN(M1692,MAX(0,SUM(M$1597:M1692)-M$920)))","v":""},{"$f":"IF(N1692=\"\",\"\",MIN(N1692,MAX(0,SUM(N$1597:N1692)-N$920)))","v":""},{"$f":"IF(O1692=\"\",\"\",MIN(O1692,MAX(0,SUM(O$1597:O1692)-O$920)))","v":""},{"$f":"IF(P1692=\"\",\"\",MIN(P1692,MAX(0,SUM(P$1597:P1692)-P$920)))","v":""},{"$f":"IF(Q1692=\"\",\"\",MIN(Q1692,MAX(0,SUM(Q$1597:Q1692)-Q$920)))","v":""},{"$f":"IF(R1692=\"\",\"\",MIN(R1692,MAX(0,SUM(R$1597:R1692)-R$920)))","v":""},{"$f":"IF(S1692=\"\",\"\",MIN(S1692,MAX(0,SUM(S$1597:S1692)-S$920)))","v":""},{"$f":"IF(T1692=\"\",\"\",MIN(T1692,MAX(0,SUM(T$1597:T1692)-T$920)))","v":""},{"$f":"IF(U1692=\"\",\"\",MIN(U1692,MAX(0,SUM(U$1597:U1692)-U$920)))","v":""},{"$f":"IF(V1692=\"\",\"\",MIN(V1692,MAX(0,SUM(V$1597:V1692)-V$920)))","v":""},{"$f":"IF(W1692=\"\",\"\",MIN(W1692,MAX(0,SUM(W$1597:W1692)-W$920)))","v":""},{"$f":"IF(X1692=\"\",\"\",MIN(X1692,MAX(0,SUM(X$1597:X1692)-X$920)))","v":""},{"$f":"IF(Y1692=\"\",\"\",MIN(Y1692,MAX(0,SUM(Y$1597:Y1692)-Y$920)))","v":""},{"$f":"IF(Z1692=\"\",\"\",MIN(Z1692,MAX(0,SUM(Z$1597:Z1692)-Z$920)))","v":""},{"$f":"IF(AA1692=\"\",\"\",MIN(AA1692,MAX(0,SUM(AA$1597:AA1692)-AA$920)))","v":""},{"$f":"IF(AB1692=\"\",\"\",MIN(AB1692,MAX(0,SUM(AB$1597:AB1692)-AB$920)))","v":""},{"$f":"IF(AC1692=\"\",\"\",MIN(AC1692,MAX(0,SUM(AC$1597:AC1692)-AC$920)))","v":""},{"$f":"IF(AD1692=\"\",\"\",MIN(AD1692,MAX(0,SUM(AD$1597:AD1692)-AD$920)))","v":""},{"$f":"IF(AE1692=\"\",\"\",MIN(AE1692,MAX(0,SUM(AE$1597:AE1692)-AE$920)))","v":""},{"$f":"IF(AF1692=\"\",\"\",MIN(AF1692,MAX(0,SUM(AF$1597:AF1692)-AF$920)))","v":""}]
[111,"",{"$f":"IF(C1707=\"\",\"\",MIN(C1707,MAX(0,SUM(C$1597:C1707)-C$920)))","v":""},{"$f":"IF(D1707=\"\",\"\",MIN(D1707,MAX(0,SUM(D$1597:D1707)-D$920)))","v":""},{"$f":"IF(E1707=\"\",\"\",MIN(E1707,MAX(0,SUM(E$1597:E1707)-E$920)))","v":""},{"$f":"IF(F1707=\"\",\"\",MIN(F1707,MAX(0,SUM(F$1597:F1707)-F$920)))","v":""},{"$f":"IF(G1707=\"\",\"\",MIN(G1707,MAX(0,SUM(G$1597:G1707)-G$920)))","v":""},{"$f":"IF(H1707=\"\",\"\",MIN(H1707,MAX(0,SUM(H$1597:H1707)-H$920)))","v":""},{"$f":"IF(I1707=\"\",\"\",MIN(I1707,MAX(0,SUM(I$1597:I1707)-I$920)))","v":""},{"$f":"IF(J1707=\"\",\"\",MIN(J1707,MAX(0,SUM(J$1597:J1707)-J$920)))","v":""},{"$f":"IF(K1707=\"\",\"\",MIN(K1707,MAX(0,SUM(K$1597:K1707)-K$920)))","v":""},{"$f":"IF(L1707=\"\",\"\",MIN(L1707,MAX(0,SUM(L$1597:L1707)-L$920)))","v":""},{"$f":"IF(M1707=\"\",\"\",MIN(M1707,MAX(0,SUM(M$1597:M1707)-M$920)))","v":""},{"$f":"IF(N1707=\"\",\"\",MIN(N1707,MAX(0,SUM(N$1597:N1707)-N$920)))","v":""},{"$f":"IF(O1707=\"\",\"\",MIN(O1707,MAX(0,SUM(O$1597:O1707)-O$920)))","v":""},{"$f":"IF(P1707=\"\",\"\",MIN(P1707,MAX(0,SUM(P$1597:P1707)-P$920)))","v":""},{"$f":"IF(Q1707=\"\",\"\",MIN(Q1707,MAX(0,SUM(Q$1597:Q1707)-Q$920)))","v":""},{"$f":"IF(R1707=\"\",\"\",MIN(R1707,MAX(0,SUM(R$1597:R1707)-R$920)))","v":""},{"$f":"IF(S1707=\"\",\"\",MIN(S1707,MAX(0,SUM(S$1597:S1707)-S$920)))","v":""},{"$f":"IF(T1707=\"\",\"\",MIN(T1707,MAX(0,SUM(T$1597:T1707)-T$920)))","v":""},{"$f":"IF(U1707=\"\",\"\",MIN(U1707,MAX(0,SUM(U$1597:U1707)-U$920)))","v":""},{"$f":"IF(V1707=\"\",\"\",MIN(V1707,MAX(0,SUM(V$1597:V1707)-V$920)))","v":""},{"$f":"IF(W1707=\"\",\"\",MIN(W1707,MAX(0,SUM(W$1597:W1707)-W$920)))","v":""},{"$f":"IF(X1707=\"\",\"\",MIN(X1707,MAX(0,SUM(X$1597:X1707)-X$920)))","v":""},{"$f":"IF(Y1707=\"\",\"\",MIN(Y1707,MAX(0,SUM(Y$1597:Y1707)-Y$920)))","v":""},{"$f":"IF(Z1707=\"\",\"\",MIN(Z1707,MAX(0,SUM(Z$1597:Z1707)-Z$920)))","v":""},{"$f":"IF(AA1707=\"\",\"\",MIN(AA1707,MAX(0,SUM(AA$1597:AA1707)-AA$920)))","v":""},{"$f":"IF(AB1707=\"\",\"\",MIN(AB1707,MAX(0,SUM(AB$1597:AB1707)-AB$920)))","v":""},{"$f":"IF(AC1707=\"\",\"\",MIN(AC1707,MAX(0,SUM(AC$1597:AC1707)-AC$920)))","v":""},{"$f":"IF(AD1707=\"\",\"\",MIN(AD1707,MAX(0,SUM(AD$1597:AD1707)-AD$920)))","v":""},{"$f":"IF(AE1707=\"\",\"\",MIN(AE1707,MAX(0,SUM(AE$1597:AE1707)-AE$920)))","v":""},{"$f":"IF(AF1707=\"\",\"\",MIN(AF1707,MAX(0,SUM(AF$1597:AF1707)-AF$920)))","v":""}]
[126,"",{"$f":"IF(C1722=\"\",\"\",MIN(C1722,MAX(0,SUM(C$1597:C1722)-C$920)))","v":""},{"$f":"IF(D1722=\"\",\"\",MIN(D1722,MAX(0,SUM(D$1597:D1722)-D$920)))","v":""},{"$f":"IF(E1722=\"\",\"\",MIN(E1722,MAX(0,SUM(E$1597:E1722)-E$920)))","v":""},{"$f":"IF(F1722=\"\",\"\",MIN(F1722,MAX(0,SUM(F$1597:F1722)-F$920)))","v":""},{"$f":"IF(G1722=\"\",\"\",MIN(G1722,MAX(0,SUM(G$1597:G1722)-G$920)))","v":""},{"$f":"IF(H1722=\"\",\"\",MIN(H1722,MAX(0,SUM(H$1597:H1722)-H$920)))","v":""},{"$f":"IF(I1722=\"\",\"\",MIN(I1722,MAX(0,SUM(I$1597:I1722)-I$920)))","v":""},{"$f":"IF(J1722=\"\",\"\",MIN(J1722,MAX(0,SUM(J$1597:J1722)-J$920)))","v":""},{"$f":"IF(K1722=\"\",\"\",MIN(K1722,MAX(0,SUM(K$1597:K1722)-K$920)))","v":""},{"$f":"IF(L1722=\"\",\"\",MIN(L1722,MAX(0,SUM(L$1597:L1722)-L$920)))","v":""},{"$f":"IF(M1722=\"\",\"\",MIN(M1722,MAX(0,SUM(M$1597:M1722)-M$920)))","v":""},{"$f":"IF(N1722=\"\",\"\",MIN(N1722,MAX(0,SUM(N$1597:N1722)-N$920)))","v":""},{"$f":"IF(O1722=\"\",\"\",MIN(O1722,MAX(0,SUM(O$1597:O1722)-O$920)))","v":""},{"$f":"IF(P1722=\"\",\"\",MIN(P1722,MAX(0,SUM(P$1597:P1722)-P$920)))","v":""},{"$f":"IF(Q1722=\"\",\"\",MIN(Q1722,MAX(0,SUM(Q$1597:Q1722)-Q$920)))","v":""},{"$f":"IF(R1722=\"\",\"\",MIN(R1722,MAX(0,SUM(R$1597:R1722)-R$920)))","v":""},{"$f":"IF(S1722=\"\",\"\",MIN(S1722,MAX(0,SUM(S$1597:S1722)-S$920)))","v":""},{"$f":"IF(T1722=\"\",\"\",MIN(T1722,MAX(0,SUM(T$1597:T1722)-T$920)))","v":""},{"$f":"IF(U1722=\"\",\"\",MIN(U1722,MAX(0,SUM(U$1597:U1722)-U$920)))","v":""},{"$f":"IF(V1722=\"\",\"\",MIN(V1722,MAX(0,SUM(V$1597:V1722)-V$920)))","v":""},{"$f":"IF(W1722=\"\",\"\",MIN(W1722,MAX(0,SUM(W$1597:W1722)-W$920)))","v":""},{"$f":"IF(X1722=\"\",\"\",MIN(X1722,MAX(0,SUM(X$1597:X1722)-X$920)))","v":""},{"$f":"IF(Y1722=\"\",\"\",MIN(Y1722,MAX(0,SUM(Y$1597:Y1722)-Y$920)))","v":""},{"$f":"IF(Z1722=\"\",\"\",MIN(Z1722,MAX(0,SUM(Z$1597:Z1722)-Z$920)))","v":""},{"$f":"IF(AA1722=\"\",\"\",MIN(AA1722,MAX(0,SUM(AA$1597:AA1722)-AA$920)))","v":""},{"$f":"IF(AB1722=\"\",\"\",MIN(AB1722,MAX(0,SUM(AB$1597:AB1722)-AB$920)))","v":""},{"$f":"IF(AC1722=\"\",\"\",MIN(AC1722,MAX(0,SUM(AC$1597:AC1722)-AC$920)))","v":""},{"$f":"IF(AD1722=\"\",\"\",MIN(AD1722,MAX(0,SUM(AD$1597:AD1722)-AD$920)))","v":""},{"$f":"IF(AE1722=\"\",\"\",MIN(AE1722,MAX(0,SUM(AE$1597:AE1722)-AE$920)))","v":""},{"$f":"IF(AF1722=\"\",\"\",MIN(AF1722,MAX(0,SUM(AF$1597:AF1722)-AF$920)))","v":""}]
[137,"",{"$f":"IF(C1733=\"\",\"\",MIN(C1733,MAX(0,SUM(C$1597:C1733)-C$920)))","v":""},{"$f":"IF(D1733=\"\",\"\",MIN(D1733,MAX(0,SUM(D$1597:D1733)-D$920)))","v":""},{"$f":"IF(E1733=\"\",\"\",MIN(E1733,MAX(0,SUM(E$1597:E1733)-E$920)))","v":""},{"$f":"IF(F1733=\"\",\"\",MIN(F1733,MAX(0,SUM(F$1597:F1733)-F$920)))","v":""},{"$f":"IF(G1733=\"\",\"\",MIN(G1733,MAX(0,SUM(G$1597:G1733)-G$920)))","v":""},{"$f":"IF(H1733=\"\",\"\",MIN(H1733,MAX(0,SUM(H$1597:H1733)-H$920)))","v":""},{"$f":"IF(I1733=\"\",\"\",MIN(I1733,MAX(0,SUM(I$1597:I1733)-I$920)))","v":""},{"$f":"IF(J1733=\"\",\"\",MIN(J1733,MAX(0,SUM(J$1597:J1733)-J$920)))","v":""},{"$f":"IF(K1733=\"\",\"\",MIN(K1733,MAX(0,SUM(K$1597:K1733)-K$920)))","v":""},{"$f":"IF(L1733=\"\",\"\",MIN(L1733,MAX(0,SUM(L$1597:L1733)-L$920)))","v":""},{"$f":"IF(M1733=\"\",\"\",MIN(M1733,MAX(0,SUM(M$1597:M1733)-M$920)))","v":""},{"$f":"IF(N1733=\"\",\"\",MIN(N1733,MAX(0,SUM(N$1597:N1733)-N$920)))","v":""},{"$f":"IF(O1733=\"\",\"\",MIN(O1733,MAX(0,SUM(O$1597:O1733)-O$920)))","v":""},{"$f":"IF(P1733=\"\",\"\",MIN(P1733,MAX(0,SUM(P$1597:P1733)-P$920)))","v":""},{"$f":"IF(Q1733=\"\",\"\",MIN(Q1733,MAX(0,SUM(Q$1597:Q1733)-Q$920)))","v":""},{"$f":"IF(R1733=\"\",\"\",MIN(R1733,MAX(0,SUM(R$1597:R1733)-R$920)))","v":""},{"$f":"IF(S1733=\"\",\"\",MIN(S1733,MAX(0,SUM(S$1597:S1733)-S$920)))","v":""},{"$f":"IF(T1733=\"\",\"\",MIN(T1733,MAX(0,SUM(T$1597:T1733)-T$920)))","v":""},{"$f":"IF(U1733=\"\",\"\",MIN(U1733,MAX(0,SUM(U$1597:U1733)-U$920)))","v":""},{"$f":"IF(V1733=\"\",\"\",MIN(V1733,MAX(0,SUM(V$1597:V1733)-V$920)))","v":""},{"$f":"IF(W1733=\"\",\"\",MIN(W1733,MAX(0,SUM(W$1597:W1733)-W$920)))","v":""},{"$f":"IF(X1733=\"\",\"\",MIN(X1733,MAX(0,SUM(X$1597:X1733)-X$920)))","v":""},{"$f":"IF(Y1733=\"\",\"\",MIN(Y1733,MAX(0,SUM(Y$1597:Y1733)-Y$920)))","v":""},{"$f":"IF(Z1733=\"\",\"\",MIN(Z1733,MAX(0,SUM(Z$1597:Z1733)-Z$920)))","v":""},{"$f":"IF(AA1733=\"\",\"\",MIN(AA1733,MAX(0,SUM(AA$1597:AA1733)-AA$920)))","v":""},{"$f":"IF(AB1733=\"\",\"\",MIN(AB1733,MAX(0,SUM(AB$1597:AB1733)-AB$920)))","v":""},{"$f":"IF(AC1733=\"\",\"\",MIN(AC1733,MAX(0,SUM(AC$1597:AC1733)-AC$920)))","v":""},{"$f":"IF(AD1733=\"\",\"\",MIN(AD1733,MAX(0,SUM(AD$1597:AD1733)-AD$920)))","v":""},{"$f":"IF(AE1733=\"\",\"\",MIN(AE1733,MAX(0,SUM(AE$1597:AE1733)-AE$920)))","v":""},{"$f":"IF(AF1733=\"\",\"\",MIN(AF1733,MAX(0,SUM(AF$1597:AF1733)-AF$920)))","v":""}]
[156,"",{"$f":"IF(C1752=\"\",\"\",MIN(C1752,MAX(0,SUM(C$1597:C1752)-C$920)))","v":""},{"$f":"IF(D1752=\"\",\"\",MIN(D1752,MAX(0,SUM(D$1597:D1752)-D$920)))","v":""},{"$f":"IF(E1752=\"\",\"\",MIN(E1752,MAX(0,SUM(E$1597:E1752)-E$920)))","v":""},{"$f":"IF(F1752=\"\",\"\",MIN(F1752,MAX(0,SUM(F$1597:F1752)-F$920)))","v":""},{"$f":"IF(G1752=\"\",\"\",MIN(G1752,MAX(0,SUM(G$1597:G1752)-G$920)))","v":""},{"$f":"IF(H1752=\"\",\"\",MIN(H1752,MAX(0,SUM(H$1597:H1752)-H$920)))","v":""},{"$f":"IF(I1752=\"\",\"\",MIN(I1752,MAX(0,SUM(I$1597:I1752)-I$920)))","v":""},{"$f":"IF(J1752=\"\",\"\",MIN(J1752,MAX(0,SUM(J$1597:J1752)-J$920)))","v":""},{"$f":"IF(K1752=\"\",\"\",MIN(K1752,MAX(0,SUM(K$1597:K1752)-K$920)))","v":""},{"$f":"IF(L1752=\"\",\"\",MIN(L1752,MAX(0,SUM(L$1597:L1752)-L$920)))","v":""},{"$f":"IF(M1752=\"\",\"\",MIN(M1752,MAX(0,SUM(M$1597:M1752)-M$920)))","v":""},{"$f":"IF(N1752=\"\",\"\",MIN(N1752,MAX(0,SUM(N$1597:N1752)-N$920)))","v":""},{"$f":"IF(O1752=\"\",\"\",MIN(O1752,MAX(0,SUM(O$1597:O1752)-O$920)))","v":""},{"$f":"IF(P1752=\"\",\"\",MIN(P1752,MAX(0,SUM(P$1597:P1752)-P$920)))","v":""},{"$f":"IF(Q1752=\"\",\"\",MIN(Q1752,MAX(0,SUM(Q$1597:Q1752)-Q$920)))","v":""},{"$f":"IF(R1752=\"\",\"\",MIN(R1752,MAX(0,SUM(R$1597:R1752)-R$920)))","v":""},{"$f":"IF(S1752=\"\",\"\",MIN(S1752,MAX(0,SUM(S$1597:S1752)-S$920)))","v":""},{"$f":"IF(T1752=\"\",\"\",MIN(T1752,MAX(0,SUM(T$1597:T1752)-T$920)))","v":""},{"$f":"IF(U1752=\"\",\"\",MIN(U1752,MAX(0,SUM(U$1597:U1752)-U$920)))","v":""},{"$f":"IF(V1752=\"\",\"\",MIN(V1752,MAX(0,SUM(V$1597:V1752)-V$920)))","v":""},{"$f":"IF(W1752=\"\",\"\",MIN(W1752,MAX(0,SUM(W$1597:W1752)-W$920)))","v":""},{"$f":"IF(X1752=\"\",\"\",MIN(X1752,MAX(0,SUM(X$1597:X1752)-X$920)))","v":""},{"$f":"IF(Y1752=\"\",\"\",MIN(Y1752,MAX(0,SUM(Y$1597:Y1752)-Y$920)))","v":""},{"$f":"IF(Z1752=\"\",\"\",MIN(Z1752,MAX(0,SUM(Z$1597:Z1752)-Z$920)))","v":""},{"$f":"IF(AA1752=\"\",\"\",MIN(AA1752,MAX(0,SUM(AA$1597:AA1752)-AA$920)))","v":""},{"$f":"IF(AB1752=\"\",\"\",MIN(AB1752,MAX(0,SUM(AB$1597:AB1752)-AB$920)))","v":""},{"$f":"IF(AC1752=\"\",\"\",MIN(AC1752,MAX(0,SUM(AC$1597:AC1752)-AC$920)))","v":""},{"$f":"IF(AD1752=\"\",\"\",MIN(AD1752,MAX(0,SUM(AD$1597:AD1752)-AD$920)))","v":""},{"$f":"IF(AE1752=\"\",\"\",MIN(AE1752,MAX(0,SUM(AE$1597:AE1752)-AE$920)))","v":""},{"$f":"IF(AF1752=\"\",\"\",MIN(AF1752,MAX(0,SUM(AF$1597:AF1752)-AF$920)))","v":""}]
[172,"",{"$f":"IF(C1768=\"\",\"\",MIN(C1768,MAX(0,SUM(C$1597:C1768)-C$920)))","v":""},{"$f":"IF(D1768=\"\",\"\",MIN(D1768,MAX(0,SUM(D$1597:D1768)-D$920)))","v":""},{"$f":"IF(E1768=\"\",\"\",MIN(E1768,MAX(0,SUM(E$1597:E1768)-E$920)))","v":""},{"$f":"IF(F1768=\"\",\"\",MIN(F1768,MAX(0,SUM(F$1597:F1768)-F$920)))","v":""},{"$f":"IF(G1768=\"\",\"\",MIN(G1768,MAX(0,SUM(G$1597:G1768)-G$920)))","v":""},{"$f":"IF(H1768=\"\",\"\",MIN(H1768,MAX(0,SUM(H$1597:H1768)-H$920)))","v":""},{"$f":"IF(I1768=\"\",\"\",MIN(I1768,MAX(0,SUM(I$1597:I1768)-I$920)))","v":""},{"$f":"IF(J1768=\"\",\"\",MIN(J1768,MAX(0,SUM(J$1597:J1768)-J$920)))","v":""},{"$f":"IF(K1768=\"\",\"\",MIN(K1768,MAX(0,SUM(K$1597:K1768)-K$920)))","v":""},{"$f":"IF(L1768=\"\",\"\",MIN(L1768,MAX(0,SUM(L$1597:L1768)-L$920)))","v":""},{"$f":"IF(M1768=\"\",\"\",MIN(M1768,MAX(0,SUM(M$1597:M1768)-M$920)))","v":""},{"$f":"IF(N1768=\"\",\"\",MIN(N1768,MAX(0,SUM(N$1597:N1768)-N$920)))","v":""},{"$f":"IF(O1768=\"\",\"\",MIN(O1768,MAX(0,SUM(O$1597:O1768)-O$920)))","v":""},{"$f":"IF(P1768=\"\",\"\",MIN(P1768,MAX(0,SUM(P$1597:P1768)-P$920)))","v":""},{"$f":"IF(Q1768=\"\",\"\",MIN(Q1768,MAX(0,SUM(Q$1597:Q1768)-Q$920)))","v":""},{"$f":"IF(R1768=\"\",\"\",MIN(R1768,MAX(0,SUM(R$1597:R1768)-R$920)))","v":""},{"$f":"IF(S1768=\"\",\"\",MIN(S1768,MAX(0,SUM(S$1597:S1768)-S$920)))","v":""},{"$f":"IF(T1768=\"\",\"\",MIN(T1768,MAX(0,SUM(T$1597:T1768)-T$920)))","v":""},{"$f":"IF(U1768=\"\",\"\",MIN(U1768,MAX(0,SUM(U$1597:U1768)-U$920)))","v":""},{"$f":"IF(V1768=\"\",\"\",MIN(V1768,MAX(0,SUM(V$1597:V1768)-V$920)))","v":""},{"$f":"IF(W1768=\"\",\"\",MIN(W1768,MAX(0,SUM(W$1597:W1768)-W$920)))","v":""},{"$f":"IF(X1768=\"\",\"\",MIN(X1768,MAX(0,SUM(X$1597:X1768)-X$920)))","v":""},{"$f":"IF(Y1768=\"\",\"\",MIN(Y1768,MAX(0,SUM(Y$1597:Y1768)-Y$920)))","v":""},{"$f":"IF(Z1768=\"\",\"\",MIN(Z1768,MAX(0,SUM(Z$1597:Z1768)-Z$920)))","v":""},{"$f":"IF(AA1768=\"\",\"\",MIN(AA1768,MAX(0,SUM(AA$1597:AA1768)-AA$920)))","v":""},{"$f":"IF(AB1768=\"\",\"\",MIN(AB1768,MAX(0,SUM(AB$1597:AB1768)-AB$920)))","v":""},{"$f":"IF(AC1768=\"\",\"\",MIN(AC1768,MAX(0,SUM(AC$1597:AC1768)-AC$920)))","v":""},{"$f":"IF(AD1768=\"\",\"\",MIN(AD1768,MAX(0,SUM(AD$1597:AD1768)-AD$920)))","v":""},{"$f":"IF(AE1768=\"\",\"\",MIN(AE1768,MAX(0,SUM(AE$1597:AE1768)-AE$920)))","v":""},{"$f":"IF(AF1768=\"\",\"\",MIN(AF1768,MAX(0,SUM(AF$1597:AF1768)-AF$920)))","v":""}]
[187,"",{"$f":"IF(C1783=\"\",\"\",MIN(C1783,MAX(0,SUM(C$1597:C1783)-C$920)))","v":""},{"$f":"IF(D1783=\"\",\"\",MIN(D1783,MAX(0,SUM(D$1597:D1783)-D$920)))","v":""},{"$f":"IF(E1783=\"\",\"\",MIN(E1783,MAX(0,SUM(E$1597:E1783)-E$920)))","v":""},{"$f":"IF(F1783=\"\",\"\",MIN(F1783,MAX(0,SUM(F$1597:F1783)-F$920)))","v":""},{"$f":"IF(G1783=\"\",\"\",MIN(G1783,MAX(0,SUM(G$1597:G1783)-G$920)))","v":""},{"$f":"IF(H1783=\"\",\"\",MIN(H1783,MAX(0,SUM(H$1597:H1783)-H$920)))","v":""},{"$f":"IF(I1783=\"\",\"\",MIN(I1783,MAX(0,SUM(I$1597:I1783)-I$920)))","v":""},{"$f":"IF(J1783=\"\",\"\",MIN(J1783,MAX(0,SUM(J$1597:J1783)-J$920)))","v":""},{"$f":"IF(K1783=\"\",\"\",MIN(K1783,MAX(0,SUM(K$1597:K1783)-K$920)))","v":""},{"$f":"IF(L1783=\"\",\"\",MIN(L1783,MAX(0,SUM(L$1597:L1783)-L$920)))","v":""},{"$f":"IF(M1783=\"\",\"\",MIN(M1783,MAX(0,SUM(M$1597:M1783)-M$920)))","v":""},{"$f":"IF(N1783=\"\",\"\",MIN(N1783,MAX(0,SUM(N$1597:N1783)-N$920)))","v":""},{"$f":"IF(O1783=\"\",\"\",MIN(O1783,MAX(0,SUM(O$1597:O1783)-O$920)))","v":""},{"$f":"IF(P1783=\"\",\"\",MIN(P1783,MAX(0,SUM(P$1597:P1783)-P$920)))","v":""},{"$f":"IF(Q1783=\"\",\"\",MIN(Q1783,MAX(0,SUM(Q$1597:Q1783)-Q$920)))","v":""},{"$f":"IF(R1783=\"\",\"\",MIN(R1783,MAX(0,SUM(R$1597:R1783)-R$920)))","v":""},{"$f":"IF(S1783=\"\",\"\",MIN(S1783,MAX(0,SUM(S$1597:S1783)-S$920)))","v":""},{"$f":"IF(T1783=\"\",\"\",MIN(T1783,MAX(0,SUM(T$1597:T1783)-T$920)))","v":""},{"$f":"IF(U1783=\"\",\"\",MIN(U1783,MAX(0,SUM(U$1597:U1783)-U$920)))","v":""},{"$f":"IF(V1783=\"\",\"\",MIN(V1783,MAX(0,SUM(V$1597:V1783)-V$920)))","v":""},{"$f":"IF(W1783=\"\",\"\",MIN(W1783,MAX(0,SUM(W$1597:W1783)-W$920)))","v":""},{"$f":"IF(X1783=\"\",\"\",MIN(X1783,MAX(0,SUM(X$1597:X1783)-X$920)))","v":""},{"$f":"IF(Y1783=\"\",\"\",MIN(Y1783,MAX(0,SUM(Y$1597:Y1783)-Y$920)))","v":""},{"$f":"IF(Z1783=\"\",\"\",MIN(Z1783,MAX(0,SUM(Z$1597:Z1783)-Z$920)))","v":""},{"$f":"IF(AA1783=\"\",\"\",MIN(AA1783,MAX(0,SUM(AA$1597:AA1783)-AA$920)))","v":""},{"$f":"IF(AB1783=\"\",\"\",MIN(AB1783,MAX(0,SUM(AB$1597:AB1783)-AB$920)))","v":""},{"$f":"IF(AC1783=\"\",\"\",MIN(AC1783,MAX(0,SUM(AC$1597:AC1783)-AC$920)))","v":""},{"$f":"IF(AD1783=\"\",\"\",MIN(AD1783,MAX(0,SUM(AD$1597:AD1783)-AD$920)))","v":""},{"$f":"IF(AE1783=\"\",\"\",MIN(AE1783,MAX(0,SUM(AE$1597:AE1783)-AE$920)))","v":""},{"$f":"IF(AF1783=\"\",\"\",MIN(AF1783,MAX(0,SUM(AF$1597:AF1783)-AF$920)))","v":""}]
[null,"Biomethane Potentials (therms/yr)"]
[7,{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(B1195,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":140108.995791469},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(C1195,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":4760005.8351582801},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(D1195,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":24624000},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(E1195,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":24624000},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(F1195,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":1914884.33527961},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(G1195,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":1928216.0060189499},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(H1195,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":1039542.20066729},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(I1195,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":6105118.5650559207},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(J1195,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":182224.31585971502},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(K1195,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":6188407.5368132694},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(L1195,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":1068100.8783696599},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(M1195,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":185104.76196540199},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(N1195,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":6257799.6235933602},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(O1195,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":185927.35550758199},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(P1195,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":6285547.2244947795},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(Q1195,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":1079993.7312654001},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(R1195,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":187161.24582085302},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(S1195,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":187572.542591943},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(T1195,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":1087129.44300284},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(U1195,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":188395.13613412299},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(V1195,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":6368790.0271990402},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(W1195,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":6382663.8276497507},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(X1195,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":6396537.6281004604},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(Y1195,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":6410411.42855117},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(Z1195,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":1101400.86647772},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(AA1195,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":190862.91676066298},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(AB1195,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":191274.21353175299},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(AC1195,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":6465906.6303540105},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(AD1195,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":6479780.4308047201},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(AE1195,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":6493654.2312554298},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(AF1195,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":1115672.2899526001}]
[29,{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(B1217,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(C1217,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(D1217,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(E1217,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(F1217,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(G1217,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(H1217,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(I1217,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(J1217,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(K1217,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(L1217,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(M1217,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(N1217,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(O1217,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(P1217,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(Q1217,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(R1217,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(S1217,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(T1217,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(U1217,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(V1217,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(W1217,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(X1217,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(Y1217,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(Z1217,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(AA1217,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(AB1217,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(AC1217,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(AD1217,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(AE1217,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(AF1217,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""}]
[44,{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(B1232,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(C1232,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(D1232,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(E1232,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(F1232,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(G1232,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(H1232,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(I1232,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(J1232,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(K1232,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(L1232,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(M1232,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(N1232,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(O1232,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(P1232,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(Q1232,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(R1232,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(S1232,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(T1232,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(U1232,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(V1232,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(W1232,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(X1232,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(Y1232,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(Z1232,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(AA1232,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(AB1232,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(AC1232,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(AD1232,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(AE1232,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(AF1232,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""}]
[60,{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(B1248,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(C1248,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(D1248,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(E1248,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(F1248,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(G1248,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(H1248,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(I1248,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(J1248,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(K1248,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(L1248,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(M1248,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(N1248,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(O1248,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(P1248,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(Q1248,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(R1248,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(S1248,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(T1248,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(U1248,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(V1248,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(W1248,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(X1248,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(Y1248,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(Z1248,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(AA1248,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(AB1248,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(AC1248,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(AD1248,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(AE1248,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(AF1248,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""}]
[74,{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(B1262,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(C1262,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(D1262,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(E1262,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(F1262,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(G1262,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(H1262,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(I1262,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(J1262,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(K1262,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(L1262,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(M1262,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(N1262,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(O1262,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(P1262,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(Q1262,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(R1262,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(S1262,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(T1262,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(U1262,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(V1262,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(W1262,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(X1262,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(Y1262,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(Z1262,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(AA1262,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(AB1262,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(AC1262,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(AD1262,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(AE1262,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(AF1262,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""}]
[90,{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(B1278,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(C1278,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(D1278,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(E1278,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(F1278,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(G1278,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(H1278,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(I1278,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(J1278,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(K1278,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(L1278,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(M1278,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(N1278,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(O1278,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(P1278,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(Q1278,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(R1278,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(S1278,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(T1278,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(U1278,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(V1278,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(W1278,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(X1278,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(Y1278,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(Z1278,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(AA1278,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(AB1278,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(AC1278,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(AD1278,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(AE1278,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(AF1278,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""}]
[105,{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(B1293,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(C1293,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(D1293,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(E1293,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(F1293,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(G1293,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(H1293,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(I1293,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(J1293,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(K1293,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(L1293,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(M1293,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(N1293,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(O1293,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(P1293,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(Q1293,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(R1293,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(S1293,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(T1293,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(U1293,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(V1293,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(W1293,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(X1293,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(Y1293,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(Z1293,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(AA1293,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(AB1293,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(AC1293,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(AD1293,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(AE1293,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(AF1293,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""}]
[120,{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(B1308,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(C1308,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(D1308,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(E1308,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(F1308,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(G1308,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(H1308,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(I1308,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(J1308,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(K1308,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(L1308,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(M1308,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(N1308,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(O1308,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(P1308,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(Q1308,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(R1308,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(S1308,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(T1308,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(U1308,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(V1308,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(W1308,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(X1308,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(Y1308,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(Z1308,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(AA1308,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(AB1308,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(AC1308,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(AD1308,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(AE1308,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(AF1308,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""}]
[131,{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(B1319,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(C1319,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(D1319,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(E1319,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(F1319,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(G1319,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(H1319,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(I1319,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(J1319,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(K1319,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(L1319,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(M1319,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(N1319,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(O1319,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(P1319,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(Q1319,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(R1319,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(S1319,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(T1319,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(U1319,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(V1319,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(W1319,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(X1319,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(Y1319,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(Z1319,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(AA1319,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(AB1319,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(AC1319,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(AD1319,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(AE1319,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(AF1319,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""}]
[150,{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(B1338,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(C1338,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(D1338,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(E1338,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(F1338,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(G1338,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(H1338,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(I1338,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(J1338,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(K1338,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(L1338,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(M1338,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(N1338,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(O1338,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(P1338,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(Q1338,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(R1338,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(S1338,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(T1338,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(U1338,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(V1338,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(W1338,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(X1338,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(Y1338,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(Z1338,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(AA1338,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(AB1338,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(AC1338,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(AD1338,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(AE1338,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(AF1338,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""}]
[166,{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(B1354,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(C1354,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(D1354,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(E1354,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(F1354,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(G1354,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(H1354,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(I1354,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(J1354,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(K1354,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(L1354,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(M1354,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(N1354,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(O1354,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(P1354,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(Q1354,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(R1354,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(S1354,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(T1354,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(U1354,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(V1354,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(W1354,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(X1354,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(Y1354,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(Z1354,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(AA1354,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(AB1354,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(AC1354,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(AD1354,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(AE1354,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(AF1354,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""}]
[181,{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(B1369,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(C1369,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(D1369,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(E1369,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(F1369,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(G1369,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(H1369,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(I1369,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(J1369,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(K1369,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(L1369,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(M1369,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(N1369,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(O1369,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(P1369,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(Q1369,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(R1369,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(S1369,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(T1369,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(U1369,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(V1369,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(W1369,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(X1369,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(Y1369,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(Z1369,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(AA1369,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(AB1369,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(AC1369,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(AD1369,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(AE1369,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(AF1369,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""}]
[184,{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(B1372,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(C1372,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(D1372,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(E1372,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(F1372,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(G1372,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(H1372,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(I1372,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(J1372,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(K1372,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(L1372,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(M1372,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(N1372,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(O1372,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(P1372,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(Q1372,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(R1372,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(S1372,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(T1372,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(U1372,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(V1372,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(W1372,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(X1372,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(Y1372,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(Z1372,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(AA1372,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(AB1372,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(AC1372,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(AD1372,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(AE1372,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$I$2,1,0,$B$16,1),MATCH(AF1372,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0))*10^7,\"\")","v":""}]
[6,{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(B1194,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":"Landfill gas"},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(C1194,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":"Landfill gas"},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(D1194,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":"Rubber and leather"},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(E1194,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":"Rubber and leather"},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(F1194,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":"WWTP"},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(G1194,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":"WWTP"},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(H1194,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":"Textiles"},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(I1194,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":"Textiles"},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(J1194,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":"Textiles"},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(K1194,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":"Textiles"},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(L1194,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":"Textiles"},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(M1194,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":"Textiles"},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(N1194,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":"Textiles"},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(O1194,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":"Textiles"},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(P1194,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":"Textiles"},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(Q1194,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":"Textiles"},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(R1194,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":"Textiles"},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(S1194,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":"Textiles"},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(T1194,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":"Textiles"},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(U1194,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":"Textiles"},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(V1194,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":"Textiles"},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(W1194,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":"Textiles"},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(X1194,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":"Textiles"},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(Y1194,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":"Textiles"},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(Z1194,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":"Textiles"},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AA1194,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":"Textiles"},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AB1194,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":"Textiles"},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AC1194,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":"Textiles"},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AD1194,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":"Textiles"},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AE1194,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":"Textiles"},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AF1194,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":"Textiles"}]
[21,{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(B1209,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":"Other"},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(C1209,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":"Other"},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(D1209,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":"Other"},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(E1209,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":"Other"},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(F1209,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":"Other"},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(G1209,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":"Other"},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(H1209,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":"Other"},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(I1209,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":"Other"},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(J1209,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":"Other"},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(K1209,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":"Other"},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(L1209,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":"Other"},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(M1209,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":"Other"},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(N1209,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":"Other"},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(O1209,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":"Other"},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(P1209,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":"Other"},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(Q1209,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":"Other"},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(R1209,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":"Other"},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(S1209,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":"Other"},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(T1209,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":"Other"},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(U1209,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":"Other"},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(V1209,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":"Other"},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(W1209,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":"Other"},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(X1209,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":"Other"},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(Y1209,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":"Other"},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(Z1209,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":"Other"},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AA1209,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":"Other"},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AB1209,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":"Other"},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AC1209,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":"Other"},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AD1209,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":"Other"},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AE1209,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":"Other"},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AF1209,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":"Other"}]
[36,{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(B1224,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(C1224,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(D1224,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(E1224,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(F1224,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(G1224,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(H1224,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(I1224,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(J1224,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(K1224,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(L1224,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(M1224,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(N1224,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(O1224,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(P1224,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(Q1224,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(R1224,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(S1224,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(T1224,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(U1224,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(V1224,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(W1224,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(X1224,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(Y1224,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(Z1224,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AA1224,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AB1224,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AC1224,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AD1224,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AE1224,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AF1224,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""}]
[50,{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(B1238,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(C1238,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(D1238,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(E1238,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(F1238,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(G1238,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(H1238,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(I1238,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(J1238,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(K1238,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(L1238,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(M1238,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(N1238,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(O1238,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(P1238,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(Q1238,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(R1238,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(S1238,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(T1238,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(U1238,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(V1238,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(W1238,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(X1238,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(Y1238,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(Z1238,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AA1238,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AB1238,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AC1238,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AD1238,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AE1238,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AF1238,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""}]
[51,{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(B1239,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(C1239,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(D1239,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(E1239,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(F1239,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(G1239,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(H1239,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(I1239,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(J1239,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(K1239,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(L1239,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(M1239,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(N1239,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(O1239,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(P1239,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(Q1239,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(R1239,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(S1239,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(T1239,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(U1239,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(V1239,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(W1239,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(X1239,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(Y1239,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(Z1239,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AA1239,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AB1239,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AC1239,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AD1239,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AE1239,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AF1239,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""}]
[67,{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(B1255,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(C1255,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(D1255,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(E1255,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(F1255,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(G1255,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(H1255,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(I1255,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(J1255,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(K1255,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(L1255,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(M1255,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(N1255,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(O1255,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(P1255,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(Q1255,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(R1255,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(S1255,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(T1255,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(U1255,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(V1255,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(W1255,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(X1255,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(Y1255,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(Z1255,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AA1255,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AB1255,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AC1255,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AD1255,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AE1255,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AF1255,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""}]
[82,{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(B1270,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(C1270,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(D1270,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(E1270,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(F1270,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(G1270,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(H1270,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(I1270,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(J1270,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(K1270,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(L1270,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(M1270,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(N1270,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(O1270,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(P1270,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(Q1270,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(R1270,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(S1270,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(T1270,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(U1270,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(V1270,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(W1270,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(X1270,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(Y1270,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(Z1270,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AA1270,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AB1270,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AC1270,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AD1270,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AE1270,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AF1270,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""}]
[103,{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(B1291,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(C1291,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(D1291,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(E1291,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(F1291,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(G1291,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(H1291,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(I1291,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(J1291,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(K1291,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(L1291,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(M1291,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(N1291,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(O1291,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(P1291,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(Q1291,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(R1291,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(S1291,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(T1291,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(U1291,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(V1291,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(W1291,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(X1291,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(Y1291,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(Z1291,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AA1291,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AB1291,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AC1291,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AD1291,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AE1291,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AF1291,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""}]
[112,{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(B1300,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(C1300,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(D1300,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(E1300,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(F1300,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(G1300,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(H1300,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(I1300,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(J1300,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(K1300,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(L1300,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(M1300,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(N1300,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(O1300,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(P1300,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(Q1300,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(R1300,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(S1300,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(T1300,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(U1300,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(V1300,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(W1300,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(X1300,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(Y1300,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(Z1300,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AA1300,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AB1300,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AC1300,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AD1300,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AE1300,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AF1300,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""}]
[127,{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(B1315,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(C1315,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(D1315,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(E1315,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(F1315,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(G1315,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(H1315,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(I1315,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(J1315,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(K1315,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(L1315,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(M1315,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(N1315,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(O1315,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(P1315,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(Q1315,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(R1315,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(S1315,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(T1315,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(U1315,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(V1315,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(W1315,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(X1315,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(Y1315,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(Z1315,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AA1315,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AB1315,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AC1315,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AD1315,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AE1315,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AF1315,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""}]
[142,{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(B1330,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(C1330,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(D1330,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(E1330,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(F1330,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(G1330,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(H1330,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(I1330,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(J1330,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(K1330,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(L1330,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(M1330,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(N1330,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(O1330,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(P1330,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(Q1330,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(R1330,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(S1330,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(T1330,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(U1330,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(V1330,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(W1330,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(X1330,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(Y1330,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(Z1330,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AA1330,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AB1330,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AC1330,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AD1330,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AE1330,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AF1330,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""}]
[158,{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(B1346,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(C1346,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(D1346,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(E1346,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(F1346,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(G1346,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(H1346,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(I1346,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(J1346,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(K1346,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(L1346,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(M1346,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(N1346,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(O1346,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(P1346,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(Q1346,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(R1346,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(S1346,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(T1346,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(U1346,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(V1346,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(W1346,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(X1346,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(Y1346,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(Z1346,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AA1346,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AB1346,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AC1346,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AD1346,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AE1346,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AF1346,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""}]
[170,{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(B1358,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(C1358,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(D1358,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(E1358,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(F1358,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(G1358,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(H1358,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(I1358,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(J1358,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(K1358,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(L1358,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(M1358,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(N1358,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(O1358,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(P1358,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(Q1358,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(R1358,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(S1358,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(T1358,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(U1358,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(V1358,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(W1358,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(X1358,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(Y1358,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(Z1358,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AA1358,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AB1358,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AC1358,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AD1358,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AE1358,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AF1358,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""}]
[171,{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(B1359,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(C1359,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(D1359,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(E1359,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(F1359,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(G1359,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(H1359,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(I1359,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(J1359,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(K1359,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(L1359,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(M1359,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(N1359,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(O1359,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(P1359,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(Q1359,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(R1359,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(S1359,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(T1359,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(U1359,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(V1359,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(W1359,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(X1359,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(Y1359,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(Z1359,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AA1359,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AB1359,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AC1359,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AD1359,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AE1359,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AF1359,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""}]
[172,{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(B1360,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(C1360,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(D1360,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(E1360,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(F1360,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(G1360,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(H1360,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(I1360,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(J1360,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(K1360,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(L1360,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(M1360,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(N1360,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(O1360,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(P1360,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(Q1360,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(R1360,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(S1360,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(T1360,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(U1360,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(V1360,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(W1360,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(X1360,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(Y1360,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(Z1360,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AA1360,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AB1360,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AC1360,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AD1360,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AE1360,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AF1360,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""}]
[173,{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(B1361,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(C1361,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(D1361,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(E1361,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(F1361,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(G1361,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(H1361,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(I1361,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(J1361,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(K1361,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(L1361,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(M1361,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(N1361,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(O1361,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(P1361,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(Q1361,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(R1361,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(S1361,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(T1361,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(U1361,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(V1361,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(W1361,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(X1361,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(Y1361,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(Z1361,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AA1361,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AB1361,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AC1361,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AD1361,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AE1361,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AF1361,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""}]
[174,{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(B1362,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(C1362,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(D1362,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(E1362,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(F1362,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(G1362,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(H1362,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(I1362,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(J1362,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(K1362,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(L1362,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(M1362,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(N1362,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(O1362,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(P1362,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(Q1362,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(R1362,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(S1362,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(T1362,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(U1362,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(V1362,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(W1362,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(X1362,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(Y1362,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(Z1362,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AA1362,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AB1362,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AC1362,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AD1362,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AE1362,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AF1362,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""}]
[175,{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(B1363,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(C1363,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(D1363,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(E1363,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(F1363,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(G1363,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(H1363,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(I1363,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(J1363,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(K1363,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(L1363,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(M1363,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(N1363,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(O1363,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(P1363,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(Q1363,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(R1363,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(S1363,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(T1363,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(U1363,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(V1363,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(W1363,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(X1363,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(Y1363,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(Z1363,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AA1363,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AB1363,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AC1363,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AD1363,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AE1363,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AF1363,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""}]
[176,{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(B1364,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(C1364,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(D1364,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(E1364,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(F1364,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(G1364,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(H1364,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(I1364,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(J1364,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(K1364,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(L1364,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(M1364,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(N1364,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(O1364,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(P1364,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(Q1364,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(R1364,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(S1364,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(T1364,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(U1364,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(V1364,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(W1364,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(X1364,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(Y1364,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(Z1364,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AA1364,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AB1364,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AC1364,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AD1364,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AE1364,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AF1364,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""}]
[177,{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(B1365,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(C1365,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(D1365,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(E1365,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(F1365,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(G1365,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(H1365,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(I1365,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(J1365,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(K1365,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(L1365,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(M1365,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(N1365,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(O1365,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(P1365,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(Q1365,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(R1365,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(S1365,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(T1365,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(U1365,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(V1365,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(W1365,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(X1365,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(Y1365,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(Z1365,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AA1365,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AB1365,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AC1365,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AD1365,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AE1365,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AF1365,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""}]
[178,{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(B1366,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(C1366,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(D1366,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(E1366,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(F1366,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(G1366,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(H1366,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(I1366,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(J1366,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(K1366,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(L1366,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(M1366,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(N1366,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(O1366,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(P1366,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(Q1366,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(R1366,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(S1366,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(T1366,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(U1366,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(V1366,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(W1366,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(X1366,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(Y1366,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(Z1366,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AA1366,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AB1366,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AC1366,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AD1366,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AE1366,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AF1366,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""}]
[179,{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(B1367,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(C1367,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(D1367,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(E1367,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(F1367,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(G1367,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(H1367,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(I1367,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(J1367,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(K1367,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(L1367,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(M1367,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(N1367,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(O1367,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(P1367,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(Q1367,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(R1367,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(S1367,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(T1367,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(U1367,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(V1367,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(W1367,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(X1367,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(Y1367,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(Z1367,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AA1367,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AB1367,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AC1367,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AD1367,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AE1367,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AF1367,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""}]
[180,{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(B1368,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(C1368,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(D1368,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(E1368,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(F1368,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(G1368,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(H1368,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(I1368,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(J1368,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(K1368,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(L1368,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(M1368,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(N1368,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(O1368,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(P1368,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(Q1368,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(R1368,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(S1368,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(T1368,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(U1368,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(V1368,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(W1368,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(X1368,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(Y1368,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(Z1368,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AA1368,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AB1368,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AC1368,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AD1368,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AE1368,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AF1368,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""}]
[181,{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(B1369,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(C1369,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(D1369,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(E1369,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(F1369,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(G1369,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(H1369,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(I1369,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(J1369,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(K1369,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(L1369,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(M1369,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(N1369,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(O1369,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(P1369,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(Q1369,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(R1369,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(S1369,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(T1369,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(U1369,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(V1369,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(W1369,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(X1369,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(Y1369,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(Z1369,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AA1369,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AB1369,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AC1369,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AD1369,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AE1369,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AF1369,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""}]
[182,{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(B1370,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(C1370,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(D1370,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(E1370,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(F1370,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(G1370,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(H1370,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(I1370,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(J1370,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(K1370,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(L1370,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(M1370,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(N1370,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(O1370,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(P1370,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(Q1370,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(R1370,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(S1370,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(T1370,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(U1370,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(V1370,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(W1370,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(X1370,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(Y1370,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(Z1370,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AA1370,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AB1370,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AC1370,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AD1370,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AE1370,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AF1370,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""}]
[183,{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(B1371,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(C1371,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(D1371,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(E1371,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(F1371,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(G1371,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(H1371,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(I1371,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(J1371,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(K1371,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(L1371,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(M1371,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(N1371,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(O1371,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(P1371,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(Q1371,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(R1371,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(S1371,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(T1371,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(U1371,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(V1371,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(W1371,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(X1371,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(Y1371,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(Z1371,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AA1371,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AB1371,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AC1371,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AD1371,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AE1371,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AF1371,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""}]
[184,{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(B1372,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(C1372,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(D1372,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(E1372,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(F1372,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(G1372,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(H1372,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(I1372,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(J1372,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(K1372,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(L1372,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(M1372,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(N1372,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(O1372,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(P1372,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(Q1372,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(R1372,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(S1372,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(T1372,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(U1372,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(V1372,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(W1372,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(X1372,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(Y1372,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(Z1372,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AA1372,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AB1372,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AC1372,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AD1372,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AE1372,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AF1372,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""}]
[185,{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(B1373,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(C1373,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(D1373,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(E1373,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(F1373,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(G1373,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(H1373,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(I1373,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(J1373,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(K1373,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(L1373,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(M1373,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(N1373,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(O1373,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(P1373,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(Q1373,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(R1373,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(S1373,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(T1373,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(U1373,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(V1373,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(W1373,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(X1373,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(Y1373,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(Z1373,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AA1373,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AB1373,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AC1373,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AD1373,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AE1373,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AF1373,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""}]
[186,{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(B1374,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(C1374,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(D1374,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(E1374,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(F1374,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(G1374,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(H1374,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(I1374,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(J1374,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(K1374,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(L1374,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(M1374,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(N1374,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(O1374,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(P1374,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(Q1374,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(R1374,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(S1374,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(T1374,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(U1374,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(V1374,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(W1374,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(X1374,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(Y1374,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(Z1374,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AA1374,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AB1374,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AC1374,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AD1374,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AE1374,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AF1374,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""}]
[187,{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(B1375,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(C1375,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(D1375,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(E1375,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(F1375,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(G1375,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(H1375,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(I1375,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(J1375,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(K1375,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(L1375,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(M1375,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(N1375,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(O1375,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(P1375,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(Q1375,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(R1375,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(S1375,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(T1375,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(U1375,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(V1375,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(W1375,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(X1375,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(Y1375,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(Z1375,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AA1375,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AB1375,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AC1375,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AD1375,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AE1375,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AF1375,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""}]
[188,{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(B1376,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(C1376,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(D1376,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(E1376,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(F1376,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(G1376,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(H1376,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(I1376,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(J1376,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(K1376,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(L1376,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(M1376,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(N1376,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(O1376,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(P1376,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(Q1376,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(R1376,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(S1376,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(T1376,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(U1376,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(V1376,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(W1376,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(X1376,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(Y1376,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(Z1376,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AA1376,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AB1376,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AC1376,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AD1376,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AE1376,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AF1376,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""}]
[189,{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(B1377,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(C1377,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(D1377,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(E1377,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(F1377,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(G1377,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(H1377,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(I1377,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(J1377,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(K1377,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(L1377,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(M1377,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(N1377,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(O1377,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(P1377,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(Q1377,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(R1377,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(S1377,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(T1377,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(U1377,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(V1377,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(W1377,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(X1377,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(Y1377,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(Z1377,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AA1377,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AB1377,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AC1377,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AD1377,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AE1377,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AF1377,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""}]
[190,{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(B1378,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(C1378,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(D1378,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(E1378,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(F1378,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(G1378,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(H1378,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(I1378,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(J1378,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(K1378,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(L1378,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(M1378,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(N1378,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(O1378,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(P1378,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(Q1378,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(R1378,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(S1378,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(T1378,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(U1378,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(V1378,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(W1378,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(X1378,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(Y1378,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(Z1378,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AA1378,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AB1378,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AC1378,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AD1378,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AE1378,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AF1378,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""}]
[191,{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(B1379,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(C1379,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(D1379,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(E1379,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(F1379,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(G1379,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(H1379,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(I1379,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(J1379,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(K1379,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(L1379,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(M1379,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(N1379,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(O1379,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(P1379,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(Q1379,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(R1379,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(S1379,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(T1379,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(U1379,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(V1379,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(W1379,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(X1379,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(Y1379,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(Z1379,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AA1379,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AB1379,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AC1379,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AD1379,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AE1379,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AF1379,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""}]
[192,{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(B1380,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(C1380,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(D1380,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(E1380,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(F1380,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(G1380,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(H1380,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(I1380,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(J1380,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(K1380,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(L1380,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(M1380,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(N1380,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(O1380,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(P1380,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(Q1380,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(R1380,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(S1380,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(T1380,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(U1380,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(V1380,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(W1380,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(X1380,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(Y1380,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(Z1380,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AA1380,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AB1380,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AC1380,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AD1380,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AE1380,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AF1380,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""}]
[193,{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(B1381,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(C1381,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(D1381,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(E1381,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(F1381,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(G1381,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(H1381,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(I1381,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(J1381,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(K1381,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(L1381,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(M1381,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(N1381,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(O1381,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(P1381,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(Q1381,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(R1381,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(S1381,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(T1381,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(U1381,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(V1381,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(W1381,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(X1381,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(Y1381,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(Z1381,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AA1381,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AB1381,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AC1381,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AD1381,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AE1381,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AF1381,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""}]
[{"$f":"A1994+1","v":194},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(B1382,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(C1382,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(D1382,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(E1382,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(F1382,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(G1382,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(H1382,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(I1382,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(J1382,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(K1382,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(L1382,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(M1382,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(N1382,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(O1382,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(P1382,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(Q1382,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(R1382,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(S1382,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(T1382,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(U1382,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(V1382,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(W1382,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(X1382,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(Y1382,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(Z1382,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AA1382,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AB1382,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AC1382,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AD1382,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AE1382,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AF1382,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""}]
[195,{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(B1383,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(C1383,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(D1383,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(E1383,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(F1383,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(G1383,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(H1383,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(I1383,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(J1383,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(K1383,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(L1383,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(M1383,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(N1383,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(O1383,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(P1383,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(Q1383,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(R1383,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(S1383,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(T1383,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(U1383,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(V1383,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(W1383,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(X1383,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(Y1383,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(Z1383,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AA1383,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AB1383,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AC1383,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AD1383,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AE1383,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AF1383,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""}]
[196,{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(B1384,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(C1384,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(D1384,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(E1384,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(F1384,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(G1384,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(H1384,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(I1384,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(J1384,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(K1384,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(L1384,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(M1384,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(N1384,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(O1384,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(P1384,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(Q1384,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(R1384,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(S1384,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(T1384,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(U1384,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(V1384,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(W1384,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(X1384,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(Y1384,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(Z1384,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AA1384,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AB1384,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AC1384,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AD1384,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AE1384,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AF1384,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""}]
[197,{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(B1385,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(C1385,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(D1385,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(E1385,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(F1385,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(G1385,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(H1385,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(I1385,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(J1385,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(K1385,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(L1385,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(M1385,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(N1385,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(O1385,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(P1385,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(Q1385,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(R1385,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(S1385,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(T1385,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(U1385,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(V1385,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(W1385,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(X1385,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(Y1385,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(Z1385,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AA1385,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AB1385,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AC1385,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AD1385,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AE1385,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AF1385,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""}]
[198,{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(B1386,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(C1386,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(D1386,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(E1386,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(F1386,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(G1386,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(H1386,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(I1386,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(J1386,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(K1386,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(L1386,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(M1386,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(N1386,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(O1386,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(P1386,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(Q1386,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(R1386,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(S1386,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(T1386,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(U1386,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(V1386,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(W1386,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(X1386,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(Y1386,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(Z1386,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AA1386,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AB1386,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AC1386,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AD1386,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AE1386,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AF1386,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""}]
[199,{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(B1387,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(C1387,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(D1387,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(E1387,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(F1387,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(G1387,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(H1387,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(I1387,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(J1387,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(K1387,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(L1387,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(M1387,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(N1387,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(O1387,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(P1387,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(Q1387,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(R1387,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(S1387,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(T1387,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(U1387,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(V1387,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(W1387,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(X1387,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(Y1387,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(Z1387,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AA1387,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AB1387,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AC1387,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AD1387,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AE1387,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AF1387,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""}]
[200,{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(B1388,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(C1388,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(D1388,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(E1388,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(F1388,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(G1388,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(H1388,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(I1388,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(J1388,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(K1388,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(L1388,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(M1388,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(N1388,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(O1388,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(P1388,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(Q1388,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(R1388,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(S1388,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(T1388,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(U1388,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(V1388,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(W1388,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(X1388,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(Y1388,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(Z1388,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AA1388,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AB1388,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AC1388,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AD1388,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AE1388,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(OFFSET('Gas Supply Curves'!$F$2,1,0,$B$16,1),MATCH(AF1388,OFFSET('Gas Supply Curves'!$K$2,1,0,$B$16,1)*0.1,0)),\"\")","v":""}]

{"sheet":"Final RNG Supply Curve","index":11,"n_rows":1080,"n_cols":32,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
["Supply Curve",null,null,null,null,null,null,null,null,null,null,null,null,"Supply Curve",null,null,null,null,null,null,null,null,null,null,null,null,"Year",{"$f":"$O$2","v":2045}]
["Year",{"$f":"Dashboard!B15","v":2045},{"$f":"\"Costs by Fuel Type (\"&IF('Current Inputs'!$C$12=0,\"2020 Real \",\"Nominal \")&\"$/therm)\"","v":"Costs by Fuel Type (Nominal $/therm)"},null,null,null,null,null,null,null,null,null,null,"Year",{"$f":"B2","v":2045},{"$f":"\"Costs by Fuel Type (\"&IF('Current Inputs'!$C$12=0,\"2020 Real \",\"Nominal \")&\"$/therm)\"","v":"Costs by Fuel Type (Nominal $/therm)"},null,null,null,null,null,null,null,null,null,null,"RNG Supplied","Cost"]
["Tranche ID","Cumulative Potential (TBTU)","NG w/o DAC","Vintaged H2","Vintaged SNG-WasteCO2","Vintaged SNG-DAC","Vintaged Biomethane","NG w/ DAC","H2","SNG-WasteCO2","SNG-DAC","Biomethane",null,"Tranche ID","Cumulative Potential (TBTU)","NG w/o DAC","Vintaged H2","Vintaged SNG-WasteCO2","Vintaged SNG-DAC","Vintaged Biomethane","NG w/ DAC","H2","SNG-WasteCO2","SNG-DAC","Biomethane",null,{"$f":"INDEX($B$266:$AF$266,MATCH($AB$1,$B$264:$AF$264,0))/10^7","v":25.891929024415017},0]
[1,{"$f":"IF($A4=1,0,IF($A4=$A3,$B3,$B3+IFERROR(IF(INDEX($B$881:$AF$1080,$A3,MATCH($B$2,$B$677:$AF$677,0))=\"NG w/o DAC\",0,INDEX($B$678:$AF$877,$A3,MATCH($B$2,$B$677:$AF$677,0))/10^7),NA())))","v":0},{"$f":"IF(INDEX($B$881:$AF$1080,$A4,MATCH($B$2,$B$880:$AF$880,0))=C$3,IF(C$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A4,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A4,MATCH($B$2,$B$880:$AF$880,0))=D$3,IF(D$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A4,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A4,MATCH($B$2,$B$880:$AF$880,0))=E$3,IF(E$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A4,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A4,MATCH($B$2,$B$880:$AF$880,0))=F$3,IF(F$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A4,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A4,MATCH($B$2,$B$880:$AF$880,0))=G$3,IF(G$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A4,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A4,MATCH($B$2,$B$880:$AF$880,0))=H$3,IF(H$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A4,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A4,MATCH($B$2,$B$880:$AF$880,0))=I$3,IF(I$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A4,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A4,MATCH($B$2,$B$880:$AF$880,0))=J$3,IF(J$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A4,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A4,MATCH($B$2,$B$880:$AF$880,0))=K$3,IF(K$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A4,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A4,MATCH($B$2,$B$880:$AF$880,0))=L$3,IF(L$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A4,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},null,{"$f":"A4","v":1},{"$f":"B4","v":0},{"$f":"IF($O4=MAX(IFERROR($O$4:$O$260,0)),C1,IF(AND(ISNA(C4),ISNUMBER(C2)),SUM(IFERROR($C3:$L3,0)),IF(AND(ISNA(C4),ISNUMBER(C3)),SUM(IFERROR($C3:$L3,0)),IF(AND(ISNA(C3),ISNUMBER(C4)),SUM(IFERROR($C4:$L4,0)),IF(AND(ISNUMBER(C3),ISNUMBER(C5)),C5,C4)))))","v":{"$error":"#N/A"}},{"$f":"IF($O4=MAX(IFERROR($O$4:$O$260,0)),D1,IF(AND(ISNA(D4),ISNUMBER(D2)),SUM(IFERROR($C3:$L3,0)),IF(AND(ISNA(D4),ISNUMBER(D3)),SUM(IFERROR($C3:$L3,0)),IF(AND(ISNA(D3),ISNUMBER(D4)),SUM(IFERROR($C4:$L4,0)),IF(AND(ISNUMBER(D3),ISNUMBER(D5)),D5,D4)))))","v":{"$error":"#N/A"}},{"$f":"IF($O4=MAX(IFERROR($O$4:$O$260,0)),E1,IF(AND(ISNA(E4),ISNUMBER(E2)),SUM(IFERROR($C3:$L3,0)),IF(AND(ISNA(E4),ISNUMBER(E3)),SUM(IFERROR($C3:$L3,0)),IF(AND(ISNA(E3),ISNUMBER(E4)),SUM(IFERROR($C4:$L4,0)),IF(AND(ISNUMBER(E3),ISNUMBER(E5)),E5,E4)))))","v":{"$error":"#N/A"}},{"$f":"IF($O4=MAX(IFERROR($O$4:$O$260,0)),F1,IF(AND(ISNA(F4),ISNUMBER(F2)),SUM(IFERROR($C3:$L3,0)),IF(AND(ISNA(F4),ISNUMBER(F3)),SUM(IFERROR($C3:$L3,0)),IF(AND(ISNA(F3),ISNUMBER(F4)),SUM(IFERROR($C4:$L4,0)),IF(AND(ISNUMBER(F3),ISNUMBER(F5)),F5,F4)))))","v":{"$error":"#N/A"}},{"$f":"IF($O4=MAX(IFERROR($O$4:$O$260,0)),G1,IF(AND(ISNA(G4),ISNUMBER(G2)),SUM(IFERROR($C3:$L3,0)),IF(AND(ISNA(G4),ISNUMBER(G3)),SUM(IFERROR($C3:$L3,0)),IF(AND(ISNA(G3),ISNUMBER(G4)),SUM(IFERROR($C4:$L4,0)),IF(AND(ISNUMBER(G3),ISNUMBER(G5)),G5,G4)))))","v":{"$error":"#N/A"}},{"$f":"IF($O4=MAX(IFERROR($O$4:$O$260,0)),H1,IF(AND(ISNA(H4),ISNUMBER(H2)),SUM(IFERROR($C3:$L3,0)),IF(AND(ISNA(H4),ISNUMBER(H3)),SUM(IFERROR($C3:$L3,0)),IF(AND(ISNA(H3),ISNUMBER(H4)),SUM(IFERROR($C4:$L4,0)),IF(AND(ISNUMBER(H3),ISNUMBER(H5)),H5,H4)))))","v":{"$error":"#N/A"}},{"$f":"IF($O4=MAX(IFERROR($O$4:$O$260,0)),I1,IF(AND(ISNA(I4),ISNUMBER(I2)),SUM(IFERROR($C3:$L3,0)),IF(AND(ISNA(I4),ISNUMBER(I3)),SUM(IFERROR($C3:$L3,0)),IF(AND(ISNA(I3),ISNUMBER(I4)),SUM(IFERROR($C4:$L4,0)),IF(AND(ISNUMBER(I3),ISNUMBER(I5)),I5,I4)))))","v":{"$error":"#N/A"}},{"$f":"IF($O4=MAX(IFERROR($O$4:$O$260,0)),J1,IF(AND(ISNA(J4),ISNUMBER(J2)),SUM(IFERROR($C3:$L3,0)),IF(AND(ISNA(J4),ISNUMBER(J3)),SUM(IFERROR($C3:$L3,0)),IF(AND(ISNA(J3),ISNUMBER(J4)),SUM(IFERROR($C4:$L4,0)),IF(AND(ISNUMBER(J3),ISNUMBER(J5)),J5,J4)))))","v":{"$error":"#N/A"}},{"$f":"IF($O4=MAX(IFERROR($O$4:$O$260,0)),K1,IF(AND(ISNA(K4),ISNUMBER(K2)),SUM(IFERROR($C3:$L3,0)),IF(AND(ISNA(K4),ISNUMBER(K3)),SUM(IFERROR($C3:$L3,0)),IF(AND(ISNA(K3),ISNUMBER(K4)),SUM(IFERROR($C4:$L4,0)),IF(AND(ISNUMBER(K3),ISNUMBER(K5)),K5,K4)))))","v":{"$error":"#N/A"}},{"$f":"IF($O4=MAX(IFERROR($O$4:$O$260,0)),L1,IF(AND(ISNA(L4),ISNUMBER(L2)),SUM(IFERROR($C3:$L3,0)),IF(AND(ISNA(L4),ISNUMBER(L3)),SUM(IFERROR($C3:$L3,0)),IF(AND(ISNA(L3),ISNUMBER(L4)),SUM(IFERROR($C4:$L4,0)),IF(AND(ISNUMBER(L3),ISNUMBER(L5)),L5,L4)))))","v":{"$error":"#N/A"}},null,{"$f":"INDEX($B$266:$AF$266,MATCH($AB$1,$B$264:$AF$264,0))/10^7","v":25.891929024415017},15]
[1,{"$f":"IF($A5=1,0,IF($A5=$A4,$B4,$B4+IFERROR(IF(INDEX($B$881:$AF$1080,$A4,MATCH($B$2,$B$677:$AF$677,0))=\"NG w/o DAC\",0,INDEX($B$678:$AF$877,$A4,MATCH($B$2,$B$677:$AF$677,0))/10^7),NA())))","v":0},{"$f":"IF(INDEX($B$881:$AF$1080,$A5,MATCH($B$2,$B$880:$AF$880,0))=C$3,IF(C$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A5,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A5,MATCH($B$2,$B$880:$AF$880,0))=D$3,IF(D$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A5,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A5,MATCH($B$2,$B$880:$AF$880,0))=E$3,IF(E$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A5,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A5,MATCH($B$2,$B$880:$AF$880,0))=F$3,IF(F$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A5,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A5,MATCH($B$2,$B$880:$AF$880,0))=G$3,IF(G$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A5,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A5,MATCH($B$2,$B$880:$AF$880,0))=H$3,IF(H$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A5,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A5,MATCH($B$2,$B$880:$AF$880,0))=I$3,IF(I$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A5,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A5,MATCH($B$2,$B$880:$AF$880,0))=J$3,IF(J$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A5,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A5,MATCH($B$2,$B$880:$AF$880,0))=K$3,IF(K$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A5,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A5,MATCH($B$2,$B$880:$AF$880,0))=L$3,IF(L$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A5,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},null,1,0,{"$f":"IF($O5=MAX(IFERROR($O$4:$O$260,0)),C2,IF(AND(ISNA(C5),ISNUMBER(C3)),SUM(IFERROR($C4:$L4,0)),IF(AND(ISNA(C5),ISNUMBER(C4)),SUM(IFERROR($C4:$L4,0)),IF(AND(ISNA(C4),ISNUMBER(C5)),SUM(IFERROR($C5:$L5,0)),IF(AND(ISNUMBER(C4),ISNUMBER(C6)),C6,C5)))))","v":{"$error":"#N/A"}},{"$f":"IF($O5=MAX(IFERROR($O$4:$O$260,0)),D2,IF(AND(ISNA(D5),ISNUMBER(D3)),SUM(IFERROR($C4:$L4,0)),IF(AND(ISNA(D5),ISNUMBER(D4)),SUM(IFERROR($C4:$L4,0)),IF(AND(ISNA(D4),ISNUMBER(D5)),SUM(IFERROR($C5:$L5,0)),IF(AND(ISNUMBER(D4),ISNUMBER(D6)),D6,D5)))))","v":{"$error":"#N/A"}},{"$f":"IF($O5=MAX(IFERROR($O$4:$O$260,0)),E2,IF(AND(ISNA(E5),ISNUMBER(E3)),SUM(IFERROR($C4:$L4,0)),IF(AND(ISNA(E5),ISNUMBER(E4)),SUM(IFERROR($C4:$L4,0)),IF(AND(ISNA(E4),ISNUMBER(E5)),SUM(IFERROR($C5:$L5,0)),IF(AND(ISNUMBER(E4),ISNUMBER(E6)),E6,E5)))))","v":{"$error":"#N/A"}},{"$f":"IF($O5=MAX(IFERROR($O$4:$O$260,0)),F2,IF(AND(ISNA(F5),ISNUMBER(F3)),SUM(IFERROR($C4:$L4,0)),IF(AND(ISNA(F5),ISNUMBER(F4)),SUM(IFERROR($C4:$L4,0)),IF(AND(ISNA(F4),ISNUMBER(F5)),SUM(IFERROR($C5:$L5,0)),IF(AND(ISNUMBER(F4),ISNUMBER(F6)),F6,F5)))))","v":{"$error":"#N/A"}},{"$f":"IF($O5=MAX(IFERROR($O$4:$O$260,0)),G2,IF(AND(ISNA(G5),ISNUMBER(G3)),SUM(IFERROR($C4:$L4,0)),IF(AND(ISNA(G5),ISNUMBER(G4)),SUM(IFERROR($C4:$L4,0)),IF(AND(ISNA(G4),ISNUMBER(G5)),SUM(IFERROR($C5:$L5,0)),IF(AND(ISNUMBER(G4),ISNUMBER(G6)),G6,G5)))))","v":{"$error":"#N/A"}},{"$f":"IF($O5=MAX(IFERROR($O$4:$O$260,0)),H2,IF(AND(ISNA(H5),ISNUMBER(H3)),SUM(IFERROR($C4:$L4,0)),IF(AND(ISNA(H5),ISNUMBER(H4)),SUM(IFERROR($C4:$L4,0)),IF(AND(ISNA(H4),ISNUMBER(H5)),SUM(IFERROR($C5:$L5,0)),IF(AND(ISNUMBER(H4),ISNUMBER(H6)),H6,H5)))))","v":{"$error":"#N/A"}},{"$f":"IF($O5=MAX(IFERROR($O$4:$O$260,0)),I2,IF(AND(ISNA(I5),ISNUMBER(I3)),SUM(IFERROR($C4:$L4,0)),IF(AND(ISNA(I5),ISNUMBER(I4)),SUM(IFERROR($C4:$L4,0)),IF(AND(ISNA(I4),ISNUMBER(I5)),SUM(IFERROR($C5:$L5,0)),IF(AND(ISNUMBER(I4),ISNUMBER(I6)),I6,I5)))))","v":{"$error":"#N/A"}},{"$f":"IF($O5=MAX(IFERROR($O$4:$O$260,0)),J2,IF(AND(ISNA(J5),ISNUMBER(J3)),SUM(IFERROR($C4:$L4,0)),IF(AND(ISNA(J5),ISNUMBER(J4)),SUM(IFERROR($C4:$L4,0)),IF(AND(ISNA(J4),ISNUMBER(J5)),SUM(IFERROR($C5:$L5,0)),IF(AND(ISNUMBER(J4),ISNUMBER(J6)),J6,J5)))))","v":{"$error":"#N/A"}},{"$f":"IF($O5=MAX(IFERROR($O$4:$O$260,0)),K2,IF(AND(ISNA(K5),ISNUMBER(K3)),SUM(IFERROR($C4:$L4,0)),IF(AND(ISNA(K5),ISNUMBER(K4)),SUM(IFERROR($C4:$L4,0)),IF(AND(ISNA(K4),ISNUMBER(K5)),SUM(IFERROR($C5:$L5,0)),IF(AND(ISNUMBER(K4),ISNUMBER(K6)),K6,K5)))))","v":{"$error":"#N/A"}},{"$f":"IF($O5=MAX(IFERROR($O$4:$O$260,0)),L2,IF(AND(ISNA(L5),ISNUMBER(L3)),SUM(IFERROR($C4:$L4,0)),IF(AND(ISNA(L5),ISNUMBER(L4)),SUM(IFERROR($C4:$L4,0)),IF(AND(ISNA(L4),ISNUMBER(L5)),SUM(IFERROR($C5:$L5,0)),IF(AND(ISNUMBER(L4),ISNUMBER(L6)),L6,L5)))))","v":{"$error":"#N/A"}}]
[1,{"$f":"IF($A6=1,0,IF($A6=$A5,$B5,$B5+IFERROR(IF(INDEX($B$881:$AF$1080,$A5,MATCH($B$2,$B$677:$AF$677,0))=\"NG w/o DAC\",0,INDEX($B$678:$AF$877,$A5,MATCH($B$2,$B$677:$AF$677,0))/10^7),NA())))","v":0},{"$f":"IF(INDEX($B$881:$AF$1080,$A6,MATCH($B$2,$B$880:$AF$880,0))=C$3,IF(C$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A6,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A6,MATCH($B$2,$B$880:$AF$880,0))=D$3,IF(D$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A6,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A6,MATCH($B$2,$B$880:$AF$880,0))=E$3,IF(E$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A6,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A6,MATCH($B$2,$B$880:$AF$880,0))=F$3,IF(F$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A6,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A6,MATCH($B$2,$B$880:$AF$880,0))=G$3,IF(G$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A6,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A6,MATCH($B$2,$B$880:$AF$880,0))=H$3,IF(H$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A6,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A6,MATCH($B$2,$B$880:$AF$880,0))=I$3,IF(I$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A6,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A6,MATCH($B$2,$B$880:$AF$880,0))=J$3,IF(J$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A6,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A6,MATCH($B$2,$B$880:$AF$880,0))=K$3,IF(K$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A6,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A6,MATCH($B$2,$B$880:$AF$880,0))=L$3,IF(L$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A6,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},null,1,0,{"$f":"IF($O6=MAX(IFERROR($O$4:$O$260,0)),C3,IF(AND(ISNA(C6),ISNUMBER(C4)),SUM(IFERROR($C5:$L5,0)),IF(AND(ISNA(C6),ISNUMBER(C5)),SUM(IFERROR($C5:$L5,0)),IF(AND(ISNA(C5),ISNUMBER(C6)),SUM(IFERROR($C6:$L6,0)),IF(AND(ISNUMBER(C5),ISNUMBER(C7)),C7,C6)))))","v":{"$error":"#N/A"}},{"$f":"IF($O6=MAX(IFERROR($O$4:$O$260,0)),D3,IF(AND(ISNA(D6),ISNUMBER(D4)),SUM(IFERROR($C5:$L5,0)),IF(AND(ISNA(D6),ISNUMBER(D5)),SUM(IFERROR($C5:$L5,0)),IF(AND(ISNA(D5),ISNUMBER(D6)),SUM(IFERROR($C6:$L6,0)),IF(AND(ISNUMBER(D5),ISNUMBER(D7)),D7,D6)))))","v":{"$error":"#N/A"}},{"$f":"IF($O6=MAX(IFERROR($O$4:$O$260,0)),E3,IF(AND(ISNA(E6),ISNUMBER(E4)),SUM(IFERROR($C5:$L5,0)),IF(AND(ISNA(E6),ISNUMBER(E5)),SUM(IFERROR($C5:$L5,0)),IF(AND(ISNA(E5),ISNUMBER(E6)),SUM(IFERROR($C6:$L6,0)),IF(AND(ISNUMBER(E5),ISNUMBER(E7)),E7,E6)))))","v":{"$error":"#N/A"}},{"$f":"IF($O6=MAX(IFERROR($O$4:$O$260,0)),F3,IF(AND(ISNA(F6),ISNUMBER(F4)),SUM(IFERROR($C5:$L5,0)),IF(AND(ISNA(F6),ISNUMBER(F5)),SUM(IFERROR($C5:$L5,0)),IF(AND(ISNA(F5),ISNUMBER(F6)),SUM(IFERROR($C6:$L6,0)),IF(AND(ISNUMBER(F5),ISNUMBER(F7)),F7,F6)))))","v":{"$error":"#N/A"}},{"$f":"IF($O6=MAX(IFERROR($O$4:$O$260,0)),G3,IF(AND(ISNA(G6),ISNUMBER(G4)),SUM(IFERROR($C5:$L5,0)),IF(AND(ISNA(G6),ISNUMBER(G5)),SUM(IFERROR($C5:$L5,0)),IF(AND(ISNA(G5),ISNUMBER(G6)),SUM(IFERROR($C6:$L6,0)),IF(AND(ISNUMBER(G5),ISNUMBER(G7)),G7,G6)))))","v":{"$error":"#N/A"}},{"$f":"IF($O6=MAX(IFERROR($O$4:$O$260,0)),H3,IF(AND(ISNA(H6),ISNUMBER(H4)),SUM(IFERROR($C5:$L5,0)),IF(AND(ISNA(H6),ISNUMBER(H5)),SUM(IFERROR($C5:$L5,0)),IF(AND(ISNA(H5),ISNUMBER(H6)),SUM(IFERROR($C6:$L6,0)),IF(AND(ISNUMBER(H5),ISNUMBER(H7)),H7,H6)))))","v":{"$error":"#N/A"}},{"$f":"IF($O6=MAX(IFERROR($O$4:$O$260,0)),I3,IF(AND(ISNA(I6),ISNUMBER(I4)),SUM(IFERROR($C5:$L5,0)),IF(AND(ISNA(I6),ISNUMBER(I5)),SUM(IFERROR($C5:$L5,0)),IF(AND(ISNA(I5),ISNUMBER(I6)),SUM(IFERROR($C6:$L6,0)),IF(AND(ISNUMBER(I5),ISNUMBER(I7)),I7,I6)))))","v":{"$error":"#N/A"}},{"$f":"IF($O6=MAX(IFERROR($O$4:$O$260,0)),J3,IF(AND(ISNA(J6),ISNUMBER(J4)),SUM(IFERROR($C5:$L5,0)),IF(AND(ISNA(J6),ISNUMBER(J5)),SUM(IFERROR($C5:$L5,0)),IF(AND(ISNA(J5),ISNUMBER(J6)),SUM(IFERROR($C6:$L6,0)),IF(AND(ISNUMBER(J5),ISNUMBER(J7)),J7,J6)))))","v":{"$error":"#N/A"}},{"$f":"IF($O6=MAX(IFERROR($O$4:$O$260,0)),K3,IF(AND(ISNA(K6),ISNUMBER(K4)),SUM(IFERROR($C5:$L5,0)),IF(AND(ISNA(K6),ISNUMBER(K5)),SUM(IFERROR($C5:$L5,0)),IF(AND(ISNA(K5),ISNUMBER(K6)),SUM(IFERROR($C6:$L6,0)),IF(AND(ISNUMBER(K5),ISNUMBER(K7)),K7,K6)))))","v":{"$error":"#N/A"}},{"$f":"IF($O6=MAX(IFERROR($O$4:$O$260,0)),L3,IF(AND(ISNA(L6),ISNUMBER(L4)),SUM(IFERROR($C5:$L5,0)),IF(AND(ISNA(L6),ISNUMBER(L5)),SUM(IFERROR($C5:$L5,0)),IF(AND(ISNA(L5),ISNUMBER(L6)),SUM(IFERROR($C6:$L6,0)),IF(AND(ISNUMBER(L5),ISNUMBER(L7)),L7,L6)))))","v":{"$error":"#N/A"}},null,"Total Demand","Cost"]
[{"$f":"A4+1","v":2},{"$f":"IF($A7=1,0,IF($A7=$A6,$B6,$B6+IFERROR(IF(INDEX($B$881:$AF$1080,$A6,MATCH($B$2,$B$677:$AF$677,0))=\"NG w/o DAC\",0,INDEX($B$678:$AF$877,$A6,MATCH($B$2,$B$677:$AF$677,0))/10^7),NA())))","v":0},{"$f":"IF(INDEX($B$881:$AF$1080,$A7,MATCH($B$2,$B$880:$AF$880,0))=C$3,IF(C$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A7,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A7,MATCH($B$2,$B$880:$AF$880,0))=D$3,IF(D$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A7,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A7,MATCH($B$2,$B$880:$AF$880,0))=E$3,IF(E$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A7,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":0.48928996194594698},{"$f":"IF(INDEX($B$881:$AF$1080,$A7,MATCH($B$2,$B$880:$AF$880,0))=F$3,IF(F$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A7,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A7,MATCH($B$2,$B$880:$AF$880,0))=G$3,IF(G$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A7,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A7,MATCH($B$2,$B$880:$AF$880,0))=H$3,IF(H$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A7,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A7,MATCH($B$2,$B$880:$AF$880,0))=I$3,IF(I$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A7,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A7,MATCH($B$2,$B$880:$AF$880,0))=J$3,IF(J$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A7,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A7,MATCH($B$2,$B$880:$AF$880,0))=K$3,IF(K$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A7,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A7,MATCH($B$2,$B$880:$AF$880,0))=L$3,IF(L$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A7,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},null,2,0,{"$f":"IF($O7=MAX(IFERROR($O$4:$O$260,0)),C4,IF(AND(ISNA(C7),ISNUMBER(C5)),SUM(IFERROR($C6:$L6,0)),IF(AND(ISNA(C7),ISNUMBER(C6)),SUM(IFERROR($C6:$L6,0)),IF(AND(ISNA(C6),ISNUMBER(C7)),SUM(IFERROR($C7:$L7,0)),IF(AND(ISNUMBER(C6),ISNUMBER(C8)),C8,C7)))))","v":{"$error":"#N/A"}},{"$f":"IF($O7=MAX(IFERROR($O$4:$O$260,0)),D4,IF(AND(ISNA(D7),ISNUMBER(D5)),SUM(IFERROR($C6:$L6,0)),IF(AND(ISNA(D7),ISNUMBER(D6)),SUM(IFERROR($C6:$L6,0)),IF(AND(ISNA(D6),ISNUMBER(D7)),SUM(IFERROR($C7:$L7,0)),IF(AND(ISNUMBER(D6),ISNUMBER(D8)),D8,D7)))))","v":{"$error":"#N/A"}},{"$f":"IF($O7=MAX(IFERROR($O$4:$O$260,0)),E4,IF(AND(ISNA(E7),ISNUMBER(E5)),SUM(IFERROR($C6:$L6,0)),IF(AND(ISNA(E7),ISNUMBER(E6)),SUM(IFERROR($C6:$L6,0)),IF(AND(ISNA(E6),ISNUMBER(E7)),SUM(IFERROR($C7:$L7,0)),IF(AND(ISNUMBER(E6),ISNUMBER(E8)),E8,E7)))))","v":0.48928996194594698},{"$f":"IF($O7=MAX(IFERROR($O$4:$O$260,0)),F4,IF(AND(ISNA(F7),ISNUMBER(F5)),SUM(IFERROR($C6:$L6,0)),IF(AND(ISNA(F7),ISNUMBER(F6)),SUM(IFERROR($C6:$L6,0)),IF(AND(ISNA(F6),ISNUMBER(F7)),SUM(IFERROR($C7:$L7,0)),IF(AND(ISNUMBER(F6),ISNUMBER(F8)),F8,F7)))))","v":{"$error":"#N/A"}},{"$f":"IF($O7=MAX(IFERROR($O$4:$O$260,0)),G4,IF(AND(ISNA(G7),ISNUMBER(G5)),SUM(IFERROR($C6:$L6,0)),IF(AND(ISNA(G7),ISNUMBER(G6)),SUM(IFERROR($C6:$L6,0)),IF(AND(ISNA(G6),ISNUMBER(G7)),SUM(IFERROR($C7:$L7,0)),IF(AND(ISNUMBER(G6),ISNUMBER(G8)),G8,G7)))))","v":{"$error":"#N/A"}},{"$f":"IF($O7=MAX(IFERROR($O$4:$O$260,0)),H4,IF(AND(ISNA(H7),ISNUMBER(H5)),SUM(IFERROR($C6:$L6,0)),IF(AND(ISNA(H7),ISNUMBER(H6)),SUM(IFERROR($C6:$L6,0)),IF(AND(ISNA(H6),ISNUMBER(H7)),SUM(IFERROR($C7:$L7,0)),IF(AND(ISNUMBER(H6),ISNUMBER(H8)),H8,H7)))))","v":{"$error":"#N/A"}},{"$f":"IF($O7=MAX(IFERROR($O$4:$O$260,0)),I4,IF(AND(ISNA(I7),ISNUMBER(I5)),SUM(IFERROR($C6:$L6,0)),IF(AND(ISNA(I7),ISNUMBER(I6)),SUM(IFERROR($C6:$L6,0)),IF(AND(ISNA(I6),ISNUMBER(I7)),SUM(IFERROR($C7:$L7,0)),IF(AND(ISNUMBER(I6),ISNUMBER(I8)),I8,I7)))))","v":{"$error":"#N/A"}},{"$f":"IF($O7=MAX(IFERROR($O$4:$O$260,0)),J4,IF(AND(ISNA(J7),ISNUMBER(J5)),SUM(IFERROR($C6:$L6,0)),IF(AND(ISNA(J7),ISNUMBER(J6)),SUM(IFERROR($C6:$L6,0)),IF(AND(ISNA(J6),ISNUMBER(J7)),SUM(IFERROR($C7:$L7,0)),IF(AND(ISNUMBER(J6),ISNUMBER(J8)),J8,J7)))))","v":{"$error":"#N/A"}},{"$f":"IF($O7=MAX(IFERROR($O$4:$O$260,0)),K4,IF(AND(ISNA(K7),ISNUMBER(K5)),SUM(IFERROR($C6:$L6,0)),IF(AND(ISNA(K7),ISNUMBER(K6)),SUM(IFERROR($C6:$L6,0)),IF(AND(ISNA(K6),ISNUMBER(K7)),SUM(IFERROR($C7:$L7,0)),IF(AND(ISNUMBER(K6),ISNUMBER(K8)),K8,K7)))))","v":{"$error":"#N/A"}},{"$f":"IF($O7=MAX(IFERROR($O$4:$O$260,0)),L4,IF(AND(ISNA(L7),ISNUMBER(L5)),SUM(IFERROR($C6:$L6,0)),IF(AND(ISNA(L7),ISNUMBER(L6)),SUM(IFERROR($C6:$L6,0)),IF(AND(ISNA(L6),ISNUMBER(L7)),SUM(IFERROR($C7:$L7,0)),IF(AND(ISNUMBER(L6),ISNUMBER(L8)),L8,L7)))))","v":{"$error":"#N/A"}},null,{"$f":"INDEX($B$265:$AF$265,MATCH($AB$1,$B$264:$AF$264,0))/10^7","v":25.891929024415017},0]
[{"$f":"A5+1","v":2},{"$f":"IF($A8=1,0,IF($A8=$A7,$B7,$B7+IFERROR(IF(INDEX($B$881:$AF$1080,$A7,MATCH($B$2,$B$677:$AF$677,0))=\"NG w/o DAC\",0,INDEX($B$678:$AF$877,$A7,MATCH($B$2,$B$677:$AF$677,0))/10^7),NA())))","v":0},{"$f":"IF(INDEX($B$881:$AF$1080,$A8,MATCH($B$2,$B$880:$AF$880,0))=C$3,IF(C$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A8,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A8,MATCH($B$2,$B$880:$AF$880,0))=D$3,IF(D$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A8,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A8,MATCH($B$2,$B$880:$AF$880,0))=E$3,IF(E$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A8,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":0.48928996194594698},{"$f":"IF(INDEX($B$881:$AF$1080,$A8,MATCH($B$2,$B$880:$AF$880,0))=F$3,IF(F$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A8,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A8,MATCH($B$2,$B$880:$AF$880,0))=G$3,IF(G$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A8,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A8,MATCH($B$2,$B$880:$AF$880,0))=H$3,IF(H$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A8,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A8,MATCH($B$2,$B$880:$AF$880,0))=I$3,IF(I$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A8,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A8,MATCH($B$2,$B$880:$AF$880,0))=J$3,IF(J$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A8,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A8,MATCH($B$2,$B$880:$AF$880,0))=K$3,IF(K$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A8,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A8,MATCH($B$2,$B$880:$AF$880,0))=L$3,IF(L$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A8,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},null,2,0,{"$f":"IF($O8=MAX(IFERROR($O$4:$O$260,0)),C5,IF(AND(ISNA(C8),ISNUMBER(C6)),SUM(IFERROR($C7:$L7,0)),IF(AND(ISNA(C8),ISNUMBER(C7)),SUM(IFERROR($C7:$L7,0)),IF(AND(ISNA(C7),ISNUMBER(C8)),SUM(IFERROR($C8:$L8,0)),IF(AND(ISNUMBER(C7),ISNUMBER(C9)),C9,C8)))))","v":{"$error":"#N/A"}},{"$f":"IF($O8=MAX(IFERROR($O$4:$O$260,0)),D5,IF(AND(ISNA(D8),ISNUMBER(D6)),SUM(IFERROR($C7:$L7,0)),IF(AND(ISNA(D8),ISNUMBER(D7)),SUM(IFERROR($C7:$L7,0)),IF(AND(ISNA(D7),ISNUMBER(D8)),SUM(IFERROR($C8:$L8,0)),IF(AND(ISNUMBER(D7),ISNUMBER(D9)),D9,D8)))))","v":{"$error":"#N/A"}},{"$f":"IF($O8=MAX(IFERROR($O$4:$O$260,0)),E5,IF(AND(ISNA(E8),ISNUMBER(E6)),SUM(IFERROR($C7:$L7,0)),IF(AND(ISNA(E8),ISNUMBER(E7)),SUM(IFERROR($C7:$L7,0)),IF(AND(ISNA(E7),ISNUMBER(E8)),SUM(IFERROR($C8:$L8,0)),IF(AND(ISNUMBER(E7),ISNUMBER(E9)),E9,E8)))))","v":0.48928996194594698},{"$f":"IF($O8=MAX(IFERROR($O$4:$O$260,0)),F5,IF(AND(ISNA(F8),ISNUMBER(F6)),SUM(IFERROR($C7:$L7,0)),IF(AND(ISNA(F8),ISNUMBER(F7)),SUM(IFERROR($C7:$L7,0)),IF(AND(ISNA(F7),ISNUMBER(F8)),SUM(IFERROR($C8:$L8,0)),IF(AND(ISNUMBER(F7),ISNUMBER(F9)),F9,F8)))))","v":{"$error":"#N/A"}},{"$f":"IF($O8=MAX(IFERROR($O$4:$O$260,0)),G5,IF(AND(ISNA(G8),ISNUMBER(G6)),SUM(IFERROR($C7:$L7,0)),IF(AND(ISNA(G8),ISNUMBER(G7)),SUM(IFERROR($C7:$L7,0)),IF(AND(ISNA(G7),ISNUMBER(G8)),SUM(IFERROR($C8:$L8,0)),IF(AND(ISNUMBER(G7),ISNUMBER(G9)),G9,G8)))))","v":{"$error":"#N/A"}},{"$f":"IF($O8=MAX(IFERROR($O$4:$O$260,0)),H5,IF(AND(ISNA(H8),ISNUMBER(H6)),SUM(IFERROR($C7:$L7,0)),IF(AND(ISNA(H8),ISNUMBER(H7)),SUM(IFERROR($C7:$L7,0)),IF(AND(ISNA(H7),ISNUMBER(H8)),SUM(IFERROR($C8:$L8,0)),IF(AND(ISNUMBER(H7),ISNUMBER(H9)),H9,H8)))))","v":{"$error":"#N/A"}},{"$f":"IF($O8=MAX(IFERROR($O$4:$O$260,0)),I5,IF(AND(ISNA(I8),ISNUMBER(I6)),SUM(IFERROR($C7:$L7,0)),IF(AND(ISNA(I8),ISNUMBER(I7)),SUM(IFERROR($C7:$L7,0)),IF(AND(ISNA(I7),ISNUMBER(I8)),SUM(IFERROR($C8:$L8,0)),IF(AND(ISNUMBER(I7),ISNUMBER(I9)),I9,I8)))))","v":{"$error":"#N/A"}},{"$f":"IF($O8=MAX(IFERROR($O$4:$O$260,0)),J5,IF(AND(ISNA(J8),ISNUMBER(J6)),SUM(IFERROR($C7:$L7,0)),IF(AND(ISNA(J8),ISNUMBER(J7)),SUM(IFERROR($C7:$L7,0)),IF(AND(ISNA(J7),ISNUMBER(J8)),SUM(IFERROR($C8:$L8,0)),IF(AND(ISNUMBER(J7),ISNUMBER(J9)),J9,J8)))))","v":{"$error":"#N/A"}},{"$f":"IF($O8=MAX(IFERROR($O$4:$O$260,0)),K5,IF(AND(ISNA(K8),ISNUMBER(K6)),SUM(IFERROR($C7:$L7,0)),IF(AND(ISNA(K8),ISNUMBER(K7)),SUM(IFERROR($C7:$L7,0)),IF(AND(ISNA(K7),ISNUMBER(K8)),SUM(IFERROR($C8:$L8,0)),IF(AND(ISNUMBER(K7),ISNUMBER(K9)),K9,K8)))))","v":{"$error":"#N/A"}},{"$f":"IF($O8=MAX(IFERROR($O$4:$O$260,0)),L5,IF(AND(ISNA(L8),ISNUMBER(L6)),SUM(IFERROR($C7:$L7,0)),IF(AND(ISNA(L8),ISNUMBER(L7)),SUM(IFERROR($C7:$L7,0)),IF(AND(ISNA(L7),ISNUMBER(L8)),SUM(IFERROR($C8:$L8,0)),IF(AND(ISNUMBER(L7),ISNUMBER(L9)),L9,L8)))))","v":{"$error":"#N/A"}},null,{"$f":"INDEX($B$265:$AF$265,MATCH($AB$1,$B$264:$AF$264,0))/10^7","v":25.891929024415017},15]
[2,{"$f":"IF($A9=1,0,IF($A9=$A8,$B8,$B8+IFERROR(IF(INDEX($B$881:$AF$1080,$A8,MATCH($B$2,$B$677:$AF$677,0))=\"NG w/o DAC\",0,INDEX($B$678:$AF$877,$A8,MATCH($B$2,$B$677:$AF$677,0))/10^7),NA())))","v":0},{"$f":"IF(INDEX($B$881:$AF$1080,$A9,MATCH($B$2,$B$880:$AF$880,0))=C$3,IF(C$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A9,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A9,MATCH($B$2,$B$880:$AF$880,0))=D$3,IF(D$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A9,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A9,MATCH($B$2,$B$880:$AF$880,0))=E$3,IF(E$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A9,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":0.48928996194594698},{"$f":"IF(INDEX($B$881:$AF$1080,$A9,MATCH($B$2,$B$880:$AF$880,0))=F$3,IF(F$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A9,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A9,MATCH($B$2,$B$880:$AF$880,0))=G$3,IF(G$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A9,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A9,MATCH($B$2,$B$880:$AF$880,0))=H$3,IF(H$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A9,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A9,MATCH($B$2,$B$880:$AF$880,0))=I$3,IF(I$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A9,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A9,MATCH($B$2,$B$880:$AF$880,0))=J$3,IF(J$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A9,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A9,MATCH($B$2,$B$880:$AF$880,0))=K$3,IF(K$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A9,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A9,MATCH($B$2,$B$880:$AF$880,0))=L$3,IF(L$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A9,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},null,2,0,{"$f":"IF($O9=MAX(IFERROR($O$4:$O$260,0)),C6,IF(AND(ISNA(C9),ISNUMBER(C7)),SUM(IFERROR($C8:$L8,0)),IF(AND(ISNA(C9),ISNUMBER(C8)),SUM(IFERROR($C8:$L8,0)),IF(AND(ISNA(C8),ISNUMBER(C9)),SUM(IFERROR($C9:$L9,0)),IF(AND(ISNUMBER(C8),ISNUMBER(C10)),C10,C9)))))","v":{"$error":"#N/A"}},{"$f":"IF($O9=MAX(IFERROR($O$4:$O$260,0)),D6,IF(AND(ISNA(D9),ISNUMBER(D7)),SUM(IFERROR($C8:$L8,0)),IF(AND(ISNA(D9),ISNUMBER(D8)),SUM(IFERROR($C8:$L8,0)),IF(AND(ISNA(D8),ISNUMBER(D9)),SUM(IFERROR($C9:$L9,0)),IF(AND(ISNUMBER(D8),ISNUMBER(D10)),D10,D9)))))","v":{"$error":"#N/A"}},{"$f":"IF($O9=MAX(IFERROR($O$4:$O$260,0)),E6,IF(AND(ISNA(E9),ISNUMBER(E7)),SUM(IFERROR($C8:$L8,0)),IF(AND(ISNA(E9),ISNUMBER(E8)),SUM(IFERROR($C8:$L8,0)),IF(AND(ISNA(E8),ISNUMBER(E9)),SUM(IFERROR($C9:$L9,0)),IF(AND(ISNUMBER(E8),ISNUMBER(E10)),E10,E9)))))","v":0.48928996194594698},{"$f":"IF($O9=MAX(IFERROR($O$4:$O$260,0)),F6,IF(AND(ISNA(F9),ISNUMBER(F7)),SUM(IFERROR($C8:$L8,0)),IF(AND(ISNA(F9),ISNUMBER(F8)),SUM(IFERROR($C8:$L8,0)),IF(AND(ISNA(F8),ISNUMBER(F9)),SUM(IFERROR($C9:$L9,0)),IF(AND(ISNUMBER(F8),ISNUMBER(F10)),F10,F9)))))","v":{"$error":"#N/A"}},{"$f":"IF($O9=MAX(IFERROR($O$4:$O$260,0)),G6,IF(AND(ISNA(G9),ISNUMBER(G7)),SUM(IFERROR($C8:$L8,0)),IF(AND(ISNA(G9),ISNUMBER(G8)),SUM(IFERROR($C8:$L8,0)),IF(AND(ISNA(G8),ISNUMBER(G9)),SUM(IFERROR($C9:$L9,0)),IF(AND(ISNUMBER(G8),ISNUMBER(G10)),G10,G9)))))","v":{"$error":"#N/A"}},{"$f":"IF($O9=MAX(IFERROR($O$4:$O$260,0)),H6,IF(AND(ISNA(H9),ISNUMBER(H7)),SUM(IFERROR($C8:$L8,0)),IF(AND(ISNA(H9),ISNUMBER(H8)),SUM(IFERROR($C8:$L8,0)),IF(AND(ISNA(H8),ISNUMBER(H9)),SUM(IFERROR($C9:$L9,0)),IF(AND(ISNUMBER(H8),ISNUMBER(H10)),H10,H9)))))","v":{"$error":"#N/A"}},{"$f":"IF($O9=MAX(IFERROR($O$4:$O$260,0)),I6,IF(AND(ISNA(I9),ISNUMBER(I7)),SUM(IFERROR($C8:$L8,0)),IF(AND(ISNA(I9),ISNUMBER(I8)),SUM(IFERROR($C8:$L8,0)),IF(AND(ISNA(I8),ISNUMBER(I9)),SUM(IFERROR($C9:$L9,0)),IF(AND(ISNUMBER(I8),ISNUMBER(I10)),I10,I9)))))","v":{"$error":"#N/A"}},{"$f":"IF($O9=MAX(IFERROR($O$4:$O$260,0)),J6,IF(AND(ISNA(J9),ISNUMBER(J7)),SUM(IFERROR($C8:$L8,0)),IF(AND(ISNA(J9),ISNUMBER(J8)),SUM(IFERROR($C8:$L8,0)),IF(AND(ISNA(J8),ISNUMBER(J9)),SUM(IFERROR($C9:$L9,0)),IF(AND(ISNUMBER(J8),ISNUMBER(J10)),J10,J9)))))","v":{"$error":"#N/A"}},{"$f":"IF($O9=MAX(IFERROR($O$4:$O$260,0)),K6,IF(AND(ISNA(K9),ISNUMBER(K7)),SUM(IFERROR($C8:$L8,0)),IF(AND(ISNA(K9),ISNUMBER(K8)),SUM(IFERROR($C8:$L8,0)),IF(AND(ISNA(K8),ISNUMBER(K9)),SUM(IFERROR($C9:$L9,0)),IF(AND(ISNUMBER(K8),ISNUMBER(K10)),K10,K9)))))","v":{"$error":"#N/A"}},{"$f":"IF($O9=MAX(IFERROR($O$4:$O$260,0)),L6,IF(AND(ISNA(L9),ISNUMBER(L7)),SUM(IFERROR($C8:$L8,0)),IF(AND(ISNA(L9),ISNUMBER(L8)),SUM(IFERROR($C8:$L8,0)),IF(AND(ISNA(L8),ISNUMBER(L9)),SUM(IFERROR($C9:$L9,0)),IF(AND(ISNUMBER(L8),ISNUMBER(L10)),L10,L9)))))","v":{"$error":"#N/A"}}]
[3,{"$f":"IF($A10=1,0,IF($A10=$A9,$B9,$B9+IFERROR(IF(INDEX($B$881:$AF$1080,$A9,MATCH($B$2,$B$677:$AF$677,0))=\"NG w/o DAC\",0,INDEX($B$678:$AF$877,$A9,MATCH($B$2,$B$677:$AF$677,0))/10^7),NA())))","v":5.2897422165641128},{"$f":"IF(INDEX($B$881:$AF$1080,$A10,MATCH($B$2,$B$880:$AF$880,0))=C$3,IF(C$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A10,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A10,MATCH($B$2,$B$880:$AF$880,0))=D$3,IF(D$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A10,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A10,MATCH($B$2,$B$880:$AF$880,0))=E$3,IF(E$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A10,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A10,MATCH($B$2,$B$880:$AF$880,0))=F$3,IF(F$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A10,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A10,MATCH($B$2,$B$880:$AF$880,0))=G$3,IF(G$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A10,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A10,MATCH($B$2,$B$880:$AF$880,0))=H$3,IF(H$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A10,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A10,MATCH($B$2,$B$880:$AF$880,0))=I$3,IF(I$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A10,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A10,MATCH($B$2,$B$880:$AF$880,0))=J$3,IF(J$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A10,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A10,MATCH($B$2,$B$880:$AF$880,0))=K$3,IF(K$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A10,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A10,MATCH($B$2,$B$880:$AF$880,0))=L$3,IF(L$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A10,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":1.0311753444014902},null,3,5.2897422165641128,{"$f":"IF($O10=MAX(IFERROR($O$4:$O$260,0)),C7,IF(AND(ISNA(C10),ISNUMBER(C8)),SUM(IFERROR($C9:$L9,0)),IF(AND(ISNA(C10),ISNUMBER(C9)),SUM(IFERROR($C9:$L9,0)),IF(AND(ISNA(C9),ISNUMBER(C10)),SUM(IFERROR($C10:$L10,0)),IF(AND(ISNUMBER(C9),ISNUMBER(C11)),C11,C10)))))","v":{"$error":"#N/A"}},{"$f":"IF($O10=MAX(IFERROR($O$4:$O$260,0)),D7,IF(AND(ISNA(D10),ISNUMBER(D8)),SUM(IFERROR($C9:$L9,0)),IF(AND(ISNA(D10),ISNUMBER(D9)),SUM(IFERROR($C9:$L9,0)),IF(AND(ISNA(D9),ISNUMBER(D10)),SUM(IFERROR($C10:$L10,0)),IF(AND(ISNUMBER(D9),ISNUMBER(D11)),D11,D10)))))","v":{"$error":"#N/A"}},{"$f":"IF($O10=MAX(IFERROR($O$4:$O$260,0)),E7,IF(AND(ISNA(E10),ISNUMBER(E8)),SUM(IFERROR($C9:$L9,0)),IF(AND(ISNA(E10),ISNUMBER(E9)),SUM(IFERROR($C9:$L9,0)),IF(AND(ISNA(E9),ISNUMBER(E10)),SUM(IFERROR($C10:$L10,0)),IF(AND(ISNUMBER(E9),ISNUMBER(E11)),E11,E10)))))","v":0.48928996194594698},{"$f":"IF($O10=MAX(IFERROR($O$4:$O$260,0)),F7,IF(AND(ISNA(F10),ISNUMBER(F8)),SUM(IFERROR($C9:$L9,0)),IF(AND(ISNA(F10),ISNUMBER(F9)),SUM(IFERROR($C9:$L9,0)),IF(AND(ISNA(F9),ISNUMBER(F10)),SUM(IFERROR($C10:$L10,0)),IF(AND(ISNUMBER(F9),ISNUMBER(F11)),F11,F10)))))","v":{"$error":"#N/A"}},{"$f":"IF($O10=MAX(IFERROR($O$4:$O$260,0)),G7,IF(AND(ISNA(G10),ISNUMBER(G8)),SUM(IFERROR($C9:$L9,0)),IF(AND(ISNA(G10),ISNUMBER(G9)),SUM(IFERROR($C9:$L9,0)),IF(AND(ISNA(G9),ISNUMBER(G10)),SUM(IFERROR($C10:$L10,0)),IF(AND(ISNUMBER(G9),ISNUMBER(G11)),G11,G10)))))","v":{"$error":"#N/A"}},{"$f":"IF($O10=MAX(IFERROR($O$4:$O$260,0)),H7,IF(AND(ISNA(H10),ISNUMBER(H8)),SUM(IFERROR($C9:$L9,0)),IF(AND(ISNA(H10),ISNUMBER(H9)),SUM(IFERROR($C9:$L9,0)),IF(AND(ISNA(H9),ISNUMBER(H10)),SUM(IFERROR($C10:$L10,0)),IF(AND(ISNUMBER(H9),ISNUMBER(H11)),H11,H10)))))","v":{"$error":"#N/A"}},{"$f":"IF($O10=MAX(IFERROR($O$4:$O$260,0)),I7,IF(AND(ISNA(I10),ISNUMBER(I8)),SUM(IFERROR($C9:$L9,0)),IF(AND(ISNA(I10),ISNUMBER(I9)),SUM(IFERROR($C9:$L9,0)),IF(AND(ISNA(I9),ISNUMBER(I10)),SUM(IFERROR($C10:$L10,0)),IF(AND(ISNUMBER(I9),ISNUMBER(I11)),I11,I10)))))","v":{"$error":"#N/A"}},{"$f":"IF($O10=MAX(IFERROR($O$4:$O$260,0)),J7,IF(AND(ISNA(J10),ISNUMBER(J8)),SUM(IFERROR($C9:$L9,0)),IF(AND(ISNA(J10),ISNUMBER(J9)),SUM(IFERROR($C9:$L9,0)),IF(AND(ISNA(J9),ISNUMBER(J10)),SUM(IFERROR($C10:$L10,0)),IF(AND(ISNUMBER(J9),ISNUMBER(J11)),J11,J10)))))","v":{"$error":"#N/A"}},{"$f":"IF($O10=MAX(IFERROR($O$4:$O$260,0)),K7,IF(AND(ISNA(K10),ISNUMBER(K8)),SUM(IFERROR($C9:$L9,0)),IF(AND(ISNA(K10),ISNUMBER(K9)),SUM(IFERROR($C9:$L9,0)),IF(AND(ISNA(K9),ISNUMBER(K10)),SUM(IFERROR($C10:$L10,0)),IF(AND(ISNUMBER(K9),ISNUMBER(K11)),K11,K10)))))","v":{"$error":"#N/A"}},{"$f":"IF($O10=MAX(IFERROR($O$4:$O$260,0)),L7,IF(AND(ISNA(L10),ISNUMBER(L8)),SUM(IFERROR($C9:$L9,0)),IF(AND(ISNA(L10),ISNUMBER(L9)),SUM(IFERROR($C9:$L9,0)),IF(AND(ISNA(L9),ISNUMBER(L10)),SUM(IFERROR($C10:$L10,0)),IF(AND(ISNUMBER(L9),ISNUMBER(L11)),L11,L10)))))","v":1.0311753444014902}]
[3,{"$f":"IF($A11=1,0,IF($A11=$A10,$B10,$B10+IFERROR(IF(INDEX($B$881:$AF$1080,$A10,MATCH($B$2,$B$677:$AF$677,0))=\"NG w/o DAC\",0,INDEX($B$678:$AF$877,$A10,MATCH($B$2,$B$677:$AF$677,0))/10^7),NA())))","v":5.2897422165641128},{"$f":"IF(INDEX($B$881:$AF$1080,$A11,MATCH($B$2,$B$880:$AF$880,0))=C$3,IF(C$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A11,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A11,MATCH($B$2,$B$880:$AF$880,0))=D$3,IF(D$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A11,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A11,MATCH($B$2,$B$880:$AF$880,0))=E$3,IF(E$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A11,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A11,MATCH($B$2,$B$880:$AF$880,0))=F$3,IF(F$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A11,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A11,MATCH($B$2,$B$880:$AF$880,0))=G$3,IF(G$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A11,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A11,MATCH($B$2,$B$880:$AF$880,0))=H$3,IF(H$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A11,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A11,MATCH($B$2,$B$880:$AF$880,0))=I$3,IF(I$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A11,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A11,MATCH($B$2,$B$880:$AF$880,0))=J$3,IF(J$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A11,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A11,MATCH($B$2,$B$880:$AF$880,0))=K$3,IF(K$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A11,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A11,MATCH($B$2,$B$880:$AF$880,0))=L$3,IF(L$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A11,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":1.0311753444014902},null,3,5.2897422165641128,{"$f":"IF($O11=MAX(IFERROR($O$4:$O$260,0)),C8,IF(AND(ISNA(C11),ISNUMBER(C9)),SUM(IFERROR($C10:$L10,0)),IF(AND(ISNA(C11),ISNUMBER(C10)),SUM(IFERROR($C10:$L10,0)),IF(AND(ISNA(C10),ISNUMBER(C11)),SUM(IFERROR($C11:$L11,0)),IF(AND(ISNUMBER(C10),ISNUMBER(C12)),C12,C11)))))","v":{"$error":"#N/A"}},{"$f":"IF($O11=MAX(IFERROR($O$4:$O$260,0)),D8,IF(AND(ISNA(D11),ISNUMBER(D9)),SUM(IFERROR($C10:$L10,0)),IF(AND(ISNA(D11),ISNUMBER(D10)),SUM(IFERROR($C10:$L10,0)),IF(AND(ISNA(D10),ISNUMBER(D11)),SUM(IFERROR($C11:$L11,0)),IF(AND(ISNUMBER(D10),ISNUMBER(D12)),D12,D11)))))","v":{"$error":"#N/A"}},{"$f":"IF($O11=MAX(IFERROR($O$4:$O$260,0)),E8,IF(AND(ISNA(E11),ISNUMBER(E9)),SUM(IFERROR($C10:$L10,0)),IF(AND(ISNA(E11),ISNUMBER(E10)),SUM(IFERROR($C10:$L10,0)),IF(AND(ISNA(E10),ISNUMBER(E11)),SUM(IFERROR($C11:$L11,0)),IF(AND(ISNUMBER(E10),ISNUMBER(E12)),E12,E11)))))","v":1.0311753444014902},{"$f":"IF($O11=MAX(IFERROR($O$4:$O$260,0)),F8,IF(AND(ISNA(F11),ISNUMBER(F9)),SUM(IFERROR($C10:$L10,0)),IF(AND(ISNA(F11),ISNUMBER(F10)),SUM(IFERROR($C10:$L10,0)),IF(AND(ISNA(F10),ISNUMBER(F11)),SUM(IFERROR($C11:$L11,0)),IF(AND(ISNUMBER(F10),ISNUMBER(F12)),F12,F11)))))","v":{"$error":"#N/A"}},{"$f":"IF($O11=MAX(IFERROR($O$4:$O$260,0)),G8,IF(AND(ISNA(G11),ISNUMBER(G9)),SUM(IFERROR($C10:$L10,0)),IF(AND(ISNA(G11),ISNUMBER(G10)),SUM(IFERROR($C10:$L10,0)),IF(AND(ISNA(G10),ISNUMBER(G11)),SUM(IFERROR($C11:$L11,0)),IF(AND(ISNUMBER(G10),ISNUMBER(G12)),G12,G11)))))","v":{"$error":"#N/A"}},{"$f":"IF($O11=MAX(IFERROR($O$4:$O$260,0)),H8,IF(AND(ISNA(H11),ISNUMBER(H9)),SUM(IFERROR($C10:$L10,0)),IF(AND(ISNA(H11),ISNUMBER(H10)),SUM(IFERROR($C10:$L10,0)),IF(AND(ISNA(H10),ISNUMBER(H11)),SUM(IFERROR($C11:$L11,0)),IF(AND(ISNUMBER(H10),ISNUMBER(H12)),H12,H11)))))","v":{"$error":"#N/A"}},{"$f":"IF($O11=MAX(IFERROR($O$4:$O$260,0)),I8,IF(AND(ISNA(I11),ISNUMBER(I9)),SUM(IFERROR($C10:$L10,0)),IF(AND(ISNA(I11),ISNUMBER(I10)),SUM(IFERROR($C10:$L10,0)),IF(AND(ISNA(I10),ISNUMBER(I11)),SUM(IFERROR($C11:$L11,0)),IF(AND(ISNUMBER(I10),ISNUMBER(I12)),I12,I11)))))","v":{"$error":"#N/A"}},{"$f":"IF($O11=MAX(IFERROR($O$4:$O$260,0)),J8,IF(AND(ISNA(J11),ISNUMBER(J9)),SUM(IFERROR($C10:$L10,0)),IF(AND(ISNA(J11),ISNUMBER(J10)),SUM(IFERROR($C10:$L10,0)),IF(AND(ISNA(J10),ISNUMBER(J11)),SUM(IFERROR($C11:$L11,0)),IF(AND(ISNUMBER(J10),ISNUMBER(J12)),J12,J11)))))","v":{"$error":"#N/A"}},{"$f":"IF($O11=MAX(IFERROR($O$4:$O$260,0)),K8,IF(AND(ISNA(K11),ISNUMBER(K9)),SUM(IFERROR($C10:$L10,0)),IF(AND(ISNA(K11),ISNUMBER(K10)),SUM(IFERROR($C10:$L10,0)),IF(AND(ISNA(K10),ISNUMBER(K11)),SUM(IFERROR($C11:$L11,0)),IF(AND(ISNUMBER(K10),ISNUMBER(K12)),K12,K11)))))","v":{"$error":"#N/A"}},{"$f":"IF($O11=MAX(IFERROR($O$4:$O$260,0)),L8,IF(AND(ISNA(L11),ISNUMBER(L9)),SUM(IFERROR($C10:$L10,0)),IF(AND(ISNA(L11),ISNUMBER(L10)),SUM(IFERROR($C10:$L10,0)),IF(AND(ISNA(L10),ISNUMBER(L11)),SUM(IFERROR($C11:$L11,0)),IF(AND(ISNUMBER(L10),ISNUMBER(L12)),L12,L11)))))","v":1.0311753444014902}]
[3,{"$f":"IF($A12=1,0,IF($A12=$A11,$B11,$B11+IFERROR(IF(INDEX($B$881:$AF$1080,$A11,MATCH($B$2,$B$677:$AF$677,0))=\"NG w/o DAC\",0,INDEX($B$678:$AF$877,$A11,MATCH($B$2,$B$677:$AF$677,0))/10^7),NA())))","v":5.2897422165641128},{"$f":"IF(INDEX($B$881:$AF$1080,$A12,MATCH($B$2,$B$880:$AF$880,0))=C$3,IF(C$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A12,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A12,MATCH($B$2,$B$880:$AF$880,0))=D$3,IF(D$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A12,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A12,MATCH($B$2,$B$880:$AF$880,0))=E$3,IF(E$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A12,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A12,MATCH($B$2,$B$880:$AF$880,0))=F$3,IF(F$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A12,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A12,MATCH($B$2,$B$880:$AF$880,0))=G$3,IF(G$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A12,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A12,MATCH($B$2,$B$880:$AF$880,0))=H$3,IF(H$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A12,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A12,MATCH($B$2,$B$880:$AF$880,0))=I$3,IF(I$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A12,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A12,MATCH($B$2,$B$880:$AF$880,0))=J$3,IF(J$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A12,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A12,MATCH($B$2,$B$880:$AF$880,0))=K$3,IF(K$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A12,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A12,MATCH($B$2,$B$880:$AF$880,0))=L$3,IF(L$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A12,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":1.0311753444014902},null,3,5.2897422165641128,{"$f":"IF($O12=MAX(IFERROR($O$4:$O$260,0)),C9,IF(AND(ISNA(C12),ISNUMBER(C10)),SUM(IFERROR($C11:$L11,0)),IF(AND(ISNA(C12),ISNUMBER(C11)),SUM(IFERROR($C11:$L11,0)),IF(AND(ISNA(C11),ISNUMBER(C12)),SUM(IFERROR($C12:$L12,0)),IF(AND(ISNUMBER(C11),ISNUMBER(C13)),C13,C12)))))","v":{"$error":"#N/A"}},{"$f":"IF($O12=MAX(IFERROR($O$4:$O$260,0)),D9,IF(AND(ISNA(D12),ISNUMBER(D10)),SUM(IFERROR($C11:$L11,0)),IF(AND(ISNA(D12),ISNUMBER(D11)),SUM(IFERROR($C11:$L11,0)),IF(AND(ISNA(D11),ISNUMBER(D12)),SUM(IFERROR($C12:$L12,0)),IF(AND(ISNUMBER(D11),ISNUMBER(D13)),D13,D12)))))","v":{"$error":"#N/A"}},{"$f":"IF($O12=MAX(IFERROR($O$4:$O$260,0)),E9,IF(AND(ISNA(E12),ISNUMBER(E10)),SUM(IFERROR($C11:$L11,0)),IF(AND(ISNA(E12),ISNUMBER(E11)),SUM(IFERROR($C11:$L11,0)),IF(AND(ISNA(E11),ISNUMBER(E12)),SUM(IFERROR($C12:$L12,0)),IF(AND(ISNUMBER(E11),ISNUMBER(E13)),E13,E12)))))","v":{"$error":"#N/A"}},{"$f":"IF($O12=MAX(IFERROR($O$4:$O$260,0)),F9,IF(AND(ISNA(F12),ISNUMBER(F10)),SUM(IFERROR($C11:$L11,0)),IF(AND(ISNA(F12),ISNUMBER(F11)),SUM(IFERROR($C11:$L11,0)),IF(AND(ISNA(F11),ISNUMBER(F12)),SUM(IFERROR($C12:$L12,0)),IF(AND(ISNUMBER(F11),ISNUMBER(F13)),F13,F12)))))","v":{"$error":"#N/A"}},{"$f":"IF($O12=MAX(IFERROR($O$4:$O$260,0)),G9,IF(AND(ISNA(G12),ISNUMBER(G10)),SUM(IFERROR($C11:$L11,0)),IF(AND(ISNA(G12),ISNUMBER(G11)),SUM(IFERROR($C11:$L11,0)),IF(AND(ISNA(G11),ISNUMBER(G12)),SUM(IFERROR($C12:$L12,0)),IF(AND(ISNUMBER(G11),ISNUMBER(G13)),G13,G12)))))","v":{"$error":"#N/A"}},{"$f":"IF($O12=MAX(IFERROR($O$4:$O$260,0)),H9,IF(AND(ISNA(H12),ISNUMBER(H10)),SUM(IFERROR($C11:$L11,0)),IF(AND(ISNA(H12),ISNUMBER(H11)),SUM(IFERROR($C11:$L11,0)),IF(AND(ISNA(H11),ISNUMBER(H12)),SUM(IFERROR($C12:$L12,0)),IF(AND(ISNUMBER(H11),ISNUMBER(H13)),H13,H12)))))","v":{"$error":"#N/A"}},{"$f":"IF($O12=MAX(IFERROR($O$4:$O$260,0)),I9,IF(AND(ISNA(I12),ISNUMBER(I10)),SUM(IFERROR($C11:$L11,0)),IF(AND(ISNA(I12),ISNUMBER(I11)),SUM(IFERROR($C11:$L11,0)),IF(AND(ISNA(I11),ISNUMBER(I12)),SUM(IFERROR($C12:$L12,0)),IF(AND(ISNUMBER(I11),ISNUMBER(I13)),I13,I12)))))","v":{"$error":"#N/A"}},{"$f":"IF($O12=MAX(IFERROR($O$4:$O$260,0)),J9,IF(AND(ISNA(J12),ISNUMBER(J10)),SUM(IFERROR($C11:$L11,0)),IF(AND(ISNA(J12),ISNUMBER(J11)),SUM(IFERROR($C11:$L11,0)),IF(AND(ISNA(J11),ISNUMBER(J12)),SUM(IFERROR($C12:$L12,0)),IF(AND(ISNUMBER(J11),ISNUMBER(J13)),J13,J12)))))","v":{"$error":"#N/A"}},{"$f":"IF($O12=MAX(IFERROR($O$4:$O$260,0)),K9,IF(AND(ISNA(K12),ISNUMBER(K10)),SUM(IFERROR($C11:$L11,0)),IF(AND(ISNA(K12),ISNUMBER(K11)),SUM(IFERROR($C11:$L11,0)),IF(AND(ISNA(K11),ISNUMBER(K12)),SUM(IFERROR($C12:$L12,0)),IF(AND(ISNUMBER(K11),ISNUMBER(K13)),K13,K12)))))","v":{"$error":"#N/A"}},{"$f":"IF($O12=MAX(IFERROR($O$4:$O$260,0)),L9,IF(AND(ISNA(L12),ISNUMBER(L10)),SUM(IFERROR($C11:$L11,0)),IF(AND(ISNA(L12),ISNUMBER(L11)),SUM(IFERROR($C11:$L11,0)),IF(AND(ISNA(L11),ISNUMBER(L12)),SUM(IFERROR($C12:$L12,0)),IF(AND(ISNUMBER(L11),ISNUMBER(L13)),L13,L12)))))","v":1.0311753444114902}]
[4,{"$f":"IF($A13=1,0,IF($A13=$A12,$B12,$B12+IFERROR(IF(INDEX($B$881:$AF$1080,$A12,MATCH($B$2,$B$677:$AF$677,0))=\"NG w/o DAC\",0,INDEX($B$678:$AF$877,$A12,MATCH($B$2,$B$677:$AF$677,0))/10^7),NA())))","v":5.2897422165641128},{"$f":"IF(INDEX($B$881:$AF$1080,$A13,MATCH($B$2,$B$880:$AF$880,0))=C$3,IF(C$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A13,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A13,MATCH($B$2,$B$880:$AF$880,0))=D$3,IF(D$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A13,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A13,MATCH($B$2,$B$880:$AF$880,0))=E$3,IF(E$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A13,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A13,MATCH($B$2,$B$880:$AF$880,0))=F$3,IF(F$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A13,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A13,MATCH($B$2,$B$880:$AF$880,0))=G$3,IF(G$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A13,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A13,MATCH($B$2,$B$880:$AF$880,0))=H$3,IF(H$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A13,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A13,MATCH($B$2,$B$880:$AF$880,0))=I$3,IF(I$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A13,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A13,MATCH($B$2,$B$880:$AF$880,0))=J$3,IF(J$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A13,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A13,MATCH($B$2,$B$880:$AF$880,0))=K$3,IF(K$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A13,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A13,MATCH($B$2,$B$880:$AF$880,0))=L$3,IF(L$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A13,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":1.0311753444114902},null,4,5.2897422165641128,{"$f":"IF($O13=MAX(IFERROR($O$4:$O$260,0)),C10,IF(AND(ISNA(C13),ISNUMBER(C11)),SUM(IFERROR($C12:$L12,0)),IF(AND(ISNA(C13),ISNUMBER(C12)),SUM(IFERROR($C12:$L12,0)),IF(AND(ISNA(C12),ISNUMBER(C13)),SUM(IFERROR($C13:$L13,0)),IF(AND(ISNUMBER(C12),ISNUMBER(C14)),C14,C13)))))","v":{"$error":"#N/A"}},{"$f":"IF($O13=MAX(IFERROR($O$4:$O$260,0)),D10,IF(AND(ISNA(D13),ISNUMBER(D11)),SUM(IFERROR($C12:$L12,0)),IF(AND(ISNA(D13),ISNUMBER(D12)),SUM(IFERROR($C12:$L12,0)),IF(AND(ISNA(D12),ISNUMBER(D13)),SUM(IFERROR($C13:$L13,0)),IF(AND(ISNUMBER(D12),ISNUMBER(D14)),D14,D13)))))","v":{"$error":"#N/A"}},{"$f":"IF($O13=MAX(IFERROR($O$4:$O$260,0)),E10,IF(AND(ISNA(E13),ISNUMBER(E11)),SUM(IFERROR($C12:$L12,0)),IF(AND(ISNA(E13),ISNUMBER(E12)),SUM(IFERROR($C12:$L12,0)),IF(AND(ISNA(E12),ISNUMBER(E13)),SUM(IFERROR($C13:$L13,0)),IF(AND(ISNUMBER(E12),ISNUMBER(E14)),E14,E13)))))","v":{"$error":"#N/A"}},{"$f":"IF($O13=MAX(IFERROR($O$4:$O$260,0)),F10,IF(AND(ISNA(F13),ISNUMBER(F11)),SUM(IFERROR($C12:$L12,0)),IF(AND(ISNA(F13),ISNUMBER(F12)),SUM(IFERROR($C12:$L12,0)),IF(AND(ISNA(F12),ISNUMBER(F13)),SUM(IFERROR($C13:$L13,0)),IF(AND(ISNUMBER(F12),ISNUMBER(F14)),F14,F13)))))","v":{"$error":"#N/A"}},{"$f":"IF($O13=MAX(IFERROR($O$4:$O$260,0)),G10,IF(AND(ISNA(G13),ISNUMBER(G11)),SUM(IFERROR($C12:$L12,0)),IF(AND(ISNA(G13),ISNUMBER(G12)),SUM(IFERROR($C12:$L12,0)),IF(AND(ISNA(G12),ISNUMBER(G13)),SUM(IFERROR($C13:$L13,0)),IF(AND(ISNUMBER(G12),ISNUMBER(G14)),G14,G13)))))","v":{"$error":"#N/A"}},{"$f":"IF($O13=MAX(IFERROR($O$4:$O$260,0)),H10,IF(AND(ISNA(H13),ISNUMBER(H11)),SUM(IFERROR($C12:$L12,0)),IF(AND(ISNA(H13),ISNUMBER(H12)),SUM(IFERROR($C12:$L12,0)),IF(AND(ISNA(H12),ISNUMBER(H13)),SUM(IFERROR($C13:$L13,0)),IF(AND(ISNUMBER(H12),ISNUMBER(H14)),H14,H13)))))","v":{"$error":"#N/A"}},{"$f":"IF($O13=MAX(IFERROR($O$4:$O$260,0)),I10,IF(AND(ISNA(I13),ISNUMBER(I11)),SUM(IFERROR($C12:$L12,0)),IF(AND(ISNA(I13),ISNUMBER(I12)),SUM(IFERROR($C12:$L12,0)),IF(AND(ISNA(I12),ISNUMBER(I13)),SUM(IFERROR($C13:$L13,0)),IF(AND(ISNUMBER(I12),ISNUMBER(I14)),I14,I13)))))","v":{"$error":"#N/A"}},{"$f":"IF($O13=MAX(IFERROR($O$4:$O$260,0)),J10,IF(AND(ISNA(J13),ISNUMBER(J11)),SUM(IFERROR($C12:$L12,0)),IF(AND(ISNA(J13),ISNUMBER(J12)),SUM(IFERROR($C12:$L12,0)),IF(AND(ISNA(J12),ISNUMBER(J13)),SUM(IFERROR($C13:$L13,0)),IF(AND(ISNUMBER(J12),ISNUMBER(J14)),J14,J13)))))","v":{"$error":"#N/A"}},{"$f":"IF($O13=MAX(IFERROR($O$4:$O$260,0)),K10,IF(AND(ISNA(K13),ISNUMBER(K11)),SUM(IFERROR($C12:$L12,0)),IF(AND(ISNA(K13),ISNUMBER(K12)),SUM(IFERROR($C12:$L12,0)),IF(AND(ISNA(K12),ISNUMBER(K13)),SUM(IFERROR($C13:$L13,0)),IF(AND(ISNUMBER(K12),ISNUMBER(K14)),K14,K13)))))","v":{"$error":"#N/A"}},{"$f":"IF($O13=MAX(IFERROR($O$4:$O$260,0)),L10,IF(AND(ISNA(L13),ISNUMBER(L11)),SUM(IFERROR($C12:$L12,0)),IF(AND(ISNA(L13),ISNUMBER(L12)),SUM(IFERROR($C12:$L12,0)),IF(AND(ISNA(L12),ISNUMBER(L13)),SUM(IFERROR($C13:$L13,0)),IF(AND(ISNUMBER(L12),ISNUMBER(L14)),L14,L13)))))","v":1.0311753444114902}]
[4,{"$f":"IF($A14=1,0,IF($A14=$A13,$B13,$B13+IFERROR(IF(INDEX($B$881:$AF$1080,$A13,MATCH($B$2,$B$677:$AF$677,0))=\"NG w/o DAC\",0,INDEX($B$678:$AF$877,$A13,MATCH($B$2,$B$677:$AF$677,0))/10^7),NA())))","v":5.2897422165641128},{"$f":"IF(INDEX($B$881:$AF$1080,$A14,MATCH($B$2,$B$880:$AF$880,0))=C$3,IF(C$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A14,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A14,MATCH($B$2,$B$880:$AF$880,0))=D$3,IF(D$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A14,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A14,MATCH($B$2,$B$880:$AF$880,0))=E$3,IF(E$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A14,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A14,MATCH($B$2,$B$880:$AF$880,0))=F$3,IF(F$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A14,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A14,MATCH($B$2,$B$880:$AF$880,0))=G$3,IF(G$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A14,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A14,MATCH($B$2,$B$880:$AF$880,0))=H$3,IF(H$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A14,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A14,MATCH($B$2,$B$880:$AF$880,0))=I$3,IF(I$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A14,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A14,MATCH($B$2,$B$880:$AF$880,0))=J$3,IF(J$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A14,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A14,MATCH($B$2,$B$880:$AF$880,0))=K$3,IF(K$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A14,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A14,MATCH($B$2,$B$880:$AF$880,0))=L$3,IF(L$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A14,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":1.0311753444114902},null,4,5.2897422165641128,{"$f":"IF($O14=MAX(IFERROR($O$4:$O$260,0)),C11,IF(AND(ISNA(C14),ISNUMBER(C12)),SUM(IFERROR($C13:$L13,0)),IF(AND(ISNA(C14),ISNUMBER(C13)),SUM(IFERROR($C13:$L13,0)),IF(AND(ISNA(C13),ISNUMBER(C14)),SUM(IFERROR($C14:$L14,0)),IF(AND(ISNUMBER(C13),ISNUMBER(C15)),C15,C14)))))","v":{"$error":"#N/A"}},{"$f":"IF($O14=MAX(IFERROR($O$4:$O$260,0)),D11,IF(AND(ISNA(D14),ISNUMBER(D12)),SUM(IFERROR($C13:$L13,0)),IF(AND(ISNA(D14),ISNUMBER(D13)),SUM(IFERROR($C13:$L13,0)),IF(AND(ISNA(D13),ISNUMBER(D14)),SUM(IFERROR($C14:$L14,0)),IF(AND(ISNUMBER(D13),ISNUMBER(D15)),D15,D14)))))","v":{"$error":"#N/A"}},{"$f":"IF($O14=MAX(IFERROR($O$4:$O$260,0)),E11,IF(AND(ISNA(E14),ISNUMBER(E12)),SUM(IFERROR($C13:$L13,0)),IF(AND(ISNA(E14),ISNUMBER(E13)),SUM(IFERROR($C13:$L13,0)),IF(AND(ISNA(E13),ISNUMBER(E14)),SUM(IFERROR($C14:$L14,0)),IF(AND(ISNUMBER(E13),ISNUMBER(E15)),E15,E14)))))","v":{"$error":"#N/A"}},{"$f":"IF($O14=MAX(IFERROR($O$4:$O$260,0)),F11,IF(AND(ISNA(F14),ISNUMBER(F12)),SUM(IFERROR($C13:$L13,0)),IF(AND(ISNA(F14),ISNUMBER(F13)),SUM(IFERROR($C13:$L13,0)),IF(AND(ISNA(F13),ISNUMBER(F14)),SUM(IFERROR($C14:$L14,0)),IF(AND(ISNUMBER(F13),ISNUMBER(F15)),F15,F14)))))","v":{"$error":"#N/A"}},{"$f":"IF($O14=MAX(IFERROR($O$4:$O$260,0)),G11,IF(AND(ISNA(G14),ISNUMBER(G12)),SUM(IFERROR($C13:$L13,0)),IF(AND(ISNA(G14),ISNUMBER(G13)),SUM(IFERROR($C13:$L13,0)),IF(AND(ISNA(G13),ISNUMBER(G14)),SUM(IFERROR($C14:$L14,0)),IF(AND(ISNUMBER(G13),ISNUMBER(G15)),G15,G14)))))","v":{"$error":"#N/A"}},{"$f":"IF($O14=MAX(IFERROR($O$4:$O$260,0)),H11,IF(AND(ISNA(H14),ISNUMBER(H12)),SUM(IFERROR($C13:$L13,0)),IF(AND(ISNA(H14),ISNUMBER(H13)),SUM(IFERROR($C13:$L13,0)),IF(AND(ISNA(H13),ISNUMBER(H14)),SUM(IFERROR($C14:$L14,0)),IF(AND(ISNUMBER(H13),ISNUMBER(H15)),H15,H14)))))","v":{"$error":"#N/A"}},{"$f":"IF($O14=MAX(IFERROR($O$4:$O$260,0)),I11,IF(AND(ISNA(I14),ISNUMBER(I12)),SUM(IFERROR($C13:$L13,0)),IF(AND(ISNA(I14),ISNUMBER(I13)),SUM(IFERROR($C13:$L13,0)),IF(AND(ISNA(I13),ISNUMBER(I14)),SUM(IFERROR($C14:$L14,0)),IF(AND(ISNUMBER(I13),ISNUMBER(I15)),I15,I14)))))","v":{"$error":"#N/A"}},{"$f":"IF($O14=MAX(IFERROR($O$4:$O$260,0)),J11,IF(AND(ISNA(J14),ISNUMBER(J12)),SUM(IFERROR($C13:$L13,0)),IF(AND(ISNA(J14),ISNUMBER(J13)),SUM(IFERROR($C13:$L13,0)),IF(AND(ISNA(J13),ISNUMBER(J14)),SUM(IFERROR($C14:$L14,0)),IF(AND(ISNUMBER(J13),ISNUMBER(J15)),J15,J14)))))","v":{"$error":"#N/A"}},{"$f":"IF($O14=MAX(IFERROR($O$4:$O$260,0)),K11,IF(AND(ISNA(K14),ISNUMBER(K12)),SUM(IFERROR($C13:$L13,0)),IF(AND(ISNA(K14),ISNUMBER(K13)),SUM(IFERROR($C13:$L13,0)),IF(AND(ISNA(K13),ISNUMBER(K14)),SUM(IFERROR($C14:$L14,0)),IF(AND(ISNUMBER(K13),ISNUMBER(K15)),K15,K14)))))","v":{"$error":"#N/A"}},{"$f":"IF($O14=MAX(IFERROR($O$4:$O$260,0)),L11,IF(AND(ISNA(L14),ISNUMBER(L12)),SUM(IFERROR($C13:$L13,0)),IF(AND(ISNA(L14),ISNUMBER(L13)),SUM(IFERROR($C13:$L13,0)),IF(AND(ISNA(L13),ISNUMBER(L14)),SUM(IFERROR($C14:$L14,0)),IF(AND(ISNUMBER(L13),ISNUMBER(L15)),L15,L14)))))","v":1.0311753444114902}]
[4,{"$f":"IF($A15=1,0,IF($A15=$A14,$B14,$B14+IFERROR(IF(INDEX($B$881:$AF$1080,$A14,MATCH($B$2,$B$677:$AF$677,0))=\"NG w/o DAC\",0,INDEX($B$678:$AF$877,$A14,MATCH($B$2,$B$677:$AF$677,0))/10^7),NA())))","v":5.2897422165641128},{"$f":"IF(INDEX($B$881:$AF$1080,$A15,MATCH($B$2,$B$880:$AF$880,0))=C$3,IF(C$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A15,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A15,MATCH($B$2,$B$880:$AF$880,0))=D$3,IF(D$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A15,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A15,MATCH($B$2,$B$880:$AF$880,0))=E$3,IF(E$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A15,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A15,MATCH($B$2,$B$880:$AF$880,0))=F$3,IF(F$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A15,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A15,MATCH($B$2,$B$880:$AF$880,0))=G$3,IF(G$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A15,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A15,MATCH($B$2,$B$880:$AF$880,0))=H$3,IF(H$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A15,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A15,MATCH($B$2,$B$880:$AF$880,0))=I$3,IF(I$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A15,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A15,MATCH($B$2,$B$880:$AF$880,0))=J$3,IF(J$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A15,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A15,MATCH($B$2,$B$880:$AF$880,0))=K$3,IF(K$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A15,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A15,MATCH($B$2,$B$880:$AF$880,0))=L$3,IF(L$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A15,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":1.0311753444114902},null,4,5.2897422165641128,{"$f":"IF($O15=MAX(IFERROR($O$4:$O$260,0)),C12,IF(AND(ISNA(C15),ISNUMBER(C13)),SUM(IFERROR($C14:$L14,0)),IF(AND(ISNA(C15),ISNUMBER(C14)),SUM(IFERROR($C14:$L14,0)),IF(AND(ISNA(C14),ISNUMBER(C15)),SUM(IFERROR($C15:$L15,0)),IF(AND(ISNUMBER(C14),ISNUMBER(C16)),C16,C15)))))","v":{"$error":"#N/A"}},{"$f":"IF($O15=MAX(IFERROR($O$4:$O$260,0)),D12,IF(AND(ISNA(D15),ISNUMBER(D13)),SUM(IFERROR($C14:$L14,0)),IF(AND(ISNA(D15),ISNUMBER(D14)),SUM(IFERROR($C14:$L14,0)),IF(AND(ISNA(D14),ISNUMBER(D15)),SUM(IFERROR($C15:$L15,0)),IF(AND(ISNUMBER(D14),ISNUMBER(D16)),D16,D15)))))","v":{"$error":"#N/A"}},{"$f":"IF($O15=MAX(IFERROR($O$4:$O$260,0)),E12,IF(AND(ISNA(E15),ISNUMBER(E13)),SUM(IFERROR($C14:$L14,0)),IF(AND(ISNA(E15),ISNUMBER(E14)),SUM(IFERROR($C14:$L14,0)),IF(AND(ISNA(E14),ISNUMBER(E15)),SUM(IFERROR($C15:$L15,0)),IF(AND(ISNUMBER(E14),ISNUMBER(E16)),E16,E15)))))","v":{"$error":"#N/A"}},{"$f":"IF($O15=MAX(IFERROR($O$4:$O$260,0)),F12,IF(AND(ISNA(F15),ISNUMBER(F13)),SUM(IFERROR($C14:$L14,0)),IF(AND(ISNA(F15),ISNUMBER(F14)),SUM(IFERROR($C14:$L14,0)),IF(AND(ISNA(F14),ISNUMBER(F15)),SUM(IFERROR($C15:$L15,0)),IF(AND(ISNUMBER(F14),ISNUMBER(F16)),F16,F15)))))","v":{"$error":"#N/A"}},{"$f":"IF($O15=MAX(IFERROR($O$4:$O$260,0)),G12,IF(AND(ISNA(G15),ISNUMBER(G13)),SUM(IFERROR($C14:$L14,0)),IF(AND(ISNA(G15),ISNUMBER(G14)),SUM(IFERROR($C14:$L14,0)),IF(AND(ISNA(G14),ISNUMBER(G15)),SUM(IFERROR($C15:$L15,0)),IF(AND(ISNUMBER(G14),ISNUMBER(G16)),G16,G15)))))","v":{"$error":"#N/A"}},{"$f":"IF($O15=MAX(IFERROR($O$4:$O$260,0)),H12,IF(AND(ISNA(H15),ISNUMBER(H13)),SUM(IFERROR($C14:$L14,0)),IF(AND(ISNA(H15),ISNUMBER(H14)),SUM(IFERROR($C14:$L14,0)),IF(AND(ISNA(H14),ISNUMBER(H15)),SUM(IFERROR($C15:$L15,0)),IF(AND(ISNUMBER(H14),ISNUMBER(H16)),H16,H15)))))","v":{"$error":"#N/A"}},{"$f":"IF($O15=MAX(IFERROR($O$4:$O$260,0)),I12,IF(AND(ISNA(I15),ISNUMBER(I13)),SUM(IFERROR($C14:$L14,0)),IF(AND(ISNA(I15),ISNUMBER(I14)),SUM(IFERROR($C14:$L14,0)),IF(AND(ISNA(I14),ISNUMBER(I15)),SUM(IFERROR($C15:$L15,0)),IF(AND(ISNUMBER(I14),ISNUMBER(I16)),I16,I15)))))","v":{"$error":"#N/A"}},{"$f":"IF($O15=MAX(IFERROR($O$4:$O$260,0)),J12,IF(AND(ISNA(J15),ISNUMBER(J13)),SUM(IFERROR($C14:$L14,0)),IF(AND(ISNA(J15),ISNUMBER(J14)),SUM(IFERROR($C14:$L14,0)),IF(AND(ISNA(J14),ISNUMBER(J15)),SUM(IFERROR($C15:$L15,0)),IF(AND(ISNUMBER(J14),ISNUMBER(J16)),J16,J15)))))","v":{"$error":"#N/A"}},{"$f":"IF($O15=MAX(IFERROR($O$4:$O$260,0)),K12,IF(AND(ISNA(K15),ISNUMBER(K13)),SUM(IFERROR($C14:$L14,0)),IF(AND(ISNA(K15),ISNUMBER(K14)),SUM(IFERROR($C14:$L14,0)),IF(AND(ISNA(K14),ISNUMBER(K15)),SUM(IFERROR($C15:$L15,0)),IF(AND(ISNUMBER(K14),ISNUMBER(K16)),K16,K15)))))","v":{"$error":"#N/A"}},{"$f":"IF($O15=MAX(IFERROR($O$4:$O$260,0)),L12,IF(AND(ISNA(L15),ISNUMBER(L13)),SUM(IFERROR($C14:$L14,0)),IF(AND(ISNA(L15),ISNUMBER(L14)),SUM(IFERROR($C14:$L14,0)),IF(AND(ISNA(L14),ISNUMBER(L15)),SUM(IFERROR($C15:$L15,0)),IF(AND(ISNUMBER(L14),ISNUMBER(L16)),L16,L15)))))","v":1.0311753444214902}]
[5,{"$f":"IF($A16=1,0,IF($A16=$A15,$B15,$B15+IFERROR(IF(INDEX($B$881:$AF$1080,$A15,MATCH($B$2,$B$677:$AF$677,0))=\"NG w/o DAC\",0,INDEX($B$678:$AF$877,$A15,MATCH($B$2,$B$677:$AF$677,0))/10^7),NA())))","v":5.2897422165641128},{"$f":"IF(INDEX($B$881:$AF$1080,$A16,MATCH($B$2,$B$880:$AF$880,0))=C$3,IF(C$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A16,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A16,MATCH($B$2,$B$880:$AF$880,0))=D$3,IF(D$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A16,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A16,MATCH($B$2,$B$880:$AF$880,0))=E$3,IF(E$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A16,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A16,MATCH($B$2,$B$880:$AF$880,0))=F$3,IF(F$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A16,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A16,MATCH($B$2,$B$880:$AF$880,0))=G$3,IF(G$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A16,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A16,MATCH($B$2,$B$880:$AF$880,0))=H$3,IF(H$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A16,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A16,MATCH($B$2,$B$880:$AF$880,0))=I$3,IF(I$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A16,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A16,MATCH($B$2,$B$880:$AF$880,0))=J$3,IF(J$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A16,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A16,MATCH($B$2,$B$880:$AF$880,0))=K$3,IF(K$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A16,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A16,MATCH($B$2,$B$880:$AF$880,0))=L$3,IF(L$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A16,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":1.0311753444214902},null,5,5.2897422165641128,{"$f":"IF($O16=MAX(IFERROR($O$4:$O$260,0)),C13,IF(AND(ISNA(C16),ISNUMBER(C14)),SUM(IFERROR($C15:$L15,0)),IF(AND(ISNA(C16),ISNUMBER(C15)),SUM(IFERROR($C15:$L15,0)),IF(AND(ISNA(C15),ISNUMBER(C16)),SUM(IFERROR($C16:$L16,0)),IF(AND(ISNUMBER(C15),ISNUMBER(C17)),C17,C16)))))","v":{"$error":"#N/A"}},{"$f":"IF($O16=MAX(IFERROR($O$4:$O$260,0)),D13,IF(AND(ISNA(D16),ISNUMBER(D14)),SUM(IFERROR($C15:$L15,0)),IF(AND(ISNA(D16),ISNUMBER(D15)),SUM(IFERROR($C15:$L15,0)),IF(AND(ISNA(D15),ISNUMBER(D16)),SUM(IFERROR($C16:$L16,0)),IF(AND(ISNUMBER(D15),ISNUMBER(D17)),D17,D16)))))","v":{"$error":"#N/A"}},{"$f":"IF($O16=MAX(IFERROR($O$4:$O$260,0)),E13,IF(AND(ISNA(E16),ISNUMBER(E14)),SUM(IFERROR($C15:$L15,0)),IF(AND(ISNA(E16),ISNUMBER(E15)),SUM(IFERROR($C15:$L15,0)),IF(AND(ISNA(E15),ISNUMBER(E16)),SUM(IFERROR($C16:$L16,0)),IF(AND(ISNUMBER(E15),ISNUMBER(E17)),E17,E16)))))","v":{"$error":"#N/A"}},{"$f":"IF($O16=MAX(IFERROR($O$4:$O$260,0)),F13,IF(AND(ISNA(F16),ISNUMBER(F14)),SUM(IFERROR($C15:$L15,0)),IF(AND(ISNA(F16),ISNUMBER(F15)),SUM(IFERROR($C15:$L15,0)),IF(AND(ISNA(F15),ISNUMBER(F16)),SUM(IFERROR($C16:$L16,0)),IF(AND(ISNUMBER(F15),ISNUMBER(F17)),F17,F16)))))","v":{"$error":"#N/A"}},{"$f":"IF($O16=MAX(IFERROR($O$4:$O$260,0)),G13,IF(AND(ISNA(G16),ISNUMBER(G14)),SUM(IFERROR($C15:$L15,0)),IF(AND(ISNA(G16),ISNUMBER(G15)),SUM(IFERROR($C15:$L15,0)),IF(AND(ISNA(G15),ISNUMBER(G16)),SUM(IFERROR($C16:$L16,0)),IF(AND(ISNUMBER(G15),ISNUMBER(G17)),G17,G16)))))","v":{"$error":"#N/A"}},{"$f":"IF($O16=MAX(IFERROR($O$4:$O$260,0)),H13,IF(AND(ISNA(H16),ISNUMBER(H14)),SUM(IFERROR($C15:$L15,0)),IF(AND(ISNA(H16),ISNUMBER(H15)),SUM(IFERROR($C15:$L15,0)),IF(AND(ISNA(H15),ISNUMBER(H16)),SUM(IFERROR($C16:$L16,0)),IF(AND(ISNUMBER(H15),ISNUMBER(H17)),H17,H16)))))","v":{"$error":"#N/A"}},{"$f":"IF($O16=MAX(IFERROR($O$4:$O$260,0)),I13,IF(AND(ISNA(I16),ISNUMBER(I14)),SUM(IFERROR($C15:$L15,0)),IF(AND(ISNA(I16),ISNUMBER(I15)),SUM(IFERROR($C15:$L15,0)),IF(AND(ISNA(I15),ISNUMBER(I16)),SUM(IFERROR($C16:$L16,0)),IF(AND(ISNUMBER(I15),ISNUMBER(I17)),I17,I16)))))","v":{"$error":"#N/A"}},{"$f":"IF($O16=MAX(IFERROR($O$4:$O$260,0)),J13,IF(AND(ISNA(J16),ISNUMBER(J14)),SUM(IFERROR($C15:$L15,0)),IF(AND(ISNA(J16),ISNUMBER(J15)),SUM(IFERROR($C15:$L15,0)),IF(AND(ISNA(J15),ISNUMBER(J16)),SUM(IFERROR($C16:$L16,0)),IF(AND(ISNUMBER(J15),ISNUMBER(J17)),J17,J16)))))","v":{"$error":"#N/A"}},{"$f":"IF($O16=MAX(IFERROR($O$4:$O$260,0)),K13,IF(AND(ISNA(K16),ISNUMBER(K14)),SUM(IFERROR($C15:$L15,0)),IF(AND(ISNA(K16),ISNUMBER(K15)),SUM(IFERROR($C15:$L15,0)),IF(AND(ISNA(K15),ISNUMBER(K16)),SUM(IFERROR($C16:$L16,0)),IF(AND(ISNUMBER(K15),ISNUMBER(K17)),K17,K16)))))","v":{"$error":"#N/A"}},{"$f":"IF($O16=MAX(IFERROR($O$4:$O$260,0)),L13,IF(AND(ISNA(L16),ISNUMBER(L14)),SUM(IFERROR($C15:$L15,0)),IF(AND(ISNA(L16),ISNUMBER(L15)),SUM(IFERROR($C15:$L15,0)),IF(AND(ISNA(L15),ISNUMBER(L16)),SUM(IFERROR($C16:$L16,0)),IF(AND(ISNUMBER(L15),ISNUMBER(L17)),L17,L16)))))","v":1.0311753444214902}]
[5,{"$f":"IF($A17=1,0,IF($A17=$A16,$B16,$B16+IFERROR(IF(INDEX($B$881:$AF$1080,$A16,MATCH($B$2,$B$677:$AF$677,0))=\"NG w/o DAC\",0,INDEX($B$678:$AF$877,$A16,MATCH($B$2,$B$677:$AF$677,0))/10^7),NA())))","v":5.2897422165641128},{"$f":"IF(INDEX($B$881:$AF$1080,$A17,MATCH($B$2,$B$880:$AF$880,0))=C$3,IF(C$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A17,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A17,MATCH($B$2,$B$880:$AF$880,0))=D$3,IF(D$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A17,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A17,MATCH($B$2,$B$880:$AF$880,0))=E$3,IF(E$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A17,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A17,MATCH($B$2,$B$880:$AF$880,0))=F$3,IF(F$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A17,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A17,MATCH($B$2,$B$880:$AF$880,0))=G$3,IF(G$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A17,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A17,MATCH($B$2,$B$880:$AF$880,0))=H$3,IF(H$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A17,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A17,MATCH($B$2,$B$880:$AF$880,0))=I$3,IF(I$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A17,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A17,MATCH($B$2,$B$880:$AF$880,0))=J$3,IF(J$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A17,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A17,MATCH($B$2,$B$880:$AF$880,0))=K$3,IF(K$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A17,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A17,MATCH($B$2,$B$880:$AF$880,0))=L$3,IF(L$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A17,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":1.0311753444214902},null,5,5.2897422165641128,{"$f":"IF($O17=MAX(IFERROR($O$4:$O$260,0)),C14,IF(AND(ISNA(C17),ISNUMBER(C15)),SUM(IFERROR($C16:$L16,0)),IF(AND(ISNA(C17),ISNUMBER(C16)),SUM(IFERROR($C16:$L16,0)),IF(AND(ISNA(C16),ISNUMBER(C17)),SUM(IFERROR($C17:$L17,0)),IF(AND(ISNUMBER(C16),ISNUMBER(C18)),C18,C17)))))","v":{"$error":"#N/A"}},{"$f":"IF($O17=MAX(IFERROR($O$4:$O$260,0)),D14,IF(AND(ISNA(D17),ISNUMBER(D15)),SUM(IFERROR($C16:$L16,0)),IF(AND(ISNA(D17),ISNUMBER(D16)),SUM(IFERROR($C16:$L16,0)),IF(AND(ISNA(D16),ISNUMBER(D17)),SUM(IFERROR($C17:$L17,0)),IF(AND(ISNUMBER(D16),ISNUMBER(D18)),D18,D17)))))","v":{"$error":"#N/A"}},{"$f":"IF($O17=MAX(IFERROR($O$4:$O$260,0)),E14,IF(AND(ISNA(E17),ISNUMBER(E15)),SUM(IFERROR($C16:$L16,0)),IF(AND(ISNA(E17),ISNUMBER(E16)),SUM(IFERROR($C16:$L16,0)),IF(AND(ISNA(E16),ISNUMBER(E17)),SUM(IFERROR($C17:$L17,0)),IF(AND(ISNUMBER(E16),ISNUMBER(E18)),E18,E17)))))","v":{"$error":"#N/A"}},{"$f":"IF($O17=MAX(IFERROR($O$4:$O$260,0)),F14,IF(AND(ISNA(F17),ISNUMBER(F15)),SUM(IFERROR($C16:$L16,0)),IF(AND(ISNA(F17),ISNUMBER(F16)),SUM(IFERROR($C16:$L16,0)),IF(AND(ISNA(F16),ISNUMBER(F17)),SUM(IFERROR($C17:$L17,0)),IF(AND(ISNUMBER(F16),ISNUMBER(F18)),F18,F17)))))","v":{"$error":"#N/A"}},{"$f":"IF($O17=MAX(IFERROR($O$4:$O$260,0)),G14,IF(AND(ISNA(G17),ISNUMBER(G15)),SUM(IFERROR($C16:$L16,0)),IF(AND(ISNA(G17),ISNUMBER(G16)),SUM(IFERROR($C16:$L16,0)),IF(AND(ISNA(G16),ISNUMBER(G17)),SUM(IFERROR($C17:$L17,0)),IF(AND(ISNUMBER(G16),ISNUMBER(G18)),G18,G17)))))","v":{"$error":"#N/A"}},{"$f":"IF($O17=MAX(IFERROR($O$4:$O$260,0)),H14,IF(AND(ISNA(H17),ISNUMBER(H15)),SUM(IFERROR($C16:$L16,0)),IF(AND(ISNA(H17),ISNUMBER(H16)),SUM(IFERROR($C16:$L16,0)),IF(AND(ISNA(H16),ISNUMBER(H17)),SUM(IFERROR($C17:$L17,0)),IF(AND(ISNUMBER(H16),ISNUMBER(H18)),H18,H17)))))","v":{"$error":"#N/A"}},{"$f":"IF($O17=MAX(IFERROR($O$4:$O$260,0)),I14,IF(AND(ISNA(I17),ISNUMBER(I15)),SUM(IFERROR($C16:$L16,0)),IF(AND(ISNA(I17),ISNUMBER(I16)),SUM(IFERROR($C16:$L16,0)),IF(AND(ISNA(I16),ISNUMBER(I17)),SUM(IFERROR($C17:$L17,0)),IF(AND(ISNUMBER(I16),ISNUMBER(I18)),I18,I17)))))","v":{"$error":"#N/A"}},{"$f":"IF($O17=MAX(IFERROR($O$4:$O$260,0)),J14,IF(AND(ISNA(J17),ISNUMBER(J15)),SUM(IFERROR($C16:$L16,0)),IF(AND(ISNA(J17),ISNUMBER(J16)),SUM(IFERROR($C16:$L16,0)),IF(AND(ISNA(J16),ISNUMBER(J17)),SUM(IFERROR($C17:$L17,0)),IF(AND(ISNUMBER(J16),ISNUMBER(J18)),J18,J17)))))","v":{"$error":"#N/A"}},{"$f":"IF($O17=MAX(IFERROR($O$4:$O$260,0)),K14,IF(AND(ISNA(K17),ISNUMBER(K15)),SUM(IFERROR($C16:$L16,0)),IF(AND(ISNA(K17),ISNUMBER(K16)),SUM(IFERROR($C16:$L16,0)),IF(AND(ISNA(K16),ISNUMBER(K17)),SUM(IFERROR($C17:$L17,0)),IF(AND(ISNUMBER(K16),ISNUMBER(K18)),K18,K17)))))","v":{"$error":"#N/A"}},{"$f":"IF($O17=MAX(IFERROR($O$4:$O$260,0)),L14,IF(AND(ISNA(L17),ISNUMBER(L15)),SUM(IFERROR($C16:$L16,0)),IF(AND(ISNA(L17),ISNUMBER(L16)),SUM(IFERROR($C16:$L16,0)),IF(AND(ISNA(L16),ISNUMBER(L17)),SUM(IFERROR($C17:$L17,0)),IF(AND(ISNUMBER(L16),ISNUMBER(L18)),L18,L17)))))","v":1.0311753444214902}]
[5,{"$f":"IF($A18=1,0,IF($A18=$A17,$B17,$B17+IFERROR(IF(INDEX($B$881:$AF$1080,$A17,MATCH($B$2,$B$677:$AF$677,0))=\"NG w/o DAC\",0,INDEX($B$678:$AF$877,$A17,MATCH($B$2,$B$677:$AF$677,0))/10^7),NA())))","v":5.2897422165641128},{"$f":"IF(INDEX($B$881:$AF$1080,$A18,MATCH($B$2,$B$880:$AF$880,0))=C$3,IF(C$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A18,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A18,MATCH($B$2,$B$880:$AF$880,0))=D$3,IF(D$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A18,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A18,MATCH($B$2,$B$880:$AF$880,0))=E$3,IF(E$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A18,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A18,MATCH($B$2,$B$880:$AF$880,0))=F$3,IF(F$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A18,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A18,MATCH($B$2,$B$880:$AF$880,0))=G$3,IF(G$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A18,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A18,MATCH($B$2,$B$880:$AF$880,0))=H$3,IF(H$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A18,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A18,MATCH($B$2,$B$880:$AF$880,0))=I$3,IF(I$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A18,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A18,MATCH($B$2,$B$880:$AF$880,0))=J$3,IF(J$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A18,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A18,MATCH($B$2,$B$880:$AF$880,0))=K$3,IF(K$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A18,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A18,MATCH($B$2,$B$880:$AF$880,0))=L$3,IF(L$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A18,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":1.0311753444214902},null,5,5.2897422165641128,{"$f":"IF($O18=MAX(IFERROR($O$4:$O$260,0)),C15,IF(AND(ISNA(C18),ISNUMBER(C16)),SUM(IFERROR($C17:$L17,0)),IF(AND(ISNA(C18),ISNUMBER(C17)),SUM(IFERROR($C17:$L17,0)),IF(AND(ISNA(C17),ISNUMBER(C18)),SUM(IFERROR($C18:$L18,0)),IF(AND(ISNUMBER(C17),ISNUMBER(C19)),C19,C18)))))","v":{"$error":"#N/A"}},{"$f":"IF($O18=MAX(IFERROR($O$4:$O$260,0)),D15,IF(AND(ISNA(D18),ISNUMBER(D16)),SUM(IFERROR($C17:$L17,0)),IF(AND(ISNA(D18),ISNUMBER(D17)),SUM(IFERROR($C17:$L17,0)),IF(AND(ISNA(D17),ISNUMBER(D18)),SUM(IFERROR($C18:$L18,0)),IF(AND(ISNUMBER(D17),ISNUMBER(D19)),D19,D18)))))","v":{"$error":"#N/A"}},{"$f":"IF($O18=MAX(IFERROR($O$4:$O$260,0)),E15,IF(AND(ISNA(E18),ISNUMBER(E16)),SUM(IFERROR($C17:$L17,0)),IF(AND(ISNA(E18),ISNUMBER(E17)),SUM(IFERROR($C17:$L17,0)),IF(AND(ISNA(E17),ISNUMBER(E18)),SUM(IFERROR($C18:$L18,0)),IF(AND(ISNUMBER(E17),ISNUMBER(E19)),E19,E18)))))","v":{"$error":"#N/A"}},{"$f":"IF($O18=MAX(IFERROR($O$4:$O$260,0)),F15,IF(AND(ISNA(F18),ISNUMBER(F16)),SUM(IFERROR($C17:$L17,0)),IF(AND(ISNA(F18),ISNUMBER(F17)),SUM(IFERROR($C17:$L17,0)),IF(AND(ISNA(F17),ISNUMBER(F18)),SUM(IFERROR($C18:$L18,0)),IF(AND(ISNUMBER(F17),ISNUMBER(F19)),F19,F18)))))","v":{"$error":"#N/A"}},{"$f":"IF($O18=MAX(IFERROR($O$4:$O$260,0)),G15,IF(AND(ISNA(G18),ISNUMBER(G16)),SUM(IFERROR($C17:$L17,0)),IF(AND(ISNA(G18),ISNUMBER(G17)),SUM(IFERROR($C17:$L17,0)),IF(AND(ISNA(G17),ISNUMBER(G18)),SUM(IFERROR($C18:$L18,0)),IF(AND(ISNUMBER(G17),ISNUMBER(G19)),G19,G18)))))","v":{"$error":"#N/A"}},{"$f":"IF($O18=MAX(IFERROR($O$4:$O$260,0)),H15,IF(AND(ISNA(H18),ISNUMBER(H16)),SUM(IFERROR($C17:$L17,0)),IF(AND(ISNA(H18),ISNUMBER(H17)),SUM(IFERROR($C17:$L17,0)),IF(AND(ISNA(H17),ISNUMBER(H18)),SUM(IFERROR($C18:$L18,0)),IF(AND(ISNUMBER(H17),ISNUMBER(H19)),H19,H18)))))","v":{"$error":"#N/A"}},{"$f":"IF($O18=MAX(IFERROR($O$4:$O$260,0)),I15,IF(AND(ISNA(I18),ISNUMBER(I16)),SUM(IFERROR($C17:$L17,0)),IF(AND(ISNA(I18),ISNUMBER(I17)),SUM(IFERROR($C17:$L17,0)),IF(AND(ISNA(I17),ISNUMBER(I18)),SUM(IFERROR($C18:$L18,0)),IF(AND(ISNUMBER(I17),ISNUMBER(I19)),I19,I18)))))","v":{"$error":"#N/A"}},{"$f":"IF($O18=MAX(IFERROR($O$4:$O$260,0)),J15,IF(AND(ISNA(J18),ISNUMBER(J16)),SUM(IFERROR($C17:$L17,0)),IF(AND(ISNA(J18),ISNUMBER(J17)),SUM(IFERROR($C17:$L17,0)),IF(AND(ISNA(J17),ISNUMBER(J18)),SUM(IFERROR($C18:$L18,0)),IF(AND(ISNUMBER(J17),ISNUMBER(J19)),J19,J18)))))","v":{"$error":"#N/A"}},{"$f":"IF($O18=MAX(IFERROR($O$4:$O$260,0)),K15,IF(AND(ISNA(K18),ISNUMBER(K16)),SUM(IFERROR($C17:$L17,0)),IF(AND(ISNA(K18),ISNUMBER(K17)),SUM(IFERROR($C17:$L17,0)),IF(AND(ISNA(K17),ISNUMBER(K18)),SUM(IFERROR($C18:$L18,0)),IF(AND(ISNUMBER(K17),ISNUMBER(K19)),K19,K18)))))","v":{"$error":"#N/A"}},{"$f":"IF($O18=MAX(IFERROR($O$4:$O$260,0)),L15,IF(AND(ISNA(L18),ISNUMBER(L16)),SUM(IFERROR($C17:$L17,0)),IF(AND(ISNA(L18),ISNUMBER(L17)),SUM(IFERROR($C17:$L17,0)),IF(AND(ISNA(L17),ISNUMBER(L18)),SUM(IFERROR($C18:$L18,0)),IF(AND(ISNUMBER(L17),ISNUMBER(L19)),L19,L18)))))","v":1.1515028776913903}]
[6,{"$f":"IF($A19=1,0,IF($A19=$A18,$B18,$B18+IFERROR(IF(INDEX($B$881:$AF$1080,$A18,MATCH($B$2,$B$677:$AF$677,0))=\"NG w/o DAC\",0,INDEX($B$678:$AF$877,$A18,MATCH($B$2,$B$677:$AF$677,0))/10^7),NA())))","v":5.2897422165641128},{"$f":"IF(INDEX($B$881:$AF$1080,$A19,MATCH($B$2,$B$880:$AF$880,0))=C$3,IF(C$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A19,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A19,MATCH($B$2,$B$880:$AF$880,0))=D$3,IF(D$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A19,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A19,MATCH($B$2,$B$880:$AF$880,0))=E$3,IF(E$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A19,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A19,MATCH($B$2,$B$880:$AF$880,0))=F$3,IF(F$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A19,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A19,MATCH($B$2,$B$880:$AF$880,0))=G$3,IF(G$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A19,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A19,MATCH($B$2,$B$880:$AF$880,0))=H$3,IF(H$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A19,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A19,MATCH($B$2,$B$880:$AF$880,0))=I$3,IF(I$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A19,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A19,MATCH($B$2,$B$880:$AF$880,0))=J$3,IF(J$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A19,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A19,MATCH($B$2,$B$880:$AF$880,0))=K$3,IF(K$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A19,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A19,MATCH($B$2,$B$880:$AF$880,0))=L$3,IF(L$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A19,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":1.1515028776913903},null,6,5.2897422165641128,{"$f":"IF($O19=MAX(IFERROR($O$4:$O$260,0)),C16,IF(AND(ISNA(C19),ISNUMBER(C17)),SUM(IFERROR($C18:$L18,0)),IF(AND(ISNA(C19),ISNUMBER(C18)),SUM(IFERROR($C18:$L18,0)),IF(AND(ISNA(C18),ISNUMBER(C19)),SUM(IFERROR($C19:$L19,0)),IF(AND(ISNUMBER(C18),ISNUMBER(C20)),C20,C19)))))","v":{"$error":"#N/A"}},{"$f":"IF($O19=MAX(IFERROR($O$4:$O$260,0)),D16,IF(AND(ISNA(D19),ISNUMBER(D17)),SUM(IFERROR($C18:$L18,0)),IF(AND(ISNA(D19),ISNUMBER(D18)),SUM(IFERROR($C18:$L18,0)),IF(AND(ISNA(D18),ISNUMBER(D19)),SUM(IFERROR($C19:$L19,0)),IF(AND(ISNUMBER(D18),ISNUMBER(D20)),D20,D19)))))","v":{"$error":"#N/A"}},{"$f":"IF($O19=MAX(IFERROR($O$4:$O$260,0)),E16,IF(AND(ISNA(E19),ISNUMBER(E17)),SUM(IFERROR($C18:$L18,0)),IF(AND(ISNA(E19),ISNUMBER(E18)),SUM(IFERROR($C18:$L18,0)),IF(AND(ISNA(E18),ISNUMBER(E19)),SUM(IFERROR($C19:$L19,0)),IF(AND(ISNUMBER(E18),ISNUMBER(E20)),E20,E19)))))","v":{"$error":"#N/A"}},{"$f":"IF($O19=MAX(IFERROR($O$4:$O$260,0)),F16,IF(AND(ISNA(F19),ISNUMBER(F17)),SUM(IFERROR($C18:$L18,0)),IF(AND(ISNA(F19),ISNUMBER(F18)),SUM(IFERROR($C18:$L18,0)),IF(AND(ISNA(F18),ISNUMBER(F19)),SUM(IFERROR($C19:$L19,0)),IF(AND(ISNUMBER(F18),ISNUMBER(F20)),F20,F19)))))","v":{"$error":"#N/A"}},{"$f":"IF($O19=MAX(IFERROR($O$4:$O$260,0)),G16,IF(AND(ISNA(G19),ISNUMBER(G17)),SUM(IFERROR($C18:$L18,0)),IF(AND(ISNA(G19),ISNUMBER(G18)),SUM(IFERROR($C18:$L18,0)),IF(AND(ISNA(G18),ISNUMBER(G19)),SUM(IFERROR($C19:$L19,0)),IF(AND(ISNUMBER(G18),ISNUMBER(G20)),G20,G19)))))","v":{"$error":"#N/A"}},{"$f":"IF($O19=MAX(IFERROR($O$4:$O$260,0)),H16,IF(AND(ISNA(H19),ISNUMBER(H17)),SUM(IFERROR($C18:$L18,0)),IF(AND(ISNA(H19),ISNUMBER(H18)),SUM(IFERROR($C18:$L18,0)),IF(AND(ISNA(H18),ISNUMBER(H19)),SUM(IFERROR($C19:$L19,0)),IF(AND(ISNUMBER(H18),ISNUMBER(H20)),H20,H19)))))","v":{"$error":"#N/A"}},{"$f":"IF($O19=MAX(IFERROR($O$4:$O$260,0)),I16,IF(AND(ISNA(I19),ISNUMBER(I17)),SUM(IFERROR($C18:$L18,0)),IF(AND(ISNA(I19),ISNUMBER(I18)),SUM(IFERROR($C18:$L18,0)),IF(AND(ISNA(I18),ISNUMBER(I19)),SUM(IFERROR($C19:$L19,0)),IF(AND(ISNUMBER(I18),ISNUMBER(I20)),I20,I19)))))","v":{"$error":"#N/A"}},{"$f":"IF($O19=MAX(IFERROR($O$4:$O$260,0)),J16,IF(AND(ISNA(J19),ISNUMBER(J17)),SUM(IFERROR($C18:$L18,0)),IF(AND(ISNA(J19),ISNUMBER(J18)),SUM(IFERROR($C18:$L18,0)),IF(AND(ISNA(J18),ISNUMBER(J19)),SUM(IFERROR($C19:$L19,0)),IF(AND(ISNUMBER(J18),ISNUMBER(J20)),J20,J19)))))","v":{"$error":"#N/A"}},{"$f":"IF($O19=MAX(IFERROR($O$4:$O$260,0)),K16,IF(AND(ISNA(K19),ISNUMBER(K17)),SUM(IFERROR($C18:$L18,0)),IF(AND(ISNA(K19),ISNUMBER(K18)),SUM(IFERROR($C18:$L18,0)),IF(AND(ISNA(K18),ISNUMBER(K19)),SUM(IFERROR($C19:$L19,0)),IF(AND(ISNUMBER(K18),ISNUMBER(K20)),K20,K19)))))","v":{"$error":"#N/A"}},{"$f":"IF($O19=MAX(IFERROR($O$4:$O$260,0)),L16,IF(AND(ISNA(L19),ISNUMBER(L17)),SUM(IFERROR($C18:$L18,0)),IF(AND(ISNA(L19),ISNUMBER(L18)),SUM(IFERROR($C18:$L18,0)),IF(AND(ISNA(L18),ISNUMBER(L19)),SUM(IFERROR($C19:$L19,0)),IF(AND(ISNUMBER(L18),ISNUMBER(L20)),L20,L19)))))","v":1.1515028776913903}]
[6,{"$f":"IF($A20=1,0,IF($A20=$A19,$B19,$B19+IFERROR(IF(INDEX($B$881:$AF$1080,$A19,MATCH($B$2,$B$677:$AF$677,0))=\"NG w/o DAC\",0,INDEX($B$678:$AF$877,$A19,MATCH($B$2,$B$677:$AF$677,0))/10^7),NA())))","v":5.2897422165641128},{"$f":"IF(INDEX($B$881:$AF$1080,$A20,MATCH($B$2,$B$880:$AF$880,0))=C$3,IF(C$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A20,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A20,MATCH($B$2,$B$880:$AF$880,0))=D$3,IF(D$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A20,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A20,MATCH($B$2,$B$880:$AF$880,0))=E$3,IF(E$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A20,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A20,MATCH($B$2,$B$880:$AF$880,0))=F$3,IF(F$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A20,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A20,MATCH($B$2,$B$880:$AF$880,0))=G$3,IF(G$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A20,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A20,MATCH($B$2,$B$880:$AF$880,0))=H$3,IF(H$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A20,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A20,MATCH($B$2,$B$880:$AF$880,0))=I$3,IF(I$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A20,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A20,MATCH($B$2,$B$880:$AF$880,0))=J$3,IF(J$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A20,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A20,MATCH($B$2,$B$880:$AF$880,0))=K$3,IF(K$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A20,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A20,MATCH($B$2,$B$880:$AF$880,0))=L$3,IF(L$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A20,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":1.1515028776913903},null,6,5.2897422165641128,{"$f":"IF($O20=MAX(IFERROR($O$4:$O$260,0)),C17,IF(AND(ISNA(C20),ISNUMBER(C18)),SUM(IFERROR($C19:$L19,0)),IF(AND(ISNA(C20),ISNUMBER(C19)),SUM(IFERROR($C19:$L19,0)),IF(AND(ISNA(C19),ISNUMBER(C20)),SUM(IFERROR($C20:$L20,0)),IF(AND(ISNUMBER(C19),ISNUMBER(C21)),C21,C20)))))","v":{"$error":"#N/A"}},{"$f":"IF($O20=MAX(IFERROR($O$4:$O$260,0)),D17,IF(AND(ISNA(D20),ISNUMBER(D18)),SUM(IFERROR($C19:$L19,0)),IF(AND(ISNA(D20),ISNUMBER(D19)),SUM(IFERROR($C19:$L19,0)),IF(AND(ISNA(D19),ISNUMBER(D20)),SUM(IFERROR($C20:$L20,0)),IF(AND(ISNUMBER(D19),ISNUMBER(D21)),D21,D20)))))","v":{"$error":"#N/A"}},{"$f":"IF($O20=MAX(IFERROR($O$4:$O$260,0)),E17,IF(AND(ISNA(E20),ISNUMBER(E18)),SUM(IFERROR($C19:$L19,0)),IF(AND(ISNA(E20),ISNUMBER(E19)),SUM(IFERROR($C19:$L19,0)),IF(AND(ISNA(E19),ISNUMBER(E20)),SUM(IFERROR($C20:$L20,0)),IF(AND(ISNUMBER(E19),ISNUMBER(E21)),E21,E20)))))","v":{"$error":"#N/A"}},{"$f":"IF($O20=MAX(IFERROR($O$4:$O$260,0)),F17,IF(AND(ISNA(F20),ISNUMBER(F18)),SUM(IFERROR($C19:$L19,0)),IF(AND(ISNA(F20),ISNUMBER(F19)),SUM(IFERROR($C19:$L19,0)),IF(AND(ISNA(F19),ISNUMBER(F20)),SUM(IFERROR($C20:$L20,0)),IF(AND(ISNUMBER(F19),ISNUMBER(F21)),F21,F20)))))","v":{"$error":"#N/A"}},{"$f":"IF($O20=MAX(IFERROR($O$4:$O$260,0)),G17,IF(AND(ISNA(G20),ISNUMBER(G18)),SUM(IFERROR($C19:$L19,0)),IF(AND(ISNA(G20),ISNUMBER(G19)),SUM(IFERROR($C19:$L19,0)),IF(AND(ISNA(G19),ISNUMBER(G20)),SUM(IFERROR($C20:$L20,0)),IF(AND(ISNUMBER(G19),ISNUMBER(G21)),G21,G20)))))","v":{"$error":"#N/A"}},{"$f":"IF($O20=MAX(IFERROR($O$4:$O$260,0)),H17,IF(AND(ISNA(H20),ISNUMBER(H18)),SUM(IFERROR($C19:$L19,0)),IF(AND(ISNA(H20),ISNUMBER(H19)),SUM(IFERROR($C19:$L19,0)),IF(AND(ISNA(H19),ISNUMBER(H20)),SUM(IFERROR($C20:$L20,0)),IF(AND(ISNUMBER(H19),ISNUMBER(H21)),H21,H20)))))","v":{"$error":"#N/A"}},{"$f":"IF($O20=MAX(IFERROR($O$4:$O$260,0)),I17,IF(AND(ISNA(I20),ISNUMBER(I18)),SUM(IFERROR($C19:$L19,0)),IF(AND(ISNA(I20),ISNUMBER(I19)),SUM(IFERROR($C19:$L19,0)),IF(AND(ISNA(I19),ISNUMBER(I20)),SUM(IFERROR($C20:$L20,0)),IF(AND(ISNUMBER(I19),ISNUMBER(I21)),I21,I20)))))","v":{"$error":"#N/A"}},{"$f":"IF($O20=MAX(IFERROR($O$4:$O$260,0)),J17,IF(AND(ISNA(J20),ISNUMBER(J18)),SUM(IFERROR($C19:$L19,0)),IF(AND(ISNA(J20),ISNUMBER(J19)),SUM(IFERROR($C19:$L19,0)),IF(AND(ISNA(J19),ISNUMBER(J20)),SUM(IFERROR($C20:$L20,0)),IF(AND(ISNUMBER(J19),ISNUMBER(J21)),J21,J20)))))","v":{"$error":"#N/A"}},{"$f":"IF($O20=MAX(IFERROR($O$4:$O$260,0)),K17,IF(AND(ISNA(K20),ISNUMBER(K18)),SUM(IFERROR($C19:$L19,0)),IF(AND(ISNA(K20),ISNUMBER(K19)),SUM(IFERROR($C19:$L19,0)),IF(AND(ISNA(K19),ISNUMBER(K20)),SUM(IFERROR($C20:$L20,0)),IF(AND(ISNUMBER(K19),ISNUMBER(K21)),K21,K20)))))","v":{"$error":"#N/A"}},{"$f":"IF($O20=MAX(IFERROR($O$4:$O$260,0)),L17,IF(AND(ISNA(L20),ISNUMBER(L18)),SUM(IFERROR($C19:$L19,0)),IF(AND(ISNA(L20),ISNUMBER(L19)),SUM(IFERROR($C19:$L19,0)),IF(AND(ISNA(L19),ISNUMBER(L20)),SUM(IFERROR($C20:$L20,0)),IF(AND(ISNUMBER(L19),ISNUMBER(L21)),L21,L20)))))","v":1.1515028776913903}]
[6,{"$f":"IF($A21=1,0,IF($A21=$A20,$B20,$B20+IFERROR(IF(INDEX($B$881:$AF$1080,$A20,MATCH($B$2,$B$677:$AF$677,0))=\"NG w/o DAC\",0,INDEX($B$678:$AF$877,$A20,MATCH($B$2,$B$677:$AF$677,0))/10^7),NA())))","v":5.2897422165641128},{"$f":"IF(INDEX($B$881:$AF$1080,$A21,MATCH($B$2,$B$880:$AF$880,0))=C$3,IF(C$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A21,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A21,MATCH($B$2,$B$880:$AF$880,0))=D$3,IF(D$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A21,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A21,MATCH($B$2,$B$880:$AF$880,0))=E$3,IF(E$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A21,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A21,MATCH($B$2,$B$880:$AF$880,0))=F$3,IF(F$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A21,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A21,MATCH($B$2,$B$880:$AF$880,0))=G$3,IF(G$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A21,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A21,MATCH($B$2,$B$880:$AF$880,0))=H$3,IF(H$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A21,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A21,MATCH($B$2,$B$880:$AF$880,0))=I$3,IF(I$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A21,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A21,MATCH($B$2,$B$880:$AF$880,0))=J$3,IF(J$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A21,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A21,MATCH($B$2,$B$880:$AF$880,0))=K$3,IF(K$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A21,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A21,MATCH($B$2,$B$880:$AF$880,0))=L$3,IF(L$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A21,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":1.1515028776913903},null,6,5.2897422165641128,{"$f":"IF($O21=MAX(IFERROR($O$4:$O$260,0)),C18,IF(AND(ISNA(C21),ISNUMBER(C19)),SUM(IFERROR($C20:$L20,0)),IF(AND(ISNA(C21),ISNUMBER(C20)),SUM(IFERROR($C20:$L20,0)),IF(AND(ISNA(C20),ISNUMBER(C21)),SUM(IFERROR($C21:$L21,0)),IF(AND(ISNUMBER(C20),ISNUMBER(C22)),C22,C21)))))","v":{"$error":"#N/A"}},{"$f":"IF($O21=MAX(IFERROR($O$4:$O$260,0)),D18,IF(AND(ISNA(D21),ISNUMBER(D19)),SUM(IFERROR($C20:$L20,0)),IF(AND(ISNA(D21),ISNUMBER(D20)),SUM(IFERROR($C20:$L20,0)),IF(AND(ISNA(D20),ISNUMBER(D21)),SUM(IFERROR($C21:$L21,0)),IF(AND(ISNUMBER(D20),ISNUMBER(D22)),D22,D21)))))","v":{"$error":"#N/A"}},{"$f":"IF($O21=MAX(IFERROR($O$4:$O$260,0)),E18,IF(AND(ISNA(E21),ISNUMBER(E19)),SUM(IFERROR($C20:$L20,0)),IF(AND(ISNA(E21),ISNUMBER(E20)),SUM(IFERROR($C20:$L20,0)),IF(AND(ISNA(E20),ISNUMBER(E21)),SUM(IFERROR($C21:$L21,0)),IF(AND(ISNUMBER(E20),ISNUMBER(E22)),E22,E21)))))","v":{"$error":"#N/A"}},{"$f":"IF($O21=MAX(IFERROR($O$4:$O$260,0)),F18,IF(AND(ISNA(F21),ISNUMBER(F19)),SUM(IFERROR($C20:$L20,0)),IF(AND(ISNA(F21),ISNUMBER(F20)),SUM(IFERROR($C20:$L20,0)),IF(AND(ISNA(F20),ISNUMBER(F21)),SUM(IFERROR($C21:$L21,0)),IF(AND(ISNUMBER(F20),ISNUMBER(F22)),F22,F21)))))","v":{"$error":"#N/A"}},{"$f":"IF($O21=MAX(IFERROR($O$4:$O$260,0)),G18,IF(AND(ISNA(G21),ISNUMBER(G19)),SUM(IFERROR($C20:$L20,0)),IF(AND(ISNA(G21),ISNUMBER(G20)),SUM(IFERROR($C20:$L20,0)),IF(AND(ISNA(G20),ISNUMBER(G21)),SUM(IFERROR($C21:$L21,0)),IF(AND(ISNUMBER(G20),ISNUMBER(G22)),G22,G21)))))","v":{"$error":"#N/A"}},{"$f":"IF($O21=MAX(IFERROR($O$4:$O$260,0)),H18,IF(AND(ISNA(H21),ISNUMBER(H19)),SUM(IFERROR($C20:$L20,0)),IF(AND(ISNA(H21),ISNUMBER(H20)),SUM(IFERROR($C20:$L20,0)),IF(AND(ISNA(H20),ISNUMBER(H21)),SUM(IFERROR($C21:$L21,0)),IF(AND(ISNUMBER(H20),ISNUMBER(H22)),H22,H21)))))","v":{"$error":"#N/A"}},{"$f":"IF($O21=MAX(IFERROR($O$4:$O$260,0)),I18,IF(AND(ISNA(I21),ISNUMBER(I19)),SUM(IFERROR($C20:$L20,0)),IF(AND(ISNA(I21),ISNUMBER(I20)),SUM(IFERROR($C20:$L20,0)),IF(AND(ISNA(I20),ISNUMBER(I21)),SUM(IFERROR($C21:$L21,0)),IF(AND(ISNUMBER(I20),ISNUMBER(I22)),I22,I21)))))","v":{"$error":"#N/A"}},{"$f":"IF($O21=MAX(IFERROR($O$4:$O$260,0)),J18,IF(AND(ISNA(J21),ISNUMBER(J19)),SUM(IFERROR($C20:$L20,0)),IF(AND(ISNA(J21),ISNUMBER(J20)),SUM(IFERROR($C20:$L20,0)),IF(AND(ISNA(J20),ISNUMBER(J21)),SUM(IFERROR($C21:$L21,0)),IF(AND(ISNUMBER(J20),ISNUMBER(J22)),J22,J21)))))","v":{"$error":"#N/A"}},{"$f":"IF($O21=MAX(IFERROR($O$4:$O$260,0)),K18,IF(AND(ISNA(K21),ISNUMBER(K19)),SUM(IFERROR($C20:$L20,0)),IF(AND(ISNA(K21),ISNUMBER(K20)),SUM(IFERROR($C20:$L20,0)),IF(AND(ISNA(K20),ISNUMBER(K21)),SUM(IFERROR($C21:$L21,0)),IF(AND(ISNUMBER(K20),ISNUMBER(K22)),K22,K21)))))","v":{"$error":"#N/A"}},{"$f":"IF($O21=MAX(IFERROR($O$4:$O$260,0)),L18,IF(AND(ISNA(L21),ISNUMBER(L19)),SUM(IFERROR($C20:$L20,0)),IF(AND(ISNA(L21),ISNUMBER(L20)),SUM(IFERROR($C20:$L20,0)),IF(AND(ISNA(L20),ISNUMBER(L21)),SUM(IFERROR($C21:$L21,0)),IF(AND(ISNUMBER(L20),ISNUMBER(L22)),L22,L21)))))","v":1.1752380056098701}]
[7,{"$f":"IF($A22=1,0,IF($A22=$A21,$B21,$B21+IFERROR(IF(INDEX($B$881:$AF$1080,$A21,MATCH($B$2,$B$677:$AF$677,0))=\"NG w/o DAC\",0,INDEX($B$678:$AF$877,$A21,MATCH($B$2,$B$677:$AF$677,0))/10^7),NA())))","v":5.2897422165641128},{"$f":"IF(INDEX($B$881:$AF$1080,$A22,MATCH($B$2,$B$880:$AF$880,0))=C$3,IF(C$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A22,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A22,MATCH($B$2,$B$880:$AF$880,0))=D$3,IF(D$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A22,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A22,MATCH($B$2,$B$880:$AF$880,0))=E$3,IF(E$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A22,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A22,MATCH($B$2,$B$880:$AF$880,0))=F$3,IF(F$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A22,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A22,MATCH($B$2,$B$880:$AF$880,0))=G$3,IF(G$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A22,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A22,MATCH($B$2,$B$880:$AF$880,0))=H$3,IF(H$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A22,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A22,MATCH($B$2,$B$880:$AF$880,0))=I$3,IF(I$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A22,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A22,MATCH($B$2,$B$880:$AF$880,0))=J$3,IF(J$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A22,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A22,MATCH($B$2,$B$880:$AF$880,0))=K$3,IF(K$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A22,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A22,MATCH($B$2,$B$880:$AF$880,0))=L$3,IF(L$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A22,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":1.1752380056098701},null,7,5.2897422165641128,{"$f":"IF($O22=MAX(IFERROR($O$4:$O$260,0)),C19,IF(AND(ISNA(C22),ISNUMBER(C20)),SUM(IFERROR($C21:$L21,0)),IF(AND(ISNA(C22),ISNUMBER(C21)),SUM(IFERROR($C21:$L21,0)),IF(AND(ISNA(C21),ISNUMBER(C22)),SUM(IFERROR($C22:$L22,0)),IF(AND(ISNUMBER(C21),ISNUMBER(C23)),C23,C22)))))","v":{"$error":"#N/A"}},{"$f":"IF($O22=MAX(IFERROR($O$4:$O$260,0)),D19,IF(AND(ISNA(D22),ISNUMBER(D20)),SUM(IFERROR($C21:$L21,0)),IF(AND(ISNA(D22),ISNUMBER(D21)),SUM(IFERROR($C21:$L21,0)),IF(AND(ISNA(D21),ISNUMBER(D22)),SUM(IFERROR($C22:$L22,0)),IF(AND(ISNUMBER(D21),ISNUMBER(D23)),D23,D22)))))","v":{"$error":"#N/A"}},{"$f":"IF($O22=MAX(IFERROR($O$4:$O$260,0)),E19,IF(AND(ISNA(E22),ISNUMBER(E20)),SUM(IFERROR($C21:$L21,0)),IF(AND(ISNA(E22),ISNUMBER(E21)),SUM(IFERROR($C21:$L21,0)),IF(AND(ISNA(E21),ISNUMBER(E22)),SUM(IFERROR($C22:$L22,0)),IF(AND(ISNUMBER(E21),ISNUMBER(E23)),E23,E22)))))","v":{"$error":"#N/A"}},{"$f":"IF($O22=MAX(IFERROR($O$4:$O$260,0)),F19,IF(AND(ISNA(F22),ISNUMBER(F20)),SUM(IFERROR($C21:$L21,0)),IF(AND(ISNA(F22),ISNUMBER(F21)),SUM(IFERROR($C21:$L21,0)),IF(AND(ISNA(F21),ISNUMBER(F22)),SUM(IFERROR($C22:$L22,0)),IF(AND(ISNUMBER(F21),ISNUMBER(F23)),F23,F22)))))","v":{"$error":"#N/A"}},{"$f":"IF($O22=MAX(IFERROR($O$4:$O$260,0)),G19,IF(AND(ISNA(G22),ISNUMBER(G20)),SUM(IFERROR($C21:$L21,0)),IF(AND(ISNA(G22),ISNUMBER(G21)),SUM(IFERROR($C21:$L21,0)),IF(AND(ISNA(G21),ISNUMBER(G22)),SUM(IFERROR($C22:$L22,0)),IF(AND(ISNUMBER(G21),ISNUMBER(G23)),G23,G22)))))","v":{"$error":"#N/A"}},{"$f":"IF($O22=MAX(IFERROR($O$4:$O$260,0)),H19,IF(AND(ISNA(H22),ISNUMBER(H20)),SUM(IFERROR($C21:$L21,0)),IF(AND(ISNA(H22),ISNUMBER(H21)),SUM(IFERROR($C21:$L21,0)),IF(AND(ISNA(H21),ISNUMBER(H22)),SUM(IFERROR($C22:$L22,0)),IF(AND(ISNUMBER(H21),ISNUMBER(H23)),H23,H22)))))","v":{"$error":"#N/A"}},{"$f":"IF($O22=MAX(IFERROR($O$4:$O$260,0)),I19,IF(AND(ISNA(I22),ISNUMBER(I20)),SUM(IFERROR($C21:$L21,0)),IF(AND(ISNA(I22),ISNUMBER(I21)),SUM(IFERROR($C21:$L21,0)),IF(AND(ISNA(I21),ISNUMBER(I22)),SUM(IFERROR($C22:$L22,0)),IF(AND(ISNUMBER(I21),ISNUMBER(I23)),I23,I22)))))","v":{"$error":"#N/A"}},{"$f":"IF($O22=MAX(IFERROR($O$4:$O$260,0)),J19,IF(AND(ISNA(J22),ISNUMBER(J20)),SUM(IFERROR($C21:$L21,0)),IF(AND(ISNA(J22),ISNUMBER(J21)),SUM(IFERROR($C21:$L21,0)),IF(AND(ISNA(J21),ISNUMBER(J22)),SUM(IFERROR($C22:$L22,0)),IF(AND(ISNUMBER(J21),ISNUMBER(J23)),J23,J22)))))","v":{"$error":"#N/A"}},{"$f":"IF($O22=MAX(IFERROR($O$4:$O$260,0)),K19,IF(AND(ISNA(K22),ISNUMBER(K20)),SUM(IFERROR($C21:$L21,0)),IF(AND(ISNA(K22),ISNUMBER(K21)),SUM(IFERROR($C21:$L21,0)),IF(AND(ISNA(K21),ISNUMBER(K22)),SUM(IFERROR($C22:$L22,0)),IF(AND(ISNUMBER(K21),ISNUMBER(K23)),K23,K22)))))","v":{"$error":"#N/A"}},{"$f":"IF($O22=MAX(IFERROR($O$4:$O$260,0)),L19,IF(AND(ISNA(L22),ISNUMBER(L20)),SUM(IFERROR($C21:$L21,0)),IF(AND(ISNA(L22),ISNUMBER(L21)),SUM(IFERROR($C21:$L21,0)),IF(AND(ISNA(L21),ISNUMBER(L22)),SUM(IFERROR($C22:$L22,0)),IF(AND(ISNUMBER(L21),ISNUMBER(L23)),L23,L22)))))","v":1.1752380056098701}]
[7,{"$f":"IF($A23=1,0,IF($A23=$A22,$B22,$B22+IFERROR(IF(INDEX($B$881:$AF$1080,$A22,MATCH($B$2,$B$677:$AF$677,0))=\"NG w/o DAC\",0,INDEX($B$678:$AF$877,$A22,MATCH($B$2,$B$677:$AF$677,0))/10^7),NA())))","v":5.2897422165641128},{"$f":"IF(INDEX($B$881:$AF$1080,$A23,MATCH($B$2,$B$880:$AF$880,0))=C$3,IF(C$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A23,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A23,MATCH($B$2,$B$880:$AF$880,0))=D$3,IF(D$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A23,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A23,MATCH($B$2,$B$880:$AF$880,0))=E$3,IF(E$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A23,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A23,MATCH($B$2,$B$880:$AF$880,0))=F$3,IF(F$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A23,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A23,MATCH($B$2,$B$880:$AF$880,0))=G$3,IF(G$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A23,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A23,MATCH($B$2,$B$880:$AF$880,0))=H$3,IF(H$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A23,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A23,MATCH($B$2,$B$880:$AF$880,0))=I$3,IF(I$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A23,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A23,MATCH($B$2,$B$880:$AF$880,0))=J$3,IF(J$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A23,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A23,MATCH($B$2,$B$880:$AF$880,0))=K$3,IF(K$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A23,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A23,MATCH($B$2,$B$880:$AF$880,0))=L$3,IF(L$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A23,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":1.1752380056098701},null,7,5.2897422165641128,{"$f":"IF($O23=MAX(IFERROR($O$4:$O$260,0)),C20,IF(AND(ISNA(C23),ISNUMBER(C21)),SUM(IFERROR($C22:$L22,0)),IF(AND(ISNA(C23),ISNUMBER(C22)),SUM(IFERROR($C22:$L22,0)),IF(AND(ISNA(C22),ISNUMBER(C23)),SUM(IFERROR($C23:$L23,0)),IF(AND(ISNUMBER(C22),ISNUMBER(C24)),C24,C23)))))","v":{"$error":"#N/A"}},{"$f":"IF($O23=MAX(IFERROR($O$4:$O$260,0)),D20,IF(AND(ISNA(D23),ISNUMBER(D21)),SUM(IFERROR($C22:$L22,0)),IF(AND(ISNA(D23),ISNUMBER(D22)),SUM(IFERROR($C22:$L22,0)),IF(AND(ISNA(D22),ISNUMBER(D23)),SUM(IFERROR($C23:$L23,0)),IF(AND(ISNUMBER(D22),ISNUMBER(D24)),D24,D23)))))","v":{"$error":"#N/A"}},{"$f":"IF($O23=MAX(IFERROR($O$4:$O$260,0)),E20,IF(AND(ISNA(E23),ISNUMBER(E21)),SUM(IFERROR($C22:$L22,0)),IF(AND(ISNA(E23),ISNUMBER(E22)),SUM(IFERROR($C22:$L22,0)),IF(AND(ISNA(E22),ISNUMBER(E23)),SUM(IFERROR($C23:$L23,0)),IF(AND(ISNUMBER(E22),ISNUMBER(E24)),E24,E23)))))","v":{"$error":"#N/A"}},{"$f":"IF($O23=MAX(IFERROR($O$4:$O$260,0)),F20,IF(AND(ISNA(F23),ISNUMBER(F21)),SUM(IFERROR($C22:$L22,0)),IF(AND(ISNA(F23),ISNUMBER(F22)),SUM(IFERROR($C22:$L22,0)),IF(AND(ISNA(F22),ISNUMBER(F23)),SUM(IFERROR($C23:$L23,0)),IF(AND(ISNUMBER(F22),ISNUMBER(F24)),F24,F23)))))","v":{"$error":"#N/A"}},{"$f":"IF($O23=MAX(IFERROR($O$4:$O$260,0)),G20,IF(AND(ISNA(G23),ISNUMBER(G21)),SUM(IFERROR($C22:$L22,0)),IF(AND(ISNA(G23),ISNUMBER(G22)),SUM(IFERROR($C22:$L22,0)),IF(AND(ISNA(G22),ISNUMBER(G23)),SUM(IFERROR($C23:$L23,0)),IF(AND(ISNUMBER(G22),ISNUMBER(G24)),G24,G23)))))","v":{"$error":"#N/A"}},{"$f":"IF($O23=MAX(IFERROR($O$4:$O$260,0)),H20,IF(AND(ISNA(H23),ISNUMBER(H21)),SUM(IFERROR($C22:$L22,0)),IF(AND(ISNA(H23),ISNUMBER(H22)),SUM(IFERROR($C22:$L22,0)),IF(AND(ISNA(H22),ISNUMBER(H23)),SUM(IFERROR($C23:$L23,0)),IF(AND(ISNUMBER(H22),ISNUMBER(H24)),H24,H23)))))","v":{"$error":"#N/A"}},{"$f":"IF($O23=MAX(IFERROR($O$4:$O$260,0)),I20,IF(AND(ISNA(I23),ISNUMBER(I21)),SUM(IFERROR($C22:$L22,0)),IF(AND(ISNA(I23),ISNUMBER(I22)),SUM(IFERROR($C22:$L22,0)),IF(AND(ISNA(I22),ISNUMBER(I23)),SUM(IFERROR($C23:$L23,0)),IF(AND(ISNUMBER(I22),ISNUMBER(I24)),I24,I23)))))","v":{"$error":"#N/A"}},{"$f":"IF($O23=MAX(IFERROR($O$4:$O$260,0)),J20,IF(AND(ISNA(J23),ISNUMBER(J21)),SUM(IFERROR($C22:$L22,0)),IF(AND(ISNA(J23),ISNUMBER(J22)),SUM(IFERROR($C22:$L22,0)),IF(AND(ISNA(J22),ISNUMBER(J23)),SUM(IFERROR($C23:$L23,0)),IF(AND(ISNUMBER(J22),ISNUMBER(J24)),J24,J23)))))","v":{"$error":"#N/A"}},{"$f":"IF($O23=MAX(IFERROR($O$4:$O$260,0)),K20,IF(AND(ISNA(K23),ISNUMBER(K21)),SUM(IFERROR($C22:$L22,0)),IF(AND(ISNA(K23),ISNUMBER(K22)),SUM(IFERROR($C22:$L22,0)),IF(AND(ISNA(K22),ISNUMBER(K23)),SUM(IFERROR($C23:$L23,0)),IF(AND(ISNUMBER(K22),ISNUMBER(K24)),K24,K23)))))","v":{"$error":"#N/A"}},{"$f":"IF($O23=MAX(IFERROR($O$4:$O$260,0)),L20,IF(AND(ISNA(L23),ISNUMBER(L21)),SUM(IFERROR($C22:$L22,0)),IF(AND(ISNA(L23),ISNUMBER(L22)),SUM(IFERROR($C22:$L22,0)),IF(AND(ISNA(L22),ISNUMBER(L23)),SUM(IFERROR($C23:$L23,0)),IF(AND(ISNUMBER(L22),ISNUMBER(L24)),L24,L23)))))","v":1.1752380056098701}]
[7,{"$f":"IF($A24=1,0,IF($A24=$A23,$B23,$B23+IFERROR(IF(INDEX($B$881:$AF$1080,$A23,MATCH($B$2,$B$677:$AF$677,0))=\"NG w/o DAC\",0,INDEX($B$678:$AF$877,$A23,MATCH($B$2,$B$677:$AF$677,0))/10^7),NA())))","v":5.2897422165641128},{"$f":"IF(INDEX($B$881:$AF$1080,$A24,MATCH($B$2,$B$880:$AF$880,0))=C$3,IF(C$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A24,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A24,MATCH($B$2,$B$880:$AF$880,0))=D$3,IF(D$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A24,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A24,MATCH($B$2,$B$880:$AF$880,0))=E$3,IF(E$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A24,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A24,MATCH($B$2,$B$880:$AF$880,0))=F$3,IF(F$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A24,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A24,MATCH($B$2,$B$880:$AF$880,0))=G$3,IF(G$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A24,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A24,MATCH($B$2,$B$880:$AF$880,0))=H$3,IF(H$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A24,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A24,MATCH($B$2,$B$880:$AF$880,0))=I$3,IF(I$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A24,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A24,MATCH($B$2,$B$880:$AF$880,0))=J$3,IF(J$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A24,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A24,MATCH($B$2,$B$880:$AF$880,0))=K$3,IF(K$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A24,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A24,MATCH($B$2,$B$880:$AF$880,0))=L$3,IF(L$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A24,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":1.1752380056098701},null,7,5.2897422165641128,{"$f":"IF($O24=MAX(IFERROR($O$4:$O$260,0)),C21,IF(AND(ISNA(C24),ISNUMBER(C22)),SUM(IFERROR($C23:$L23,0)),IF(AND(ISNA(C24),ISNUMBER(C23)),SUM(IFERROR($C23:$L23,0)),IF(AND(ISNA(C23),ISNUMBER(C24)),SUM(IFERROR($C24:$L24,0)),IF(AND(ISNUMBER(C23),ISNUMBER(C25)),C25,C24)))))","v":{"$error":"#N/A"}},{"$f":"IF($O24=MAX(IFERROR($O$4:$O$260,0)),D21,IF(AND(ISNA(D24),ISNUMBER(D22)),SUM(IFERROR($C23:$L23,0)),IF(AND(ISNA(D24),ISNUMBER(D23)),SUM(IFERROR($C23:$L23,0)),IF(AND(ISNA(D23),ISNUMBER(D24)),SUM(IFERROR($C24:$L24,0)),IF(AND(ISNUMBER(D23),ISNUMBER(D25)),D25,D24)))))","v":{"$error":"#N/A"}},{"$f":"IF($O24=MAX(IFERROR($O$4:$O$260,0)),E21,IF(AND(ISNA(E24),ISNUMBER(E22)),SUM(IFERROR($C23:$L23,0)),IF(AND(ISNA(E24),ISNUMBER(E23)),SUM(IFERROR($C23:$L23,0)),IF(AND(ISNA(E23),ISNUMBER(E24)),SUM(IFERROR($C24:$L24,0)),IF(AND(ISNUMBER(E23),ISNUMBER(E25)),E25,E24)))))","v":{"$error":"#N/A"}},{"$f":"IF($O24=MAX(IFERROR($O$4:$O$260,0)),F21,IF(AND(ISNA(F24),ISNUMBER(F22)),SUM(IFERROR($C23:$L23,0)),IF(AND(ISNA(F24),ISNUMBER(F23)),SUM(IFERROR($C23:$L23,0)),IF(AND(ISNA(F23),ISNUMBER(F24)),SUM(IFERROR($C24:$L24,0)),IF(AND(ISNUMBER(F23),ISNUMBER(F25)),F25,F24)))))","v":{"$error":"#N/A"}},{"$f":"IF($O24=MAX(IFERROR($O$4:$O$260,0)),G21,IF(AND(ISNA(G24),ISNUMBER(G22)),SUM(IFERROR($C23:$L23,0)),IF(AND(ISNA(G24),ISNUMBER(G23)),SUM(IFERROR($C23:$L23,0)),IF(AND(ISNA(G23),ISNUMBER(G24)),SUM(IFERROR($C24:$L24,0)),IF(AND(ISNUMBER(G23),ISNUMBER(G25)),G25,G24)))))","v":{"$error":"#N/A"}},{"$f":"IF($O24=MAX(IFERROR($O$4:$O$260,0)),H21,IF(AND(ISNA(H24),ISNUMBER(H22)),SUM(IFERROR($C23:$L23,0)),IF(AND(ISNA(H24),ISNUMBER(H23)),SUM(IFERROR($C23:$L23,0)),IF(AND(ISNA(H23),ISNUMBER(H24)),SUM(IFERROR($C24:$L24,0)),IF(AND(ISNUMBER(H23),ISNUMBER(H25)),H25,H24)))))","v":{"$error":"#N/A"}},{"$f":"IF($O24=MAX(IFERROR($O$4:$O$260,0)),I21,IF(AND(ISNA(I24),ISNUMBER(I22)),SUM(IFERROR($C23:$L23,0)),IF(AND(ISNA(I24),ISNUMBER(I23)),SUM(IFERROR($C23:$L23,0)),IF(AND(ISNA(I23),ISNUMBER(I24)),SUM(IFERROR($C24:$L24,0)),IF(AND(ISNUMBER(I23),ISNUMBER(I25)),I25,I24)))))","v":{"$error":"#N/A"}},{"$f":"IF($O24=MAX(IFERROR($O$4:$O$260,0)),J21,IF(AND(ISNA(J24),ISNUMBER(J22)),SUM(IFERROR($C23:$L23,0)),IF(AND(ISNA(J24),ISNUMBER(J23)),SUM(IFERROR($C23:$L23,0)),IF(AND(ISNA(J23),ISNUMBER(J24)),SUM(IFERROR($C24:$L24,0)),IF(AND(ISNUMBER(J23),ISNUMBER(J25)),J25,J24)))))","v":{"$error":"#N/A"}},{"$f":"IF($O24=MAX(IFERROR($O$4:$O$260,0)),K21,IF(AND(ISNA(K24),ISNUMBER(K22)),SUM(IFERROR($C23:$L23,0)),IF(AND(ISNA(K24),ISNUMBER(K23)),SUM(IFERROR($C23:$L23,0)),IF(AND(ISNA(K23),ISNUMBER(K24)),SUM(IFERROR($C24:$L24,0)),IF(AND(ISNUMBER(K23),ISNUMBER(K25)),K25,K24)))))","v":{"$error":"#N/A"}},{"$f":"IF($O24=MAX(IFERROR($O$4:$O$260,0)),L21,IF(AND(ISNA(L24),ISNUMBER(L22)),SUM(IFERROR($C23:$L23,0)),IF(AND(ISNA(L24),ISNUMBER(L23)),SUM(IFERROR($C23:$L23,0)),IF(AND(ISNA(L23),ISNUMBER(L24)),SUM(IFERROR($C24:$L24,0)),IF(AND(ISNUMBER(L23),ISNUMBER(L25)),L25,L24)))))","v":1.1752380056198701}]
[8,{"$f":"IF($A25=1,0,IF($A25=$A24,$B24,$B24+IFERROR(IF(INDEX($B$881:$AF$1080,$A24,MATCH($B$2,$B$677:$AF$677,0))=\"NG w/o DAC\",0,INDEX($B$678:$AF$877,$A24,MATCH($B$2,$B$677:$AF$677,0))/10^7),NA())))","v":5.2897422165641128},{"$f":"IF(INDEX($B$881:$AF$1080,$A25,MATCH($B$2,$B$880:$AF$880,0))=C$3,IF(C$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A25,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A25,MATCH($B$2,$B$880:$AF$880,0))=D$3,IF(D$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A25,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A25,MATCH($B$2,$B$880:$AF$880,0))=E$3,IF(E$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A25,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A25,MATCH($B$2,$B$880:$AF$880,0))=F$3,IF(F$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A25,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A25,MATCH($B$2,$B$880:$AF$880,0))=G$3,IF(G$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A25,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A25,MATCH($B$2,$B$880:$AF$880,0))=H$3,IF(H$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A25,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A25,MATCH($B$2,$B$880:$AF$880,0))=I$3,IF(I$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A25,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A25,MATCH($B$2,$B$880:$AF$880,0))=J$3,IF(J$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A25,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A25,MATCH($B$2,$B$880:$AF$880,0))=K$3,IF(K$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A25,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A25,MATCH($B$2,$B$880:$AF$880,0))=L$3,IF(L$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A25,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":1.1752380056198701},null,8,5.2897422165641128,{"$f":"IF($O25=MAX(IFERROR($O$4:$O$260,0)),C22,IF(AND(ISNA(C25),ISNUMBER(C23)),SUM(IFERROR($C24:$L24,0)),IF(AND(ISNA(C25),ISNUMBER(C24)),SUM(IFERROR($C24:$L24,0)),IF(AND(ISNA(C24),ISNUMBER(C25)),SUM(IFERROR($C25:$L25,0)),IF(AND(ISNUMBER(C24),ISNUMBER(C26)),C26,C25)))))","v":{"$error":"#N/A"}},{"$f":"IF($O25=MAX(IFERROR($O$4:$O$260,0)),D22,IF(AND(ISNA(D25),ISNUMBER(D23)),SUM(IFERROR($C24:$L24,0)),IF(AND(ISNA(D25),ISNUMBER(D24)),SUM(IFERROR($C24:$L24,0)),IF(AND(ISNA(D24),ISNUMBER(D25)),SUM(IFERROR($C25:$L25,0)),IF(AND(ISNUMBER(D24),ISNUMBER(D26)),D26,D25)))))","v":{"$error":"#N/A"}},{"$f":"IF($O25=MAX(IFERROR($O$4:$O$260,0)),E22,IF(AND(ISNA(E25),ISNUMBER(E23)),SUM(IFERROR($C24:$L24,0)),IF(AND(ISNA(E25),ISNUMBER(E24)),SUM(IFERROR($C24:$L24,0)),IF(AND(ISNA(E24),ISNUMBER(E25)),SUM(IFERROR($C25:$L25,0)),IF(AND(ISNUMBER(E24),ISNUMBER(E26)),E26,E25)))))","v":{"$error":"#N/A"}},{"$f":"IF($O25=MAX(IFERROR($O$4:$O$260,0)),F22,IF(AND(ISNA(F25),ISNUMBER(F23)),SUM(IFERROR($C24:$L24,0)),IF(AND(ISNA(F25),ISNUMBER(F24)),SUM(IFERROR($C24:$L24,0)),IF(AND(ISNA(F24),ISNUMBER(F25)),SUM(IFERROR($C25:$L25,0)),IF(AND(ISNUMBER(F24),ISNUMBER(F26)),F26,F25)))))","v":{"$error":"#N/A"}},{"$f":"IF($O25=MAX(IFERROR($O$4:$O$260,0)),G22,IF(AND(ISNA(G25),ISNUMBER(G23)),SUM(IFERROR($C24:$L24,0)),IF(AND(ISNA(G25),ISNUMBER(G24)),SUM(IFERROR($C24:$L24,0)),IF(AND(ISNA(G24),ISNUMBER(G25)),SUM(IFERROR($C25:$L25,0)),IF(AND(ISNUMBER(G24),ISNUMBER(G26)),G26,G25)))))","v":{"$error":"#N/A"}},{"$f":"IF($O25=MAX(IFERROR($O$4:$O$260,0)),H22,IF(AND(ISNA(H25),ISNUMBER(H23)),SUM(IFERROR($C24:$L24,0)),IF(AND(ISNA(H25),ISNUMBER(H24)),SUM(IFERROR($C24:$L24,0)),IF(AND(ISNA(H24),ISNUMBER(H25)),SUM(IFERROR($C25:$L25,0)),IF(AND(ISNUMBER(H24),ISNUMBER(H26)),H26,H25)))))","v":{"$error":"#N/A"}},{"$f":"IF($O25=MAX(IFERROR($O$4:$O$260,0)),I22,IF(AND(ISNA(I25),ISNUMBER(I23)),SUM(IFERROR($C24:$L24,0)),IF(AND(ISNA(I25),ISNUMBER(I24)),SUM(IFERROR($C24:$L24,0)),IF(AND(ISNA(I24),ISNUMBER(I25)),SUM(IFERROR($C25:$L25,0)),IF(AND(ISNUMBER(I24),ISNUMBER(I26)),I26,I25)))))","v":{"$error":"#N/A"}},{"$f":"IF($O25=MAX(IFERROR($O$4:$O$260,0)),J22,IF(AND(ISNA(J25),ISNUMBER(J23)),SUM(IFERROR($C24:$L24,0)),IF(AND(ISNA(J25),ISNUMBER(J24)),SUM(IFERROR($C24:$L24,0)),IF(AND(ISNA(J24),ISNUMBER(J25)),SUM(IFERROR($C25:$L25,0)),IF(AND(ISNUMBER(J24),ISNUMBER(J26)),J26,J25)))))","v":{"$error":"#N/A"}},{"$f":"IF($O25=MAX(IFERROR($O$4:$O$260,0)),K22,IF(AND(ISNA(K25),ISNUMBER(K23)),SUM(IFERROR($C24:$L24,0)),IF(AND(ISNA(K25),ISNUMBER(K24)),SUM(IFERROR($C24:$L24,0)),IF(AND(ISNA(K24),ISNUMBER(K25)),SUM(IFERROR($C25:$L25,0)),IF(AND(ISNUMBER(K24),ISNUMBER(K26)),K26,K25)))))","v":{"$error":"#N/A"}},{"$f":"IF($O25=MAX(IFERROR($O$4:$O$260,0)),L22,IF(AND(ISNA(L25),ISNUMBER(L23)),SUM(IFERROR($C24:$L24,0)),IF(AND(ISNA(L25),ISNUMBER(L24)),SUM(IFERROR($C24:$L24,0)),IF(AND(ISNA(L24),ISNUMBER(L25)),SUM(IFERROR($C25:$L25,0)),IF(AND(ISNUMBER(L24),ISNUMBER(L26)),L26,L25)))))","v":1.1752380056198701}]
[8,{"$f":"IF($A26=1,0,IF($A26=$A25,$B25,$B25+IFERROR(IF(INDEX($B$881:$AF$1080,$A25,MATCH($B$2,$B$677:$AF$677,0))=\"NG w/o DAC\",0,INDEX($B$678:$AF$877,$A25,MATCH($B$2,$B$677:$AF$677,0))/10^7),NA())))","v":5.2897422165641128},{"$f":"IF(INDEX($B$881:$AF$1080,$A26,MATCH($B$2,$B$880:$AF$880,0))=C$3,IF(C$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A26,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A26,MATCH($B$2,$B$880:$AF$880,0))=D$3,IF(D$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A26,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A26,MATCH($B$2,$B$880:$AF$880,0))=E$3,IF(E$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A26,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A26,MATCH($B$2,$B$880:$AF$880,0))=F$3,IF(F$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A26,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A26,MATCH($B$2,$B$880:$AF$880,0))=G$3,IF(G$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A26,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A26,MATCH($B$2,$B$880:$AF$880,0))=H$3,IF(H$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A26,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A26,MATCH($B$2,$B$880:$AF$880,0))=I$3,IF(I$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A26,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A26,MATCH($B$2,$B$880:$AF$880,0))=J$3,IF(J$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A26,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A26,MATCH($B$2,$B$880:$AF$880,0))=K$3,IF(K$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A26,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A26,MATCH($B$2,$B$880:$AF$880,0))=L$3,IF(L$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A26,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":1.1752380056198701},null,8,5.2897422165641128,{"$f":"IF($O26=MAX(IFERROR($O$4:$O$260,0)),C23,IF(AND(ISNA(C26),ISNUMBER(C24)),SUM(IFERROR($C25:$L25,0)),IF(AND(ISNA(C26),ISNUMBER(C25)),SUM(IFERROR($C25:$L25,0)),IF(AND(ISNA(C25),ISNUMBER(C26)),SUM(IFERROR($C26:$L26,0)),IF(AND(ISNUMBER(C25),ISNUMBER(C27)),C27,C26)))))","v":{"$error":"#N/A"}},{"$f":"IF($O26=MAX(IFERROR($O$4:$O$260,0)),D23,IF(AND(ISNA(D26),ISNUMBER(D24)),SUM(IFERROR($C25:$L25,0)),IF(AND(ISNA(D26),ISNUMBER(D25)),SUM(IFERROR($C25:$L25,0)),IF(AND(ISNA(D25),ISNUMBER(D26)),SUM(IFERROR($C26:$L26,0)),IF(AND(ISNUMBER(D25),ISNUMBER(D27)),D27,D26)))))","v":{"$error":"#N/A"}},{"$f":"IF($O26=MAX(IFERROR($O$4:$O$260,0)),E23,IF(AND(ISNA(E26),ISNUMBER(E24)),SUM(IFERROR($C25:$L25,0)),IF(AND(ISNA(E26),ISNUMBER(E25)),SUM(IFERROR($C25:$L25,0)),IF(AND(ISNA(E25),ISNUMBER(E26)),SUM(IFERROR($C26:$L26,0)),IF(AND(ISNUMBER(E25),ISNUMBER(E27)),E27,E26)))))","v":{"$error":"#N/A"}},{"$f":"IF($O26=MAX(IFERROR($O$4:$O$260,0)),F23,IF(AND(ISNA(F26),ISNUMBER(F24)),SUM(IFERROR($C25:$L25,0)),IF(AND(ISNA(F26),ISNUMBER(F25)),SUM(IFERROR($C25:$L25,0)),IF(AND(ISNA(F25),ISNUMBER(F26)),SUM(IFERROR($C26:$L26,0)),IF(AND(ISNUMBER(F25),ISNUMBER(F27)),F27,F26)))))","v":{"$error":"#N/A"}},{"$f":"IF($O26=MAX(IFERROR($O$4:$O$260,0)),G23,IF(AND(ISNA(G26),ISNUMBER(G24)),SUM(IFERROR($C25:$L25,0)),IF(AND(ISNA(G26),ISNUMBER(G25)),SUM(IFERROR($C25:$L25,0)),IF(AND(ISNA(G25),ISNUMBER(G26)),SUM(IFERROR($C26:$L26,0)),IF(AND(ISNUMBER(G25),ISNUMBER(G27)),G27,G26)))))","v":{"$error":"#N/A"}},{"$f":"IF($O26=MAX(IFERROR($O$4:$O$260,0)),H23,IF(AND(ISNA(H26),ISNUMBER(H24)),SUM(IFERROR($C25:$L25,0)),IF(AND(ISNA(H26),ISNUMBER(H25)),SUM(IFERROR($C25:$L25,0)),IF(AND(ISNA(H25),ISNUMBER(H26)),SUM(IFERROR($C26:$L26,0)),IF(AND(ISNUMBER(H25),ISNUMBER(H27)),H27,H26)))))","v":{"$error":"#N/A"}},{"$f":"IF($O26=MAX(IFERROR($O$4:$O$260,0)),I23,IF(AND(ISNA(I26),ISNUMBER(I24)),SUM(IFERROR($C25:$L25,0)),IF(AND(ISNA(I26),ISNUMBER(I25)),SUM(IFERROR($C25:$L25,0)),IF(AND(ISNA(I25),ISNUMBER(I26)),SUM(IFERROR($C26:$L26,0)),IF(AND(ISNUMBER(I25),ISNUMBER(I27)),I27,I26)))))","v":{"$error":"#N/A"}},{"$f":"IF($O26=MAX(IFERROR($O$4:$O$260,0)),J23,IF(AND(ISNA(J26),ISNUMBER(J24)),SUM(IFERROR($C25:$L25,0)),IF(AND(ISNA(J26),ISNUMBER(J25)),SUM(IFERROR($C25:$L25,0)),IF(AND(ISNA(J25),ISNUMBER(J26)),SUM(IFERROR($C26:$L26,0)),IF(AND(ISNUMBER(J25),ISNUMBER(J27)),J27,J26)))))","v":{"$error":"#N/A"}},{"$f":"IF($O26=MAX(IFERROR($O$4:$O$260,0)),K23,IF(AND(ISNA(K26),ISNUMBER(K24)),SUM(IFERROR($C25:$L25,0)),IF(AND(ISNA(K26),ISNUMBER(K25)),SUM(IFERROR($C25:$L25,0)),IF(AND(ISNA(K25),ISNUMBER(K26)),SUM(IFERROR($C26:$L26,0)),IF(AND(ISNUMBER(K25),ISNUMBER(K27)),K27,K26)))))","v":{"$error":"#N/A"}},{"$f":"IF($O26=MAX(IFERROR($O$4:$O$260,0)),L23,IF(AND(ISNA(L26),ISNUMBER(L24)),SUM(IFERROR($C25:$L25,0)),IF(AND(ISNA(L26),ISNUMBER(L25)),SUM(IFERROR($C25:$L25,0)),IF(AND(ISNA(L25),ISNUMBER(L26)),SUM(IFERROR($C26:$L26,0)),IF(AND(ISNUMBER(L25),ISNUMBER(L27)),L27,L26)))))","v":1.1752380056198701}]
[8,{"$f":"IF($A27=1,0,IF($A27=$A26,$B26,$B26+IFERROR(IF(INDEX($B$881:$AF$1080,$A26,MATCH($B$2,$B$677:$AF$677,0))=\"NG w/o DAC\",0,INDEX($B$678:$AF$877,$A26,MATCH($B$2,$B$677:$AF$677,0))/10^7),NA())))","v":5.2897422165641128},{"$f":"IF(INDEX($B$881:$AF$1080,$A27,MATCH($B$2,$B$880:$AF$880,0))=C$3,IF(C$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A27,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A27,MATCH($B$2,$B$880:$AF$880,0))=D$3,IF(D$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A27,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A27,MATCH($B$2,$B$880:$AF$880,0))=E$3,IF(E$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A27,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A27,MATCH($B$2,$B$880:$AF$880,0))=F$3,IF(F$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A27,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A27,MATCH($B$2,$B$880:$AF$880,0))=G$3,IF(G$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A27,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A27,MATCH($B$2,$B$880:$AF$880,0))=H$3,IF(H$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A27,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A27,MATCH($B$2,$B$880:$AF$880,0))=I$3,IF(I$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A27,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A27,MATCH($B$2,$B$880:$AF$880,0))=J$3,IF(J$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A27,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A27,MATCH($B$2,$B$880:$AF$880,0))=K$3,IF(K$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A27,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A27,MATCH($B$2,$B$880:$AF$880,0))=L$3,IF(L$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A27,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":1.1752380056198701},null,8,5.2897422165641128,{"$f":"IF($O27=MAX(IFERROR($O$4:$O$260,0)),C24,IF(AND(ISNA(C27),ISNUMBER(C25)),SUM(IFERROR($C26:$L26,0)),IF(AND(ISNA(C27),ISNUMBER(C26)),SUM(IFERROR($C26:$L26,0)),IF(AND(ISNA(C26),ISNUMBER(C27)),SUM(IFERROR($C27:$L27,0)),IF(AND(ISNUMBER(C26),ISNUMBER(C28)),C28,C27)))))","v":{"$error":"#N/A"}},{"$f":"IF($O27=MAX(IFERROR($O$4:$O$260,0)),D24,IF(AND(ISNA(D27),ISNUMBER(D25)),SUM(IFERROR($C26:$L26,0)),IF(AND(ISNA(D27),ISNUMBER(D26)),SUM(IFERROR($C26:$L26,0)),IF(AND(ISNA(D26),ISNUMBER(D27)),SUM(IFERROR($C27:$L27,0)),IF(AND(ISNUMBER(D26),ISNUMBER(D28)),D28,D27)))))","v":{"$error":"#N/A"}},{"$f":"IF($O27=MAX(IFERROR($O$4:$O$260,0)),E24,IF(AND(ISNA(E27),ISNUMBER(E25)),SUM(IFERROR($C26:$L26,0)),IF(AND(ISNA(E27),ISNUMBER(E26)),SUM(IFERROR($C26:$L26,0)),IF(AND(ISNA(E26),ISNUMBER(E27)),SUM(IFERROR($C27:$L27,0)),IF(AND(ISNUMBER(E26),ISNUMBER(E28)),E28,E27)))))","v":{"$error":"#N/A"}},{"$f":"IF($O27=MAX(IFERROR($O$4:$O$260,0)),F24,IF(AND(ISNA(F27),ISNUMBER(F25)),SUM(IFERROR($C26:$L26,0)),IF(AND(ISNA(F27),ISNUMBER(F26)),SUM(IFERROR($C26:$L26,0)),IF(AND(ISNA(F26),ISNUMBER(F27)),SUM(IFERROR($C27:$L27,0)),IF(AND(ISNUMBER(F26),ISNUMBER(F28)),F28,F27)))))","v":{"$error":"#N/A"}},{"$f":"IF($O27=MAX(IFERROR($O$4:$O$260,0)),G24,IF(AND(ISNA(G27),ISNUMBER(G25)),SUM(IFERROR($C26:$L26,0)),IF(AND(ISNA(G27),ISNUMBER(G26)),SUM(IFERROR($C26:$L26,0)),IF(AND(ISNA(G26),ISNUMBER(G27)),SUM(IFERROR($C27:$L27,0)),IF(AND(ISNUMBER(G26),ISNUMBER(G28)),G28,G27)))))","v":{"$error":"#N/A"}},{"$f":"IF($O27=MAX(IFERROR($O$4:$O$260,0)),H24,IF(AND(ISNA(H27),ISNUMBER(H25)),SUM(IFERROR($C26:$L26,0)),IF(AND(ISNA(H27),ISNUMBER(H26)),SUM(IFERROR($C26:$L26,0)),IF(AND(ISNA(H26),ISNUMBER(H27)),SUM(IFERROR($C27:$L27,0)),IF(AND(ISNUMBER(H26),ISNUMBER(H28)),H28,H27)))))","v":{"$error":"#N/A"}},{"$f":"IF($O27=MAX(IFERROR($O$4:$O$260,0)),I24,IF(AND(ISNA(I27),ISNUMBER(I25)),SUM(IFERROR($C26:$L26,0)),IF(AND(ISNA(I27),ISNUMBER(I26)),SUM(IFERROR($C26:$L26,0)),IF(AND(ISNA(I26),ISNUMBER(I27)),SUM(IFERROR($C27:$L27,0)),IF(AND(ISNUMBER(I26),ISNUMBER(I28)),I28,I27)))))","v":{"$error":"#N/A"}},{"$f":"IF($O27=MAX(IFERROR($O$4:$O$260,0)),J24,IF(AND(ISNA(J27),ISNUMBER(J25)),SUM(IFERROR($C26:$L26,0)),IF(AND(ISNA(J27),ISNUMBER(J26)),SUM(IFERROR($C26:$L26,0)),IF(AND(ISNA(J26),ISNUMBER(J27)),SUM(IFERROR($C27:$L27,0)),IF(AND(ISNUMBER(J26),ISNUMBER(J28)),J28,J27)))))","v":{"$error":"#N/A"}},{"$f":"IF($O27=MAX(IFERROR($O$4:$O$260,0)),K24,IF(AND(ISNA(K27),ISNUMBER(K25)),SUM(IFERROR($C26:$L26,0)),IF(AND(ISNA(K27),ISNUMBER(K26)),SUM(IFERROR($C26:$L26,0)),IF(AND(ISNA(K26),ISNUMBER(K27)),SUM(IFERROR($C27:$L27,0)),IF(AND(ISNUMBER(K26),ISNUMBER(K28)),K28,K27)))))","v":{"$error":"#N/A"}},{"$f":"IF($O27=MAX(IFERROR($O$4:$O$260,0)),L24,IF(AND(ISNA(L27),ISNUMBER(L25)),SUM(IFERROR($C26:$L26,0)),IF(AND(ISNA(L27),ISNUMBER(L26)),SUM(IFERROR($C26:$L26,0)),IF(AND(ISNA(L26),ISNUMBER(L27)),SUM(IFERROR($C27:$L27,0)),IF(AND(ISNUMBER(L26),ISNUMBER(L28)),L28,L27)))))","v":1.1752380056298701}]
[9,{"$f":"IF($A28=1,0,IF($A28=$A27,$B27,$B27+IFERROR(IF(INDEX($B$881:$AF$1080,$A27,MATCH($B$2,$B$677:$AF$677,0))=\"NG w/o DAC\",0,INDEX($B$678:$AF$877,$A27,MATCH($B$2,$B$677:$AF$677,0))/10^7),NA())))","v":5.2897422165641128},{"$f":"IF(INDEX($B$881:$AF$1080,$A28,MATCH($B$2,$B$880:$AF$880,0))=C$3,IF(C$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A28,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A28,MATCH($B$2,$B$880:$AF$880,0))=D$3,IF(D$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A28,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A28,MATCH($B$2,$B$880:$AF$880,0))=E$3,IF(E$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A28,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A28,MATCH($B$2,$B$880:$AF$880,0))=F$3,IF(F$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A28,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A28,MATCH($B$2,$B$880:$AF$880,0))=G$3,IF(G$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A28,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A28,MATCH($B$2,$B$880:$AF$880,0))=H$3,IF(H$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A28,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A28,MATCH($B$2,$B$880:$AF$880,0))=I$3,IF(I$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A28,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A28,MATCH($B$2,$B$880:$AF$880,0))=J$3,IF(J$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A28,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A28,MATCH($B$2,$B$880:$AF$880,0))=K$3,IF(K$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A28,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A28,MATCH($B$2,$B$880:$AF$880,0))=L$3,IF(L$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A28,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":1.1752380056298701},null,9,5.2897422165641128,{"$f":"IF($O28=MAX(IFERROR($O$4:$O$260,0)),C25,IF(AND(ISNA(C28),ISNUMBER(C26)),SUM(IFERROR($C27:$L27,0)),IF(AND(ISNA(C28),ISNUMBER(C27)),SUM(IFERROR($C27:$L27,0)),IF(AND(ISNA(C27),ISNUMBER(C28)),SUM(IFERROR($C28:$L28,0)),IF(AND(ISNUMBER(C27),ISNUMBER(C29)),C29,C28)))))","v":{"$error":"#N/A"}},{"$f":"IF($O28=MAX(IFERROR($O$4:$O$260,0)),D25,IF(AND(ISNA(D28),ISNUMBER(D26)),SUM(IFERROR($C27:$L27,0)),IF(AND(ISNA(D28),ISNUMBER(D27)),SUM(IFERROR($C27:$L27,0)),IF(AND(ISNA(D27),ISNUMBER(D28)),SUM(IFERROR($C28:$L28,0)),IF(AND(ISNUMBER(D27),ISNUMBER(D29)),D29,D28)))))","v":{"$error":"#N/A"}},{"$f":"IF($O28=MAX(IFERROR($O$4:$O$260,0)),E25,IF(AND(ISNA(E28),ISNUMBER(E26)),SUM(IFERROR($C27:$L27,0)),IF(AND(ISNA(E28),ISNUMBER(E27)),SUM(IFERROR($C27:$L27,0)),IF(AND(ISNA(E27),ISNUMBER(E28)),SUM(IFERROR($C28:$L28,0)),IF(AND(ISNUMBER(E27),ISNUMBER(E29)),E29,E28)))))","v":{"$error":"#N/A"}},{"$f":"IF($O28=MAX(IFERROR($O$4:$O$260,0)),F25,IF(AND(ISNA(F28),ISNUMBER(F26)),SUM(IFERROR($C27:$L27,0)),IF(AND(ISNA(F28),ISNUMBER(F27)),SUM(IFERROR($C27:$L27,0)),IF(AND(ISNA(F27),ISNUMBER(F28)),SUM(IFERROR($C28:$L28,0)),IF(AND(ISNUMBER(F27),ISNUMBER(F29)),F29,F28)))))","v":{"$error":"#N/A"}},{"$f":"IF($O28=MAX(IFERROR($O$4:$O$260,0)),G25,IF(AND(ISNA(G28),ISNUMBER(G26)),SUM(IFERROR($C27:$L27,0)),IF(AND(ISNA(G28),ISNUMBER(G27)),SUM(IFERROR($C27:$L27,0)),IF(AND(ISNA(G27),ISNUMBER(G28)),SUM(IFERROR($C28:$L28,0)),IF(AND(ISNUMBER(G27),ISNUMBER(G29)),G29,G28)))))","v":{"$error":"#N/A"}},{"$f":"IF($O28=MAX(IFERROR($O$4:$O$260,0)),H25,IF(AND(ISNA(H28),ISNUMBER(H26)),SUM(IFERROR($C27:$L27,0)),IF(AND(ISNA(H28),ISNUMBER(H27)),SUM(IFERROR($C27:$L27,0)),IF(AND(ISNA(H27),ISNUMBER(H28)),SUM(IFERROR($C28:$L28,0)),IF(AND(ISNUMBER(H27),ISNUMBER(H29)),H29,H28)))))","v":{"$error":"#N/A"}},{"$f":"IF($O28=MAX(IFERROR($O$4:$O$260,0)),I25,IF(AND(ISNA(I28),ISNUMBER(I26)),SUM(IFERROR($C27:$L27,0)),IF(AND(ISNA(I28),ISNUMBER(I27)),SUM(IFERROR($C27:$L27,0)),IF(AND(ISNA(I27),ISNUMBER(I28)),SUM(IFERROR($C28:$L28,0)),IF(AND(ISNUMBER(I27),ISNUMBER(I29)),I29,I28)))))","v":{"$error":"#N/A"}},{"$f":"IF($O28=MAX(IFERROR($O$4:$O$260,0)),J25,IF(AND(ISNA(J28),ISNUMBER(J26)),SUM(IFERROR($C27:$L27,0)),IF(AND(ISNA(J28),ISNUMBER(J27)),SUM(IFERROR($C27:$L27,0)),IF(AND(ISNA(J27),ISNUMBER(J28)),SUM(IFERROR($C28:$L28,0)),IF(AND(ISNUMBER(J27),ISNUMBER(J29)),J29,J28)))))","v":{"$error":"#N/A"}},{"$f":"IF($O28=MAX(IFERROR($O$4:$O$260,0)),K25,IF(AND(ISNA(K28),ISNUMBER(K26)),SUM(IFERROR($C27:$L27,0)),IF(AND(ISNA(K28),ISNUMBER(K27)),SUM(IFERROR($C27:$L27,0)),IF(AND(ISNA(K27),ISNUMBER(K28)),SUM(IFERROR($C28:$L28,0)),IF(AND(ISNUMBER(K27),ISNUMBER(K29)),K29,K28)))))","v":{"$error":"#N/A"}},{"$f":"IF($O28=MAX(IFERROR($O$4:$O$260,0)),L25,IF(AND(ISNA(L28),ISNUMBER(L26)),SUM(IFERROR($C27:$L27,0)),IF(AND(ISNA(L28),ISNUMBER(L27)),SUM(IFERROR($C27:$L27,0)),IF(AND(ISNA(L27),ISNUMBER(L28)),SUM(IFERROR($C28:$L28,0)),IF(AND(ISNUMBER(L27),ISNUMBER(L29)),L29,L28)))))","v":1.1752380056298701}]
[9,{"$f":"IF($A29=1,0,IF($A29=$A28,$B28,$B28+IFERROR(IF(INDEX($B$881:$AF$1080,$A28,MATCH($B$2,$B$677:$AF$677,0))=\"NG w/o DAC\",0,INDEX($B$678:$AF$877,$A28,MATCH($B$2,$B$677:$AF$677,0))/10^7),NA())))","v":5.2897422165641128},{"$f":"IF(INDEX($B$881:$AF$1080,$A29,MATCH($B$2,$B$880:$AF$880,0))=C$3,IF(C$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A29,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A29,MATCH($B$2,$B$880:$AF$880,0))=D$3,IF(D$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A29,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A29,MATCH($B$2,$B$880:$AF$880,0))=E$3,IF(E$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A29,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A29,MATCH($B$2,$B$880:$AF$880,0))=F$3,IF(F$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A29,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A29,MATCH($B$2,$B$880:$AF$880,0))=G$3,IF(G$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A29,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A29,MATCH($B$2,$B$880:$AF$880,0))=H$3,IF(H$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A29,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A29,MATCH($B$2,$B$880:$AF$880,0))=I$3,IF(I$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A29,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A29,MATCH($B$2,$B$880:$AF$880,0))=J$3,IF(J$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A29,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A29,MATCH($B$2,$B$880:$AF$880,0))=K$3,IF(K$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A29,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A29,MATCH($B$2,$B$880:$AF$880,0))=L$3,IF(L$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A29,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":1.1752380056298701},null,9,5.2897422165641128,{"$f":"IF($O29=MAX(IFERROR($O$4:$O$260,0)),C26,IF(AND(ISNA(C29),ISNUMBER(C27)),SUM(IFERROR($C28:$L28,0)),IF(AND(ISNA(C29),ISNUMBER(C28)),SUM(IFERROR($C28:$L28,0)),IF(AND(ISNA(C28),ISNUMBER(C29)),SUM(IFERROR($C29:$L29,0)),IF(AND(ISNUMBER(C28),ISNUMBER(C30)),C30,C29)))))","v":{"$error":"#N/A"}},{"$f":"IF($O29=MAX(IFERROR($O$4:$O$260,0)),D26,IF(AND(ISNA(D29),ISNUMBER(D27)),SUM(IFERROR($C28:$L28,0)),IF(AND(ISNA(D29),ISNUMBER(D28)),SUM(IFERROR($C28:$L28,0)),IF(AND(ISNA(D28),ISNUMBER(D29)),SUM(IFERROR($C29:$L29,0)),IF(AND(ISNUMBER(D28),ISNUMBER(D30)),D30,D29)))))","v":{"$error":"#N/A"}},{"$f":"IF($O29=MAX(IFERROR($O$4:$O$260,0)),E26,IF(AND(ISNA(E29),ISNUMBER(E27)),SUM(IFERROR($C28:$L28,0)),IF(AND(ISNA(E29),ISNUMBER(E28)),SUM(IFERROR($C28:$L28,0)),IF(AND(ISNA(E28),ISNUMBER(E29)),SUM(IFERROR($C29:$L29,0)),IF(AND(ISNUMBER(E28),ISNUMBER(E30)),E30,E29)))))","v":{"$error":"#N/A"}},{"$f":"IF($O29=MAX(IFERROR($O$4:$O$260,0)),F26,IF(AND(ISNA(F29),ISNUMBER(F27)),SUM(IFERROR($C28:$L28,0)),IF(AND(ISNA(F29),ISNUMBER(F28)),SUM(IFERROR($C28:$L28,0)),IF(AND(ISNA(F28),ISNUMBER(F29)),SUM(IFERROR($C29:$L29,0)),IF(AND(ISNUMBER(F28),ISNUMBER(F30)),F30,F29)))))","v":{"$error":"#N/A"}},{"$f":"IF($O29=MAX(IFERROR($O$4:$O$260,0)),G26,IF(AND(ISNA(G29),ISNUMBER(G27)),SUM(IFERROR($C28:$L28,0)),IF(AND(ISNA(G29),ISNUMBER(G28)),SUM(IFERROR($C28:$L28,0)),IF(AND(ISNA(G28),ISNUMBER(G29)),SUM(IFERROR($C29:$L29,0)),IF(AND(ISNUMBER(G28),ISNUMBER(G30)),G30,G29)))))","v":{"$error":"#N/A"}},{"$f":"IF($O29=MAX(IFERROR($O$4:$O$260,0)),H26,IF(AND(ISNA(H29),ISNUMBER(H27)),SUM(IFERROR($C28:$L28,0)),IF(AND(ISNA(H29),ISNUMBER(H28)),SUM(IFERROR($C28:$L28,0)),IF(AND(ISNA(H28),ISNUMBER(H29)),SUM(IFERROR($C29:$L29,0)),IF(AND(ISNUMBER(H28),ISNUMBER(H30)),H30,H29)))))","v":{"$error":"#N/A"}},{"$f":"IF($O29=MAX(IFERROR($O$4:$O$260,0)),I26,IF(AND(ISNA(I29),ISNUMBER(I27)),SUM(IFERROR($C28:$L28,0)),IF(AND(ISNA(I29),ISNUMBER(I28)),SUM(IFERROR($C28:$L28,0)),IF(AND(ISNA(I28),ISNUMBER(I29)),SUM(IFERROR($C29:$L29,0)),IF(AND(ISNUMBER(I28),ISNUMBER(I30)),I30,I29)))))","v":{"$error":"#N/A"}},{"$f":"IF($O29=MAX(IFERROR($O$4:$O$260,0)),J26,IF(AND(ISNA(J29),ISNUMBER(J27)),SUM(IFERROR($C28:$L28,0)),IF(AND(ISNA(J29),ISNUMBER(J28)),SUM(IFERROR($C28:$L28,0)),IF(AND(ISNA(J28),ISNUMBER(J29)),SUM(IFERROR($C29:$L29,0)),IF(AND(ISNUMBER(J28),ISNUMBER(J30)),J30,J29)))))","v":{"$error":"#N/A"}},{"$f":"IF($O29=MAX(IFERROR($O$4:$O$260,0)),K26,IF(AND(ISNA(K29),ISNUMBER(K27)),SUM(IFERROR($C28:$L28,0)),IF(AND(ISNA(K29),ISNUMBER(K28)),SUM(IFERROR($C28:$L28,0)),IF(AND(ISNA(K28),ISNUMBER(K29)),SUM(IFERROR($C29:$L29,0)),IF(AND(ISNUMBER(K28),ISNUMBER(K30)),K30,K29)))))","v":{"$error":"#N/A"}},{"$f":"IF($O29=MAX(IFERROR($O$4:$O$260,0)),L26,IF(AND(ISNA(L29),ISNUMBER(L27)),SUM(IFERROR($C28:$L28,0)),IF(AND(ISNA(L29),ISNUMBER(L28)),SUM(IFERROR($C28:$L28,0)),IF(AND(ISNA(L28),ISNUMBER(L29)),SUM(IFERROR($C29:$L29,0)),IF(AND(ISNUMBER(L28),ISNUMBER(L30)),L30,L29)))))","v":1.1752380056298701}]
[9,{"$f":"IF($A30=1,0,IF($A30=$A29,$B29,$B29+IFERROR(IF(INDEX($B$881:$AF$1080,$A29,MATCH($B$2,$B$677:$AF$677,0))=\"NG w/o DAC\",0,INDEX($B$678:$AF$877,$A29,MATCH($B$2,$B$677:$AF$677,0))/10^7),NA())))","v":5.2897422165641128},{"$f":"IF(INDEX($B$881:$AF$1080,$A30,MATCH($B$2,$B$880:$AF$880,0))=C$3,IF(C$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A30,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A30,MATCH($B$2,$B$880:$AF$880,0))=D$3,IF(D$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A30,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A30,MATCH($B$2,$B$880:$AF$880,0))=E$3,IF(E$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A30,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A30,MATCH($B$2,$B$880:$AF$880,0))=F$3,IF(F$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A30,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A30,MATCH($B$2,$B$880:$AF$880,0))=G$3,IF(G$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A30,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A30,MATCH($B$2,$B$880:$AF$880,0))=H$3,IF(H$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A30,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A30,MATCH($B$2,$B$880:$AF$880,0))=I$3,IF(I$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A30,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A30,MATCH($B$2,$B$880:$AF$880,0))=J$3,IF(J$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A30,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A30,MATCH($B$2,$B$880:$AF$880,0))=K$3,IF(K$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A30,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A30,MATCH($B$2,$B$880:$AF$880,0))=L$3,IF(L$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A30,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":1.1752380056298701},null,9,5.2897422165641128,{"$f":"IF($O30=MAX(IFERROR($O$4:$O$260,0)),C27,IF(AND(ISNA(C30),ISNUMBER(C28)),SUM(IFERROR($C29:$L29,0)),IF(AND(ISNA(C30),ISNUMBER(C29)),SUM(IFERROR($C29:$L29,0)),IF(AND(ISNA(C29),ISNUMBER(C30)),SUM(IFERROR($C30:$L30,0)),IF(AND(ISNUMBER(C29),ISNUMBER(C31)),C31,C30)))))","v":{"$error":"#N/A"}},{"$f":"IF($O30=MAX(IFERROR($O$4:$O$260,0)),D27,IF(AND(ISNA(D30),ISNUMBER(D28)),SUM(IFERROR($C29:$L29,0)),IF(AND(ISNA(D30),ISNUMBER(D29)),SUM(IFERROR($C29:$L29,0)),IF(AND(ISNA(D29),ISNUMBER(D30)),SUM(IFERROR($C30:$L30,0)),IF(AND(ISNUMBER(D29),ISNUMBER(D31)),D31,D30)))))","v":{"$error":"#N/A"}},{"$f":"IF($O30=MAX(IFERROR($O$4:$O$260,0)),E27,IF(AND(ISNA(E30),ISNUMBER(E28)),SUM(IFERROR($C29:$L29,0)),IF(AND(ISNA(E30),ISNUMBER(E29)),SUM(IFERROR($C29:$L29,0)),IF(AND(ISNA(E29),ISNUMBER(E30)),SUM(IFERROR($C30:$L30,0)),IF(AND(ISNUMBER(E29),ISNUMBER(E31)),E31,E30)))))","v":{"$error":"#N/A"}},{"$f":"IF($O30=MAX(IFERROR($O$4:$O$260,0)),F27,IF(AND(ISNA(F30),ISNUMBER(F28)),SUM(IFERROR($C29:$L29,0)),IF(AND(ISNA(F30),ISNUMBER(F29)),SUM(IFERROR($C29:$L29,0)),IF(AND(ISNA(F29),ISNUMBER(F30)),SUM(IFERROR($C30:$L30,0)),IF(AND(ISNUMBER(F29),ISNUMBER(F31)),F31,F30)))))","v":{"$error":"#N/A"}},{"$f":"IF($O30=MAX(IFERROR($O$4:$O$260,0)),G27,IF(AND(ISNA(G30),ISNUMBER(G28)),SUM(IFERROR($C29:$L29,0)),IF(AND(ISNA(G30),ISNUMBER(G29)),SUM(IFERROR($C29:$L29,0)),IF(AND(ISNA(G29),ISNUMBER(G30)),SUM(IFERROR($C30:$L30,0)),IF(AND(ISNUMBER(G29),ISNUMBER(G31)),G31,G30)))))","v":{"$error":"#N/A"}},{"$f":"IF($O30=MAX(IFERROR($O$4:$O$260,0)),H27,IF(AND(ISNA(H30),ISNUMBER(H28)),SUM(IFERROR($C29:$L29,0)),IF(AND(ISNA(H30),ISNUMBER(H29)),SUM(IFERROR($C29:$L29,0)),IF(AND(ISNA(H29),ISNUMBER(H30)),SUM(IFERROR($C30:$L30,0)),IF(AND(ISNUMBER(H29),ISNUMBER(H31)),H31,H30)))))","v":{"$error":"#N/A"}},{"$f":"IF($O30=MAX(IFERROR($O$4:$O$260,0)),I27,IF(AND(ISNA(I30),ISNUMBER(I28)),SUM(IFERROR($C29:$L29,0)),IF(AND(ISNA(I30),ISNUMBER(I29)),SUM(IFERROR($C29:$L29,0)),IF(AND(ISNA(I29),ISNUMBER(I30)),SUM(IFERROR($C30:$L30,0)),IF(AND(ISNUMBER(I29),ISNUMBER(I31)),I31,I30)))))","v":{"$error":"#N/A"}},{"$f":"IF($O30=MAX(IFERROR($O$4:$O$260,0)),J27,IF(AND(ISNA(J30),ISNUMBER(J28)),SUM(IFERROR($C29:$L29,0)),IF(AND(ISNA(J30),ISNUMBER(J29)),SUM(IFERROR($C29:$L29,0)),IF(AND(ISNA(J29),ISNUMBER(J30)),SUM(IFERROR($C30:$L30,0)),IF(AND(ISNUMBER(J29),ISNUMBER(J31)),J31,J30)))))","v":{"$error":"#N/A"}},{"$f":"IF($O30=MAX(IFERROR($O$4:$O$260,0)),K27,IF(AND(ISNA(K30),ISNUMBER(K28)),SUM(IFERROR($C29:$L29,0)),IF(AND(ISNA(K30),ISNUMBER(K29)),SUM(IFERROR($C29:$L29,0)),IF(AND(ISNA(K29),ISNUMBER(K30)),SUM(IFERROR($C30:$L30,0)),IF(AND(ISNUMBER(K29),ISNUMBER(K31)),K31,K30)))))","v":{"$error":"#N/A"}},{"$f":"IF($O30=MAX(IFERROR($O$4:$O$260,0)),L27,IF(AND(ISNA(L30),ISNUMBER(L28)),SUM(IFERROR($C29:$L29,0)),IF(AND(ISNA(L30),ISNUMBER(L29)),SUM(IFERROR($C29:$L29,0)),IF(AND(ISNA(L29),ISNUMBER(L30)),SUM(IFERROR($C30:$L30,0)),IF(AND(ISNUMBER(L29),ISNUMBER(L31)),L31,L30)))))","v":1.21787713953319}]
[10,{"$f":"IF($A31=1,0,IF($A31=$A30,$B30,$B30+IFERROR(IF(INDEX($B$881:$AF$1080,$A30,MATCH($B$2,$B$677:$AF$677,0))=\"NG w/o DAC\",0,INDEX($B$678:$AF$877,$A30,MATCH($B$2,$B$677:$AF$677,0))/10^7),NA())))","v":5.2897422165641128},{"$f":"IF(INDEX($B$881:$AF$1080,$A31,MATCH($B$2,$B$880:$AF$880,0))=C$3,IF(C$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A31,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A31,MATCH($B$2,$B$880:$AF$880,0))=D$3,IF(D$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A31,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A31,MATCH($B$2,$B$880:$AF$880,0))=E$3,IF(E$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A31,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A31,MATCH($B$2,$B$880:$AF$880,0))=F$3,IF(F$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A31,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A31,MATCH($B$2,$B$880:$AF$880,0))=G$3,IF(G$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A31,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A31,MATCH($B$2,$B$880:$AF$880,0))=H$3,IF(H$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A31,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A31,MATCH($B$2,$B$880:$AF$880,0))=I$3,IF(I$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A31,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A31,MATCH($B$2,$B$880:$AF$880,0))=J$3,IF(J$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A31,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A31,MATCH($B$2,$B$880:$AF$880,0))=K$3,IF(K$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A31,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A31,MATCH($B$2,$B$880:$AF$880,0))=L$3,IF(L$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A31,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":1.21787713953319},null,10,5.2897422165641128,{"$f":"IF($O31=MAX(IFERROR($O$4:$O$260,0)),C28,IF(AND(ISNA(C31),ISNUMBER(C29)),SUM(IFERROR($C30:$L30,0)),IF(AND(ISNA(C31),ISNUMBER(C30)),SUM(IFERROR($C30:$L30,0)),IF(AND(ISNA(C30),ISNUMBER(C31)),SUM(IFERROR($C31:$L31,0)),IF(AND(ISNUMBER(C30),ISNUMBER(C32)),C32,C31)))))","v":{"$error":"#N/A"}},{"$f":"IF($O31=MAX(IFERROR($O$4:$O$260,0)),D28,IF(AND(ISNA(D31),ISNUMBER(D29)),SUM(IFERROR($C30:$L30,0)),IF(AND(ISNA(D31),ISNUMBER(D30)),SUM(IFERROR($C30:$L30,0)),IF(AND(ISNA(D30),ISNUMBER(D31)),SUM(IFERROR($C31:$L31,0)),IF(AND(ISNUMBER(D30),ISNUMBER(D32)),D32,D31)))))","v":{"$error":"#N/A"}},{"$f":"IF($O31=MAX(IFERROR($O$4:$O$260,0)),E28,IF(AND(ISNA(E31),ISNUMBER(E29)),SUM(IFERROR($C30:$L30,0)),IF(AND(ISNA(E31),ISNUMBER(E30)),SUM(IFERROR($C30:$L30,0)),IF(AND(ISNA(E30),ISNUMBER(E31)),SUM(IFERROR($C31:$L31,0)),IF(AND(ISNUMBER(E30),ISNUMBER(E32)),E32,E31)))))","v":{"$error":"#N/A"}},{"$f":"IF($O31=MAX(IFERROR($O$4:$O$260,0)),F28,IF(AND(ISNA(F31),ISNUMBER(F29)),SUM(IFERROR($C30:$L30,0)),IF(AND(ISNA(F31),ISNUMBER(F30)),SUM(IFERROR($C30:$L30,0)),IF(AND(ISNA(F30),ISNUMBER(F31)),SUM(IFERROR($C31:$L31,0)),IF(AND(ISNUMBER(F30),ISNUMBER(F32)),F32,F31)))))","v":{"$error":"#N/A"}},{"$f":"IF($O31=MAX(IFERROR($O$4:$O$260,0)),G28,IF(AND(ISNA(G31),ISNUMBER(G29)),SUM(IFERROR($C30:$L30,0)),IF(AND(ISNA(G31),ISNUMBER(G30)),SUM(IFERROR($C30:$L30,0)),IF(AND(ISNA(G30),ISNUMBER(G31)),SUM(IFERROR($C31:$L31,0)),IF(AND(ISNUMBER(G30),ISNUMBER(G32)),G32,G31)))))","v":{"$error":"#N/A"}},{"$f":"IF($O31=MAX(IFERROR($O$4:$O$260,0)),H28,IF(AND(ISNA(H31),ISNUMBER(H29)),SUM(IFERROR($C30:$L30,0)),IF(AND(ISNA(H31),ISNUMBER(H30)),SUM(IFERROR($C30:$L30,0)),IF(AND(ISNA(H30),ISNUMBER(H31)),SUM(IFERROR($C31:$L31,0)),IF(AND(ISNUMBER(H30),ISNUMBER(H32)),H32,H31)))))","v":{"$error":"#N/A"}},{"$f":"IF($O31=MAX(IFERROR($O$4:$O$260,0)),I28,IF(AND(ISNA(I31),ISNUMBER(I29)),SUM(IFERROR($C30:$L30,0)),IF(AND(ISNA(I31),ISNUMBER(I30)),SUM(IFERROR($C30:$L30,0)),IF(AND(ISNA(I30),ISNUMBER(I31)),SUM(IFERROR($C31:$L31,0)),IF(AND(ISNUMBER(I30),ISNUMBER(I32)),I32,I31)))))","v":{"$error":"#N/A"}},{"$f":"IF($O31=MAX(IFERROR($O$4:$O$260,0)),J28,IF(AND(ISNA(J31),ISNUMBER(J29)),SUM(IFERROR($C30:$L30,0)),IF(AND(ISNA(J31),ISNUMBER(J30)),SUM(IFERROR($C30:$L30,0)),IF(AND(ISNA(J30),ISNUMBER(J31)),SUM(IFERROR($C31:$L31,0)),IF(AND(ISNUMBER(J30),ISNUMBER(J32)),J32,J31)))))","v":{"$error":"#N/A"}},{"$f":"IF($O31=MAX(IFERROR($O$4:$O$260,0)),K28,IF(AND(ISNA(K31),ISNUMBER(K29)),SUM(IFERROR($C30:$L30,0)),IF(AND(ISNA(K31),ISNUMBER(K30)),SUM(IFERROR($C30:$L30,0)),IF(AND(ISNA(K30),ISNUMBER(K31)),SUM(IFERROR($C31:$L31,0)),IF(AND(ISNUMBER(K30),ISNUMBER(K32)),K32,K31)))))","v":{"$error":"#N/A"}},{"$f":"IF($O31=MAX(IFERROR($O$4:$O$260,0)),L28,IF(AND(ISNA(L31),ISNUMBER(L29)),SUM(IFERROR($C30:$L30,0)),IF(AND(ISNA(L31),ISNUMBER(L30)),SUM(IFERROR($C30:$L30,0)),IF(AND(ISNA(L30),ISNUMBER(L31)),SUM(IFERROR($C31:$L31,0)),IF(AND(ISNUMBER(L30),ISNUMBER(L32)),L32,L31)))))","v":1.21787713953319}]
[10,{"$f":"IF($A32=1,0,IF($A32=$A31,$B31,$B31+IFERROR(IF(INDEX($B$881:$AF$1080,$A31,MATCH($B$2,$B$677:$AF$677,0))=\"NG w/o DAC\",0,INDEX($B$678:$AF$877,$A31,MATCH($B$2,$B$677:$AF$677,0))/10^7),NA())))","v":5.2897422165641128},{"$f":"IF(INDEX($B$881:$AF$1080,$A32,MATCH($B$2,$B$880:$AF$880,0))=C$3,IF(C$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A32,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A32,MATCH($B$2,$B$880:$AF$880,0))=D$3,IF(D$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A32,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A32,MATCH($B$2,$B$880:$AF$880,0))=E$3,IF(E$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A32,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A32,MATCH($B$2,$B$880:$AF$880,0))=F$3,IF(F$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A32,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A32,MATCH($B$2,$B$880:$AF$880,0))=G$3,IF(G$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A32,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A32,MATCH($B$2,$B$880:$AF$880,0))=H$3,IF(H$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A32,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A32,MATCH($B$2,$B$880:$AF$880,0))=I$3,IF(I$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A32,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A32,MATCH($B$2,$B$880:$AF$880,0))=J$3,IF(J$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A32,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A32,MATCH($B$2,$B$880:$AF$880,0))=K$3,IF(K$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A32,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A32,MATCH($B$2,$B$880:$AF$880,0))=L$3,IF(L$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A32,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":1.21787713953319},null,10,5.2897422165641128,{"$f":"IF($O32=MAX(IFERROR($O$4:$O$260,0)),C29,IF(AND(ISNA(C32),ISNUMBER(C30)),SUM(IFERROR($C31:$L31,0)),IF(AND(ISNA(C32),ISNUMBER(C31)),SUM(IFERROR($C31:$L31,0)),IF(AND(ISNA(C31),ISNUMBER(C32)),SUM(IFERROR($C32:$L32,0)),IF(AND(ISNUMBER(C31),ISNUMBER(C33)),C33,C32)))))","v":{"$error":"#N/A"}},{"$f":"IF($O32=MAX(IFERROR($O$4:$O$260,0)),D29,IF(AND(ISNA(D32),ISNUMBER(D30)),SUM(IFERROR($C31:$L31,0)),IF(AND(ISNA(D32),ISNUMBER(D31)),SUM(IFERROR($C31:$L31,0)),IF(AND(ISNA(D31),ISNUMBER(D32)),SUM(IFERROR($C32:$L32,0)),IF(AND(ISNUMBER(D31),ISNUMBER(D33)),D33,D32)))))","v":{"$error":"#N/A"}},{"$f":"IF($O32=MAX(IFERROR($O$4:$O$260,0)),E29,IF(AND(ISNA(E32),ISNUMBER(E30)),SUM(IFERROR($C31:$L31,0)),IF(AND(ISNA(E32),ISNUMBER(E31)),SUM(IFERROR($C31:$L31,0)),IF(AND(ISNA(E31),ISNUMBER(E32)),SUM(IFERROR($C32:$L32,0)),IF(AND(ISNUMBER(E31),ISNUMBER(E33)),E33,E32)))))","v":{"$error":"#N/A"}},{"$f":"IF($O32=MAX(IFERROR($O$4:$O$260,0)),F29,IF(AND(ISNA(F32),ISNUMBER(F30)),SUM(IFERROR($C31:$L31,0)),IF(AND(ISNA(F32),ISNUMBER(F31)),SUM(IFERROR($C31:$L31,0)),IF(AND(ISNA(F31),ISNUMBER(F32)),SUM(IFERROR($C32:$L32,0)),IF(AND(ISNUMBER(F31),ISNUMBER(F33)),F33,F32)))))","v":{"$error":"#N/A"}},{"$f":"IF($O32=MAX(IFERROR($O$4:$O$260,0)),G29,IF(AND(ISNA(G32),ISNUMBER(G30)),SUM(IFERROR($C31:$L31,0)),IF(AND(ISNA(G32),ISNUMBER(G31)),SUM(IFERROR($C31:$L31,0)),IF(AND(ISNA(G31),ISNUMBER(G32)),SUM(IFERROR($C32:$L32,0)),IF(AND(ISNUMBER(G31),ISNUMBER(G33)),G33,G32)))))","v":{"$error":"#N/A"}},{"$f":"IF($O32=MAX(IFERROR($O$4:$O$260,0)),H29,IF(AND(ISNA(H32),ISNUMBER(H30)),SUM(IFERROR($C31:$L31,0)),IF(AND(ISNA(H32),ISNUMBER(H31)),SUM(IFERROR($C31:$L31,0)),IF(AND(ISNA(H31),ISNUMBER(H32)),SUM(IFERROR($C32:$L32,0)),IF(AND(ISNUMBER(H31),ISNUMBER(H33)),H33,H32)))))","v":{"$error":"#N/A"}},{"$f":"IF($O32=MAX(IFERROR($O$4:$O$260,0)),I29,IF(AND(ISNA(I32),ISNUMBER(I30)),SUM(IFERROR($C31:$L31,0)),IF(AND(ISNA(I32),ISNUMBER(I31)),SUM(IFERROR($C31:$L31,0)),IF(AND(ISNA(I31),ISNUMBER(I32)),SUM(IFERROR($C32:$L32,0)),IF(AND(ISNUMBER(I31),ISNUMBER(I33)),I33,I32)))))","v":{"$error":"#N/A"}},{"$f":"IF($O32=MAX(IFERROR($O$4:$O$260,0)),J29,IF(AND(ISNA(J32),ISNUMBER(J30)),SUM(IFERROR($C31:$L31,0)),IF(AND(ISNA(J32),ISNUMBER(J31)),SUM(IFERROR($C31:$L31,0)),IF(AND(ISNA(J31),ISNUMBER(J32)),SUM(IFERROR($C32:$L32,0)),IF(AND(ISNUMBER(J31),ISNUMBER(J33)),J33,J32)))))","v":{"$error":"#N/A"}},{"$f":"IF($O32=MAX(IFERROR($O$4:$O$260,0)),K29,IF(AND(ISNA(K32),ISNUMBER(K30)),SUM(IFERROR($C31:$L31,0)),IF(AND(ISNA(K32),ISNUMBER(K31)),SUM(IFERROR($C31:$L31,0)),IF(AND(ISNA(K31),ISNUMBER(K32)),SUM(IFERROR($C32:$L32,0)),IF(AND(ISNUMBER(K31),ISNUMBER(K33)),K33,K32)))))","v":{"$error":"#N/A"}},{"$f":"IF($O32=MAX(IFERROR($O$4:$O$260,0)),L29,IF(AND(ISNA(L32),ISNUMBER(L30)),SUM(IFERROR($C31:$L31,0)),IF(AND(ISNA(L32),ISNUMBER(L31)),SUM(IFERROR($C31:$L31,0)),IF(AND(ISNA(L31),ISNUMBER(L32)),SUM(IFERROR($C32:$L32,0)),IF(AND(ISNUMBER(L31),ISNUMBER(L33)),L33,L32)))))","v":1.21787713953319}]
[10,{"$f":"IF($A33=1,0,IF($A33=$A32,$B32,$B32+IFERROR(IF(INDEX($B$881:$AF$1080,$A32,MATCH($B$2,$B$677:$AF$677,0))=\"NG w/o DAC\",0,INDEX($B$678:$AF$877,$A32,MATCH($B$2,$B$677:$AF$677,0))/10^7),NA())))","v":5.2897422165641128},{"$f":"IF(INDEX($B$881:$AF$1080,$A33,MATCH($B$2,$B$880:$AF$880,0))=C$3,IF(C$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A33,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A33,MATCH($B$2,$B$880:$AF$880,0))=D$3,IF(D$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A33,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A33,MATCH($B$2,$B$880:$AF$880,0))=E$3,IF(E$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A33,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A33,MATCH($B$2,$B$880:$AF$880,0))=F$3,IF(F$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A33,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A33,MATCH($B$2,$B$880:$AF$880,0))=G$3,IF(G$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A33,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A33,MATCH($B$2,$B$880:$AF$880,0))=H$3,IF(H$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A33,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A33,MATCH($B$2,$B$880:$AF$880,0))=I$3,IF(I$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A33,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A33,MATCH($B$2,$B$880:$AF$880,0))=J$3,IF(J$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A33,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A33,MATCH($B$2,$B$880:$AF$880,0))=K$3,IF(K$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A33,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A33,MATCH($B$2,$B$880:$AF$880,0))=L$3,IF(L$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A33,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":1.21787713953319},null,10,5.2897422165641128,{"$f":"IF($O33=MAX(IFERROR($O$4:$O$260,0)),C30,IF(AND(ISNA(C33),ISNUMBER(C31)),SUM(IFERROR($C32:$L32,0)),IF(AND(ISNA(C33),ISNUMBER(C32)),SUM(IFERROR($C32:$L32,0)),IF(AND(ISNA(C32),ISNUMBER(C33)),SUM(IFERROR($C33:$L33,0)),IF(AND(ISNUMBER(C32),ISNUMBER(C34)),C34,C33)))))","v":{"$error":"#N/A"}},{"$f":"IF($O33=MAX(IFERROR($O$4:$O$260,0)),D30,IF(AND(ISNA(D33),ISNUMBER(D31)),SUM(IFERROR($C32:$L32,0)),IF(AND(ISNA(D33),ISNUMBER(D32)),SUM(IFERROR($C32:$L32,0)),IF(AND(ISNA(D32),ISNUMBER(D33)),SUM(IFERROR($C33:$L33,0)),IF(AND(ISNUMBER(D32),ISNUMBER(D34)),D34,D33)))))","v":{"$error":"#N/A"}},{"$f":"IF($O33=MAX(IFERROR($O$4:$O$260,0)),E30,IF(AND(ISNA(E33),ISNUMBER(E31)),SUM(IFERROR($C32:$L32,0)),IF(AND(ISNA(E33),ISNUMBER(E32)),SUM(IFERROR($C32:$L32,0)),IF(AND(ISNA(E32),ISNUMBER(E33)),SUM(IFERROR($C33:$L33,0)),IF(AND(ISNUMBER(E32),ISNUMBER(E34)),E34,E33)))))","v":{"$error":"#N/A"}},{"$f":"IF($O33=MAX(IFERROR($O$4:$O$260,0)),F30,IF(AND(ISNA(F33),ISNUMBER(F31)),SUM(IFERROR($C32:$L32,0)),IF(AND(ISNA(F33),ISNUMBER(F32)),SUM(IFERROR($C32:$L32,0)),IF(AND(ISNA(F32),ISNUMBER(F33)),SUM(IFERROR($C33:$L33,0)),IF(AND(ISNUMBER(F32),ISNUMBER(F34)),F34,F33)))))","v":{"$error":"#N/A"}},{"$f":"IF($O33=MAX(IFERROR($O$4:$O$260,0)),G30,IF(AND(ISNA(G33),ISNUMBER(G31)),SUM(IFERROR($C32:$L32,0)),IF(AND(ISNA(G33),ISNUMBER(G32)),SUM(IFERROR($C32:$L32,0)),IF(AND(ISNA(G32),ISNUMBER(G33)),SUM(IFERROR($C33:$L33,0)),IF(AND(ISNUMBER(G32),ISNUMBER(G34)),G34,G33)))))","v":{"$error":"#N/A"}},{"$f":"IF($O33=MAX(IFERROR($O$4:$O$260,0)),H30,IF(AND(ISNA(H33),ISNUMBER(H31)),SUM(IFERROR($C32:$L32,0)),IF(AND(ISNA(H33),ISNUMBER(H32)),SUM(IFERROR($C32:$L32,0)),IF(AND(ISNA(H32),ISNUMBER(H33)),SUM(IFERROR($C33:$L33,0)),IF(AND(ISNUMBER(H32),ISNUMBER(H34)),H34,H33)))))","v":{"$error":"#N/A"}},{"$f":"IF($O33=MAX(IFERROR($O$4:$O$260,0)),I30,IF(AND(ISNA(I33),ISNUMBER(I31)),SUM(IFERROR($C32:$L32,0)),IF(AND(ISNA(I33),ISNUMBER(I32)),SUM(IFERROR($C32:$L32,0)),IF(AND(ISNA(I32),ISNUMBER(I33)),SUM(IFERROR($C33:$L33,0)),IF(AND(ISNUMBER(I32),ISNUMBER(I34)),I34,I33)))))","v":{"$error":"#N/A"}},{"$f":"IF($O33=MAX(IFERROR($O$4:$O$260,0)),J30,IF(AND(ISNA(J33),ISNUMBER(J31)),SUM(IFERROR($C32:$L32,0)),IF(AND(ISNA(J33),ISNUMBER(J32)),SUM(IFERROR($C32:$L32,0)),IF(AND(ISNA(J32),ISNUMBER(J33)),SUM(IFERROR($C33:$L33,0)),IF(AND(ISNUMBER(J32),ISNUMBER(J34)),J34,J33)))))","v":{"$error":"#N/A"}},{"$f":"IF($O33=MAX(IFERROR($O$4:$O$260,0)),K30,IF(AND(ISNA(K33),ISNUMBER(K31)),SUM(IFERROR($C32:$L32,0)),IF(AND(ISNA(K33),ISNUMBER(K32)),SUM(IFERROR($C32:$L32,0)),IF(AND(ISNA(K32),ISNUMBER(K33)),SUM(IFERROR($C33:$L33,0)),IF(AND(ISNUMBER(K32),ISNUMBER(K34)),K34,K33)))))","v":{"$error":"#N/A"}},{"$f":"IF($O33=MAX(IFERROR($O$4:$O$260,0)),L30,IF(AND(ISNA(L33),ISNUMBER(L31)),SUM(IFERROR($C32:$L32,0)),IF(AND(ISNA(L33),ISNUMBER(L32)),SUM(IFERROR($C32:$L32,0)),IF(AND(ISNA(L32),ISNUMBER(L33)),SUM(IFERROR($C33:$L33,0)),IF(AND(ISNUMBER(L32),ISNUMBER(L34)),L34,L33)))))","v":1.21787713954319}]
[11,{"$f":"IF($A34=1,0,IF($A34=$A33,$B33,$B33+IFERROR(IF(INDEX($B$881:$AF$1080,$A33,MATCH($B$2,$B$677:$AF$677,0))=\"NG w/o DAC\",0,INDEX($B$678:$AF$877,$A33,MATCH($B$2,$B$677:$AF$677,0))/10^7),NA())))","v":5.2897422165641128},{"$f":"IF(INDEX($B$881:$AF$1080,$A34,MATCH($B$2,$B$880:$AF$880,0))=C$3,IF(C$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A34,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A34,MATCH($B$2,$B$880:$AF$880,0))=D$3,IF(D$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A34,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A34,MATCH($B$2,$B$880:$AF$880,0))=E$3,IF(E$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A34,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A34,MATCH($B$2,$B$880:$AF$880,0))=F$3,IF(F$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A34,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A34,MATCH($B$2,$B$880:$AF$880,0))=G$3,IF(G$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A34,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A34,MATCH($B$2,$B$880:$AF$880,0))=H$3,IF(H$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A34,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A34,MATCH($B$2,$B$880:$AF$880,0))=I$3,IF(I$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A34,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A34,MATCH($B$2,$B$880:$AF$880,0))=J$3,IF(J$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A34,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A34,MATCH($B$2,$B$880:$AF$880,0))=K$3,IF(K$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A34,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A34,MATCH($B$2,$B$880:$AF$880,0))=L$3,IF(L$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A34,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":1.21787713954319},null,11,5.2897422165641128,{"$f":"IF($O34=MAX(IFERROR($O$4:$O$260,0)),C31,IF(AND(ISNA(C34),ISNUMBER(C32)),SUM(IFERROR($C33:$L33,0)),IF(AND(ISNA(C34),ISNUMBER(C33)),SUM(IFERROR($C33:$L33,0)),IF(AND(ISNA(C33),ISNUMBER(C34)),SUM(IFERROR($C34:$L34,0)),IF(AND(ISNUMBER(C33),ISNUMBER(C35)),C35,C34)))))","v":{"$error":"#N/A"}},{"$f":"IF($O34=MAX(IFERROR($O$4:$O$260,0)),D31,IF(AND(ISNA(D34),ISNUMBER(D32)),SUM(IFERROR($C33:$L33,0)),IF(AND(ISNA(D34),ISNUMBER(D33)),SUM(IFERROR($C33:$L33,0)),IF(AND(ISNA(D33),ISNUMBER(D34)),SUM(IFERROR($C34:$L34,0)),IF(AND(ISNUMBER(D33),ISNUMBER(D35)),D35,D34)))))","v":{"$error":"#N/A"}},{"$f":"IF($O34=MAX(IFERROR($O$4:$O$260,0)),E31,IF(AND(ISNA(E34),ISNUMBER(E32)),SUM(IFERROR($C33:$L33,0)),IF(AND(ISNA(E34),ISNUMBER(E33)),SUM(IFERROR($C33:$L33,0)),IF(AND(ISNA(E33),ISNUMBER(E34)),SUM(IFERROR($C34:$L34,0)),IF(AND(ISNUMBER(E33),ISNUMBER(E35)),E35,E34)))))","v":{"$error":"#N/A"}},{"$f":"IF($O34=MAX(IFERROR($O$4:$O$260,0)),F31,IF(AND(ISNA(F34),ISNUMBER(F32)),SUM(IFERROR($C33:$L33,0)),IF(AND(ISNA(F34),ISNUMBER(F33)),SUM(IFERROR($C33:$L33,0)),IF(AND(ISNA(F33),ISNUMBER(F34)),SUM(IFERROR($C34:$L34,0)),IF(AND(ISNUMBER(F33),ISNUMBER(F35)),F35,F34)))))","v":{"$error":"#N/A"}},{"$f":"IF($O34=MAX(IFERROR($O$4:$O$260,0)),G31,IF(AND(ISNA(G34),ISNUMBER(G32)),SUM(IFERROR($C33:$L33,0)),IF(AND(ISNA(G34),ISNUMBER(G33)),SUM(IFERROR($C33:$L33,0)),IF(AND(ISNA(G33),ISNUMBER(G34)),SUM(IFERROR($C34:$L34,0)),IF(AND(ISNUMBER(G33),ISNUMBER(G35)),G35,G34)))))","v":{"$error":"#N/A"}},{"$f":"IF($O34=MAX(IFERROR($O$4:$O$260,0)),H31,IF(AND(ISNA(H34),ISNUMBER(H32)),SUM(IFERROR($C33:$L33,0)),IF(AND(ISNA(H34),ISNUMBER(H33)),SUM(IFERROR($C33:$L33,0)),IF(AND(ISNA(H33),ISNUMBER(H34)),SUM(IFERROR($C34:$L34,0)),IF(AND(ISNUMBER(H33),ISNUMBER(H35)),H35,H34)))))","v":{"$error":"#N/A"}},{"$f":"IF($O34=MAX(IFERROR($O$4:$O$260,0)),I31,IF(AND(ISNA(I34),ISNUMBER(I32)),SUM(IFERROR($C33:$L33,0)),IF(AND(ISNA(I34),ISNUMBER(I33)),SUM(IFERROR($C33:$L33,0)),IF(AND(ISNA(I33),ISNUMBER(I34)),SUM(IFERROR($C34:$L34,0)),IF(AND(ISNUMBER(I33),ISNUMBER(I35)),I35,I34)))))","v":{"$error":"#N/A"}},{"$f":"IF($O34=MAX(IFERROR($O$4:$O$260,0)),J31,IF(AND(ISNA(J34),ISNUMBER(J32)),SUM(IFERROR($C33:$L33,0)),IF(AND(ISNA(J34),ISNUMBER(J33)),SUM(IFERROR($C33:$L33,0)),IF(AND(ISNA(J33),ISNUMBER(J34)),SUM(IFERROR($C34:$L34,0)),IF(AND(ISNUMBER(J33),ISNUMBER(J35)),J35,J34)))))","v":{"$error":"#N/A"}},{"$f":"IF($O34=MAX(IFERROR($O$4:$O$260,0)),K31,IF(AND(ISNA(K34),ISNUMBER(K32)),SUM(IFERROR($C33:$L33,0)),IF(AND(ISNA(K34),ISNUMBER(K33)),SUM(IFERROR($C33:$L33,0)),IF(AND(ISNA(K33),ISNUMBER(K34)),SUM(IFERROR($C34:$L34,0)),IF(AND(ISNUMBER(K33),ISNUMBER(K35)),K35,K34)))))","v":{"$error":"#N/A"}},{"$f":"IF($O34=MAX(IFERROR($O$4:$O$260,0)),L31,IF(AND(ISNA(L34),ISNUMBER(L32)),SUM(IFERROR($C33:$L33,0)),IF(AND(ISNA(L34),ISNUMBER(L33)),SUM(IFERROR($C33:$L33,0)),IF(AND(ISNA(L33),ISNUMBER(L34)),SUM(IFERROR($C34:$L34,0)),IF(AND(ISNUMBER(L33),ISNUMBER(L35)),L35,L34)))))","v":1.21787713954319}]
[11,{"$f":"IF($A35=1,0,IF($A35=$A34,$B34,$B34+IFERROR(IF(INDEX($B$881:$AF$1080,$A34,MATCH($B$2,$B$677:$AF$677,0))=\"NG w/o DAC\",0,INDEX($B$678:$AF$877,$A34,MATCH($B$2,$B$677:$AF$677,0))/10^7),NA())))","v":5.2897422165641128},{"$f":"IF(INDEX($B$881:$AF$1080,$A35,MATCH($B$2,$B$880:$AF$880,0))=C$3,IF(C$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A35,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A35,MATCH($B$2,$B$880:$AF$880,0))=D$3,IF(D$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A35,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A35,MATCH($B$2,$B$880:$AF$880,0))=E$3,IF(E$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A35,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A35,MATCH($B$2,$B$880:$AF$880,0))=F$3,IF(F$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A35,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A35,MATCH($B$2,$B$880:$AF$880,0))=G$3,IF(G$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A35,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A35,MATCH($B$2,$B$880:$AF$880,0))=H$3,IF(H$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A35,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A35,MATCH($B$2,$B$880:$AF$880,0))=I$3,IF(I$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A35,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A35,MATCH($B$2,$B$880:$AF$880,0))=J$3,IF(J$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A35,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A35,MATCH($B$2,$B$880:$AF$880,0))=K$3,IF(K$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A35,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A35,MATCH($B$2,$B$880:$AF$880,0))=L$3,IF(L$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A35,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":1.21787713954319},null,11,5.2897422165641128,{"$f":"IF($O35=MAX(IFERROR($O$4:$O$260,0)),C32,IF(AND(ISNA(C35),ISNUMBER(C33)),SUM(IFERROR($C34:$L34,0)),IF(AND(ISNA(C35),ISNUMBER(C34)),SUM(IFERROR($C34:$L34,0)),IF(AND(ISNA(C34),ISNUMBER(C35)),SUM(IFERROR($C35:$L35,0)),IF(AND(ISNUMBER(C34),ISNUMBER(C36)),C36,C35)))))","v":{"$error":"#N/A"}},{"$f":"IF($O35=MAX(IFERROR($O$4:$O$260,0)),D32,IF(AND(ISNA(D35),ISNUMBER(D33)),SUM(IFERROR($C34:$L34,0)),IF(AND(ISNA(D35),ISNUMBER(D34)),SUM(IFERROR($C34:$L34,0)),IF(AND(ISNA(D34),ISNUMBER(D35)),SUM(IFERROR($C35:$L35,0)),IF(AND(ISNUMBER(D34),ISNUMBER(D36)),D36,D35)))))","v":{"$error":"#N/A"}},{"$f":"IF($O35=MAX(IFERROR($O$4:$O$260,0)),E32,IF(AND(ISNA(E35),ISNUMBER(E33)),SUM(IFERROR($C34:$L34,0)),IF(AND(ISNA(E35),ISNUMBER(E34)),SUM(IFERROR($C34:$L34,0)),IF(AND(ISNA(E34),ISNUMBER(E35)),SUM(IFERROR($C35:$L35,0)),IF(AND(ISNUMBER(E34),ISNUMBER(E36)),E36,E35)))))","v":{"$error":"#N/A"}},{"$f":"IF($O35=MAX(IFERROR($O$4:$O$260,0)),F32,IF(AND(ISNA(F35),ISNUMBER(F33)),SUM(IFERROR($C34:$L34,0)),IF(AND(ISNA(F35),ISNUMBER(F34)),SUM(IFERROR($C34:$L34,0)),IF(AND(ISNA(F34),ISNUMBER(F35)),SUM(IFERROR($C35:$L35,0)),IF(AND(ISNUMBER(F34),ISNUMBER(F36)),F36,F35)))))","v":{"$error":"#N/A"}},{"$f":"IF($O35=MAX(IFERROR($O$4:$O$260,0)),G32,IF(AND(ISNA(G35),ISNUMBER(G33)),SUM(IFERROR($C34:$L34,0)),IF(AND(ISNA(G35),ISNUMBER(G34)),SUM(IFERROR($C34:$L34,0)),IF(AND(ISNA(G34),ISNUMBER(G35)),SUM(IFERROR($C35:$L35,0)),IF(AND(ISNUMBER(G34),ISNUMBER(G36)),G36,G35)))))","v":{"$error":"#N/A"}},{"$f":"IF($O35=MAX(IFERROR($O$4:$O$260,0)),H32,IF(AND(ISNA(H35),ISNUMBER(H33)),SUM(IFERROR($C34:$L34,0)),IF(AND(ISNA(H35),ISNUMBER(H34)),SUM(IFERROR($C34:$L34,0)),IF(AND(ISNA(H34),ISNUMBER(H35)),SUM(IFERROR($C35:$L35,0)),IF(AND(ISNUMBER(H34),ISNUMBER(H36)),H36,H35)))))","v":{"$error":"#N/A"}},{"$f":"IF($O35=MAX(IFERROR($O$4:$O$260,0)),I32,IF(AND(ISNA(I35),ISNUMBER(I33)),SUM(IFERROR($C34:$L34,0)),IF(AND(ISNA(I35),ISNUMBER(I34)),SUM(IFERROR($C34:$L34,0)),IF(AND(ISNA(I34),ISNUMBER(I35)),SUM(IFERROR($C35:$L35,0)),IF(AND(ISNUMBER(I34),ISNUMBER(I36)),I36,I35)))))","v":{"$error":"#N/A"}},{"$f":"IF($O35=MAX(IFERROR($O$4:$O$260,0)),J32,IF(AND(ISNA(J35),ISNUMBER(J33)),SUM(IFERROR($C34:$L34,0)),IF(AND(ISNA(J35),ISNUMBER(J34)),SUM(IFERROR($C34:$L34,0)),IF(AND(ISNA(J34),ISNUMBER(J35)),SUM(IFERROR($C35:$L35,0)),IF(AND(ISNUMBER(J34),ISNUMBER(J36)),J36,J35)))))","v":{"$error":"#N/A"}},{"$f":"IF($O35=MAX(IFERROR($O$4:$O$260,0)),K32,IF(AND(ISNA(K35),ISNUMBER(K33)),SUM(IFERROR($C34:$L34,0)),IF(AND(ISNA(K35),ISNUMBER(K34)),SUM(IFERROR($C34:$L34,0)),IF(AND(ISNA(K34),ISNUMBER(K35)),SUM(IFERROR($C35:$L35,0)),IF(AND(ISNUMBER(K34),ISNUMBER(K36)),K36,K35)))))","v":{"$error":"#N/A"}},{"$f":"IF($O35=MAX(IFERROR($O$4:$O$260,0)),L32,IF(AND(ISNA(L35),ISNUMBER(L33)),SUM(IFERROR($C34:$L34,0)),IF(AND(ISNA(L35),ISNUMBER(L34)),SUM(IFERROR($C34:$L34,0)),IF(AND(ISNA(L34),ISNUMBER(L35)),SUM(IFERROR($C35:$L35,0)),IF(AND(ISNUMBER(L34),ISNUMBER(L36)),L36,L35)))))","v":1.21787713954319}]
[11,{"$f":"IF($A36=1,0,IF($A36=$A35,$B35,$B35+IFERROR(IF(INDEX($B$881:$AF$1080,$A35,MATCH($B$2,$B$677:$AF$677,0))=\"NG w/o DAC\",0,INDEX($B$678:$AF$877,$A35,MATCH($B$2,$B$677:$AF$677,0))/10^7),NA())))","v":5.2897422165641128},{"$f":"IF(INDEX($B$881:$AF$1080,$A36,MATCH($B$2,$B$880:$AF$880,0))=C$3,IF(C$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A36,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A36,MATCH($B$2,$B$880:$AF$880,0))=D$3,IF(D$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A36,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A36,MATCH($B$2,$B$880:$AF$880,0))=E$3,IF(E$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A36,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A36,MATCH($B$2,$B$880:$AF$880,0))=F$3,IF(F$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A36,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A36,MATCH($B$2,$B$880:$AF$880,0))=G$3,IF(G$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A36,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A36,MATCH($B$2,$B$880:$AF$880,0))=H$3,IF(H$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A36,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A36,MATCH($B$2,$B$880:$AF$880,0))=I$3,IF(I$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A36,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A36,MATCH($B$2,$B$880:$AF$880,0))=J$3,IF(J$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A36,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A36,MATCH($B$2,$B$880:$AF$880,0))=K$3,IF(K$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A36,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A36,MATCH($B$2,$B$880:$AF$880,0))=L$3,IF(L$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A36,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":1.21787713954319},null,11,5.2897422165641128,{"$f":"IF($O36=MAX(IFERROR($O$4:$O$260,0)),C33,IF(AND(ISNA(C36),ISNUMBER(C34)),SUM(IFERROR($C35:$L35,0)),IF(AND(ISNA(C36),ISNUMBER(C35)),SUM(IFERROR($C35:$L35,0)),IF(AND(ISNA(C35),ISNUMBER(C36)),SUM(IFERROR($C36:$L36,0)),IF(AND(ISNUMBER(C35),ISNUMBER(C37)),C37,C36)))))","v":{"$error":"#N/A"}},{"$f":"IF($O36=MAX(IFERROR($O$4:$O$260,0)),D33,IF(AND(ISNA(D36),ISNUMBER(D34)),SUM(IFERROR($C35:$L35,0)),IF(AND(ISNA(D36),ISNUMBER(D35)),SUM(IFERROR($C35:$L35,0)),IF(AND(ISNA(D35),ISNUMBER(D36)),SUM(IFERROR($C36:$L36,0)),IF(AND(ISNUMBER(D35),ISNUMBER(D37)),D37,D36)))))","v":{"$error":"#N/A"}},{"$f":"IF($O36=MAX(IFERROR($O$4:$O$260,0)),E33,IF(AND(ISNA(E36),ISNUMBER(E34)),SUM(IFERROR($C35:$L35,0)),IF(AND(ISNA(E36),ISNUMBER(E35)),SUM(IFERROR($C35:$L35,0)),IF(AND(ISNA(E35),ISNUMBER(E36)),SUM(IFERROR($C36:$L36,0)),IF(AND(ISNUMBER(E35),ISNUMBER(E37)),E37,E36)))))","v":{"$error":"#N/A"}},{"$f":"IF($O36=MAX(IFERROR($O$4:$O$260,0)),F33,IF(AND(ISNA(F36),ISNUMBER(F34)),SUM(IFERROR($C35:$L35,0)),IF(AND(ISNA(F36),ISNUMBER(F35)),SUM(IFERROR($C35:$L35,0)),IF(AND(ISNA(F35),ISNUMBER(F36)),SUM(IFERROR($C36:$L36,0)),IF(AND(ISNUMBER(F35),ISNUMBER(F37)),F37,F36)))))","v":{"$error":"#N/A"}},{"$f":"IF($O36=MAX(IFERROR($O$4:$O$260,0)),G33,IF(AND(ISNA(G36),ISNUMBER(G34)),SUM(IFERROR($C35:$L35,0)),IF(AND(ISNA(G36),ISNUMBER(G35)),SUM(IFERROR($C35:$L35,0)),IF(AND(ISNA(G35),ISNUMBER(G36)),SUM(IFERROR($C36:$L36,0)),IF(AND(ISNUMBER(G35),ISNUMBER(G37)),G37,G36)))))","v":{"$error":"#N/A"}},{"$f":"IF($O36=MAX(IFERROR($O$4:$O$260,0)),H33,IF(AND(ISNA(H36),ISNUMBER(H34)),SUM(IFERROR($C35:$L35,0)),IF(AND(ISNA(H36),ISNUMBER(H35)),SUM(IFERROR($C35:$L35,0)),IF(AND(ISNA(H35),ISNUMBER(H36)),SUM(IFERROR($C36:$L36,0)),IF(AND(ISNUMBER(H35),ISNUMBER(H37)),H37,H36)))))","v":{"$error":"#N/A"}},{"$f":"IF($O36=MAX(IFERROR($O$4:$O$260,0)),I33,IF(AND(ISNA(I36),ISNUMBER(I34)),SUM(IFERROR($C35:$L35,0)),IF(AND(ISNA(I36),ISNUMBER(I35)),SUM(IFERROR($C35:$L35,0)),IF(AND(ISNA(I35),ISNUMBER(I36)),SUM(IFERROR($C36:$L36,0)),IF(AND(ISNUMBER(I35),ISNUMBER(I37)),I37,I36)))))","v":{"$error":"#N/A"}},{"$f":"IF($O36=MAX(IFERROR($O$4:$O$260,0)),J33,IF(AND(ISNA(J36),ISNUMBER(J34)),SUM(IFERROR($C35:$L35,0)),IF(AND(ISNA(J36),ISNUMBER(J35)),SUM(IFERROR($C35:$L35,0)),IF(AND(ISNA(J35),ISNUMBER(J36)),SUM(IFERROR($C36:$L36,0)),IF(AND(ISNUMBER(J35),ISNUMBER(J37)),J37,J36)))))","v":{"$error":"#N/A"}},{"$f":"IF($O36=MAX(IFERROR($O$4:$O$260,0)),K33,IF(AND(ISNA(K36),ISNUMBER(K34)),SUM(IFERROR($C35:$L35,0)),IF(AND(ISNA(K36),ISNUMBER(K35)),SUM(IFERROR($C35:$L35,0)),IF(AND(ISNA(K35),ISNUMBER(K36)),SUM(IFERROR($C36:$L36,0)),IF(AND(ISNUMBER(K35),ISNUMBER(K37)),K37,K36)))))","v":{"$error":"#N/A"}},{"$f":"IF($O36=MAX(IFERROR($O$4:$O$260,0)),L33,IF(AND(ISNA(L36),ISNUMBER(L34)),SUM(IFERROR($C35:$L35,0)),IF(AND(ISNA(L36),ISNUMBER(L35)),SUM(IFERROR($C35:$L35,0)),IF(AND(ISNA(L35),ISNUMBER(L36)),SUM(IFERROR($C36:$L36,0)),IF(AND(ISNUMBER(L35),ISNUMBER(L37)),L37,L36)))))","v":1.21787713955319}]
[12,{"$f":"IF($A37=1,0,IF($A37=$A36,$B36,$B36+IFERROR(IF(INDEX($B$881:$AF$1080,$A36,MATCH($B$2,$B$677:$AF$677,0))=\"NG w/o DAC\",0,INDEX($B$678:$AF$877,$A36,MATCH($B$2,$B$677:$AF$677,0))/10^7),NA())))","v":5.2897422165641128},{"$f":"IF(INDEX($B$881:$AF$1080,$A37,MATCH($B$2,$B$880:$AF$880,0))=C$3,IF(C$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A37,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A37,MATCH($B$2,$B$880:$AF$880,0))=D$3,IF(D$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A37,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A37,MATCH($B$2,$B$880:$AF$880,0))=E$3,IF(E$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A37,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A37,MATCH($B$2,$B$880:$AF$880,0))=F$3,IF(F$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A37,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A37,MATCH($B$2,$B$880:$AF$880,0))=G$3,IF(G$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A37,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A37,MATCH($B$2,$B$880:$AF$880,0))=H$3,IF(H$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A37,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A37,MATCH($B$2,$B$880:$AF$880,0))=I$3,IF(I$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A37,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A37,MATCH($B$2,$B$880:$AF$880,0))=J$3,IF(J$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A37,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A37,MATCH($B$2,$B$880:$AF$880,0))=K$3,IF(K$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A37,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A37,MATCH($B$2,$B$880:$AF$880,0))=L$3,IF(L$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A37,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":1.21787713955319},null,12,5.2897422165641128,{"$f":"IF($O37=MAX(IFERROR($O$4:$O$260,0)),C34,IF(AND(ISNA(C37),ISNUMBER(C35)),SUM(IFERROR($C36:$L36,0)),IF(AND(ISNA(C37),ISNUMBER(C36)),SUM(IFERROR($C36:$L36,0)),IF(AND(ISNA(C36),ISNUMBER(C37)),SUM(IFERROR($C37:$L37,0)),IF(AND(ISNUMBER(C36),ISNUMBER(C38)),C38,C37)))))","v":{"$error":"#N/A"}},{"$f":"IF($O37=MAX(IFERROR($O$4:$O$260,0)),D34,IF(AND(ISNA(D37),ISNUMBER(D35)),SUM(IFERROR($C36:$L36,0)),IF(AND(ISNA(D37),ISNUMBER(D36)),SUM(IFERROR($C36:$L36,0)),IF(AND(ISNA(D36),ISNUMBER(D37)),SUM(IFERROR($C37:$L37,0)),IF(AND(ISNUMBER(D36),ISNUMBER(D38)),D38,D37)))))","v":{"$error":"#N/A"}},{"$f":"IF($O37=MAX(IFERROR($O$4:$O$260,0)),E34,IF(AND(ISNA(E37),ISNUMBER(E35)),SUM(IFERROR($C36:$L36,0)),IF(AND(ISNA(E37),ISNUMBER(E36)),SUM(IFERROR($C36:$L36,0)),IF(AND(ISNA(E36),ISNUMBER(E37)),SUM(IFERROR($C37:$L37,0)),IF(AND(ISNUMBER(E36),ISNUMBER(E38)),E38,E37)))))","v":{"$error":"#N/A"}},{"$f":"IF($O37=MAX(IFERROR($O$4:$O$260,0)),F34,IF(AND(ISNA(F37),ISNUMBER(F35)),SUM(IFERROR($C36:$L36,0)),IF(AND(ISNA(F37),ISNUMBER(F36)),SUM(IFERROR($C36:$L36,0)),IF(AND(ISNA(F36),ISNUMBER(F37)),SUM(IFERROR($C37:$L37,0)),IF(AND(ISNUMBER(F36),ISNUMBER(F38)),F38,F37)))))","v":{"$error":"#N/A"}},{"$f":"IF($O37=MAX(IFERROR($O$4:$O$260,0)),G34,IF(AND(ISNA(G37),ISNUMBER(G35)),SUM(IFERROR($C36:$L36,0)),IF(AND(ISNA(G37),ISNUMBER(G36)),SUM(IFERROR($C36:$L36,0)),IF(AND(ISNA(G36),ISNUMBER(G37)),SUM(IFERROR($C37:$L37,0)),IF(AND(ISNUMBER(G36),ISNUMBER(G38)),G38,G37)))))","v":{"$error":"#N/A"}},{"$f":"IF($O37=MAX(IFERROR($O$4:$O$260,0)),H34,IF(AND(ISNA(H37),ISNUMBER(H35)),SUM(IFERROR($C36:$L36,0)),IF(AND(ISNA(H37),ISNUMBER(H36)),SUM(IFERROR($C36:$L36,0)),IF(AND(ISNA(H36),ISNUMBER(H37)),SUM(IFERROR($C37:$L37,0)),IF(AND(ISNUMBER(H36),ISNUMBER(H38)),H38,H37)))))","v":{"$error":"#N/A"}},{"$f":"IF($O37=MAX(IFERROR($O$4:$O$260,0)),I34,IF(AND(ISNA(I37),ISNUMBER(I35)),SUM(IFERROR($C36:$L36,0)),IF(AND(ISNA(I37),ISNUMBER(I36)),SUM(IFERROR($C36:$L36,0)),IF(AND(ISNA(I36),ISNUMBER(I37)),SUM(IFERROR($C37:$L37,0)),IF(AND(ISNUMBER(I36),ISNUMBER(I38)),I38,I37)))))","v":{"$error":"#N/A"}},{"$f":"IF($O37=MAX(IFERROR($O$4:$O$260,0)),J34,IF(AND(ISNA(J37),ISNUMBER(J35)),SUM(IFERROR($C36:$L36,0)),IF(AND(ISNA(J37),ISNUMBER(J36)),SUM(IFERROR($C36:$L36,0)),IF(AND(ISNA(J36),ISNUMBER(J37)),SUM(IFERROR($C37:$L37,0)),IF(AND(ISNUMBER(J36),ISNUMBER(J38)),J38,J37)))))","v":{"$error":"#N/A"}},{"$f":"IF($O37=MAX(IFERROR($O$4:$O$260,0)),K34,IF(AND(ISNA(K37),ISNUMBER(K35)),SUM(IFERROR($C36:$L36,0)),IF(AND(ISNA(K37),ISNUMBER(K36)),SUM(IFERROR($C36:$L36,0)),IF(AND(ISNA(K36),ISNUMBER(K37)),SUM(IFERROR($C37:$L37,0)),IF(AND(ISNUMBER(K36),ISNUMBER(K38)),K38,K37)))))","v":{"$error":"#N/A"}},{"$f":"IF($O37=MAX(IFERROR($O$4:$O$260,0)),L34,IF(AND(ISNA(L37),ISNUMBER(L35)),SUM(IFERROR($C36:$L36,0)),IF(AND(ISNA(L37),ISNUMBER(L36)),SUM(IFERROR($C36:$L36,0)),IF(AND(ISNA(L36),ISNUMBER(L37)),SUM(IFERROR($C37:$L37,0)),IF(AND(ISNUMBER(L36),ISNUMBER(L38)),L38,L37)))))","v":1.21787713955319}]
[12,{"$f":"IF($A38=1,0,IF($A38=$A37,$B37,$B37+IFERROR(IF(INDEX($B$881:$AF$1080,$A37,MATCH($B$2,$B$677:$AF$677,0))=\"NG w/o DAC\",0,INDEX($B$678:$AF$877,$A37,MATCH($B$2,$B$677:$AF$677,0))/10^7),NA())))","v":5.2897422165641128},{"$f":"IF(INDEX($B$881:$AF$1080,$A38,MATCH($B$2,$B$880:$AF$880,0))=C$3,IF(C$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A38,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A38,MATCH($B$2,$B$880:$AF$880,0))=D$3,IF(D$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A38,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A38,MATCH($B$2,$B$880:$AF$880,0))=E$3,IF(E$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A38,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A38,MATCH($B$2,$B$880:$AF$880,0))=F$3,IF(F$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A38,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A38,MATCH($B$2,$B$880:$AF$880,0))=G$3,IF(G$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A38,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A38,MATCH($B$2,$B$880:$AF$880,0))=H$3,IF(H$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A38,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A38,MATCH($B$2,$B$880:$AF$880,0))=I$3,IF(I$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A38,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A38,MATCH($B$2,$B$880:$AF$880,0))=J$3,IF(J$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A38,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A38,MATCH($B$2,$B$880:$AF$880,0))=K$3,IF(K$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A38,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A38,MATCH($B$2,$B$880:$AF$880,0))=L$3,IF(L$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A38,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":1.21787713955319},null,12,5.2897422165641128,{"$f":"IF($O38=MAX(IFERROR($O$4:$O$260,0)),C35,IF(AND(ISNA(C38),ISNUMBER(C36)),SUM(IFERROR($C37:$L37,0)),IF(AND(ISNA(C38),ISNUMBER(C37)),SUM(IFERROR($C37:$L37,0)),IF(AND(ISNA(C37),ISNUMBER(C38)),SUM(IFERROR($C38:$L38,0)),IF(AND(ISNUMBER(C37),ISNUMBER(C39)),C39,C38)))))","v":{"$error":"#N/A"}},{"$f":"IF($O38=MAX(IFERROR($O$4:$O$260,0)),D35,IF(AND(ISNA(D38),ISNUMBER(D36)),SUM(IFERROR($C37:$L37,0)),IF(AND(ISNA(D38),ISNUMBER(D37)),SUM(IFERROR($C37:$L37,0)),IF(AND(ISNA(D37),ISNUMBER(D38)),SUM(IFERROR($C38:$L38,0)),IF(AND(ISNUMBER(D37),ISNUMBER(D39)),D39,D38)))))","v":{"$error":"#N/A"}},{"$f":"IF($O38=MAX(IFERROR($O$4:$O$260,0)),E35,IF(AND(ISNA(E38),ISNUMBER(E36)),SUM(IFERROR($C37:$L37,0)),IF(AND(ISNA(E38),ISNUMBER(E37)),SUM(IFERROR($C37:$L37,0)),IF(AND(ISNA(E37),ISNUMBER(E38)),SUM(IFERROR($C38:$L38,0)),IF(AND(ISNUMBER(E37),ISNUMBER(E39)),E39,E38)))))","v":{"$error":"#N/A"}},{"$f":"IF($O38=MAX(IFERROR($O$4:$O$260,0)),F35,IF(AND(ISNA(F38),ISNUMBER(F36)),SUM(IFERROR($C37:$L37,0)),IF(AND(ISNA(F38),ISNUMBER(F37)),SUM(IFERROR($C37:$L37,0)),IF(AND(ISNA(F37),ISNUMBER(F38)),SUM(IFERROR($C38:$L38,0)),IF(AND(ISNUMBER(F37),ISNUMBER(F39)),F39,F38)))))","v":{"$error":"#N/A"}},{"$f":"IF($O38=MAX(IFERROR($O$4:$O$260,0)),G35,IF(AND(ISNA(G38),ISNUMBER(G36)),SUM(IFERROR($C37:$L37,0)),IF(AND(ISNA(G38),ISNUMBER(G37)),SUM(IFERROR($C37:$L37,0)),IF(AND(ISNA(G37),ISNUMBER(G38)),SUM(IFERROR($C38:$L38,0)),IF(AND(ISNUMBER(G37),ISNUMBER(G39)),G39,G38)))))","v":{"$error":"#N/A"}},{"$f":"IF($O38=MAX(IFERROR($O$4:$O$260,0)),H35,IF(AND(ISNA(H38),ISNUMBER(H36)),SUM(IFERROR($C37:$L37,0)),IF(AND(ISNA(H38),ISNUMBER(H37)),SUM(IFERROR($C37:$L37,0)),IF(AND(ISNA(H37),ISNUMBER(H38)),SUM(IFERROR($C38:$L38,0)),IF(AND(ISNUMBER(H37),ISNUMBER(H39)),H39,H38)))))","v":{"$error":"#N/A"}},{"$f":"IF($O38=MAX(IFERROR($O$4:$O$260,0)),I35,IF(AND(ISNA(I38),ISNUMBER(I36)),SUM(IFERROR($C37:$L37,0)),IF(AND(ISNA(I38),ISNUMBER(I37)),SUM(IFERROR($C37:$L37,0)),IF(AND(ISNA(I37),ISNUMBER(I38)),SUM(IFERROR($C38:$L38,0)),IF(AND(ISNUMBER(I37),ISNUMBER(I39)),I39,I38)))))","v":{"$error":"#N/A"}},{"$f":"IF($O38=MAX(IFERROR($O$4:$O$260,0)),J35,IF(AND(ISNA(J38),ISNUMBER(J36)),SUM(IFERROR($C37:$L37,0)),IF(AND(ISNA(J38),ISNUMBER(J37)),SUM(IFERROR($C37:$L37,0)),IF(AND(ISNA(J37),ISNUMBER(J38)),SUM(IFERROR($C38:$L38,0)),IF(AND(ISNUMBER(J37),ISNUMBER(J39)),J39,J38)))))","v":{"$error":"#N/A"}},{"$f":"IF($O38=MAX(IFERROR($O$4:$O$260,0)),K35,IF(AND(ISNA(K38),ISNUMBER(K36)),SUM(IFERROR($C37:$L37,0)),IF(AND(ISNA(K38),ISNUMBER(K37)),SUM(IFERROR($C37:$L37,0)),IF(AND(ISNA(K37),ISNUMBER(K38)),SUM(IFERROR($C38:$L38,0)),IF(AND(ISNUMBER(K37),ISNUMBER(K39)),K39,K38)))))","v":{"$error":"#N/A"}},{"$f":"IF($O38=MAX(IFERROR($O$4:$O$260,0)),L35,IF(AND(ISNA(L38),ISNUMBER(L36)),SUM(IFERROR($C37:$L37,0)),IF(AND(ISNA(L38),ISNUMBER(L37)),SUM(IFERROR($C37:$L37,0)),IF(AND(ISNA(L37),ISNUMBER(L38)),SUM(IFERROR($C38:$L38,0)),IF(AND(ISNUMBER(L37),ISNUMBER(L39)),L39,L38)))))","v":1.21787713955319}]
[12,{"$f":"IF($A39=1,0,IF($A39=$A38,$B38,$B38+IFERROR(IF(INDEX($B$881:$AF$1080,$A38,MATCH($B$2,$B$677:$AF$677,0))=\"NG w/o DAC\",0,INDEX($B$678:$AF$877,$A38,MATCH($B$2,$B$677:$AF$677,0))/10^7),NA())))","v":5.2897422165641128},{"$f":"IF(INDEX($B$881:$AF$1080,$A39,MATCH($B$2,$B$880:$AF$880,0))=C$3,IF(C$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A39,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A39,MATCH($B$2,$B$880:$AF$880,0))=D$3,IF(D$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A39,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A39,MATCH($B$2,$B$880:$AF$880,0))=E$3,IF(E$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A39,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A39,MATCH($B$2,$B$880:$AF$880,0))=F$3,IF(F$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A39,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A39,MATCH($B$2,$B$880:$AF$880,0))=G$3,IF(G$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A39,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A39,MATCH($B$2,$B$880:$AF$880,0))=H$3,IF(H$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A39,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A39,MATCH($B$2,$B$880:$AF$880,0))=I$3,IF(I$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A39,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A39,MATCH($B$2,$B$880:$AF$880,0))=J$3,IF(J$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A39,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A39,MATCH($B$2,$B$880:$AF$880,0))=K$3,IF(K$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A39,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A39,MATCH($B$2,$B$880:$AF$880,0))=L$3,IF(L$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A39,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":1.21787713955319},null,12,5.2897422165641128,{"$f":"IF($O39=MAX(IFERROR($O$4:$O$260,0)),C36,IF(AND(ISNA(C39),ISNUMBER(C37)),SUM(IFERROR($C38:$L38,0)),IF(AND(ISNA(C39),ISNUMBER(C38)),SUM(IFERROR($C38:$L38,0)),IF(AND(ISNA(C38),ISNUMBER(C39)),SUM(IFERROR($C39:$L39,0)),IF(AND(ISNUMBER(C38),ISNUMBER(C40)),C40,C39)))))","v":{"$error":"#N/A"}},{"$f":"IF($O39=MAX(IFERROR($O$4:$O$260,0)),D36,IF(AND(ISNA(D39),ISNUMBER(D37)),SUM(IFERROR($C38:$L38,0)),IF(AND(ISNA(D39),ISNUMBER(D38)),SUM(IFERROR($C38:$L38,0)),IF(AND(ISNA(D38),ISNUMBER(D39)),SUM(IFERROR($C39:$L39,0)),IF(AND(ISNUMBER(D38),ISNUMBER(D40)),D40,D39)))))","v":{"$error":"#N/A"}},{"$f":"IF($O39=MAX(IFERROR($O$4:$O$260,0)),E36,IF(AND(ISNA(E39),ISNUMBER(E37)),SUM(IFERROR($C38:$L38,0)),IF(AND(ISNA(E39),ISNUMBER(E38)),SUM(IFERROR($C38:$L38,0)),IF(AND(ISNA(E38),ISNUMBER(E39)),SUM(IFERROR($C39:$L39,0)),IF(AND(ISNUMBER(E38),ISNUMBER(E40)),E40,E39)))))","v":{"$error":"#N/A"}},{"$f":"IF($O39=MAX(IFERROR($O$4:$O$260,0)),F36,IF(AND(ISNA(F39),ISNUMBER(F37)),SUM(IFERROR($C38:$L38,0)),IF(AND(ISNA(F39),ISNUMBER(F38)),SUM(IFERROR($C38:$L38,0)),IF(AND(ISNA(F38),ISNUMBER(F39)),SUM(IFERROR($C39:$L39,0)),IF(AND(ISNUMBER(F38),ISNUMBER(F40)),F40,F39)))))","v":{"$error":"#N/A"}},{"$f":"IF($O39=MAX(IFERROR($O$4:$O$260,0)),G36,IF(AND(ISNA(G39),ISNUMBER(G37)),SUM(IFERROR($C38:$L38,0)),IF(AND(ISNA(G39),ISNUMBER(G38)),SUM(IFERROR($C38:$L38,0)),IF(AND(ISNA(G38),ISNUMBER(G39)),SUM(IFERROR($C39:$L39,0)),IF(AND(ISNUMBER(G38),ISNUMBER(G40)),G40,G39)))))","v":{"$error":"#N/A"}},{"$f":"IF($O39=MAX(IFERROR($O$4:$O$260,0)),H36,IF(AND(ISNA(H39),ISNUMBER(H37)),SUM(IFERROR($C38:$L38,0)),IF(AND(ISNA(H39),ISNUMBER(H38)),SUM(IFERROR($C38:$L38,0)),IF(AND(ISNA(H38),ISNUMBER(H39)),SUM(IFERROR($C39:$L39,0)),IF(AND(ISNUMBER(H38),ISNUMBER(H40)),H40,H39)))))","v":{"$error":"#N/A"}},{"$f":"IF($O39=MAX(IFERROR($O$4:$O$260,0)),I36,IF(AND(ISNA(I39),ISNUMBER(I37)),SUM(IFERROR($C38:$L38,0)),IF(AND(ISNA(I39),ISNUMBER(I38)),SUM(IFERROR($C38:$L38,0)),IF(AND(ISNA(I38),ISNUMBER(I39)),SUM(IFERROR($C39:$L39,0)),IF(AND(ISNUMBER(I38),ISNUMBER(I40)),I40,I39)))))","v":{"$error":"#N/A"}},{"$f":"IF($O39=MAX(IFERROR($O$4:$O$260,0)),J36,IF(AND(ISNA(J39),ISNUMBER(J37)),SUM(IFERROR($C38:$L38,0)),IF(AND(ISNA(J39),ISNUMBER(J38)),SUM(IFERROR($C38:$L38,0)),IF(AND(ISNA(J38),ISNUMBER(J39)),SUM(IFERROR($C39:$L39,0)),IF(AND(ISNUMBER(J38),ISNUMBER(J40)),J40,J39)))))","v":{"$error":"#N/A"}},{"$f":"IF($O39=MAX(IFERROR($O$4:$O$260,0)),K36,IF(AND(ISNA(K39),ISNUMBER(K37)),SUM(IFERROR($C38:$L38,0)),IF(AND(ISNA(K39),ISNUMBER(K38)),SUM(IFERROR($C38:$L38,0)),IF(AND(ISNA(K38),ISNUMBER(K39)),SUM(IFERROR($C39:$L39,0)),IF(AND(ISNUMBER(K38),ISNUMBER(K40)),K40,K39)))))","v":{"$error":"#N/A"}},{"$f":"IF($O39=MAX(IFERROR($O$4:$O$260,0)),L36,IF(AND(ISNA(L39),ISNUMBER(L37)),SUM(IFERROR($C38:$L38,0)),IF(AND(ISNA(L39),ISNUMBER(L38)),SUM(IFERROR($C38:$L38,0)),IF(AND(ISNA(L38),ISNUMBER(L39)),SUM(IFERROR($C39:$L39,0)),IF(AND(ISNUMBER(L38),ISNUMBER(L40)),L40,L39)))))","v":1.2718304113413001}]
[13,{"$f":"IF($A40=1,0,IF($A40=$A39,$B39,$B39+IFERROR(IF(INDEX($B$881:$AF$1080,$A39,MATCH($B$2,$B$677:$AF$677,0))=\"NG w/o DAC\",0,INDEX($B$678:$AF$877,$A39,MATCH($B$2,$B$677:$AF$677,0))/10^7),NA())))","v":5.2897422165641128},{"$f":"IF(INDEX($B$881:$AF$1080,$A40,MATCH($B$2,$B$880:$AF$880,0))=C$3,IF(C$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A40,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A40,MATCH($B$2,$B$880:$AF$880,0))=D$3,IF(D$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A40,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A40,MATCH($B$2,$B$880:$AF$880,0))=E$3,IF(E$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A40,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A40,MATCH($B$2,$B$880:$AF$880,0))=F$3,IF(F$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A40,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A40,MATCH($B$2,$B$880:$AF$880,0))=G$3,IF(G$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A40,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A40,MATCH($B$2,$B$880:$AF$880,0))=H$3,IF(H$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A40,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A40,MATCH($B$2,$B$880:$AF$880,0))=I$3,IF(I$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A40,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A40,MATCH($B$2,$B$880:$AF$880,0))=J$3,IF(J$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A40,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A40,MATCH($B$2,$B$880:$AF$880,0))=K$3,IF(K$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A40,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A40,MATCH($B$2,$B$880:$AF$880,0))=L$3,IF(L$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A40,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":1.2718304113413001},null,13,5.2897422165641128,{"$f":"IF($O40=MAX(IFERROR($O$4:$O$260,0)),C37,IF(AND(ISNA(C40),ISNUMBER(C38)),SUM(IFERROR($C39:$L39,0)),IF(AND(ISNA(C40),ISNUMBER(C39)),SUM(IFERROR($C39:$L39,0)),IF(AND(ISNA(C39),ISNUMBER(C40)),SUM(IFERROR($C40:$L40,0)),IF(AND(ISNUMBER(C39),ISNUMBER(C41)),C41,C40)))))","v":{"$error":"#N/A"}},{"$f":"IF($O40=MAX(IFERROR($O$4:$O$260,0)),D37,IF(AND(ISNA(D40),ISNUMBER(D38)),SUM(IFERROR($C39:$L39,0)),IF(AND(ISNA(D40),ISNUMBER(D39)),SUM(IFERROR($C39:$L39,0)),IF(AND(ISNA(D39),ISNUMBER(D40)),SUM(IFERROR($C40:$L40,0)),IF(AND(ISNUMBER(D39),ISNUMBER(D41)),D41,D40)))))","v":{"$error":"#N/A"}},{"$f":"IF($O40=MAX(IFERROR($O$4:$O$260,0)),E37,IF(AND(ISNA(E40),ISNUMBER(E38)),SUM(IFERROR($C39:$L39,0)),IF(AND(ISNA(E40),ISNUMBER(E39)),SUM(IFERROR($C39:$L39,0)),IF(AND(ISNA(E39),ISNUMBER(E40)),SUM(IFERROR($C40:$L40,0)),IF(AND(ISNUMBER(E39),ISNUMBER(E41)),E41,E40)))))","v":{"$error":"#N/A"}},{"$f":"IF($O40=MAX(IFERROR($O$4:$O$260,0)),F37,IF(AND(ISNA(F40),ISNUMBER(F38)),SUM(IFERROR($C39:$L39,0)),IF(AND(ISNA(F40),ISNUMBER(F39)),SUM(IFERROR($C39:$L39,0)),IF(AND(ISNA(F39),ISNUMBER(F40)),SUM(IFERROR($C40:$L40,0)),IF(AND(ISNUMBER(F39),ISNUMBER(F41)),F41,F40)))))","v":{"$error":"#N/A"}},{"$f":"IF($O40=MAX(IFERROR($O$4:$O$260,0)),G37,IF(AND(ISNA(G40),ISNUMBER(G38)),SUM(IFERROR($C39:$L39,0)),IF(AND(ISNA(G40),ISNUMBER(G39)),SUM(IFERROR($C39:$L39,0)),IF(AND(ISNA(G39),ISNUMBER(G40)),SUM(IFERROR($C40:$L40,0)),IF(AND(ISNUMBER(G39),ISNUMBER(G41)),G41,G40)))))","v":{"$error":"#N/A"}},{"$f":"IF($O40=MAX(IFERROR($O$4:$O$260,0)),H37,IF(AND(ISNA(H40),ISNUMBER(H38)),SUM(IFERROR($C39:$L39,0)),IF(AND(ISNA(H40),ISNUMBER(H39)),SUM(IFERROR($C39:$L39,0)),IF(AND(ISNA(H39),ISNUMBER(H40)),SUM(IFERROR($C40:$L40,0)),IF(AND(ISNUMBER(H39),ISNUMBER(H41)),H41,H40)))))","v":{"$error":"#N/A"}},{"$f":"IF($O40=MAX(IFERROR($O$4:$O$260,0)),I37,IF(AND(ISNA(I40),ISNUMBER(I38)),SUM(IFERROR($C39:$L39,0)),IF(AND(ISNA(I40),ISNUMBER(I39)),SUM(IFERROR($C39:$L39,0)),IF(AND(ISNA(I39),ISNUMBER(I40)),SUM(IFERROR($C40:$L40,0)),IF(AND(ISNUMBER(I39),ISNUMBER(I41)),I41,I40)))))","v":{"$error":"#N/A"}},{"$f":"IF($O40=MAX(IFERROR($O$4:$O$260,0)),J37,IF(AND(ISNA(J40),ISNUMBER(J38)),SUM(IFERROR($C39:$L39,0)),IF(AND(ISNA(J40),ISNUMBER(J39)),SUM(IFERROR($C39:$L39,0)),IF(AND(ISNA(J39),ISNUMBER(J40)),SUM(IFERROR($C40:$L40,0)),IF(AND(ISNUMBER(J39),ISNUMBER(J41)),J41,J40)))))","v":{"$error":"#N/A"}},{"$f":"IF($O40=MAX(IFERROR($O$4:$O$260,0)),K37,IF(AND(ISNA(K40),ISNUMBER(K38)),SUM(IFERROR($C39:$L39,0)),IF(AND(ISNA(K40),ISNUMBER(K39)),SUM(IFERROR($C39:$L39,0)),IF(AND(ISNA(K39),ISNUMBER(K40)),SUM(IFERROR($C40:$L40,0)),IF(AND(ISNUMBER(K39),ISNUMBER(K41)),K41,K40)))))","v":{"$error":"#N/A"}},{"$f":"IF($O40=MAX(IFERROR($O$4:$O$260,0)),L37,IF(AND(ISNA(L40),ISNUMBER(L38)),SUM(IFERROR($C39:$L39,0)),IF(AND(ISNA(L40),ISNUMBER(L39)),SUM(IFERROR($C39:$L39,0)),IF(AND(ISNA(L39),ISNUMBER(L40)),SUM(IFERROR($C40:$L40,0)),IF(AND(ISNUMBER(L39),ISNUMBER(L41)),L41,L40)))))","v":1.2718304113413001}]
[13,{"$f":"IF($A41=1,0,IF($A41=$A40,$B40,$B40+IFERROR(IF(INDEX($B$881:$AF$1080,$A40,MATCH($B$2,$B$677:$AF$677,0))=\"NG w/o DAC\",0,INDEX($B$678:$AF$877,$A40,MATCH($B$2,$B$677:$AF$677,0))/10^7),NA())))","v":5.2897422165641128},{"$f":"IF(INDEX($B$881:$AF$1080,$A41,MATCH($B$2,$B$880:$AF$880,0))=C$3,IF(C$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A41,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A41,MATCH($B$2,$B$880:$AF$880,0))=D$3,IF(D$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A41,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A41,MATCH($B$2,$B$880:$AF$880,0))=E$3,IF(E$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A41,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A41,MATCH($B$2,$B$880:$AF$880,0))=F$3,IF(F$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A41,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A41,MATCH($B$2,$B$880:$AF$880,0))=G$3,IF(G$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A41,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A41,MATCH($B$2,$B$880:$AF$880,0))=H$3,IF(H$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A41,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A41,MATCH($B$2,$B$880:$AF$880,0))=I$3,IF(I$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A41,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A41,MATCH($B$2,$B$880:$AF$880,0))=J$3,IF(J$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A41,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A41,MATCH($B$2,$B$880:$AF$880,0))=K$3,IF(K$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A41,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A41,MATCH($B$2,$B$880:$AF$880,0))=L$3,IF(L$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A41,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":1.2718304113413001},null,13,5.2897422165641128,{"$f":"IF($O41=MAX(IFERROR($O$4:$O$260,0)),C38,IF(AND(ISNA(C41),ISNUMBER(C39)),SUM(IFERROR($C40:$L40,0)),IF(AND(ISNA(C41),ISNUMBER(C40)),SUM(IFERROR($C40:$L40,0)),IF(AND(ISNA(C40),ISNUMBER(C41)),SUM(IFERROR($C41:$L41,0)),IF(AND(ISNUMBER(C40),ISNUMBER(C42)),C42,C41)))))","v":{"$error":"#N/A"}},{"$f":"IF($O41=MAX(IFERROR($O$4:$O$260,0)),D38,IF(AND(ISNA(D41),ISNUMBER(D39)),SUM(IFERROR($C40:$L40,0)),IF(AND(ISNA(D41),ISNUMBER(D40)),SUM(IFERROR($C40:$L40,0)),IF(AND(ISNA(D40),ISNUMBER(D41)),SUM(IFERROR($C41:$L41,0)),IF(AND(ISNUMBER(D40),ISNUMBER(D42)),D42,D41)))))","v":{"$error":"#N/A"}},{"$f":"IF($O41=MAX(IFERROR($O$4:$O$260,0)),E38,IF(AND(ISNA(E41),ISNUMBER(E39)),SUM(IFERROR($C40:$L40,0)),IF(AND(ISNA(E41),ISNUMBER(E40)),SUM(IFERROR($C40:$L40,0)),IF(AND(ISNA(E40),ISNUMBER(E41)),SUM(IFERROR($C41:$L41,0)),IF(AND(ISNUMBER(E40),ISNUMBER(E42)),E42,E41)))))","v":{"$error":"#N/A"}},{"$f":"IF($O41=MAX(IFERROR($O$4:$O$260,0)),F38,IF(AND(ISNA(F41),ISNUMBER(F39)),SUM(IFERROR($C40:$L40,0)),IF(AND(ISNA(F41),ISNUMBER(F40)),SUM(IFERROR($C40:$L40,0)),IF(AND(ISNA(F40),ISNUMBER(F41)),SUM(IFERROR($C41:$L41,0)),IF(AND(ISNUMBER(F40),ISNUMBER(F42)),F42,F41)))))","v":{"$error":"#N/A"}},{"$f":"IF($O41=MAX(IFERROR($O$4:$O$260,0)),G38,IF(AND(ISNA(G41),ISNUMBER(G39)),SUM(IFERROR($C40:$L40,0)),IF(AND(ISNA(G41),ISNUMBER(G40)),SUM(IFERROR($C40:$L40,0)),IF(AND(ISNA(G40),ISNUMBER(G41)),SUM(IFERROR($C41:$L41,0)),IF(AND(ISNUMBER(G40),ISNUMBER(G42)),G42,G41)))))","v":{"$error":"#N/A"}},{"$f":"IF($O41=MAX(IFERROR($O$4:$O$260,0)),H38,IF(AND(ISNA(H41),ISNUMBER(H39)),SUM(IFERROR($C40:$L40,0)),IF(AND(ISNA(H41),ISNUMBER(H40)),SUM(IFERROR($C40:$L40,0)),IF(AND(ISNA(H40),ISNUMBER(H41)),SUM(IFERROR($C41:$L41,0)),IF(AND(ISNUMBER(H40),ISNUMBER(H42)),H42,H41)))))","v":{"$error":"#N/A"}},{"$f":"IF($O41=MAX(IFERROR($O$4:$O$260,0)),I38,IF(AND(ISNA(I41),ISNUMBER(I39)),SUM(IFERROR($C40:$L40,0)),IF(AND(ISNA(I41),ISNUMBER(I40)),SUM(IFERROR($C40:$L40,0)),IF(AND(ISNA(I40),ISNUMBER(I41)),SUM(IFERROR($C41:$L41,0)),IF(AND(ISNUMBER(I40),ISNUMBER(I42)),I42,I41)))))","v":{"$error":"#N/A"}},{"$f":"IF($O41=MAX(IFERROR($O$4:$O$260,0)),J38,IF(AND(ISNA(J41),ISNUMBER(J39)),SUM(IFERROR($C40:$L40,0)),IF(AND(ISNA(J41),ISNUMBER(J40)),SUM(IFERROR($C40:$L40,0)),IF(AND(ISNA(J40),ISNUMBER(J41)),SUM(IFERROR($C41:$L41,0)),IF(AND(ISNUMBER(J40),ISNUMBER(J42)),J42,J41)))))","v":{"$error":"#N/A"}},{"$f":"IF($O41=MAX(IFERROR($O$4:$O$260,0)),K38,IF(AND(ISNA(K41),ISNUMBER(K39)),SUM(IFERROR($C40:$L40,0)),IF(AND(ISNA(K41),ISNUMBER(K40)),SUM(IFERROR($C40:$L40,0)),IF(AND(ISNA(K40),ISNUMBER(K41)),SUM(IFERROR($C41:$L41,0)),IF(AND(ISNUMBER(K40),ISNUMBER(K42)),K42,K41)))))","v":{"$error":"#N/A"}},{"$f":"IF($O41=MAX(IFERROR($O$4:$O$260,0)),L38,IF(AND(ISNA(L41),ISNUMBER(L39)),SUM(IFERROR($C40:$L40,0)),IF(AND(ISNA(L41),ISNUMBER(L40)),SUM(IFERROR($C40:$L40,0)),IF(AND(ISNA(L40),ISNUMBER(L41)),SUM(IFERROR($C41:$L41,0)),IF(AND(ISNUMBER(L40),ISNUMBER(L42)),L42,L41)))))","v":1.2718304113413001}]
[13,{"$f":"IF($A42=1,0,IF($A42=$A41,$B41,$B41+IFERROR(IF(INDEX($B$881:$AF$1080,$A41,MATCH($B$2,$B$677:$AF$677,0))=\"NG w/o DAC\",0,INDEX($B$678:$AF$877,$A41,MATCH($B$2,$B$677:$AF$677,0))/10^7),NA())))","v":5.2897422165641128},{"$f":"IF(INDEX($B$881:$AF$1080,$A42,MATCH($B$2,$B$880:$AF$880,0))=C$3,IF(C$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A42,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A42,MATCH($B$2,$B$880:$AF$880,0))=D$3,IF(D$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A42,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A42,MATCH($B$2,$B$880:$AF$880,0))=E$3,IF(E$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A42,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A42,MATCH($B$2,$B$880:$AF$880,0))=F$3,IF(F$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A42,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A42,MATCH($B$2,$B$880:$AF$880,0))=G$3,IF(G$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A42,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A42,MATCH($B$2,$B$880:$AF$880,0))=H$3,IF(H$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A42,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A42,MATCH($B$2,$B$880:$AF$880,0))=I$3,IF(I$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A42,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A42,MATCH($B$2,$B$880:$AF$880,0))=J$3,IF(J$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A42,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A42,MATCH($B$2,$B$880:$AF$880,0))=K$3,IF(K$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A42,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A42,MATCH($B$2,$B$880:$AF$880,0))=L$3,IF(L$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A42,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":1.2718304113413001},null,13,5.2897422165641128,{"$f":"IF($O42=MAX(IFERROR($O$4:$O$260,0)),C39,IF(AND(ISNA(C42),ISNUMBER(C40)),SUM(IFERROR($C41:$L41,0)),IF(AND(ISNA(C42),ISNUMBER(C41)),SUM(IFERROR($C41:$L41,0)),IF(AND(ISNA(C41),ISNUMBER(C42)),SUM(IFERROR($C42:$L42,0)),IF(AND(ISNUMBER(C41),ISNUMBER(C43)),C43,C42)))))","v":{"$error":"#N/A"}},{"$f":"IF($O42=MAX(IFERROR($O$4:$O$260,0)),D39,IF(AND(ISNA(D42),ISNUMBER(D40)),SUM(IFERROR($C41:$L41,0)),IF(AND(ISNA(D42),ISNUMBER(D41)),SUM(IFERROR($C41:$L41,0)),IF(AND(ISNA(D41),ISNUMBER(D42)),SUM(IFERROR($C42:$L42,0)),IF(AND(ISNUMBER(D41),ISNUMBER(D43)),D43,D42)))))","v":{"$error":"#N/A"}},{"$f":"IF($O42=MAX(IFERROR($O$4:$O$260,0)),E39,IF(AND(ISNA(E42),ISNUMBER(E40)),SUM(IFERROR($C41:$L41,0)),IF(AND(ISNA(E42),ISNUMBER(E41)),SUM(IFERROR($C41:$L41,0)),IF(AND(ISNA(E41),ISNUMBER(E42)),SUM(IFERROR($C42:$L42,0)),IF(AND(ISNUMBER(E41),ISNUMBER(E43)),E43,E42)))))","v":{"$error":"#N/A"}},{"$f":"IF($O42=MAX(IFERROR($O$4:$O$260,0)),F39,IF(AND(ISNA(F42),ISNUMBER(F40)),SUM(IFERROR($C41:$L41,0)),IF(AND(ISNA(F42),ISNUMBER(F41)),SUM(IFERROR($C41:$L41,0)),IF(AND(ISNA(F41),ISNUMBER(F42)),SUM(IFERROR($C42:$L42,0)),IF(AND(ISNUMBER(F41),ISNUMBER(F43)),F43,F42)))))","v":{"$error":"#N/A"}},{"$f":"IF($O42=MAX(IFERROR($O$4:$O$260,0)),G39,IF(AND(ISNA(G42),ISNUMBER(G40)),SUM(IFERROR($C41:$L41,0)),IF(AND(ISNA(G42),ISNUMBER(G41)),SUM(IFERROR($C41:$L41,0)),IF(AND(ISNA(G41),ISNUMBER(G42)),SUM(IFERROR($C42:$L42,0)),IF(AND(ISNUMBER(G41),ISNUMBER(G43)),G43,G42)))))","v":{"$error":"#N/A"}},{"$f":"IF($O42=MAX(IFERROR($O$4:$O$260,0)),H39,IF(AND(ISNA(H42),ISNUMBER(H40)),SUM(IFERROR($C41:$L41,0)),IF(AND(ISNA(H42),ISNUMBER(H41)),SUM(IFERROR($C41:$L41,0)),IF(AND(ISNA(H41),ISNUMBER(H42)),SUM(IFERROR($C42:$L42,0)),IF(AND(ISNUMBER(H41),ISNUMBER(H43)),H43,H42)))))","v":{"$error":"#N/A"}},{"$f":"IF($O42=MAX(IFERROR($O$4:$O$260,0)),I39,IF(AND(ISNA(I42),ISNUMBER(I40)),SUM(IFERROR($C41:$L41,0)),IF(AND(ISNA(I42),ISNUMBER(I41)),SUM(IFERROR($C41:$L41,0)),IF(AND(ISNA(I41),ISNUMBER(I42)),SUM(IFERROR($C42:$L42,0)),IF(AND(ISNUMBER(I41),ISNUMBER(I43)),I43,I42)))))","v":{"$error":"#N/A"}},{"$f":"IF($O42=MAX(IFERROR($O$4:$O$260,0)),J39,IF(AND(ISNA(J42),ISNUMBER(J40)),SUM(IFERROR($C41:$L41,0)),IF(AND(ISNA(J42),ISNUMBER(J41)),SUM(IFERROR($C41:$L41,0)),IF(AND(ISNA(J41),ISNUMBER(J42)),SUM(IFERROR($C42:$L42,0)),IF(AND(ISNUMBER(J41),ISNUMBER(J43)),J43,J42)))))","v":{"$error":"#N/A"}},{"$f":"IF($O42=MAX(IFERROR($O$4:$O$260,0)),K39,IF(AND(ISNA(K42),ISNUMBER(K40)),SUM(IFERROR($C41:$L41,0)),IF(AND(ISNA(K42),ISNUMBER(K41)),SUM(IFERROR($C41:$L41,0)),IF(AND(ISNA(K41),ISNUMBER(K42)),SUM(IFERROR($C42:$L42,0)),IF(AND(ISNUMBER(K41),ISNUMBER(K43)),K43,K42)))))","v":{"$error":"#N/A"}},{"$f":"IF($O42=MAX(IFERROR($O$4:$O$260,0)),L39,IF(AND(ISNA(L42),ISNUMBER(L40)),SUM(IFERROR($C41:$L41,0)),IF(AND(ISNA(L42),ISNUMBER(L41)),SUM(IFERROR($C41:$L41,0)),IF(AND(ISNA(L41),ISNUMBER(L42)),SUM(IFERROR($C42:$L42,0)),IF(AND(ISNUMBER(L41),ISNUMBER(L43)),L43,L42)))))","v":1.5400493997422302}]
[14,{"$f":"IF($A43=1,0,IF($A43=$A42,$B42,$B42+IFERROR(IF(INDEX($B$881:$AF$1080,$A42,MATCH($B$2,$B$677:$AF$677,0))=\"NG w/o DAC\",0,INDEX($B$678:$AF$877,$A42,MATCH($B$2,$B$677:$AF$677,0))/10^7),NA())))","v":5.2897422165641128},{"$f":"IF(INDEX($B$881:$AF$1080,$A43,MATCH($B$2,$B$880:$AF$880,0))=C$3,IF(C$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A43,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A43,MATCH($B$2,$B$880:$AF$880,0))=D$3,IF(D$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A43,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A43,MATCH($B$2,$B$880:$AF$880,0))=E$3,IF(E$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A43,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A43,MATCH($B$2,$B$880:$AF$880,0))=F$3,IF(F$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A43,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A43,MATCH($B$2,$B$880:$AF$880,0))=G$3,IF(G$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A43,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A43,MATCH($B$2,$B$880:$AF$880,0))=H$3,IF(H$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A43,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A43,MATCH($B$2,$B$880:$AF$880,0))=I$3,IF(I$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A43,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A43,MATCH($B$2,$B$880:$AF$880,0))=J$3,IF(J$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A43,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A43,MATCH($B$2,$B$880:$AF$880,0))=K$3,IF(K$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A43,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A43,MATCH($B$2,$B$880:$AF$880,0))=L$3,IF(L$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A43,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":1.5400493997422302},null,14,5.2897422165641128,{"$f":"IF($O43=MAX(IFERROR($O$4:$O$260,0)),C40,IF(AND(ISNA(C43),ISNUMBER(C41)),SUM(IFERROR($C42:$L42,0)),IF(AND(ISNA(C43),ISNUMBER(C42)),SUM(IFERROR($C42:$L42,0)),IF(AND(ISNA(C42),ISNUMBER(C43)),SUM(IFERROR($C43:$L43,0)),IF(AND(ISNUMBER(C42),ISNUMBER(C44)),C44,C43)))))","v":{"$error":"#N/A"}},{"$f":"IF($O43=MAX(IFERROR($O$4:$O$260,0)),D40,IF(AND(ISNA(D43),ISNUMBER(D41)),SUM(IFERROR($C42:$L42,0)),IF(AND(ISNA(D43),ISNUMBER(D42)),SUM(IFERROR($C42:$L42,0)),IF(AND(ISNA(D42),ISNUMBER(D43)),SUM(IFERROR($C43:$L43,0)),IF(AND(ISNUMBER(D42),ISNUMBER(D44)),D44,D43)))))","v":{"$error":"#N/A"}},{"$f":"IF($O43=MAX(IFERROR($O$4:$O$260,0)),E40,IF(AND(ISNA(E43),ISNUMBER(E41)),SUM(IFERROR($C42:$L42,0)),IF(AND(ISNA(E43),ISNUMBER(E42)),SUM(IFERROR($C42:$L42,0)),IF(AND(ISNA(E42),ISNUMBER(E43)),SUM(IFERROR($C43:$L43,0)),IF(AND(ISNUMBER(E42),ISNUMBER(E44)),E44,E43)))))","v":{"$error":"#N/A"}},{"$f":"IF($O43=MAX(IFERROR($O$4:$O$260,0)),F40,IF(AND(ISNA(F43),ISNUMBER(F41)),SUM(IFERROR($C42:$L42,0)),IF(AND(ISNA(F43),ISNUMBER(F42)),SUM(IFERROR($C42:$L42,0)),IF(AND(ISNA(F42),ISNUMBER(F43)),SUM(IFERROR($C43:$L43,0)),IF(AND(ISNUMBER(F42),ISNUMBER(F44)),F44,F43)))))","v":{"$error":"#N/A"}},{"$f":"IF($O43=MAX(IFERROR($O$4:$O$260,0)),G40,IF(AND(ISNA(G43),ISNUMBER(G41)),SUM(IFERROR($C42:$L42,0)),IF(AND(ISNA(G43),ISNUMBER(G42)),SUM(IFERROR($C42:$L42,0)),IF(AND(ISNA(G42),ISNUMBER(G43)),SUM(IFERROR($C43:$L43,0)),IF(AND(ISNUMBER(G42),ISNUMBER(G44)),G44,G43)))))","v":{"$error":"#N/A"}},{"$f":"IF($O43=MAX(IFERROR($O$4:$O$260,0)),H40,IF(AND(ISNA(H43),ISNUMBER(H41)),SUM(IFERROR($C42:$L42,0)),IF(AND(ISNA(H43),ISNUMBER(H42)),SUM(IFERROR($C42:$L42,0)),IF(AND(ISNA(H42),ISNUMBER(H43)),SUM(IFERROR($C43:$L43,0)),IF(AND(ISNUMBER(H42),ISNUMBER(H44)),H44,H43)))))","v":{"$error":"#N/A"}},{"$f":"IF($O43=MAX(IFERROR($O$4:$O$260,0)),I40,IF(AND(ISNA(I43),ISNUMBER(I41)),SUM(IFERROR($C42:$L42,0)),IF(AND(ISNA(I43),ISNUMBER(I42)),SUM(IFERROR($C42:$L42,0)),IF(AND(ISNA(I42),ISNUMBER(I43)),SUM(IFERROR($C43:$L43,0)),IF(AND(ISNUMBER(I42),ISNUMBER(I44)),I44,I43)))))","v":{"$error":"#N/A"}},{"$f":"IF($O43=MAX(IFERROR($O$4:$O$260,0)),J40,IF(AND(ISNA(J43),ISNUMBER(J41)),SUM(IFERROR($C42:$L42,0)),IF(AND(ISNA(J43),ISNUMBER(J42)),SUM(IFERROR($C42:$L42,0)),IF(AND(ISNA(J42),ISNUMBER(J43)),SUM(IFERROR($C43:$L43,0)),IF(AND(ISNUMBER(J42),ISNUMBER(J44)),J44,J43)))))","v":{"$error":"#N/A"}},{"$f":"IF($O43=MAX(IFERROR($O$4:$O$260,0)),K40,IF(AND(ISNA(K43),ISNUMBER(K41)),SUM(IFERROR($C42:$L42,0)),IF(AND(ISNA(K43),ISNUMBER(K42)),SUM(IFERROR($C42:$L42,0)),IF(AND(ISNA(K42),ISNUMBER(K43)),SUM(IFERROR($C43:$L43,0)),IF(AND(ISNUMBER(K42),ISNUMBER(K44)),K44,K43)))))","v":{"$error":"#N/A"}},{"$f":"IF($O43=MAX(IFERROR($O$4:$O$260,0)),L40,IF(AND(ISNA(L43),ISNUMBER(L41)),SUM(IFERROR($C42:$L42,0)),IF(AND(ISNA(L43),ISNUMBER(L42)),SUM(IFERROR($C42:$L42,0)),IF(AND(ISNA(L42),ISNUMBER(L43)),SUM(IFERROR($C43:$L43,0)),IF(AND(ISNUMBER(L42),ISNUMBER(L44)),L44,L43)))))","v":1.5400493997422302}]
[14,{"$f":"IF($A44=1,0,IF($A44=$A43,$B43,$B43+IFERROR(IF(INDEX($B$881:$AF$1080,$A43,MATCH($B$2,$B$677:$AF$677,0))=\"NG w/o DAC\",0,INDEX($B$678:$AF$877,$A43,MATCH($B$2,$B$677:$AF$677,0))/10^7),NA())))","v":5.2897422165641128},{"$f":"IF(INDEX($B$881:$AF$1080,$A44,MATCH($B$2,$B$880:$AF$880,0))=C$3,IF(C$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A44,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A44,MATCH($B$2,$B$880:$AF$880,0))=D$3,IF(D$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A44,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A44,MATCH($B$2,$B$880:$AF$880,0))=E$3,IF(E$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A44,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A44,MATCH($B$2,$B$880:$AF$880,0))=F$3,IF(F$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A44,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A44,MATCH($B$2,$B$880:$AF$880,0))=G$3,IF(G$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A44,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A44,MATCH($B$2,$B$880:$AF$880,0))=H$3,IF(H$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A44,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A44,MATCH($B$2,$B$880:$AF$880,0))=I$3,IF(I$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A44,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A44,MATCH($B$2,$B$880:$AF$880,0))=J$3,IF(J$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A44,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A44,MATCH($B$2,$B$880:$AF$880,0))=K$3,IF(K$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A44,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A44,MATCH($B$2,$B$880:$AF$880,0))=L$3,IF(L$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A44,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":1.5400493997422302},null,14,5.2897422165641128,{"$f":"IF($O44=MAX(IFERROR($O$4:$O$260,0)),C41,IF(AND(ISNA(C44),ISNUMBER(C42)),SUM(IFERROR($C43:$L43,0)),IF(AND(ISNA(C44),ISNUMBER(C43)),SUM(IFERROR($C43:$L43,0)),IF(AND(ISNA(C43),ISNUMBER(C44)),SUM(IFERROR($C44:$L44,0)),IF(AND(ISNUMBER(C43),ISNUMBER(C45)),C45,C44)))))","v":{"$error":"#N/A"}},{"$f":"IF($O44=MAX(IFERROR($O$4:$O$260,0)),D41,IF(AND(ISNA(D44),ISNUMBER(D42)),SUM(IFERROR($C43:$L43,0)),IF(AND(ISNA(D44),ISNUMBER(D43)),SUM(IFERROR($C43:$L43,0)),IF(AND(ISNA(D43),ISNUMBER(D44)),SUM(IFERROR($C44:$L44,0)),IF(AND(ISNUMBER(D43),ISNUMBER(D45)),D45,D44)))))","v":{"$error":"#N/A"}},{"$f":"IF($O44=MAX(IFERROR($O$4:$O$260,0)),E41,IF(AND(ISNA(E44),ISNUMBER(E42)),SUM(IFERROR($C43:$L43,0)),IF(AND(ISNA(E44),ISNUMBER(E43)),SUM(IFERROR($C43:$L43,0)),IF(AND(ISNA(E43),ISNUMBER(E44)),SUM(IFERROR($C44:$L44,0)),IF(AND(ISNUMBER(E43),ISNUMBER(E45)),E45,E44)))))","v":{"$error":"#N/A"}},{"$f":"IF($O44=MAX(IFERROR($O$4:$O$260,0)),F41,IF(AND(ISNA(F44),ISNUMBER(F42)),SUM(IFERROR($C43:$L43,0)),IF(AND(ISNA(F44),ISNUMBER(F43)),SUM(IFERROR($C43:$L43,0)),IF(AND(ISNA(F43),ISNUMBER(F44)),SUM(IFERROR($C44:$L44,0)),IF(AND(ISNUMBER(F43),ISNUMBER(F45)),F45,F44)))))","v":{"$error":"#N/A"}},{"$f":"IF($O44=MAX(IFERROR($O$4:$O$260,0)),G41,IF(AND(ISNA(G44),ISNUMBER(G42)),SUM(IFERROR($C43:$L43,0)),IF(AND(ISNA(G44),ISNUMBER(G43)),SUM(IFERROR($C43:$L43,0)),IF(AND(ISNA(G43),ISNUMBER(G44)),SUM(IFERROR($C44:$L44,0)),IF(AND(ISNUMBER(G43),ISNUMBER(G45)),G45,G44)))))","v":{"$error":"#N/A"}},{"$f":"IF($O44=MAX(IFERROR($O$4:$O$260,0)),H41,IF(AND(ISNA(H44),ISNUMBER(H42)),SUM(IFERROR($C43:$L43,0)),IF(AND(ISNA(H44),ISNUMBER(H43)),SUM(IFERROR($C43:$L43,0)),IF(AND(ISNA(H43),ISNUMBER(H44)),SUM(IFERROR($C44:$L44,0)),IF(AND(ISNUMBER(H43),ISNUMBER(H45)),H45,H44)))))","v":{"$error":"#N/A"}},{"$f":"IF($O44=MAX(IFERROR($O$4:$O$260,0)),I41,IF(AND(ISNA(I44),ISNUMBER(I42)),SUM(IFERROR($C43:$L43,0)),IF(AND(ISNA(I44),ISNUMBER(I43)),SUM(IFERROR($C43:$L43,0)),IF(AND(ISNA(I43),ISNUMBER(I44)),SUM(IFERROR($C44:$L44,0)),IF(AND(ISNUMBER(I43),ISNUMBER(I45)),I45,I44)))))","v":{"$error":"#N/A"}},{"$f":"IF($O44=MAX(IFERROR($O$4:$O$260,0)),J41,IF(AND(ISNA(J44),ISNUMBER(J42)),SUM(IFERROR($C43:$L43,0)),IF(AND(ISNA(J44),ISNUMBER(J43)),SUM(IFERROR($C43:$L43,0)),IF(AND(ISNA(J43),ISNUMBER(J44)),SUM(IFERROR($C44:$L44,0)),IF(AND(ISNUMBER(J43),ISNUMBER(J45)),J45,J44)))))","v":{"$error":"#N/A"}},{"$f":"IF($O44=MAX(IFERROR($O$4:$O$260,0)),K41,IF(AND(ISNA(K44),ISNUMBER(K42)),SUM(IFERROR($C43:$L43,0)),IF(AND(ISNA(K44),ISNUMBER(K43)),SUM(IFERROR($C43:$L43,0)),IF(AND(ISNA(K43),ISNUMBER(K44)),SUM(IFERROR($C44:$L44,0)),IF(AND(ISNUMBER(K43),ISNUMBER(K45)),K45,K44)))))","v":{"$error":"#N/A"}},{"$f":"IF($O44=MAX(IFERROR($O$4:$O$260,0)),L41,IF(AND(ISNA(L44),ISNUMBER(L42)),SUM(IFERROR($C43:$L43,0)),IF(AND(ISNA(L44),ISNUMBER(L43)),SUM(IFERROR($C43:$L43,0)),IF(AND(ISNA(L43),ISNUMBER(L44)),SUM(IFERROR($C44:$L44,0)),IF(AND(ISNUMBER(L43),ISNUMBER(L45)),L45,L44)))))","v":1.5400493997422302}]
[14,{"$f":"IF($A45=1,0,IF($A45=$A44,$B44,$B44+IFERROR(IF(INDEX($B$881:$AF$1080,$A44,MATCH($B$2,$B$677:$AF$677,0))=\"NG w/o DAC\",0,INDEX($B$678:$AF$877,$A44,MATCH($B$2,$B$677:$AF$677,0))/10^7),NA())))","v":5.2897422165641128},{"$f":"IF(INDEX($B$881:$AF$1080,$A45,MATCH($B$2,$B$880:$AF$880,0))=C$3,IF(C$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A45,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A45,MATCH($B$2,$B$880:$AF$880,0))=D$3,IF(D$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A45,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A45,MATCH($B$2,$B$880:$AF$880,0))=E$3,IF(E$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A45,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A45,MATCH($B$2,$B$880:$AF$880,0))=F$3,IF(F$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A45,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A45,MATCH($B$2,$B$880:$AF$880,0))=G$3,IF(G$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A45,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A45,MATCH($B$2,$B$880:$AF$880,0))=H$3,IF(H$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A45,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A45,MATCH($B$2,$B$880:$AF$880,0))=I$3,IF(I$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A45,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A45,MATCH($B$2,$B$880:$AF$880,0))=J$3,IF(J$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A45,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A45,MATCH($B$2,$B$880:$AF$880,0))=K$3,IF(K$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A45,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A45,MATCH($B$2,$B$880:$AF$880,0))=L$3,IF(L$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A45,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":1.5400493997422302},null,14,5.2897422165641128,{"$f":"IF($O45=MAX(IFERROR($O$4:$O$260,0)),C42,IF(AND(ISNA(C45),ISNUMBER(C43)),SUM(IFERROR($C44:$L44,0)),IF(AND(ISNA(C45),ISNUMBER(C44)),SUM(IFERROR($C44:$L44,0)),IF(AND(ISNA(C44),ISNUMBER(C45)),SUM(IFERROR($C45:$L45,0)),IF(AND(ISNUMBER(C44),ISNUMBER(C46)),C46,C45)))))","v":{"$error":"#N/A"}},{"$f":"IF($O45=MAX(IFERROR($O$4:$O$260,0)),D42,IF(AND(ISNA(D45),ISNUMBER(D43)),SUM(IFERROR($C44:$L44,0)),IF(AND(ISNA(D45),ISNUMBER(D44)),SUM(IFERROR($C44:$L44,0)),IF(AND(ISNA(D44),ISNUMBER(D45)),SUM(IFERROR($C45:$L45,0)),IF(AND(ISNUMBER(D44),ISNUMBER(D46)),D46,D45)))))","v":{"$error":"#N/A"}},{"$f":"IF($O45=MAX(IFERROR($O$4:$O$260,0)),E42,IF(AND(ISNA(E45),ISNUMBER(E43)),SUM(IFERROR($C44:$L44,0)),IF(AND(ISNA(E45),ISNUMBER(E44)),SUM(IFERROR($C44:$L44,0)),IF(AND(ISNA(E44),ISNUMBER(E45)),SUM(IFERROR($C45:$L45,0)),IF(AND(ISNUMBER(E44),ISNUMBER(E46)),E46,E45)))))","v":{"$error":"#N/A"}},{"$f":"IF($O45=MAX(IFERROR($O$4:$O$260,0)),F42,IF(AND(ISNA(F45),ISNUMBER(F43)),SUM(IFERROR($C44:$L44,0)),IF(AND(ISNA(F45),ISNUMBER(F44)),SUM(IFERROR($C44:$L44,0)),IF(AND(ISNA(F44),ISNUMBER(F45)),SUM(IFERROR($C45:$L45,0)),IF(AND(ISNUMBER(F44),ISNUMBER(F46)),F46,F45)))))","v":{"$error":"#N/A"}},{"$f":"IF($O45=MAX(IFERROR($O$4:$O$260,0)),G42,IF(AND(ISNA(G45),ISNUMBER(G43)),SUM(IFERROR($C44:$L44,0)),IF(AND(ISNA(G45),ISNUMBER(G44)),SUM(IFERROR($C44:$L44,0)),IF(AND(ISNA(G44),ISNUMBER(G45)),SUM(IFERROR($C45:$L45,0)),IF(AND(ISNUMBER(G44),ISNUMBER(G46)),G46,G45)))))","v":{"$error":"#N/A"}},{"$f":"IF($O45=MAX(IFERROR($O$4:$O$260,0)),H42,IF(AND(ISNA(H45),ISNUMBER(H43)),SUM(IFERROR($C44:$L44,0)),IF(AND(ISNA(H45),ISNUMBER(H44)),SUM(IFERROR($C44:$L44,0)),IF(AND(ISNA(H44),ISNUMBER(H45)),SUM(IFERROR($C45:$L45,0)),IF(AND(ISNUMBER(H44),ISNUMBER(H46)),H46,H45)))))","v":{"$error":"#N/A"}},{"$f":"IF($O45=MAX(IFERROR($O$4:$O$260,0)),I42,IF(AND(ISNA(I45),ISNUMBER(I43)),SUM(IFERROR($C44:$L44,0)),IF(AND(ISNA(I45),ISNUMBER(I44)),SUM(IFERROR($C44:$L44,0)),IF(AND(ISNA(I44),ISNUMBER(I45)),SUM(IFERROR($C45:$L45,0)),IF(AND(ISNUMBER(I44),ISNUMBER(I46)),I46,I45)))))","v":{"$error":"#N/A"}},{"$f":"IF($O45=MAX(IFERROR($O$4:$O$260,0)),J42,IF(AND(ISNA(J45),ISNUMBER(J43)),SUM(IFERROR($C44:$L44,0)),IF(AND(ISNA(J45),ISNUMBER(J44)),SUM(IFERROR($C44:$L44,0)),IF(AND(ISNA(J44),ISNUMBER(J45)),SUM(IFERROR($C45:$L45,0)),IF(AND(ISNUMBER(J44),ISNUMBER(J46)),J46,J45)))))","v":{"$error":"#N/A"}},{"$f":"IF($O45=MAX(IFERROR($O$4:$O$260,0)),K42,IF(AND(ISNA(K45),ISNUMBER(K43)),SUM(IFERROR($C44:$L44,0)),IF(AND(ISNA(K45),ISNUMBER(K44)),SUM(IFERROR($C44:$L44,0)),IF(AND(ISNA(K44),ISNUMBER(K45)),SUM(IFERROR($C45:$L45,0)),IF(AND(ISNUMBER(K44),ISNUMBER(K46)),K46,K45)))))","v":{"$error":"#N/A"}},{"$f":"IF($O45=MAX(IFERROR($O$4:$O$260,0)),L42,IF(AND(ISNA(L45),ISNUMBER(L43)),SUM(IFERROR($C44:$L44,0)),IF(AND(ISNA(L45),ISNUMBER(L44)),SUM(IFERROR($C44:$L44,0)),IF(AND(ISNA(L44),ISNUMBER(L45)),SUM(IFERROR($C45:$L45,0)),IF(AND(ISNUMBER(L44),ISNUMBER(L46)),L46,L45)))))","v":1.5400493997522302}]
[15,{"$f":"IF($A46=1,0,IF($A46=$A45,$B45,$B45+IFERROR(IF(INDEX($B$881:$AF$1080,$A45,MATCH($B$2,$B$677:$AF$677,0))=\"NG w/o DAC\",0,INDEX($B$678:$AF$877,$A45,MATCH($B$2,$B$677:$AF$677,0))/10^7),NA())))","v":5.2897422165641128},{"$f":"IF(INDEX($B$881:$AF$1080,$A46,MATCH($B$2,$B$880:$AF$880,0))=C$3,IF(C$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A46,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A46,MATCH($B$2,$B$880:$AF$880,0))=D$3,IF(D$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A46,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A46,MATCH($B$2,$B$880:$AF$880,0))=E$3,IF(E$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A46,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A46,MATCH($B$2,$B$880:$AF$880,0))=F$3,IF(F$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A46,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A46,MATCH($B$2,$B$880:$AF$880,0))=G$3,IF(G$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A46,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A46,MATCH($B$2,$B$880:$AF$880,0))=H$3,IF(H$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A46,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A46,MATCH($B$2,$B$880:$AF$880,0))=I$3,IF(I$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A46,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A46,MATCH($B$2,$B$880:$AF$880,0))=J$3,IF(J$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A46,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A46,MATCH($B$2,$B$880:$AF$880,0))=K$3,IF(K$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A46,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A46,MATCH($B$2,$B$880:$AF$880,0))=L$3,IF(L$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A46,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":1.5400493997522302},null,15,5.2897422165641128,{"$f":"IF($O46=MAX(IFERROR($O$4:$O$260,0)),C43,IF(AND(ISNA(C46),ISNUMBER(C44)),SUM(IFERROR($C45:$L45,0)),IF(AND(ISNA(C46),ISNUMBER(C45)),SUM(IFERROR($C45:$L45,0)),IF(AND(ISNA(C45),ISNUMBER(C46)),SUM(IFERROR($C46:$L46,0)),IF(AND(ISNUMBER(C45),ISNUMBER(C47)),C47,C46)))))","v":{"$error":"#N/A"}},{"$f":"IF($O46=MAX(IFERROR($O$4:$O$260,0)),D43,IF(AND(ISNA(D46),ISNUMBER(D44)),SUM(IFERROR($C45:$L45,0)),IF(AND(ISNA(D46),ISNUMBER(D45)),SUM(IFERROR($C45:$L45,0)),IF(AND(ISNA(D45),ISNUMBER(D46)),SUM(IFERROR($C46:$L46,0)),IF(AND(ISNUMBER(D45),ISNUMBER(D47)),D47,D46)))))","v":{"$error":"#N/A"}},{"$f":"IF($O46=MAX(IFERROR($O$4:$O$260,0)),E43,IF(AND(ISNA(E46),ISNUMBER(E44)),SUM(IFERROR($C45:$L45,0)),IF(AND(ISNA(E46),ISNUMBER(E45)),SUM(IFERROR($C45:$L45,0)),IF(AND(ISNA(E45),ISNUMBER(E46)),SUM(IFERROR($C46:$L46,0)),IF(AND(ISNUMBER(E45),ISNUMBER(E47)),E47,E46)))))","v":{"$error":"#N/A"}},{"$f":"IF($O46=MAX(IFERROR($O$4:$O$260,0)),F43,IF(AND(ISNA(F46),ISNUMBER(F44)),SUM(IFERROR($C45:$L45,0)),IF(AND(ISNA(F46),ISNUMBER(F45)),SUM(IFERROR($C45:$L45,0)),IF(AND(ISNA(F45),ISNUMBER(F46)),SUM(IFERROR($C46:$L46,0)),IF(AND(ISNUMBER(F45),ISNUMBER(F47)),F47,F46)))))","v":{"$error":"#N/A"}},{"$f":"IF($O46=MAX(IFERROR($O$4:$O$260,0)),G43,IF(AND(ISNA(G46),ISNUMBER(G44)),SUM(IFERROR($C45:$L45,0)),IF(AND(ISNA(G46),ISNUMBER(G45)),SUM(IFERROR($C45:$L45,0)),IF(AND(ISNA(G45),ISNUMBER(G46)),SUM(IFERROR($C46:$L46,0)),IF(AND(ISNUMBER(G45),ISNUMBER(G47)),G47,G46)))))","v":{"$error":"#N/A"}},{"$f":"IF($O46=MAX(IFERROR($O$4:$O$260,0)),H43,IF(AND(ISNA(H46),ISNUMBER(H44)),SUM(IFERROR($C45:$L45,0)),IF(AND(ISNA(H46),ISNUMBER(H45)),SUM(IFERROR($C45:$L45,0)),IF(AND(ISNA(H45),ISNUMBER(H46)),SUM(IFERROR($C46:$L46,0)),IF(AND(ISNUMBER(H45),ISNUMBER(H47)),H47,H46)))))","v":{"$error":"#N/A"}},{"$f":"IF($O46=MAX(IFERROR($O$4:$O$260,0)),I43,IF(AND(ISNA(I46),ISNUMBER(I44)),SUM(IFERROR($C45:$L45,0)),IF(AND(ISNA(I46),ISNUMBER(I45)),SUM(IFERROR($C45:$L45,0)),IF(AND(ISNA(I45),ISNUMBER(I46)),SUM(IFERROR($C46:$L46,0)),IF(AND(ISNUMBER(I45),ISNUMBER(I47)),I47,I46)))))","v":{"$error":"#N/A"}},{"$f":"IF($O46=MAX(IFERROR($O$4:$O$260,0)),J43,IF(AND(ISNA(J46),ISNUMBER(J44)),SUM(IFERROR($C45:$L45,0)),IF(AND(ISNA(J46),ISNUMBER(J45)),SUM(IFERROR($C45:$L45,0)),IF(AND(ISNA(J45),ISNUMBER(J46)),SUM(IFERROR($C46:$L46,0)),IF(AND(ISNUMBER(J45),ISNUMBER(J47)),J47,J46)))))","v":{"$error":"#N/A"}},{"$f":"IF($O46=MAX(IFERROR($O$4:$O$260,0)),K43,IF(AND(ISNA(K46),ISNUMBER(K44)),SUM(IFERROR($C45:$L45,0)),IF(AND(ISNA(K46),ISNUMBER(K45)),SUM(IFERROR($C45:$L45,0)),IF(AND(ISNA(K45),ISNUMBER(K46)),SUM(IFERROR($C46:$L46,0)),IF(AND(ISNUMBER(K45),ISNUMBER(K47)),K47,K46)))))","v":{"$error":"#N/A"}},{"$f":"IF($O46=MAX(IFERROR($O$4:$O$260,0)),L43,IF(AND(ISNA(L46),ISNUMBER(L44)),SUM(IFERROR($C45:$L45,0)),IF(AND(ISNA(L46),ISNUMBER(L45)),SUM(IFERROR($C45:$L45,0)),IF(AND(ISNA(L45),ISNUMBER(L46)),SUM(IFERROR($C46:$L46,0)),IF(AND(ISNUMBER(L45),ISNUMBER(L47)),L47,L46)))))","v":1.5400493997522302}]
[15,{"$f":"IF($A47=1,0,IF($A47=$A46,$B46,$B46+IFERROR(IF(INDEX($B$881:$AF$1080,$A46,MATCH($B$2,$B$677:$AF$677,0))=\"NG w/o DAC\",0,INDEX($B$678:$AF$877,$A46,MATCH($B$2,$B$677:$AF$677,0))/10^7),NA())))","v":5.2897422165641128},{"$f":"IF(INDEX($B$881:$AF$1080,$A47,MATCH($B$2,$B$880:$AF$880,0))=C$3,IF(C$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A47,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A47,MATCH($B$2,$B$880:$AF$880,0))=D$3,IF(D$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A47,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A47,MATCH($B$2,$B$880:$AF$880,0))=E$3,IF(E$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A47,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A47,MATCH($B$2,$B$880:$AF$880,0))=F$3,IF(F$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A47,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A47,MATCH($B$2,$B$880:$AF$880,0))=G$3,IF(G$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A47,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A47,MATCH($B$2,$B$880:$AF$880,0))=H$3,IF(H$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A47,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A47,MATCH($B$2,$B$880:$AF$880,0))=I$3,IF(I$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A47,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A47,MATCH($B$2,$B$880:$AF$880,0))=J$3,IF(J$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A47,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A47,MATCH($B$2,$B$880:$AF$880,0))=K$3,IF(K$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A47,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A47,MATCH($B$2,$B$880:$AF$880,0))=L$3,IF(L$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A47,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":1.5400493997522302},null,15,5.2897422165641128,{"$f":"IF($O47=MAX(IFERROR($O$4:$O$260,0)),C44,IF(AND(ISNA(C47),ISNUMBER(C45)),SUM(IFERROR($C46:$L46,0)),IF(AND(ISNA(C47),ISNUMBER(C46)),SUM(IFERROR($C46:$L46,0)),IF(AND(ISNA(C46),ISNUMBER(C47)),SUM(IFERROR($C47:$L47,0)),IF(AND(ISNUMBER(C46),ISNUMBER(C48)),C48,C47)))))","v":{"$error":"#N/A"}},{"$f":"IF($O47=MAX(IFERROR($O$4:$O$260,0)),D44,IF(AND(ISNA(D47),ISNUMBER(D45)),SUM(IFERROR($C46:$L46,0)),IF(AND(ISNA(D47),ISNUMBER(D46)),SUM(IFERROR($C46:$L46,0)),IF(AND(ISNA(D46),ISNUMBER(D47)),SUM(IFERROR($C47:$L47,0)),IF(AND(ISNUMBER(D46),ISNUMBER(D48)),D48,D47)))))","v":{"$error":"#N/A"}},{"$f":"IF($O47=MAX(IFERROR($O$4:$O$260,0)),E44,IF(AND(ISNA(E47),ISNUMBER(E45)),SUM(IFERROR($C46:$L46,0)),IF(AND(ISNA(E47),ISNUMBER(E46)),SUM(IFERROR($C46:$L46,0)),IF(AND(ISNA(E46),ISNUMBER(E47)),SUM(IFERROR($C47:$L47,0)),IF(AND(ISNUMBER(E46),ISNUMBER(E48)),E48,E47)))))","v":{"$error":"#N/A"}},{"$f":"IF($O47=MAX(IFERROR($O$4:$O$260,0)),F44,IF(AND(ISNA(F47),ISNUMBER(F45)),SUM(IFERROR($C46:$L46,0)),IF(AND(ISNA(F47),ISNUMBER(F46)),SUM(IFERROR($C46:$L46,0)),IF(AND(ISNA(F46),ISNUMBER(F47)),SUM(IFERROR($C47:$L47,0)),IF(AND(ISNUMBER(F46),ISNUMBER(F48)),F48,F47)))))","v":{"$error":"#N/A"}},{"$f":"IF($O47=MAX(IFERROR($O$4:$O$260,0)),G44,IF(AND(ISNA(G47),ISNUMBER(G45)),SUM(IFERROR($C46:$L46,0)),IF(AND(ISNA(G47),ISNUMBER(G46)),SUM(IFERROR($C46:$L46,0)),IF(AND(ISNA(G46),ISNUMBER(G47)),SUM(IFERROR($C47:$L47,0)),IF(AND(ISNUMBER(G46),ISNUMBER(G48)),G48,G47)))))","v":{"$error":"#N/A"}},{"$f":"IF($O47=MAX(IFERROR($O$4:$O$260,0)),H44,IF(AND(ISNA(H47),ISNUMBER(H45)),SUM(IFERROR($C46:$L46,0)),IF(AND(ISNA(H47),ISNUMBER(H46)),SUM(IFERROR($C46:$L46,0)),IF(AND(ISNA(H46),ISNUMBER(H47)),SUM(IFERROR($C47:$L47,0)),IF(AND(ISNUMBER(H46),ISNUMBER(H48)),H48,H47)))))","v":{"$error":"#N/A"}},{"$f":"IF($O47=MAX(IFERROR($O$4:$O$260,0)),I44,IF(AND(ISNA(I47),ISNUMBER(I45)),SUM(IFERROR($C46:$L46,0)),IF(AND(ISNA(I47),ISNUMBER(I46)),SUM(IFERROR($C46:$L46,0)),IF(AND(ISNA(I46),ISNUMBER(I47)),SUM(IFERROR($C47:$L47,0)),IF(AND(ISNUMBER(I46),ISNUMBER(I48)),I48,I47)))))","v":{"$error":"#N/A"}},{"$f":"IF($O47=MAX(IFERROR($O$4:$O$260,0)),J44,IF(AND(ISNA(J47),ISNUMBER(J45)),SUM(IFERROR($C46:$L46,0)),IF(AND(ISNA(J47),ISNUMBER(J46)),SUM(IFERROR($C46:$L46,0)),IF(AND(ISNA(J46),ISNUMBER(J47)),SUM(IFERROR($C47:$L47,0)),IF(AND(ISNUMBER(J46),ISNUMBER(J48)),J48,J47)))))","v":{"$error":"#N/A"}},{"$f":"IF($O47=MAX(IFERROR($O$4:$O$260,0)),K44,IF(AND(ISNA(K47),ISNUMBER(K45)),SUM(IFERROR($C46:$L46,0)),IF(AND(ISNA(K47),ISNUMBER(K46)),SUM(IFERROR($C46:$L46,0)),IF(AND(ISNA(K46),ISNUMBER(K47)),SUM(IFERROR($C47:$L47,0)),IF(AND(ISNUMBER(K46),ISNUMBER(K48)),K48,K47)))))","v":{"$error":"#N/A"}},{"$f":"IF($O47=MAX(IFERROR($O$4:$O$260,0)),L44,IF(AND(ISNA(L47),ISNUMBER(L45)),SUM(IFERROR($C46:$L46,0)),IF(AND(ISNA(L47),ISNUMBER(L46)),SUM(IFERROR($C46:$L46,0)),IF(AND(ISNA(L46),ISNUMBER(L47)),SUM(IFERROR($C47:$L47,0)),IF(AND(ISNUMBER(L46),ISNUMBER(L48)),L48,L47)))))","v":1.5400493997522302}]
[15,{"$f":"IF($A48=1,0,IF($A48=$A47,$B47,$B47+IFERROR(IF(INDEX($B$881:$AF$1080,$A47,MATCH($B$2,$B$677:$AF$677,0))=\"NG w/o DAC\",0,INDEX($B$678:$AF$877,$A47,MATCH($B$2,$B$677:$AF$677,0))/10^7),NA())))","v":5.2897422165641128},{"$f":"IF(INDEX($B$881:$AF$1080,$A48,MATCH($B$2,$B$880:$AF$880,0))=C$3,IF(C$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A48,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A48,MATCH($B$2,$B$880:$AF$880,0))=D$3,IF(D$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A48,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A48,MATCH($B$2,$B$880:$AF$880,0))=E$3,IF(E$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A48,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A48,MATCH($B$2,$B$880:$AF$880,0))=F$3,IF(F$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A48,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A48,MATCH($B$2,$B$880:$AF$880,0))=G$3,IF(G$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A48,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A48,MATCH($B$2,$B$880:$AF$880,0))=H$3,IF(H$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A48,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A48,MATCH($B$2,$B$880:$AF$880,0))=I$3,IF(I$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A48,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A48,MATCH($B$2,$B$880:$AF$880,0))=J$3,IF(J$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A48,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A48,MATCH($B$2,$B$880:$AF$880,0))=K$3,IF(K$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A48,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A48,MATCH($B$2,$B$880:$AF$880,0))=L$3,IF(L$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A48,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":1.5400493997522302},null,15,5.2897422165641128,{"$f":"IF($O48=MAX(IFERROR($O$4:$O$260,0)),C45,IF(AND(ISNA(C48),ISNUMBER(C46)),SUM(IFERROR($C47:$L47,0)),IF(AND(ISNA(C48),ISNUMBER(C47)),SUM(IFERROR($C47:$L47,0)),IF(AND(ISNA(C47),ISNUMBER(C48)),SUM(IFERROR($C48:$L48,0)),IF(AND(ISNUMBER(C47),ISNUMBER(C49)),C49,C48)))))","v":{"$error":"#N/A"}},{"$f":"IF($O48=MAX(IFERROR($O$4:$O$260,0)),D45,IF(AND(ISNA(D48),ISNUMBER(D46)),SUM(IFERROR($C47:$L47,0)),IF(AND(ISNA(D48),ISNUMBER(D47)),SUM(IFERROR($C47:$L47,0)),IF(AND(ISNA(D47),ISNUMBER(D48)),SUM(IFERROR($C48:$L48,0)),IF(AND(ISNUMBER(D47),ISNUMBER(D49)),D49,D48)))))","v":{"$error":"#N/A"}},{"$f":"IF($O48=MAX(IFERROR($O$4:$O$260,0)),E45,IF(AND(ISNA(E48),ISNUMBER(E46)),SUM(IFERROR($C47:$L47,0)),IF(AND(ISNA(E48),ISNUMBER(E47)),SUM(IFERROR($C47:$L47,0)),IF(AND(ISNA(E47),ISNUMBER(E48)),SUM(IFERROR($C48:$L48,0)),IF(AND(ISNUMBER(E47),ISNUMBER(E49)),E49,E48)))))","v":{"$error":"#N/A"}},{"$f":"IF($O48=MAX(IFERROR($O$4:$O$260,0)),F45,IF(AND(ISNA(F48),ISNUMBER(F46)),SUM(IFERROR($C47:$L47,0)),IF(AND(ISNA(F48),ISNUMBER(F47)),SUM(IFERROR($C47:$L47,0)),IF(AND(ISNA(F47),ISNUMBER(F48)),SUM(IFERROR($C48:$L48,0)),IF(AND(ISNUMBER(F47),ISNUMBER(F49)),F49,F48)))))","v":{"$error":"#N/A"}},{"$f":"IF($O48=MAX(IFERROR($O$4:$O$260,0)),G45,IF(AND(ISNA(G48),ISNUMBER(G46)),SUM(IFERROR($C47:$L47,0)),IF(AND(ISNA(G48),ISNUMBER(G47)),SUM(IFERROR($C47:$L47,0)),IF(AND(ISNA(G47),ISNUMBER(G48)),SUM(IFERROR($C48:$L48,0)),IF(AND(ISNUMBER(G47),ISNUMBER(G49)),G49,G48)))))","v":{"$error":"#N/A"}},{"$f":"IF($O48=MAX(IFERROR($O$4:$O$260,0)),H45,IF(AND(ISNA(H48),ISNUMBER(H46)),SUM(IFERROR($C47:$L47,0)),IF(AND(ISNA(H48),ISNUMBER(H47)),SUM(IFERROR($C47:$L47,0)),IF(AND(ISNA(H47),ISNUMBER(H48)),SUM(IFERROR($C48:$L48,0)),IF(AND(ISNUMBER(H47),ISNUMBER(H49)),H49,H48)))))","v":{"$error":"#N/A"}},{"$f":"IF($O48=MAX(IFERROR($O$4:$O$260,0)),I45,IF(AND(ISNA(I48),ISNUMBER(I46)),SUM(IFERROR($C47:$L47,0)),IF(AND(ISNA(I48),ISNUMBER(I47)),SUM(IFERROR($C47:$L47,0)),IF(AND(ISNA(I47),ISNUMBER(I48)),SUM(IFERROR($C48:$L48,0)),IF(AND(ISNUMBER(I47),ISNUMBER(I49)),I49,I48)))))","v":{"$error":"#N/A"}},{"$f":"IF($O48=MAX(IFERROR($O$4:$O$260,0)),J45,IF(AND(ISNA(J48),ISNUMBER(J46)),SUM(IFERROR($C47:$L47,0)),IF(AND(ISNA(J48),ISNUMBER(J47)),SUM(IFERROR($C47:$L47,0)),IF(AND(ISNA(J47),ISNUMBER(J48)),SUM(IFERROR($C48:$L48,0)),IF(AND(ISNUMBER(J47),ISNUMBER(J49)),J49,J48)))))","v":{"$error":"#N/A"}},{"$f":"IF($O48=MAX(IFERROR($O$4:$O$260,0)),K45,IF(AND(ISNA(K48),ISNUMBER(K46)),SUM(IFERROR($C47:$L47,0)),IF(AND(ISNA(K48),ISNUMBER(K47)),SUM(IFERROR($C47:$L47,0)),IF(AND(ISNA(K47),ISNUMBER(K48)),SUM(IFERROR($C48:$L48,0)),IF(AND(ISNUMBER(K47),ISNUMBER(K49)),K49,K48)))))","v":{"$error":"#N/A"}},{"$f":"IF($O48=MAX(IFERROR($O$4:$O$260,0)),L45,IF(AND(ISNA(L48),ISNUMBER(L46)),SUM(IFERROR($C47:$L47,0)),IF(AND(ISNA(L48),ISNUMBER(L47)),SUM(IFERROR($C47:$L47,0)),IF(AND(ISNA(L47),ISNUMBER(L48)),SUM(IFERROR($C48:$L48,0)),IF(AND(ISNUMBER(L47),ISNUMBER(L49)),L49,L48)))))","v":1.61797180641633}]
[16,{"$f":"IF($A49=1,0,IF($A49=$A48,$B48,$B48+IFERROR(IF(INDEX($B$881:$AF$1080,$A48,MATCH($B$2,$B$677:$AF$677,0))=\"NG w/o DAC\",0,INDEX($B$678:$AF$877,$A48,MATCH($B$2,$B$677:$AF$677,0))/10^7),NA())))","v":5.2897422165641128},{"$f":"IF(INDEX($B$881:$AF$1080,$A49,MATCH($B$2,$B$880:$AF$880,0))=C$3,IF(C$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A49,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A49,MATCH($B$2,$B$880:$AF$880,0))=D$3,IF(D$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A49,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A49,MATCH($B$2,$B$880:$AF$880,0))=E$3,IF(E$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A49,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A49,MATCH($B$2,$B$880:$AF$880,0))=F$3,IF(F$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A49,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A49,MATCH($B$2,$B$880:$AF$880,0))=G$3,IF(G$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A49,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A49,MATCH($B$2,$B$880:$AF$880,0))=H$3,IF(H$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A49,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A49,MATCH($B$2,$B$880:$AF$880,0))=I$3,IF(I$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A49,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A49,MATCH($B$2,$B$880:$AF$880,0))=J$3,IF(J$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A49,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A49,MATCH($B$2,$B$880:$AF$880,0))=K$3,IF(K$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A49,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A49,MATCH($B$2,$B$880:$AF$880,0))=L$3,IF(L$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A49,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":1.61797180641633},null,16,5.2897422165641128,{"$f":"IF($O49=MAX(IFERROR($O$4:$O$260,0)),C46,IF(AND(ISNA(C49),ISNUMBER(C47)),SUM(IFERROR($C48:$L48,0)),IF(AND(ISNA(C49),ISNUMBER(C48)),SUM(IFERROR($C48:$L48,0)),IF(AND(ISNA(C48),ISNUMBER(C49)),SUM(IFERROR($C49:$L49,0)),IF(AND(ISNUMBER(C48),ISNUMBER(C50)),C50,C49)))))","v":{"$error":"#N/A"}},{"$f":"IF($O49=MAX(IFERROR($O$4:$O$260,0)),D46,IF(AND(ISNA(D49),ISNUMBER(D47)),SUM(IFERROR($C48:$L48,0)),IF(AND(ISNA(D49),ISNUMBER(D48)),SUM(IFERROR($C48:$L48,0)),IF(AND(ISNA(D48),ISNUMBER(D49)),SUM(IFERROR($C49:$L49,0)),IF(AND(ISNUMBER(D48),ISNUMBER(D50)),D50,D49)))))","v":{"$error":"#N/A"}},{"$f":"IF($O49=MAX(IFERROR($O$4:$O$260,0)),E46,IF(AND(ISNA(E49),ISNUMBER(E47)),SUM(IFERROR($C48:$L48,0)),IF(AND(ISNA(E49),ISNUMBER(E48)),SUM(IFERROR($C48:$L48,0)),IF(AND(ISNA(E48),ISNUMBER(E49)),SUM(IFERROR($C49:$L49,0)),IF(AND(ISNUMBER(E48),ISNUMBER(E50)),E50,E49)))))","v":{"$error":"#N/A"}},{"$f":"IF($O49=MAX(IFERROR($O$4:$O$260,0)),F46,IF(AND(ISNA(F49),ISNUMBER(F47)),SUM(IFERROR($C48:$L48,0)),IF(AND(ISNA(F49),ISNUMBER(F48)),SUM(IFERROR($C48:$L48,0)),IF(AND(ISNA(F48),ISNUMBER(F49)),SUM(IFERROR($C49:$L49,0)),IF(AND(ISNUMBER(F48),ISNUMBER(F50)),F50,F49)))))","v":{"$error":"#N/A"}},{"$f":"IF($O49=MAX(IFERROR($O$4:$O$260,0)),G46,IF(AND(ISNA(G49),ISNUMBER(G47)),SUM(IFERROR($C48:$L48,0)),IF(AND(ISNA(G49),ISNUMBER(G48)),SUM(IFERROR($C48:$L48,0)),IF(AND(ISNA(G48),ISNUMBER(G49)),SUM(IFERROR($C49:$L49,0)),IF(AND(ISNUMBER(G48),ISNUMBER(G50)),G50,G49)))))","v":{"$error":"#N/A"}},{"$f":"IF($O49=MAX(IFERROR($O$4:$O$260,0)),H46,IF(AND(ISNA(H49),ISNUMBER(H47)),SUM(IFERROR($C48:$L48,0)),IF(AND(ISNA(H49),ISNUMBER(H48)),SUM(IFERROR($C48:$L48,0)),IF(AND(ISNA(H48),ISNUMBER(H49)),SUM(IFERROR($C49:$L49,0)),IF(AND(ISNUMBER(H48),ISNUMBER(H50)),H50,H49)))))","v":{"$error":"#N/A"}},{"$f":"IF($O49=MAX(IFERROR($O$4:$O$260,0)),I46,IF(AND(ISNA(I49),ISNUMBER(I47)),SUM(IFERROR($C48:$L48,0)),IF(AND(ISNA(I49),ISNUMBER(I48)),SUM(IFERROR($C48:$L48,0)),IF(AND(ISNA(I48),ISNUMBER(I49)),SUM(IFERROR($C49:$L49,0)),IF(AND(ISNUMBER(I48),ISNUMBER(I50)),I50,I49)))))","v":{"$error":"#N/A"}},{"$f":"IF($O49=MAX(IFERROR($O$4:$O$260,0)),J46,IF(AND(ISNA(J49),ISNUMBER(J47)),SUM(IFERROR($C48:$L48,0)),IF(AND(ISNA(J49),ISNUMBER(J48)),SUM(IFERROR($C48:$L48,0)),IF(AND(ISNA(J48),ISNUMBER(J49)),SUM(IFERROR($C49:$L49,0)),IF(AND(ISNUMBER(J48),ISNUMBER(J50)),J50,J49)))))","v":{"$error":"#N/A"}},{"$f":"IF($O49=MAX(IFERROR($O$4:$O$260,0)),K46,IF(AND(ISNA(K49),ISNUMBER(K47)),SUM(IFERROR($C48:$L48,0)),IF(AND(ISNA(K49),ISNUMBER(K48)),SUM(IFERROR($C48:$L48,0)),IF(AND(ISNA(K48),ISNUMBER(K49)),SUM(IFERROR($C49:$L49,0)),IF(AND(ISNUMBER(K48),ISNUMBER(K50)),K50,K49)))))","v":{"$error":"#N/A"}},{"$f":"IF($O49=MAX(IFERROR($O$4:$O$260,0)),L46,IF(AND(ISNA(L49),ISNUMBER(L47)),SUM(IFERROR($C48:$L48,0)),IF(AND(ISNA(L49),ISNUMBER(L48)),SUM(IFERROR($C48:$L48,0)),IF(AND(ISNA(L48),ISNUMBER(L49)),SUM(IFERROR($C49:$L49,0)),IF(AND(ISNUMBER(L48),ISNUMBER(L50)),L50,L49)))))","v":1.61797180641633}]
[16,{"$f":"IF($A50=1,0,IF($A50=$A49,$B49,$B49+IFERROR(IF(INDEX($B$881:$AF$1080,$A49,MATCH($B$2,$B$677:$AF$677,0))=\"NG w/o DAC\",0,INDEX($B$678:$AF$877,$A49,MATCH($B$2,$B$677:$AF$677,0))/10^7),NA())))","v":5.2897422165641128},{"$f":"IF(INDEX($B$881:$AF$1080,$A50,MATCH($B$2,$B$880:$AF$880,0))=C$3,IF(C$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A50,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A50,MATCH($B$2,$B$880:$AF$880,0))=D$3,IF(D$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A50,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A50,MATCH($B$2,$B$880:$AF$880,0))=E$3,IF(E$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A50,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A50,MATCH($B$2,$B$880:$AF$880,0))=F$3,IF(F$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A50,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A50,MATCH($B$2,$B$880:$AF$880,0))=G$3,IF(G$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A50,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A50,MATCH($B$2,$B$880:$AF$880,0))=H$3,IF(H$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A50,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A50,MATCH($B$2,$B$880:$AF$880,0))=I$3,IF(I$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A50,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A50,MATCH($B$2,$B$880:$AF$880,0))=J$3,IF(J$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A50,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A50,MATCH($B$2,$B$880:$AF$880,0))=K$3,IF(K$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A50,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A50,MATCH($B$2,$B$880:$AF$880,0))=L$3,IF(L$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A50,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":1.61797180641633},null,16,5.2897422165641128,{"$f":"IF($O50=MAX(IFERROR($O$4:$O$260,0)),C47,IF(AND(ISNA(C50),ISNUMBER(C48)),SUM(IFERROR($C49:$L49,0)),IF(AND(ISNA(C50),ISNUMBER(C49)),SUM(IFERROR($C49:$L49,0)),IF(AND(ISNA(C49),ISNUMBER(C50)),SUM(IFERROR($C50:$L50,0)),IF(AND(ISNUMBER(C49),ISNUMBER(C51)),C51,C50)))))","v":{"$error":"#N/A"}},{"$f":"IF($O50=MAX(IFERROR($O$4:$O$260,0)),D47,IF(AND(ISNA(D50),ISNUMBER(D48)),SUM(IFERROR($C49:$L49,0)),IF(AND(ISNA(D50),ISNUMBER(D49)),SUM(IFERROR($C49:$L49,0)),IF(AND(ISNA(D49),ISNUMBER(D50)),SUM(IFERROR($C50:$L50,0)),IF(AND(ISNUMBER(D49),ISNUMBER(D51)),D51,D50)))))","v":{"$error":"#N/A"}},{"$f":"IF($O50=MAX(IFERROR($O$4:$O$260,0)),E47,IF(AND(ISNA(E50),ISNUMBER(E48)),SUM(IFERROR($C49:$L49,0)),IF(AND(ISNA(E50),ISNUMBER(E49)),SUM(IFERROR($C49:$L49,0)),IF(AND(ISNA(E49),ISNUMBER(E50)),SUM(IFERROR($C50:$L50,0)),IF(AND(ISNUMBER(E49),ISNUMBER(E51)),E51,E50)))))","v":{"$error":"#N/A"}},{"$f":"IF($O50=MAX(IFERROR($O$4:$O$260,0)),F47,IF(AND(ISNA(F50),ISNUMBER(F48)),SUM(IFERROR($C49:$L49,0)),IF(AND(ISNA(F50),ISNUMBER(F49)),SUM(IFERROR($C49:$L49,0)),IF(AND(ISNA(F49),ISNUMBER(F50)),SUM(IFERROR($C50:$L50,0)),IF(AND(ISNUMBER(F49),ISNUMBER(F51)),F51,F50)))))","v":{"$error":"#N/A"}},{"$f":"IF($O50=MAX(IFERROR($O$4:$O$260,0)),G47,IF(AND(ISNA(G50),ISNUMBER(G48)),SUM(IFERROR($C49:$L49,0)),IF(AND(ISNA(G50),ISNUMBER(G49)),SUM(IFERROR($C49:$L49,0)),IF(AND(ISNA(G49),ISNUMBER(G50)),SUM(IFERROR($C50:$L50,0)),IF(AND(ISNUMBER(G49),ISNUMBER(G51)),G51,G50)))))","v":{"$error":"#N/A"}},{"$f":"IF($O50=MAX(IFERROR($O$4:$O$260,0)),H47,IF(AND(ISNA(H50),ISNUMBER(H48)),SUM(IFERROR($C49:$L49,0)),IF(AND(ISNA(H50),ISNUMBER(H49)),SUM(IFERROR($C49:$L49,0)),IF(AND(ISNA(H49),ISNUMBER(H50)),SUM(IFERROR($C50:$L50,0)),IF(AND(ISNUMBER(H49),ISNUMBER(H51)),H51,H50)))))","v":{"$error":"#N/A"}},{"$f":"IF($O50=MAX(IFERROR($O$4:$O$260,0)),I47,IF(AND(ISNA(I50),ISNUMBER(I48)),SUM(IFERROR($C49:$L49,0)),IF(AND(ISNA(I50),ISNUMBER(I49)),SUM(IFERROR($C49:$L49,0)),IF(AND(ISNA(I49),ISNUMBER(I50)),SUM(IFERROR($C50:$L50,0)),IF(AND(ISNUMBER(I49),ISNUMBER(I51)),I51,I50)))))","v":{"$error":"#N/A"}},{"$f":"IF($O50=MAX(IFERROR($O$4:$O$260,0)),J47,IF(AND(ISNA(J50),ISNUMBER(J48)),SUM(IFERROR($C49:$L49,0)),IF(AND(ISNA(J50),ISNUMBER(J49)),SUM(IFERROR($C49:$L49,0)),IF(AND(ISNA(J49),ISNUMBER(J50)),SUM(IFERROR($C50:$L50,0)),IF(AND(ISNUMBER(J49),ISNUMBER(J51)),J51,J50)))))","v":{"$error":"#N/A"}},{"$f":"IF($O50=MAX(IFERROR($O$4:$O$260,0)),K47,IF(AND(ISNA(K50),ISNUMBER(K48)),SUM(IFERROR($C49:$L49,0)),IF(AND(ISNA(K50),ISNUMBER(K49)),SUM(IFERROR($C49:$L49,0)),IF(AND(ISNA(K49),ISNUMBER(K50)),SUM(IFERROR($C50:$L50,0)),IF(AND(ISNUMBER(K49),ISNUMBER(K51)),K51,K50)))))","v":{"$error":"#N/A"}},{"$f":"IF($O50=MAX(IFERROR($O$4:$O$260,0)),L47,IF(AND(ISNA(L50),ISNUMBER(L48)),SUM(IFERROR($C49:$L49,0)),IF(AND(ISNA(L50),ISNUMBER(L49)),SUM(IFERROR($C49:$L49,0)),IF(AND(ISNA(L49),ISNUMBER(L50)),SUM(IFERROR($C50:$L50,0)),IF(AND(ISNUMBER(L49),ISNUMBER(L51)),L51,L50)))))","v":1.61797180641633}]
[16,{"$f":"IF($A51=1,0,IF($A51=$A50,$B50,$B50+IFERROR(IF(INDEX($B$881:$AF$1080,$A50,MATCH($B$2,$B$677:$AF$677,0))=\"NG w/o DAC\",0,INDEX($B$678:$AF$877,$A50,MATCH($B$2,$B$677:$AF$677,0))/10^7),NA())))","v":5.2897422165641128},{"$f":"IF(INDEX($B$881:$AF$1080,$A51,MATCH($B$2,$B$880:$AF$880,0))=C$3,IF(C$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A51,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A51,MATCH($B$2,$B$880:$AF$880,0))=D$3,IF(D$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A51,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A51,MATCH($B$2,$B$880:$AF$880,0))=E$3,IF(E$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A51,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A51,MATCH($B$2,$B$880:$AF$880,0))=F$3,IF(F$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A51,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A51,MATCH($B$2,$B$880:$AF$880,0))=G$3,IF(G$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A51,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A51,MATCH($B$2,$B$880:$AF$880,0))=H$3,IF(H$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A51,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A51,MATCH($B$2,$B$880:$AF$880,0))=I$3,IF(I$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A51,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A51,MATCH($B$2,$B$880:$AF$880,0))=J$3,IF(J$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A51,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A51,MATCH($B$2,$B$880:$AF$880,0))=K$3,IF(K$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A51,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A51,MATCH($B$2,$B$880:$AF$880,0))=L$3,IF(L$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A51,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":1.61797180641633},null,16,5.2897422165641128,{"$f":"IF($O51=MAX(IFERROR($O$4:$O$260,0)),C48,IF(AND(ISNA(C51),ISNUMBER(C49)),SUM(IFERROR($C50:$L50,0)),IF(AND(ISNA(C51),ISNUMBER(C50)),SUM(IFERROR($C50:$L50,0)),IF(AND(ISNA(C50),ISNUMBER(C51)),SUM(IFERROR($C51:$L51,0)),IF(AND(ISNUMBER(C50),ISNUMBER(C52)),C52,C51)))))","v":{"$error":"#N/A"}},{"$f":"IF($O51=MAX(IFERROR($O$4:$O$260,0)),D48,IF(AND(ISNA(D51),ISNUMBER(D49)),SUM(IFERROR($C50:$L50,0)),IF(AND(ISNA(D51),ISNUMBER(D50)),SUM(IFERROR($C50:$L50,0)),IF(AND(ISNA(D50),ISNUMBER(D51)),SUM(IFERROR($C51:$L51,0)),IF(AND(ISNUMBER(D50),ISNUMBER(D52)),D52,D51)))))","v":{"$error":"#N/A"}},{"$f":"IF($O51=MAX(IFERROR($O$4:$O$260,0)),E48,IF(AND(ISNA(E51),ISNUMBER(E49)),SUM(IFERROR($C50:$L50,0)),IF(AND(ISNA(E51),ISNUMBER(E50)),SUM(IFERROR($C50:$L50,0)),IF(AND(ISNA(E50),ISNUMBER(E51)),SUM(IFERROR($C51:$L51,0)),IF(AND(ISNUMBER(E50),ISNUMBER(E52)),E52,E51)))))","v":{"$error":"#N/A"}},{"$f":"IF($O51=MAX(IFERROR($O$4:$O$260,0)),F48,IF(AND(ISNA(F51),ISNUMBER(F49)),SUM(IFERROR($C50:$L50,0)),IF(AND(ISNA(F51),ISNUMBER(F50)),SUM(IFERROR($C50:$L50,0)),IF(AND(ISNA(F50),ISNUMBER(F51)),SUM(IFERROR($C51:$L51,0)),IF(AND(ISNUMBER(F50),ISNUMBER(F52)),F52,F51)))))","v":{"$error":"#N/A"}},{"$f":"IF($O51=MAX(IFERROR($O$4:$O$260,0)),G48,IF(AND(ISNA(G51),ISNUMBER(G49)),SUM(IFERROR($C50:$L50,0)),IF(AND(ISNA(G51),ISNUMBER(G50)),SUM(IFERROR($C50:$L50,0)),IF(AND(ISNA(G50),ISNUMBER(G51)),SUM(IFERROR($C51:$L51,0)),IF(AND(ISNUMBER(G50),ISNUMBER(G52)),G52,G51)))))","v":{"$error":"#N/A"}},{"$f":"IF($O51=MAX(IFERROR($O$4:$O$260,0)),H48,IF(AND(ISNA(H51),ISNUMBER(H49)),SUM(IFERROR($C50:$L50,0)),IF(AND(ISNA(H51),ISNUMBER(H50)),SUM(IFERROR($C50:$L50,0)),IF(AND(ISNA(H50),ISNUMBER(H51)),SUM(IFERROR($C51:$L51,0)),IF(AND(ISNUMBER(H50),ISNUMBER(H52)),H52,H51)))))","v":{"$error":"#N/A"}},{"$f":"IF($O51=MAX(IFERROR($O$4:$O$260,0)),I48,IF(AND(ISNA(I51),ISNUMBER(I49)),SUM(IFERROR($C50:$L50,0)),IF(AND(ISNA(I51),ISNUMBER(I50)),SUM(IFERROR($C50:$L50,0)),IF(AND(ISNA(I50),ISNUMBER(I51)),SUM(IFERROR($C51:$L51,0)),IF(AND(ISNUMBER(I50),ISNUMBER(I52)),I52,I51)))))","v":{"$error":"#N/A"}},{"$f":"IF($O51=MAX(IFERROR($O$4:$O$260,0)),J48,IF(AND(ISNA(J51),ISNUMBER(J49)),SUM(IFERROR($C50:$L50,0)),IF(AND(ISNA(J51),ISNUMBER(J50)),SUM(IFERROR($C50:$L50,0)),IF(AND(ISNA(J50),ISNUMBER(J51)),SUM(IFERROR($C51:$L51,0)),IF(AND(ISNUMBER(J50),ISNUMBER(J52)),J52,J51)))))","v":{"$error":"#N/A"}},{"$f":"IF($O51=MAX(IFERROR($O$4:$O$260,0)),K48,IF(AND(ISNA(K51),ISNUMBER(K49)),SUM(IFERROR($C50:$L50,0)),IF(AND(ISNA(K51),ISNUMBER(K50)),SUM(IFERROR($C50:$L50,0)),IF(AND(ISNA(K50),ISNUMBER(K51)),SUM(IFERROR($C51:$L51,0)),IF(AND(ISNUMBER(K50),ISNUMBER(K52)),K52,K51)))))","v":{"$error":"#N/A"}},{"$f":"IF($O51=MAX(IFERROR($O$4:$O$260,0)),L48,IF(AND(ISNA(L51),ISNUMBER(L49)),SUM(IFERROR($C50:$L50,0)),IF(AND(ISNA(L51),ISNUMBER(L50)),SUM(IFERROR($C50:$L50,0)),IF(AND(ISNA(L50),ISNUMBER(L51)),SUM(IFERROR($C51:$L51,0)),IF(AND(ISNUMBER(L50),ISNUMBER(L52)),L52,L51)))))","v":1.6350000033900003}]
[17,{"$f":"IF($A52=1,0,IF($A52=$A51,$B51,$B51+IFERROR(IF(INDEX($B$881:$AF$1080,$A51,MATCH($B$2,$B$677:$AF$677,0))=\"NG w/o DAC\",0,INDEX($B$678:$AF$877,$A51,MATCH($B$2,$B$677:$AF$677,0))/10^7),NA())))","v":5.2897422165641128},{"$f":"IF(INDEX($B$881:$AF$1080,$A52,MATCH($B$2,$B$880:$AF$880,0))=C$3,IF(C$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A52,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A52,MATCH($B$2,$B$880:$AF$880,0))=D$3,IF(D$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A52,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A52,MATCH($B$2,$B$880:$AF$880,0))=E$3,IF(E$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A52,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A52,MATCH($B$2,$B$880:$AF$880,0))=F$3,IF(F$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A52,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A52,MATCH($B$2,$B$880:$AF$880,0))=G$3,IF(G$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A52,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A52,MATCH($B$2,$B$880:$AF$880,0))=H$3,IF(H$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A52,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A52,MATCH($B$2,$B$880:$AF$880,0))=I$3,IF(I$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A52,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A52,MATCH($B$2,$B$880:$AF$880,0))=J$3,IF(J$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A52,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A52,MATCH($B$2,$B$880:$AF$880,0))=K$3,IF(K$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A52,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A52,MATCH($B$2,$B$880:$AF$880,0))=L$3,IF(L$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A52,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":1.6350000033900003},null,17,5.2897422165641128,{"$f":"IF($O52=MAX(IFERROR($O$4:$O$260,0)),C49,IF(AND(ISNA(C52),ISNUMBER(C50)),SUM(IFERROR($C51:$L51,0)),IF(AND(ISNA(C52),ISNUMBER(C51)),SUM(IFERROR($C51:$L51,0)),IF(AND(ISNA(C51),ISNUMBER(C52)),SUM(IFERROR($C52:$L52,0)),IF(AND(ISNUMBER(C51),ISNUMBER(C53)),C53,C52)))))","v":{"$error":"#N/A"}},{"$f":"IF($O52=MAX(IFERROR($O$4:$O$260,0)),D49,IF(AND(ISNA(D52),ISNUMBER(D50)),SUM(IFERROR($C51:$L51,0)),IF(AND(ISNA(D52),ISNUMBER(D51)),SUM(IFERROR($C51:$L51,0)),IF(AND(ISNA(D51),ISNUMBER(D52)),SUM(IFERROR($C52:$L52,0)),IF(AND(ISNUMBER(D51),ISNUMBER(D53)),D53,D52)))))","v":{"$error":"#N/A"}},{"$f":"IF($O52=MAX(IFERROR($O$4:$O$260,0)),E49,IF(AND(ISNA(E52),ISNUMBER(E50)),SUM(IFERROR($C51:$L51,0)),IF(AND(ISNA(E52),ISNUMBER(E51)),SUM(IFERROR($C51:$L51,0)),IF(AND(ISNA(E51),ISNUMBER(E52)),SUM(IFERROR($C52:$L52,0)),IF(AND(ISNUMBER(E51),ISNUMBER(E53)),E53,E52)))))","v":{"$error":"#N/A"}},{"$f":"IF($O52=MAX(IFERROR($O$4:$O$260,0)),F49,IF(AND(ISNA(F52),ISNUMBER(F50)),SUM(IFERROR($C51:$L51,0)),IF(AND(ISNA(F52),ISNUMBER(F51)),SUM(IFERROR($C51:$L51,0)),IF(AND(ISNA(F51),ISNUMBER(F52)),SUM(IFERROR($C52:$L52,0)),IF(AND(ISNUMBER(F51),ISNUMBER(F53)),F53,F52)))))","v":{"$error":"#N/A"}},{"$f":"IF($O52=MAX(IFERROR($O$4:$O$260,0)),G49,IF(AND(ISNA(G52),ISNUMBER(G50)),SUM(IFERROR($C51:$L51,0)),IF(AND(ISNA(G52),ISNUMBER(G51)),SUM(IFERROR($C51:$L51,0)),IF(AND(ISNA(G51),ISNUMBER(G52)),SUM(IFERROR($C52:$L52,0)),IF(AND(ISNUMBER(G51),ISNUMBER(G53)),G53,G52)))))","v":{"$error":"#N/A"}},{"$f":"IF($O52=MAX(IFERROR($O$4:$O$260,0)),H49,IF(AND(ISNA(H52),ISNUMBER(H50)),SUM(IFERROR($C51:$L51,0)),IF(AND(ISNA(H52),ISNUMBER(H51)),SUM(IFERROR($C51:$L51,0)),IF(AND(ISNA(H51),ISNUMBER(H52)),SUM(IFERROR($C52:$L52,0)),IF(AND(ISNUMBER(H51),ISNUMBER(H53)),H53,H52)))))","v":{"$error":"#N/A"}},{"$f":"IF($O52=MAX(IFERROR($O$4:$O$260,0)),I49,IF(AND(ISNA(I52),ISNUMBER(I50)),SUM(IFERROR($C51:$L51,0)),IF(AND(ISNA(I52),ISNUMBER(I51)),SUM(IFERROR($C51:$L51,0)),IF(AND(ISNA(I51),ISNUMBER(I52)),SUM(IFERROR($C52:$L52,0)),IF(AND(ISNUMBER(I51),ISNUMBER(I53)),I53,I52)))))","v":{"$error":"#N/A"}},{"$f":"IF($O52=MAX(IFERROR($O$4:$O$260,0)),J49,IF(AND(ISNA(J52),ISNUMBER(J50)),SUM(IFERROR($C51:$L51,0)),IF(AND(ISNA(J52),ISNUMBER(J51)),SUM(IFERROR($C51:$L51,0)),IF(AND(ISNA(J51),ISNUMBER(J52)),SUM(IFERROR($C52:$L52,0)),IF(AND(ISNUMBER(J51),ISNUMBER(J53)),J53,J52)))))","v":{"$error":"#N/A"}},{"$f":"IF($O52=MAX(IFERROR($O$4:$O$260,0)),K49,IF(AND(ISNA(K52),ISNUMBER(K50)),SUM(IFERROR($C51:$L51,0)),IF(AND(ISNA(K52),ISNUMBER(K51)),SUM(IFERROR($C51:$L51,0)),IF(AND(ISNA(K51),ISNUMBER(K52)),SUM(IFERROR($C52:$L52,0)),IF(AND(ISNUMBER(K51),ISNUMBER(K53)),K53,K52)))))","v":{"$error":"#N/A"}},{"$f":"IF($O52=MAX(IFERROR($O$4:$O$260,0)),L49,IF(AND(ISNA(L52),ISNUMBER(L50)),SUM(IFERROR($C51:$L51,0)),IF(AND(ISNA(L52),ISNUMBER(L51)),SUM(IFERROR($C51:$L51,0)),IF(AND(ISNA(L51),ISNUMBER(L52)),SUM(IFERROR($C52:$L52,0)),IF(AND(ISNUMBER(L51),ISNUMBER(L53)),L53,L52)))))","v":1.6350000033900003}]
[17,{"$f":"IF($A53=1,0,IF($A53=$A52,$B52,$B52+IFERROR(IF(INDEX($B$881:$AF$1080,$A52,MATCH($B$2,$B$677:$AF$677,0))=\"NG w/o DAC\",0,INDEX($B$678:$AF$877,$A52,MATCH($B$2,$B$677:$AF$677,0))/10^7),NA())))","v":5.2897422165641128},{"$f":"IF(INDEX($B$881:$AF$1080,$A53,MATCH($B$2,$B$880:$AF$880,0))=C$3,IF(C$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A53,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A53,MATCH($B$2,$B$880:$AF$880,0))=D$3,IF(D$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A53,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A53,MATCH($B$2,$B$880:$AF$880,0))=E$3,IF(E$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A53,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A53,MATCH($B$2,$B$880:$AF$880,0))=F$3,IF(F$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A53,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A53,MATCH($B$2,$B$880:$AF$880,0))=G$3,IF(G$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A53,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A53,MATCH($B$2,$B$880:$AF$880,0))=H$3,IF(H$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A53,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A53,MATCH($B$2,$B$880:$AF$880,0))=I$3,IF(I$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A53,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A53,MATCH($B$2,$B$880:$AF$880,0))=J$3,IF(J$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A53,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A53,MATCH($B$2,$B$880:$AF$880,0))=K$3,IF(K$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A53,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A53,MATCH($B$2,$B$880:$AF$880,0))=L$3,IF(L$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A53,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":1.6350000033900003},null,17,5.2897422165641128,{"$f":"IF($O53=MAX(IFERROR($O$4:$O$260,0)),C50,IF(AND(ISNA(C53),ISNUMBER(C51)),SUM(IFERROR($C52:$L52,0)),IF(AND(ISNA(C53),ISNUMBER(C52)),SUM(IFERROR($C52:$L52,0)),IF(AND(ISNA(C52),ISNUMBER(C53)),SUM(IFERROR($C53:$L53,0)),IF(AND(ISNUMBER(C52),ISNUMBER(C54)),C54,C53)))))","v":{"$error":"#N/A"}},{"$f":"IF($O53=MAX(IFERROR($O$4:$O$260,0)),D50,IF(AND(ISNA(D53),ISNUMBER(D51)),SUM(IFERROR($C52:$L52,0)),IF(AND(ISNA(D53),ISNUMBER(D52)),SUM(IFERROR($C52:$L52,0)),IF(AND(ISNA(D52),ISNUMBER(D53)),SUM(IFERROR($C53:$L53,0)),IF(AND(ISNUMBER(D52),ISNUMBER(D54)),D54,D53)))))","v":{"$error":"#N/A"}},{"$f":"IF($O53=MAX(IFERROR($O$4:$O$260,0)),E50,IF(AND(ISNA(E53),ISNUMBER(E51)),SUM(IFERROR($C52:$L52,0)),IF(AND(ISNA(E53),ISNUMBER(E52)),SUM(IFERROR($C52:$L52,0)),IF(AND(ISNA(E52),ISNUMBER(E53)),SUM(IFERROR($C53:$L53,0)),IF(AND(ISNUMBER(E52),ISNUMBER(E54)),E54,E53)))))","v":{"$error":"#N/A"}},{"$f":"IF($O53=MAX(IFERROR($O$4:$O$260,0)),F50,IF(AND(ISNA(F53),ISNUMBER(F51)),SUM(IFERROR($C52:$L52,0)),IF(AND(ISNA(F53),ISNUMBER(F52)),SUM(IFERROR($C52:$L52,0)),IF(AND(ISNA(F52),ISNUMBER(F53)),SUM(IFERROR($C53:$L53,0)),IF(AND(ISNUMBER(F52),ISNUMBER(F54)),F54,F53)))))","v":{"$error":"#N/A"}},{"$f":"IF($O53=MAX(IFERROR($O$4:$O$260,0)),G50,IF(AND(ISNA(G53),ISNUMBER(G51)),SUM(IFERROR($C52:$L52,0)),IF(AND(ISNA(G53),ISNUMBER(G52)),SUM(IFERROR($C52:$L52,0)),IF(AND(ISNA(G52),ISNUMBER(G53)),SUM(IFERROR($C53:$L53,0)),IF(AND(ISNUMBER(G52),ISNUMBER(G54)),G54,G53)))))","v":{"$error":"#N/A"}},{"$f":"IF($O53=MAX(IFERROR($O$4:$O$260,0)),H50,IF(AND(ISNA(H53),ISNUMBER(H51)),SUM(IFERROR($C52:$L52,0)),IF(AND(ISNA(H53),ISNUMBER(H52)),SUM(IFERROR($C52:$L52,0)),IF(AND(ISNA(H52),ISNUMBER(H53)),SUM(IFERROR($C53:$L53,0)),IF(AND(ISNUMBER(H52),ISNUMBER(H54)),H54,H53)))))","v":{"$error":"#N/A"}},{"$f":"IF($O53=MAX(IFERROR($O$4:$O$260,0)),I50,IF(AND(ISNA(I53),ISNUMBER(I51)),SUM(IFERROR($C52:$L52,0)),IF(AND(ISNA(I53),ISNUMBER(I52)),SUM(IFERROR($C52:$L52,0)),IF(AND(ISNA(I52),ISNUMBER(I53)),SUM(IFERROR($C53:$L53,0)),IF(AND(ISNUMBER(I52),ISNUMBER(I54)),I54,I53)))))","v":{"$error":"#N/A"}},{"$f":"IF($O53=MAX(IFERROR($O$4:$O$260,0)),J50,IF(AND(ISNA(J53),ISNUMBER(J51)),SUM(IFERROR($C52:$L52,0)),IF(AND(ISNA(J53),ISNUMBER(J52)),SUM(IFERROR($C52:$L52,0)),IF(AND(ISNA(J52),ISNUMBER(J53)),SUM(IFERROR($C53:$L53,0)),IF(AND(ISNUMBER(J52),ISNUMBER(J54)),J54,J53)))))","v":{"$error":"#N/A"}},{"$f":"IF($O53=MAX(IFERROR($O$4:$O$260,0)),K50,IF(AND(ISNA(K53),ISNUMBER(K51)),SUM(IFERROR($C52:$L52,0)),IF(AND(ISNA(K53),ISNUMBER(K52)),SUM(IFERROR($C52:$L52,0)),IF(AND(ISNA(K52),ISNUMBER(K53)),SUM(IFERROR($C53:$L53,0)),IF(AND(ISNUMBER(K52),ISNUMBER(K54)),K54,K53)))))","v":{"$error":"#N/A"}},{"$f":"IF($O53=MAX(IFERROR($O$4:$O$260,0)),L50,IF(AND(ISNA(L53),ISNUMBER(L51)),SUM(IFERROR($C52:$L52,0)),IF(AND(ISNA(L53),ISNUMBER(L52)),SUM(IFERROR($C52:$L52,0)),IF(AND(ISNA(L52),ISNUMBER(L53)),SUM(IFERROR($C53:$L53,0)),IF(AND(ISNUMBER(L52),ISNUMBER(L54)),L54,L53)))))","v":1.6350000033900003}]
[17,{"$f":"IF($A54=1,0,IF($A54=$A53,$B53,$B53+IFERROR(IF(INDEX($B$881:$AF$1080,$A53,MATCH($B$2,$B$677:$AF$677,0))=\"NG w/o DAC\",0,INDEX($B$678:$AF$877,$A53,MATCH($B$2,$B$677:$AF$677,0))/10^7),NA())))","v":5.2897422165641128},{"$f":"IF(INDEX($B$881:$AF$1080,$A54,MATCH($B$2,$B$880:$AF$880,0))=C$3,IF(C$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A54,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A54,MATCH($B$2,$B$880:$AF$880,0))=D$3,IF(D$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A54,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A54,MATCH($B$2,$B$880:$AF$880,0))=E$3,IF(E$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A54,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A54,MATCH($B$2,$B$880:$AF$880,0))=F$3,IF(F$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A54,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A54,MATCH($B$2,$B$880:$AF$880,0))=G$3,IF(G$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A54,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A54,MATCH($B$2,$B$880:$AF$880,0))=H$3,IF(H$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A54,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A54,MATCH($B$2,$B$880:$AF$880,0))=I$3,IF(I$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A54,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A54,MATCH($B$2,$B$880:$AF$880,0))=J$3,IF(J$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A54,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A54,MATCH($B$2,$B$880:$AF$880,0))=K$3,IF(K$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A54,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A54,MATCH($B$2,$B$880:$AF$880,0))=L$3,IF(L$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A54,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":1.6350000033900003},null,17,5.2897422165641128,{"$f":"IF($O54=MAX(IFERROR($O$4:$O$260,0)),C51,IF(AND(ISNA(C54),ISNUMBER(C52)),SUM(IFERROR($C53:$L53,0)),IF(AND(ISNA(C54),ISNUMBER(C53)),SUM(IFERROR($C53:$L53,0)),IF(AND(ISNA(C53),ISNUMBER(C54)),SUM(IFERROR($C54:$L54,0)),IF(AND(ISNUMBER(C53),ISNUMBER(C55)),C55,C54)))))","v":{"$error":"#N/A"}},{"$f":"IF($O54=MAX(IFERROR($O$4:$O$260,0)),D51,IF(AND(ISNA(D54),ISNUMBER(D52)),SUM(IFERROR($C53:$L53,0)),IF(AND(ISNA(D54),ISNUMBER(D53)),SUM(IFERROR($C53:$L53,0)),IF(AND(ISNA(D53),ISNUMBER(D54)),SUM(IFERROR($C54:$L54,0)),IF(AND(ISNUMBER(D53),ISNUMBER(D55)),D55,D54)))))","v":{"$error":"#N/A"}},{"$f":"IF($O54=MAX(IFERROR($O$4:$O$260,0)),E51,IF(AND(ISNA(E54),ISNUMBER(E52)),SUM(IFERROR($C53:$L53,0)),IF(AND(ISNA(E54),ISNUMBER(E53)),SUM(IFERROR($C53:$L53,0)),IF(AND(ISNA(E53),ISNUMBER(E54)),SUM(IFERROR($C54:$L54,0)),IF(AND(ISNUMBER(E53),ISNUMBER(E55)),E55,E54)))))","v":{"$error":"#N/A"}},{"$f":"IF($O54=MAX(IFERROR($O$4:$O$260,0)),F51,IF(AND(ISNA(F54),ISNUMBER(F52)),SUM(IFERROR($C53:$L53,0)),IF(AND(ISNA(F54),ISNUMBER(F53)),SUM(IFERROR($C53:$L53,0)),IF(AND(ISNA(F53),ISNUMBER(F54)),SUM(IFERROR($C54:$L54,0)),IF(AND(ISNUMBER(F53),ISNUMBER(F55)),F55,F54)))))","v":{"$error":"#N/A"}},{"$f":"IF($O54=MAX(IFERROR($O$4:$O$260,0)),G51,IF(AND(ISNA(G54),ISNUMBER(G52)),SUM(IFERROR($C53:$L53,0)),IF(AND(ISNA(G54),ISNUMBER(G53)),SUM(IFERROR($C53:$L53,0)),IF(AND(ISNA(G53),ISNUMBER(G54)),SUM(IFERROR($C54:$L54,0)),IF(AND(ISNUMBER(G53),ISNUMBER(G55)),G55,G54)))))","v":{"$error":"#N/A"}},{"$f":"IF($O54=MAX(IFERROR($O$4:$O$260,0)),H51,IF(AND(ISNA(H54),ISNUMBER(H52)),SUM(IFERROR($C53:$L53,0)),IF(AND(ISNA(H54),ISNUMBER(H53)),SUM(IFERROR($C53:$L53,0)),IF(AND(ISNA(H53),ISNUMBER(H54)),SUM(IFERROR($C54:$L54,0)),IF(AND(ISNUMBER(H53),ISNUMBER(H55)),H55,H54)))))","v":{"$error":"#N/A"}},{"$f":"IF($O54=MAX(IFERROR($O$4:$O$260,0)),I51,IF(AND(ISNA(I54),ISNUMBER(I52)),SUM(IFERROR($C53:$L53,0)),IF(AND(ISNA(I54),ISNUMBER(I53)),SUM(IFERROR($C53:$L53,0)),IF(AND(ISNA(I53),ISNUMBER(I54)),SUM(IFERROR($C54:$L54,0)),IF(AND(ISNUMBER(I53),ISNUMBER(I55)),I55,I54)))))","v":{"$error":"#N/A"}},{"$f":"IF($O54=MAX(IFERROR($O$4:$O$260,0)),J51,IF(AND(ISNA(J54),ISNUMBER(J52)),SUM(IFERROR($C53:$L53,0)),IF(AND(ISNA(J54),ISNUMBER(J53)),SUM(IFERROR($C53:$L53,0)),IF(AND(ISNA(J53),ISNUMBER(J54)),SUM(IFERROR($C54:$L54,0)),IF(AND(ISNUMBER(J53),ISNUMBER(J55)),J55,J54)))))","v":{"$error":"#N/A"}},{"$f":"IF($O54=MAX(IFERROR($O$4:$O$260,0)),K51,IF(AND(ISNA(K54),ISNUMBER(K52)),SUM(IFERROR($C53:$L53,0)),IF(AND(ISNA(K54),ISNUMBER(K53)),SUM(IFERROR($C53:$L53,0)),IF(AND(ISNA(K53),ISNUMBER(K54)),SUM(IFERROR($C54:$L54,0)),IF(AND(ISNUMBER(K53),ISNUMBER(K55)),K55,K54)))))","v":{"$error":"#N/A"}},{"$f":"IF($O54=MAX(IFERROR($O$4:$O$260,0)),L51,IF(AND(ISNA(L54),ISNUMBER(L52)),SUM(IFERROR($C53:$L53,0)),IF(AND(ISNA(L54),ISNUMBER(L53)),SUM(IFERROR($C53:$L53,0)),IF(AND(ISNA(L53),ISNUMBER(L54)),SUM(IFERROR($C54:$L54,0)),IF(AND(ISNUMBER(L53),ISNUMBER(L55)),L55,L54)))))","v":1.6350000034000001}]
[18,{"$f":"IF($A55=1,0,IF($A55=$A54,$B54,$B54+IFERROR(IF(INDEX($B$881:$AF$1080,$A54,MATCH($B$2,$B$677:$AF$677,0))=\"NG w/o DAC\",0,INDEX($B$678:$AF$877,$A54,MATCH($B$2,$B$677:$AF$677,0))/10^7),NA())))","v":5.2897422165641128},{"$f":"IF(INDEX($B$881:$AF$1080,$A55,MATCH($B$2,$B$880:$AF$880,0))=C$3,IF(C$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A55,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A55,MATCH($B$2,$B$880:$AF$880,0))=D$3,IF(D$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A55,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A55,MATCH($B$2,$B$880:$AF$880,0))=E$3,IF(E$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A55,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A55,MATCH($B$2,$B$880:$AF$880,0))=F$3,IF(F$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A55,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A55,MATCH($B$2,$B$880:$AF$880,0))=G$3,IF(G$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A55,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A55,MATCH($B$2,$B$880:$AF$880,0))=H$3,IF(H$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A55,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A55,MATCH($B$2,$B$880:$AF$880,0))=I$3,IF(I$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A55,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A55,MATCH($B$2,$B$880:$AF$880,0))=J$3,IF(J$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A55,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A55,MATCH($B$2,$B$880:$AF$880,0))=K$3,IF(K$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A55,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A55,MATCH($B$2,$B$880:$AF$880,0))=L$3,IF(L$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A55,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":1.6350000034000001},null,18,5.2897422165641128,{"$f":"IF($O55=MAX(IFERROR($O$4:$O$260,0)),C52,IF(AND(ISNA(C55),ISNUMBER(C53)),SUM(IFERROR($C54:$L54,0)),IF(AND(ISNA(C55),ISNUMBER(C54)),SUM(IFERROR($C54:$L54,0)),IF(AND(ISNA(C54),ISNUMBER(C55)),SUM(IFERROR($C55:$L55,0)),IF(AND(ISNUMBER(C54),ISNUMBER(C56)),C56,C55)))))","v":{"$error":"#N/A"}},{"$f":"IF($O55=MAX(IFERROR($O$4:$O$260,0)),D52,IF(AND(ISNA(D55),ISNUMBER(D53)),SUM(IFERROR($C54:$L54,0)),IF(AND(ISNA(D55),ISNUMBER(D54)),SUM(IFERROR($C54:$L54,0)),IF(AND(ISNA(D54),ISNUMBER(D55)),SUM(IFERROR($C55:$L55,0)),IF(AND(ISNUMBER(D54),ISNUMBER(D56)),D56,D55)))))","v":{"$error":"#N/A"}},{"$f":"IF($O55=MAX(IFERROR($O$4:$O$260,0)),E52,IF(AND(ISNA(E55),ISNUMBER(E53)),SUM(IFERROR($C54:$L54,0)),IF(AND(ISNA(E55),ISNUMBER(E54)),SUM(IFERROR($C54:$L54,0)),IF(AND(ISNA(E54),ISNUMBER(E55)),SUM(IFERROR($C55:$L55,0)),IF(AND(ISNUMBER(E54),ISNUMBER(E56)),E56,E55)))))","v":{"$error":"#N/A"}},{"$f":"IF($O55=MAX(IFERROR($O$4:$O$260,0)),F52,IF(AND(ISNA(F55),ISNUMBER(F53)),SUM(IFERROR($C54:$L54,0)),IF(AND(ISNA(F55),ISNUMBER(F54)),SUM(IFERROR($C54:$L54,0)),IF(AND(ISNA(F54),ISNUMBER(F55)),SUM(IFERROR($C55:$L55,0)),IF(AND(ISNUMBER(F54),ISNUMBER(F56)),F56,F55)))))","v":{"$error":"#N/A"}},{"$f":"IF($O55=MAX(IFERROR($O$4:$O$260,0)),G52,IF(AND(ISNA(G55),ISNUMBER(G53)),SUM(IFERROR($C54:$L54,0)),IF(AND(ISNA(G55),ISNUMBER(G54)),SUM(IFERROR($C54:$L54,0)),IF(AND(ISNA(G54),ISNUMBER(G55)),SUM(IFERROR($C55:$L55,0)),IF(AND(ISNUMBER(G54),ISNUMBER(G56)),G56,G55)))))","v":{"$error":"#N/A"}},{"$f":"IF($O55=MAX(IFERROR($O$4:$O$260,0)),H52,IF(AND(ISNA(H55),ISNUMBER(H53)),SUM(IFERROR($C54:$L54,0)),IF(AND(ISNA(H55),ISNUMBER(H54)),SUM(IFERROR($C54:$L54,0)),IF(AND(ISNA(H54),ISNUMBER(H55)),SUM(IFERROR($C55:$L55,0)),IF(AND(ISNUMBER(H54),ISNUMBER(H56)),H56,H55)))))","v":{"$error":"#N/A"}},{"$f":"IF($O55=MAX(IFERROR($O$4:$O$260,0)),I52,IF(AND(ISNA(I55),ISNUMBER(I53)),SUM(IFERROR($C54:$L54,0)),IF(AND(ISNA(I55),ISNUMBER(I54)),SUM(IFERROR($C54:$L54,0)),IF(AND(ISNA(I54),ISNUMBER(I55)),SUM(IFERROR($C55:$L55,0)),IF(AND(ISNUMBER(I54),ISNUMBER(I56)),I56,I55)))))","v":{"$error":"#N/A"}},{"$f":"IF($O55=MAX(IFERROR($O$4:$O$260,0)),J52,IF(AND(ISNA(J55),ISNUMBER(J53)),SUM(IFERROR($C54:$L54,0)),IF(AND(ISNA(J55),ISNUMBER(J54)),SUM(IFERROR($C54:$L54,0)),IF(AND(ISNA(J54),ISNUMBER(J55)),SUM(IFERROR($C55:$L55,0)),IF(AND(ISNUMBER(J54),ISNUMBER(J56)),J56,J55)))))","v":{"$error":"#N/A"}},{"$f":"IF($O55=MAX(IFERROR($O$4:$O$260,0)),K52,IF(AND(ISNA(K55),ISNUMBER(K53)),SUM(IFERROR($C54:$L54,0)),IF(AND(ISNA(K55),ISNUMBER(K54)),SUM(IFERROR($C54:$L54,0)),IF(AND(ISNA(K54),ISNUMBER(K55)),SUM(IFERROR($C55:$L55,0)),IF(AND(ISNUMBER(K54),ISNUMBER(K56)),K56,K55)))))","v":{"$error":"#N/A"}},{"$f":"IF($O55=MAX(IFERROR($O$4:$O$260,0)),L52,IF(AND(ISNA(L55),ISNUMBER(L53)),SUM(IFERROR($C54:$L54,0)),IF(AND(ISNA(L55),ISNUMBER(L54)),SUM(IFERROR($C54:$L54,0)),IF(AND(ISNA(L54),ISNUMBER(L55)),SUM(IFERROR($C55:$L55,0)),IF(AND(ISNUMBER(L54),ISNUMBER(L56)),L56,L55)))))","v":1.6350000034000001}]
[18,{"$f":"IF($A56=1,0,IF($A56=$A55,$B55,$B55+IFERROR(IF(INDEX($B$881:$AF$1080,$A55,MATCH($B$2,$B$677:$AF$677,0))=\"NG w/o DAC\",0,INDEX($B$678:$AF$877,$A55,MATCH($B$2,$B$677:$AF$677,0))/10^7),NA())))","v":5.2897422165641128},{"$f":"IF(INDEX($B$881:$AF$1080,$A56,MATCH($B$2,$B$880:$AF$880,0))=C$3,IF(C$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A56,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A56,MATCH($B$2,$B$880:$AF$880,0))=D$3,IF(D$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A56,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A56,MATCH($B$2,$B$880:$AF$880,0))=E$3,IF(E$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A56,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A56,MATCH($B$2,$B$880:$AF$880,0))=F$3,IF(F$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A56,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A56,MATCH($B$2,$B$880:$AF$880,0))=G$3,IF(G$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A56,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A56,MATCH($B$2,$B$880:$AF$880,0))=H$3,IF(H$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A56,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A56,MATCH($B$2,$B$880:$AF$880,0))=I$3,IF(I$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A56,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A56,MATCH($B$2,$B$880:$AF$880,0))=J$3,IF(J$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A56,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A56,MATCH($B$2,$B$880:$AF$880,0))=K$3,IF(K$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A56,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A56,MATCH($B$2,$B$880:$AF$880,0))=L$3,IF(L$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A56,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":1.6350000034000001},null,18,5.2897422165641128,{"$f":"IF($O56=MAX(IFERROR($O$4:$O$260,0)),C53,IF(AND(ISNA(C56),ISNUMBER(C54)),SUM(IFERROR($C55:$L55,0)),IF(AND(ISNA(C56),ISNUMBER(C55)),SUM(IFERROR($C55:$L55,0)),IF(AND(ISNA(C55),ISNUMBER(C56)),SUM(IFERROR($C56:$L56,0)),IF(AND(ISNUMBER(C55),ISNUMBER(C57)),C57,C56)))))","v":{"$error":"#N/A"}},{"$f":"IF($O56=MAX(IFERROR($O$4:$O$260,0)),D53,IF(AND(ISNA(D56),ISNUMBER(D54)),SUM(IFERROR($C55:$L55,0)),IF(AND(ISNA(D56),ISNUMBER(D55)),SUM(IFERROR($C55:$L55,0)),IF(AND(ISNA(D55),ISNUMBER(D56)),SUM(IFERROR($C56:$L56,0)),IF(AND(ISNUMBER(D55),ISNUMBER(D57)),D57,D56)))))","v":{"$error":"#N/A"}},{"$f":"IF($O56=MAX(IFERROR($O$4:$O$260,0)),E53,IF(AND(ISNA(E56),ISNUMBER(E54)),SUM(IFERROR($C55:$L55,0)),IF(AND(ISNA(E56),ISNUMBER(E55)),SUM(IFERROR($C55:$L55,0)),IF(AND(ISNA(E55),ISNUMBER(E56)),SUM(IFERROR($C56:$L56,0)),IF(AND(ISNUMBER(E55),ISNUMBER(E57)),E57,E56)))))","v":{"$error":"#N/A"}},{"$f":"IF($O56=MAX(IFERROR($O$4:$O$260,0)),F53,IF(AND(ISNA(F56),ISNUMBER(F54)),SUM(IFERROR($C55:$L55,0)),IF(AND(ISNA(F56),ISNUMBER(F55)),SUM(IFERROR($C55:$L55,0)),IF(AND(ISNA(F55),ISNUMBER(F56)),SUM(IFERROR($C56:$L56,0)),IF(AND(ISNUMBER(F55),ISNUMBER(F57)),F57,F56)))))","v":{"$error":"#N/A"}},{"$f":"IF($O56=MAX(IFERROR($O$4:$O$260,0)),G53,IF(AND(ISNA(G56),ISNUMBER(G54)),SUM(IFERROR($C55:$L55,0)),IF(AND(ISNA(G56),ISNUMBER(G55)),SUM(IFERROR($C55:$L55,0)),IF(AND(ISNA(G55),ISNUMBER(G56)),SUM(IFERROR($C56:$L56,0)),IF(AND(ISNUMBER(G55),ISNUMBER(G57)),G57,G56)))))","v":{"$error":"#N/A"}},{"$f":"IF($O56=MAX(IFERROR($O$4:$O$260,0)),H53,IF(AND(ISNA(H56),ISNUMBER(H54)),SUM(IFERROR($C55:$L55,0)),IF(AND(ISNA(H56),ISNUMBER(H55)),SUM(IFERROR($C55:$L55,0)),IF(AND(ISNA(H55),ISNUMBER(H56)),SUM(IFERROR($C56:$L56,0)),IF(AND(ISNUMBER(H55),ISNUMBER(H57)),H57,H56)))))","v":{"$error":"#N/A"}},{"$f":"IF($O56=MAX(IFERROR($O$4:$O$260,0)),I53,IF(AND(ISNA(I56),ISNUMBER(I54)),SUM(IFERROR($C55:$L55,0)),IF(AND(ISNA(I56),ISNUMBER(I55)),SUM(IFERROR($C55:$L55,0)),IF(AND(ISNA(I55),ISNUMBER(I56)),SUM(IFERROR($C56:$L56,0)),IF(AND(ISNUMBER(I55),ISNUMBER(I57)),I57,I56)))))","v":{"$error":"#N/A"}},{"$f":"IF($O56=MAX(IFERROR($O$4:$O$260,0)),J53,IF(AND(ISNA(J56),ISNUMBER(J54)),SUM(IFERROR($C55:$L55,0)),IF(AND(ISNA(J56),ISNUMBER(J55)),SUM(IFERROR($C55:$L55,0)),IF(AND(ISNA(J55),ISNUMBER(J56)),SUM(IFERROR($C56:$L56,0)),IF(AND(ISNUMBER(J55),ISNUMBER(J57)),J57,J56)))))","v":{"$error":"#N/A"}},{"$f":"IF($O56=MAX(IFERROR($O$4:$O$260,0)),K53,IF(AND(ISNA(K56),ISNUMBER(K54)),SUM(IFERROR($C55:$L55,0)),IF(AND(ISNA(K56),ISNUMBER(K55)),SUM(IFERROR($C55:$L55,0)),IF(AND(ISNA(K55),ISNUMBER(K56)),SUM(IFERROR($C56:$L56,0)),IF(AND(ISNUMBER(K55),ISNUMBER(K57)),K57,K56)))))","v":{"$error":"#N/A"}},{"$f":"IF($O56=MAX(IFERROR($O$4:$O$260,0)),L53,IF(AND(ISNA(L56),ISNUMBER(L54)),SUM(IFERROR($C55:$L55,0)),IF(AND(ISNA(L56),ISNUMBER(L55)),SUM(IFERROR($C55:$L55,0)),IF(AND(ISNA(L55),ISNUMBER(L56)),SUM(IFERROR($C56:$L56,0)),IF(AND(ISNUMBER(L55),ISNUMBER(L57)),L57,L56)))))","v":1.6350000034000001}]
[18,{"$f":"IF($A57=1,0,IF($A57=$A56,$B56,$B56+IFERROR(IF(INDEX($B$881:$AF$1080,$A56,MATCH($B$2,$B$677:$AF$677,0))=\"NG w/o DAC\",0,INDEX($B$678:$AF$877,$A56,MATCH($B$2,$B$677:$AF$677,0))/10^7),NA())))","v":5.2897422165641128},{"$f":"IF(INDEX($B$881:$AF$1080,$A57,MATCH($B$2,$B$880:$AF$880,0))=C$3,IF(C$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A57,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A57,MATCH($B$2,$B$880:$AF$880,0))=D$3,IF(D$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A57,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A57,MATCH($B$2,$B$880:$AF$880,0))=E$3,IF(E$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A57,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A57,MATCH($B$2,$B$880:$AF$880,0))=F$3,IF(F$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A57,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A57,MATCH($B$2,$B$880:$AF$880,0))=G$3,IF(G$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A57,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A57,MATCH($B$2,$B$880:$AF$880,0))=H$3,IF(H$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A57,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A57,MATCH($B$2,$B$880:$AF$880,0))=I$3,IF(I$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A57,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A57,MATCH($B$2,$B$880:$AF$880,0))=J$3,IF(J$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A57,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A57,MATCH($B$2,$B$880:$AF$880,0))=K$3,IF(K$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A57,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A57,MATCH($B$2,$B$880:$AF$880,0))=L$3,IF(L$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A57,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":1.6350000034000001},null,18,5.2897422165641128,{"$f":"IF($O57=MAX(IFERROR($O$4:$O$260,0)),C54,IF(AND(ISNA(C57),ISNUMBER(C55)),SUM(IFERROR($C56:$L56,0)),IF(AND(ISNA(C57),ISNUMBER(C56)),SUM(IFERROR($C56:$L56,0)),IF(AND(ISNA(C56),ISNUMBER(C57)),SUM(IFERROR($C57:$L57,0)),IF(AND(ISNUMBER(C56),ISNUMBER(C58)),C58,C57)))))","v":{"$error":"#N/A"}},{"$f":"IF($O57=MAX(IFERROR($O$4:$O$260,0)),D54,IF(AND(ISNA(D57),ISNUMBER(D55)),SUM(IFERROR($C56:$L56,0)),IF(AND(ISNA(D57),ISNUMBER(D56)),SUM(IFERROR($C56:$L56,0)),IF(AND(ISNA(D56),ISNUMBER(D57)),SUM(IFERROR($C57:$L57,0)),IF(AND(ISNUMBER(D56),ISNUMBER(D58)),D58,D57)))))","v":{"$error":"#N/A"}},{"$f":"IF($O57=MAX(IFERROR($O$4:$O$260,0)),E54,IF(AND(ISNA(E57),ISNUMBER(E55)),SUM(IFERROR($C56:$L56,0)),IF(AND(ISNA(E57),ISNUMBER(E56)),SUM(IFERROR($C56:$L56,0)),IF(AND(ISNA(E56),ISNUMBER(E57)),SUM(IFERROR($C57:$L57,0)),IF(AND(ISNUMBER(E56),ISNUMBER(E58)),E58,E57)))))","v":{"$error":"#N/A"}},{"$f":"IF($O57=MAX(IFERROR($O$4:$O$260,0)),F54,IF(AND(ISNA(F57),ISNUMBER(F55)),SUM(IFERROR($C56:$L56,0)),IF(AND(ISNA(F57),ISNUMBER(F56)),SUM(IFERROR($C56:$L56,0)),IF(AND(ISNA(F56),ISNUMBER(F57)),SUM(IFERROR($C57:$L57,0)),IF(AND(ISNUMBER(F56),ISNUMBER(F58)),F58,F57)))))","v":{"$error":"#N/A"}},{"$f":"IF($O57=MAX(IFERROR($O$4:$O$260,0)),G54,IF(AND(ISNA(G57),ISNUMBER(G55)),SUM(IFERROR($C56:$L56,0)),IF(AND(ISNA(G57),ISNUMBER(G56)),SUM(IFERROR($C56:$L56,0)),IF(AND(ISNA(G56),ISNUMBER(G57)),SUM(IFERROR($C57:$L57,0)),IF(AND(ISNUMBER(G56),ISNUMBER(G58)),G58,G57)))))","v":{"$error":"#N/A"}},{"$f":"IF($O57=MAX(IFERROR($O$4:$O$260,0)),H54,IF(AND(ISNA(H57),ISNUMBER(H55)),SUM(IFERROR($C56:$L56,0)),IF(AND(ISNA(H57),ISNUMBER(H56)),SUM(IFERROR($C56:$L56,0)),IF(AND(ISNA(H56),ISNUMBER(H57)),SUM(IFERROR($C57:$L57,0)),IF(AND(ISNUMBER(H56),ISNUMBER(H58)),H58,H57)))))","v":{"$error":"#N/A"}},{"$f":"IF($O57=MAX(IFERROR($O$4:$O$260,0)),I54,IF(AND(ISNA(I57),ISNUMBER(I55)),SUM(IFERROR($C56:$L56,0)),IF(AND(ISNA(I57),ISNUMBER(I56)),SUM(IFERROR($C56:$L56,0)),IF(AND(ISNA(I56),ISNUMBER(I57)),SUM(IFERROR($C57:$L57,0)),IF(AND(ISNUMBER(I56),ISNUMBER(I58)),I58,I57)))))","v":{"$error":"#N/A"}},{"$f":"IF($O57=MAX(IFERROR($O$4:$O$260,0)),J54,IF(AND(ISNA(J57),ISNUMBER(J55)),SUM(IFERROR($C56:$L56,0)),IF(AND(ISNA(J57),ISNUMBER(J56)),SUM(IFERROR($C56:$L56,0)),IF(AND(ISNA(J56),ISNUMBER(J57)),SUM(IFERROR($C57:$L57,0)),IF(AND(ISNUMBER(J56),ISNUMBER(J58)),J58,J57)))))","v":{"$error":"#N/A"}},{"$f":"IF($O57=MAX(IFERROR($O$4:$O$260,0)),K54,IF(AND(ISNA(K57),ISNUMBER(K55)),SUM(IFERROR($C56:$L56,0)),IF(AND(ISNA(K57),ISNUMBER(K56)),SUM(IFERROR($C56:$L56,0)),IF(AND(ISNA(K56),ISNUMBER(K57)),SUM(IFERROR($C57:$L57,0)),IF(AND(ISNUMBER(K56),ISNUMBER(K58)),K58,K57)))))","v":{"$error":"#N/A"}},{"$f":"IF($O57=MAX(IFERROR($O$4:$O$260,0)),L54,IF(AND(ISNA(L57),ISNUMBER(L55)),SUM(IFERROR($C56:$L56,0)),IF(AND(ISNA(L57),ISNUMBER(L56)),SUM(IFERROR($C56:$L56,0)),IF(AND(ISNA(L56),ISNUMBER(L57)),SUM(IFERROR($C57:$L57,0)),IF(AND(ISNUMBER(L56),ISNUMBER(L58)),L58,L57)))))","v":1.6350000034100003}]
[19,{"$f":"IF($A58=1,0,IF($A58=$A57,$B57,$B57+IFERROR(IF(INDEX($B$881:$AF$1080,$A57,MATCH($B$2,$B$677:$AF$677,0))=\"NG w/o DAC\",0,INDEX($B$678:$AF$877,$A57,MATCH($B$2,$B$677:$AF$677,0))/10^7),NA())))","v":5.2897422165641128},{"$f":"IF(INDEX($B$881:$AF$1080,$A58,MATCH($B$2,$B$880:$AF$880,0))=C$3,IF(C$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A58,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A58,MATCH($B$2,$B$880:$AF$880,0))=D$3,IF(D$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A58,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A58,MATCH($B$2,$B$880:$AF$880,0))=E$3,IF(E$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A58,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A58,MATCH($B$2,$B$880:$AF$880,0))=F$3,IF(F$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A58,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A58,MATCH($B$2,$B$880:$AF$880,0))=G$3,IF(G$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A58,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A58,MATCH($B$2,$B$880:$AF$880,0))=H$3,IF(H$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A58,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A58,MATCH($B$2,$B$880:$AF$880,0))=I$3,IF(I$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A58,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A58,MATCH($B$2,$B$880:$AF$880,0))=J$3,IF(J$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A58,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A58,MATCH($B$2,$B$880:$AF$880,0))=K$3,IF(K$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A58,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A58,MATCH($B$2,$B$880:$AF$880,0))=L$3,IF(L$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A58,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":1.6350000034100003},null,19,5.2897422165641128,{"$f":"IF($O58=MAX(IFERROR($O$4:$O$260,0)),C55,IF(AND(ISNA(C58),ISNUMBER(C56)),SUM(IFERROR($C57:$L57,0)),IF(AND(ISNA(C58),ISNUMBER(C57)),SUM(IFERROR($C57:$L57,0)),IF(AND(ISNA(C57),ISNUMBER(C58)),SUM(IFERROR($C58:$L58,0)),IF(AND(ISNUMBER(C57),ISNUMBER(C59)),C59,C58)))))","v":{"$error":"#N/A"}},{"$f":"IF($O58=MAX(IFERROR($O$4:$O$260,0)),D55,IF(AND(ISNA(D58),ISNUMBER(D56)),SUM(IFERROR($C57:$L57,0)),IF(AND(ISNA(D58),ISNUMBER(D57)),SUM(IFERROR($C57:$L57,0)),IF(AND(ISNA(D57),ISNUMBER(D58)),SUM(IFERROR($C58:$L58,0)),IF(AND(ISNUMBER(D57),ISNUMBER(D59)),D59,D58)))))","v":{"$error":"#N/A"}},{"$f":"IF($O58=MAX(IFERROR($O$4:$O$260,0)),E55,IF(AND(ISNA(E58),ISNUMBER(E56)),SUM(IFERROR($C57:$L57,0)),IF(AND(ISNA(E58),ISNUMBER(E57)),SUM(IFERROR($C57:$L57,0)),IF(AND(ISNA(E57),ISNUMBER(E58)),SUM(IFERROR($C58:$L58,0)),IF(AND(ISNUMBER(E57),ISNUMBER(E59)),E59,E58)))))","v":{"$error":"#N/A"}},{"$f":"IF($O58=MAX(IFERROR($O$4:$O$260,0)),F55,IF(AND(ISNA(F58),ISNUMBER(F56)),SUM(IFERROR($C57:$L57,0)),IF(AND(ISNA(F58),ISNUMBER(F57)),SUM(IFERROR($C57:$L57,0)),IF(AND(ISNA(F57),ISNUMBER(F58)),SUM(IFERROR($C58:$L58,0)),IF(AND(ISNUMBER(F57),ISNUMBER(F59)),F59,F58)))))","v":{"$error":"#N/A"}},{"$f":"IF($O58=MAX(IFERROR($O$4:$O$260,0)),G55,IF(AND(ISNA(G58),ISNUMBER(G56)),SUM(IFERROR($C57:$L57,0)),IF(AND(ISNA(G58),ISNUMBER(G57)),SUM(IFERROR($C57:$L57,0)),IF(AND(ISNA(G57),ISNUMBER(G58)),SUM(IFERROR($C58:$L58,0)),IF(AND(ISNUMBER(G57),ISNUMBER(G59)),G59,G58)))))","v":{"$error":"#N/A"}},{"$f":"IF($O58=MAX(IFERROR($O$4:$O$260,0)),H55,IF(AND(ISNA(H58),ISNUMBER(H56)),SUM(IFERROR($C57:$L57,0)),IF(AND(ISNA(H58),ISNUMBER(H57)),SUM(IFERROR($C57:$L57,0)),IF(AND(ISNA(H57),ISNUMBER(H58)),SUM(IFERROR($C58:$L58,0)),IF(AND(ISNUMBER(H57),ISNUMBER(H59)),H59,H58)))))","v":{"$error":"#N/A"}},{"$f":"IF($O58=MAX(IFERROR($O$4:$O$260,0)),I55,IF(AND(ISNA(I58),ISNUMBER(I56)),SUM(IFERROR($C57:$L57,0)),IF(AND(ISNA(I58),ISNUMBER(I57)),SUM(IFERROR($C57:$L57,0)),IF(AND(ISNA(I57),ISNUMBER(I58)),SUM(IFERROR($C58:$L58,0)),IF(AND(ISNUMBER(I57),ISNUMBER(I59)),I59,I58)))))","v":{"$error":"#N/A"}},{"$f":"IF($O58=MAX(IFERROR($O$4:$O$260,0)),J55,IF(AND(ISNA(J58),ISNUMBER(J56)),SUM(IFERROR($C57:$L57,0)),IF(AND(ISNA(J58),ISNUMBER(J57)),SUM(IFERROR($C57:$L57,0)),IF(AND(ISNA(J57),ISNUMBER(J58)),SUM(IFERROR($C58:$L58,0)),IF(AND(ISNUMBER(J57),ISNUMBER(J59)),J59,J58)))))","v":{"$error":"#N/A"}},{"$f":"IF($O58=MAX(IFERROR($O$4:$O$260,0)),K55,IF(AND(ISNA(K58),ISNUMBER(K56)),SUM(IFERROR($C57:$L57,0)),IF(AND(ISNA(K58),ISNUMBER(K57)),SUM(IFERROR($C57:$L57,0)),IF(AND(ISNA(K57),ISNUMBER(K58)),SUM(IFERROR($C58:$L58,0)),IF(AND(ISNUMBER(K57),ISNUMBER(K59)),K59,K58)))))","v":{"$error":"#N/A"}},{"$f":"IF($O58=MAX(IFERROR($O$4:$O$260,0)),L55,IF(AND(ISNA(L58),ISNUMBER(L56)),SUM(IFERROR($C57:$L57,0)),IF(AND(ISNA(L58),ISNUMBER(L57)),SUM(IFERROR($C57:$L57,0)),IF(AND(ISNA(L57),ISNUMBER(L58)),SUM(IFERROR($C58:$L58,0)),IF(AND(ISNUMBER(L57),ISNUMBER(L59)),L59,L58)))))","v":1.6350000034100003}]
[19,{"$f":"IF($A59=1,0,IF($A59=$A58,$B58,$B58+IFERROR(IF(INDEX($B$881:$AF$1080,$A58,MATCH($B$2,$B$677:$AF$677,0))=\"NG w/o DAC\",0,INDEX($B$678:$AF$877,$A58,MATCH($B$2,$B$677:$AF$677,0))/10^7),NA())))","v":5.2897422165641128},{"$f":"IF(INDEX($B$881:$AF$1080,$A59,MATCH($B$2,$B$880:$AF$880,0))=C$3,IF(C$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A59,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A59,MATCH($B$2,$B$880:$AF$880,0))=D$3,IF(D$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A59,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A59,MATCH($B$2,$B$880:$AF$880,0))=E$3,IF(E$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A59,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A59,MATCH($B$2,$B$880:$AF$880,0))=F$3,IF(F$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A59,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A59,MATCH($B$2,$B$880:$AF$880,0))=G$3,IF(G$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A59,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A59,MATCH($B$2,$B$880:$AF$880,0))=H$3,IF(H$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A59,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A59,MATCH($B$2,$B$880:$AF$880,0))=I$3,IF(I$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A59,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A59,MATCH($B$2,$B$880:$AF$880,0))=J$3,IF(J$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A59,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A59,MATCH($B$2,$B$880:$AF$880,0))=K$3,IF(K$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A59,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A59,MATCH($B$2,$B$880:$AF$880,0))=L$3,IF(L$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A59,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":1.6350000034100003},null,19,5.2897422165641128,{"$f":"IF($O59=MAX(IFERROR($O$4:$O$260,0)),C56,IF(AND(ISNA(C59),ISNUMBER(C57)),SUM(IFERROR($C58:$L58,0)),IF(AND(ISNA(C59),ISNUMBER(C58)),SUM(IFERROR($C58:$L58,0)),IF(AND(ISNA(C58),ISNUMBER(C59)),SUM(IFERROR($C59:$L59,0)),IF(AND(ISNUMBER(C58),ISNUMBER(C60)),C60,C59)))))","v":{"$error":"#N/A"}},{"$f":"IF($O59=MAX(IFERROR($O$4:$O$260,0)),D56,IF(AND(ISNA(D59),ISNUMBER(D57)),SUM(IFERROR($C58:$L58,0)),IF(AND(ISNA(D59),ISNUMBER(D58)),SUM(IFERROR($C58:$L58,0)),IF(AND(ISNA(D58),ISNUMBER(D59)),SUM(IFERROR($C59:$L59,0)),IF(AND(ISNUMBER(D58),ISNUMBER(D60)),D60,D59)))))","v":{"$error":"#N/A"}},{"$f":"IF($O59=MAX(IFERROR($O$4:$O$260,0)),E56,IF(AND(ISNA(E59),ISNUMBER(E57)),SUM(IFERROR($C58:$L58,0)),IF(AND(ISNA(E59),ISNUMBER(E58)),SUM(IFERROR($C58:$L58,0)),IF(AND(ISNA(E58),ISNUMBER(E59)),SUM(IFERROR($C59:$L59,0)),IF(AND(ISNUMBER(E58),ISNUMBER(E60)),E60,E59)))))","v":{"$error":"#N/A"}},{"$f":"IF($O59=MAX(IFERROR($O$4:$O$260,0)),F56,IF(AND(ISNA(F59),ISNUMBER(F57)),SUM(IFERROR($C58:$L58,0)),IF(AND(ISNA(F59),ISNUMBER(F58)),SUM(IFERROR($C58:$L58,0)),IF(AND(ISNA(F58),ISNUMBER(F59)),SUM(IFERROR($C59:$L59,0)),IF(AND(ISNUMBER(F58),ISNUMBER(F60)),F60,F59)))))","v":{"$error":"#N/A"}},{"$f":"IF($O59=MAX(IFERROR($O$4:$O$260,0)),G56,IF(AND(ISNA(G59),ISNUMBER(G57)),SUM(IFERROR($C58:$L58,0)),IF(AND(ISNA(G59),ISNUMBER(G58)),SUM(IFERROR($C58:$L58,0)),IF(AND(ISNA(G58),ISNUMBER(G59)),SUM(IFERROR($C59:$L59,0)),IF(AND(ISNUMBER(G58),ISNUMBER(G60)),G60,G59)))))","v":{"$error":"#N/A"}},{"$f":"IF($O59=MAX(IFERROR($O$4:$O$260,0)),H56,IF(AND(ISNA(H59),ISNUMBER(H57)),SUM(IFERROR($C58:$L58,0)),IF(AND(ISNA(H59),ISNUMBER(H58)),SUM(IFERROR($C58:$L58,0)),IF(AND(ISNA(H58),ISNUMBER(H59)),SUM(IFERROR($C59:$L59,0)),IF(AND(ISNUMBER(H58),ISNUMBER(H60)),H60,H59)))))","v":{"$error":"#N/A"}},{"$f":"IF($O59=MAX(IFERROR($O$4:$O$260,0)),I56,IF(AND(ISNA(I59),ISNUMBER(I57)),SUM(IFERROR($C58:$L58,0)),IF(AND(ISNA(I59),ISNUMBER(I58)),SUM(IFERROR($C58:$L58,0)),IF(AND(ISNA(I58),ISNUMBER(I59)),SUM(IFERROR($C59:$L59,0)),IF(AND(ISNUMBER(I58),ISNUMBER(I60)),I60,I59)))))","v":{"$error":"#N/A"}},{"$f":"IF($O59=MAX(IFERROR($O$4:$O$260,0)),J56,IF(AND(ISNA(J59),ISNUMBER(J57)),SUM(IFERROR($C58:$L58,0)),IF(AND(ISNA(J59),ISNUMBER(J58)),SUM(IFERROR($C58:$L58,0)),IF(AND(ISNA(J58),ISNUMBER(J59)),SUM(IFERROR($C59:$L59,0)),IF(AND(ISNUMBER(J58),ISNUMBER(J60)),J60,J59)))))","v":{"$error":"#N/A"}},{"$f":"IF($O59=MAX(IFERROR($O$4:$O$260,0)),K56,IF(AND(ISNA(K59),ISNUMBER(K57)),SUM(IFERROR($C58:$L58,0)),IF(AND(ISNA(K59),ISNUMBER(K58)),SUM(IFERROR($C58:$L58,0)),IF(AND(ISNA(K58),ISNUMBER(K59)),SUM(IFERROR($C59:$L59,0)),IF(AND(ISNUMBER(K58),ISNUMBER(K60)),K60,K59)))))","v":{"$error":"#N/A"}},{"$f":"IF($O59=MAX(IFERROR($O$4:$O$260,0)),L56,IF(AND(ISNA(L59),ISNUMBER(L57)),SUM(IFERROR($C58:$L58,0)),IF(AND(ISNA(L59),ISNUMBER(L58)),SUM(IFERROR($C58:$L58,0)),IF(AND(ISNA(L58),ISNUMBER(L59)),SUM(IFERROR($C59:$L59,0)),IF(AND(ISNUMBER(L58),ISNUMBER(L60)),L60,L59)))))","v":1.6350000034100003}]
[19,{"$f":"IF($A60=1,0,IF($A60=$A59,$B59,$B59+IFERROR(IF(INDEX($B$881:$AF$1080,$A59,MATCH($B$2,$B$677:$AF$677,0))=\"NG w/o DAC\",0,INDEX($B$678:$AF$877,$A59,MATCH($B$2,$B$677:$AF$677,0))/10^7),NA())))","v":5.2897422165641128},{"$f":"IF(INDEX($B$881:$AF$1080,$A60,MATCH($B$2,$B$880:$AF$880,0))=C$3,IF(C$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A60,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A60,MATCH($B$2,$B$880:$AF$880,0))=D$3,IF(D$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A60,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A60,MATCH($B$2,$B$880:$AF$880,0))=E$3,IF(E$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A60,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A60,MATCH($B$2,$B$880:$AF$880,0))=F$3,IF(F$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A60,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A60,MATCH($B$2,$B$880:$AF$880,0))=G$3,IF(G$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A60,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A60,MATCH($B$2,$B$880:$AF$880,0))=H$3,IF(H$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A60,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A60,MATCH($B$2,$B$880:$AF$880,0))=I$3,IF(I$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A60,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A60,MATCH($B$2,$B$880:$AF$880,0))=J$3,IF(J$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A60,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A60,MATCH($B$2,$B$880:$AF$880,0))=K$3,IF(K$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A60,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A60,MATCH($B$2,$B$880:$AF$880,0))=L$3,IF(L$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A60,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":1.6350000034100003},null,19,5.2897422165641128,{"$f":"IF($O60=MAX(IFERROR($O$4:$O$260,0)),C57,IF(AND(ISNA(C60),ISNUMBER(C58)),SUM(IFERROR($C59:$L59,0)),IF(AND(ISNA(C60),ISNUMBER(C59)),SUM(IFERROR($C59:$L59,0)),IF(AND(ISNA(C59),ISNUMBER(C60)),SUM(IFERROR($C60:$L60,0)),IF(AND(ISNUMBER(C59),ISNUMBER(C61)),C61,C60)))))","v":{"$error":"#N/A"}},{"$f":"IF($O60=MAX(IFERROR($O$4:$O$260,0)),D57,IF(AND(ISNA(D60),ISNUMBER(D58)),SUM(IFERROR($C59:$L59,0)),IF(AND(ISNA(D60),ISNUMBER(D59)),SUM(IFERROR($C59:$L59,0)),IF(AND(ISNA(D59),ISNUMBER(D60)),SUM(IFERROR($C60:$L60,0)),IF(AND(ISNUMBER(D59),ISNUMBER(D61)),D61,D60)))))","v":{"$error":"#N/A"}},{"$f":"IF($O60=MAX(IFERROR($O$4:$O$260,0)),E57,IF(AND(ISNA(E60),ISNUMBER(E58)),SUM(IFERROR($C59:$L59,0)),IF(AND(ISNA(E60),ISNUMBER(E59)),SUM(IFERROR($C59:$L59,0)),IF(AND(ISNA(E59),ISNUMBER(E60)),SUM(IFERROR($C60:$L60,0)),IF(AND(ISNUMBER(E59),ISNUMBER(E61)),E61,E60)))))","v":{"$error":"#N/A"}},{"$f":"IF($O60=MAX(IFERROR($O$4:$O$260,0)),F57,IF(AND(ISNA(F60),ISNUMBER(F58)),SUM(IFERROR($C59:$L59,0)),IF(AND(ISNA(F60),ISNUMBER(F59)),SUM(IFERROR($C59:$L59,0)),IF(AND(ISNA(F59),ISNUMBER(F60)),SUM(IFERROR($C60:$L60,0)),IF(AND(ISNUMBER(F59),ISNUMBER(F61)),F61,F60)))))","v":{"$error":"#N/A"}},{"$f":"IF($O60=MAX(IFERROR($O$4:$O$260,0)),G57,IF(AND(ISNA(G60),ISNUMBER(G58)),SUM(IFERROR($C59:$L59,0)),IF(AND(ISNA(G60),ISNUMBER(G59)),SUM(IFERROR($C59:$L59,0)),IF(AND(ISNA(G59),ISNUMBER(G60)),SUM(IFERROR($C60:$L60,0)),IF(AND(ISNUMBER(G59),ISNUMBER(G61)),G61,G60)))))","v":{"$error":"#N/A"}},{"$f":"IF($O60=MAX(IFERROR($O$4:$O$260,0)),H57,IF(AND(ISNA(H60),ISNUMBER(H58)),SUM(IFERROR($C59:$L59,0)),IF(AND(ISNA(H60),ISNUMBER(H59)),SUM(IFERROR($C59:$L59,0)),IF(AND(ISNA(H59),ISNUMBER(H60)),SUM(IFERROR($C60:$L60,0)),IF(AND(ISNUMBER(H59),ISNUMBER(H61)),H61,H60)))))","v":{"$error":"#N/A"}},{"$f":"IF($O60=MAX(IFERROR($O$4:$O$260,0)),I57,IF(AND(ISNA(I60),ISNUMBER(I58)),SUM(IFERROR($C59:$L59,0)),IF(AND(ISNA(I60),ISNUMBER(I59)),SUM(IFERROR($C59:$L59,0)),IF(AND(ISNA(I59),ISNUMBER(I60)),SUM(IFERROR($C60:$L60,0)),IF(AND(ISNUMBER(I59),ISNUMBER(I61)),I61,I60)))))","v":{"$error":"#N/A"}},{"$f":"IF($O60=MAX(IFERROR($O$4:$O$260,0)),J57,IF(AND(ISNA(J60),ISNUMBER(J58)),SUM(IFERROR($C59:$L59,0)),IF(AND(ISNA(J60),ISNUMBER(J59)),SUM(IFERROR($C59:$L59,0)),IF(AND(ISNA(J59),ISNUMBER(J60)),SUM(IFERROR($C60:$L60,0)),IF(AND(ISNUMBER(J59),ISNUMBER(J61)),J61,J60)))))","v":{"$error":"#N/A"}},{"$f":"IF($O60=MAX(IFERROR($O$4:$O$260,0)),K57,IF(AND(ISNA(K60),ISNUMBER(K58)),SUM(IFERROR($C59:$L59,0)),IF(AND(ISNA(K60),ISNUMBER(K59)),SUM(IFERROR($C59:$L59,0)),IF(AND(ISNA(K59),ISNUMBER(K60)),SUM(IFERROR($C60:$L60,0)),IF(AND(ISNUMBER(K59),ISNUMBER(K61)),K61,K60)))))","v":{"$error":"#N/A"}},{"$f":"IF($O60=MAX(IFERROR($O$4:$O$260,0)),L57,IF(AND(ISNA(L60),ISNUMBER(L58)),SUM(IFERROR($C59:$L59,0)),IF(AND(ISNA(L60),ISNUMBER(L59)),SUM(IFERROR($C59:$L59,0)),IF(AND(ISNA(L59),ISNUMBER(L60)),SUM(IFERROR($C60:$L60,0)),IF(AND(ISNUMBER(L59),ISNUMBER(L61)),L61,L60)))))","v":1.7140000045000001}]
[20,{"$f":"IF($A61=1,0,IF($A61=$A60,$B60,$B60+IFERROR(IF(INDEX($B$881:$AF$1080,$A60,MATCH($B$2,$B$677:$AF$677,0))=\"NG w/o DAC\",0,INDEX($B$678:$AF$877,$A60,MATCH($B$2,$B$677:$AF$677,0))/10^7),NA())))","v":5.2897422165641128},{"$f":"IF(INDEX($B$881:$AF$1080,$A61,MATCH($B$2,$B$880:$AF$880,0))=C$3,IF(C$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A61,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A61,MATCH($B$2,$B$880:$AF$880,0))=D$3,IF(D$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A61,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A61,MATCH($B$2,$B$880:$AF$880,0))=E$3,IF(E$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A61,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A61,MATCH($B$2,$B$880:$AF$880,0))=F$3,IF(F$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A61,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A61,MATCH($B$2,$B$880:$AF$880,0))=G$3,IF(G$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A61,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A61,MATCH($B$2,$B$880:$AF$880,0))=H$3,IF(H$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A61,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A61,MATCH($B$2,$B$880:$AF$880,0))=I$3,IF(I$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A61,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A61,MATCH($B$2,$B$880:$AF$880,0))=J$3,IF(J$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A61,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A61,MATCH($B$2,$B$880:$AF$880,0))=K$3,IF(K$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A61,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A61,MATCH($B$2,$B$880:$AF$880,0))=L$3,IF(L$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A61,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":1.7140000045000001},null,20,5.2897422165641128,{"$f":"IF($O61=MAX(IFERROR($O$4:$O$260,0)),C58,IF(AND(ISNA(C61),ISNUMBER(C59)),SUM(IFERROR($C60:$L60,0)),IF(AND(ISNA(C61),ISNUMBER(C60)),SUM(IFERROR($C60:$L60,0)),IF(AND(ISNA(C60),ISNUMBER(C61)),SUM(IFERROR($C61:$L61,0)),IF(AND(ISNUMBER(C60),ISNUMBER(C62)),C62,C61)))))","v":{"$error":"#N/A"}},{"$f":"IF($O61=MAX(IFERROR($O$4:$O$260,0)),D58,IF(AND(ISNA(D61),ISNUMBER(D59)),SUM(IFERROR($C60:$L60,0)),IF(AND(ISNA(D61),ISNUMBER(D60)),SUM(IFERROR($C60:$L60,0)),IF(AND(ISNA(D60),ISNUMBER(D61)),SUM(IFERROR($C61:$L61,0)),IF(AND(ISNUMBER(D60),ISNUMBER(D62)),D62,D61)))))","v":{"$error":"#N/A"}},{"$f":"IF($O61=MAX(IFERROR($O$4:$O$260,0)),E58,IF(AND(ISNA(E61),ISNUMBER(E59)),SUM(IFERROR($C60:$L60,0)),IF(AND(ISNA(E61),ISNUMBER(E60)),SUM(IFERROR($C60:$L60,0)),IF(AND(ISNA(E60),ISNUMBER(E61)),SUM(IFERROR($C61:$L61,0)),IF(AND(ISNUMBER(E60),ISNUMBER(E62)),E62,E61)))))","v":{"$error":"#N/A"}},{"$f":"IF($O61=MAX(IFERROR($O$4:$O$260,0)),F58,IF(AND(ISNA(F61),ISNUMBER(F59)),SUM(IFERROR($C60:$L60,0)),IF(AND(ISNA(F61),ISNUMBER(F60)),SUM(IFERROR($C60:$L60,0)),IF(AND(ISNA(F60),ISNUMBER(F61)),SUM(IFERROR($C61:$L61,0)),IF(AND(ISNUMBER(F60),ISNUMBER(F62)),F62,F61)))))","v":{"$error":"#N/A"}},{"$f":"IF($O61=MAX(IFERROR($O$4:$O$260,0)),G58,IF(AND(ISNA(G61),ISNUMBER(G59)),SUM(IFERROR($C60:$L60,0)),IF(AND(ISNA(G61),ISNUMBER(G60)),SUM(IFERROR($C60:$L60,0)),IF(AND(ISNA(G60),ISNUMBER(G61)),SUM(IFERROR($C61:$L61,0)),IF(AND(ISNUMBER(G60),ISNUMBER(G62)),G62,G61)))))","v":{"$error":"#N/A"}},{"$f":"IF($O61=MAX(IFERROR($O$4:$O$260,0)),H58,IF(AND(ISNA(H61),ISNUMBER(H59)),SUM(IFERROR($C60:$L60,0)),IF(AND(ISNA(H61),ISNUMBER(H60)),SUM(IFERROR($C60:$L60,0)),IF(AND(ISNA(H60),ISNUMBER(H61)),SUM(IFERROR($C61:$L61,0)),IF(AND(ISNUMBER(H60),ISNUMBER(H62)),H62,H61)))))","v":{"$error":"#N/A"}},{"$f":"IF($O61=MAX(IFERROR($O$4:$O$260,0)),I58,IF(AND(ISNA(I61),ISNUMBER(I59)),SUM(IFERROR($C60:$L60,0)),IF(AND(ISNA(I61),ISNUMBER(I60)),SUM(IFERROR($C60:$L60,0)),IF(AND(ISNA(I60),ISNUMBER(I61)),SUM(IFERROR($C61:$L61,0)),IF(AND(ISNUMBER(I60),ISNUMBER(I62)),I62,I61)))))","v":{"$error":"#N/A"}},{"$f":"IF($O61=MAX(IFERROR($O$4:$O$260,0)),J58,IF(AND(ISNA(J61),ISNUMBER(J59)),SUM(IFERROR($C60:$L60,0)),IF(AND(ISNA(J61),ISNUMBER(J60)),SUM(IFERROR($C60:$L60,0)),IF(AND(ISNA(J60),ISNUMBER(J61)),SUM(IFERROR($C61:$L61,0)),IF(AND(ISNUMBER(J60),ISNUMBER(J62)),J62,J61)))))","v":{"$error":"#N/A"}},{"$f":"IF($O61=MAX(IFERROR($O$4:$O$260,0)),K58,IF(AND(ISNA(K61),ISNUMBER(K59)),SUM(IFERROR($C60:$L60,0)),IF(AND(ISNA(K61),ISNUMBER(K60)),SUM(IFERROR($C60:$L60,0)),IF(AND(ISNA(K60),ISNUMBER(K61)),SUM(IFERROR($C61:$L61,0)),IF(AND(ISNUMBER(K60),ISNUMBER(K62)),K62,K61)))))","v":{"$error":"#N/A"}},{"$f":"IF($O61=MAX(IFERROR($O$4:$O$260,0)),L58,IF(AND(ISNA(L61),ISNUMBER(L59)),SUM(IFERROR($C60:$L60,0)),IF(AND(ISNA(L61),ISNUMBER(L60)),SUM(IFERROR($C60:$L60,0)),IF(AND(ISNA(L60),ISNUMBER(L61)),SUM(IFERROR($C61:$L61,0)),IF(AND(ISNUMBER(L60),ISNUMBER(L62)),L62,L61)))))","v":1.7140000045000001}]
[20,{"$f":"IF($A62=1,0,IF($A62=$A61,$B61,$B61+IFERROR(IF(INDEX($B$881:$AF$1080,$A61,MATCH($B$2,$B$677:$AF$677,0))=\"NG w/o DAC\",0,INDEX($B$678:$AF$877,$A61,MATCH($B$2,$B$677:$AF$677,0))/10^7),NA())))","v":5.2897422165641128},{"$f":"IF(INDEX($B$881:$AF$1080,$A62,MATCH($B$2,$B$880:$AF$880,0))=C$3,IF(C$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A62,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A62,MATCH($B$2,$B$880:$AF$880,0))=D$3,IF(D$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A62,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A62,MATCH($B$2,$B$880:$AF$880,0))=E$3,IF(E$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A62,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A62,MATCH($B$2,$B$880:$AF$880,0))=F$3,IF(F$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A62,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A62,MATCH($B$2,$B$880:$AF$880,0))=G$3,IF(G$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A62,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A62,MATCH($B$2,$B$880:$AF$880,0))=H$3,IF(H$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A62,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A62,MATCH($B$2,$B$880:$AF$880,0))=I$3,IF(I$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A62,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A62,MATCH($B$2,$B$880:$AF$880,0))=J$3,IF(J$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A62,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A62,MATCH($B$2,$B$880:$AF$880,0))=K$3,IF(K$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A62,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A62,MATCH($B$2,$B$880:$AF$880,0))=L$3,IF(L$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A62,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":1.7140000045000001},null,20,5.2897422165641128,{"$f":"IF($O62=MAX(IFERROR($O$4:$O$260,0)),C59,IF(AND(ISNA(C62),ISNUMBER(C60)),SUM(IFERROR($C61:$L61,0)),IF(AND(ISNA(C62),ISNUMBER(C61)),SUM(IFERROR($C61:$L61,0)),IF(AND(ISNA(C61),ISNUMBER(C62)),SUM(IFERROR($C62:$L62,0)),IF(AND(ISNUMBER(C61),ISNUMBER(C63)),C63,C62)))))","v":{"$error":"#N/A"}},{"$f":"IF($O62=MAX(IFERROR($O$4:$O$260,0)),D59,IF(AND(ISNA(D62),ISNUMBER(D60)),SUM(IFERROR($C61:$L61,0)),IF(AND(ISNA(D62),ISNUMBER(D61)),SUM(IFERROR($C61:$L61,0)),IF(AND(ISNA(D61),ISNUMBER(D62)),SUM(IFERROR($C62:$L62,0)),IF(AND(ISNUMBER(D61),ISNUMBER(D63)),D63,D62)))))","v":{"$error":"#N/A"}},{"$f":"IF($O62=MAX(IFERROR($O$4:$O$260,0)),E59,IF(AND(ISNA(E62),ISNUMBER(E60)),SUM(IFERROR($C61:$L61,0)),IF(AND(ISNA(E62),ISNUMBER(E61)),SUM(IFERROR($C61:$L61,0)),IF(AND(ISNA(E61),ISNUMBER(E62)),SUM(IFERROR($C62:$L62,0)),IF(AND(ISNUMBER(E61),ISNUMBER(E63)),E63,E62)))))","v":{"$error":"#N/A"}},{"$f":"IF($O62=MAX(IFERROR($O$4:$O$260,0)),F59,IF(AND(ISNA(F62),ISNUMBER(F60)),SUM(IFERROR($C61:$L61,0)),IF(AND(ISNA(F62),ISNUMBER(F61)),SUM(IFERROR($C61:$L61,0)),IF(AND(ISNA(F61),ISNUMBER(F62)),SUM(IFERROR($C62:$L62,0)),IF(AND(ISNUMBER(F61),ISNUMBER(F63)),F63,F62)))))","v":{"$error":"#N/A"}},{"$f":"IF($O62=MAX(IFERROR($O$4:$O$260,0)),G59,IF(AND(ISNA(G62),ISNUMBER(G60)),SUM(IFERROR($C61:$L61,0)),IF(AND(ISNA(G62),ISNUMBER(G61)),SUM(IFERROR($C61:$L61,0)),IF(AND(ISNA(G61),ISNUMBER(G62)),SUM(IFERROR($C62:$L62,0)),IF(AND(ISNUMBER(G61),ISNUMBER(G63)),G63,G62)))))","v":{"$error":"#N/A"}},{"$f":"IF($O62=MAX(IFERROR($O$4:$O$260,0)),H59,IF(AND(ISNA(H62),ISNUMBER(H60)),SUM(IFERROR($C61:$L61,0)),IF(AND(ISNA(H62),ISNUMBER(H61)),SUM(IFERROR($C61:$L61,0)),IF(AND(ISNA(H61),ISNUMBER(H62)),SUM(IFERROR($C62:$L62,0)),IF(AND(ISNUMBER(H61),ISNUMBER(H63)),H63,H62)))))","v":{"$error":"#N/A"}},{"$f":"IF($O62=MAX(IFERROR($O$4:$O$260,0)),I59,IF(AND(ISNA(I62),ISNUMBER(I60)),SUM(IFERROR($C61:$L61,0)),IF(AND(ISNA(I62),ISNUMBER(I61)),SUM(IFERROR($C61:$L61,0)),IF(AND(ISNA(I61),ISNUMBER(I62)),SUM(IFERROR($C62:$L62,0)),IF(AND(ISNUMBER(I61),ISNUMBER(I63)),I63,I62)))))","v":{"$error":"#N/A"}},{"$f":"IF($O62=MAX(IFERROR($O$4:$O$260,0)),J59,IF(AND(ISNA(J62),ISNUMBER(J60)),SUM(IFERROR($C61:$L61,0)),IF(AND(ISNA(J62),ISNUMBER(J61)),SUM(IFERROR($C61:$L61,0)),IF(AND(ISNA(J61),ISNUMBER(J62)),SUM(IFERROR($C62:$L62,0)),IF(AND(ISNUMBER(J61),ISNUMBER(J63)),J63,J62)))))","v":{"$error":"#N/A"}},{"$f":"IF($O62=MAX(IFERROR($O$4:$O$260,0)),K59,IF(AND(ISNA(K62),ISNUMBER(K60)),SUM(IFERROR($C61:$L61,0)),IF(AND(ISNA(K62),ISNUMBER(K61)),SUM(IFERROR($C61:$L61,0)),IF(AND(ISNA(K61),ISNUMBER(K62)),SUM(IFERROR($C62:$L62,0)),IF(AND(ISNUMBER(K61),ISNUMBER(K63)),K63,K62)))))","v":{"$error":"#N/A"}},{"$f":"IF($O62=MAX(IFERROR($O$4:$O$260,0)),L59,IF(AND(ISNA(L62),ISNUMBER(L60)),SUM(IFERROR($C61:$L61,0)),IF(AND(ISNA(L62),ISNUMBER(L61)),SUM(IFERROR($C61:$L61,0)),IF(AND(ISNA(L61),ISNUMBER(L62)),SUM(IFERROR($C62:$L62,0)),IF(AND(ISNUMBER(L61),ISNUMBER(L63)),L63,L62)))))","v":1.7140000045000001}]
[20,{"$f":"IF($A63=1,0,IF($A63=$A62,$B62,$B62+IFERROR(IF(INDEX($B$881:$AF$1080,$A62,MATCH($B$2,$B$677:$AF$677,0))=\"NG w/o DAC\",0,INDEX($B$678:$AF$877,$A62,MATCH($B$2,$B$677:$AF$677,0))/10^7),NA())))","v":5.2897422165641128},{"$f":"IF(INDEX($B$881:$AF$1080,$A63,MATCH($B$2,$B$880:$AF$880,0))=C$3,IF(C$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A63,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A63,MATCH($B$2,$B$880:$AF$880,0))=D$3,IF(D$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A63,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A63,MATCH($B$2,$B$880:$AF$880,0))=E$3,IF(E$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A63,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A63,MATCH($B$2,$B$880:$AF$880,0))=F$3,IF(F$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A63,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A63,MATCH($B$2,$B$880:$AF$880,0))=G$3,IF(G$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A63,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A63,MATCH($B$2,$B$880:$AF$880,0))=H$3,IF(H$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A63,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A63,MATCH($B$2,$B$880:$AF$880,0))=I$3,IF(I$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A63,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A63,MATCH($B$2,$B$880:$AF$880,0))=J$3,IF(J$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A63,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A63,MATCH($B$2,$B$880:$AF$880,0))=K$3,IF(K$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A63,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A63,MATCH($B$2,$B$880:$AF$880,0))=L$3,IF(L$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A63,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":1.7140000045000001},null,20,5.2897422165641128,{"$f":"IF($O63=MAX(IFERROR($O$4:$O$260,0)),C60,IF(AND(ISNA(C63),ISNUMBER(C61)),SUM(IFERROR($C62:$L62,0)),IF(AND(ISNA(C63),ISNUMBER(C62)),SUM(IFERROR($C62:$L62,0)),IF(AND(ISNA(C62),ISNUMBER(C63)),SUM(IFERROR($C63:$L63,0)),IF(AND(ISNUMBER(C62),ISNUMBER(C64)),C64,C63)))))","v":{"$error":"#N/A"}},{"$f":"IF($O63=MAX(IFERROR($O$4:$O$260,0)),D60,IF(AND(ISNA(D63),ISNUMBER(D61)),SUM(IFERROR($C62:$L62,0)),IF(AND(ISNA(D63),ISNUMBER(D62)),SUM(IFERROR($C62:$L62,0)),IF(AND(ISNA(D62),ISNUMBER(D63)),SUM(IFERROR($C63:$L63,0)),IF(AND(ISNUMBER(D62),ISNUMBER(D64)),D64,D63)))))","v":{"$error":"#N/A"}},{"$f":"IF($O63=MAX(IFERROR($O$4:$O$260,0)),E60,IF(AND(ISNA(E63),ISNUMBER(E61)),SUM(IFERROR($C62:$L62,0)),IF(AND(ISNA(E63),ISNUMBER(E62)),SUM(IFERROR($C62:$L62,0)),IF(AND(ISNA(E62),ISNUMBER(E63)),SUM(IFERROR($C63:$L63,0)),IF(AND(ISNUMBER(E62),ISNUMBER(E64)),E64,E63)))))","v":{"$error":"#N/A"}},{"$f":"IF($O63=MAX(IFERROR($O$4:$O$260,0)),F60,IF(AND(ISNA(F63),ISNUMBER(F61)),SUM(IFERROR($C62:$L62,0)),IF(AND(ISNA(F63),ISNUMBER(F62)),SUM(IFERROR($C62:$L62,0)),IF(AND(ISNA(F62),ISNUMBER(F63)),SUM(IFERROR($C63:$L63,0)),IF(AND(ISNUMBER(F62),ISNUMBER(F64)),F64,F63)))))","v":{"$error":"#N/A"}},{"$f":"IF($O63=MAX(IFERROR($O$4:$O$260,0)),G60,IF(AND(ISNA(G63),ISNUMBER(G61)),SUM(IFERROR($C62:$L62,0)),IF(AND(ISNA(G63),ISNUMBER(G62)),SUM(IFERROR($C62:$L62,0)),IF(AND(ISNA(G62),ISNUMBER(G63)),SUM(IFERROR($C63:$L63,0)),IF(AND(ISNUMBER(G62),ISNUMBER(G64)),G64,G63)))))","v":{"$error":"#N/A"}},{"$f":"IF($O63=MAX(IFERROR($O$4:$O$260,0)),H60,IF(AND(ISNA(H63),ISNUMBER(H61)),SUM(IFERROR($C62:$L62,0)),IF(AND(ISNA(H63),ISNUMBER(H62)),SUM(IFERROR($C62:$L62,0)),IF(AND(ISNA(H62),ISNUMBER(H63)),SUM(IFERROR($C63:$L63,0)),IF(AND(ISNUMBER(H62),ISNUMBER(H64)),H64,H63)))))","v":{"$error":"#N/A"}},{"$f":"IF($O63=MAX(IFERROR($O$4:$O$260,0)),I60,IF(AND(ISNA(I63),ISNUMBER(I61)),SUM(IFERROR($C62:$L62,0)),IF(AND(ISNA(I63),ISNUMBER(I62)),SUM(IFERROR($C62:$L62,0)),IF(AND(ISNA(I62),ISNUMBER(I63)),SUM(IFERROR($C63:$L63,0)),IF(AND(ISNUMBER(I62),ISNUMBER(I64)),I64,I63)))))","v":{"$error":"#N/A"}},{"$f":"IF($O63=MAX(IFERROR($O$4:$O$260,0)),J60,IF(AND(ISNA(J63),ISNUMBER(J61)),SUM(IFERROR($C62:$L62,0)),IF(AND(ISNA(J63),ISNUMBER(J62)),SUM(IFERROR($C62:$L62,0)),IF(AND(ISNA(J62),ISNUMBER(J63)),SUM(IFERROR($C63:$L63,0)),IF(AND(ISNUMBER(J62),ISNUMBER(J64)),J64,J63)))))","v":{"$error":"#N/A"}},{"$f":"IF($O63=MAX(IFERROR($O$4:$O$260,0)),K60,IF(AND(ISNA(K63),ISNUMBER(K61)),SUM(IFERROR($C62:$L62,0)),IF(AND(ISNA(K63),ISNUMBER(K62)),SUM(IFERROR($C62:$L62,0)),IF(AND(ISNA(K62),ISNUMBER(K63)),SUM(IFERROR($C63:$L63,0)),IF(AND(ISNUMBER(K62),ISNUMBER(K64)),K64,K63)))))","v":{"$error":"#N/A"}},{"$f":"IF($O63=MAX(IFERROR($O$4:$O$260,0)),L60,IF(AND(ISNA(L63),ISNUMBER(L61)),SUM(IFERROR($C62:$L62,0)),IF(AND(ISNA(L63),ISNUMBER(L62)),SUM(IFERROR($C62:$L62,0)),IF(AND(ISNA(L62),ISNUMBER(L63)),SUM(IFERROR($C63:$L63,0)),IF(AND(ISNUMBER(L62),ISNUMBER(L64)),L64,L63)))))","v":1.7140000045099999}]
[21,{"$f":"IF($A64=1,0,IF($A64=$A63,$B63,$B63+IFERROR(IF(INDEX($B$881:$AF$1080,$A63,MATCH($B$2,$B$677:$AF$677,0))=\"NG w/o DAC\",0,INDEX($B$678:$AF$877,$A63,MATCH($B$2,$B$677:$AF$677,0))/10^7),NA())))","v":5.2897422165641128},{"$f":"IF(INDEX($B$881:$AF$1080,$A64,MATCH($B$2,$B$880:$AF$880,0))=C$3,IF(C$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A64,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A64,MATCH($B$2,$B$880:$AF$880,0))=D$3,IF(D$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A64,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A64,MATCH($B$2,$B$880:$AF$880,0))=E$3,IF(E$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A64,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A64,MATCH($B$2,$B$880:$AF$880,0))=F$3,IF(F$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A64,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A64,MATCH($B$2,$B$880:$AF$880,0))=G$3,IF(G$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A64,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A64,MATCH($B$2,$B$880:$AF$880,0))=H$3,IF(H$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A64,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A64,MATCH($B$2,$B$880:$AF$880,0))=I$3,IF(I$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A64,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A64,MATCH($B$2,$B$880:$AF$880,0))=J$3,IF(J$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A64,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A64,MATCH($B$2,$B$880:$AF$880,0))=K$3,IF(K$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A64,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A64,MATCH($B$2,$B$880:$AF$880,0))=L$3,IF(L$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A64,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":1.7140000045099999},null,21,5.2897422165641128,{"$f":"IF($O64=MAX(IFERROR($O$4:$O$260,0)),C61,IF(AND(ISNA(C64),ISNUMBER(C62)),SUM(IFERROR($C63:$L63,0)),IF(AND(ISNA(C64),ISNUMBER(C63)),SUM(IFERROR($C63:$L63,0)),IF(AND(ISNA(C63),ISNUMBER(C64)),SUM(IFERROR($C64:$L64,0)),IF(AND(ISNUMBER(C63),ISNUMBER(C65)),C65,C64)))))","v":{"$error":"#N/A"}},{"$f":"IF($O64=MAX(IFERROR($O$4:$O$260,0)),D61,IF(AND(ISNA(D64),ISNUMBER(D62)),SUM(IFERROR($C63:$L63,0)),IF(AND(ISNA(D64),ISNUMBER(D63)),SUM(IFERROR($C63:$L63,0)),IF(AND(ISNA(D63),ISNUMBER(D64)),SUM(IFERROR($C64:$L64,0)),IF(AND(ISNUMBER(D63),ISNUMBER(D65)),D65,D64)))))","v":{"$error":"#N/A"}},{"$f":"IF($O64=MAX(IFERROR($O$4:$O$260,0)),E61,IF(AND(ISNA(E64),ISNUMBER(E62)),SUM(IFERROR($C63:$L63,0)),IF(AND(ISNA(E64),ISNUMBER(E63)),SUM(IFERROR($C63:$L63,0)),IF(AND(ISNA(E63),ISNUMBER(E64)),SUM(IFERROR($C64:$L64,0)),IF(AND(ISNUMBER(E63),ISNUMBER(E65)),E65,E64)))))","v":{"$error":"#N/A"}},{"$f":"IF($O64=MAX(IFERROR($O$4:$O$260,0)),F61,IF(AND(ISNA(F64),ISNUMBER(F62)),SUM(IFERROR($C63:$L63,0)),IF(AND(ISNA(F64),ISNUMBER(F63)),SUM(IFERROR($C63:$L63,0)),IF(AND(ISNA(F63),ISNUMBER(F64)),SUM(IFERROR($C64:$L64,0)),IF(AND(ISNUMBER(F63),ISNUMBER(F65)),F65,F64)))))","v":{"$error":"#N/A"}},{"$f":"IF($O64=MAX(IFERROR($O$4:$O$260,0)),G61,IF(AND(ISNA(G64),ISNUMBER(G62)),SUM(IFERROR($C63:$L63,0)),IF(AND(ISNA(G64),ISNUMBER(G63)),SUM(IFERROR($C63:$L63,0)),IF(AND(ISNA(G63),ISNUMBER(G64)),SUM(IFERROR($C64:$L64,0)),IF(AND(ISNUMBER(G63),ISNUMBER(G65)),G65,G64)))))","v":{"$error":"#N/A"}},{"$f":"IF($O64=MAX(IFERROR($O$4:$O$260,0)),H61,IF(AND(ISNA(H64),ISNUMBER(H62)),SUM(IFERROR($C63:$L63,0)),IF(AND(ISNA(H64),ISNUMBER(H63)),SUM(IFERROR($C63:$L63,0)),IF(AND(ISNA(H63),ISNUMBER(H64)),SUM(IFERROR($C64:$L64,0)),IF(AND(ISNUMBER(H63),ISNUMBER(H65)),H65,H64)))))","v":{"$error":"#N/A"}},{"$f":"IF($O64=MAX(IFERROR($O$4:$O$260,0)),I61,IF(AND(ISNA(I64),ISNUMBER(I62)),SUM(IFERROR($C63:$L63,0)),IF(AND(ISNA(I64),ISNUMBER(I63)),SUM(IFERROR($C63:$L63,0)),IF(AND(ISNA(I63),ISNUMBER(I64)),SUM(IFERROR($C64:$L64,0)),IF(AND(ISNUMBER(I63),ISNUMBER(I65)),I65,I64)))))","v":{"$error":"#N/A"}},{"$f":"IF($O64=MAX(IFERROR($O$4:$O$260,0)),J61,IF(AND(ISNA(J64),ISNUMBER(J62)),SUM(IFERROR($C63:$L63,0)),IF(AND(ISNA(J64),ISNUMBER(J63)),SUM(IFERROR($C63:$L63,0)),IF(AND(ISNA(J63),ISNUMBER(J64)),SUM(IFERROR($C64:$L64,0)),IF(AND(ISNUMBER(J63),ISNUMBER(J65)),J65,J64)))))","v":{"$error":"#N/A"}},{"$f":"IF($O64=MAX(IFERROR($O$4:$O$260,0)),K61,IF(AND(ISNA(K64),ISNUMBER(K62)),SUM(IFERROR($C63:$L63,0)),IF(AND(ISNA(K64),ISNUMBER(K63)),SUM(IFERROR($C63:$L63,0)),IF(AND(ISNA(K63),ISNUMBER(K64)),SUM(IFERROR($C64:$L64,0)),IF(AND(ISNUMBER(K63),ISNUMBER(K65)),K65,K64)))))","v":{"$error":"#N/A"}},{"$f":"IF($O64=MAX(IFERROR($O$4:$O$260,0)),L61,IF(AND(ISNA(L64),ISNUMBER(L62)),SUM(IFERROR($C63:$L63,0)),IF(AND(ISNA(L64),ISNUMBER(L63)),SUM(IFERROR($C63:$L63,0)),IF(AND(ISNA(L63),ISNUMBER(L64)),SUM(IFERROR($C64:$L64,0)),IF(AND(ISNUMBER(L63),ISNUMBER(L65)),L65,L64)))))","v":1.7140000045099999}]
[21,{"$f":"IF($A65=1,0,IF($A65=$A64,$B64,$B64+IFERROR(IF(INDEX($B$881:$AF$1080,$A64,MATCH($B$2,$B$677:$AF$677,0))=\"NG w/o DAC\",0,INDEX($B$678:$AF$877,$A64,MATCH($B$2,$B$677:$AF$677,0))/10^7),NA())))","v":5.2897422165641128},{"$f":"IF(INDEX($B$881:$AF$1080,$A65,MATCH($B$2,$B$880:$AF$880,0))=C$3,IF(C$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A65,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A65,MATCH($B$2,$B$880:$AF$880,0))=D$3,IF(D$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A65,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A65,MATCH($B$2,$B$880:$AF$880,0))=E$3,IF(E$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A65,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A65,MATCH($B$2,$B$880:$AF$880,0))=F$3,IF(F$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A65,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A65,MATCH($B$2,$B$880:$AF$880,0))=G$3,IF(G$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A65,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A65,MATCH($B$2,$B$880:$AF$880,0))=H$3,IF(H$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A65,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A65,MATCH($B$2,$B$880:$AF$880,0))=I$3,IF(I$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A65,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A65,MATCH($B$2,$B$880:$AF$880,0))=J$3,IF(J$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A65,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A65,MATCH($B$2,$B$880:$AF$880,0))=K$3,IF(K$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A65,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A65,MATCH($B$2,$B$880:$AF$880,0))=L$3,IF(L$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A65,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":1.7140000045099999},null,21,5.2897422165641128,{"$f":"IF($O65=MAX(IFERROR($O$4:$O$260,0)),C62,IF(AND(ISNA(C65),ISNUMBER(C63)),SUM(IFERROR($C64:$L64,0)),IF(AND(ISNA(C65),ISNUMBER(C64)),SUM(IFERROR($C64:$L64,0)),IF(AND(ISNA(C64),ISNUMBER(C65)),SUM(IFERROR($C65:$L65,0)),IF(AND(ISNUMBER(C64),ISNUMBER(C66)),C66,C65)))))","v":{"$error":"#N/A"}},{"$f":"IF($O65=MAX(IFERROR($O$4:$O$260,0)),D62,IF(AND(ISNA(D65),ISNUMBER(D63)),SUM(IFERROR($C64:$L64,0)),IF(AND(ISNA(D65),ISNUMBER(D64)),SUM(IFERROR($C64:$L64,0)),IF(AND(ISNA(D64),ISNUMBER(D65)),SUM(IFERROR($C65:$L65,0)),IF(AND(ISNUMBER(D64),ISNUMBER(D66)),D66,D65)))))","v":{"$error":"#N/A"}},{"$f":"IF($O65=MAX(IFERROR($O$4:$O$260,0)),E62,IF(AND(ISNA(E65),ISNUMBER(E63)),SUM(IFERROR($C64:$L64,0)),IF(AND(ISNA(E65),ISNUMBER(E64)),SUM(IFERROR($C64:$L64,0)),IF(AND(ISNA(E64),ISNUMBER(E65)),SUM(IFERROR($C65:$L65,0)),IF(AND(ISNUMBER(E64),ISNUMBER(E66)),E66,E65)))))","v":{"$error":"#N/A"}},{"$f":"IF($O65=MAX(IFERROR($O$4:$O$260,0)),F62,IF(AND(ISNA(F65),ISNUMBER(F63)),SUM(IFERROR($C64:$L64,0)),IF(AND(ISNA(F65),ISNUMBER(F64)),SUM(IFERROR($C64:$L64,0)),IF(AND(ISNA(F64),ISNUMBER(F65)),SUM(IFERROR($C65:$L65,0)),IF(AND(ISNUMBER(F64),ISNUMBER(F66)),F66,F65)))))","v":{"$error":"#N/A"}},{"$f":"IF($O65=MAX(IFERROR($O$4:$O$260,0)),G62,IF(AND(ISNA(G65),ISNUMBER(G63)),SUM(IFERROR($C64:$L64,0)),IF(AND(ISNA(G65),ISNUMBER(G64)),SUM(IFERROR($C64:$L64,0)),IF(AND(ISNA(G64),ISNUMBER(G65)),SUM(IFERROR($C65:$L65,0)),IF(AND(ISNUMBER(G64),ISNUMBER(G66)),G66,G65)))))","v":{"$error":"#N/A"}},{"$f":"IF($O65=MAX(IFERROR($O$4:$O$260,0)),H62,IF(AND(ISNA(H65),ISNUMBER(H63)),SUM(IFERROR($C64:$L64,0)),IF(AND(ISNA(H65),ISNUMBER(H64)),SUM(IFERROR($C64:$L64,0)),IF(AND(ISNA(H64),ISNUMBER(H65)),SUM(IFERROR($C65:$L65,0)),IF(AND(ISNUMBER(H64),ISNUMBER(H66)),H66,H65)))))","v":{"$error":"#N/A"}},{"$f":"IF($O65=MAX(IFERROR($O$4:$O$260,0)),I62,IF(AND(ISNA(I65),ISNUMBER(I63)),SUM(IFERROR($C64:$L64,0)),IF(AND(ISNA(I65),ISNUMBER(I64)),SUM(IFERROR($C64:$L64,0)),IF(AND(ISNA(I64),ISNUMBER(I65)),SUM(IFERROR($C65:$L65,0)),IF(AND(ISNUMBER(I64),ISNUMBER(I66)),I66,I65)))))","v":{"$error":"#N/A"}},{"$f":"IF($O65=MAX(IFERROR($O$4:$O$260,0)),J62,IF(AND(ISNA(J65),ISNUMBER(J63)),SUM(IFERROR($C64:$L64,0)),IF(AND(ISNA(J65),ISNUMBER(J64)),SUM(IFERROR($C64:$L64,0)),IF(AND(ISNA(J64),ISNUMBER(J65)),SUM(IFERROR($C65:$L65,0)),IF(AND(ISNUMBER(J64),ISNUMBER(J66)),J66,J65)))))","v":{"$error":"#N/A"}},{"$f":"IF($O65=MAX(IFERROR($O$4:$O$260,0)),K62,IF(AND(ISNA(K65),ISNUMBER(K63)),SUM(IFERROR($C64:$L64,0)),IF(AND(ISNA(K65),ISNUMBER(K64)),SUM(IFERROR($C64:$L64,0)),IF(AND(ISNA(K64),ISNUMBER(K65)),SUM(IFERROR($C65:$L65,0)),IF(AND(ISNUMBER(K64),ISNUMBER(K66)),K66,K65)))))","v":{"$error":"#N/A"}},{"$f":"IF($O65=MAX(IFERROR($O$4:$O$260,0)),L62,IF(AND(ISNA(L65),ISNUMBER(L63)),SUM(IFERROR($C64:$L64,0)),IF(AND(ISNA(L65),ISNUMBER(L64)),SUM(IFERROR($C64:$L64,0)),IF(AND(ISNA(L64),ISNUMBER(L65)),SUM(IFERROR($C65:$L65,0)),IF(AND(ISNUMBER(L64),ISNUMBER(L66)),L66,L65)))))","v":1.7140000045099999}]
[21,{"$f":"IF($A66=1,0,IF($A66=$A65,$B65,$B65+IFERROR(IF(INDEX($B$881:$AF$1080,$A65,MATCH($B$2,$B$677:$AF$677,0))=\"NG w/o DAC\",0,INDEX($B$678:$AF$877,$A65,MATCH($B$2,$B$677:$AF$677,0))/10^7),NA())))","v":5.2897422165641128},{"$f":"IF(INDEX($B$881:$AF$1080,$A66,MATCH($B$2,$B$880:$AF$880,0))=C$3,IF(C$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A66,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A66,MATCH($B$2,$B$880:$AF$880,0))=D$3,IF(D$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A66,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A66,MATCH($B$2,$B$880:$AF$880,0))=E$3,IF(E$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A66,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A66,MATCH($B$2,$B$880:$AF$880,0))=F$3,IF(F$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A66,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A66,MATCH($B$2,$B$880:$AF$880,0))=G$3,IF(G$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A66,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A66,MATCH($B$2,$B$880:$AF$880,0))=H$3,IF(H$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A66,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A66,MATCH($B$2,$B$880:$AF$880,0))=I$3,IF(I$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A66,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A66,MATCH($B$2,$B$880:$AF$880,0))=J$3,IF(J$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A66,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A66,MATCH($B$2,$B$880:$AF$880,0))=K$3,IF(K$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A66,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A66,MATCH($B$2,$B$880:$AF$880,0))=L$3,IF(L$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A66,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":1.7140000045099999},null,21,5.2897422165641128,{"$f":"IF($O66=MAX(IFERROR($O$4:$O$260,0)),C63,IF(AND(ISNA(C66),ISNUMBER(C64)),SUM(IFERROR($C65:$L65,0)),IF(AND(ISNA(C66),ISNUMBER(C65)),SUM(IFERROR($C65:$L65,0)),IF(AND(ISNA(C65),ISNUMBER(C66)),SUM(IFERROR($C66:$L66,0)),IF(AND(ISNUMBER(C65),ISNUMBER(C67)),C67,C66)))))","v":{"$error":"#N/A"}},{"$f":"IF($O66=MAX(IFERROR($O$4:$O$260,0)),D63,IF(AND(ISNA(D66),ISNUMBER(D64)),SUM(IFERROR($C65:$L65,0)),IF(AND(ISNA(D66),ISNUMBER(D65)),SUM(IFERROR($C65:$L65,0)),IF(AND(ISNA(D65),ISNUMBER(D66)),SUM(IFERROR($C66:$L66,0)),IF(AND(ISNUMBER(D65),ISNUMBER(D67)),D67,D66)))))","v":{"$error":"#N/A"}},{"$f":"IF($O66=MAX(IFERROR($O$4:$O$260,0)),E63,IF(AND(ISNA(E66),ISNUMBER(E64)),SUM(IFERROR($C65:$L65,0)),IF(AND(ISNA(E66),ISNUMBER(E65)),SUM(IFERROR($C65:$L65,0)),IF(AND(ISNA(E65),ISNUMBER(E66)),SUM(IFERROR($C66:$L66,0)),IF(AND(ISNUMBER(E65),ISNUMBER(E67)),E67,E66)))))","v":{"$error":"#N/A"}},{"$f":"IF($O66=MAX(IFERROR($O$4:$O$260,0)),F63,IF(AND(ISNA(F66),ISNUMBER(F64)),SUM(IFERROR($C65:$L65,0)),IF(AND(ISNA(F66),ISNUMBER(F65)),SUM(IFERROR($C65:$L65,0)),IF(AND(ISNA(F65),ISNUMBER(F66)),SUM(IFERROR($C66:$L66,0)),IF(AND(ISNUMBER(F65),ISNUMBER(F67)),F67,F66)))))","v":{"$error":"#N/A"}},{"$f":"IF($O66=MAX(IFERROR($O$4:$O$260,0)),G63,IF(AND(ISNA(G66),ISNUMBER(G64)),SUM(IFERROR($C65:$L65,0)),IF(AND(ISNA(G66),ISNUMBER(G65)),SUM(IFERROR($C65:$L65,0)),IF(AND(ISNA(G65),ISNUMBER(G66)),SUM(IFERROR($C66:$L66,0)),IF(AND(ISNUMBER(G65),ISNUMBER(G67)),G67,G66)))))","v":{"$error":"#N/A"}},{"$f":"IF($O66=MAX(IFERROR($O$4:$O$260,0)),H63,IF(AND(ISNA(H66),ISNUMBER(H64)),SUM(IFERROR($C65:$L65,0)),IF(AND(ISNA(H66),ISNUMBER(H65)),SUM(IFERROR($C65:$L65,0)),IF(AND(ISNA(H65),ISNUMBER(H66)),SUM(IFERROR($C66:$L66,0)),IF(AND(ISNUMBER(H65),ISNUMBER(H67)),H67,H66)))))","v":{"$error":"#N/A"}},{"$f":"IF($O66=MAX(IFERROR($O$4:$O$260,0)),I63,IF(AND(ISNA(I66),ISNUMBER(I64)),SUM(IFERROR($C65:$L65,0)),IF(AND(ISNA(I66),ISNUMBER(I65)),SUM(IFERROR($C65:$L65,0)),IF(AND(ISNA(I65),ISNUMBER(I66)),SUM(IFERROR($C66:$L66,0)),IF(AND(ISNUMBER(I65),ISNUMBER(I67)),I67,I66)))))","v":{"$error":"#N/A"}},{"$f":"IF($O66=MAX(IFERROR($O$4:$O$260,0)),J63,IF(AND(ISNA(J66),ISNUMBER(J64)),SUM(IFERROR($C65:$L65,0)),IF(AND(ISNA(J66),ISNUMBER(J65)),SUM(IFERROR($C65:$L65,0)),IF(AND(ISNA(J65),ISNUMBER(J66)),SUM(IFERROR($C66:$L66,0)),IF(AND(ISNUMBER(J65),ISNUMBER(J67)),J67,J66)))))","v":{"$error":"#N/A"}},{"$f":"IF($O66=MAX(IFERROR($O$4:$O$260,0)),K63,IF(AND(ISNA(K66),ISNUMBER(K64)),SUM(IFERROR($C65:$L65,0)),IF(AND(ISNA(K66),ISNUMBER(K65)),SUM(IFERROR($C65:$L65,0)),IF(AND(ISNA(K65),ISNUMBER(K66)),SUM(IFERROR($C66:$L66,0)),IF(AND(ISNUMBER(K65),ISNUMBER(K67)),K67,K66)))))","v":{"$error":"#N/A"}},{"$f":"IF($O66=MAX(IFERROR($O$4:$O$260,0)),L63,IF(AND(ISNA(L66),ISNUMBER(L64)),SUM(IFERROR($C65:$L65,0)),IF(AND(ISNA(L66),ISNUMBER(L65)),SUM(IFERROR($C65:$L65,0)),IF(AND(ISNA(L65),ISNUMBER(L66)),SUM(IFERROR($C66:$L66,0)),IF(AND(ISNUMBER(L65),ISNUMBER(L67)),L67,L66)))))","v":1.7140000045200001}]
[22,{"$f":"IF($A67=1,0,IF($A67=$A66,$B66,$B66+IFERROR(IF(INDEX($B$881:$AF$1080,$A66,MATCH($B$2,$B$677:$AF$677,0))=\"NG w/o DAC\",0,INDEX($B$678:$AF$877,$A66,MATCH($B$2,$B$677:$AF$677,0))/10^7),NA())))","v":5.2897422165641128},{"$f":"IF(INDEX($B$881:$AF$1080,$A67,MATCH($B$2,$B$880:$AF$880,0))=C$3,IF(C$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A67,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A67,MATCH($B$2,$B$880:$AF$880,0))=D$3,IF(D$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A67,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A67,MATCH($B$2,$B$880:$AF$880,0))=E$3,IF(E$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A67,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A67,MATCH($B$2,$B$880:$AF$880,0))=F$3,IF(F$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A67,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A67,MATCH($B$2,$B$880:$AF$880,0))=G$3,IF(G$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A67,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A67,MATCH($B$2,$B$880:$AF$880,0))=H$3,IF(H$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A67,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A67,MATCH($B$2,$B$880:$AF$880,0))=I$3,IF(I$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A67,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A67,MATCH($B$2,$B$880:$AF$880,0))=J$3,IF(J$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A67,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A67,MATCH($B$2,$B$880:$AF$880,0))=K$3,IF(K$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A67,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A67,MATCH($B$2,$B$880:$AF$880,0))=L$3,IF(L$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A67,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":1.7140000045200001},null,22,5.2897422165641128,{"$f":"IF($O67=MAX(IFERROR($O$4:$O$260,0)),C64,IF(AND(ISNA(C67),ISNUMBER(C65)),SUM(IFERROR($C66:$L66,0)),IF(AND(ISNA(C67),ISNUMBER(C66)),SUM(IFERROR($C66:$L66,0)),IF(AND(ISNA(C66),ISNUMBER(C67)),SUM(IFERROR($C67:$L67,0)),IF(AND(ISNUMBER(C66),ISNUMBER(C68)),C68,C67)))))","v":{"$error":"#N/A"}},{"$f":"IF($O67=MAX(IFERROR($O$4:$O$260,0)),D64,IF(AND(ISNA(D67),ISNUMBER(D65)),SUM(IFERROR($C66:$L66,0)),IF(AND(ISNA(D67),ISNUMBER(D66)),SUM(IFERROR($C66:$L66,0)),IF(AND(ISNA(D66),ISNUMBER(D67)),SUM(IFERROR($C67:$L67,0)),IF(AND(ISNUMBER(D66),ISNUMBER(D68)),D68,D67)))))","v":{"$error":"#N/A"}},{"$f":"IF($O67=MAX(IFERROR($O$4:$O$260,0)),E64,IF(AND(ISNA(E67),ISNUMBER(E65)),SUM(IFERROR($C66:$L66,0)),IF(AND(ISNA(E67),ISNUMBER(E66)),SUM(IFERROR($C66:$L66,0)),IF(AND(ISNA(E66),ISNUMBER(E67)),SUM(IFERROR($C67:$L67,0)),IF(AND(ISNUMBER(E66),ISNUMBER(E68)),E68,E67)))))","v":{"$error":"#N/A"}},{"$f":"IF($O67=MAX(IFERROR($O$4:$O$260,0)),F64,IF(AND(ISNA(F67),ISNUMBER(F65)),SUM(IFERROR($C66:$L66,0)),IF(AND(ISNA(F67),ISNUMBER(F66)),SUM(IFERROR($C66:$L66,0)),IF(AND(ISNA(F66),ISNUMBER(F67)),SUM(IFERROR($C67:$L67,0)),IF(AND(ISNUMBER(F66),ISNUMBER(F68)),F68,F67)))))","v":{"$error":"#N/A"}},{"$f":"IF($O67=MAX(IFERROR($O$4:$O$260,0)),G64,IF(AND(ISNA(G67),ISNUMBER(G65)),SUM(IFERROR($C66:$L66,0)),IF(AND(ISNA(G67),ISNUMBER(G66)),SUM(IFERROR($C66:$L66,0)),IF(AND(ISNA(G66),ISNUMBER(G67)),SUM(IFERROR($C67:$L67,0)),IF(AND(ISNUMBER(G66),ISNUMBER(G68)),G68,G67)))))","v":{"$error":"#N/A"}},{"$f":"IF($O67=MAX(IFERROR($O$4:$O$260,0)),H64,IF(AND(ISNA(H67),ISNUMBER(H65)),SUM(IFERROR($C66:$L66,0)),IF(AND(ISNA(H67),ISNUMBER(H66)),SUM(IFERROR($C66:$L66,0)),IF(AND(ISNA(H66),ISNUMBER(H67)),SUM(IFERROR($C67:$L67,0)),IF(AND(ISNUMBER(H66),ISNUMBER(H68)),H68,H67)))))","v":{"$error":"#N/A"}},{"$f":"IF($O67=MAX(IFERROR($O$4:$O$260,0)),I64,IF(AND(ISNA(I67),ISNUMBER(I65)),SUM(IFERROR($C66:$L66,0)),IF(AND(ISNA(I67),ISNUMBER(I66)),SUM(IFERROR($C66:$L66,0)),IF(AND(ISNA(I66),ISNUMBER(I67)),SUM(IFERROR($C67:$L67,0)),IF(AND(ISNUMBER(I66),ISNUMBER(I68)),I68,I67)))))","v":{"$error":"#N/A"}},{"$f":"IF($O67=MAX(IFERROR($O$4:$O$260,0)),J64,IF(AND(ISNA(J67),ISNUMBER(J65)),SUM(IFERROR($C66:$L66,0)),IF(AND(ISNA(J67),ISNUMBER(J66)),SUM(IFERROR($C66:$L66,0)),IF(AND(ISNA(J66),ISNUMBER(J67)),SUM(IFERROR($C67:$L67,0)),IF(AND(ISNUMBER(J66),ISNUMBER(J68)),J68,J67)))))","v":{"$error":"#N/A"}},{"$f":"IF($O67=MAX(IFERROR($O$4:$O$260,0)),K64,IF(AND(ISNA(K67),ISNUMBER(K65)),SUM(IFERROR($C66:$L66,0)),IF(AND(ISNA(K67),ISNUMBER(K66)),SUM(IFERROR($C66:$L66,0)),IF(AND(ISNA(K66),ISNUMBER(K67)),SUM(IFERROR($C67:$L67,0)),IF(AND(ISNUMBER(K66),ISNUMBER(K68)),K68,K67)))))","v":{"$error":"#N/A"}},{"$f":"IF($O67=MAX(IFERROR($O$4:$O$260,0)),L64,IF(AND(ISNA(L67),ISNUMBER(L65)),SUM(IFERROR($C66:$L66,0)),IF(AND(ISNA(L67),ISNUMBER(L66)),SUM(IFERROR($C66:$L66,0)),IF(AND(ISNA(L66),ISNUMBER(L67)),SUM(IFERROR($C67:$L67,0)),IF(AND(ISNUMBER(L66),ISNUMBER(L68)),L68,L67)))))","v":1.7140000045200001}]
[22,{"$f":"IF($A68=1,0,IF($A68=$A67,$B67,$B67+IFERROR(IF(INDEX($B$881:$AF$1080,$A67,MATCH($B$2,$B$677:$AF$677,0))=\"NG w/o DAC\",0,INDEX($B$678:$AF$877,$A67,MATCH($B$2,$B$677:$AF$677,0))/10^7),NA())))","v":5.2897422165641128},{"$f":"IF(INDEX($B$881:$AF$1080,$A68,MATCH($B$2,$B$880:$AF$880,0))=C$3,IF(C$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A68,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A68,MATCH($B$2,$B$880:$AF$880,0))=D$3,IF(D$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A68,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A68,MATCH($B$2,$B$880:$AF$880,0))=E$3,IF(E$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A68,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A68,MATCH($B$2,$B$880:$AF$880,0))=F$3,IF(F$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A68,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A68,MATCH($B$2,$B$880:$AF$880,0))=G$3,IF(G$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A68,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A68,MATCH($B$2,$B$880:$AF$880,0))=H$3,IF(H$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A68,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A68,MATCH($B$2,$B$880:$AF$880,0))=I$3,IF(I$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A68,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A68,MATCH($B$2,$B$880:$AF$880,0))=J$3,IF(J$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A68,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A68,MATCH($B$2,$B$880:$AF$880,0))=K$3,IF(K$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A68,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A68,MATCH($B$2,$B$880:$AF$880,0))=L$3,IF(L$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A68,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":1.7140000045200001},null,{"$f":"A68","v":22},{"$f":"B68","v":5.2897422165641128},{"$f":"IF($O68=MAX(IFERROR($O$4:$O$260,0)),C65,IF(AND(ISNA(C68),ISNUMBER(C66)),SUM(IFERROR($C67:$L67,0)),IF(AND(ISNA(C68),ISNUMBER(C67)),SUM(IFERROR($C67:$L67,0)),IF(AND(ISNA(C67),ISNUMBER(C68)),SUM(IFERROR($C68:$L68,0)),IF(AND(ISNUMBER(C67),ISNUMBER(C69)),C69,C68)))))","v":{"$error":"#N/A"}},{"$f":"IF($O68=MAX(IFERROR($O$4:$O$260,0)),D65,IF(AND(ISNA(D68),ISNUMBER(D66)),SUM(IFERROR($C67:$L67,0)),IF(AND(ISNA(D68),ISNUMBER(D67)),SUM(IFERROR($C67:$L67,0)),IF(AND(ISNA(D67),ISNUMBER(D68)),SUM(IFERROR($C68:$L68,0)),IF(AND(ISNUMBER(D67),ISNUMBER(D69)),D69,D68)))))","v":{"$error":"#N/A"}},{"$f":"IF($O68=MAX(IFERROR($O$4:$O$260,0)),E65,IF(AND(ISNA(E68),ISNUMBER(E66)),SUM(IFERROR($C67:$L67,0)),IF(AND(ISNA(E68),ISNUMBER(E67)),SUM(IFERROR($C67:$L67,0)),IF(AND(ISNA(E67),ISNUMBER(E68)),SUM(IFERROR($C68:$L68,0)),IF(AND(ISNUMBER(E67),ISNUMBER(E69)),E69,E68)))))","v":{"$error":"#N/A"}},{"$f":"IF($O68=MAX(IFERROR($O$4:$O$260,0)),F65,IF(AND(ISNA(F68),ISNUMBER(F66)),SUM(IFERROR($C67:$L67,0)),IF(AND(ISNA(F68),ISNUMBER(F67)),SUM(IFERROR($C67:$L67,0)),IF(AND(ISNA(F67),ISNUMBER(F68)),SUM(IFERROR($C68:$L68,0)),IF(AND(ISNUMBER(F67),ISNUMBER(F69)),F69,F68)))))","v":{"$error":"#N/A"}},{"$f":"IF($O68=MAX(IFERROR($O$4:$O$260,0)),G65,IF(AND(ISNA(G68),ISNUMBER(G66)),SUM(IFERROR($C67:$L67,0)),IF(AND(ISNA(G68),ISNUMBER(G67)),SUM(IFERROR($C67:$L67,0)),IF(AND(ISNA(G67),ISNUMBER(G68)),SUM(IFERROR($C68:$L68,0)),IF(AND(ISNUMBER(G67),ISNUMBER(G69)),G69,G68)))))","v":{"$error":"#N/A"}},{"$f":"IF($O68=MAX(IFERROR($O$4:$O$260,0)),H65,IF(AND(ISNA(H68),ISNUMBER(H66)),SUM(IFERROR($C67:$L67,0)),IF(AND(ISNA(H68),ISNUMBER(H67)),SUM(IFERROR($C67:$L67,0)),IF(AND(ISNA(H67),ISNUMBER(H68)),SUM(IFERROR($C68:$L68,0)),IF(AND(ISNUMBER(H67),ISNUMBER(H69)),H69,H68)))))","v":{"$error":"#N/A"}},{"$f":"IF($O68=MAX(IFERROR($O$4:$O$260,0)),I65,IF(AND(ISNA(I68),ISNUMBER(I66)),SUM(IFERROR($C67:$L67,0)),IF(AND(ISNA(I68),ISNUMBER(I67)),SUM(IFERROR($C67:$L67,0)),IF(AND(ISNA(I67),ISNUMBER(I68)),SUM(IFERROR($C68:$L68,0)),IF(AND(ISNUMBER(I67),ISNUMBER(I69)),I69,I68)))))","v":{"$error":"#N/A"}},{"$f":"IF($O68=MAX(IFERROR($O$4:$O$260,0)),J65,IF(AND(ISNA(J68),ISNUMBER(J66)),SUM(IFERROR($C67:$L67,0)),IF(AND(ISNA(J68),ISNUMBER(J67)),SUM(IFERROR($C67:$L67,0)),IF(AND(ISNA(J67),ISNUMBER(J68)),SUM(IFERROR($C68:$L68,0)),IF(AND(ISNUMBER(J67),ISNUMBER(J69)),J69,J68)))))","v":{"$error":"#N/A"}},{"$f":"IF($O68=MAX(IFERROR($O$4:$O$260,0)),K65,IF(AND(ISNA(K68),ISNUMBER(K66)),SUM(IFERROR($C67:$L67,0)),IF(AND(ISNA(K68),ISNUMBER(K67)),SUM(IFERROR($C67:$L67,0)),IF(AND(ISNA(K67),ISNUMBER(K68)),SUM(IFERROR($C68:$L68,0)),IF(AND(ISNUMBER(K67),ISNUMBER(K69)),K69,K68)))))","v":{"$error":"#N/A"}},{"$f":"IF($O68=MAX(IFERROR($O$4:$O$260,0)),L65,IF(AND(ISNA(L68),ISNUMBER(L66)),SUM(IFERROR($C67:$L67,0)),IF(AND(ISNA(L68),ISNUMBER(L67)),SUM(IFERROR($C67:$L67,0)),IF(AND(ISNA(L67),ISNUMBER(L68)),SUM(IFERROR($C68:$L68,0)),IF(AND(ISNUMBER(L67),ISNUMBER(L69)),L69,L68)))))","v":1.7140000045200001}]
[22,{"$f":"IF($A69=1,0,IF($A69=$A68,$B68,$B68+IFERROR(IF(INDEX($B$881:$AF$1080,$A68,MATCH($B$2,$B$677:$AF$677,0))=\"NG w/o DAC\",0,INDEX($B$678:$AF$877,$A68,MATCH($B$2,$B$677:$AF$677,0))/10^7),NA())))","v":5.2897422165641128},{"$f":"IF(INDEX($B$881:$AF$1080,$A69,MATCH($B$2,$B$880:$AF$880,0))=C$3,IF(C$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A69,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A69,MATCH($B$2,$B$880:$AF$880,0))=D$3,IF(D$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A69,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A69,MATCH($B$2,$B$880:$AF$880,0))=E$3,IF(E$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A69,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A69,MATCH($B$2,$B$880:$AF$880,0))=F$3,IF(F$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A69,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A69,MATCH($B$2,$B$880:$AF$880,0))=G$3,IF(G$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A69,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A69,MATCH($B$2,$B$880:$AF$880,0))=H$3,IF(H$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A69,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A69,MATCH($B$2,$B$880:$AF$880,0))=I$3,IF(I$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A69,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A69,MATCH($B$2,$B$880:$AF$880,0))=J$3,IF(J$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A69,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A69,MATCH($B$2,$B$880:$AF$880,0))=K$3,IF(K$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A69,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A69,MATCH($B$2,$B$880:$AF$880,0))=L$3,IF(L$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A69,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":1.7140000045200001},null,22,5.2897422165641128,{"$f":"IF($O69=MAX(IFERROR($O$4:$O$260,0)),C66,IF(AND(ISNA(C69),ISNUMBER(C67)),SUM(IFERROR($C68:$L68,0)),IF(AND(ISNA(C69),ISNUMBER(C68)),SUM(IFERROR($C68:$L68,0)),IF(AND(ISNA(C68),ISNUMBER(C69)),SUM(IFERROR($C69:$L69,0)),IF(AND(ISNUMBER(C68),ISNUMBER(C70)),C70,C69)))))","v":{"$error":"#N/A"}},{"$f":"IF($O69=MAX(IFERROR($O$4:$O$260,0)),D66,IF(AND(ISNA(D69),ISNUMBER(D67)),SUM(IFERROR($C68:$L68,0)),IF(AND(ISNA(D69),ISNUMBER(D68)),SUM(IFERROR($C68:$L68,0)),IF(AND(ISNA(D68),ISNUMBER(D69)),SUM(IFERROR($C69:$L69,0)),IF(AND(ISNUMBER(D68),ISNUMBER(D70)),D70,D69)))))","v":{"$error":"#N/A"}},{"$f":"IF($O69=MAX(IFERROR($O$4:$O$260,0)),E66,IF(AND(ISNA(E69),ISNUMBER(E67)),SUM(IFERROR($C68:$L68,0)),IF(AND(ISNA(E69),ISNUMBER(E68)),SUM(IFERROR($C68:$L68,0)),IF(AND(ISNA(E68),ISNUMBER(E69)),SUM(IFERROR($C69:$L69,0)),IF(AND(ISNUMBER(E68),ISNUMBER(E70)),E70,E69)))))","v":{"$error":"#N/A"}},{"$f":"IF($O69=MAX(IFERROR($O$4:$O$260,0)),F66,IF(AND(ISNA(F69),ISNUMBER(F67)),SUM(IFERROR($C68:$L68,0)),IF(AND(ISNA(F69),ISNUMBER(F68)),SUM(IFERROR($C68:$L68,0)),IF(AND(ISNA(F68),ISNUMBER(F69)),SUM(IFERROR($C69:$L69,0)),IF(AND(ISNUMBER(F68),ISNUMBER(F70)),F70,F69)))))","v":{"$error":"#N/A"}},{"$f":"IF($O69=MAX(IFERROR($O$4:$O$260,0)),G66,IF(AND(ISNA(G69),ISNUMBER(G67)),SUM(IFERROR($C68:$L68,0)),IF(AND(ISNA(G69),ISNUMBER(G68)),SUM(IFERROR($C68:$L68,0)),IF(AND(ISNA(G68),ISNUMBER(G69)),SUM(IFERROR($C69:$L69,0)),IF(AND(ISNUMBER(G68),ISNUMBER(G70)),G70,G69)))))","v":{"$error":"#N/A"}},{"$f":"IF($O69=MAX(IFERROR($O$4:$O$260,0)),H66,IF(AND(ISNA(H69),ISNUMBER(H67)),SUM(IFERROR($C68:$L68,0)),IF(AND(ISNA(H69),ISNUMBER(H68)),SUM(IFERROR($C68:$L68,0)),IF(AND(ISNA(H68),ISNUMBER(H69)),SUM(IFERROR($C69:$L69,0)),IF(AND(ISNUMBER(H68),ISNUMBER(H70)),H70,H69)))))","v":{"$error":"#N/A"}},{"$f":"IF($O69=MAX(IFERROR($O$4:$O$260,0)),I66,IF(AND(ISNA(I69),ISNUMBER(I67)),SUM(IFERROR($C68:$L68,0)),IF(AND(ISNA(I69),ISNUMBER(I68)),SUM(IFERROR($C68:$L68,0)),IF(AND(ISNA(I68),ISNUMBER(I69)),SUM(IFERROR($C69:$L69,0)),IF(AND(ISNUMBER(I68),ISNUMBER(I70)),I70,I69)))))","v":{"$error":"#N/A"}},{"$f":"IF($O69=MAX(IFERROR($O$4:$O$260,0)),J66,IF(AND(ISNA(J69),ISNUMBER(J67)),SUM(IFERROR($C68:$L68,0)),IF(AND(ISNA(J69),ISNUMBER(J68)),SUM(IFERROR($C68:$L68,0)),IF(AND(ISNA(J68),ISNUMBER(J69)),SUM(IFERROR($C69:$L69,0)),IF(AND(ISNUMBER(J68),ISNUMBER(J70)),J70,J69)))))","v":{"$error":"#N/A"}},{"$f":"IF($O69=MAX(IFERROR($O$4:$O$260,0)),K66,IF(AND(ISNA(K69),ISNUMBER(K67)),SUM(IFERROR($C68:$L68,0)),IF(AND(ISNA(K69),ISNUMBER(K68)),SUM(IFERROR($C68:$L68,0)),IF(AND(ISNA(K68),ISNUMBER(K69)),SUM(IFERROR($C69:$L69,0)),IF(AND(ISNUMBER(K68),ISNUMBER(K70)),K70,K69)))))","v":{"$error":"#N/A"}},{"$f":"IF($O69=MAX(IFERROR($O$4:$O$260,0)),L66,IF(AND(ISNA(L69),ISNUMBER(L67)),SUM(IFERROR($C68:$L68,0)),IF(AND(ISNA(L69),ISNUMBER(L68)),SUM(IFERROR($C68:$L68,0)),IF(AND(ISNA(L68),ISNUMBER(L69)),SUM(IFERROR($C69:$L69,0)),IF(AND(ISNUMBER(L68),ISNUMBER(L70)),L70,L69)))))","v":1.8180191415529099}]
[23,{"$f":"IF($A70=1,0,IF($A70=$A69,$B69,$B69+IFERROR(IF(INDEX($B$881:$AF$1080,$A69,MATCH($B$2,$B$677:$AF$677,0))=\"NG w/o DAC\",0,INDEX($B$678:$AF$877,$A69,MATCH($B$2,$B$677:$AF$677,0))/10^7),NA())))","v":5.2897422165641128},{"$f":"IF(INDEX($B$881:$AF$1080,$A70,MATCH($B$2,$B$880:$AF$880,0))=C$3,IF(C$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A70,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A70,MATCH($B$2,$B$880:$AF$880,0))=D$3,IF(D$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A70,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A70,MATCH($B$2,$B$880:$AF$880,0))=E$3,IF(E$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A70,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A70,MATCH($B$2,$B$880:$AF$880,0))=F$3,IF(F$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A70,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A70,MATCH($B$2,$B$880:$AF$880,0))=G$3,IF(G$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A70,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A70,MATCH($B$2,$B$880:$AF$880,0))=H$3,IF(H$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A70,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A70,MATCH($B$2,$B$880:$AF$880,0))=I$3,IF(I$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A70,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A70,MATCH($B$2,$B$880:$AF$880,0))=J$3,IF(J$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A70,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A70,MATCH($B$2,$B$880:$AF$880,0))=K$3,IF(K$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A70,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A70,MATCH($B$2,$B$880:$AF$880,0))=L$3,IF(L$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A70,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":1.8180191415529099},null,23,5.2897422165641128,{"$f":"IF($O70=MAX(IFERROR($O$4:$O$260,0)),C67,IF(AND(ISNA(C70),ISNUMBER(C68)),SUM(IFERROR($C69:$L69,0)),IF(AND(ISNA(C70),ISNUMBER(C69)),SUM(IFERROR($C69:$L69,0)),IF(AND(ISNA(C69),ISNUMBER(C70)),SUM(IFERROR($C70:$L70,0)),IF(AND(ISNUMBER(C69),ISNUMBER(C71)),C71,C70)))))","v":{"$error":"#N/A"}},{"$f":"IF($O70=MAX(IFERROR($O$4:$O$260,0)),D67,IF(AND(ISNA(D70),ISNUMBER(D68)),SUM(IFERROR($C69:$L69,0)),IF(AND(ISNA(D70),ISNUMBER(D69)),SUM(IFERROR($C69:$L69,0)),IF(AND(ISNA(D69),ISNUMBER(D70)),SUM(IFERROR($C70:$L70,0)),IF(AND(ISNUMBER(D69),ISNUMBER(D71)),D71,D70)))))","v":{"$error":"#N/A"}},{"$f":"IF($O70=MAX(IFERROR($O$4:$O$260,0)),E67,IF(AND(ISNA(E70),ISNUMBER(E68)),SUM(IFERROR($C69:$L69,0)),IF(AND(ISNA(E70),ISNUMBER(E69)),SUM(IFERROR($C69:$L69,0)),IF(AND(ISNA(E69),ISNUMBER(E70)),SUM(IFERROR($C70:$L70,0)),IF(AND(ISNUMBER(E69),ISNUMBER(E71)),E71,E70)))))","v":{"$error":"#N/A"}},{"$f":"IF($O70=MAX(IFERROR($O$4:$O$260,0)),F67,IF(AND(ISNA(F70),ISNUMBER(F68)),SUM(IFERROR($C69:$L69,0)),IF(AND(ISNA(F70),ISNUMBER(F69)),SUM(IFERROR($C69:$L69,0)),IF(AND(ISNA(F69),ISNUMBER(F70)),SUM(IFERROR($C70:$L70,0)),IF(AND(ISNUMBER(F69),ISNUMBER(F71)),F71,F70)))))","v":{"$error":"#N/A"}},{"$f":"IF($O70=MAX(IFERROR($O$4:$O$260,0)),G67,IF(AND(ISNA(G70),ISNUMBER(G68)),SUM(IFERROR($C69:$L69,0)),IF(AND(ISNA(G70),ISNUMBER(G69)),SUM(IFERROR($C69:$L69,0)),IF(AND(ISNA(G69),ISNUMBER(G70)),SUM(IFERROR($C70:$L70,0)),IF(AND(ISNUMBER(G69),ISNUMBER(G71)),G71,G70)))))","v":{"$error":"#N/A"}},{"$f":"IF($O70=MAX(IFERROR($O$4:$O$260,0)),H67,IF(AND(ISNA(H70),ISNUMBER(H68)),SUM(IFERROR($C69:$L69,0)),IF(AND(ISNA(H70),ISNUMBER(H69)),SUM(IFERROR($C69:$L69,0)),IF(AND(ISNA(H69),ISNUMBER(H70)),SUM(IFERROR($C70:$L70,0)),IF(AND(ISNUMBER(H69),ISNUMBER(H71)),H71,H70)))))","v":{"$error":"#N/A"}},{"$f":"IF($O70=MAX(IFERROR($O$4:$O$260,0)),I67,IF(AND(ISNA(I70),ISNUMBER(I68)),SUM(IFERROR($C69:$L69,0)),IF(AND(ISNA(I70),ISNUMBER(I69)),SUM(IFERROR($C69:$L69,0)),IF(AND(ISNA(I69),ISNUMBER(I70)),SUM(IFERROR($C70:$L70,0)),IF(AND(ISNUMBER(I69),ISNUMBER(I71)),I71,I70)))))","v":{"$error":"#N/A"}},{"$f":"IF($O70=MAX(IFERROR($O$4:$O$260,0)),J67,IF(AND(ISNA(J70),ISNUMBER(J68)),SUM(IFERROR($C69:$L69,0)),IF(AND(ISNA(J70),ISNUMBER(J69)),SUM(IFERROR($C69:$L69,0)),IF(AND(ISNA(J69),ISNUMBER(J70)),SUM(IFERROR($C70:$L70,0)),IF(AND(ISNUMBER(J69),ISNUMBER(J71)),J71,J70)))))","v":{"$error":"#N/A"}},{"$f":"IF($O70=MAX(IFERROR($O$4:$O$260,0)),K67,IF(AND(ISNA(K70),ISNUMBER(K68)),SUM(IFERROR($C69:$L69,0)),IF(AND(ISNA(K70),ISNUMBER(K69)),SUM(IFERROR($C69:$L69,0)),IF(AND(ISNA(K69),ISNUMBER(K70)),SUM(IFERROR($C70:$L70,0)),IF(AND(ISNUMBER(K69),ISNUMBER(K71)),K71,K70)))))","v":{"$error":"#N/A"}},{"$f":"IF($O70=MAX(IFERROR($O$4:$O$260,0)),L67,IF(AND(ISNA(L70),ISNUMBER(L68)),SUM(IFERROR($C69:$L69,0)),IF(AND(ISNA(L70),ISNUMBER(L69)),SUM(IFERROR($C69:$L69,0)),IF(AND(ISNA(L69),ISNUMBER(L70)),SUM(IFERROR($C70:$L70,0)),IF(AND(ISNUMBER(L69),ISNUMBER(L71)),L71,L70)))))","v":1.8180191415529099}]
[23,{"$f":"IF($A71=1,0,IF($A71=$A70,$B70,$B70+IFERROR(IF(INDEX($B$881:$AF$1080,$A70,MATCH($B$2,$B$677:$AF$677,0))=\"NG w/o DAC\",0,INDEX($B$678:$AF$877,$A70,MATCH($B$2,$B$677:$AF$677,0))/10^7),NA())))","v":5.2897422165641128},{"$f":"IF(INDEX($B$881:$AF$1080,$A71,MATCH($B$2,$B$880:$AF$880,0))=C$3,IF(C$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A71,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A71,MATCH($B$2,$B$880:$AF$880,0))=D$3,IF(D$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A71,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A71,MATCH($B$2,$B$880:$AF$880,0))=E$3,IF(E$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A71,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A71,MATCH($B$2,$B$880:$AF$880,0))=F$3,IF(F$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A71,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A71,MATCH($B$2,$B$880:$AF$880,0))=G$3,IF(G$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A71,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A71,MATCH($B$2,$B$880:$AF$880,0))=H$3,IF(H$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A71,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A71,MATCH($B$2,$B$880:$AF$880,0))=I$3,IF(I$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A71,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A71,MATCH($B$2,$B$880:$AF$880,0))=J$3,IF(J$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A71,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A71,MATCH($B$2,$B$880:$AF$880,0))=K$3,IF(K$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A71,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A71,MATCH($B$2,$B$880:$AF$880,0))=L$3,IF(L$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A71,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":1.8180191415529099},null,23,5.2897422165641128,{"$f":"IF($O71=MAX(IFERROR($O$4:$O$260,0)),C68,IF(AND(ISNA(C71),ISNUMBER(C69)),SUM(IFERROR($C70:$L70,0)),IF(AND(ISNA(C71),ISNUMBER(C70)),SUM(IFERROR($C70:$L70,0)),IF(AND(ISNA(C70),ISNUMBER(C71)),SUM(IFERROR($C71:$L71,0)),IF(AND(ISNUMBER(C70),ISNUMBER(C72)),C72,C71)))))","v":{"$error":"#N/A"}},{"$f":"IF($O71=MAX(IFERROR($O$4:$O$260,0)),D68,IF(AND(ISNA(D71),ISNUMBER(D69)),SUM(IFERROR($C70:$L70,0)),IF(AND(ISNA(D71),ISNUMBER(D70)),SUM(IFERROR($C70:$L70,0)),IF(AND(ISNA(D70),ISNUMBER(D71)),SUM(IFERROR($C71:$L71,0)),IF(AND(ISNUMBER(D70),ISNUMBER(D72)),D72,D71)))))","v":{"$error":"#N/A"}},{"$f":"IF($O71=MAX(IFERROR($O$4:$O$260,0)),E68,IF(AND(ISNA(E71),ISNUMBER(E69)),SUM(IFERROR($C70:$L70,0)),IF(AND(ISNA(E71),ISNUMBER(E70)),SUM(IFERROR($C70:$L70,0)),IF(AND(ISNA(E70),ISNUMBER(E71)),SUM(IFERROR($C71:$L71,0)),IF(AND(ISNUMBER(E70),ISNUMBER(E72)),E72,E71)))))","v":{"$error":"#N/A"}},{"$f":"IF($O71=MAX(IFERROR($O$4:$O$260,0)),F68,IF(AND(ISNA(F71),ISNUMBER(F69)),SUM(IFERROR($C70:$L70,0)),IF(AND(ISNA(F71),ISNUMBER(F70)),SUM(IFERROR($C70:$L70,0)),IF(AND(ISNA(F70),ISNUMBER(F71)),SUM(IFERROR($C71:$L71,0)),IF(AND(ISNUMBER(F70),ISNUMBER(F72)),F72,F71)))))","v":{"$error":"#N/A"}},{"$f":"IF($O71=MAX(IFERROR($O$4:$O$260,0)),G68,IF(AND(ISNA(G71),ISNUMBER(G69)),SUM(IFERROR($C70:$L70,0)),IF(AND(ISNA(G71),ISNUMBER(G70)),SUM(IFERROR($C70:$L70,0)),IF(AND(ISNA(G70),ISNUMBER(G71)),SUM(IFERROR($C71:$L71,0)),IF(AND(ISNUMBER(G70),ISNUMBER(G72)),G72,G71)))))","v":{"$error":"#N/A"}},{"$f":"IF($O71=MAX(IFERROR($O$4:$O$260,0)),H68,IF(AND(ISNA(H71),ISNUMBER(H69)),SUM(IFERROR($C70:$L70,0)),IF(AND(ISNA(H71),ISNUMBER(H70)),SUM(IFERROR($C70:$L70,0)),IF(AND(ISNA(H70),ISNUMBER(H71)),SUM(IFERROR($C71:$L71,0)),IF(AND(ISNUMBER(H70),ISNUMBER(H72)),H72,H71)))))","v":{"$error":"#N/A"}},{"$f":"IF($O71=MAX(IFERROR($O$4:$O$260,0)),I68,IF(AND(ISNA(I71),ISNUMBER(I69)),SUM(IFERROR($C70:$L70,0)),IF(AND(ISNA(I71),ISNUMBER(I70)),SUM(IFERROR($C70:$L70,0)),IF(AND(ISNA(I70),ISNUMBER(I71)),SUM(IFERROR($C71:$L71,0)),IF(AND(ISNUMBER(I70),ISNUMBER(I72)),I72,I71)))))","v":{"$error":"#N/A"}},{"$f":"IF($O71=MAX(IFERROR($O$4:$O$260,0)),J68,IF(AND(ISNA(J71),ISNUMBER(J69)),SUM(IFERROR($C70:$L70,0)),IF(AND(ISNA(J71),ISNUMBER(J70)),SUM(IFERROR($C70:$L70,0)),IF(AND(ISNA(J70),ISNUMBER(J71)),SUM(IFERROR($C71:$L71,0)),IF(AND(ISNUMBER(J70),ISNUMBER(J72)),J72,J71)))))","v":{"$error":"#N/A"}},{"$f":"IF($O71=MAX(IFERROR($O$4:$O$260,0)),K68,IF(AND(ISNA(K71),ISNUMBER(K69)),SUM(IFERROR($C70:$L70,0)),IF(AND(ISNA(K71),ISNUMBER(K70)),SUM(IFERROR($C70:$L70,0)),IF(AND(ISNA(K70),ISNUMBER(K71)),SUM(IFERROR($C71:$L71,0)),IF(AND(ISNUMBER(K70),ISNUMBER(K72)),K72,K71)))))","v":{"$error":"#N/A"}},{"$f":"IF($O71=MAX(IFERROR($O$4:$O$260,0)),L68,IF(AND(ISNA(L71),ISNUMBER(L69)),SUM(IFERROR($C70:$L70,0)),IF(AND(ISNA(L71),ISNUMBER(L70)),SUM(IFERROR($C70:$L70,0)),IF(AND(ISNA(L70),ISNUMBER(L71)),SUM(IFERROR($C71:$L71,0)),IF(AND(ISNUMBER(L70),ISNUMBER(L72)),L72,L71)))))","v":1.8180191415529099}]
[{"$f":"A69+1","v":23},{"$f":"IF($A72=1,0,IF($A72=$A71,$B71,$B71+IFERROR(IF(INDEX($B$881:$AF$1080,$A71,MATCH($B$2,$B$677:$AF$677,0))=\"NG w/o DAC\",0,INDEX($B$678:$AF$877,$A71,MATCH($B$2,$B$677:$AF$677,0))/10^7),NA())))","v":5.2897422165641128},{"$f":"IF(INDEX($B$881:$AF$1080,$A72,MATCH($B$2,$B$880:$AF$880,0))=C$3,IF(C$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A72,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A72,MATCH($B$2,$B$880:$AF$880,0))=D$3,IF(D$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A72,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A72,MATCH($B$2,$B$880:$AF$880,0))=E$3,IF(E$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A72,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A72,MATCH($B$2,$B$880:$AF$880,0))=F$3,IF(F$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A72,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A72,MATCH($B$2,$B$880:$AF$880,0))=G$3,IF(G$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A72,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A72,MATCH($B$2,$B$880:$AF$880,0))=H$3,IF(H$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A72,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A72,MATCH($B$2,$B$880:$AF$880,0))=I$3,IF(I$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A72,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A72,MATCH($B$2,$B$880:$AF$880,0))=J$3,IF(J$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A72,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A72,MATCH($B$2,$B$880:$AF$880,0))=K$3,IF(K$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A72,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A72,MATCH($B$2,$B$880:$AF$880,0))=L$3,IF(L$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A72,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":1.8180191415529099},null,23,5.2897422165641128,{"$f":"IF($O72=MAX(IFERROR($O$4:$O$260,0)),C69,IF(AND(ISNA(C72),ISNUMBER(C70)),SUM(IFERROR($C71:$L71,0)),IF(AND(ISNA(C72),ISNUMBER(C71)),SUM(IFERROR($C71:$L71,0)),IF(AND(ISNA(C71),ISNUMBER(C72)),SUM(IFERROR($C72:$L72,0)),IF(AND(ISNUMBER(C71),ISNUMBER(C73)),C73,C72)))))","v":{"$error":"#N/A"}},{"$f":"IF($O72=MAX(IFERROR($O$4:$O$260,0)),D69,IF(AND(ISNA(D72),ISNUMBER(D70)),SUM(IFERROR($C71:$L71,0)),IF(AND(ISNA(D72),ISNUMBER(D71)),SUM(IFERROR($C71:$L71,0)),IF(AND(ISNA(D71),ISNUMBER(D72)),SUM(IFERROR($C72:$L72,0)),IF(AND(ISNUMBER(D71),ISNUMBER(D73)),D73,D72)))))","v":{"$error":"#N/A"}},{"$f":"IF($O72=MAX(IFERROR($O$4:$O$260,0)),E69,IF(AND(ISNA(E72),ISNUMBER(E70)),SUM(IFERROR($C71:$L71,0)),IF(AND(ISNA(E72),ISNUMBER(E71)),SUM(IFERROR($C71:$L71,0)),IF(AND(ISNA(E71),ISNUMBER(E72)),SUM(IFERROR($C72:$L72,0)),IF(AND(ISNUMBER(E71),ISNUMBER(E73)),E73,E72)))))","v":{"$error":"#N/A"}},{"$f":"IF($O72=MAX(IFERROR($O$4:$O$260,0)),F69,IF(AND(ISNA(F72),ISNUMBER(F70)),SUM(IFERROR($C71:$L71,0)),IF(AND(ISNA(F72),ISNUMBER(F71)),SUM(IFERROR($C71:$L71,0)),IF(AND(ISNA(F71),ISNUMBER(F72)),SUM(IFERROR($C72:$L72,0)),IF(AND(ISNUMBER(F71),ISNUMBER(F73)),F73,F72)))))","v":{"$error":"#N/A"}},{"$f":"IF($O72=MAX(IFERROR($O$4:$O$260,0)),G69,IF(AND(ISNA(G72),ISNUMBER(G70)),SUM(IFERROR($C71:$L71,0)),IF(AND(ISNA(G72),ISNUMBER(G71)),SUM(IFERROR($C71:$L71,0)),IF(AND(ISNA(G71),ISNUMBER(G72)),SUM(IFERROR($C72:$L72,0)),IF(AND(ISNUMBER(G71),ISNUMBER(G73)),G73,G72)))))","v":{"$error":"#N/A"}},{"$f":"IF($O72=MAX(IFERROR($O$4:$O$260,0)),H69,IF(AND(ISNA(H72),ISNUMBER(H70)),SUM(IFERROR($C71:$L71,0)),IF(AND(ISNA(H72),ISNUMBER(H71)),SUM(IFERROR($C71:$L71,0)),IF(AND(ISNA(H71),ISNUMBER(H72)),SUM(IFERROR($C72:$L72,0)),IF(AND(ISNUMBER(H71),ISNUMBER(H73)),H73,H72)))))","v":{"$error":"#N/A"}},{"$f":"IF($O72=MAX(IFERROR($O$4:$O$260,0)),I69,IF(AND(ISNA(I72),ISNUMBER(I70)),SUM(IFERROR($C71:$L71,0)),IF(AND(ISNA(I72),ISNUMBER(I71)),SUM(IFERROR($C71:$L71,0)),IF(AND(ISNA(I71),ISNUMBER(I72)),SUM(IFERROR($C72:$L72,0)),IF(AND(ISNUMBER(I71),ISNUMBER(I73)),I73,I72)))))","v":{"$error":"#N/A"}},{"$f":"IF($O72=MAX(IFERROR($O$4:$O$260,0)),J69,IF(AND(ISNA(J72),ISNUMBER(J70)),SUM(IFERROR($C71:$L71,0)),IF(AND(ISNA(J72),ISNUMBER(J71)),SUM(IFERROR($C71:$L71,0)),IF(AND(ISNA(J71),ISNUMBER(J72)),SUM(IFERROR($C72:$L72,0)),IF(AND(ISNUMBER(J71),ISNUMBER(J73)),J73,J72)))))","v":{"$error":"#N/A"}},{"$f":"IF($O72=MAX(IFERROR($O$4:$O$260,0)),K69,IF(AND(ISNA(K72),ISNUMBER(K70)),SUM(IFERROR($C71:$L71,0)),IF(AND(ISNA(K72),ISNUMBER(K71)),SUM(IFERROR($C71:$L71,0)),IF(AND(ISNA(K71),ISNUMBER(K72)),SUM(IFERROR($C72:$L72,0)),IF(AND(ISNUMBER(K71),ISNUMBER(K73)),K73,K72)))))","v":{"$error":"#N/A"}},{"$f":"IF($O72=MAX(IFERROR($O$4:$O$260,0)),L69,IF(AND(ISNA(L72),ISNUMBER(L70)),SUM(IFERROR($C71:$L71,0)),IF(AND(ISNA(L72),ISNUMBER(L71)),SUM(IFERROR($C71:$L71,0)),IF(AND(ISNA(L71),ISNUMBER(L72)),SUM(IFERROR($C72:$L72,0)),IF(AND(ISNUMBER(L71),ISNUMBER(L73)),L73,L72)))))","v":1.8180191415529099}]
[24,{"$f":"IF($A73=1,0,IF($A73=$A72,$B72,$B72+IFERROR(IF(INDEX($B$881:$AF$1080,$A72,MATCH($B$2,$B$677:$AF$677,0))=\"NG w/o DAC\",0,INDEX($B$678:$AF$877,$A72,MATCH($B$2,$B$677:$AF$677,0))/10^7),NA())))","v":5.2897422165641128},{"$f":"IF(INDEX($B$881:$AF$1080,$A73,MATCH($B$2,$B$880:$AF$880,0))=C$3,IF(C$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A73,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A73,MATCH($B$2,$B$880:$AF$880,0))=D$3,IF(D$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A73,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A73,MATCH($B$2,$B$880:$AF$880,0))=E$3,IF(E$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A73,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A73,MATCH($B$2,$B$880:$AF$880,0))=F$3,IF(F$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A73,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A73,MATCH($B$2,$B$880:$AF$880,0))=G$3,IF(G$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A73,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A73,MATCH($B$2,$B$880:$AF$880,0))=H$3,IF(H$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A73,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A73,MATCH($B$2,$B$880:$AF$880,0))=I$3,IF(I$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A73,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":2.2479118946442447},{"$f":"IF(INDEX($B$881:$AF$1080,$A73,MATCH($B$2,$B$880:$AF$880,0))=J$3,IF(J$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A73,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A73,MATCH($B$2,$B$880:$AF$880,0))=K$3,IF(K$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A73,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A73,MATCH($B$2,$B$880:$AF$880,0))=L$3,IF(L$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A73,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},null,24,5.2897422165641128,{"$f":"IF($O73=MAX(IFERROR($O$4:$O$260,0)),C70,IF(AND(ISNA(C73),ISNUMBER(C71)),SUM(IFERROR($C72:$L72,0)),IF(AND(ISNA(C73),ISNUMBER(C72)),SUM(IFERROR($C72:$L72,0)),IF(AND(ISNA(C72),ISNUMBER(C73)),SUM(IFERROR($C73:$L73,0)),IF(AND(ISNUMBER(C72),ISNUMBER(C74)),C74,C73)))))","v":{"$error":"#N/A"}},{"$f":"IF($O73=MAX(IFERROR($O$4:$O$260,0)),D70,IF(AND(ISNA(D73),ISNUMBER(D71)),SUM(IFERROR($C72:$L72,0)),IF(AND(ISNA(D73),ISNUMBER(D72)),SUM(IFERROR($C72:$L72,0)),IF(AND(ISNA(D72),ISNUMBER(D73)),SUM(IFERROR($C73:$L73,0)),IF(AND(ISNUMBER(D72),ISNUMBER(D74)),D74,D73)))))","v":{"$error":"#N/A"}},{"$f":"IF($O73=MAX(IFERROR($O$4:$O$260,0)),E70,IF(AND(ISNA(E73),ISNUMBER(E71)),SUM(IFERROR($C72:$L72,0)),IF(AND(ISNA(E73),ISNUMBER(E72)),SUM(IFERROR($C72:$L72,0)),IF(AND(ISNA(E72),ISNUMBER(E73)),SUM(IFERROR($C73:$L73,0)),IF(AND(ISNUMBER(E72),ISNUMBER(E74)),E74,E73)))))","v":{"$error":"#N/A"}},{"$f":"IF($O73=MAX(IFERROR($O$4:$O$260,0)),F70,IF(AND(ISNA(F73),ISNUMBER(F71)),SUM(IFERROR($C72:$L72,0)),IF(AND(ISNA(F73),ISNUMBER(F72)),SUM(IFERROR($C72:$L72,0)),IF(AND(ISNA(F72),ISNUMBER(F73)),SUM(IFERROR($C73:$L73,0)),IF(AND(ISNUMBER(F72),ISNUMBER(F74)),F74,F73)))))","v":{"$error":"#N/A"}},{"$f":"IF($O73=MAX(IFERROR($O$4:$O$260,0)),G70,IF(AND(ISNA(G73),ISNUMBER(G71)),SUM(IFERROR($C72:$L72,0)),IF(AND(ISNA(G73),ISNUMBER(G72)),SUM(IFERROR($C72:$L72,0)),IF(AND(ISNA(G72),ISNUMBER(G73)),SUM(IFERROR($C73:$L73,0)),IF(AND(ISNUMBER(G72),ISNUMBER(G74)),G74,G73)))))","v":{"$error":"#N/A"}},{"$f":"IF($O73=MAX(IFERROR($O$4:$O$260,0)),H70,IF(AND(ISNA(H73),ISNUMBER(H71)),SUM(IFERROR($C72:$L72,0)),IF(AND(ISNA(H73),ISNUMBER(H72)),SUM(IFERROR($C72:$L72,0)),IF(AND(ISNA(H72),ISNUMBER(H73)),SUM(IFERROR($C73:$L73,0)),IF(AND(ISNUMBER(H72),ISNUMBER(H74)),H74,H73)))))","v":{"$error":"#N/A"}},{"$f":"IF($O73=MAX(IFERROR($O$4:$O$260,0)),I70,IF(AND(ISNA(I73),ISNUMBER(I71)),SUM(IFERROR($C72:$L72,0)),IF(AND(ISNA(I73),ISNUMBER(I72)),SUM(IFERROR($C72:$L72,0)),IF(AND(ISNA(I72),ISNUMBER(I73)),SUM(IFERROR($C73:$L73,0)),IF(AND(ISNUMBER(I72),ISNUMBER(I74)),I74,I73)))))","v":2.2479118946442447},{"$f":"IF($O73=MAX(IFERROR($O$4:$O$260,0)),J70,IF(AND(ISNA(J73),ISNUMBER(J71)),SUM(IFERROR($C72:$L72,0)),IF(AND(ISNA(J73),ISNUMBER(J72)),SUM(IFERROR($C72:$L72,0)),IF(AND(ISNA(J72),ISNUMBER(J73)),SUM(IFERROR($C73:$L73,0)),IF(AND(ISNUMBER(J72),ISNUMBER(J74)),J74,J73)))))","v":{"$error":"#N/A"}},{"$f":"IF($O73=MAX(IFERROR($O$4:$O$260,0)),K70,IF(AND(ISNA(K73),ISNUMBER(K71)),SUM(IFERROR($C72:$L72,0)),IF(AND(ISNA(K73),ISNUMBER(K72)),SUM(IFERROR($C72:$L72,0)),IF(AND(ISNA(K72),ISNUMBER(K73)),SUM(IFERROR($C73:$L73,0)),IF(AND(ISNUMBER(K72),ISNUMBER(K74)),K74,K73)))))","v":{"$error":"#N/A"}},{"$f":"IF($O73=MAX(IFERROR($O$4:$O$260,0)),L70,IF(AND(ISNA(L73),ISNUMBER(L71)),SUM(IFERROR($C72:$L72,0)),IF(AND(ISNA(L73),ISNUMBER(L72)),SUM(IFERROR($C72:$L72,0)),IF(AND(ISNA(L72),ISNUMBER(L73)),SUM(IFERROR($C73:$L73,0)),IF(AND(ISNUMBER(L72),ISNUMBER(L74)),L74,L73)))))","v":1.8180191415529099}]
[24,{"$f":"IF($A74=1,0,IF($A74=$A73,$B73,$B73+IFERROR(IF(INDEX($B$881:$AF$1080,$A73,MATCH($B$2,$B$677:$AF$677,0))=\"NG w/o DAC\",0,INDEX($B$678:$AF$877,$A73,MATCH($B$2,$B$677:$AF$677,0))/10^7),NA())))","v":5.2897422165641128},{"$f":"IF(INDEX($B$881:$AF$1080,$A74,MATCH($B$2,$B$880:$AF$880,0))=C$3,IF(C$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A74,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A74,MATCH($B$2,$B$880:$AF$880,0))=D$3,IF(D$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A74,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A74,MATCH($B$2,$B$880:$AF$880,0))=E$3,IF(E$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A74,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A74,MATCH($B$2,$B$880:$AF$880,0))=F$3,IF(F$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A74,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A74,MATCH($B$2,$B$880:$AF$880,0))=G$3,IF(G$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A74,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A74,MATCH($B$2,$B$880:$AF$880,0))=H$3,IF(H$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A74,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A74,MATCH($B$2,$B$880:$AF$880,0))=I$3,IF(I$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A74,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":2.2479118946442447},{"$f":"IF(INDEX($B$881:$AF$1080,$A74,MATCH($B$2,$B$880:$AF$880,0))=J$3,IF(J$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A74,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A74,MATCH($B$2,$B$880:$AF$880,0))=K$3,IF(K$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A74,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A74,MATCH($B$2,$B$880:$AF$880,0))=L$3,IF(L$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A74,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},null,24,5.2897422165641128,{"$f":"IF($O74=MAX(IFERROR($O$4:$O$260,0)),C71,IF(AND(ISNA(C74),ISNUMBER(C72)),SUM(IFERROR($C73:$L73,0)),IF(AND(ISNA(C74),ISNUMBER(C73)),SUM(IFERROR($C73:$L73,0)),IF(AND(ISNA(C73),ISNUMBER(C74)),SUM(IFERROR($C74:$L74,0)),IF(AND(ISNUMBER(C73),ISNUMBER(C75)),C75,C74)))))","v":{"$error":"#N/A"}},{"$f":"IF($O74=MAX(IFERROR($O$4:$O$260,0)),D71,IF(AND(ISNA(D74),ISNUMBER(D72)),SUM(IFERROR($C73:$L73,0)),IF(AND(ISNA(D74),ISNUMBER(D73)),SUM(IFERROR($C73:$L73,0)),IF(AND(ISNA(D73),ISNUMBER(D74)),SUM(IFERROR($C74:$L74,0)),IF(AND(ISNUMBER(D73),ISNUMBER(D75)),D75,D74)))))","v":{"$error":"#N/A"}},{"$f":"IF($O74=MAX(IFERROR($O$4:$O$260,0)),E71,IF(AND(ISNA(E74),ISNUMBER(E72)),SUM(IFERROR($C73:$L73,0)),IF(AND(ISNA(E74),ISNUMBER(E73)),SUM(IFERROR($C73:$L73,0)),IF(AND(ISNA(E73),ISNUMBER(E74)),SUM(IFERROR($C74:$L74,0)),IF(AND(ISNUMBER(E73),ISNUMBER(E75)),E75,E74)))))","v":{"$error":"#N/A"}},{"$f":"IF($O74=MAX(IFERROR($O$4:$O$260,0)),F71,IF(AND(ISNA(F74),ISNUMBER(F72)),SUM(IFERROR($C73:$L73,0)),IF(AND(ISNA(F74),ISNUMBER(F73)),SUM(IFERROR($C73:$L73,0)),IF(AND(ISNA(F73),ISNUMBER(F74)),SUM(IFERROR($C74:$L74,0)),IF(AND(ISNUMBER(F73),ISNUMBER(F75)),F75,F74)))))","v":{"$error":"#N/A"}},{"$f":"IF($O74=MAX(IFERROR($O$4:$O$260,0)),G71,IF(AND(ISNA(G74),ISNUMBER(G72)),SUM(IFERROR($C73:$L73,0)),IF(AND(ISNA(G74),ISNUMBER(G73)),SUM(IFERROR($C73:$L73,0)),IF(AND(ISNA(G73),ISNUMBER(G74)),SUM(IFERROR($C74:$L74,0)),IF(AND(ISNUMBER(G73),ISNUMBER(G75)),G75,G74)))))","v":{"$error":"#N/A"}},{"$f":"IF($O74=MAX(IFERROR($O$4:$O$260,0)),H71,IF(AND(ISNA(H74),ISNUMBER(H72)),SUM(IFERROR($C73:$L73,0)),IF(AND(ISNA(H74),ISNUMBER(H73)),SUM(IFERROR($C73:$L73,0)),IF(AND(ISNA(H73),ISNUMBER(H74)),SUM(IFERROR($C74:$L74,0)),IF(AND(ISNUMBER(H73),ISNUMBER(H75)),H75,H74)))))","v":{"$error":"#N/A"}},{"$f":"IF($O74=MAX(IFERROR($O$4:$O$260,0)),I71,IF(AND(ISNA(I74),ISNUMBER(I72)),SUM(IFERROR($C73:$L73,0)),IF(AND(ISNA(I74),ISNUMBER(I73)),SUM(IFERROR($C73:$L73,0)),IF(AND(ISNA(I73),ISNUMBER(I74)),SUM(IFERROR($C74:$L74,0)),IF(AND(ISNUMBER(I73),ISNUMBER(I75)),I75,I74)))))","v":2.2479118946442447},{"$f":"IF($O74=MAX(IFERROR($O$4:$O$260,0)),J71,IF(AND(ISNA(J74),ISNUMBER(J72)),SUM(IFERROR($C73:$L73,0)),IF(AND(ISNA(J74),ISNUMBER(J73)),SUM(IFERROR($C73:$L73,0)),IF(AND(ISNA(J73),ISNUMBER(J74)),SUM(IFERROR($C74:$L74,0)),IF(AND(ISNUMBER(J73),ISNUMBER(J75)),J75,J74)))))","v":{"$error":"#N/A"}},{"$f":"IF($O74=MAX(IFERROR($O$4:$O$260,0)),K71,IF(AND(ISNA(K74),ISNUMBER(K72)),SUM(IFERROR($C73:$L73,0)),IF(AND(ISNA(K74),ISNUMBER(K73)),SUM(IFERROR($C73:$L73,0)),IF(AND(ISNA(K73),ISNUMBER(K74)),SUM(IFERROR($C74:$L74,0)),IF(AND(ISNUMBER(K73),ISNUMBER(K75)),K75,K74)))))","v":{"$error":"#N/A"}},{"$f":"IF($O74=MAX(IFERROR($O$4:$O$260,0)),L71,IF(AND(ISNA(L74),ISNUMBER(L72)),SUM(IFERROR($C73:$L73,0)),IF(AND(ISNA(L74),ISNUMBER(L73)),SUM(IFERROR($C73:$L73,0)),IF(AND(ISNA(L73),ISNUMBER(L74)),SUM(IFERROR($C74:$L74,0)),IF(AND(ISNUMBER(L73),ISNUMBER(L75)),L75,L74)))))","v":2.2479118946442447}]
[24,{"$f":"IF($A75=1,0,IF($A75=$A74,$B74,$B74+IFERROR(IF(INDEX($B$881:$AF$1080,$A74,MATCH($B$2,$B$677:$AF$677,0))=\"NG w/o DAC\",0,INDEX($B$678:$AF$877,$A74,MATCH($B$2,$B$677:$AF$677,0))/10^7),NA())))","v":5.2897422165641128},{"$f":"IF(INDEX($B$881:$AF$1080,$A75,MATCH($B$2,$B$880:$AF$880,0))=C$3,IF(C$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A75,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A75,MATCH($B$2,$B$880:$AF$880,0))=D$3,IF(D$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A75,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A75,MATCH($B$2,$B$880:$AF$880,0))=E$3,IF(E$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A75,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A75,MATCH($B$2,$B$880:$AF$880,0))=F$3,IF(F$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A75,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A75,MATCH($B$2,$B$880:$AF$880,0))=G$3,IF(G$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A75,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A75,MATCH($B$2,$B$880:$AF$880,0))=H$3,IF(H$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A75,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A75,MATCH($B$2,$B$880:$AF$880,0))=I$3,IF(I$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A75,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":2.2479118946442447},{"$f":"IF(INDEX($B$881:$AF$1080,$A75,MATCH($B$2,$B$880:$AF$880,0))=J$3,IF(J$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A75,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A75,MATCH($B$2,$B$880:$AF$880,0))=K$3,IF(K$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A75,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A75,MATCH($B$2,$B$880:$AF$880,0))=L$3,IF(L$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A75,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},null,24,5.2897422165641128,{"$f":"IF($O75=MAX(IFERROR($O$4:$O$260,0)),C72,IF(AND(ISNA(C75),ISNUMBER(C73)),SUM(IFERROR($C74:$L74,0)),IF(AND(ISNA(C75),ISNUMBER(C74)),SUM(IFERROR($C74:$L74,0)),IF(AND(ISNA(C74),ISNUMBER(C75)),SUM(IFERROR($C75:$L75,0)),IF(AND(ISNUMBER(C74),ISNUMBER(C76)),C76,C75)))))","v":{"$error":"#N/A"}},{"$f":"IF($O75=MAX(IFERROR($O$4:$O$260,0)),D72,IF(AND(ISNA(D75),ISNUMBER(D73)),SUM(IFERROR($C74:$L74,0)),IF(AND(ISNA(D75),ISNUMBER(D74)),SUM(IFERROR($C74:$L74,0)),IF(AND(ISNA(D74),ISNUMBER(D75)),SUM(IFERROR($C75:$L75,0)),IF(AND(ISNUMBER(D74),ISNUMBER(D76)),D76,D75)))))","v":{"$error":"#N/A"}},{"$f":"IF($O75=MAX(IFERROR($O$4:$O$260,0)),E72,IF(AND(ISNA(E75),ISNUMBER(E73)),SUM(IFERROR($C74:$L74,0)),IF(AND(ISNA(E75),ISNUMBER(E74)),SUM(IFERROR($C74:$L74,0)),IF(AND(ISNA(E74),ISNUMBER(E75)),SUM(IFERROR($C75:$L75,0)),IF(AND(ISNUMBER(E74),ISNUMBER(E76)),E76,E75)))))","v":{"$error":"#N/A"}},{"$f":"IF($O75=MAX(IFERROR($O$4:$O$260,0)),F72,IF(AND(ISNA(F75),ISNUMBER(F73)),SUM(IFERROR($C74:$L74,0)),IF(AND(ISNA(F75),ISNUMBER(F74)),SUM(IFERROR($C74:$L74,0)),IF(AND(ISNA(F74),ISNUMBER(F75)),SUM(IFERROR($C75:$L75,0)),IF(AND(ISNUMBER(F74),ISNUMBER(F76)),F76,F75)))))","v":{"$error":"#N/A"}},{"$f":"IF($O75=MAX(IFERROR($O$4:$O$260,0)),G72,IF(AND(ISNA(G75),ISNUMBER(G73)),SUM(IFERROR($C74:$L74,0)),IF(AND(ISNA(G75),ISNUMBER(G74)),SUM(IFERROR($C74:$L74,0)),IF(AND(ISNA(G74),ISNUMBER(G75)),SUM(IFERROR($C75:$L75,0)),IF(AND(ISNUMBER(G74),ISNUMBER(G76)),G76,G75)))))","v":{"$error":"#N/A"}},{"$f":"IF($O75=MAX(IFERROR($O$4:$O$260,0)),H72,IF(AND(ISNA(H75),ISNUMBER(H73)),SUM(IFERROR($C74:$L74,0)),IF(AND(ISNA(H75),ISNUMBER(H74)),SUM(IFERROR($C74:$L74,0)),IF(AND(ISNA(H74),ISNUMBER(H75)),SUM(IFERROR($C75:$L75,0)),IF(AND(ISNUMBER(H74),ISNUMBER(H76)),H76,H75)))))","v":{"$error":"#N/A"}},{"$f":"IF($O75=MAX(IFERROR($O$4:$O$260,0)),I72,IF(AND(ISNA(I75),ISNUMBER(I73)),SUM(IFERROR($C74:$L74,0)),IF(AND(ISNA(I75),ISNUMBER(I74)),SUM(IFERROR($C74:$L74,0)),IF(AND(ISNA(I74),ISNUMBER(I75)),SUM(IFERROR($C75:$L75,0)),IF(AND(ISNUMBER(I74),ISNUMBER(I76)),I76,I75)))))","v":2.2479118946442447},{"$f":"IF($O75=MAX(IFERROR($O$4:$O$260,0)),J72,IF(AND(ISNA(J75),ISNUMBER(J73)),SUM(IFERROR($C74:$L74,0)),IF(AND(ISNA(J75),ISNUMBER(J74)),SUM(IFERROR($C74:$L74,0)),IF(AND(ISNA(J74),ISNUMBER(J75)),SUM(IFERROR($C75:$L75,0)),IF(AND(ISNUMBER(J74),ISNUMBER(J76)),J76,J75)))))","v":{"$error":"#N/A"}},{"$f":"IF($O75=MAX(IFERROR($O$4:$O$260,0)),K72,IF(AND(ISNA(K75),ISNUMBER(K73)),SUM(IFERROR($C74:$L74,0)),IF(AND(ISNA(K75),ISNUMBER(K74)),SUM(IFERROR($C74:$L74,0)),IF(AND(ISNA(K74),ISNUMBER(K75)),SUM(IFERROR($C75:$L75,0)),IF(AND(ISNUMBER(K74),ISNUMBER(K76)),K76,K75)))))","v":{"$error":"#N/A"}},{"$f":"IF($O75=MAX(IFERROR($O$4:$O$260,0)),L72,IF(AND(ISNA(L75),ISNUMBER(L73)),SUM(IFERROR($C74:$L74,0)),IF(AND(ISNA(L75),ISNUMBER(L74)),SUM(IFERROR($C74:$L74,0)),IF(AND(ISNA(L74),ISNUMBER(L75)),SUM(IFERROR($C75:$L75,0)),IF(AND(ISNUMBER(L74),ISNUMBER(L76)),L76,L75)))))","v":{"$error":"#N/A"}}]
[25,{"$f":"IF($A76=1,0,IF($A76=$A75,$B75,$B75+IFERROR(IF(INDEX($B$881:$AF$1080,$A75,MATCH($B$2,$B$677:$AF$677,0))=\"NG w/o DAC\",0,INDEX($B$678:$AF$877,$A75,MATCH($B$2,$B$677:$AF$677,0))/10^7),NA())))","v":5.2897422165641128},{"$f":"IF(INDEX($B$881:$AF$1080,$A76,MATCH($B$2,$B$880:$AF$880,0))=C$3,IF(C$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A76,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A76,MATCH($B$2,$B$880:$AF$880,0))=D$3,IF(D$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A76,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A76,MATCH($B$2,$B$880:$AF$880,0))=E$3,IF(E$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A76,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A76,MATCH($B$2,$B$880:$AF$880,0))=F$3,IF(F$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A76,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A76,MATCH($B$2,$B$880:$AF$880,0))=G$3,IF(G$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A76,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":2.4939525551068216},{"$f":"IF(INDEX($B$881:$AF$1080,$A76,MATCH($B$2,$B$880:$AF$880,0))=H$3,IF(H$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A76,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A76,MATCH($B$2,$B$880:$AF$880,0))=I$3,IF(I$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A76,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A76,MATCH($B$2,$B$880:$AF$880,0))=J$3,IF(J$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A76,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A76,MATCH($B$2,$B$880:$AF$880,0))=K$3,IF(K$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A76,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A76,MATCH($B$2,$B$880:$AF$880,0))=L$3,IF(L$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A76,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},null,25,5.2897422165641128,{"$f":"IF($O76=MAX(IFERROR($O$4:$O$260,0)),C73,IF(AND(ISNA(C76),ISNUMBER(C74)),SUM(IFERROR($C75:$L75,0)),IF(AND(ISNA(C76),ISNUMBER(C75)),SUM(IFERROR($C75:$L75,0)),IF(AND(ISNA(C75),ISNUMBER(C76)),SUM(IFERROR($C76:$L76,0)),IF(AND(ISNUMBER(C75),ISNUMBER(C77)),C77,C76)))))","v":{"$error":"#N/A"}},{"$f":"IF($O76=MAX(IFERROR($O$4:$O$260,0)),D73,IF(AND(ISNA(D76),ISNUMBER(D74)),SUM(IFERROR($C75:$L75,0)),IF(AND(ISNA(D76),ISNUMBER(D75)),SUM(IFERROR($C75:$L75,0)),IF(AND(ISNA(D75),ISNUMBER(D76)),SUM(IFERROR($C76:$L76,0)),IF(AND(ISNUMBER(D75),ISNUMBER(D77)),D77,D76)))))","v":{"$error":"#N/A"}},{"$f":"IF($O76=MAX(IFERROR($O$4:$O$260,0)),E73,IF(AND(ISNA(E76),ISNUMBER(E74)),SUM(IFERROR($C75:$L75,0)),IF(AND(ISNA(E76),ISNUMBER(E75)),SUM(IFERROR($C75:$L75,0)),IF(AND(ISNA(E75),ISNUMBER(E76)),SUM(IFERROR($C76:$L76,0)),IF(AND(ISNUMBER(E75),ISNUMBER(E77)),E77,E76)))))","v":{"$error":"#N/A"}},{"$f":"IF($O76=MAX(IFERROR($O$4:$O$260,0)),F73,IF(AND(ISNA(F76),ISNUMBER(F74)),SUM(IFERROR($C75:$L75,0)),IF(AND(ISNA(F76),ISNUMBER(F75)),SUM(IFERROR($C75:$L75,0)),IF(AND(ISNA(F75),ISNUMBER(F76)),SUM(IFERROR($C76:$L76,0)),IF(AND(ISNUMBER(F75),ISNUMBER(F77)),F77,F76)))))","v":{"$error":"#N/A"}},{"$f":"IF($O76=MAX(IFERROR($O$4:$O$260,0)),G73,IF(AND(ISNA(G76),ISNUMBER(G74)),SUM(IFERROR($C75:$L75,0)),IF(AND(ISNA(G76),ISNUMBER(G75)),SUM(IFERROR($C75:$L75,0)),IF(AND(ISNA(G75),ISNUMBER(G76)),SUM(IFERROR($C76:$L76,0)),IF(AND(ISNUMBER(G75),ISNUMBER(G77)),G77,G76)))))","v":2.4939525551068216},{"$f":"IF($O76=MAX(IFERROR($O$4:$O$260,0)),H73,IF(AND(ISNA(H76),ISNUMBER(H74)),SUM(IFERROR($C75:$L75,0)),IF(AND(ISNA(H76),ISNUMBER(H75)),SUM(IFERROR($C75:$L75,0)),IF(AND(ISNA(H75),ISNUMBER(H76)),SUM(IFERROR($C76:$L76,0)),IF(AND(ISNUMBER(H75),ISNUMBER(H77)),H77,H76)))))","v":{"$error":"#N/A"}},{"$f":"IF($O76=MAX(IFERROR($O$4:$O$260,0)),I73,IF(AND(ISNA(I76),ISNUMBER(I74)),SUM(IFERROR($C75:$L75,0)),IF(AND(ISNA(I76),ISNUMBER(I75)),SUM(IFERROR($C75:$L75,0)),IF(AND(ISNA(I75),ISNUMBER(I76)),SUM(IFERROR($C76:$L76,0)),IF(AND(ISNUMBER(I75),ISNUMBER(I77)),I77,I76)))))","v":2.2479118946442447},{"$f":"IF($O76=MAX(IFERROR($O$4:$O$260,0)),J73,IF(AND(ISNA(J76),ISNUMBER(J74)),SUM(IFERROR($C75:$L75,0)),IF(AND(ISNA(J76),ISNUMBER(J75)),SUM(IFERROR($C75:$L75,0)),IF(AND(ISNA(J75),ISNUMBER(J76)),SUM(IFERROR($C76:$L76,0)),IF(AND(ISNUMBER(J75),ISNUMBER(J77)),J77,J76)))))","v":{"$error":"#N/A"}},{"$f":"IF($O76=MAX(IFERROR($O$4:$O$260,0)),K73,IF(AND(ISNA(K76),ISNUMBER(K74)),SUM(IFERROR($C75:$L75,0)),IF(AND(ISNA(K76),ISNUMBER(K75)),SUM(IFERROR($C75:$L75,0)),IF(AND(ISNA(K75),ISNUMBER(K76)),SUM(IFERROR($C76:$L76,0)),IF(AND(ISNUMBER(K75),ISNUMBER(K77)),K77,K76)))))","v":{"$error":"#N/A"}},{"$f":"IF($O76=MAX(IFERROR($O$4:$O$260,0)),L73,IF(AND(ISNA(L76),ISNUMBER(L74)),SUM(IFERROR($C75:$L75,0)),IF(AND(ISNA(L76),ISNUMBER(L75)),SUM(IFERROR($C75:$L75,0)),IF(AND(ISNA(L75),ISNUMBER(L76)),SUM(IFERROR($C76:$L76,0)),IF(AND(ISNUMBER(L75),ISNUMBER(L77)),L77,L76)))))","v":{"$error":"#N/A"}}]
[25,{"$f":"IF($A77=1,0,IF($A77=$A76,$B76,$B76+IFERROR(IF(INDEX($B$881:$AF$1080,$A76,MATCH($B$2,$B$677:$AF$677,0))=\"NG w/o DAC\",0,INDEX($B$678:$AF$877,$A76,MATCH($B$2,$B$677:$AF$677,0))/10^7),NA())))","v":5.2897422165641128},{"$f":"IF(INDEX($B$881:$AF$1080,$A77,MATCH($B$2,$B$880:$AF$880,0))=C$3,IF(C$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A77,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A77,MATCH($B$2,$B$880:$AF$880,0))=D$3,IF(D$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A77,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A77,MATCH($B$2,$B$880:$AF$880,0))=E$3,IF(E$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A77,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A77,MATCH($B$2,$B$880:$AF$880,0))=F$3,IF(F$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A77,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A77,MATCH($B$2,$B$880:$AF$880,0))=G$3,IF(G$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A77,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":2.4939525551068216},{"$f":"IF(INDEX($B$881:$AF$1080,$A77,MATCH($B$2,$B$880:$AF$880,0))=H$3,IF(H$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A77,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A77,MATCH($B$2,$B$880:$AF$880,0))=I$3,IF(I$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A77,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A77,MATCH($B$2,$B$880:$AF$880,0))=J$3,IF(J$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A77,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A77,MATCH($B$2,$B$880:$AF$880,0))=K$3,IF(K$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A77,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A77,MATCH($B$2,$B$880:$AF$880,0))=L$3,IF(L$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A77,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},null,25,5.2897422165641128,{"$f":"IF($O77=MAX(IFERROR($O$4:$O$260,0)),C74,IF(AND(ISNA(C77),ISNUMBER(C75)),SUM(IFERROR($C76:$L76,0)),IF(AND(ISNA(C77),ISNUMBER(C76)),SUM(IFERROR($C76:$L76,0)),IF(AND(ISNA(C76),ISNUMBER(C77)),SUM(IFERROR($C77:$L77,0)),IF(AND(ISNUMBER(C76),ISNUMBER(C78)),C78,C77)))))","v":{"$error":"#N/A"}},{"$f":"IF($O77=MAX(IFERROR($O$4:$O$260,0)),D74,IF(AND(ISNA(D77),ISNUMBER(D75)),SUM(IFERROR($C76:$L76,0)),IF(AND(ISNA(D77),ISNUMBER(D76)),SUM(IFERROR($C76:$L76,0)),IF(AND(ISNA(D76),ISNUMBER(D77)),SUM(IFERROR($C77:$L77,0)),IF(AND(ISNUMBER(D76),ISNUMBER(D78)),D78,D77)))))","v":{"$error":"#N/A"}},{"$f":"IF($O77=MAX(IFERROR($O$4:$O$260,0)),E74,IF(AND(ISNA(E77),ISNUMBER(E75)),SUM(IFERROR($C76:$L76,0)),IF(AND(ISNA(E77),ISNUMBER(E76)),SUM(IFERROR($C76:$L76,0)),IF(AND(ISNA(E76),ISNUMBER(E77)),SUM(IFERROR($C77:$L77,0)),IF(AND(ISNUMBER(E76),ISNUMBER(E78)),E78,E77)))))","v":{"$error":"#N/A"}},{"$f":"IF($O77=MAX(IFERROR($O$4:$O$260,0)),F74,IF(AND(ISNA(F77),ISNUMBER(F75)),SUM(IFERROR($C76:$L76,0)),IF(AND(ISNA(F77),ISNUMBER(F76)),SUM(IFERROR($C76:$L76,0)),IF(AND(ISNA(F76),ISNUMBER(F77)),SUM(IFERROR($C77:$L77,0)),IF(AND(ISNUMBER(F76),ISNUMBER(F78)),F78,F77)))))","v":{"$error":"#N/A"}},{"$f":"IF($O77=MAX(IFERROR($O$4:$O$260,0)),G74,IF(AND(ISNA(G77),ISNUMBER(G75)),SUM(IFERROR($C76:$L76,0)),IF(AND(ISNA(G77),ISNUMBER(G76)),SUM(IFERROR($C76:$L76,0)),IF(AND(ISNA(G76),ISNUMBER(G77)),SUM(IFERROR($C77:$L77,0)),IF(AND(ISNUMBER(G76),ISNUMBER(G78)),G78,G77)))))","v":2.4939525551068216},{"$f":"IF($O77=MAX(IFERROR($O$4:$O$260,0)),H74,IF(AND(ISNA(H77),ISNUMBER(H75)),SUM(IFERROR($C76:$L76,0)),IF(AND(ISNA(H77),ISNUMBER(H76)),SUM(IFERROR($C76:$L76,0)),IF(AND(ISNA(H76),ISNUMBER(H77)),SUM(IFERROR($C77:$L77,0)),IF(AND(ISNUMBER(H76),ISNUMBER(H78)),H78,H77)))))","v":{"$error":"#N/A"}},{"$f":"IF($O77=MAX(IFERROR($O$4:$O$260,0)),I74,IF(AND(ISNA(I77),ISNUMBER(I75)),SUM(IFERROR($C76:$L76,0)),IF(AND(ISNA(I77),ISNUMBER(I76)),SUM(IFERROR($C76:$L76,0)),IF(AND(ISNA(I76),ISNUMBER(I77)),SUM(IFERROR($C77:$L77,0)),IF(AND(ISNUMBER(I76),ISNUMBER(I78)),I78,I77)))))","v":2.4939525551068216},{"$f":"IF($O77=MAX(IFERROR($O$4:$O$260,0)),J74,IF(AND(ISNA(J77),ISNUMBER(J75)),SUM(IFERROR($C76:$L76,0)),IF(AND(ISNA(J77),ISNUMBER(J76)),SUM(IFERROR($C76:$L76,0)),IF(AND(ISNA(J76),ISNUMBER(J77)),SUM(IFERROR($C77:$L77,0)),IF(AND(ISNUMBER(J76),ISNUMBER(J78)),J78,J77)))))","v":{"$error":"#N/A"}},{"$f":"IF($O77=MAX(IFERROR($O$4:$O$260,0)),K74,IF(AND(ISNA(K77),ISNUMBER(K75)),SUM(IFERROR($C76:$L76,0)),IF(AND(ISNA(K77),ISNUMBER(K76)),SUM(IFERROR($C76:$L76,0)),IF(AND(ISNA(K76),ISNUMBER(K77)),SUM(IFERROR($C77:$L77,0)),IF(AND(ISNUMBER(K76),ISNUMBER(K78)),K78,K77)))))","v":{"$error":"#N/A"}},{"$f":"IF($O77=MAX(IFERROR($O$4:$O$260,0)),L74,IF(AND(ISNA(L77),ISNUMBER(L75)),SUM(IFERROR($C76:$L76,0)),IF(AND(ISNA(L77),ISNUMBER(L76)),SUM(IFERROR($C76:$L76,0)),IF(AND(ISNA(L76),ISNUMBER(L77)),SUM(IFERROR($C77:$L77,0)),IF(AND(ISNUMBER(L76),ISNUMBER(L78)),L78,L77)))))","v":{"$error":"#N/A"}}]
[25,{"$f":"IF($A78=1,0,IF($A78=$A77,$B77,$B77+IFERROR(IF(INDEX($B$881:$AF$1080,$A77,MATCH($B$2,$B$677:$AF$677,0))=\"NG w/o DAC\",0,INDEX($B$678:$AF$877,$A77,MATCH($B$2,$B$677:$AF$677,0))/10^7),NA())))","v":5.2897422165641128},{"$f":"IF(INDEX($B$881:$AF$1080,$A78,MATCH($B$2,$B$880:$AF$880,0))=C$3,IF(C$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A78,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A78,MATCH($B$2,$B$880:$AF$880,0))=D$3,IF(D$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A78,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A78,MATCH($B$2,$B$880:$AF$880,0))=E$3,IF(E$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A78,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A78,MATCH($B$2,$B$880:$AF$880,0))=F$3,IF(F$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A78,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A78,MATCH($B$2,$B$880:$AF$880,0))=G$3,IF(G$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A78,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":2.4939525551068216},{"$f":"IF(INDEX($B$881:$AF$1080,$A78,MATCH($B$2,$B$880:$AF$880,0))=H$3,IF(H$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A78,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A78,MATCH($B$2,$B$880:$AF$880,0))=I$3,IF(I$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A78,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A78,MATCH($B$2,$B$880:$AF$880,0))=J$3,IF(J$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A78,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A78,MATCH($B$2,$B$880:$AF$880,0))=K$3,IF(K$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A78,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A78,MATCH($B$2,$B$880:$AF$880,0))=L$3,IF(L$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A78,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},null,25,5.2897422165641128,{"$f":"IF($O78=MAX(IFERROR($O$4:$O$260,0)),C75,IF(AND(ISNA(C78),ISNUMBER(C76)),SUM(IFERROR($C77:$L77,0)),IF(AND(ISNA(C78),ISNUMBER(C77)),SUM(IFERROR($C77:$L77,0)),IF(AND(ISNA(C77),ISNUMBER(C78)),SUM(IFERROR($C78:$L78,0)),IF(AND(ISNUMBER(C77),ISNUMBER(C79)),C79,C78)))))","v":{"$error":"#N/A"}},{"$f":"IF($O78=MAX(IFERROR($O$4:$O$260,0)),D75,IF(AND(ISNA(D78),ISNUMBER(D76)),SUM(IFERROR($C77:$L77,0)),IF(AND(ISNA(D78),ISNUMBER(D77)),SUM(IFERROR($C77:$L77,0)),IF(AND(ISNA(D77),ISNUMBER(D78)),SUM(IFERROR($C78:$L78,0)),IF(AND(ISNUMBER(D77),ISNUMBER(D79)),D79,D78)))))","v":{"$error":"#N/A"}},{"$f":"IF($O78=MAX(IFERROR($O$4:$O$260,0)),E75,IF(AND(ISNA(E78),ISNUMBER(E76)),SUM(IFERROR($C77:$L77,0)),IF(AND(ISNA(E78),ISNUMBER(E77)),SUM(IFERROR($C77:$L77,0)),IF(AND(ISNA(E77),ISNUMBER(E78)),SUM(IFERROR($C78:$L78,0)),IF(AND(ISNUMBER(E77),ISNUMBER(E79)),E79,E78)))))","v":{"$error":"#N/A"}},{"$f":"IF($O78=MAX(IFERROR($O$4:$O$260,0)),F75,IF(AND(ISNA(F78),ISNUMBER(F76)),SUM(IFERROR($C77:$L77,0)),IF(AND(ISNA(F78),ISNUMBER(F77)),SUM(IFERROR($C77:$L77,0)),IF(AND(ISNA(F77),ISNUMBER(F78)),SUM(IFERROR($C78:$L78,0)),IF(AND(ISNUMBER(F77),ISNUMBER(F79)),F79,F78)))))","v":{"$error":"#N/A"}},{"$f":"IF($O78=MAX(IFERROR($O$4:$O$260,0)),G75,IF(AND(ISNA(G78),ISNUMBER(G76)),SUM(IFERROR($C77:$L77,0)),IF(AND(ISNA(G78),ISNUMBER(G77)),SUM(IFERROR($C77:$L77,0)),IF(AND(ISNA(G77),ISNUMBER(G78)),SUM(IFERROR($C78:$L78,0)),IF(AND(ISNUMBER(G77),ISNUMBER(G79)),G79,G78)))))","v":2.4939525551068216},{"$f":"IF($O78=MAX(IFERROR($O$4:$O$260,0)),H75,IF(AND(ISNA(H78),ISNUMBER(H76)),SUM(IFERROR($C77:$L77,0)),IF(AND(ISNA(H78),ISNUMBER(H77)),SUM(IFERROR($C77:$L77,0)),IF(AND(ISNA(H77),ISNUMBER(H78)),SUM(IFERROR($C78:$L78,0)),IF(AND(ISNUMBER(H77),ISNUMBER(H79)),H79,H78)))))","v":{"$error":"#N/A"}},{"$f":"IF($O78=MAX(IFERROR($O$4:$O$260,0)),I75,IF(AND(ISNA(I78),ISNUMBER(I76)),SUM(IFERROR($C77:$L77,0)),IF(AND(ISNA(I78),ISNUMBER(I77)),SUM(IFERROR($C77:$L77,0)),IF(AND(ISNA(I77),ISNUMBER(I78)),SUM(IFERROR($C78:$L78,0)),IF(AND(ISNUMBER(I77),ISNUMBER(I79)),I79,I78)))))","v":{"$error":"#N/A"}},{"$f":"IF($O78=MAX(IFERROR($O$4:$O$260,0)),J75,IF(AND(ISNA(J78),ISNUMBER(J76)),SUM(IFERROR($C77:$L77,0)),IF(AND(ISNA(J78),ISNUMBER(J77)),SUM(IFERROR($C77:$L77,0)),IF(AND(ISNA(J77),ISNUMBER(J78)),SUM(IFERROR($C78:$L78,0)),IF(AND(ISNUMBER(J77),ISNUMBER(J79)),J79,J78)))))","v":{"$error":"#N/A"}},{"$f":"IF($O78=MAX(IFERROR($O$4:$O$260,0)),K75,IF(AND(ISNA(K78),ISNUMBER(K76)),SUM(IFERROR($C77:$L77,0)),IF(AND(ISNA(K78),ISNUMBER(K77)),SUM(IFERROR($C77:$L77,0)),IF(AND(ISNA(K77),ISNUMBER(K78)),SUM(IFERROR($C78:$L78,0)),IF(AND(ISNUMBER(K77),ISNUMBER(K79)),K79,K78)))))","v":{"$error":"#N/A"}},{"$f":"IF($O78=MAX(IFERROR($O$4:$O$260,0)),L75,IF(AND(ISNA(L78),ISNUMBER(L76)),SUM(IFERROR($C77:$L77,0)),IF(AND(ISNA(L78),ISNUMBER(L77)),SUM(IFERROR($C77:$L77,0)),IF(AND(ISNA(L77),ISNUMBER(L78)),SUM(IFERROR($C78:$L78,0)),IF(AND(ISNUMBER(L77),ISNUMBER(L79)),L79,L78)))))","v":{"$error":"#N/A"}}]
[26,{"$f":"IF($A79=1,0,IF($A79=$A78,$B78,$B78+IFERROR(IF(INDEX($B$881:$AF$1080,$A78,MATCH($B$2,$B$677:$AF$677,0))=\"NG w/o DAC\",0,INDEX($B$678:$AF$877,$A78,MATCH($B$2,$B$677:$AF$677,0))/10^7),NA())))","v":16.002215552656033},{"$f":"IF(INDEX($B$881:$AF$1080,$A79,MATCH($B$2,$B$880:$AF$880,0))=C$3,IF(C$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A79,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A79,MATCH($B$2,$B$880:$AF$880,0))=D$3,IF(D$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A79,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A79,MATCH($B$2,$B$880:$AF$880,0))=E$3,IF(E$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A79,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A79,MATCH($B$2,$B$880:$AF$880,0))=F$3,IF(F$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A79,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A79,MATCH($B$2,$B$880:$AF$880,0))=G$3,IF(G$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A79,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A79,MATCH($B$2,$B$880:$AF$880,0))=H$3,IF(H$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A79,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A79,MATCH($B$2,$B$880:$AF$880,0))=I$3,IF(I$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A79,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A79,MATCH($B$2,$B$880:$AF$880,0))=J$3,IF(J$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A79,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A79,MATCH($B$2,$B$880:$AF$880,0))=K$3,IF(K$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A79,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A79,MATCH($B$2,$B$880:$AF$880,0))=L$3,IF(L$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A79,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":2.5120865277312801},null,26,16.002215552656033,{"$f":"IF($O79=MAX(IFERROR($O$4:$O$260,0)),C76,IF(AND(ISNA(C79),ISNUMBER(C77)),SUM(IFERROR($C78:$L78,0)),IF(AND(ISNA(C79),ISNUMBER(C78)),SUM(IFERROR($C78:$L78,0)),IF(AND(ISNA(C78),ISNUMBER(C79)),SUM(IFERROR($C79:$L79,0)),IF(AND(ISNUMBER(C78),ISNUMBER(C80)),C80,C79)))))","v":{"$error":"#N/A"}},{"$f":"IF($O79=MAX(IFERROR($O$4:$O$260,0)),D76,IF(AND(ISNA(D79),ISNUMBER(D77)),SUM(IFERROR($C78:$L78,0)),IF(AND(ISNA(D79),ISNUMBER(D78)),SUM(IFERROR($C78:$L78,0)),IF(AND(ISNA(D78),ISNUMBER(D79)),SUM(IFERROR($C79:$L79,0)),IF(AND(ISNUMBER(D78),ISNUMBER(D80)),D80,D79)))))","v":{"$error":"#N/A"}},{"$f":"IF($O79=MAX(IFERROR($O$4:$O$260,0)),E76,IF(AND(ISNA(E79),ISNUMBER(E77)),SUM(IFERROR($C78:$L78,0)),IF(AND(ISNA(E79),ISNUMBER(E78)),SUM(IFERROR($C78:$L78,0)),IF(AND(ISNA(E78),ISNUMBER(E79)),SUM(IFERROR($C79:$L79,0)),IF(AND(ISNUMBER(E78),ISNUMBER(E80)),E80,E79)))))","v":{"$error":"#N/A"}},{"$f":"IF($O79=MAX(IFERROR($O$4:$O$260,0)),F76,IF(AND(ISNA(F79),ISNUMBER(F77)),SUM(IFERROR($C78:$L78,0)),IF(AND(ISNA(F79),ISNUMBER(F78)),SUM(IFERROR($C78:$L78,0)),IF(AND(ISNA(F78),ISNUMBER(F79)),SUM(IFERROR($C79:$L79,0)),IF(AND(ISNUMBER(F78),ISNUMBER(F80)),F80,F79)))))","v":{"$error":"#N/A"}},{"$f":"IF($O79=MAX(IFERROR($O$4:$O$260,0)),G76,IF(AND(ISNA(G79),ISNUMBER(G77)),SUM(IFERROR($C78:$L78,0)),IF(AND(ISNA(G79),ISNUMBER(G78)),SUM(IFERROR($C78:$L78,0)),IF(AND(ISNA(G78),ISNUMBER(G79)),SUM(IFERROR($C79:$L79,0)),IF(AND(ISNUMBER(G78),ISNUMBER(G80)),G80,G79)))))","v":2.4939525551068216},{"$f":"IF($O79=MAX(IFERROR($O$4:$O$260,0)),H76,IF(AND(ISNA(H79),ISNUMBER(H77)),SUM(IFERROR($C78:$L78,0)),IF(AND(ISNA(H79),ISNUMBER(H78)),SUM(IFERROR($C78:$L78,0)),IF(AND(ISNA(H78),ISNUMBER(H79)),SUM(IFERROR($C79:$L79,0)),IF(AND(ISNUMBER(H78),ISNUMBER(H80)),H80,H79)))))","v":{"$error":"#N/A"}},{"$f":"IF($O79=MAX(IFERROR($O$4:$O$260,0)),I76,IF(AND(ISNA(I79),ISNUMBER(I77)),SUM(IFERROR($C78:$L78,0)),IF(AND(ISNA(I79),ISNUMBER(I78)),SUM(IFERROR($C78:$L78,0)),IF(AND(ISNA(I78),ISNUMBER(I79)),SUM(IFERROR($C79:$L79,0)),IF(AND(ISNUMBER(I78),ISNUMBER(I80)),I80,I79)))))","v":{"$error":"#N/A"}},{"$f":"IF($O79=MAX(IFERROR($O$4:$O$260,0)),J76,IF(AND(ISNA(J79),ISNUMBER(J77)),SUM(IFERROR($C78:$L78,0)),IF(AND(ISNA(J79),ISNUMBER(J78)),SUM(IFERROR($C78:$L78,0)),IF(AND(ISNA(J78),ISNUMBER(J79)),SUM(IFERROR($C79:$L79,0)),IF(AND(ISNUMBER(J78),ISNUMBER(J80)),J80,J79)))))","v":{"$error":"#N/A"}},{"$f":"IF($O79=MAX(IFERROR($O$4:$O$260,0)),K76,IF(AND(ISNA(K79),ISNUMBER(K77)),SUM(IFERROR($C78:$L78,0)),IF(AND(ISNA(K79),ISNUMBER(K78)),SUM(IFERROR($C78:$L78,0)),IF(AND(ISNA(K78),ISNUMBER(K79)),SUM(IFERROR($C79:$L79,0)),IF(AND(ISNUMBER(K78),ISNUMBER(K80)),K80,K79)))))","v":{"$error":"#N/A"}},{"$f":"IF($O79=MAX(IFERROR($O$4:$O$260,0)),L76,IF(AND(ISNA(L79),ISNUMBER(L77)),SUM(IFERROR($C78:$L78,0)),IF(AND(ISNA(L79),ISNUMBER(L78)),SUM(IFERROR($C78:$L78,0)),IF(AND(ISNA(L78),ISNUMBER(L79)),SUM(IFERROR($C79:$L79,0)),IF(AND(ISNUMBER(L78),ISNUMBER(L80)),L80,L79)))))","v":2.5120865277312801}]
[26,{"$f":"IF($A80=1,0,IF($A80=$A79,$B79,$B79+IFERROR(IF(INDEX($B$881:$AF$1080,$A79,MATCH($B$2,$B$677:$AF$677,0))=\"NG w/o DAC\",0,INDEX($B$678:$AF$877,$A79,MATCH($B$2,$B$677:$AF$677,0))/10^7),NA())))","v":16.002215552656033},{"$f":"IF(INDEX($B$881:$AF$1080,$A80,MATCH($B$2,$B$880:$AF$880,0))=C$3,IF(C$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A80,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A80,MATCH($B$2,$B$880:$AF$880,0))=D$3,IF(D$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A80,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A80,MATCH($B$2,$B$880:$AF$880,0))=E$3,IF(E$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A80,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A80,MATCH($B$2,$B$880:$AF$880,0))=F$3,IF(F$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A80,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A80,MATCH($B$2,$B$880:$AF$880,0))=G$3,IF(G$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A80,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A80,MATCH($B$2,$B$880:$AF$880,0))=H$3,IF(H$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A80,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A80,MATCH($B$2,$B$880:$AF$880,0))=I$3,IF(I$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A80,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A80,MATCH($B$2,$B$880:$AF$880,0))=J$3,IF(J$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A80,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A80,MATCH($B$2,$B$880:$AF$880,0))=K$3,IF(K$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A80,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A80,MATCH($B$2,$B$880:$AF$880,0))=L$3,IF(L$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A80,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":2.5120865277312801},null,26,16.002215552656033,{"$f":"IF($O80=MAX(IFERROR($O$4:$O$260,0)),C77,IF(AND(ISNA(C80),ISNUMBER(C78)),SUM(IFERROR($C79:$L79,0)),IF(AND(ISNA(C80),ISNUMBER(C79)),SUM(IFERROR($C79:$L79,0)),IF(AND(ISNA(C79),ISNUMBER(C80)),SUM(IFERROR($C80:$L80,0)),IF(AND(ISNUMBER(C79),ISNUMBER(C81)),C81,C80)))))","v":{"$error":"#N/A"}},{"$f":"IF($O80=MAX(IFERROR($O$4:$O$260,0)),D77,IF(AND(ISNA(D80),ISNUMBER(D78)),SUM(IFERROR($C79:$L79,0)),IF(AND(ISNA(D80),ISNUMBER(D79)),SUM(IFERROR($C79:$L79,0)),IF(AND(ISNA(D79),ISNUMBER(D80)),SUM(IFERROR($C80:$L80,0)),IF(AND(ISNUMBER(D79),ISNUMBER(D81)),D81,D80)))))","v":{"$error":"#N/A"}},{"$f":"IF($O80=MAX(IFERROR($O$4:$O$260,0)),E77,IF(AND(ISNA(E80),ISNUMBER(E78)),SUM(IFERROR($C79:$L79,0)),IF(AND(ISNA(E80),ISNUMBER(E79)),SUM(IFERROR($C79:$L79,0)),IF(AND(ISNA(E79),ISNUMBER(E80)),SUM(IFERROR($C80:$L80,0)),IF(AND(ISNUMBER(E79),ISNUMBER(E81)),E81,E80)))))","v":{"$error":"#N/A"}},{"$f":"IF($O80=MAX(IFERROR($O$4:$O$260,0)),F77,IF(AND(ISNA(F80),ISNUMBER(F78)),SUM(IFERROR($C79:$L79,0)),IF(AND(ISNA(F80),ISNUMBER(F79)),SUM(IFERROR($C79:$L79,0)),IF(AND(ISNA(F79),ISNUMBER(F80)),SUM(IFERROR($C80:$L80,0)),IF(AND(ISNUMBER(F79),ISNUMBER(F81)),F81,F80)))))","v":{"$error":"#N/A"}},{"$f":"IF($O80=MAX(IFERROR($O$4:$O$260,0)),G77,IF(AND(ISNA(G80),ISNUMBER(G78)),SUM(IFERROR($C79:$L79,0)),IF(AND(ISNA(G80),ISNUMBER(G79)),SUM(IFERROR($C79:$L79,0)),IF(AND(ISNA(G79),ISNUMBER(G80)),SUM(IFERROR($C80:$L80,0)),IF(AND(ISNUMBER(G79),ISNUMBER(G81)),G81,G80)))))","v":2.5120865277312801},{"$f":"IF($O80=MAX(IFERROR($O$4:$O$260,0)),H77,IF(AND(ISNA(H80),ISNUMBER(H78)),SUM(IFERROR($C79:$L79,0)),IF(AND(ISNA(H80),ISNUMBER(H79)),SUM(IFERROR($C79:$L79,0)),IF(AND(ISNA(H79),ISNUMBER(H80)),SUM(IFERROR($C80:$L80,0)),IF(AND(ISNUMBER(H79),ISNUMBER(H81)),H81,H80)))))","v":{"$error":"#N/A"}},{"$f":"IF($O80=MAX(IFERROR($O$4:$O$260,0)),I77,IF(AND(ISNA(I80),ISNUMBER(I78)),SUM(IFERROR($C79:$L79,0)),IF(AND(ISNA(I80),ISNUMBER(I79)),SUM(IFERROR($C79:$L79,0)),IF(AND(ISNA(I79),ISNUMBER(I80)),SUM(IFERROR($C80:$L80,0)),IF(AND(ISNUMBER(I79),ISNUMBER(I81)),I81,I80)))))","v":{"$error":"#N/A"}},{"$f":"IF($O80=MAX(IFERROR($O$4:$O$260,0)),J77,IF(AND(ISNA(J80),ISNUMBER(J78)),SUM(IFERROR($C79:$L79,0)),IF(AND(ISNA(J80),ISNUMBER(J79)),SUM(IFERROR($C79:$L79,0)),IF(AND(ISNA(J79),ISNUMBER(J80)),SUM(IFERROR($C80:$L80,0)),IF(AND(ISNUMBER(J79),ISNUMBER(J81)),J81,J80)))))","v":{"$error":"#N/A"}},{"$f":"IF($O80=MAX(IFERROR($O$4:$O$260,0)),K77,IF(AND(ISNA(K80),ISNUMBER(K78)),SUM(IFERROR($C79:$L79,0)),IF(AND(ISNA(K80),ISNUMBER(K79)),SUM(IFERROR($C79:$L79,0)),IF(AND(ISNA(K79),ISNUMBER(K80)),SUM(IFERROR($C80:$L80,0)),IF(AND(ISNUMBER(K79),ISNUMBER(K81)),K81,K80)))))","v":{"$error":"#N/A"}},{"$f":"IF($O80=MAX(IFERROR($O$4:$O$260,0)),L77,IF(AND(ISNA(L80),ISNUMBER(L78)),SUM(IFERROR($C79:$L79,0)),IF(AND(ISNA(L80),ISNUMBER(L79)),SUM(IFERROR($C79:$L79,0)),IF(AND(ISNA(L79),ISNUMBER(L80)),SUM(IFERROR($C80:$L80,0)),IF(AND(ISNUMBER(L79),ISNUMBER(L81)),L81,L80)))))","v":2.5120865277312801}]
[26,{"$f":"IF($A81=1,0,IF($A81=$A80,$B80,$B80+IFERROR(IF(INDEX($B$881:$AF$1080,$A80,MATCH($B$2,$B$677:$AF$677,0))=\"NG w/o DAC\",0,INDEX($B$678:$AF$877,$A80,MATCH($B$2,$B$677:$AF$677,0))/10^7),NA())))","v":16.002215552656033},{"$f":"IF(INDEX($B$881:$AF$1080,$A81,MATCH($B$2,$B$880:$AF$880,0))=C$3,IF(C$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A81,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A81,MATCH($B$2,$B$880:$AF$880,0))=D$3,IF(D$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A81,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A81,MATCH($B$2,$B$880:$AF$880,0))=E$3,IF(E$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A81,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A81,MATCH($B$2,$B$880:$AF$880,0))=F$3,IF(F$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A81,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A81,MATCH($B$2,$B$880:$AF$880,0))=G$3,IF(G$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A81,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A81,MATCH($B$2,$B$880:$AF$880,0))=H$3,IF(H$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A81,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A81,MATCH($B$2,$B$880:$AF$880,0))=I$3,IF(I$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A81,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A81,MATCH($B$2,$B$880:$AF$880,0))=J$3,IF(J$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A81,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A81,MATCH($B$2,$B$880:$AF$880,0))=K$3,IF(K$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A81,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A81,MATCH($B$2,$B$880:$AF$880,0))=L$3,IF(L$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A81,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":2.5120865277312801},null,26,16.002215552656033,{"$f":"IF($O81=MAX(IFERROR($O$4:$O$260,0)),C78,IF(AND(ISNA(C81),ISNUMBER(C79)),SUM(IFERROR($C80:$L80,0)),IF(AND(ISNA(C81),ISNUMBER(C80)),SUM(IFERROR($C80:$L80,0)),IF(AND(ISNA(C80),ISNUMBER(C81)),SUM(IFERROR($C81:$L81,0)),IF(AND(ISNUMBER(C80),ISNUMBER(C82)),C82,C81)))))","v":{"$error":"#N/A"}},{"$f":"IF($O81=MAX(IFERROR($O$4:$O$260,0)),D78,IF(AND(ISNA(D81),ISNUMBER(D79)),SUM(IFERROR($C80:$L80,0)),IF(AND(ISNA(D81),ISNUMBER(D80)),SUM(IFERROR($C80:$L80,0)),IF(AND(ISNA(D80),ISNUMBER(D81)),SUM(IFERROR($C81:$L81,0)),IF(AND(ISNUMBER(D80),ISNUMBER(D82)),D82,D81)))))","v":{"$error":"#N/A"}},{"$f":"IF($O81=MAX(IFERROR($O$4:$O$260,0)),E78,IF(AND(ISNA(E81),ISNUMBER(E79)),SUM(IFERROR($C80:$L80,0)),IF(AND(ISNA(E81),ISNUMBER(E80)),SUM(IFERROR($C80:$L80,0)),IF(AND(ISNA(E80),ISNUMBER(E81)),SUM(IFERROR($C81:$L81,0)),IF(AND(ISNUMBER(E80),ISNUMBER(E82)),E82,E81)))))","v":{"$error":"#N/A"}},{"$f":"IF($O81=MAX(IFERROR($O$4:$O$260,0)),F78,IF(AND(ISNA(F81),ISNUMBER(F79)),SUM(IFERROR($C80:$L80,0)),IF(AND(ISNA(F81),ISNUMBER(F80)),SUM(IFERROR($C80:$L80,0)),IF(AND(ISNA(F80),ISNUMBER(F81)),SUM(IFERROR($C81:$L81,0)),IF(AND(ISNUMBER(F80),ISNUMBER(F82)),F82,F81)))))","v":{"$error":"#N/A"}},{"$f":"IF($O81=MAX(IFERROR($O$4:$O$260,0)),G78,IF(AND(ISNA(G81),ISNUMBER(G79)),SUM(IFERROR($C80:$L80,0)),IF(AND(ISNA(G81),ISNUMBER(G80)),SUM(IFERROR($C80:$L80,0)),IF(AND(ISNA(G80),ISNUMBER(G81)),SUM(IFERROR($C81:$L81,0)),IF(AND(ISNUMBER(G80),ISNUMBER(G82)),G82,G81)))))","v":{"$error":"#N/A"}},{"$f":"IF($O81=MAX(IFERROR($O$4:$O$260,0)),H78,IF(AND(ISNA(H81),ISNUMBER(H79)),SUM(IFERROR($C80:$L80,0)),IF(AND(ISNA(H81),ISNUMBER(H80)),SUM(IFERROR($C80:$L80,0)),IF(AND(ISNA(H80),ISNUMBER(H81)),SUM(IFERROR($C81:$L81,0)),IF(AND(ISNUMBER(H80),ISNUMBER(H82)),H82,H81)))))","v":{"$error":"#N/A"}},{"$f":"IF($O81=MAX(IFERROR($O$4:$O$260,0)),I78,IF(AND(ISNA(I81),ISNUMBER(I79)),SUM(IFERROR($C80:$L80,0)),IF(AND(ISNA(I81),ISNUMBER(I80)),SUM(IFERROR($C80:$L80,0)),IF(AND(ISNA(I80),ISNUMBER(I81)),SUM(IFERROR($C81:$L81,0)),IF(AND(ISNUMBER(I80),ISNUMBER(I82)),I82,I81)))))","v":{"$error":"#N/A"}},{"$f":"IF($O81=MAX(IFERROR($O$4:$O$260,0)),J78,IF(AND(ISNA(J81),ISNUMBER(J79)),SUM(IFERROR($C80:$L80,0)),IF(AND(ISNA(J81),ISNUMBER(J80)),SUM(IFERROR($C80:$L80,0)),IF(AND(ISNA(J80),ISNUMBER(J81)),SUM(IFERROR($C81:$L81,0)),IF(AND(ISNUMBER(J80),ISNUMBER(J82)),J82,J81)))))","v":{"$error":"#N/A"}},{"$f":"IF($O81=MAX(IFERROR($O$4:$O$260,0)),K78,IF(AND(ISNA(K81),ISNUMBER(K79)),SUM(IFERROR($C80:$L80,0)),IF(AND(ISNA(K81),ISNUMBER(K80)),SUM(IFERROR($C80:$L80,0)),IF(AND(ISNA(K80),ISNUMBER(K81)),SUM(IFERROR($C81:$L81,0)),IF(AND(ISNUMBER(K80),ISNUMBER(K82)),K82,K81)))))","v":{"$error":"#N/A"}},{"$f":"IF($O81=MAX(IFERROR($O$4:$O$260,0)),L78,IF(AND(ISNA(L81),ISNUMBER(L79)),SUM(IFERROR($C80:$L80,0)),IF(AND(ISNA(L81),ISNUMBER(L80)),SUM(IFERROR($C80:$L80,0)),IF(AND(ISNA(L80),ISNUMBER(L81)),SUM(IFERROR($C81:$L81,0)),IF(AND(ISNUMBER(L80),ISNUMBER(L82)),L82,L81)))))","v":2.5120865277412801}]
[27,{"$f":"IF($A82=1,0,IF($A82=$A81,$B81,$B81+IFERROR(IF(INDEX($B$881:$AF$1080,$A81,MATCH($B$2,$B$677:$AF$677,0))=\"NG w/o DAC\",0,INDEX($B$678:$AF$877,$A81,MATCH($B$2,$B$677:$AF$677,0))/10^7),NA())))","v":16.002215552656033},{"$f":"IF(INDEX($B$881:$AF$1080,$A82,MATCH($B$2,$B$880:$AF$880,0))=C$3,IF(C$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A82,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A82,MATCH($B$2,$B$880:$AF$880,0))=D$3,IF(D$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A82,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A82,MATCH($B$2,$B$880:$AF$880,0))=E$3,IF(E$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A82,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A82,MATCH($B$2,$B$880:$AF$880,0))=F$3,IF(F$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A82,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A82,MATCH($B$2,$B$880:$AF$880,0))=G$3,IF(G$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A82,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A82,MATCH($B$2,$B$880:$AF$880,0))=H$3,IF(H$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A82,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A82,MATCH($B$2,$B$880:$AF$880,0))=I$3,IF(I$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A82,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A82,MATCH($B$2,$B$880:$AF$880,0))=J$3,IF(J$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A82,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A82,MATCH($B$2,$B$880:$AF$880,0))=K$3,IF(K$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A82,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A82,MATCH($B$2,$B$880:$AF$880,0))=L$3,IF(L$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A82,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":2.5120865277412801},null,27,16.002215552656033,{"$f":"IF($O82=MAX(IFERROR($O$4:$O$260,0)),C79,IF(AND(ISNA(C82),ISNUMBER(C80)),SUM(IFERROR($C81:$L81,0)),IF(AND(ISNA(C82),ISNUMBER(C81)),SUM(IFERROR($C81:$L81,0)),IF(AND(ISNA(C81),ISNUMBER(C82)),SUM(IFERROR($C82:$L82,0)),IF(AND(ISNUMBER(C81),ISNUMBER(C83)),C83,C82)))))","v":{"$error":"#N/A"}},{"$f":"IF($O82=MAX(IFERROR($O$4:$O$260,0)),D79,IF(AND(ISNA(D82),ISNUMBER(D80)),SUM(IFERROR($C81:$L81,0)),IF(AND(ISNA(D82),ISNUMBER(D81)),SUM(IFERROR($C81:$L81,0)),IF(AND(ISNA(D81),ISNUMBER(D82)),SUM(IFERROR($C82:$L82,0)),IF(AND(ISNUMBER(D81),ISNUMBER(D83)),D83,D82)))))","v":{"$error":"#N/A"}},{"$f":"IF($O82=MAX(IFERROR($O$4:$O$260,0)),E79,IF(AND(ISNA(E82),ISNUMBER(E80)),SUM(IFERROR($C81:$L81,0)),IF(AND(ISNA(E82),ISNUMBER(E81)),SUM(IFERROR($C81:$L81,0)),IF(AND(ISNA(E81),ISNUMBER(E82)),SUM(IFERROR($C82:$L82,0)),IF(AND(ISNUMBER(E81),ISNUMBER(E83)),E83,E82)))))","v":{"$error":"#N/A"}},{"$f":"IF($O82=MAX(IFERROR($O$4:$O$260,0)),F79,IF(AND(ISNA(F82),ISNUMBER(F80)),SUM(IFERROR($C81:$L81,0)),IF(AND(ISNA(F82),ISNUMBER(F81)),SUM(IFERROR($C81:$L81,0)),IF(AND(ISNA(F81),ISNUMBER(F82)),SUM(IFERROR($C82:$L82,0)),IF(AND(ISNUMBER(F81),ISNUMBER(F83)),F83,F82)))))","v":{"$error":"#N/A"}},{"$f":"IF($O82=MAX(IFERROR($O$4:$O$260,0)),G79,IF(AND(ISNA(G82),ISNUMBER(G80)),SUM(IFERROR($C81:$L81,0)),IF(AND(ISNA(G82),ISNUMBER(G81)),SUM(IFERROR($C81:$L81,0)),IF(AND(ISNA(G81),ISNUMBER(G82)),SUM(IFERROR($C82:$L82,0)),IF(AND(ISNUMBER(G81),ISNUMBER(G83)),G83,G82)))))","v":{"$error":"#N/A"}},{"$f":"IF($O82=MAX(IFERROR($O$4:$O$260,0)),H79,IF(AND(ISNA(H82),ISNUMBER(H80)),SUM(IFERROR($C81:$L81,0)),IF(AND(ISNA(H82),ISNUMBER(H81)),SUM(IFERROR($C81:$L81,0)),IF(AND(ISNA(H81),ISNUMBER(H82)),SUM(IFERROR($C82:$L82,0)),IF(AND(ISNUMBER(H81),ISNUMBER(H83)),H83,H82)))))","v":{"$error":"#N/A"}},{"$f":"IF($O82=MAX(IFERROR($O$4:$O$260,0)),I79,IF(AND(ISNA(I82),ISNUMBER(I80)),SUM(IFERROR($C81:$L81,0)),IF(AND(ISNA(I82),ISNUMBER(I81)),SUM(IFERROR($C81:$L81,0)),IF(AND(ISNA(I81),ISNUMBER(I82)),SUM(IFERROR($C82:$L82,0)),IF(AND(ISNUMBER(I81),ISNUMBER(I83)),I83,I82)))))","v":{"$error":"#N/A"}},{"$f":"IF($O82=MAX(IFERROR($O$4:$O$260,0)),J79,IF(AND(ISNA(J82),ISNUMBER(J80)),SUM(IFERROR($C81:$L81,0)),IF(AND(ISNA(J82),ISNUMBER(J81)),SUM(IFERROR($C81:$L81,0)),IF(AND(ISNA(J81),ISNUMBER(J82)),SUM(IFERROR($C82:$L82,0)),IF(AND(ISNUMBER(J81),ISNUMBER(J83)),J83,J82)))))","v":{"$error":"#N/A"}},{"$f":"IF($O82=MAX(IFERROR($O$4:$O$260,0)),K79,IF(AND(ISNA(K82),ISNUMBER(K80)),SUM(IFERROR($C81:$L81,0)),IF(AND(ISNA(K82),ISNUMBER(K81)),SUM(IFERROR($C81:$L81,0)),IF(AND(ISNA(K81),ISNUMBER(K82)),SUM(IFERROR($C82:$L82,0)),IF(AND(ISNUMBER(K81),ISNUMBER(K83)),K83,K82)))))","v":{"$error":"#N/A"}},{"$f":"IF($O82=MAX(IFERROR($O$4:$O$260,0)),L79,IF(AND(ISNA(L82),ISNUMBER(L80)),SUM(IFERROR($C81:$L81,0)),IF(AND(ISNA(L82),ISNUMBER(L81)),SUM(IFERROR($C81:$L81,0)),IF(AND(ISNA(L81),ISNUMBER(L82)),SUM(IFERROR($C82:$L82,0)),IF(AND(ISNUMBER(L81),ISNUMBER(L83)),L83,L82)))))","v":2.5120865277412801}]
[27,{"$f":"IF($A83=1,0,IF($A83=$A82,$B82,$B82+IFERROR(IF(INDEX($B$881:$AF$1080,$A82,MATCH($B$2,$B$677:$AF$677,0))=\"NG w/o DAC\",0,INDEX($B$678:$AF$877,$A82,MATCH($B$2,$B$677:$AF$677,0))/10^7),NA())))","v":16.002215552656033},{"$f":"IF(INDEX($B$881:$AF$1080,$A83,MATCH($B$2,$B$880:$AF$880,0))=C$3,IF(C$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A83,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A83,MATCH($B$2,$B$880:$AF$880,0))=D$3,IF(D$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A83,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A83,MATCH($B$2,$B$880:$AF$880,0))=E$3,IF(E$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A83,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A83,MATCH($B$2,$B$880:$AF$880,0))=F$3,IF(F$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A83,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A83,MATCH($B$2,$B$880:$AF$880,0))=G$3,IF(G$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A83,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A83,MATCH($B$2,$B$880:$AF$880,0))=H$3,IF(H$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A83,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A83,MATCH($B$2,$B$880:$AF$880,0))=I$3,IF(I$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A83,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A83,MATCH($B$2,$B$880:$AF$880,0))=J$3,IF(J$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A83,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A83,MATCH($B$2,$B$880:$AF$880,0))=K$3,IF(K$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A83,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A83,MATCH($B$2,$B$880:$AF$880,0))=L$3,IF(L$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A83,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":2.5120865277412801},null,27,16.002215552656033,{"$f":"IF($O83=MAX(IFERROR($O$4:$O$260,0)),C80,IF(AND(ISNA(C83),ISNUMBER(C81)),SUM(IFERROR($C82:$L82,0)),IF(AND(ISNA(C83),ISNUMBER(C82)),SUM(IFERROR($C82:$L82,0)),IF(AND(ISNA(C82),ISNUMBER(C83)),SUM(IFERROR($C83:$L83,0)),IF(AND(ISNUMBER(C82),ISNUMBER(C84)),C84,C83)))))","v":{"$error":"#N/A"}},{"$f":"IF($O83=MAX(IFERROR($O$4:$O$260,0)),D80,IF(AND(ISNA(D83),ISNUMBER(D81)),SUM(IFERROR($C82:$L82,0)),IF(AND(ISNA(D83),ISNUMBER(D82)),SUM(IFERROR($C82:$L82,0)),IF(AND(ISNA(D82),ISNUMBER(D83)),SUM(IFERROR($C83:$L83,0)),IF(AND(ISNUMBER(D82),ISNUMBER(D84)),D84,D83)))))","v":{"$error":"#N/A"}},{"$f":"IF($O83=MAX(IFERROR($O$4:$O$260,0)),E80,IF(AND(ISNA(E83),ISNUMBER(E81)),SUM(IFERROR($C82:$L82,0)),IF(AND(ISNA(E83),ISNUMBER(E82)),SUM(IFERROR($C82:$L82,0)),IF(AND(ISNA(E82),ISNUMBER(E83)),SUM(IFERROR($C83:$L83,0)),IF(AND(ISNUMBER(E82),ISNUMBER(E84)),E84,E83)))))","v":{"$error":"#N/A"}},{"$f":"IF($O83=MAX(IFERROR($O$4:$O$260,0)),F80,IF(AND(ISNA(F83),ISNUMBER(F81)),SUM(IFERROR($C82:$L82,0)),IF(AND(ISNA(F83),ISNUMBER(F82)),SUM(IFERROR($C82:$L82,0)),IF(AND(ISNA(F82),ISNUMBER(F83)),SUM(IFERROR($C83:$L83,0)),IF(AND(ISNUMBER(F82),ISNUMBER(F84)),F84,F83)))))","v":{"$error":"#N/A"}},{"$f":"IF($O83=MAX(IFERROR($O$4:$O$260,0)),G80,IF(AND(ISNA(G83),ISNUMBER(G81)),SUM(IFERROR($C82:$L82,0)),IF(AND(ISNA(G83),ISNUMBER(G82)),SUM(IFERROR($C82:$L82,0)),IF(AND(ISNA(G82),ISNUMBER(G83)),SUM(IFERROR($C83:$L83,0)),IF(AND(ISNUMBER(G82),ISNUMBER(G84)),G84,G83)))))","v":{"$error":"#N/A"}},{"$f":"IF($O83=MAX(IFERROR($O$4:$O$260,0)),H80,IF(AND(ISNA(H83),ISNUMBER(H81)),SUM(IFERROR($C82:$L82,0)),IF(AND(ISNA(H83),ISNUMBER(H82)),SUM(IFERROR($C82:$L82,0)),IF(AND(ISNA(H82),ISNUMBER(H83)),SUM(IFERROR($C83:$L83,0)),IF(AND(ISNUMBER(H82),ISNUMBER(H84)),H84,H83)))))","v":{"$error":"#N/A"}},{"$f":"IF($O83=MAX(IFERROR($O$4:$O$260,0)),I80,IF(AND(ISNA(I83),ISNUMBER(I81)),SUM(IFERROR($C82:$L82,0)),IF(AND(ISNA(I83),ISNUMBER(I82)),SUM(IFERROR($C82:$L82,0)),IF(AND(ISNA(I82),ISNUMBER(I83)),SUM(IFERROR($C83:$L83,0)),IF(AND(ISNUMBER(I82),ISNUMBER(I84)),I84,I83)))))","v":{"$error":"#N/A"}},{"$f":"IF($O83=MAX(IFERROR($O$4:$O$260,0)),J80,IF(AND(ISNA(J83),ISNUMBER(J81)),SUM(IFERROR($C82:$L82,0)),IF(AND(ISNA(J83),ISNUMBER(J82)),SUM(IFERROR($C82:$L82,0)),IF(AND(ISNA(J82),ISNUMBER(J83)),SUM(IFERROR($C83:$L83,0)),IF(AND(ISNUMBER(J82),ISNUMBER(J84)),J84,J83)))))","v":{"$error":"#N/A"}},{"$f":"IF($O83=MAX(IFERROR($O$4:$O$260,0)),K80,IF(AND(ISNA(K83),ISNUMBER(K81)),SUM(IFERROR($C82:$L82,0)),IF(AND(ISNA(K83),ISNUMBER(K82)),SUM(IFERROR($C82:$L82,0)),IF(AND(ISNA(K82),ISNUMBER(K83)),SUM(IFERROR($C83:$L83,0)),IF(AND(ISNUMBER(K82),ISNUMBER(K84)),K84,K83)))))","v":{"$error":"#N/A"}},{"$f":"IF($O83=MAX(IFERROR($O$4:$O$260,0)),L80,IF(AND(ISNA(L83),ISNUMBER(L81)),SUM(IFERROR($C82:$L82,0)),IF(AND(ISNA(L83),ISNUMBER(L82)),SUM(IFERROR($C82:$L82,0)),IF(AND(ISNA(L82),ISNUMBER(L83)),SUM(IFERROR($C83:$L83,0)),IF(AND(ISNUMBER(L82),ISNUMBER(L84)),L84,L83)))))","v":2.5120865277412801}]
[27,{"$f":"IF($A84=1,0,IF($A84=$A83,$B83,$B83+IFERROR(IF(INDEX($B$881:$AF$1080,$A83,MATCH($B$2,$B$677:$AF$677,0))=\"NG w/o DAC\",0,INDEX($B$678:$AF$877,$A83,MATCH($B$2,$B$677:$AF$677,0))/10^7),NA())))","v":16.002215552656033},{"$f":"IF(INDEX($B$881:$AF$1080,$A84,MATCH($B$2,$B$880:$AF$880,0))=C$3,IF(C$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A84,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A84,MATCH($B$2,$B$880:$AF$880,0))=D$3,IF(D$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A84,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A84,MATCH($B$2,$B$880:$AF$880,0))=E$3,IF(E$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A84,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A84,MATCH($B$2,$B$880:$AF$880,0))=F$3,IF(F$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A84,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A84,MATCH($B$2,$B$880:$AF$880,0))=G$3,IF(G$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A84,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A84,MATCH($B$2,$B$880:$AF$880,0))=H$3,IF(H$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A84,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A84,MATCH($B$2,$B$880:$AF$880,0))=I$3,IF(I$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A84,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A84,MATCH($B$2,$B$880:$AF$880,0))=J$3,IF(J$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A84,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A84,MATCH($B$2,$B$880:$AF$880,0))=K$3,IF(K$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A84,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A84,MATCH($B$2,$B$880:$AF$880,0))=L$3,IF(L$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A84,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":2.5120865277412801},null,27,16.002215552656033,{"$f":"IF($O84=MAX(IFERROR($O$4:$O$260,0)),C81,IF(AND(ISNA(C84),ISNUMBER(C82)),SUM(IFERROR($C83:$L83,0)),IF(AND(ISNA(C84),ISNUMBER(C83)),SUM(IFERROR($C83:$L83,0)),IF(AND(ISNA(C83),ISNUMBER(C84)),SUM(IFERROR($C84:$L84,0)),IF(AND(ISNUMBER(C83),ISNUMBER(C85)),C85,C84)))))","v":{"$error":"#N/A"}},{"$f":"IF($O84=MAX(IFERROR($O$4:$O$260,0)),D81,IF(AND(ISNA(D84),ISNUMBER(D82)),SUM(IFERROR($C83:$L83,0)),IF(AND(ISNA(D84),ISNUMBER(D83)),SUM(IFERROR($C83:$L83,0)),IF(AND(ISNA(D83),ISNUMBER(D84)),SUM(IFERROR($C84:$L84,0)),IF(AND(ISNUMBER(D83),ISNUMBER(D85)),D85,D84)))))","v":{"$error":"#N/A"}},{"$f":"IF($O84=MAX(IFERROR($O$4:$O$260,0)),E81,IF(AND(ISNA(E84),ISNUMBER(E82)),SUM(IFERROR($C83:$L83,0)),IF(AND(ISNA(E84),ISNUMBER(E83)),SUM(IFERROR($C83:$L83,0)),IF(AND(ISNA(E83),ISNUMBER(E84)),SUM(IFERROR($C84:$L84,0)),IF(AND(ISNUMBER(E83),ISNUMBER(E85)),E85,E84)))))","v":{"$error":"#N/A"}},{"$f":"IF($O84=MAX(IFERROR($O$4:$O$260,0)),F81,IF(AND(ISNA(F84),ISNUMBER(F82)),SUM(IFERROR($C83:$L83,0)),IF(AND(ISNA(F84),ISNUMBER(F83)),SUM(IFERROR($C83:$L83,0)),IF(AND(ISNA(F83),ISNUMBER(F84)),SUM(IFERROR($C84:$L84,0)),IF(AND(ISNUMBER(F83),ISNUMBER(F85)),F85,F84)))))","v":{"$error":"#N/A"}},{"$f":"IF($O84=MAX(IFERROR($O$4:$O$260,0)),G81,IF(AND(ISNA(G84),ISNUMBER(G82)),SUM(IFERROR($C83:$L83,0)),IF(AND(ISNA(G84),ISNUMBER(G83)),SUM(IFERROR($C83:$L83,0)),IF(AND(ISNA(G83),ISNUMBER(G84)),SUM(IFERROR($C84:$L84,0)),IF(AND(ISNUMBER(G83),ISNUMBER(G85)),G85,G84)))))","v":{"$error":"#N/A"}},{"$f":"IF($O84=MAX(IFERROR($O$4:$O$260,0)),H81,IF(AND(ISNA(H84),ISNUMBER(H82)),SUM(IFERROR($C83:$L83,0)),IF(AND(ISNA(H84),ISNUMBER(H83)),SUM(IFERROR($C83:$L83,0)),IF(AND(ISNA(H83),ISNUMBER(H84)),SUM(IFERROR($C84:$L84,0)),IF(AND(ISNUMBER(H83),ISNUMBER(H85)),H85,H84)))))","v":{"$error":"#N/A"}},{"$f":"IF($O84=MAX(IFERROR($O$4:$O$260,0)),I81,IF(AND(ISNA(I84),ISNUMBER(I82)),SUM(IFERROR($C83:$L83,0)),IF(AND(ISNA(I84),ISNUMBER(I83)),SUM(IFERROR($C83:$L83,0)),IF(AND(ISNA(I83),ISNUMBER(I84)),SUM(IFERROR($C84:$L84,0)),IF(AND(ISNUMBER(I83),ISNUMBER(I85)),I85,I84)))))","v":{"$error":"#N/A"}},{"$f":"IF($O84=MAX(IFERROR($O$4:$O$260,0)),J81,IF(AND(ISNA(J84),ISNUMBER(J82)),SUM(IFERROR($C83:$L83,0)),IF(AND(ISNA(J84),ISNUMBER(J83)),SUM(IFERROR($C83:$L83,0)),IF(AND(ISNA(J83),ISNUMBER(J84)),SUM(IFERROR($C84:$L84,0)),IF(AND(ISNUMBER(J83),ISNUMBER(J85)),J85,J84)))))","v":{"$error":"#N/A"}},{"$f":"IF($O84=MAX(IFERROR($O$4:$O$260,0)),K81,IF(AND(ISNA(K84),ISNUMBER(K82)),SUM(IFERROR($C83:$L83,0)),IF(AND(ISNA(K84),ISNUMBER(K83)),SUM(IFERROR($C83:$L83,0)),IF(AND(ISNA(K83),ISNUMBER(K84)),SUM(IFERROR($C84:$L84,0)),IF(AND(ISNUMBER(K83),ISNUMBER(K85)),K85,K84)))))","v":{"$error":"#N/A"}},{"$f":"IF($O84=MAX(IFERROR($O$4:$O$260,0)),L81,IF(AND(ISNA(L84),ISNUMBER(L82)),SUM(IFERROR($C83:$L83,0)),IF(AND(ISNA(L84),ISNUMBER(L83)),SUM(IFERROR($C83:$L83,0)),IF(AND(ISNA(L83),ISNUMBER(L84)),SUM(IFERROR($C84:$L84,0)),IF(AND(ISNUMBER(L83),ISNUMBER(L85)),L85,L84)))))","v":2.5120865277512801}]
[28,{"$f":"IF($A85=1,0,IF($A85=$A84,$B84,$B84+IFERROR(IF(INDEX($B$881:$AF$1080,$A84,MATCH($B$2,$B$677:$AF$677,0))=\"NG w/o DAC\",0,INDEX($B$678:$AF$877,$A84,MATCH($B$2,$B$677:$AF$677,0))/10^7),NA())))","v":16.002215552656033},{"$f":"IF(INDEX($B$881:$AF$1080,$A85,MATCH($B$2,$B$880:$AF$880,0))=C$3,IF(C$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A85,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A85,MATCH($B$2,$B$880:$AF$880,0))=D$3,IF(D$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A85,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A85,MATCH($B$2,$B$880:$AF$880,0))=E$3,IF(E$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A85,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A85,MATCH($B$2,$B$880:$AF$880,0))=F$3,IF(F$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A85,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A85,MATCH($B$2,$B$880:$AF$880,0))=G$3,IF(G$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A85,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A85,MATCH($B$2,$B$880:$AF$880,0))=H$3,IF(H$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A85,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A85,MATCH($B$2,$B$880:$AF$880,0))=I$3,IF(I$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A85,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A85,MATCH($B$2,$B$880:$AF$880,0))=J$3,IF(J$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A85,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A85,MATCH($B$2,$B$880:$AF$880,0))=K$3,IF(K$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A85,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A85,MATCH($B$2,$B$880:$AF$880,0))=L$3,IF(L$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A85,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":2.5120865277512801},null,28,16.002215552656033,{"$f":"IF($O85=MAX(IFERROR($O$4:$O$260,0)),C82,IF(AND(ISNA(C85),ISNUMBER(C83)),SUM(IFERROR($C84:$L84,0)),IF(AND(ISNA(C85),ISNUMBER(C84)),SUM(IFERROR($C84:$L84,0)),IF(AND(ISNA(C84),ISNUMBER(C85)),SUM(IFERROR($C85:$L85,0)),IF(AND(ISNUMBER(C84),ISNUMBER(C86)),C86,C85)))))","v":{"$error":"#N/A"}},{"$f":"IF($O85=MAX(IFERROR($O$4:$O$260,0)),D82,IF(AND(ISNA(D85),ISNUMBER(D83)),SUM(IFERROR($C84:$L84,0)),IF(AND(ISNA(D85),ISNUMBER(D84)),SUM(IFERROR($C84:$L84,0)),IF(AND(ISNA(D84),ISNUMBER(D85)),SUM(IFERROR($C85:$L85,0)),IF(AND(ISNUMBER(D84),ISNUMBER(D86)),D86,D85)))))","v":{"$error":"#N/A"}},{"$f":"IF($O85=MAX(IFERROR($O$4:$O$260,0)),E82,IF(AND(ISNA(E85),ISNUMBER(E83)),SUM(IFERROR($C84:$L84,0)),IF(AND(ISNA(E85),ISNUMBER(E84)),SUM(IFERROR($C84:$L84,0)),IF(AND(ISNA(E84),ISNUMBER(E85)),SUM(IFERROR($C85:$L85,0)),IF(AND(ISNUMBER(E84),ISNUMBER(E86)),E86,E85)))))","v":{"$error":"#N/A"}},{"$f":"IF($O85=MAX(IFERROR($O$4:$O$260,0)),F82,IF(AND(ISNA(F85),ISNUMBER(F83)),SUM(IFERROR($C84:$L84,0)),IF(AND(ISNA(F85),ISNUMBER(F84)),SUM(IFERROR($C84:$L84,0)),IF(AND(ISNA(F84),ISNUMBER(F85)),SUM(IFERROR($C85:$L85,0)),IF(AND(ISNUMBER(F84),ISNUMBER(F86)),F86,F85)))))","v":{"$error":"#N/A"}},{"$f":"IF($O85=MAX(IFERROR($O$4:$O$260,0)),G82,IF(AND(ISNA(G85),ISNUMBER(G83)),SUM(IFERROR($C84:$L84,0)),IF(AND(ISNA(G85),ISNUMBER(G84)),SUM(IFERROR($C84:$L84,0)),IF(AND(ISNA(G84),ISNUMBER(G85)),SUM(IFERROR($C85:$L85,0)),IF(AND(ISNUMBER(G84),ISNUMBER(G86)),G86,G85)))))","v":{"$error":"#N/A"}},{"$f":"IF($O85=MAX(IFERROR($O$4:$O$260,0)),H82,IF(AND(ISNA(H85),ISNUMBER(H83)),SUM(IFERROR($C84:$L84,0)),IF(AND(ISNA(H85),ISNUMBER(H84)),SUM(IFERROR($C84:$L84,0)),IF(AND(ISNA(H84),ISNUMBER(H85)),SUM(IFERROR($C85:$L85,0)),IF(AND(ISNUMBER(H84),ISNUMBER(H86)),H86,H85)))))","v":{"$error":"#N/A"}},{"$f":"IF($O85=MAX(IFERROR($O$4:$O$260,0)),I82,IF(AND(ISNA(I85),ISNUMBER(I83)),SUM(IFERROR($C84:$L84,0)),IF(AND(ISNA(I85),ISNUMBER(I84)),SUM(IFERROR($C84:$L84,0)),IF(AND(ISNA(I84),ISNUMBER(I85)),SUM(IFERROR($C85:$L85,0)),IF(AND(ISNUMBER(I84),ISNUMBER(I86)),I86,I85)))))","v":{"$error":"#N/A"}},{"$f":"IF($O85=MAX(IFERROR($O$4:$O$260,0)),J82,IF(AND(ISNA(J85),ISNUMBER(J83)),SUM(IFERROR($C84:$L84,0)),IF(AND(ISNA(J85),ISNUMBER(J84)),SUM(IFERROR($C84:$L84,0)),IF(AND(ISNA(J84),ISNUMBER(J85)),SUM(IFERROR($C85:$L85,0)),IF(AND(ISNUMBER(J84),ISNUMBER(J86)),J86,J85)))))","v":{"$error":"#N/A"}},{"$f":"IF($O85=MAX(IFERROR($O$4:$O$260,0)),K82,IF(AND(ISNA(K85),ISNUMBER(K83)),SUM(IFERROR($C84:$L84,0)),IF(AND(ISNA(K85),ISNUMBER(K84)),SUM(IFERROR($C84:$L84,0)),IF(AND(ISNA(K84),ISNUMBER(K85)),SUM(IFERROR($C85:$L85,0)),IF(AND(ISNUMBER(K84),ISNUMBER(K86)),K86,K85)))))","v":{"$error":"#N/A"}},{"$f":"IF($O85=MAX(IFERROR($O$4:$O$260,0)),L82,IF(AND(ISNA(L85),ISNUMBER(L83)),SUM(IFERROR($C84:$L84,0)),IF(AND(ISNA(L85),ISNUMBER(L84)),SUM(IFERROR($C84:$L84,0)),IF(AND(ISNA(L84),ISNUMBER(L85)),SUM(IFERROR($C85:$L85,0)),IF(AND(ISNUMBER(L84),ISNUMBER(L86)),L86,L85)))))","v":2.5120865277512801}]
[28,{"$f":"IF($A86=1,0,IF($A86=$A85,$B85,$B85+IFERROR(IF(INDEX($B$881:$AF$1080,$A85,MATCH($B$2,$B$677:$AF$677,0))=\"NG w/o DAC\",0,INDEX($B$678:$AF$877,$A85,MATCH($B$2,$B$677:$AF$677,0))/10^7),NA())))","v":16.002215552656033},{"$f":"IF(INDEX($B$881:$AF$1080,$A86,MATCH($B$2,$B$880:$AF$880,0))=C$3,IF(C$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A86,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A86,MATCH($B$2,$B$880:$AF$880,0))=D$3,IF(D$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A86,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A86,MATCH($B$2,$B$880:$AF$880,0))=E$3,IF(E$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A86,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A86,MATCH($B$2,$B$880:$AF$880,0))=F$3,IF(F$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A86,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A86,MATCH($B$2,$B$880:$AF$880,0))=G$3,IF(G$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A86,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A86,MATCH($B$2,$B$880:$AF$880,0))=H$3,IF(H$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A86,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A86,MATCH($B$2,$B$880:$AF$880,0))=I$3,IF(I$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A86,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A86,MATCH($B$2,$B$880:$AF$880,0))=J$3,IF(J$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A86,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A86,MATCH($B$2,$B$880:$AF$880,0))=K$3,IF(K$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A86,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A86,MATCH($B$2,$B$880:$AF$880,0))=L$3,IF(L$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A86,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":2.5120865277512801},null,28,16.002215552656033,{"$f":"IF($O86=MAX(IFERROR($O$4:$O$260,0)),C83,IF(AND(ISNA(C86),ISNUMBER(C84)),SUM(IFERROR($C85:$L85,0)),IF(AND(ISNA(C86),ISNUMBER(C85)),SUM(IFERROR($C85:$L85,0)),IF(AND(ISNA(C85),ISNUMBER(C86)),SUM(IFERROR($C86:$L86,0)),IF(AND(ISNUMBER(C85),ISNUMBER(C87)),C87,C86)))))","v":{"$error":"#N/A"}},{"$f":"IF($O86=MAX(IFERROR($O$4:$O$260,0)),D83,IF(AND(ISNA(D86),ISNUMBER(D84)),SUM(IFERROR($C85:$L85,0)),IF(AND(ISNA(D86),ISNUMBER(D85)),SUM(IFERROR($C85:$L85,0)),IF(AND(ISNA(D85),ISNUMBER(D86)),SUM(IFERROR($C86:$L86,0)),IF(AND(ISNUMBER(D85),ISNUMBER(D87)),D87,D86)))))","v":{"$error":"#N/A"}},{"$f":"IF($O86=MAX(IFERROR($O$4:$O$260,0)),E83,IF(AND(ISNA(E86),ISNUMBER(E84)),SUM(IFERROR($C85:$L85,0)),IF(AND(ISNA(E86),ISNUMBER(E85)),SUM(IFERROR($C85:$L85,0)),IF(AND(ISNA(E85),ISNUMBER(E86)),SUM(IFERROR($C86:$L86,0)),IF(AND(ISNUMBER(E85),ISNUMBER(E87)),E87,E86)))))","v":{"$error":"#N/A"}},{"$f":"IF($O86=MAX(IFERROR($O$4:$O$260,0)),F83,IF(AND(ISNA(F86),ISNUMBER(F84)),SUM(IFERROR($C85:$L85,0)),IF(AND(ISNA(F86),ISNUMBER(F85)),SUM(IFERROR($C85:$L85,0)),IF(AND(ISNA(F85),ISNUMBER(F86)),SUM(IFERROR($C86:$L86,0)),IF(AND(ISNUMBER(F85),ISNUMBER(F87)),F87,F86)))))","v":{"$error":"#N/A"}},{"$f":"IF($O86=MAX(IFERROR($O$4:$O$260,0)),G83,IF(AND(ISNA(G86),ISNUMBER(G84)),SUM(IFERROR($C85:$L85,0)),IF(AND(ISNA(G86),ISNUMBER(G85)),SUM(IFERROR($C85:$L85,0)),IF(AND(ISNA(G85),ISNUMBER(G86)),SUM(IFERROR($C86:$L86,0)),IF(AND(ISNUMBER(G85),ISNUMBER(G87)),G87,G86)))))","v":{"$error":"#N/A"}},{"$f":"IF($O86=MAX(IFERROR($O$4:$O$260,0)),H83,IF(AND(ISNA(H86),ISNUMBER(H84)),SUM(IFERROR($C85:$L85,0)),IF(AND(ISNA(H86),ISNUMBER(H85)),SUM(IFERROR($C85:$L85,0)),IF(AND(ISNA(H85),ISNUMBER(H86)),SUM(IFERROR($C86:$L86,0)),IF(AND(ISNUMBER(H85),ISNUMBER(H87)),H87,H86)))))","v":{"$error":"#N/A"}},{"$f":"IF($O86=MAX(IFERROR($O$4:$O$260,0)),I83,IF(AND(ISNA(I86),ISNUMBER(I84)),SUM(IFERROR($C85:$L85,0)),IF(AND(ISNA(I86),ISNUMBER(I85)),SUM(IFERROR($C85:$L85,0)),IF(AND(ISNA(I85),ISNUMBER(I86)),SUM(IFERROR($C86:$L86,0)),IF(AND(ISNUMBER(I85),ISNUMBER(I87)),I87,I86)))))","v":{"$error":"#N/A"}},{"$f":"IF($O86=MAX(IFERROR($O$4:$O$260,0)),J83,IF(AND(ISNA(J86),ISNUMBER(J84)),SUM(IFERROR($C85:$L85,0)),IF(AND(ISNA(J86),ISNUMBER(J85)),SUM(IFERROR($C85:$L85,0)),IF(AND(ISNA(J85),ISNUMBER(J86)),SUM(IFERROR($C86:$L86,0)),IF(AND(ISNUMBER(J85),ISNUMBER(J87)),J87,J86)))))","v":{"$error":"#N/A"}},{"$f":"IF($O86=MAX(IFERROR($O$4:$O$260,0)),K83,IF(AND(ISNA(K86),ISNUMBER(K84)),SUM(IFERROR($C85:$L85,0)),IF(AND(ISNA(K86),ISNUMBER(K85)),SUM(IFERROR($C85:$L85,0)),IF(AND(ISNA(K85),ISNUMBER(K86)),SUM(IFERROR($C86:$L86,0)),IF(AND(ISNUMBER(K85),ISNUMBER(K87)),K87,K86)))))","v":{"$error":"#N/A"}},{"$f":"IF($O86=MAX(IFERROR($O$4:$O$260,0)),L83,IF(AND(ISNA(L86),ISNUMBER(L84)),SUM(IFERROR($C85:$L85,0)),IF(AND(ISNA(L86),ISNUMBER(L85)),SUM(IFERROR($C85:$L85,0)),IF(AND(ISNA(L85),ISNUMBER(L86)),SUM(IFERROR($C86:$L86,0)),IF(AND(ISNUMBER(L85),ISNUMBER(L87)),L87,L86)))))","v":2.5120865277512801}]
[28,{"$f":"IF($A87=1,0,IF($A87=$A86,$B86,$B86+IFERROR(IF(INDEX($B$881:$AF$1080,$A86,MATCH($B$2,$B$677:$AF$677,0))=\"NG w/o DAC\",0,INDEX($B$678:$AF$877,$A86,MATCH($B$2,$B$677:$AF$677,0))/10^7),NA())))","v":16.002215552656033},{"$f":"IF(INDEX($B$881:$AF$1080,$A87,MATCH($B$2,$B$880:$AF$880,0))=C$3,IF(C$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A87,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A87,MATCH($B$2,$B$880:$AF$880,0))=D$3,IF(D$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A87,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A87,MATCH($B$2,$B$880:$AF$880,0))=E$3,IF(E$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A87,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A87,MATCH($B$2,$B$880:$AF$880,0))=F$3,IF(F$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A87,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A87,MATCH($B$2,$B$880:$AF$880,0))=G$3,IF(G$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A87,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A87,MATCH($B$2,$B$880:$AF$880,0))=H$3,IF(H$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A87,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A87,MATCH($B$2,$B$880:$AF$880,0))=I$3,IF(I$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A87,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A87,MATCH($B$2,$B$880:$AF$880,0))=J$3,IF(J$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A87,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A87,MATCH($B$2,$B$880:$AF$880,0))=K$3,IF(K$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A87,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A87,MATCH($B$2,$B$880:$AF$880,0))=L$3,IF(L$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A87,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":2.5120865277512801},null,28,16.002215552656033,{"$f":"IF($O87=MAX(IFERROR($O$4:$O$260,0)),C84,IF(AND(ISNA(C87),ISNUMBER(C85)),SUM(IFERROR($C86:$L86,0)),IF(AND(ISNA(C87),ISNUMBER(C86)),SUM(IFERROR($C86:$L86,0)),IF(AND(ISNA(C86),ISNUMBER(C87)),SUM(IFERROR($C87:$L87,0)),IF(AND(ISNUMBER(C86),ISNUMBER(C88)),C88,C87)))))","v":{"$error":"#N/A"}},{"$f":"IF($O87=MAX(IFERROR($O$4:$O$260,0)),D84,IF(AND(ISNA(D87),ISNUMBER(D85)),SUM(IFERROR($C86:$L86,0)),IF(AND(ISNA(D87),ISNUMBER(D86)),SUM(IFERROR($C86:$L86,0)),IF(AND(ISNA(D86),ISNUMBER(D87)),SUM(IFERROR($C87:$L87,0)),IF(AND(ISNUMBER(D86),ISNUMBER(D88)),D88,D87)))))","v":{"$error":"#N/A"}},{"$f":"IF($O87=MAX(IFERROR($O$4:$O$260,0)),E84,IF(AND(ISNA(E87),ISNUMBER(E85)),SUM(IFERROR($C86:$L86,0)),IF(AND(ISNA(E87),ISNUMBER(E86)),SUM(IFERROR($C86:$L86,0)),IF(AND(ISNA(E86),ISNUMBER(E87)),SUM(IFERROR($C87:$L87,0)),IF(AND(ISNUMBER(E86),ISNUMBER(E88)),E88,E87)))))","v":{"$error":"#N/A"}},{"$f":"IF($O87=MAX(IFERROR($O$4:$O$260,0)),F84,IF(AND(ISNA(F87),ISNUMBER(F85)),SUM(IFERROR($C86:$L86,0)),IF(AND(ISNA(F87),ISNUMBER(F86)),SUM(IFERROR($C86:$L86,0)),IF(AND(ISNA(F86),ISNUMBER(F87)),SUM(IFERROR($C87:$L87,0)),IF(AND(ISNUMBER(F86),ISNUMBER(F88)),F88,F87)))))","v":{"$error":"#N/A"}},{"$f":"IF($O87=MAX(IFERROR($O$4:$O$260,0)),G84,IF(AND(ISNA(G87),ISNUMBER(G85)),SUM(IFERROR($C86:$L86,0)),IF(AND(ISNA(G87),ISNUMBER(G86)),SUM(IFERROR($C86:$L86,0)),IF(AND(ISNA(G86),ISNUMBER(G87)),SUM(IFERROR($C87:$L87,0)),IF(AND(ISNUMBER(G86),ISNUMBER(G88)),G88,G87)))))","v":{"$error":"#N/A"}},{"$f":"IF($O87=MAX(IFERROR($O$4:$O$260,0)),H84,IF(AND(ISNA(H87),ISNUMBER(H85)),SUM(IFERROR($C86:$L86,0)),IF(AND(ISNA(H87),ISNUMBER(H86)),SUM(IFERROR($C86:$L86,0)),IF(AND(ISNA(H86),ISNUMBER(H87)),SUM(IFERROR($C87:$L87,0)),IF(AND(ISNUMBER(H86),ISNUMBER(H88)),H88,H87)))))","v":{"$error":"#N/A"}},{"$f":"IF($O87=MAX(IFERROR($O$4:$O$260,0)),I84,IF(AND(ISNA(I87),ISNUMBER(I85)),SUM(IFERROR($C86:$L86,0)),IF(AND(ISNA(I87),ISNUMBER(I86)),SUM(IFERROR($C86:$L86,0)),IF(AND(ISNA(I86),ISNUMBER(I87)),SUM(IFERROR($C87:$L87,0)),IF(AND(ISNUMBER(I86),ISNUMBER(I88)),I88,I87)))))","v":{"$error":"#N/A"}},{"$f":"IF($O87=MAX(IFERROR($O$4:$O$260,0)),J84,IF(AND(ISNA(J87),ISNUMBER(J85)),SUM(IFERROR($C86:$L86,0)),IF(AND(ISNA(J87),ISNUMBER(J86)),SUM(IFERROR($C86:$L86,0)),IF(AND(ISNA(J86),ISNUMBER(J87)),SUM(IFERROR($C87:$L87,0)),IF(AND(ISNUMBER(J86),ISNUMBER(J88)),J88,J87)))))","v":{"$error":"#N/A"}},{"$f":"IF($O87=MAX(IFERROR($O$4:$O$260,0)),K84,IF(AND(ISNA(K87),ISNUMBER(K85)),SUM(IFERROR($C86:$L86,0)),IF(AND(ISNA(K87),ISNUMBER(K86)),SUM(IFERROR($C86:$L86,0)),IF(AND(ISNA(K86),ISNUMBER(K87)),SUM(IFERROR($C87:$L87,0)),IF(AND(ISNUMBER(K86),ISNUMBER(K88)),K88,K87)))))","v":{"$error":"#N/A"}},{"$f":"IF($O87=MAX(IFERROR($O$4:$O$260,0)),L84,IF(AND(ISNA(L87),ISNUMBER(L85)),SUM(IFERROR($C86:$L86,0)),IF(AND(ISNA(L87),ISNUMBER(L86)),SUM(IFERROR($C86:$L86,0)),IF(AND(ISNA(L86),ISNUMBER(L87)),SUM(IFERROR($C87:$L87,0)),IF(AND(ISNUMBER(L86),ISNUMBER(L88)),L88,L87)))))","v":2.5120865277512801}]
[29,{"$f":"IF($A88=1,0,IF($A88=$A87,$B87,$B87+IFERROR(IF(INDEX($B$881:$AF$1080,$A87,MATCH($B$2,$B$677:$AF$677,0))=\"NG w/o DAC\",0,INDEX($B$678:$AF$877,$A87,MATCH($B$2,$B$677:$AF$677,0))/10^7),NA())))","v":16.017505139958033},{"$f":"IF(INDEX($B$881:$AF$1080,$A88,MATCH($B$2,$B$880:$AF$880,0))=C$3,IF(C$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A88,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A88,MATCH($B$2,$B$880:$AF$880,0))=D$3,IF(D$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A88,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A88,MATCH($B$2,$B$880:$AF$880,0))=E$3,IF(E$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A88,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A88,MATCH($B$2,$B$880:$AF$880,0))=F$3,IF(F$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A88,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A88,MATCH($B$2,$B$880:$AF$880,0))=G$3,IF(G$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A88,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A88,MATCH($B$2,$B$880:$AF$880,0))=H$3,IF(H$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A88,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":2.5559319336915585},{"$f":"IF(INDEX($B$881:$AF$1080,$A88,MATCH($B$2,$B$880:$AF$880,0))=I$3,IF(I$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A88,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A88,MATCH($B$2,$B$880:$AF$880,0))=J$3,IF(J$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A88,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A88,MATCH($B$2,$B$880:$AF$880,0))=K$3,IF(K$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A88,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A88,MATCH($B$2,$B$880:$AF$880,0))=L$3,IF(L$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A88,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},null,29,16.017505139958033,{"$f":"IF($O88=MAX(IFERROR($O$4:$O$260,0)),C85,IF(AND(ISNA(C88),ISNUMBER(C86)),SUM(IFERROR($C87:$L87,0)),IF(AND(ISNA(C88),ISNUMBER(C87)),SUM(IFERROR($C87:$L87,0)),IF(AND(ISNA(C87),ISNUMBER(C88)),SUM(IFERROR($C88:$L88,0)),IF(AND(ISNUMBER(C87),ISNUMBER(C89)),C89,C88)))))","v":{"$error":"#N/A"}},{"$f":"IF($O88=MAX(IFERROR($O$4:$O$260,0)),D85,IF(AND(ISNA(D88),ISNUMBER(D86)),SUM(IFERROR($C87:$L87,0)),IF(AND(ISNA(D88),ISNUMBER(D87)),SUM(IFERROR($C87:$L87,0)),IF(AND(ISNA(D87),ISNUMBER(D88)),SUM(IFERROR($C88:$L88,0)),IF(AND(ISNUMBER(D87),ISNUMBER(D89)),D89,D88)))))","v":{"$error":"#N/A"}},{"$f":"IF($O88=MAX(IFERROR($O$4:$O$260,0)),E85,IF(AND(ISNA(E88),ISNUMBER(E86)),SUM(IFERROR($C87:$L87,0)),IF(AND(ISNA(E88),ISNUMBER(E87)),SUM(IFERROR($C87:$L87,0)),IF(AND(ISNA(E87),ISNUMBER(E88)),SUM(IFERROR($C88:$L88,0)),IF(AND(ISNUMBER(E87),ISNUMBER(E89)),E89,E88)))))","v":{"$error":"#N/A"}},{"$f":"IF($O88=MAX(IFERROR($O$4:$O$260,0)),F85,IF(AND(ISNA(F88),ISNUMBER(F86)),SUM(IFERROR($C87:$L87,0)),IF(AND(ISNA(F88),ISNUMBER(F87)),SUM(IFERROR($C87:$L87,0)),IF(AND(ISNA(F87),ISNUMBER(F88)),SUM(IFERROR($C88:$L88,0)),IF(AND(ISNUMBER(F87),ISNUMBER(F89)),F89,F88)))))","v":{"$error":"#N/A"}},{"$f":"IF($O88=MAX(IFERROR($O$4:$O$260,0)),G85,IF(AND(ISNA(G88),ISNUMBER(G86)),SUM(IFERROR($C87:$L87,0)),IF(AND(ISNA(G88),ISNUMBER(G87)),SUM(IFERROR($C87:$L87,0)),IF(AND(ISNA(G87),ISNUMBER(G88)),SUM(IFERROR($C88:$L88,0)),IF(AND(ISNUMBER(G87),ISNUMBER(G89)),G89,G88)))))","v":{"$error":"#N/A"}},{"$f":"IF($O88=MAX(IFERROR($O$4:$O$260,0)),H85,IF(AND(ISNA(H88),ISNUMBER(H86)),SUM(IFERROR($C87:$L87,0)),IF(AND(ISNA(H88),ISNUMBER(H87)),SUM(IFERROR($C87:$L87,0)),IF(AND(ISNA(H87),ISNUMBER(H88)),SUM(IFERROR($C88:$L88,0)),IF(AND(ISNUMBER(H87),ISNUMBER(H89)),H89,H88)))))","v":2.5559319336915585},{"$f":"IF($O88=MAX(IFERROR($O$4:$O$260,0)),I85,IF(AND(ISNA(I88),ISNUMBER(I86)),SUM(IFERROR($C87:$L87,0)),IF(AND(ISNA(I88),ISNUMBER(I87)),SUM(IFERROR($C87:$L87,0)),IF(AND(ISNA(I87),ISNUMBER(I88)),SUM(IFERROR($C88:$L88,0)),IF(AND(ISNUMBER(I87),ISNUMBER(I89)),I89,I88)))))","v":{"$error":"#N/A"}},{"$f":"IF($O88=MAX(IFERROR($O$4:$O$260,0)),J85,IF(AND(ISNA(J88),ISNUMBER(J86)),SUM(IFERROR($C87:$L87,0)),IF(AND(ISNA(J88),ISNUMBER(J87)),SUM(IFERROR($C87:$L87,0)),IF(AND(ISNA(J87),ISNUMBER(J88)),SUM(IFERROR($C88:$L88,0)),IF(AND(ISNUMBER(J87),ISNUMBER(J89)),J89,J88)))))","v":{"$error":"#N/A"}},{"$f":"IF($O88=MAX(IFERROR($O$4:$O$260,0)),K85,IF(AND(ISNA(K88),ISNUMBER(K86)),SUM(IFERROR($C87:$L87,0)),IF(AND(ISNA(K88),ISNUMBER(K87)),SUM(IFERROR($C87:$L87,0)),IF(AND(ISNA(K87),ISNUMBER(K88)),SUM(IFERROR($C88:$L88,0)),IF(AND(ISNUMBER(K87),ISNUMBER(K89)),K89,K88)))))","v":{"$error":"#N/A"}},{"$f":"IF($O88=MAX(IFERROR($O$4:$O$260,0)),L85,IF(AND(ISNA(L88),ISNUMBER(L86)),SUM(IFERROR($C87:$L87,0)),IF(AND(ISNA(L88),ISNUMBER(L87)),SUM(IFERROR($C87:$L87,0)),IF(AND(ISNA(L87),ISNUMBER(L88)),SUM(IFERROR($C88:$L88,0)),IF(AND(ISNUMBER(L87),ISNUMBER(L89)),L89,L88)))))","v":2.5120865277512801}]
[29,{"$f":"IF($A89=1,0,IF($A89=$A88,$B88,$B88+IFERROR(IF(INDEX($B$881:$AF$1080,$A88,MATCH($B$2,$B$677:$AF$677,0))=\"NG w/o DAC\",0,INDEX($B$678:$AF$877,$A88,MATCH($B$2,$B$677:$AF$677,0))/10^7),NA())))","v":16.017505139958033},{"$f":"IF(INDEX($B$881:$AF$1080,$A89,MATCH($B$2,$B$880:$AF$880,0))=C$3,IF(C$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A89,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A89,MATCH($B$2,$B$880:$AF$880,0))=D$3,IF(D$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A89,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A89,MATCH($B$2,$B$880:$AF$880,0))=E$3,IF(E$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A89,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A89,MATCH($B$2,$B$880:$AF$880,0))=F$3,IF(F$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A89,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A89,MATCH($B$2,$B$880:$AF$880,0))=G$3,IF(G$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A89,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A89,MATCH($B$2,$B$880:$AF$880,0))=H$3,IF(H$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A89,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":2.5559319336915585},{"$f":"IF(INDEX($B$881:$AF$1080,$A89,MATCH($B$2,$B$880:$AF$880,0))=I$3,IF(I$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A89,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A89,MATCH($B$2,$B$880:$AF$880,0))=J$3,IF(J$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A89,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A89,MATCH($B$2,$B$880:$AF$880,0))=K$3,IF(K$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A89,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A89,MATCH($B$2,$B$880:$AF$880,0))=L$3,IF(L$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A89,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},null,29,16.017505139958033,{"$f":"IF($O89=MAX(IFERROR($O$4:$O$260,0)),C86,IF(AND(ISNA(C89),ISNUMBER(C87)),SUM(IFERROR($C88:$L88,0)),IF(AND(ISNA(C89),ISNUMBER(C88)),SUM(IFERROR($C88:$L88,0)),IF(AND(ISNA(C88),ISNUMBER(C89)),SUM(IFERROR($C89:$L89,0)),IF(AND(ISNUMBER(C88),ISNUMBER(C90)),C90,C89)))))","v":{"$error":"#N/A"}},{"$f":"IF($O89=MAX(IFERROR($O$4:$O$260,0)),D86,IF(AND(ISNA(D89),ISNUMBER(D87)),SUM(IFERROR($C88:$L88,0)),IF(AND(ISNA(D89),ISNUMBER(D88)),SUM(IFERROR($C88:$L88,0)),IF(AND(ISNA(D88),ISNUMBER(D89)),SUM(IFERROR($C89:$L89,0)),IF(AND(ISNUMBER(D88),ISNUMBER(D90)),D90,D89)))))","v":{"$error":"#N/A"}},{"$f":"IF($O89=MAX(IFERROR($O$4:$O$260,0)),E86,IF(AND(ISNA(E89),ISNUMBER(E87)),SUM(IFERROR($C88:$L88,0)),IF(AND(ISNA(E89),ISNUMBER(E88)),SUM(IFERROR($C88:$L88,0)),IF(AND(ISNA(E88),ISNUMBER(E89)),SUM(IFERROR($C89:$L89,0)),IF(AND(ISNUMBER(E88),ISNUMBER(E90)),E90,E89)))))","v":{"$error":"#N/A"}},{"$f":"IF($O89=MAX(IFERROR($O$4:$O$260,0)),F86,IF(AND(ISNA(F89),ISNUMBER(F87)),SUM(IFERROR($C88:$L88,0)),IF(AND(ISNA(F89),ISNUMBER(F88)),SUM(IFERROR($C88:$L88,0)),IF(AND(ISNA(F88),ISNUMBER(F89)),SUM(IFERROR($C89:$L89,0)),IF(AND(ISNUMBER(F88),ISNUMBER(F90)),F90,F89)))))","v":{"$error":"#N/A"}},{"$f":"IF($O89=MAX(IFERROR($O$4:$O$260,0)),G86,IF(AND(ISNA(G89),ISNUMBER(G87)),SUM(IFERROR($C88:$L88,0)),IF(AND(ISNA(G89),ISNUMBER(G88)),SUM(IFERROR($C88:$L88,0)),IF(AND(ISNA(G88),ISNUMBER(G89)),SUM(IFERROR($C89:$L89,0)),IF(AND(ISNUMBER(G88),ISNUMBER(G90)),G90,G89)))))","v":{"$error":"#N/A"}},{"$f":"IF($O89=MAX(IFERROR($O$4:$O$260,0)),H86,IF(AND(ISNA(H89),ISNUMBER(H87)),SUM(IFERROR($C88:$L88,0)),IF(AND(ISNA(H89),ISNUMBER(H88)),SUM(IFERROR($C88:$L88,0)),IF(AND(ISNA(H88),ISNUMBER(H89)),SUM(IFERROR($C89:$L89,0)),IF(AND(ISNUMBER(H88),ISNUMBER(H90)),H90,H89)))))","v":2.5559319336915585},{"$f":"IF($O89=MAX(IFERROR($O$4:$O$260,0)),I86,IF(AND(ISNA(I89),ISNUMBER(I87)),SUM(IFERROR($C88:$L88,0)),IF(AND(ISNA(I89),ISNUMBER(I88)),SUM(IFERROR($C88:$L88,0)),IF(AND(ISNA(I88),ISNUMBER(I89)),SUM(IFERROR($C89:$L89,0)),IF(AND(ISNUMBER(I88),ISNUMBER(I90)),I90,I89)))))","v":{"$error":"#N/A"}},{"$f":"IF($O89=MAX(IFERROR($O$4:$O$260,0)),J86,IF(AND(ISNA(J89),ISNUMBER(J87)),SUM(IFERROR($C88:$L88,0)),IF(AND(ISNA(J89),ISNUMBER(J88)),SUM(IFERROR($C88:$L88,0)),IF(AND(ISNA(J88),ISNUMBER(J89)),SUM(IFERROR($C89:$L89,0)),IF(AND(ISNUMBER(J88),ISNUMBER(J90)),J90,J89)))))","v":{"$error":"#N/A"}},{"$f":"IF($O89=MAX(IFERROR($O$4:$O$260,0)),K86,IF(AND(ISNA(K89),ISNUMBER(K87)),SUM(IFERROR($C88:$L88,0)),IF(AND(ISNA(K89),ISNUMBER(K88)),SUM(IFERROR($C88:$L88,0)),IF(AND(ISNA(K88),ISNUMBER(K89)),SUM(IFERROR($C89:$L89,0)),IF(AND(ISNUMBER(K88),ISNUMBER(K90)),K90,K89)))))","v":{"$error":"#N/A"}},{"$f":"IF($O89=MAX(IFERROR($O$4:$O$260,0)),L86,IF(AND(ISNA(L89),ISNUMBER(L87)),SUM(IFERROR($C88:$L88,0)),IF(AND(ISNA(L89),ISNUMBER(L88)),SUM(IFERROR($C88:$L88,0)),IF(AND(ISNA(L88),ISNUMBER(L89)),SUM(IFERROR($C89:$L89,0)),IF(AND(ISNUMBER(L88),ISNUMBER(L90)),L90,L89)))))","v":2.5559319336915585}]
[29,{"$f":"IF($A90=1,0,IF($A90=$A89,$B89,$B89+IFERROR(IF(INDEX($B$881:$AF$1080,$A89,MATCH($B$2,$B$677:$AF$677,0))=\"NG w/o DAC\",0,INDEX($B$678:$AF$877,$A89,MATCH($B$2,$B$677:$AF$677,0))/10^7),NA())))","v":16.017505139958033},{"$f":"IF(INDEX($B$881:$AF$1080,$A90,MATCH($B$2,$B$880:$AF$880,0))=C$3,IF(C$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A90,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A90,MATCH($B$2,$B$880:$AF$880,0))=D$3,IF(D$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A90,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A90,MATCH($B$2,$B$880:$AF$880,0))=E$3,IF(E$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A90,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A90,MATCH($B$2,$B$880:$AF$880,0))=F$3,IF(F$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A90,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A90,MATCH($B$2,$B$880:$AF$880,0))=G$3,IF(G$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A90,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A90,MATCH($B$2,$B$880:$AF$880,0))=H$3,IF(H$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A90,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":2.5559319336915585},{"$f":"IF(INDEX($B$881:$AF$1080,$A90,MATCH($B$2,$B$880:$AF$880,0))=I$3,IF(I$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A90,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A90,MATCH($B$2,$B$880:$AF$880,0))=J$3,IF(J$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A90,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A90,MATCH($B$2,$B$880:$AF$880,0))=K$3,IF(K$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A90,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A90,MATCH($B$2,$B$880:$AF$880,0))=L$3,IF(L$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A90,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},null,29,16.017505139958033,{"$f":"IF($O90=MAX(IFERROR($O$4:$O$260,0)),C87,IF(AND(ISNA(C90),ISNUMBER(C88)),SUM(IFERROR($C89:$L89,0)),IF(AND(ISNA(C90),ISNUMBER(C89)),SUM(IFERROR($C89:$L89,0)),IF(AND(ISNA(C89),ISNUMBER(C90)),SUM(IFERROR($C90:$L90,0)),IF(AND(ISNUMBER(C89),ISNUMBER(C91)),C91,C90)))))","v":{"$error":"#N/A"}},{"$f":"IF($O90=MAX(IFERROR($O$4:$O$260,0)),D87,IF(AND(ISNA(D90),ISNUMBER(D88)),SUM(IFERROR($C89:$L89,0)),IF(AND(ISNA(D90),ISNUMBER(D89)),SUM(IFERROR($C89:$L89,0)),IF(AND(ISNA(D89),ISNUMBER(D90)),SUM(IFERROR($C90:$L90,0)),IF(AND(ISNUMBER(D89),ISNUMBER(D91)),D91,D90)))))","v":{"$error":"#N/A"}},{"$f":"IF($O90=MAX(IFERROR($O$4:$O$260,0)),E87,IF(AND(ISNA(E90),ISNUMBER(E88)),SUM(IFERROR($C89:$L89,0)),IF(AND(ISNA(E90),ISNUMBER(E89)),SUM(IFERROR($C89:$L89,0)),IF(AND(ISNA(E89),ISNUMBER(E90)),SUM(IFERROR($C90:$L90,0)),IF(AND(ISNUMBER(E89),ISNUMBER(E91)),E91,E90)))))","v":{"$error":"#N/A"}},{"$f":"IF($O90=MAX(IFERROR($O$4:$O$260,0)),F87,IF(AND(ISNA(F90),ISNUMBER(F88)),SUM(IFERROR($C89:$L89,0)),IF(AND(ISNA(F90),ISNUMBER(F89)),SUM(IFERROR($C89:$L89,0)),IF(AND(ISNA(F89),ISNUMBER(F90)),SUM(IFERROR($C90:$L90,0)),IF(AND(ISNUMBER(F89),ISNUMBER(F91)),F91,F90)))))","v":{"$error":"#N/A"}},{"$f":"IF($O90=MAX(IFERROR($O$4:$O$260,0)),G87,IF(AND(ISNA(G90),ISNUMBER(G88)),SUM(IFERROR($C89:$L89,0)),IF(AND(ISNA(G90),ISNUMBER(G89)),SUM(IFERROR($C89:$L89,0)),IF(AND(ISNA(G89),ISNUMBER(G90)),SUM(IFERROR($C90:$L90,0)),IF(AND(ISNUMBER(G89),ISNUMBER(G91)),G91,G90)))))","v":{"$error":"#N/A"}},{"$f":"IF($O90=MAX(IFERROR($O$4:$O$260,0)),H87,IF(AND(ISNA(H90),ISNUMBER(H88)),SUM(IFERROR($C89:$L89,0)),IF(AND(ISNA(H90),ISNUMBER(H89)),SUM(IFERROR($C89:$L89,0)),IF(AND(ISNA(H89),ISNUMBER(H90)),SUM(IFERROR($C90:$L90,0)),IF(AND(ISNUMBER(H89),ISNUMBER(H91)),H91,H90)))))","v":2.5559319336915585},{"$f":"IF($O90=MAX(IFERROR($O$4:$O$260,0)),I87,IF(AND(ISNA(I90),ISNUMBER(I88)),SUM(IFERROR($C89:$L89,0)),IF(AND(ISNA(I90),ISNUMBER(I89)),SUM(IFERROR($C89:$L89,0)),IF(AND(ISNA(I89),ISNUMBER(I90)),SUM(IFERROR($C90:$L90,0)),IF(AND(ISNUMBER(I89),ISNUMBER(I91)),I91,I90)))))","v":{"$error":"#N/A"}},{"$f":"IF($O90=MAX(IFERROR($O$4:$O$260,0)),J87,IF(AND(ISNA(J90),ISNUMBER(J88)),SUM(IFERROR($C89:$L89,0)),IF(AND(ISNA(J90),ISNUMBER(J89)),SUM(IFERROR($C89:$L89,0)),IF(AND(ISNA(J89),ISNUMBER(J90)),SUM(IFERROR($C90:$L90,0)),IF(AND(ISNUMBER(J89),ISNUMBER(J91)),J91,J90)))))","v":{"$error":"#N/A"}},{"$f":"IF($O90=MAX(IFERROR($O$4:$O$260,0)),K87,IF(AND(ISNA(K90),ISNUMBER(K88)),SUM(IFERROR($C89:$L89,0)),IF(AND(ISNA(K90),ISNUMBER(K89)),SUM(IFERROR($C89:$L89,0)),IF(AND(ISNA(K89),ISNUMBER(K90)),SUM(IFERROR($C90:$L90,0)),IF(AND(ISNUMBER(K89),ISNUMBER(K91)),K91,K90)))))","v":{"$error":"#N/A"}},{"$f":"IF($O90=MAX(IFERROR($O$4:$O$260,0)),L87,IF(AND(ISNA(L90),ISNUMBER(L88)),SUM(IFERROR($C89:$L89,0)),IF(AND(ISNA(L90),ISNUMBER(L89)),SUM(IFERROR($C89:$L89,0)),IF(AND(ISNA(L89),ISNUMBER(L90)),SUM(IFERROR($C90:$L90,0)),IF(AND(ISNUMBER(L89),ISNUMBER(L91)),L91,L90)))))","v":{"$error":"#N/A"}}]
[30,{"$f":"IF($A91=1,0,IF($A91=$A90,$B90,$B90+IFERROR(IF(INDEX($B$881:$AF$1080,$A90,MATCH($B$2,$B$677:$AF$677,0))=\"NG w/o DAC\",0,INDEX($B$678:$AF$877,$A90,MATCH($B$2,$B$677:$AF$677,0))/10^7),NA())))","v":23.656227899640268},{"$f":"IF(INDEX($B$881:$AF$1080,$A91,MATCH($B$2,$B$880:$AF$880,0))=C$3,IF(C$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A91,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A91,MATCH($B$2,$B$880:$AF$880,0))=D$3,IF(D$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A91,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A91,MATCH($B$2,$B$880:$AF$880,0))=E$3,IF(E$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A91,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A91,MATCH($B$2,$B$880:$AF$880,0))=F$3,IF(F$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A91,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A91,MATCH($B$2,$B$880:$AF$880,0))=G$3,IF(G$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A91,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A91,MATCH($B$2,$B$880:$AF$880,0))=H$3,IF(H$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A91,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A91,MATCH($B$2,$B$880:$AF$880,0))=I$3,IF(I$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A91,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A91,MATCH($B$2,$B$880:$AF$880,0))=J$3,IF(J$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A91,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A91,MATCH($B$2,$B$880:$AF$880,0))=K$3,IF(K$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A91,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A91,MATCH($B$2,$B$880:$AF$880,0))=L$3,IF(L$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A91,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":2.6108702572048603},null,30,23.656227899640268,{"$f":"IF($O91=MAX(IFERROR($O$4:$O$260,0)),C88,IF(AND(ISNA(C91),ISNUMBER(C89)),SUM(IFERROR($C90:$L90,0)),IF(AND(ISNA(C91),ISNUMBER(C90)),SUM(IFERROR($C90:$L90,0)),IF(AND(ISNA(C90),ISNUMBER(C91)),SUM(IFERROR($C91:$L91,0)),IF(AND(ISNUMBER(C90),ISNUMBER(C92)),C92,C91)))))","v":{"$error":"#N/A"}},{"$f":"IF($O91=MAX(IFERROR($O$4:$O$260,0)),D88,IF(AND(ISNA(D91),ISNUMBER(D89)),SUM(IFERROR($C90:$L90,0)),IF(AND(ISNA(D91),ISNUMBER(D90)),SUM(IFERROR($C90:$L90,0)),IF(AND(ISNA(D90),ISNUMBER(D91)),SUM(IFERROR($C91:$L91,0)),IF(AND(ISNUMBER(D90),ISNUMBER(D92)),D92,D91)))))","v":{"$error":"#N/A"}},{"$f":"IF($O91=MAX(IFERROR($O$4:$O$260,0)),E88,IF(AND(ISNA(E91),ISNUMBER(E89)),SUM(IFERROR($C90:$L90,0)),IF(AND(ISNA(E91),ISNUMBER(E90)),SUM(IFERROR($C90:$L90,0)),IF(AND(ISNA(E90),ISNUMBER(E91)),SUM(IFERROR($C91:$L91,0)),IF(AND(ISNUMBER(E90),ISNUMBER(E92)),E92,E91)))))","v":{"$error":"#N/A"}},{"$f":"IF($O91=MAX(IFERROR($O$4:$O$260,0)),F88,IF(AND(ISNA(F91),ISNUMBER(F89)),SUM(IFERROR($C90:$L90,0)),IF(AND(ISNA(F91),ISNUMBER(F90)),SUM(IFERROR($C90:$L90,0)),IF(AND(ISNA(F90),ISNUMBER(F91)),SUM(IFERROR($C91:$L91,0)),IF(AND(ISNUMBER(F90),ISNUMBER(F92)),F92,F91)))))","v":{"$error":"#N/A"}},{"$f":"IF($O91=MAX(IFERROR($O$4:$O$260,0)),G88,IF(AND(ISNA(G91),ISNUMBER(G89)),SUM(IFERROR($C90:$L90,0)),IF(AND(ISNA(G91),ISNUMBER(G90)),SUM(IFERROR($C90:$L90,0)),IF(AND(ISNA(G90),ISNUMBER(G91)),SUM(IFERROR($C91:$L91,0)),IF(AND(ISNUMBER(G90),ISNUMBER(G92)),G92,G91)))))","v":{"$error":"#N/A"}},{"$f":"IF($O91=MAX(IFERROR($O$4:$O$260,0)),H88,IF(AND(ISNA(H91),ISNUMBER(H89)),SUM(IFERROR($C90:$L90,0)),IF(AND(ISNA(H91),ISNUMBER(H90)),SUM(IFERROR($C90:$L90,0)),IF(AND(ISNA(H90),ISNUMBER(H91)),SUM(IFERROR($C91:$L91,0)),IF(AND(ISNUMBER(H90),ISNUMBER(H92)),H92,H91)))))","v":2.5559319336915585},{"$f":"IF($O91=MAX(IFERROR($O$4:$O$260,0)),I88,IF(AND(ISNA(I91),ISNUMBER(I89)),SUM(IFERROR($C90:$L90,0)),IF(AND(ISNA(I91),ISNUMBER(I90)),SUM(IFERROR($C90:$L90,0)),IF(AND(ISNA(I90),ISNUMBER(I91)),SUM(IFERROR($C91:$L91,0)),IF(AND(ISNUMBER(I90),ISNUMBER(I92)),I92,I91)))))","v":{"$error":"#N/A"}},{"$f":"IF($O91=MAX(IFERROR($O$4:$O$260,0)),J88,IF(AND(ISNA(J91),ISNUMBER(J89)),SUM(IFERROR($C90:$L90,0)),IF(AND(ISNA(J91),ISNUMBER(J90)),SUM(IFERROR($C90:$L90,0)),IF(AND(ISNA(J90),ISNUMBER(J91)),SUM(IFERROR($C91:$L91,0)),IF(AND(ISNUMBER(J90),ISNUMBER(J92)),J92,J91)))))","v":{"$error":"#N/A"}},{"$f":"IF($O91=MAX(IFERROR($O$4:$O$260,0)),K88,IF(AND(ISNA(K91),ISNUMBER(K89)),SUM(IFERROR($C90:$L90,0)),IF(AND(ISNA(K91),ISNUMBER(K90)),SUM(IFERROR($C90:$L90,0)),IF(AND(ISNA(K90),ISNUMBER(K91)),SUM(IFERROR($C91:$L91,0)),IF(AND(ISNUMBER(K90),ISNUMBER(K92)),K92,K91)))))","v":{"$error":"#N/A"}},{"$f":"IF($O91=MAX(IFERROR($O$4:$O$260,0)),L88,IF(AND(ISNA(L91),ISNUMBER(L89)),SUM(IFERROR($C90:$L90,0)),IF(AND(ISNA(L91),ISNUMBER(L90)),SUM(IFERROR($C90:$L90,0)),IF(AND(ISNA(L90),ISNUMBER(L91)),SUM(IFERROR($C91:$L91,0)),IF(AND(ISNUMBER(L90),ISNUMBER(L92)),L92,L91)))))","v":2.6108702572048603}]
[30,{"$f":"IF($A92=1,0,IF($A92=$A91,$B91,$B91+IFERROR(IF(INDEX($B$881:$AF$1080,$A91,MATCH($B$2,$B$677:$AF$677,0))=\"NG w/o DAC\",0,INDEX($B$678:$AF$877,$A91,MATCH($B$2,$B$677:$AF$677,0))/10^7),NA())))","v":23.656227899640268},{"$f":"IF(INDEX($B$881:$AF$1080,$A92,MATCH($B$2,$B$880:$AF$880,0))=C$3,IF(C$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A92,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A92,MATCH($B$2,$B$880:$AF$880,0))=D$3,IF(D$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A92,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A92,MATCH($B$2,$B$880:$AF$880,0))=E$3,IF(E$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A92,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A92,MATCH($B$2,$B$880:$AF$880,0))=F$3,IF(F$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A92,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A92,MATCH($B$2,$B$880:$AF$880,0))=G$3,IF(G$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A92,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A92,MATCH($B$2,$B$880:$AF$880,0))=H$3,IF(H$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A92,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A92,MATCH($B$2,$B$880:$AF$880,0))=I$3,IF(I$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A92,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A92,MATCH($B$2,$B$880:$AF$880,0))=J$3,IF(J$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A92,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A92,MATCH($B$2,$B$880:$AF$880,0))=K$3,IF(K$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A92,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A92,MATCH($B$2,$B$880:$AF$880,0))=L$3,IF(L$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A92,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":2.6108702572048603},null,30,23.656227899640268,{"$f":"IF($O92=MAX(IFERROR($O$4:$O$260,0)),C89,IF(AND(ISNA(C92),ISNUMBER(C90)),SUM(IFERROR($C91:$L91,0)),IF(AND(ISNA(C92),ISNUMBER(C91)),SUM(IFERROR($C91:$L91,0)),IF(AND(ISNA(C91),ISNUMBER(C92)),SUM(IFERROR($C92:$L92,0)),IF(AND(ISNUMBER(C91),ISNUMBER(C93)),C93,C92)))))","v":{"$error":"#N/A"}},{"$f":"IF($O92=MAX(IFERROR($O$4:$O$260,0)),D89,IF(AND(ISNA(D92),ISNUMBER(D90)),SUM(IFERROR($C91:$L91,0)),IF(AND(ISNA(D92),ISNUMBER(D91)),SUM(IFERROR($C91:$L91,0)),IF(AND(ISNA(D91),ISNUMBER(D92)),SUM(IFERROR($C92:$L92,0)),IF(AND(ISNUMBER(D91),ISNUMBER(D93)),D93,D92)))))","v":{"$error":"#N/A"}},{"$f":"IF($O92=MAX(IFERROR($O$4:$O$260,0)),E89,IF(AND(ISNA(E92),ISNUMBER(E90)),SUM(IFERROR($C91:$L91,0)),IF(AND(ISNA(E92),ISNUMBER(E91)),SUM(IFERROR($C91:$L91,0)),IF(AND(ISNA(E91),ISNUMBER(E92)),SUM(IFERROR($C92:$L92,0)),IF(AND(ISNUMBER(E91),ISNUMBER(E93)),E93,E92)))))","v":{"$error":"#N/A"}},{"$f":"IF($O92=MAX(IFERROR($O$4:$O$260,0)),F89,IF(AND(ISNA(F92),ISNUMBER(F90)),SUM(IFERROR($C91:$L91,0)),IF(AND(ISNA(F92),ISNUMBER(F91)),SUM(IFERROR($C91:$L91,0)),IF(AND(ISNA(F91),ISNUMBER(F92)),SUM(IFERROR($C92:$L92,0)),IF(AND(ISNUMBER(F91),ISNUMBER(F93)),F93,F92)))))","v":{"$error":"#N/A"}},{"$f":"IF($O92=MAX(IFERROR($O$4:$O$260,0)),G89,IF(AND(ISNA(G92),ISNUMBER(G90)),SUM(IFERROR($C91:$L91,0)),IF(AND(ISNA(G92),ISNUMBER(G91)),SUM(IFERROR($C91:$L91,0)),IF(AND(ISNA(G91),ISNUMBER(G92)),SUM(IFERROR($C92:$L92,0)),IF(AND(ISNUMBER(G91),ISNUMBER(G93)),G93,G92)))))","v":{"$error":"#N/A"}},{"$f":"IF($O92=MAX(IFERROR($O$4:$O$260,0)),H89,IF(AND(ISNA(H92),ISNUMBER(H90)),SUM(IFERROR($C91:$L91,0)),IF(AND(ISNA(H92),ISNUMBER(H91)),SUM(IFERROR($C91:$L91,0)),IF(AND(ISNA(H91),ISNUMBER(H92)),SUM(IFERROR($C92:$L92,0)),IF(AND(ISNUMBER(H91),ISNUMBER(H93)),H93,H92)))))","v":2.6108702572048603},{"$f":"IF($O92=MAX(IFERROR($O$4:$O$260,0)),I89,IF(AND(ISNA(I92),ISNUMBER(I90)),SUM(IFERROR($C91:$L91,0)),IF(AND(ISNA(I92),ISNUMBER(I91)),SUM(IFERROR($C91:$L91,0)),IF(AND(ISNA(I91),ISNUMBER(I92)),SUM(IFERROR($C92:$L92,0)),IF(AND(ISNUMBER(I91),ISNUMBER(I93)),I93,I92)))))","v":{"$error":"#N/A"}},{"$f":"IF($O92=MAX(IFERROR($O$4:$O$260,0)),J89,IF(AND(ISNA(J92),ISNUMBER(J90)),SUM(IFERROR($C91:$L91,0)),IF(AND(ISNA(J92),ISNUMBER(J91)),SUM(IFERROR($C91:$L91,0)),IF(AND(ISNA(J91),ISNUMBER(J92)),SUM(IFERROR($C92:$L92,0)),IF(AND(ISNUMBER(J91),ISNUMBER(J93)),J93,J92)))))","v":{"$error":"#N/A"}},{"$f":"IF($O92=MAX(IFERROR($O$4:$O$260,0)),K89,IF(AND(ISNA(K92),ISNUMBER(K90)),SUM(IFERROR($C91:$L91,0)),IF(AND(ISNA(K92),ISNUMBER(K91)),SUM(IFERROR($C91:$L91,0)),IF(AND(ISNA(K91),ISNUMBER(K92)),SUM(IFERROR($C92:$L92,0)),IF(AND(ISNUMBER(K91),ISNUMBER(K93)),K93,K92)))))","v":{"$error":"#N/A"}},{"$f":"IF($O92=MAX(IFERROR($O$4:$O$260,0)),L89,IF(AND(ISNA(L92),ISNUMBER(L90)),SUM(IFERROR($C91:$L91,0)),IF(AND(ISNA(L92),ISNUMBER(L91)),SUM(IFERROR($C91:$L91,0)),IF(AND(ISNA(L91),ISNUMBER(L92)),SUM(IFERROR($C92:$L92,0)),IF(AND(ISNUMBER(L91),ISNUMBER(L93)),L93,L92)))))","v":2.6108702572048603}]
[30,{"$f":"IF($A93=1,0,IF($A93=$A92,$B92,$B92+IFERROR(IF(INDEX($B$881:$AF$1080,$A92,MATCH($B$2,$B$677:$AF$677,0))=\"NG w/o DAC\",0,INDEX($B$678:$AF$877,$A92,MATCH($B$2,$B$677:$AF$677,0))/10^7),NA())))","v":23.656227899640268},{"$f":"IF(INDEX($B$881:$AF$1080,$A93,MATCH($B$2,$B$880:$AF$880,0))=C$3,IF(C$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A93,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A93,MATCH($B$2,$B$880:$AF$880,0))=D$3,IF(D$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A93,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A93,MATCH($B$2,$B$880:$AF$880,0))=E$3,IF(E$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A93,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A93,MATCH($B$2,$B$880:$AF$880,0))=F$3,IF(F$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A93,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A93,MATCH($B$2,$B$880:$AF$880,0))=G$3,IF(G$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A93,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A93,MATCH($B$2,$B$880:$AF$880,0))=H$3,IF(H$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A93,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A93,MATCH($B$2,$B$880:$AF$880,0))=I$3,IF(I$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A93,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A93,MATCH($B$2,$B$880:$AF$880,0))=J$3,IF(J$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A93,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A93,MATCH($B$2,$B$880:$AF$880,0))=K$3,IF(K$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A93,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A93,MATCH($B$2,$B$880:$AF$880,0))=L$3,IF(L$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A93,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":2.6108702572048603},null,30,23.656227899640268,{"$f":"IF($O93=MAX(IFERROR($O$4:$O$260,0)),C90,IF(AND(ISNA(C93),ISNUMBER(C91)),SUM(IFERROR($C92:$L92,0)),IF(AND(ISNA(C93),ISNUMBER(C92)),SUM(IFERROR($C92:$L92,0)),IF(AND(ISNA(C92),ISNUMBER(C93)),SUM(IFERROR($C93:$L93,0)),IF(AND(ISNUMBER(C92),ISNUMBER(C94)),C94,C93)))))","v":{"$error":"#N/A"}},{"$f":"IF($O93=MAX(IFERROR($O$4:$O$260,0)),D90,IF(AND(ISNA(D93),ISNUMBER(D91)),SUM(IFERROR($C92:$L92,0)),IF(AND(ISNA(D93),ISNUMBER(D92)),SUM(IFERROR($C92:$L92,0)),IF(AND(ISNA(D92),ISNUMBER(D93)),SUM(IFERROR($C93:$L93,0)),IF(AND(ISNUMBER(D92),ISNUMBER(D94)),D94,D93)))))","v":{"$error":"#N/A"}},{"$f":"IF($O93=MAX(IFERROR($O$4:$O$260,0)),E90,IF(AND(ISNA(E93),ISNUMBER(E91)),SUM(IFERROR($C92:$L92,0)),IF(AND(ISNA(E93),ISNUMBER(E92)),SUM(IFERROR($C92:$L92,0)),IF(AND(ISNA(E92),ISNUMBER(E93)),SUM(IFERROR($C93:$L93,0)),IF(AND(ISNUMBER(E92),ISNUMBER(E94)),E94,E93)))))","v":{"$error":"#N/A"}},{"$f":"IF($O93=MAX(IFERROR($O$4:$O$260,0)),F90,IF(AND(ISNA(F93),ISNUMBER(F91)),SUM(IFERROR($C92:$L92,0)),IF(AND(ISNA(F93),ISNUMBER(F92)),SUM(IFERROR($C92:$L92,0)),IF(AND(ISNA(F92),ISNUMBER(F93)),SUM(IFERROR($C93:$L93,0)),IF(AND(ISNUMBER(F92),ISNUMBER(F94)),F94,F93)))))","v":{"$error":"#N/A"}},{"$f":"IF($O93=MAX(IFERROR($O$4:$O$260,0)),G90,IF(AND(ISNA(G93),ISNUMBER(G91)),SUM(IFERROR($C92:$L92,0)),IF(AND(ISNA(G93),ISNUMBER(G92)),SUM(IFERROR($C92:$L92,0)),IF(AND(ISNA(G92),ISNUMBER(G93)),SUM(IFERROR($C93:$L93,0)),IF(AND(ISNUMBER(G92),ISNUMBER(G94)),G94,G93)))))","v":{"$error":"#N/A"}},{"$f":"IF($O93=MAX(IFERROR($O$4:$O$260,0)),H90,IF(AND(ISNA(H93),ISNUMBER(H91)),SUM(IFERROR($C92:$L92,0)),IF(AND(ISNA(H93),ISNUMBER(H92)),SUM(IFERROR($C92:$L92,0)),IF(AND(ISNA(H92),ISNUMBER(H93)),SUM(IFERROR($C93:$L93,0)),IF(AND(ISNUMBER(H92),ISNUMBER(H94)),H94,H93)))))","v":{"$error":"#N/A"}},{"$f":"IF($O93=MAX(IFERROR($O$4:$O$260,0)),I90,IF(AND(ISNA(I93),ISNUMBER(I91)),SUM(IFERROR($C92:$L92,0)),IF(AND(ISNA(I93),ISNUMBER(I92)),SUM(IFERROR($C92:$L92,0)),IF(AND(ISNA(I92),ISNUMBER(I93)),SUM(IFERROR($C93:$L93,0)),IF(AND(ISNUMBER(I92),ISNUMBER(I94)),I94,I93)))))","v":{"$error":"#N/A"}},{"$f":"IF($O93=MAX(IFERROR($O$4:$O$260,0)),J90,IF(AND(ISNA(J93),ISNUMBER(J91)),SUM(IFERROR($C92:$L92,0)),IF(AND(ISNA(J93),ISNUMBER(J92)),SUM(IFERROR($C92:$L92,0)),IF(AND(ISNA(J92),ISNUMBER(J93)),SUM(IFERROR($C93:$L93,0)),IF(AND(ISNUMBER(J92),ISNUMBER(J94)),J94,J93)))))","v":{"$error":"#N/A"}},{"$f":"IF($O93=MAX(IFERROR($O$4:$O$260,0)),K90,IF(AND(ISNA(K93),ISNUMBER(K91)),SUM(IFERROR($C92:$L92,0)),IF(AND(ISNA(K93),ISNUMBER(K92)),SUM(IFERROR($C92:$L92,0)),IF(AND(ISNA(K92),ISNUMBER(K93)),SUM(IFERROR($C93:$L93,0)),IF(AND(ISNUMBER(K92),ISNUMBER(K94)),K94,K93)))))","v":{"$error":"#N/A"}},{"$f":"IF($O93=MAX(IFERROR($O$4:$O$260,0)),L90,IF(AND(ISNA(L93),ISNUMBER(L91)),SUM(IFERROR($C92:$L92,0)),IF(AND(ISNA(L93),ISNUMBER(L92)),SUM(IFERROR($C92:$L92,0)),IF(AND(ISNA(L92),ISNUMBER(L93)),SUM(IFERROR($C93:$L93,0)),IF(AND(ISNUMBER(L92),ISNUMBER(L94)),L94,L93)))))","v":2.6108702572148603}]
[31,{"$f":"IF($A94=1,0,IF($A94=$A93,$B93,$B93+IFERROR(IF(INDEX($B$881:$AF$1080,$A93,MATCH($B$2,$B$677:$AF$677,0))=\"NG w/o DAC\",0,INDEX($B$678:$AF$877,$A93,MATCH($B$2,$B$677:$AF$677,0))/10^7),NA())))","v":23.658148356855907},{"$f":"IF(INDEX($B$881:$AF$1080,$A94,MATCH($B$2,$B$880:$AF$880,0))=C$3,IF(C$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A94,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A94,MATCH($B$2,$B$880:$AF$880,0))=D$3,IF(D$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A94,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A94,MATCH($B$2,$B$880:$AF$880,0))=E$3,IF(E$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A94,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A94,MATCH($B$2,$B$880:$AF$880,0))=F$3,IF(F$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A94,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A94,MATCH($B$2,$B$880:$AF$880,0))=G$3,IF(G$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A94,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A94,MATCH($B$2,$B$880:$AF$880,0))=H$3,IF(H$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A94,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A94,MATCH($B$2,$B$880:$AF$880,0))=I$3,IF(I$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A94,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A94,MATCH($B$2,$B$880:$AF$880,0))=J$3,IF(J$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A94,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A94,MATCH($B$2,$B$880:$AF$880,0))=K$3,IF(K$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A94,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A94,MATCH($B$2,$B$880:$AF$880,0))=L$3,IF(L$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A94,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":2.6108702572148603},null,31,23.658148356855907,{"$f":"IF($O94=MAX(IFERROR($O$4:$O$260,0)),C91,IF(AND(ISNA(C94),ISNUMBER(C92)),SUM(IFERROR($C93:$L93,0)),IF(AND(ISNA(C94),ISNUMBER(C93)),SUM(IFERROR($C93:$L93,0)),IF(AND(ISNA(C93),ISNUMBER(C94)),SUM(IFERROR($C94:$L94,0)),IF(AND(ISNUMBER(C93),ISNUMBER(C95)),C95,C94)))))","v":{"$error":"#N/A"}},{"$f":"IF($O94=MAX(IFERROR($O$4:$O$260,0)),D91,IF(AND(ISNA(D94),ISNUMBER(D92)),SUM(IFERROR($C93:$L93,0)),IF(AND(ISNA(D94),ISNUMBER(D93)),SUM(IFERROR($C93:$L93,0)),IF(AND(ISNA(D93),ISNUMBER(D94)),SUM(IFERROR($C94:$L94,0)),IF(AND(ISNUMBER(D93),ISNUMBER(D95)),D95,D94)))))","v":{"$error":"#N/A"}},{"$f":"IF($O94=MAX(IFERROR($O$4:$O$260,0)),E91,IF(AND(ISNA(E94),ISNUMBER(E92)),SUM(IFERROR($C93:$L93,0)),IF(AND(ISNA(E94),ISNUMBER(E93)),SUM(IFERROR($C93:$L93,0)),IF(AND(ISNA(E93),ISNUMBER(E94)),SUM(IFERROR($C94:$L94,0)),IF(AND(ISNUMBER(E93),ISNUMBER(E95)),E95,E94)))))","v":{"$error":"#N/A"}},{"$f":"IF($O94=MAX(IFERROR($O$4:$O$260,0)),F91,IF(AND(ISNA(F94),ISNUMBER(F92)),SUM(IFERROR($C93:$L93,0)),IF(AND(ISNA(F94),ISNUMBER(F93)),SUM(IFERROR($C93:$L93,0)),IF(AND(ISNA(F93),ISNUMBER(F94)),SUM(IFERROR($C94:$L94,0)),IF(AND(ISNUMBER(F93),ISNUMBER(F95)),F95,F94)))))","v":{"$error":"#N/A"}},{"$f":"IF($O94=MAX(IFERROR($O$4:$O$260,0)),G91,IF(AND(ISNA(G94),ISNUMBER(G92)),SUM(IFERROR($C93:$L93,0)),IF(AND(ISNA(G94),ISNUMBER(G93)),SUM(IFERROR($C93:$L93,0)),IF(AND(ISNA(G93),ISNUMBER(G94)),SUM(IFERROR($C94:$L94,0)),IF(AND(ISNUMBER(G93),ISNUMBER(G95)),G95,G94)))))","v":{"$error":"#N/A"}},{"$f":"IF($O94=MAX(IFERROR($O$4:$O$260,0)),H91,IF(AND(ISNA(H94),ISNUMBER(H92)),SUM(IFERROR($C93:$L93,0)),IF(AND(ISNA(H94),ISNUMBER(H93)),SUM(IFERROR($C93:$L93,0)),IF(AND(ISNA(H93),ISNUMBER(H94)),SUM(IFERROR($C94:$L94,0)),IF(AND(ISNUMBER(H93),ISNUMBER(H95)),H95,H94)))))","v":{"$error":"#N/A"}},{"$f":"IF($O94=MAX(IFERROR($O$4:$O$260,0)),I91,IF(AND(ISNA(I94),ISNUMBER(I92)),SUM(IFERROR($C93:$L93,0)),IF(AND(ISNA(I94),ISNUMBER(I93)),SUM(IFERROR($C93:$L93,0)),IF(AND(ISNA(I93),ISNUMBER(I94)),SUM(IFERROR($C94:$L94,0)),IF(AND(ISNUMBER(I93),ISNUMBER(I95)),I95,I94)))))","v":{"$error":"#N/A"}},{"$f":"IF($O94=MAX(IFERROR($O$4:$O$260,0)),J91,IF(AND(ISNA(J94),ISNUMBER(J92)),SUM(IFERROR($C93:$L93,0)),IF(AND(ISNA(J94),ISNUMBER(J93)),SUM(IFERROR($C93:$L93,0)),IF(AND(ISNA(J93),ISNUMBER(J94)),SUM(IFERROR($C94:$L94,0)),IF(AND(ISNUMBER(J93),ISNUMBER(J95)),J95,J94)))))","v":{"$error":"#N/A"}},{"$f":"IF($O94=MAX(IFERROR($O$4:$O$260,0)),K91,IF(AND(ISNA(K94),ISNUMBER(K92)),SUM(IFERROR($C93:$L93,0)),IF(AND(ISNA(K94),ISNUMBER(K93)),SUM(IFERROR($C93:$L93,0)),IF(AND(ISNA(K93),ISNUMBER(K94)),SUM(IFERROR($C94:$L94,0)),IF(AND(ISNUMBER(K93),ISNUMBER(K95)),K95,K94)))))","v":{"$error":"#N/A"}},{"$f":"IF($O94=MAX(IFERROR($O$4:$O$260,0)),L91,IF(AND(ISNA(L94),ISNUMBER(L92)),SUM(IFERROR($C93:$L93,0)),IF(AND(ISNA(L94),ISNUMBER(L93)),SUM(IFERROR($C93:$L93,0)),IF(AND(ISNA(L93),ISNUMBER(L94)),SUM(IFERROR($C94:$L94,0)),IF(AND(ISNUMBER(L93),ISNUMBER(L95)),L95,L94)))))","v":2.6108702572148603}]
[31,{"$f":"IF($A95=1,0,IF($A95=$A94,$B94,$B94+IFERROR(IF(INDEX($B$881:$AF$1080,$A94,MATCH($B$2,$B$677:$AF$677,0))=\"NG w/o DAC\",0,INDEX($B$678:$AF$877,$A94,MATCH($B$2,$B$677:$AF$677,0))/10^7),NA())))","v":23.658148356855907},{"$f":"IF(INDEX($B$881:$AF$1080,$A95,MATCH($B$2,$B$880:$AF$880,0))=C$3,IF(C$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A95,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A95,MATCH($B$2,$B$880:$AF$880,0))=D$3,IF(D$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A95,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A95,MATCH($B$2,$B$880:$AF$880,0))=E$3,IF(E$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A95,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A95,MATCH($B$2,$B$880:$AF$880,0))=F$3,IF(F$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A95,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A95,MATCH($B$2,$B$880:$AF$880,0))=G$3,IF(G$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A95,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A95,MATCH($B$2,$B$880:$AF$880,0))=H$3,IF(H$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A95,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A95,MATCH($B$2,$B$880:$AF$880,0))=I$3,IF(I$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A95,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A95,MATCH($B$2,$B$880:$AF$880,0))=J$3,IF(J$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A95,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A95,MATCH($B$2,$B$880:$AF$880,0))=K$3,IF(K$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A95,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A95,MATCH($B$2,$B$880:$AF$880,0))=L$3,IF(L$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A95,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":2.6108702572148603},null,31,23.658148356855907,{"$f":"IF($O95=MAX(IFERROR($O$4:$O$260,0)),C92,IF(AND(ISNA(C95),ISNUMBER(C93)),SUM(IFERROR($C94:$L94,0)),IF(AND(ISNA(C95),ISNUMBER(C94)),SUM(IFERROR($C94:$L94,0)),IF(AND(ISNA(C94),ISNUMBER(C95)),SUM(IFERROR($C95:$L95,0)),IF(AND(ISNUMBER(C94),ISNUMBER(C96)),C96,C95)))))","v":{"$error":"#N/A"}},{"$f":"IF($O95=MAX(IFERROR($O$4:$O$260,0)),D92,IF(AND(ISNA(D95),ISNUMBER(D93)),SUM(IFERROR($C94:$L94,0)),IF(AND(ISNA(D95),ISNUMBER(D94)),SUM(IFERROR($C94:$L94,0)),IF(AND(ISNA(D94),ISNUMBER(D95)),SUM(IFERROR($C95:$L95,0)),IF(AND(ISNUMBER(D94),ISNUMBER(D96)),D96,D95)))))","v":{"$error":"#N/A"}},{"$f":"IF($O95=MAX(IFERROR($O$4:$O$260,0)),E92,IF(AND(ISNA(E95),ISNUMBER(E93)),SUM(IFERROR($C94:$L94,0)),IF(AND(ISNA(E95),ISNUMBER(E94)),SUM(IFERROR($C94:$L94,0)),IF(AND(ISNA(E94),ISNUMBER(E95)),SUM(IFERROR($C95:$L95,0)),IF(AND(ISNUMBER(E94),ISNUMBER(E96)),E96,E95)))))","v":{"$error":"#N/A"}},{"$f":"IF($O95=MAX(IFERROR($O$4:$O$260,0)),F92,IF(AND(ISNA(F95),ISNUMBER(F93)),SUM(IFERROR($C94:$L94,0)),IF(AND(ISNA(F95),ISNUMBER(F94)),SUM(IFERROR($C94:$L94,0)),IF(AND(ISNA(F94),ISNUMBER(F95)),SUM(IFERROR($C95:$L95,0)),IF(AND(ISNUMBER(F94),ISNUMBER(F96)),F96,F95)))))","v":{"$error":"#N/A"}},{"$f":"IF($O95=MAX(IFERROR($O$4:$O$260,0)),G92,IF(AND(ISNA(G95),ISNUMBER(G93)),SUM(IFERROR($C94:$L94,0)),IF(AND(ISNA(G95),ISNUMBER(G94)),SUM(IFERROR($C94:$L94,0)),IF(AND(ISNA(G94),ISNUMBER(G95)),SUM(IFERROR($C95:$L95,0)),IF(AND(ISNUMBER(G94),ISNUMBER(G96)),G96,G95)))))","v":{"$error":"#N/A"}},{"$f":"IF($O95=MAX(IFERROR($O$4:$O$260,0)),H92,IF(AND(ISNA(H95),ISNUMBER(H93)),SUM(IFERROR($C94:$L94,0)),IF(AND(ISNA(H95),ISNUMBER(H94)),SUM(IFERROR($C94:$L94,0)),IF(AND(ISNA(H94),ISNUMBER(H95)),SUM(IFERROR($C95:$L95,0)),IF(AND(ISNUMBER(H94),ISNUMBER(H96)),H96,H95)))))","v":{"$error":"#N/A"}},{"$f":"IF($O95=MAX(IFERROR($O$4:$O$260,0)),I92,IF(AND(ISNA(I95),ISNUMBER(I93)),SUM(IFERROR($C94:$L94,0)),IF(AND(ISNA(I95),ISNUMBER(I94)),SUM(IFERROR($C94:$L94,0)),IF(AND(ISNA(I94),ISNUMBER(I95)),SUM(IFERROR($C95:$L95,0)),IF(AND(ISNUMBER(I94),ISNUMBER(I96)),I96,I95)))))","v":{"$error":"#N/A"}},{"$f":"IF($O95=MAX(IFERROR($O$4:$O$260,0)),J92,IF(AND(ISNA(J95),ISNUMBER(J93)),SUM(IFERROR($C94:$L94,0)),IF(AND(ISNA(J95),ISNUMBER(J94)),SUM(IFERROR($C94:$L94,0)),IF(AND(ISNA(J94),ISNUMBER(J95)),SUM(IFERROR($C95:$L95,0)),IF(AND(ISNUMBER(J94),ISNUMBER(J96)),J96,J95)))))","v":{"$error":"#N/A"}},{"$f":"IF($O95=MAX(IFERROR($O$4:$O$260,0)),K92,IF(AND(ISNA(K95),ISNUMBER(K93)),SUM(IFERROR($C94:$L94,0)),IF(AND(ISNA(K95),ISNUMBER(K94)),SUM(IFERROR($C94:$L94,0)),IF(AND(ISNA(K94),ISNUMBER(K95)),SUM(IFERROR($C95:$L95,0)),IF(AND(ISNUMBER(K94),ISNUMBER(K96)),K96,K95)))))","v":{"$error":"#N/A"}},{"$f":"IF($O95=MAX(IFERROR($O$4:$O$260,0)),L92,IF(AND(ISNA(L95),ISNUMBER(L93)),SUM(IFERROR($C94:$L94,0)),IF(AND(ISNA(L95),ISNUMBER(L94)),SUM(IFERROR($C94:$L94,0)),IF(AND(ISNA(L94),ISNUMBER(L95)),SUM(IFERROR($C95:$L95,0)),IF(AND(ISNUMBER(L94),ISNUMBER(L96)),L96,L95)))))","v":2.6108702572148603}]
[31,{"$f":"IF($A96=1,0,IF($A96=$A95,$B95,$B95+IFERROR(IF(INDEX($B$881:$AF$1080,$A95,MATCH($B$2,$B$677:$AF$677,0))=\"NG w/o DAC\",0,INDEX($B$678:$AF$877,$A95,MATCH($B$2,$B$677:$AF$677,0))/10^7),NA())))","v":23.658148356855907},{"$f":"IF(INDEX($B$881:$AF$1080,$A96,MATCH($B$2,$B$880:$AF$880,0))=C$3,IF(C$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A96,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A96,MATCH($B$2,$B$880:$AF$880,0))=D$3,IF(D$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A96,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A96,MATCH($B$2,$B$880:$AF$880,0))=E$3,IF(E$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A96,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A96,MATCH($B$2,$B$880:$AF$880,0))=F$3,IF(F$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A96,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A96,MATCH($B$2,$B$880:$AF$880,0))=G$3,IF(G$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A96,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A96,MATCH($B$2,$B$880:$AF$880,0))=H$3,IF(H$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A96,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A96,MATCH($B$2,$B$880:$AF$880,0))=I$3,IF(I$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A96,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A96,MATCH($B$2,$B$880:$AF$880,0))=J$3,IF(J$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A96,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A96,MATCH($B$2,$B$880:$AF$880,0))=K$3,IF(K$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A96,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A96,MATCH($B$2,$B$880:$AF$880,0))=L$3,IF(L$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A96,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":2.6108702572148603},null,31,23.658148356855907,{"$f":"IF($O96=MAX(IFERROR($O$4:$O$260,0)),C93,IF(AND(ISNA(C96),ISNUMBER(C94)),SUM(IFERROR($C95:$L95,0)),IF(AND(ISNA(C96),ISNUMBER(C95)),SUM(IFERROR($C95:$L95,0)),IF(AND(ISNA(C95),ISNUMBER(C96)),SUM(IFERROR($C96:$L96,0)),IF(AND(ISNUMBER(C95),ISNUMBER(C97)),C97,C96)))))","v":{"$error":"#N/A"}},{"$f":"IF($O96=MAX(IFERROR($O$4:$O$260,0)),D93,IF(AND(ISNA(D96),ISNUMBER(D94)),SUM(IFERROR($C95:$L95,0)),IF(AND(ISNA(D96),ISNUMBER(D95)),SUM(IFERROR($C95:$L95,0)),IF(AND(ISNA(D95),ISNUMBER(D96)),SUM(IFERROR($C96:$L96,0)),IF(AND(ISNUMBER(D95),ISNUMBER(D97)),D97,D96)))))","v":{"$error":"#N/A"}},{"$f":"IF($O96=MAX(IFERROR($O$4:$O$260,0)),E93,IF(AND(ISNA(E96),ISNUMBER(E94)),SUM(IFERROR($C95:$L95,0)),IF(AND(ISNA(E96),ISNUMBER(E95)),SUM(IFERROR($C95:$L95,0)),IF(AND(ISNA(E95),ISNUMBER(E96)),SUM(IFERROR($C96:$L96,0)),IF(AND(ISNUMBER(E95),ISNUMBER(E97)),E97,E96)))))","v":{"$error":"#N/A"}},{"$f":"IF($O96=MAX(IFERROR($O$4:$O$260,0)),F93,IF(AND(ISNA(F96),ISNUMBER(F94)),SUM(IFERROR($C95:$L95,0)),IF(AND(ISNA(F96),ISNUMBER(F95)),SUM(IFERROR($C95:$L95,0)),IF(AND(ISNA(F95),ISNUMBER(F96)),SUM(IFERROR($C96:$L96,0)),IF(AND(ISNUMBER(F95),ISNUMBER(F97)),F97,F96)))))","v":{"$error":"#N/A"}},{"$f":"IF($O96=MAX(IFERROR($O$4:$O$260,0)),G93,IF(AND(ISNA(G96),ISNUMBER(G94)),SUM(IFERROR($C95:$L95,0)),IF(AND(ISNA(G96),ISNUMBER(G95)),SUM(IFERROR($C95:$L95,0)),IF(AND(ISNA(G95),ISNUMBER(G96)),SUM(IFERROR($C96:$L96,0)),IF(AND(ISNUMBER(G95),ISNUMBER(G97)),G97,G96)))))","v":{"$error":"#N/A"}},{"$f":"IF($O96=MAX(IFERROR($O$4:$O$260,0)),H93,IF(AND(ISNA(H96),ISNUMBER(H94)),SUM(IFERROR($C95:$L95,0)),IF(AND(ISNA(H96),ISNUMBER(H95)),SUM(IFERROR($C95:$L95,0)),IF(AND(ISNA(H95),ISNUMBER(H96)),SUM(IFERROR($C96:$L96,0)),IF(AND(ISNUMBER(H95),ISNUMBER(H97)),H97,H96)))))","v":{"$error":"#N/A"}},{"$f":"IF($O96=MAX(IFERROR($O$4:$O$260,0)),I93,IF(AND(ISNA(I96),ISNUMBER(I94)),SUM(IFERROR($C95:$L95,0)),IF(AND(ISNA(I96),ISNUMBER(I95)),SUM(IFERROR($C95:$L95,0)),IF(AND(ISNA(I95),ISNUMBER(I96)),SUM(IFERROR($C96:$L96,0)),IF(AND(ISNUMBER(I95),ISNUMBER(I97)),I97,I96)))))","v":{"$error":"#N/A"}},{"$f":"IF($O96=MAX(IFERROR($O$4:$O$260,0)),J93,IF(AND(ISNA(J96),ISNUMBER(J94)),SUM(IFERROR($C95:$L95,0)),IF(AND(ISNA(J96),ISNUMBER(J95)),SUM(IFERROR($C95:$L95,0)),IF(AND(ISNA(J95),ISNUMBER(J96)),SUM(IFERROR($C96:$L96,0)),IF(AND(ISNUMBER(J95),ISNUMBER(J97)),J97,J96)))))","v":{"$error":"#N/A"}},{"$f":"IF($O96=MAX(IFERROR($O$4:$O$260,0)),K93,IF(AND(ISNA(K96),ISNUMBER(K94)),SUM(IFERROR($C95:$L95,0)),IF(AND(ISNA(K96),ISNUMBER(K95)),SUM(IFERROR($C95:$L95,0)),IF(AND(ISNA(K95),ISNUMBER(K96)),SUM(IFERROR($C96:$L96,0)),IF(AND(ISNUMBER(K95),ISNUMBER(K97)),K97,K96)))))","v":{"$error":"#N/A"}},{"$f":"IF($O96=MAX(IFERROR($O$4:$O$260,0)),L93,IF(AND(ISNA(L96),ISNUMBER(L94)),SUM(IFERROR($C95:$L95,0)),IF(AND(ISNA(L96),ISNUMBER(L95)),SUM(IFERROR($C95:$L95,0)),IF(AND(ISNA(L95),ISNUMBER(L96)),SUM(IFERROR($C96:$L96,0)),IF(AND(ISNUMBER(L95),ISNUMBER(L97)),L97,L96)))))","v":2.6108702572148603}]
[32,{"$f":"IF($A97=1,0,IF($A97=$A96,$B96,$B96+IFERROR(IF(INDEX($B$881:$AF$1080,$A96,MATCH($B$2,$B$677:$AF$677,0))=\"NG w/o DAC\",0,INDEX($B$678:$AF$877,$A96,MATCH($B$2,$B$677:$AF$677,0))/10^7),NA())))","v":23.661347263367755},{"$f":"IF(INDEX($B$881:$AF$1080,$A97,MATCH($B$2,$B$880:$AF$880,0))=C$3,IF(C$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A97,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A97,MATCH($B$2,$B$880:$AF$880,0))=D$3,IF(D$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A97,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A97,MATCH($B$2,$B$880:$AF$880,0))=E$3,IF(E$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A97,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A97,MATCH($B$2,$B$880:$AF$880,0))=F$3,IF(F$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A97,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A97,MATCH($B$2,$B$880:$AF$880,0))=G$3,IF(G$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A97,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A97,MATCH($B$2,$B$880:$AF$880,0))=H$3,IF(H$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A97,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A97,MATCH($B$2,$B$880:$AF$880,0))=I$3,IF(I$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A97,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A97,MATCH($B$2,$B$880:$AF$880,0))=J$3,IF(J$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A97,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":2.778175556524872},{"$f":"IF(INDEX($B$881:$AF$1080,$A97,MATCH($B$2,$B$880:$AF$880,0))=K$3,IF(K$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A97,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A97,MATCH($B$2,$B$880:$AF$880,0))=L$3,IF(L$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A97,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},null,32,23.661347263367755,{"$f":"IF($O97=MAX(IFERROR($O$4:$O$260,0)),C94,IF(AND(ISNA(C97),ISNUMBER(C95)),SUM(IFERROR($C96:$L96,0)),IF(AND(ISNA(C97),ISNUMBER(C96)),SUM(IFERROR($C96:$L96,0)),IF(AND(ISNA(C96),ISNUMBER(C97)),SUM(IFERROR($C97:$L97,0)),IF(AND(ISNUMBER(C96),ISNUMBER(C98)),C98,C97)))))","v":{"$error":"#N/A"}},{"$f":"IF($O97=MAX(IFERROR($O$4:$O$260,0)),D94,IF(AND(ISNA(D97),ISNUMBER(D95)),SUM(IFERROR($C96:$L96,0)),IF(AND(ISNA(D97),ISNUMBER(D96)),SUM(IFERROR($C96:$L96,0)),IF(AND(ISNA(D96),ISNUMBER(D97)),SUM(IFERROR($C97:$L97,0)),IF(AND(ISNUMBER(D96),ISNUMBER(D98)),D98,D97)))))","v":{"$error":"#N/A"}},{"$f":"IF($O97=MAX(IFERROR($O$4:$O$260,0)),E94,IF(AND(ISNA(E97),ISNUMBER(E95)),SUM(IFERROR($C96:$L96,0)),IF(AND(ISNA(E97),ISNUMBER(E96)),SUM(IFERROR($C96:$L96,0)),IF(AND(ISNA(E96),ISNUMBER(E97)),SUM(IFERROR($C97:$L97,0)),IF(AND(ISNUMBER(E96),ISNUMBER(E98)),E98,E97)))))","v":{"$error":"#N/A"}},{"$f":"IF($O97=MAX(IFERROR($O$4:$O$260,0)),F94,IF(AND(ISNA(F97),ISNUMBER(F95)),SUM(IFERROR($C96:$L96,0)),IF(AND(ISNA(F97),ISNUMBER(F96)),SUM(IFERROR($C96:$L96,0)),IF(AND(ISNA(F96),ISNUMBER(F97)),SUM(IFERROR($C97:$L97,0)),IF(AND(ISNUMBER(F96),ISNUMBER(F98)),F98,F97)))))","v":{"$error":"#N/A"}},{"$f":"IF($O97=MAX(IFERROR($O$4:$O$260,0)),G94,IF(AND(ISNA(G97),ISNUMBER(G95)),SUM(IFERROR($C96:$L96,0)),IF(AND(ISNA(G97),ISNUMBER(G96)),SUM(IFERROR($C96:$L96,0)),IF(AND(ISNA(G96),ISNUMBER(G97)),SUM(IFERROR($C97:$L97,0)),IF(AND(ISNUMBER(G96),ISNUMBER(G98)),G98,G97)))))","v":{"$error":"#N/A"}},{"$f":"IF($O97=MAX(IFERROR($O$4:$O$260,0)),H94,IF(AND(ISNA(H97),ISNUMBER(H95)),SUM(IFERROR($C96:$L96,0)),IF(AND(ISNA(H97),ISNUMBER(H96)),SUM(IFERROR($C96:$L96,0)),IF(AND(ISNA(H96),ISNUMBER(H97)),SUM(IFERROR($C97:$L97,0)),IF(AND(ISNUMBER(H96),ISNUMBER(H98)),H98,H97)))))","v":{"$error":"#N/A"}},{"$f":"IF($O97=MAX(IFERROR($O$4:$O$260,0)),I94,IF(AND(ISNA(I97),ISNUMBER(I95)),SUM(IFERROR($C96:$L96,0)),IF(AND(ISNA(I97),ISNUMBER(I96)),SUM(IFERROR($C96:$L96,0)),IF(AND(ISNA(I96),ISNUMBER(I97)),SUM(IFERROR($C97:$L97,0)),IF(AND(ISNUMBER(I96),ISNUMBER(I98)),I98,I97)))))","v":{"$error":"#N/A"}},{"$f":"IF($O97=MAX(IFERROR($O$4:$O$260,0)),J94,IF(AND(ISNA(J97),ISNUMBER(J95)),SUM(IFERROR($C96:$L96,0)),IF(AND(ISNA(J97),ISNUMBER(J96)),SUM(IFERROR($C96:$L96,0)),IF(AND(ISNA(J96),ISNUMBER(J97)),SUM(IFERROR($C97:$L97,0)),IF(AND(ISNUMBER(J96),ISNUMBER(J98)),J98,J97)))))","v":2.778175556524872},{"$f":"IF($O97=MAX(IFERROR($O$4:$O$260,0)),K94,IF(AND(ISNA(K97),ISNUMBER(K95)),SUM(IFERROR($C96:$L96,0)),IF(AND(ISNA(K97),ISNUMBER(K96)),SUM(IFERROR($C96:$L96,0)),IF(AND(ISNA(K96),ISNUMBER(K97)),SUM(IFERROR($C97:$L97,0)),IF(AND(ISNUMBER(K96),ISNUMBER(K98)),K98,K97)))))","v":{"$error":"#N/A"}},{"$f":"IF($O97=MAX(IFERROR($O$4:$O$260,0)),L94,IF(AND(ISNA(L97),ISNUMBER(L95)),SUM(IFERROR($C96:$L96,0)),IF(AND(ISNA(L97),ISNUMBER(L96)),SUM(IFERROR($C96:$L96,0)),IF(AND(ISNA(L96),ISNUMBER(L97)),SUM(IFERROR($C97:$L97,0)),IF(AND(ISNUMBER(L96),ISNUMBER(L98)),L98,L97)))))","v":2.6108702572148603}]
[32,{"$f":"IF($A98=1,0,IF($A98=$A97,$B97,$B97+IFERROR(IF(INDEX($B$881:$AF$1080,$A97,MATCH($B$2,$B$677:$AF$677,0))=\"NG w/o DAC\",0,INDEX($B$678:$AF$877,$A97,MATCH($B$2,$B$677:$AF$677,0))/10^7),NA())))","v":23.661347263367755},{"$f":"IF(INDEX($B$881:$AF$1080,$A98,MATCH($B$2,$B$880:$AF$880,0))=C$3,IF(C$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A98,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A98,MATCH($B$2,$B$880:$AF$880,0))=D$3,IF(D$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A98,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A98,MATCH($B$2,$B$880:$AF$880,0))=E$3,IF(E$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A98,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A98,MATCH($B$2,$B$880:$AF$880,0))=F$3,IF(F$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A98,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A98,MATCH($B$2,$B$880:$AF$880,0))=G$3,IF(G$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A98,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A98,MATCH($B$2,$B$880:$AF$880,0))=H$3,IF(H$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A98,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A98,MATCH($B$2,$B$880:$AF$880,0))=I$3,IF(I$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A98,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A98,MATCH($B$2,$B$880:$AF$880,0))=J$3,IF(J$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A98,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":2.778175556524872},{"$f":"IF(INDEX($B$881:$AF$1080,$A98,MATCH($B$2,$B$880:$AF$880,0))=K$3,IF(K$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A98,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A98,MATCH($B$2,$B$880:$AF$880,0))=L$3,IF(L$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A98,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},null,32,23.661347263367755,{"$f":"IF($O98=MAX(IFERROR($O$4:$O$260,0)),C95,IF(AND(ISNA(C98),ISNUMBER(C96)),SUM(IFERROR($C97:$L97,0)),IF(AND(ISNA(C98),ISNUMBER(C97)),SUM(IFERROR($C97:$L97,0)),IF(AND(ISNA(C97),ISNUMBER(C98)),SUM(IFERROR($C98:$L98,0)),IF(AND(ISNUMBER(C97),ISNUMBER(C99)),C99,C98)))))","v":{"$error":"#N/A"}},{"$f":"IF($O98=MAX(IFERROR($O$4:$O$260,0)),D95,IF(AND(ISNA(D98),ISNUMBER(D96)),SUM(IFERROR($C97:$L97,0)),IF(AND(ISNA(D98),ISNUMBER(D97)),SUM(IFERROR($C97:$L97,0)),IF(AND(ISNA(D97),ISNUMBER(D98)),SUM(IFERROR($C98:$L98,0)),IF(AND(ISNUMBER(D97),ISNUMBER(D99)),D99,D98)))))","v":{"$error":"#N/A"}},{"$f":"IF($O98=MAX(IFERROR($O$4:$O$260,0)),E95,IF(AND(ISNA(E98),ISNUMBER(E96)),SUM(IFERROR($C97:$L97,0)),IF(AND(ISNA(E98),ISNUMBER(E97)),SUM(IFERROR($C97:$L97,0)),IF(AND(ISNA(E97),ISNUMBER(E98)),SUM(IFERROR($C98:$L98,0)),IF(AND(ISNUMBER(E97),ISNUMBER(E99)),E99,E98)))))","v":{"$error":"#N/A"}},{"$f":"IF($O98=MAX(IFERROR($O$4:$O$260,0)),F95,IF(AND(ISNA(F98),ISNUMBER(F96)),SUM(IFERROR($C97:$L97,0)),IF(AND(ISNA(F98),ISNUMBER(F97)),SUM(IFERROR($C97:$L97,0)),IF(AND(ISNA(F97),ISNUMBER(F98)),SUM(IFERROR($C98:$L98,0)),IF(AND(ISNUMBER(F97),ISNUMBER(F99)),F99,F98)))))","v":{"$error":"#N/A"}},{"$f":"IF($O98=MAX(IFERROR($O$4:$O$260,0)),G95,IF(AND(ISNA(G98),ISNUMBER(G96)),SUM(IFERROR($C97:$L97,0)),IF(AND(ISNA(G98),ISNUMBER(G97)),SUM(IFERROR($C97:$L97,0)),IF(AND(ISNA(G97),ISNUMBER(G98)),SUM(IFERROR($C98:$L98,0)),IF(AND(ISNUMBER(G97),ISNUMBER(G99)),G99,G98)))))","v":{"$error":"#N/A"}},{"$f":"IF($O98=MAX(IFERROR($O$4:$O$260,0)),H95,IF(AND(ISNA(H98),ISNUMBER(H96)),SUM(IFERROR($C97:$L97,0)),IF(AND(ISNA(H98),ISNUMBER(H97)),SUM(IFERROR($C97:$L97,0)),IF(AND(ISNA(H97),ISNUMBER(H98)),SUM(IFERROR($C98:$L98,0)),IF(AND(ISNUMBER(H97),ISNUMBER(H99)),H99,H98)))))","v":{"$error":"#N/A"}},{"$f":"IF($O98=MAX(IFERROR($O$4:$O$260,0)),I95,IF(AND(ISNA(I98),ISNUMBER(I96)),SUM(IFERROR($C97:$L97,0)),IF(AND(ISNA(I98),ISNUMBER(I97)),SUM(IFERROR($C97:$L97,0)),IF(AND(ISNA(I97),ISNUMBER(I98)),SUM(IFERROR($C98:$L98,0)),IF(AND(ISNUMBER(I97),ISNUMBER(I99)),I99,I98)))))","v":{"$error":"#N/A"}},{"$f":"IF($O98=MAX(IFERROR($O$4:$O$260,0)),J95,IF(AND(ISNA(J98),ISNUMBER(J96)),SUM(IFERROR($C97:$L97,0)),IF(AND(ISNA(J98),ISNUMBER(J97)),SUM(IFERROR($C97:$L97,0)),IF(AND(ISNA(J97),ISNUMBER(J98)),SUM(IFERROR($C98:$L98,0)),IF(AND(ISNUMBER(J97),ISNUMBER(J99)),J99,J98)))))","v":2.778175556524872},{"$f":"IF($O98=MAX(IFERROR($O$4:$O$260,0)),K95,IF(AND(ISNA(K98),ISNUMBER(K96)),SUM(IFERROR($C97:$L97,0)),IF(AND(ISNA(K98),ISNUMBER(K97)),SUM(IFERROR($C97:$L97,0)),IF(AND(ISNA(K97),ISNUMBER(K98)),SUM(IFERROR($C98:$L98,0)),IF(AND(ISNUMBER(K97),ISNUMBER(K99)),K99,K98)))))","v":{"$error":"#N/A"}},{"$f":"IF($O98=MAX(IFERROR($O$4:$O$260,0)),L95,IF(AND(ISNA(L98),ISNUMBER(L96)),SUM(IFERROR($C97:$L97,0)),IF(AND(ISNA(L98),ISNUMBER(L97)),SUM(IFERROR($C97:$L97,0)),IF(AND(ISNA(L97),ISNUMBER(L98)),SUM(IFERROR($C98:$L98,0)),IF(AND(ISNUMBER(L97),ISNUMBER(L99)),L99,L98)))))","v":2.778175556524872}]
[32,{"$f":"IF($A99=1,0,IF($A99=$A98,$B98,$B98+IFERROR(IF(INDEX($B$881:$AF$1080,$A98,MATCH($B$2,$B$677:$AF$677,0))=\"NG w/o DAC\",0,INDEX($B$678:$AF$877,$A98,MATCH($B$2,$B$677:$AF$677,0))/10^7),NA())))","v":23.661347263367755},{"$f":"IF(INDEX($B$881:$AF$1080,$A99,MATCH($B$2,$B$880:$AF$880,0))=C$3,IF(C$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A99,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A99,MATCH($B$2,$B$880:$AF$880,0))=D$3,IF(D$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A99,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A99,MATCH($B$2,$B$880:$AF$880,0))=E$3,IF(E$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A99,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A99,MATCH($B$2,$B$880:$AF$880,0))=F$3,IF(F$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A99,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A99,MATCH($B$2,$B$880:$AF$880,0))=G$3,IF(G$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A99,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A99,MATCH($B$2,$B$880:$AF$880,0))=H$3,IF(H$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A99,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A99,MATCH($B$2,$B$880:$AF$880,0))=I$3,IF(I$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A99,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A99,MATCH($B$2,$B$880:$AF$880,0))=J$3,IF(J$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A99,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":2.778175556524872},{"$f":"IF(INDEX($B$881:$AF$1080,$A99,MATCH($B$2,$B$880:$AF$880,0))=K$3,IF(K$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A99,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A99,MATCH($B$2,$B$880:$AF$880,0))=L$3,IF(L$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A99,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},null,32,23.661347263367755,{"$f":"IF($O99=MAX(IFERROR($O$4:$O$260,0)),C96,IF(AND(ISNA(C99),ISNUMBER(C97)),SUM(IFERROR($C98:$L98,0)),IF(AND(ISNA(C99),ISNUMBER(C98)),SUM(IFERROR($C98:$L98,0)),IF(AND(ISNA(C98),ISNUMBER(C99)),SUM(IFERROR($C99:$L99,0)),IF(AND(ISNUMBER(C98),ISNUMBER(C100)),C100,C99)))))","v":{"$error":"#N/A"}},{"$f":"IF($O99=MAX(IFERROR($O$4:$O$260,0)),D96,IF(AND(ISNA(D99),ISNUMBER(D97)),SUM(IFERROR($C98:$L98,0)),IF(AND(ISNA(D99),ISNUMBER(D98)),SUM(IFERROR($C98:$L98,0)),IF(AND(ISNA(D98),ISNUMBER(D99)),SUM(IFERROR($C99:$L99,0)),IF(AND(ISNUMBER(D98),ISNUMBER(D100)),D100,D99)))))","v":{"$error":"#N/A"}},{"$f":"IF($O99=MAX(IFERROR($O$4:$O$260,0)),E96,IF(AND(ISNA(E99),ISNUMBER(E97)),SUM(IFERROR($C98:$L98,0)),IF(AND(ISNA(E99),ISNUMBER(E98)),SUM(IFERROR($C98:$L98,0)),IF(AND(ISNA(E98),ISNUMBER(E99)),SUM(IFERROR($C99:$L99,0)),IF(AND(ISNUMBER(E98),ISNUMBER(E100)),E100,E99)))))","v":{"$error":"#N/A"}},{"$f":"IF($O99=MAX(IFERROR($O$4:$O$260,0)),F96,IF(AND(ISNA(F99),ISNUMBER(F97)),SUM(IFERROR($C98:$L98,0)),IF(AND(ISNA(F99),ISNUMBER(F98)),SUM(IFERROR($C98:$L98,0)),IF(AND(ISNA(F98),ISNUMBER(F99)),SUM(IFERROR($C99:$L99,0)),IF(AND(ISNUMBER(F98),ISNUMBER(F100)),F100,F99)))))","v":{"$error":"#N/A"}},{"$f":"IF($O99=MAX(IFERROR($O$4:$O$260,0)),G96,IF(AND(ISNA(G99),ISNUMBER(G97)),SUM(IFERROR($C98:$L98,0)),IF(AND(ISNA(G99),ISNUMBER(G98)),SUM(IFERROR($C98:$L98,0)),IF(AND(ISNA(G98),ISNUMBER(G99)),SUM(IFERROR($C99:$L99,0)),IF(AND(ISNUMBER(G98),ISNUMBER(G100)),G100,G99)))))","v":{"$error":"#N/A"}},{"$f":"IF($O99=MAX(IFERROR($O$4:$O$260,0)),H96,IF(AND(ISNA(H99),ISNUMBER(H97)),SUM(IFERROR($C98:$L98,0)),IF(AND(ISNA(H99),ISNUMBER(H98)),SUM(IFERROR($C98:$L98,0)),IF(AND(ISNA(H98),ISNUMBER(H99)),SUM(IFERROR($C99:$L99,0)),IF(AND(ISNUMBER(H98),ISNUMBER(H100)),H100,H99)))))","v":{"$error":"#N/A"}},{"$f":"IF($O99=MAX(IFERROR($O$4:$O$260,0)),I96,IF(AND(ISNA(I99),ISNUMBER(I97)),SUM(IFERROR($C98:$L98,0)),IF(AND(ISNA(I99),ISNUMBER(I98)),SUM(IFERROR($C98:$L98,0)),IF(AND(ISNA(I98),ISNUMBER(I99)),SUM(IFERROR($C99:$L99,0)),IF(AND(ISNUMBER(I98),ISNUMBER(I100)),I100,I99)))))","v":{"$error":"#N/A"}},{"$f":"IF($O99=MAX(IFERROR($O$4:$O$260,0)),J96,IF(AND(ISNA(J99),ISNUMBER(J97)),SUM(IFERROR($C98:$L98,0)),IF(AND(ISNA(J99),ISNUMBER(J98)),SUM(IFERROR($C98:$L98,0)),IF(AND(ISNA(J98),ISNUMBER(J99)),SUM(IFERROR($C99:$L99,0)),IF(AND(ISNUMBER(J98),ISNUMBER(J100)),J100,J99)))))","v":2.778175556524872},{"$f":"IF($O99=MAX(IFERROR($O$4:$O$260,0)),K96,IF(AND(ISNA(K99),ISNUMBER(K97)),SUM(IFERROR($C98:$L98,0)),IF(AND(ISNA(K99),ISNUMBER(K98)),SUM(IFERROR($C98:$L98,0)),IF(AND(ISNA(K98),ISNUMBER(K99)),SUM(IFERROR($C99:$L99,0)),IF(AND(ISNUMBER(K98),ISNUMBER(K100)),K100,K99)))))","v":{"$error":"#N/A"}},{"$f":"IF($O99=MAX(IFERROR($O$4:$O$260,0)),L96,IF(AND(ISNA(L99),ISNUMBER(L97)),SUM(IFERROR($C98:$L98,0)),IF(AND(ISNA(L99),ISNUMBER(L98)),SUM(IFERROR($C98:$L98,0)),IF(AND(ISNA(L98),ISNUMBER(L99)),SUM(IFERROR($C99:$L99,0)),IF(AND(ISNUMBER(L98),ISNUMBER(L100)),L100,L99)))))","v":{"$error":"#N/A"}}]
[33,{"$f":"IF($A100=1,0,IF($A100=$A99,$B99,$B99+IFERROR(IF(INDEX($B$881:$AF$1080,$A99,MATCH($B$2,$B$677:$AF$677,0))=\"NG w/o DAC\",0,INDEX($B$678:$AF$877,$A99,MATCH($B$2,$B$677:$AF$677,0))/10^7),NA())))","v":33.661347263367759},{"$f":"IF(INDEX($B$881:$AF$1080,$A100,MATCH($B$2,$B$880:$AF$880,0))=C$3,IF(C$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A100,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A100,MATCH($B$2,$B$880:$AF$880,0))=D$3,IF(D$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A100,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":3.4220196245903032},{"$f":"IF(INDEX($B$881:$AF$1080,$A100,MATCH($B$2,$B$880:$AF$880,0))=E$3,IF(E$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A100,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A100,MATCH($B$2,$B$880:$AF$880,0))=F$3,IF(F$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A100,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A100,MATCH($B$2,$B$880:$AF$880,0))=G$3,IF(G$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A100,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A100,MATCH($B$2,$B$880:$AF$880,0))=H$3,IF(H$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A100,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A100,MATCH($B$2,$B$880:$AF$880,0))=I$3,IF(I$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A100,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A100,MATCH($B$2,$B$880:$AF$880,0))=J$3,IF(J$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A100,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A100,MATCH($B$2,$B$880:$AF$880,0))=K$3,IF(K$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A100,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A100,MATCH($B$2,$B$880:$AF$880,0))=L$3,IF(L$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A100,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},null,33,33.661347263367759,{"$f":"IF($O100=MAX(IFERROR($O$4:$O$260,0)),C97,IF(AND(ISNA(C100),ISNUMBER(C98)),SUM(IFERROR($C99:$L99,0)),IF(AND(ISNA(C100),ISNUMBER(C99)),SUM(IFERROR($C99:$L99,0)),IF(AND(ISNA(C99),ISNUMBER(C100)),SUM(IFERROR($C100:$L100,0)),IF(AND(ISNUMBER(C99),ISNUMBER(C101)),C101,C100)))))","v":{"$error":"#N/A"}},{"$f":"IF($O100=MAX(IFERROR($O$4:$O$260,0)),D97,IF(AND(ISNA(D100),ISNUMBER(D98)),SUM(IFERROR($C99:$L99,0)),IF(AND(ISNA(D100),ISNUMBER(D99)),SUM(IFERROR($C99:$L99,0)),IF(AND(ISNA(D99),ISNUMBER(D100)),SUM(IFERROR($C100:$L100,0)),IF(AND(ISNUMBER(D99),ISNUMBER(D101)),D101,D100)))))","v":3.4220196245903032},{"$f":"IF($O100=MAX(IFERROR($O$4:$O$260,0)),E97,IF(AND(ISNA(E100),ISNUMBER(E98)),SUM(IFERROR($C99:$L99,0)),IF(AND(ISNA(E100),ISNUMBER(E99)),SUM(IFERROR($C99:$L99,0)),IF(AND(ISNA(E99),ISNUMBER(E100)),SUM(IFERROR($C100:$L100,0)),IF(AND(ISNUMBER(E99),ISNUMBER(E101)),E101,E100)))))","v":{"$error":"#N/A"}},{"$f":"IF($O100=MAX(IFERROR($O$4:$O$260,0)),F97,IF(AND(ISNA(F100),ISNUMBER(F98)),SUM(IFERROR($C99:$L99,0)),IF(AND(ISNA(F100),ISNUMBER(F99)),SUM(IFERROR($C99:$L99,0)),IF(AND(ISNA(F99),ISNUMBER(F100)),SUM(IFERROR($C100:$L100,0)),IF(AND(ISNUMBER(F99),ISNUMBER(F101)),F101,F100)))))","v":{"$error":"#N/A"}},{"$f":"IF($O100=MAX(IFERROR($O$4:$O$260,0)),G97,IF(AND(ISNA(G100),ISNUMBER(G98)),SUM(IFERROR($C99:$L99,0)),IF(AND(ISNA(G100),ISNUMBER(G99)),SUM(IFERROR($C99:$L99,0)),IF(AND(ISNA(G99),ISNUMBER(G100)),SUM(IFERROR($C100:$L100,0)),IF(AND(ISNUMBER(G99),ISNUMBER(G101)),G101,G100)))))","v":{"$error":"#N/A"}},{"$f":"IF($O100=MAX(IFERROR($O$4:$O$260,0)),H97,IF(AND(ISNA(H100),ISNUMBER(H98)),SUM(IFERROR($C99:$L99,0)),IF(AND(ISNA(H100),ISNUMBER(H99)),SUM(IFERROR($C99:$L99,0)),IF(AND(ISNA(H99),ISNUMBER(H100)),SUM(IFERROR($C100:$L100,0)),IF(AND(ISNUMBER(H99),ISNUMBER(H101)),H101,H100)))))","v":{"$error":"#N/A"}},{"$f":"IF($O100=MAX(IFERROR($O$4:$O$260,0)),I97,IF(AND(ISNA(I100),ISNUMBER(I98)),SUM(IFERROR($C99:$L99,0)),IF(AND(ISNA(I100),ISNUMBER(I99)),SUM(IFERROR($C99:$L99,0)),IF(AND(ISNA(I99),ISNUMBER(I100)),SUM(IFERROR($C100:$L100,0)),IF(AND(ISNUMBER(I99),ISNUMBER(I101)),I101,I100)))))","v":{"$error":"#N/A"}},{"$f":"IF($O100=MAX(IFERROR($O$4:$O$260,0)),J97,IF(AND(ISNA(J100),ISNUMBER(J98)),SUM(IFERROR($C99:$L99,0)),IF(AND(ISNA(J100),ISNUMBER(J99)),SUM(IFERROR($C99:$L99,0)),IF(AND(ISNA(J99),ISNUMBER(J100)),SUM(IFERROR($C100:$L100,0)),IF(AND(ISNUMBER(J99),ISNUMBER(J101)),J101,J100)))))","v":2.778175556524872},{"$f":"IF($O100=MAX(IFERROR($O$4:$O$260,0)),K97,IF(AND(ISNA(K100),ISNUMBER(K98)),SUM(IFERROR($C99:$L99,0)),IF(AND(ISNA(K100),ISNUMBER(K99)),SUM(IFERROR($C99:$L99,0)),IF(AND(ISNA(K99),ISNUMBER(K100)),SUM(IFERROR($C100:$L100,0)),IF(AND(ISNUMBER(K99),ISNUMBER(K101)),K101,K100)))))","v":{"$error":"#N/A"}},{"$f":"IF($O100=MAX(IFERROR($O$4:$O$260,0)),L97,IF(AND(ISNA(L100),ISNUMBER(L98)),SUM(IFERROR($C99:$L99,0)),IF(AND(ISNA(L100),ISNUMBER(L99)),SUM(IFERROR($C99:$L99,0)),IF(AND(ISNA(L99),ISNUMBER(L100)),SUM(IFERROR($C100:$L100,0)),IF(AND(ISNUMBER(L99),ISNUMBER(L101)),L101,L100)))))","v":{"$error":"#N/A"}}]
[33,{"$f":"IF($A101=1,0,IF($A101=$A100,$B100,$B100+IFERROR(IF(INDEX($B$881:$AF$1080,$A100,MATCH($B$2,$B$677:$AF$677,0))=\"NG w/o DAC\",0,INDEX($B$678:$AF$877,$A100,MATCH($B$2,$B$677:$AF$677,0))/10^7),NA())))","v":33.661347263367759},{"$f":"IF(INDEX($B$881:$AF$1080,$A101,MATCH($B$2,$B$880:$AF$880,0))=C$3,IF(C$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A101,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A101,MATCH($B$2,$B$880:$AF$880,0))=D$3,IF(D$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A101,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":3.4220196245903032},{"$f":"IF(INDEX($B$881:$AF$1080,$A101,MATCH($B$2,$B$880:$AF$880,0))=E$3,IF(E$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A101,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A101,MATCH($B$2,$B$880:$AF$880,0))=F$3,IF(F$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A101,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A101,MATCH($B$2,$B$880:$AF$880,0))=G$3,IF(G$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A101,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A101,MATCH($B$2,$B$880:$AF$880,0))=H$3,IF(H$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A101,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A101,MATCH($B$2,$B$880:$AF$880,0))=I$3,IF(I$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A101,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A101,MATCH($B$2,$B$880:$AF$880,0))=J$3,IF(J$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A101,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A101,MATCH($B$2,$B$880:$AF$880,0))=K$3,IF(K$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A101,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A101,MATCH($B$2,$B$880:$AF$880,0))=L$3,IF(L$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A101,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},null,33,33.661347263367759,{"$f":"IF($O101=MAX(IFERROR($O$4:$O$260,0)),C98,IF(AND(ISNA(C101),ISNUMBER(C99)),SUM(IFERROR($C100:$L100,0)),IF(AND(ISNA(C101),ISNUMBER(C100)),SUM(IFERROR($C100:$L100,0)),IF(AND(ISNA(C100),ISNUMBER(C101)),SUM(IFERROR($C101:$L101,0)),IF(AND(ISNUMBER(C100),ISNUMBER(C102)),C102,C101)))))","v":{"$error":"#N/A"}},{"$f":"IF($O101=MAX(IFERROR($O$4:$O$260,0)),D98,IF(AND(ISNA(D101),ISNUMBER(D99)),SUM(IFERROR($C100:$L100,0)),IF(AND(ISNA(D101),ISNUMBER(D100)),SUM(IFERROR($C100:$L100,0)),IF(AND(ISNA(D100),ISNUMBER(D101)),SUM(IFERROR($C101:$L101,0)),IF(AND(ISNUMBER(D100),ISNUMBER(D102)),D102,D101)))))","v":3.4220196245903032},{"$f":"IF($O101=MAX(IFERROR($O$4:$O$260,0)),E98,IF(AND(ISNA(E101),ISNUMBER(E99)),SUM(IFERROR($C100:$L100,0)),IF(AND(ISNA(E101),ISNUMBER(E100)),SUM(IFERROR($C100:$L100,0)),IF(AND(ISNA(E100),ISNUMBER(E101)),SUM(IFERROR($C101:$L101,0)),IF(AND(ISNUMBER(E100),ISNUMBER(E102)),E102,E101)))))","v":{"$error":"#N/A"}},{"$f":"IF($O101=MAX(IFERROR($O$4:$O$260,0)),F98,IF(AND(ISNA(F101),ISNUMBER(F99)),SUM(IFERROR($C100:$L100,0)),IF(AND(ISNA(F101),ISNUMBER(F100)),SUM(IFERROR($C100:$L100,0)),IF(AND(ISNA(F100),ISNUMBER(F101)),SUM(IFERROR($C101:$L101,0)),IF(AND(ISNUMBER(F100),ISNUMBER(F102)),F102,F101)))))","v":{"$error":"#N/A"}},{"$f":"IF($O101=MAX(IFERROR($O$4:$O$260,0)),G98,IF(AND(ISNA(G101),ISNUMBER(G99)),SUM(IFERROR($C100:$L100,0)),IF(AND(ISNA(G101),ISNUMBER(G100)),SUM(IFERROR($C100:$L100,0)),IF(AND(ISNA(G100),ISNUMBER(G101)),SUM(IFERROR($C101:$L101,0)),IF(AND(ISNUMBER(G100),ISNUMBER(G102)),G102,G101)))))","v":{"$error":"#N/A"}},{"$f":"IF($O101=MAX(IFERROR($O$4:$O$260,0)),H98,IF(AND(ISNA(H101),ISNUMBER(H99)),SUM(IFERROR($C100:$L100,0)),IF(AND(ISNA(H101),ISNUMBER(H100)),SUM(IFERROR($C100:$L100,0)),IF(AND(ISNA(H100),ISNUMBER(H101)),SUM(IFERROR($C101:$L101,0)),IF(AND(ISNUMBER(H100),ISNUMBER(H102)),H102,H101)))))","v":{"$error":"#N/A"}},{"$f":"IF($O101=MAX(IFERROR($O$4:$O$260,0)),I98,IF(AND(ISNA(I101),ISNUMBER(I99)),SUM(IFERROR($C100:$L100,0)),IF(AND(ISNA(I101),ISNUMBER(I100)),SUM(IFERROR($C100:$L100,0)),IF(AND(ISNA(I100),ISNUMBER(I101)),SUM(IFERROR($C101:$L101,0)),IF(AND(ISNUMBER(I100),ISNUMBER(I102)),I102,I101)))))","v":{"$error":"#N/A"}},{"$f":"IF($O101=MAX(IFERROR($O$4:$O$260,0)),J98,IF(AND(ISNA(J101),ISNUMBER(J99)),SUM(IFERROR($C100:$L100,0)),IF(AND(ISNA(J101),ISNUMBER(J100)),SUM(IFERROR($C100:$L100,0)),IF(AND(ISNA(J100),ISNUMBER(J101)),SUM(IFERROR($C101:$L101,0)),IF(AND(ISNUMBER(J100),ISNUMBER(J102)),J102,J101)))))","v":3.4220196245903032},{"$f":"IF($O101=MAX(IFERROR($O$4:$O$260,0)),K98,IF(AND(ISNA(K101),ISNUMBER(K99)),SUM(IFERROR($C100:$L100,0)),IF(AND(ISNA(K101),ISNUMBER(K100)),SUM(IFERROR($C100:$L100,0)),IF(AND(ISNA(K100),ISNUMBER(K101)),SUM(IFERROR($C101:$L101,0)),IF(AND(ISNUMBER(K100),ISNUMBER(K102)),K102,K101)))))","v":{"$error":"#N/A"}},{"$f":"IF($O101=MAX(IFERROR($O$4:$O$260,0)),L98,IF(AND(ISNA(L101),ISNUMBER(L99)),SUM(IFERROR($C100:$L100,0)),IF(AND(ISNA(L101),ISNUMBER(L100)),SUM(IFERROR($C100:$L100,0)),IF(AND(ISNA(L100),ISNUMBER(L101)),SUM(IFERROR($C101:$L101,0)),IF(AND(ISNUMBER(L100),ISNUMBER(L102)),L102,L101)))))","v":{"$error":"#N/A"}}]
[33,{"$f":"IF($A102=1,0,IF($A102=$A101,$B101,$B101+IFERROR(IF(INDEX($B$881:$AF$1080,$A101,MATCH($B$2,$B$677:$AF$677,0))=\"NG w/o DAC\",0,INDEX($B$678:$AF$877,$A101,MATCH($B$2,$B$677:$AF$677,0))/10^7),NA())))","v":33.661347263367759},{"$f":"IF(INDEX($B$881:$AF$1080,$A102,MATCH($B$2,$B$880:$AF$880,0))=C$3,IF(C$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A102,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A102,MATCH($B$2,$B$880:$AF$880,0))=D$3,IF(D$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A102,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":3.4220196245903032},{"$f":"IF(INDEX($B$881:$AF$1080,$A102,MATCH($B$2,$B$880:$AF$880,0))=E$3,IF(E$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A102,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A102,MATCH($B$2,$B$880:$AF$880,0))=F$3,IF(F$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A102,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A102,MATCH($B$2,$B$880:$AF$880,0))=G$3,IF(G$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A102,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A102,MATCH($B$2,$B$880:$AF$880,0))=H$3,IF(H$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A102,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A102,MATCH($B$2,$B$880:$AF$880,0))=I$3,IF(I$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A102,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A102,MATCH($B$2,$B$880:$AF$880,0))=J$3,IF(J$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A102,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A102,MATCH($B$2,$B$880:$AF$880,0))=K$3,IF(K$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A102,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A102,MATCH($B$2,$B$880:$AF$880,0))=L$3,IF(L$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A102,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},null,33,33.661347263367759,{"$f":"IF($O102=MAX(IFERROR($O$4:$O$260,0)),C99,IF(AND(ISNA(C102),ISNUMBER(C100)),SUM(IFERROR($C101:$L101,0)),IF(AND(ISNA(C102),ISNUMBER(C101)),SUM(IFERROR($C101:$L101,0)),IF(AND(ISNA(C101),ISNUMBER(C102)),SUM(IFERROR($C102:$L102,0)),IF(AND(ISNUMBER(C101),ISNUMBER(C103)),C103,C102)))))","v":{"$error":"#N/A"}},{"$f":"IF($O102=MAX(IFERROR($O$4:$O$260,0)),D99,IF(AND(ISNA(D102),ISNUMBER(D100)),SUM(IFERROR($C101:$L101,0)),IF(AND(ISNA(D102),ISNUMBER(D101)),SUM(IFERROR($C101:$L101,0)),IF(AND(ISNA(D101),ISNUMBER(D102)),SUM(IFERROR($C102:$L102,0)),IF(AND(ISNUMBER(D101),ISNUMBER(D103)),D103,D102)))))","v":3.4220196245903032},{"$f":"IF($O102=MAX(IFERROR($O$4:$O$260,0)),E99,IF(AND(ISNA(E102),ISNUMBER(E100)),SUM(IFERROR($C101:$L101,0)),IF(AND(ISNA(E102),ISNUMBER(E101)),SUM(IFERROR($C101:$L101,0)),IF(AND(ISNA(E101),ISNUMBER(E102)),SUM(IFERROR($C102:$L102,0)),IF(AND(ISNUMBER(E101),ISNUMBER(E103)),E103,E102)))))","v":{"$error":"#N/A"}},{"$f":"IF($O102=MAX(IFERROR($O$4:$O$260,0)),F99,IF(AND(ISNA(F102),ISNUMBER(F100)),SUM(IFERROR($C101:$L101,0)),IF(AND(ISNA(F102),ISNUMBER(F101)),SUM(IFERROR($C101:$L101,0)),IF(AND(ISNA(F101),ISNUMBER(F102)),SUM(IFERROR($C102:$L102,0)),IF(AND(ISNUMBER(F101),ISNUMBER(F103)),F103,F102)))))","v":{"$error":"#N/A"}},{"$f":"IF($O102=MAX(IFERROR($O$4:$O$260,0)),G99,IF(AND(ISNA(G102),ISNUMBER(G100)),SUM(IFERROR($C101:$L101,0)),IF(AND(ISNA(G102),ISNUMBER(G101)),SUM(IFERROR($C101:$L101,0)),IF(AND(ISNA(G101),ISNUMBER(G102)),SUM(IFERROR($C102:$L102,0)),IF(AND(ISNUMBER(G101),ISNUMBER(G103)),G103,G102)))))","v":{"$error":"#N/A"}},{"$f":"IF($O102=MAX(IFERROR($O$4:$O$260,0)),H99,IF(AND(ISNA(H102),ISNUMBER(H100)),SUM(IFERROR($C101:$L101,0)),IF(AND(ISNA(H102),ISNUMBER(H101)),SUM(IFERROR($C101:$L101,0)),IF(AND(ISNA(H101),ISNUMBER(H102)),SUM(IFERROR($C102:$L102,0)),IF(AND(ISNUMBER(H101),ISNUMBER(H103)),H103,H102)))))","v":{"$error":"#N/A"}},{"$f":"IF($O102=MAX(IFERROR($O$4:$O$260,0)),I99,IF(AND(ISNA(I102),ISNUMBER(I100)),SUM(IFERROR($C101:$L101,0)),IF(AND(ISNA(I102),ISNUMBER(I101)),SUM(IFERROR($C101:$L101,0)),IF(AND(ISNA(I101),ISNUMBER(I102)),SUM(IFERROR($C102:$L102,0)),IF(AND(ISNUMBER(I101),ISNUMBER(I103)),I103,I102)))))","v":{"$error":"#N/A"}},{"$f":"IF($O102=MAX(IFERROR($O$4:$O$260,0)),J99,IF(AND(ISNA(J102),ISNUMBER(J100)),SUM(IFERROR($C101:$L101,0)),IF(AND(ISNA(J102),ISNUMBER(J101)),SUM(IFERROR($C101:$L101,0)),IF(AND(ISNA(J101),ISNUMBER(J102)),SUM(IFERROR($C102:$L102,0)),IF(AND(ISNUMBER(J101),ISNUMBER(J103)),J103,J102)))))","v":{"$error":"#N/A"}},{"$f":"IF($O102=MAX(IFERROR($O$4:$O$260,0)),K99,IF(AND(ISNA(K102),ISNUMBER(K100)),SUM(IFERROR($C101:$L101,0)),IF(AND(ISNA(K102),ISNUMBER(K101)),SUM(IFERROR($C101:$L101,0)),IF(AND(ISNA(K101),ISNUMBER(K102)),SUM(IFERROR($C102:$L102,0)),IF(AND(ISNUMBER(K101),ISNUMBER(K103)),K103,K102)))))","v":{"$error":"#N/A"}},{"$f":"IF($O102=MAX(IFERROR($O$4:$O$260,0)),L99,IF(AND(ISNA(L102),ISNUMBER(L100)),SUM(IFERROR($C101:$L101,0)),IF(AND(ISNA(L102),ISNUMBER(L101)),SUM(IFERROR($C101:$L101,0)),IF(AND(ISNA(L101),ISNUMBER(L102)),SUM(IFERROR($C102:$L102,0)),IF(AND(ISNUMBER(L101),ISNUMBER(L103)),L103,L102)))))","v":{"$error":"#N/A"}}]
[34,{"$f":"IF($A103=1,0,IF($A103=$A102,$B102,$B102+IFERROR(IF(INDEX($B$881:$AF$1080,$A102,MATCH($B$2,$B$677:$AF$677,0))=\"NG w/o DAC\",0,INDEX($B$678:$AF$877,$A102,MATCH($B$2,$B$677:$AF$677,0))/10^7),NA())))","v":34.438105134100212},{"$f":"IF(INDEX($B$881:$AF$1080,$A103,MATCH($B$2,$B$880:$AF$880,0))=C$3,IF(C$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A103,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A103,MATCH($B$2,$B$880:$AF$880,0))=D$3,IF(D$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A103,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A103,MATCH($B$2,$B$880:$AF$880,0))=E$3,IF(E$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A103,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A103,MATCH($B$2,$B$880:$AF$880,0))=F$3,IF(F$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A103,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A103,MATCH($B$2,$B$880:$AF$880,0))=G$3,IF(G$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A103,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A103,MATCH($B$2,$B$880:$AF$880,0))=H$3,IF(H$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A103,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A103,MATCH($B$2,$B$880:$AF$880,0))=I$3,IF(I$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A103,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A103,MATCH($B$2,$B$880:$AF$880,0))=J$3,IF(J$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A103,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A103,MATCH($B$2,$B$880:$AF$880,0))=K$3,IF(K$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A103,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":3.8138720139871554},{"$f":"IF(INDEX($B$881:$AF$1080,$A103,MATCH($B$2,$B$880:$AF$880,0))=L$3,IF(L$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A103,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},null,34,34.438105134100212,{"$f":"IF($O103=MAX(IFERROR($O$4:$O$260,0)),C100,IF(AND(ISNA(C103),ISNUMBER(C101)),SUM(IFERROR($C102:$L102,0)),IF(AND(ISNA(C103),ISNUMBER(C102)),SUM(IFERROR($C102:$L102,0)),IF(AND(ISNA(C102),ISNUMBER(C103)),SUM(IFERROR($C103:$L103,0)),IF(AND(ISNUMBER(C102),ISNUMBER(C104)),C104,C103)))))","v":{"$error":"#N/A"}},{"$f":"IF($O103=MAX(IFERROR($O$4:$O$260,0)),D100,IF(AND(ISNA(D103),ISNUMBER(D101)),SUM(IFERROR($C102:$L102,0)),IF(AND(ISNA(D103),ISNUMBER(D102)),SUM(IFERROR($C102:$L102,0)),IF(AND(ISNA(D102),ISNUMBER(D103)),SUM(IFERROR($C103:$L103,0)),IF(AND(ISNUMBER(D102),ISNUMBER(D104)),D104,D103)))))","v":3.4220196245903032},{"$f":"IF($O103=MAX(IFERROR($O$4:$O$260,0)),E100,IF(AND(ISNA(E103),ISNUMBER(E101)),SUM(IFERROR($C102:$L102,0)),IF(AND(ISNA(E103),ISNUMBER(E102)),SUM(IFERROR($C102:$L102,0)),IF(AND(ISNA(E102),ISNUMBER(E103)),SUM(IFERROR($C103:$L103,0)),IF(AND(ISNUMBER(E102),ISNUMBER(E104)),E104,E103)))))","v":{"$error":"#N/A"}},{"$f":"IF($O103=MAX(IFERROR($O$4:$O$260,0)),F100,IF(AND(ISNA(F103),ISNUMBER(F101)),SUM(IFERROR($C102:$L102,0)),IF(AND(ISNA(F103),ISNUMBER(F102)),SUM(IFERROR($C102:$L102,0)),IF(AND(ISNA(F102),ISNUMBER(F103)),SUM(IFERROR($C103:$L103,0)),IF(AND(ISNUMBER(F102),ISNUMBER(F104)),F104,F103)))))","v":{"$error":"#N/A"}},{"$f":"IF($O103=MAX(IFERROR($O$4:$O$260,0)),G100,IF(AND(ISNA(G103),ISNUMBER(G101)),SUM(IFERROR($C102:$L102,0)),IF(AND(ISNA(G103),ISNUMBER(G102)),SUM(IFERROR($C102:$L102,0)),IF(AND(ISNA(G102),ISNUMBER(G103)),SUM(IFERROR($C103:$L103,0)),IF(AND(ISNUMBER(G102),ISNUMBER(G104)),G104,G103)))))","v":{"$error":"#N/A"}},{"$f":"IF($O103=MAX(IFERROR($O$4:$O$260,0)),H100,IF(AND(ISNA(H103),ISNUMBER(H101)),SUM(IFERROR($C102:$L102,0)),IF(AND(ISNA(H103),ISNUMBER(H102)),SUM(IFERROR($C102:$L102,0)),IF(AND(ISNA(H102),ISNUMBER(H103)),SUM(IFERROR($C103:$L103,0)),IF(AND(ISNUMBER(H102),ISNUMBER(H104)),H104,H103)))))","v":{"$error":"#N/A"}},{"$f":"IF($O103=MAX(IFERROR($O$4:$O$260,0)),I100,IF(AND(ISNA(I103),ISNUMBER(I101)),SUM(IFERROR($C102:$L102,0)),IF(AND(ISNA(I103),ISNUMBER(I102)),SUM(IFERROR($C102:$L102,0)),IF(AND(ISNA(I102),ISNUMBER(I103)),SUM(IFERROR($C103:$L103,0)),IF(AND(ISNUMBER(I102),ISNUMBER(I104)),I104,I103)))))","v":{"$error":"#N/A"}},{"$f":"IF($O103=MAX(IFERROR($O$4:$O$260,0)),J100,IF(AND(ISNA(J103),ISNUMBER(J101)),SUM(IFERROR($C102:$L102,0)),IF(AND(ISNA(J103),ISNUMBER(J102)),SUM(IFERROR($C102:$L102,0)),IF(AND(ISNA(J102),ISNUMBER(J103)),SUM(IFERROR($C103:$L103,0)),IF(AND(ISNUMBER(J102),ISNUMBER(J104)),J104,J103)))))","v":{"$error":"#N/A"}},{"$f":"IF($O103=MAX(IFERROR($O$4:$O$260,0)),K100,IF(AND(ISNA(K103),ISNUMBER(K101)),SUM(IFERROR($C102:$L102,0)),IF(AND(ISNA(K103),ISNUMBER(K102)),SUM(IFERROR($C102:$L102,0)),IF(AND(ISNA(K102),ISNUMBER(K103)),SUM(IFERROR($C103:$L103,0)),IF(AND(ISNUMBER(K102),ISNUMBER(K104)),K104,K103)))))","v":3.8138720139871554},{"$f":"IF($O103=MAX(IFERROR($O$4:$O$260,0)),L100,IF(AND(ISNA(L103),ISNUMBER(L101)),SUM(IFERROR($C102:$L102,0)),IF(AND(ISNA(L103),ISNUMBER(L102)),SUM(IFERROR($C102:$L102,0)),IF(AND(ISNA(L102),ISNUMBER(L103)),SUM(IFERROR($C103:$L103,0)),IF(AND(ISNUMBER(L102),ISNUMBER(L104)),L104,L103)))))","v":{"$error":"#N/A"}}]
[34,{"$f":"IF($A104=1,0,IF($A104=$A103,$B103,$B103+IFERROR(IF(INDEX($B$881:$AF$1080,$A103,MATCH($B$2,$B$677:$AF$677,0))=\"NG w/o DAC\",0,INDEX($B$678:$AF$877,$A103,MATCH($B$2,$B$677:$AF$677,0))/10^7),NA())))","v":34.438105134100212},{"$f":"IF(INDEX($B$881:$AF$1080,$A104,MATCH($B$2,$B$880:$AF$880,0))=C$3,IF(C$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A104,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A104,MATCH($B$2,$B$880:$AF$880,0))=D$3,IF(D$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A104,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A104,MATCH($B$2,$B$880:$AF$880,0))=E$3,IF(E$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A104,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A104,MATCH($B$2,$B$880:$AF$880,0))=F$3,IF(F$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A104,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A104,MATCH($B$2,$B$880:$AF$880,0))=G$3,IF(G$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A104,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A104,MATCH($B$2,$B$880:$AF$880,0))=H$3,IF(H$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A104,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A104,MATCH($B$2,$B$880:$AF$880,0))=I$3,IF(I$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A104,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A104,MATCH($B$2,$B$880:$AF$880,0))=J$3,IF(J$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A104,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A104,MATCH($B$2,$B$880:$AF$880,0))=K$3,IF(K$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A104,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":3.8138720139871554},{"$f":"IF(INDEX($B$881:$AF$1080,$A104,MATCH($B$2,$B$880:$AF$880,0))=L$3,IF(L$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A104,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},null,34,34.438105134100212,{"$f":"IF($O104=MAX(IFERROR($O$4:$O$260,0)),C101,IF(AND(ISNA(C104),ISNUMBER(C102)),SUM(IFERROR($C103:$L103,0)),IF(AND(ISNA(C104),ISNUMBER(C103)),SUM(IFERROR($C103:$L103,0)),IF(AND(ISNA(C103),ISNUMBER(C104)),SUM(IFERROR($C104:$L104,0)),IF(AND(ISNUMBER(C103),ISNUMBER(C105)),C105,C104)))))","v":{"$error":"#N/A"}},{"$f":"IF($O104=MAX(IFERROR($O$4:$O$260,0)),D101,IF(AND(ISNA(D104),ISNUMBER(D102)),SUM(IFERROR($C103:$L103,0)),IF(AND(ISNA(D104),ISNUMBER(D103)),SUM(IFERROR($C103:$L103,0)),IF(AND(ISNA(D103),ISNUMBER(D104)),SUM(IFERROR($C104:$L104,0)),IF(AND(ISNUMBER(D103),ISNUMBER(D105)),D105,D104)))))","v":3.8138720139871554},{"$f":"IF($O104=MAX(IFERROR($O$4:$O$260,0)),E101,IF(AND(ISNA(E104),ISNUMBER(E102)),SUM(IFERROR($C103:$L103,0)),IF(AND(ISNA(E104),ISNUMBER(E103)),SUM(IFERROR($C103:$L103,0)),IF(AND(ISNA(E103),ISNUMBER(E104)),SUM(IFERROR($C104:$L104,0)),IF(AND(ISNUMBER(E103),ISNUMBER(E105)),E105,E104)))))","v":{"$error":"#N/A"}},{"$f":"IF($O104=MAX(IFERROR($O$4:$O$260,0)),F101,IF(AND(ISNA(F104),ISNUMBER(F102)),SUM(IFERROR($C103:$L103,0)),IF(AND(ISNA(F104),ISNUMBER(F103)),SUM(IFERROR($C103:$L103,0)),IF(AND(ISNA(F103),ISNUMBER(F104)),SUM(IFERROR($C104:$L104,0)),IF(AND(ISNUMBER(F103),ISNUMBER(F105)),F105,F104)))))","v":{"$error":"#N/A"}},{"$f":"IF($O104=MAX(IFERROR($O$4:$O$260,0)),G101,IF(AND(ISNA(G104),ISNUMBER(G102)),SUM(IFERROR($C103:$L103,0)),IF(AND(ISNA(G104),ISNUMBER(G103)),SUM(IFERROR($C103:$L103,0)),IF(AND(ISNA(G103),ISNUMBER(G104)),SUM(IFERROR($C104:$L104,0)),IF(AND(ISNUMBER(G103),ISNUMBER(G105)),G105,G104)))))","v":{"$error":"#N/A"}},{"$f":"IF($O104=MAX(IFERROR($O$4:$O$260,0)),H101,IF(AND(ISNA(H104),ISNUMBER(H102)),SUM(IFERROR($C103:$L103,0)),IF(AND(ISNA(H104),ISNUMBER(H103)),SUM(IFERROR($C103:$L103,0)),IF(AND(ISNA(H103),ISNUMBER(H104)),SUM(IFERROR($C104:$L104,0)),IF(AND(ISNUMBER(H103),ISNUMBER(H105)),H105,H104)))))","v":{"$error":"#N/A"}},{"$f":"IF($O104=MAX(IFERROR($O$4:$O$260,0)),I101,IF(AND(ISNA(I104),ISNUMBER(I102)),SUM(IFERROR($C103:$L103,0)),IF(AND(ISNA(I104),ISNUMBER(I103)),SUM(IFERROR($C103:$L103,0)),IF(AND(ISNA(I103),ISNUMBER(I104)),SUM(IFERROR($C104:$L104,0)),IF(AND(ISNUMBER(I103),ISNUMBER(I105)),I105,I104)))))","v":{"$error":"#N/A"}},{"$f":"IF($O104=MAX(IFERROR($O$4:$O$260,0)),J101,IF(AND(ISNA(J104),ISNUMBER(J102)),SUM(IFERROR($C103:$L103,0)),IF(AND(ISNA(J104),ISNUMBER(J103)),SUM(IFERROR($C103:$L103,0)),IF(AND(ISNA(J103),ISNUMBER(J104)),SUM(IFERROR($C104:$L104,0)),IF(AND(ISNUMBER(J103),ISNUMBER(J105)),J105,J104)))))","v":{"$error":"#N/A"}},{"$f":"IF($O104=MAX(IFERROR($O$4:$O$260,0)),K101,IF(AND(ISNA(K104),ISNUMBER(K102)),SUM(IFERROR($C103:$L103,0)),IF(AND(ISNA(K104),ISNUMBER(K103)),SUM(IFERROR($C103:$L103,0)),IF(AND(ISNA(K103),ISNUMBER(K104)),SUM(IFERROR($C104:$L104,0)),IF(AND(ISNUMBER(K103),ISNUMBER(K105)),K105,K104)))))","v":3.8138720139871554},{"$f":"IF($O104=MAX(IFERROR($O$4:$O$260,0)),L101,IF(AND(ISNA(L104),ISNUMBER(L102)),SUM(IFERROR($C103:$L103,0)),IF(AND(ISNA(L104),ISNUMBER(L103)),SUM(IFERROR($C103:$L103,0)),IF(AND(ISNA(L103),ISNUMBER(L104)),SUM(IFERROR($C104:$L104,0)),IF(AND(ISNUMBER(L103),ISNUMBER(L105)),L105,L104)))))","v":{"$error":"#N/A"}}]
[34,{"$f":"IF($A105=1,0,IF($A105=$A104,$B104,$B104+IFERROR(IF(INDEX($B$881:$AF$1080,$A104,MATCH($B$2,$B$677:$AF$677,0))=\"NG w/o DAC\",0,INDEX($B$678:$AF$877,$A104,MATCH($B$2,$B$677:$AF$677,0))/10^7),NA())))","v":34.438105134100212},{"$f":"IF(INDEX($B$881:$AF$1080,$A105,MATCH($B$2,$B$880:$AF$880,0))=C$3,IF(C$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A105,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A105,MATCH($B$2,$B$880:$AF$880,0))=D$3,IF(D$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A105,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A105,MATCH($B$2,$B$880:$AF$880,0))=E$3,IF(E$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A105,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A105,MATCH($B$2,$B$880:$AF$880,0))=F$3,IF(F$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A105,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A105,MATCH($B$2,$B$880:$AF$880,0))=G$3,IF(G$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A105,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A105,MATCH($B$2,$B$880:$AF$880,0))=H$3,IF(H$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A105,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A105,MATCH($B$2,$B$880:$AF$880,0))=I$3,IF(I$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A105,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A105,MATCH($B$2,$B$880:$AF$880,0))=J$3,IF(J$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A105,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A105,MATCH($B$2,$B$880:$AF$880,0))=K$3,IF(K$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A105,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":3.8138720139871554},{"$f":"IF(INDEX($B$881:$AF$1080,$A105,MATCH($B$2,$B$880:$AF$880,0))=L$3,IF(L$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A105,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},null,34,34.438105134100212,{"$f":"IF($O105=MAX(IFERROR($O$4:$O$260,0)),C102,IF(AND(ISNA(C105),ISNUMBER(C103)),SUM(IFERROR($C104:$L104,0)),IF(AND(ISNA(C105),ISNUMBER(C104)),SUM(IFERROR($C104:$L104,0)),IF(AND(ISNA(C104),ISNUMBER(C105)),SUM(IFERROR($C105:$L105,0)),IF(AND(ISNUMBER(C104),ISNUMBER(C106)),C106,C105)))))","v":{"$error":"#N/A"}},{"$f":"IF($O105=MAX(IFERROR($O$4:$O$260,0)),D102,IF(AND(ISNA(D105),ISNUMBER(D103)),SUM(IFERROR($C104:$L104,0)),IF(AND(ISNA(D105),ISNUMBER(D104)),SUM(IFERROR($C104:$L104,0)),IF(AND(ISNA(D104),ISNUMBER(D105)),SUM(IFERROR($C105:$L105,0)),IF(AND(ISNUMBER(D104),ISNUMBER(D106)),D106,D105)))))","v":{"$error":"#N/A"}},{"$f":"IF($O105=MAX(IFERROR($O$4:$O$260,0)),E102,IF(AND(ISNA(E105),ISNUMBER(E103)),SUM(IFERROR($C104:$L104,0)),IF(AND(ISNA(E105),ISNUMBER(E104)),SUM(IFERROR($C104:$L104,0)),IF(AND(ISNA(E104),ISNUMBER(E105)),SUM(IFERROR($C105:$L105,0)),IF(AND(ISNUMBER(E104),ISNUMBER(E106)),E106,E105)))))","v":{"$error":"#N/A"}},{"$f":"IF($O105=MAX(IFERROR($O$4:$O$260,0)),F102,IF(AND(ISNA(F105),ISNUMBER(F103)),SUM(IFERROR($C104:$L104,0)),IF(AND(ISNA(F105),ISNUMBER(F104)),SUM(IFERROR($C104:$L104,0)),IF(AND(ISNA(F104),ISNUMBER(F105)),SUM(IFERROR($C105:$L105,0)),IF(AND(ISNUMBER(F104),ISNUMBER(F106)),F106,F105)))))","v":{"$error":"#N/A"}},{"$f":"IF($O105=MAX(IFERROR($O$4:$O$260,0)),G102,IF(AND(ISNA(G105),ISNUMBER(G103)),SUM(IFERROR($C104:$L104,0)),IF(AND(ISNA(G105),ISNUMBER(G104)),SUM(IFERROR($C104:$L104,0)),IF(AND(ISNA(G104),ISNUMBER(G105)),SUM(IFERROR($C105:$L105,0)),IF(AND(ISNUMBER(G104),ISNUMBER(G106)),G106,G105)))))","v":{"$error":"#N/A"}},{"$f":"IF($O105=MAX(IFERROR($O$4:$O$260,0)),H102,IF(AND(ISNA(H105),ISNUMBER(H103)),SUM(IFERROR($C104:$L104,0)),IF(AND(ISNA(H105),ISNUMBER(H104)),SUM(IFERROR($C104:$L104,0)),IF(AND(ISNA(H104),ISNUMBER(H105)),SUM(IFERROR($C105:$L105,0)),IF(AND(ISNUMBER(H104),ISNUMBER(H106)),H106,H105)))))","v":{"$error":"#N/A"}},{"$f":"IF($O105=MAX(IFERROR($O$4:$O$260,0)),I102,IF(AND(ISNA(I105),ISNUMBER(I103)),SUM(IFERROR($C104:$L104,0)),IF(AND(ISNA(I105),ISNUMBER(I104)),SUM(IFERROR($C104:$L104,0)),IF(AND(ISNA(I104),ISNUMBER(I105)),SUM(IFERROR($C105:$L105,0)),IF(AND(ISNUMBER(I104),ISNUMBER(I106)),I106,I105)))))","v":{"$error":"#N/A"}},{"$f":"IF($O105=MAX(IFERROR($O$4:$O$260,0)),J102,IF(AND(ISNA(J105),ISNUMBER(J103)),SUM(IFERROR($C104:$L104,0)),IF(AND(ISNA(J105),ISNUMBER(J104)),SUM(IFERROR($C104:$L104,0)),IF(AND(ISNA(J104),ISNUMBER(J105)),SUM(IFERROR($C105:$L105,0)),IF(AND(ISNUMBER(J104),ISNUMBER(J106)),J106,J105)))))","v":{"$error":"#N/A"}},{"$f":"IF($O105=MAX(IFERROR($O$4:$O$260,0)),K102,IF(AND(ISNA(K105),ISNUMBER(K103)),SUM(IFERROR($C104:$L104,0)),IF(AND(ISNA(K105),ISNUMBER(K104)),SUM(IFERROR($C104:$L104,0)),IF(AND(ISNA(K104),ISNUMBER(K105)),SUM(IFERROR($C105:$L105,0)),IF(AND(ISNUMBER(K104),ISNUMBER(K106)),K106,K105)))))","v":3.8138720139871554},{"$f":"IF($O105=MAX(IFERROR($O$4:$O$260,0)),L102,IF(AND(ISNA(L105),ISNUMBER(L103)),SUM(IFERROR($C104:$L104,0)),IF(AND(ISNA(L105),ISNUMBER(L104)),SUM(IFERROR($C104:$L104,0)),IF(AND(ISNA(L104),ISNUMBER(L105)),SUM(IFERROR($C105:$L105,0)),IF(AND(ISNUMBER(L104),ISNUMBER(L106)),L106,L105)))))","v":{"$error":"#N/A"}}]
[35,{"$f":"IF($A106=1,0,IF($A106=$A105,$B105,$B105+IFERROR(IF(INDEX($B$881:$AF$1080,$A105,MATCH($B$2,$B$677:$AF$677,0))=\"NG w/o DAC\",0,INDEX($B$678:$AF$877,$A105,MATCH($B$2,$B$677:$AF$677,0))/10^7),NA())))","v":60.330034158515232},{"$f":"IF(INDEX($B$881:$AF$1080,$A106,MATCH($B$2,$B$880:$AF$880,0))=C$3,IF(C$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A106,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A106,MATCH($B$2,$B$880:$AF$880,0))=D$3,IF(D$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A106,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A106,MATCH($B$2,$B$880:$AF$880,0))=E$3,IF(E$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A106,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A106,MATCH($B$2,$B$880:$AF$880,0))=F$3,IF(F$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A106,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":3.8438720139871552},{"$f":"IF(INDEX($B$881:$AF$1080,$A106,MATCH($B$2,$B$880:$AF$880,0))=G$3,IF(G$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A106,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A106,MATCH($B$2,$B$880:$AF$880,0))=H$3,IF(H$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A106,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A106,MATCH($B$2,$B$880:$AF$880,0))=I$3,IF(I$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A106,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A106,MATCH($B$2,$B$880:$AF$880,0))=J$3,IF(J$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A106,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A106,MATCH($B$2,$B$880:$AF$880,0))=K$3,IF(K$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A106,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A106,MATCH($B$2,$B$880:$AF$880,0))=L$3,IF(L$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A106,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},null,35,60.330034158515232,{"$f":"IF($O106=MAX(IFERROR($O$4:$O$260,0)),C103,IF(AND(ISNA(C106),ISNUMBER(C104)),SUM(IFERROR($C105:$L105,0)),IF(AND(ISNA(C106),ISNUMBER(C105)),SUM(IFERROR($C105:$L105,0)),IF(AND(ISNA(C105),ISNUMBER(C106)),SUM(IFERROR($C106:$L106,0)),IF(AND(ISNUMBER(C105),ISNUMBER(C107)),C107,C106)))))","v":{"$error":"#N/A"}},{"$f":"IF($O106=MAX(IFERROR($O$4:$O$260,0)),D103,IF(AND(ISNA(D106),ISNUMBER(D104)),SUM(IFERROR($C105:$L105,0)),IF(AND(ISNA(D106),ISNUMBER(D105)),SUM(IFERROR($C105:$L105,0)),IF(AND(ISNA(D105),ISNUMBER(D106)),SUM(IFERROR($C106:$L106,0)),IF(AND(ISNUMBER(D105),ISNUMBER(D107)),D107,D106)))))","v":{"$error":"#N/A"}},{"$f":"IF($O106=MAX(IFERROR($O$4:$O$260,0)),E103,IF(AND(ISNA(E106),ISNUMBER(E104)),SUM(IFERROR($C105:$L105,0)),IF(AND(ISNA(E106),ISNUMBER(E105)),SUM(IFERROR($C105:$L105,0)),IF(AND(ISNA(E105),ISNUMBER(E106)),SUM(IFERROR($C106:$L106,0)),IF(AND(ISNUMBER(E105),ISNUMBER(E107)),E107,E106)))))","v":{"$error":"#N/A"}},{"$f":"IF($O106=MAX(IFERROR($O$4:$O$260,0)),F103,IF(AND(ISNA(F106),ISNUMBER(F104)),SUM(IFERROR($C105:$L105,0)),IF(AND(ISNA(F106),ISNUMBER(F105)),SUM(IFERROR($C105:$L105,0)),IF(AND(ISNA(F105),ISNUMBER(F106)),SUM(IFERROR($C106:$L106,0)),IF(AND(ISNUMBER(F105),ISNUMBER(F107)),F107,F106)))))","v":{"$error":"#N/A"}},{"$f":"IF($O106=MAX(IFERROR($O$4:$O$260,0)),G103,IF(AND(ISNA(G106),ISNUMBER(G104)),SUM(IFERROR($C105:$L105,0)),IF(AND(ISNA(G106),ISNUMBER(G105)),SUM(IFERROR($C105:$L105,0)),IF(AND(ISNA(G105),ISNUMBER(G106)),SUM(IFERROR($C106:$L106,0)),IF(AND(ISNUMBER(G105),ISNUMBER(G107)),G107,G106)))))","v":{"$error":"#N/A"}},{"$f":"IF($O106=MAX(IFERROR($O$4:$O$260,0)),H103,IF(AND(ISNA(H106),ISNUMBER(H104)),SUM(IFERROR($C105:$L105,0)),IF(AND(ISNA(H106),ISNUMBER(H105)),SUM(IFERROR($C105:$L105,0)),IF(AND(ISNA(H105),ISNUMBER(H106)),SUM(IFERROR($C106:$L106,0)),IF(AND(ISNUMBER(H105),ISNUMBER(H107)),H107,H106)))))","v":{"$error":"#N/A"}},{"$f":"IF($O106=MAX(IFERROR($O$4:$O$260,0)),I103,IF(AND(ISNA(I106),ISNUMBER(I104)),SUM(IFERROR($C105:$L105,0)),IF(AND(ISNA(I106),ISNUMBER(I105)),SUM(IFERROR($C105:$L105,0)),IF(AND(ISNA(I105),ISNUMBER(I106)),SUM(IFERROR($C106:$L106,0)),IF(AND(ISNUMBER(I105),ISNUMBER(I107)),I107,I106)))))","v":{"$error":"#N/A"}},{"$f":"IF($O106=MAX(IFERROR($O$4:$O$260,0)),J103,IF(AND(ISNA(J106),ISNUMBER(J104)),SUM(IFERROR($C105:$L105,0)),IF(AND(ISNA(J106),ISNUMBER(J105)),SUM(IFERROR($C105:$L105,0)),IF(AND(ISNA(J105),ISNUMBER(J106)),SUM(IFERROR($C106:$L106,0)),IF(AND(ISNUMBER(J105),ISNUMBER(J107)),J107,J106)))))","v":{"$error":"#N/A"}},{"$f":"IF($O106=MAX(IFERROR($O$4:$O$260,0)),K103,IF(AND(ISNA(K106),ISNUMBER(K104)),SUM(IFERROR($C105:$L105,0)),IF(AND(ISNA(K106),ISNUMBER(K105)),SUM(IFERROR($C105:$L105,0)),IF(AND(ISNA(K105),ISNUMBER(K106)),SUM(IFERROR($C106:$L106,0)),IF(AND(ISNUMBER(K105),ISNUMBER(K107)),K107,K106)))))","v":3.8138720139871554},{"$f":"IF($O106=MAX(IFERROR($O$4:$O$260,0)),L103,IF(AND(ISNA(L106),ISNUMBER(L104)),SUM(IFERROR($C105:$L105,0)),IF(AND(ISNA(L106),ISNUMBER(L105)),SUM(IFERROR($C105:$L105,0)),IF(AND(ISNA(L105),ISNUMBER(L106)),SUM(IFERROR($C106:$L106,0)),IF(AND(ISNUMBER(L105),ISNUMBER(L107)),L107,L106)))))","v":{"$error":"#N/A"}}]
[35,{"$f":"IF($A107=1,0,IF($A107=$A106,$B106,$B106+IFERROR(IF(INDEX($B$881:$AF$1080,$A106,MATCH($B$2,$B$677:$AF$677,0))=\"NG w/o DAC\",0,INDEX($B$678:$AF$877,$A106,MATCH($B$2,$B$677:$AF$677,0))/10^7),NA())))","v":60.330034158515232},{"$f":"IF(INDEX($B$881:$AF$1080,$A107,MATCH($B$2,$B$880:$AF$880,0))=C$3,IF(C$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A107,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A107,MATCH($B$2,$B$880:$AF$880,0))=D$3,IF(D$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A107,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A107,MATCH($B$2,$B$880:$AF$880,0))=E$3,IF(E$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A107,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A107,MATCH($B$2,$B$880:$AF$880,0))=F$3,IF(F$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A107,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":3.8438720139871552},{"$f":"IF(INDEX($B$881:$AF$1080,$A107,MATCH($B$2,$B$880:$AF$880,0))=G$3,IF(G$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A107,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A107,MATCH($B$2,$B$880:$AF$880,0))=H$3,IF(H$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A107,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A107,MATCH($B$2,$B$880:$AF$880,0))=I$3,IF(I$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A107,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A107,MATCH($B$2,$B$880:$AF$880,0))=J$3,IF(J$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A107,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A107,MATCH($B$2,$B$880:$AF$880,0))=K$3,IF(K$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A107,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A107,MATCH($B$2,$B$880:$AF$880,0))=L$3,IF(L$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A107,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},null,35,60.330034158515232,{"$f":"IF($O107=MAX(IFERROR($O$4:$O$260,0)),C104,IF(AND(ISNA(C107),ISNUMBER(C105)),SUM(IFERROR($C106:$L106,0)),IF(AND(ISNA(C107),ISNUMBER(C106)),SUM(IFERROR($C106:$L106,0)),IF(AND(ISNA(C106),ISNUMBER(C107)),SUM(IFERROR($C107:$L107,0)),IF(AND(ISNUMBER(C106),ISNUMBER(C108)),C108,C107)))))","v":{"$error":"#N/A"}},{"$f":"IF($O107=MAX(IFERROR($O$4:$O$260,0)),D104,IF(AND(ISNA(D107),ISNUMBER(D105)),SUM(IFERROR($C106:$L106,0)),IF(AND(ISNA(D107),ISNUMBER(D106)),SUM(IFERROR($C106:$L106,0)),IF(AND(ISNA(D106),ISNUMBER(D107)),SUM(IFERROR($C107:$L107,0)),IF(AND(ISNUMBER(D106),ISNUMBER(D108)),D108,D107)))))","v":{"$error":"#N/A"}},{"$f":"IF($O107=MAX(IFERROR($O$4:$O$260,0)),E104,IF(AND(ISNA(E107),ISNUMBER(E105)),SUM(IFERROR($C106:$L106,0)),IF(AND(ISNA(E107),ISNUMBER(E106)),SUM(IFERROR($C106:$L106,0)),IF(AND(ISNA(E106),ISNUMBER(E107)),SUM(IFERROR($C107:$L107,0)),IF(AND(ISNUMBER(E106),ISNUMBER(E108)),E108,E107)))))","v":{"$error":"#N/A"}},{"$f":"IF($O107=MAX(IFERROR($O$4:$O$260,0)),F104,IF(AND(ISNA(F107),ISNUMBER(F105)),SUM(IFERROR($C106:$L106,0)),IF(AND(ISNA(F107),ISNUMBER(F106)),SUM(IFERROR($C106:$L106,0)),IF(AND(ISNA(F106),ISNUMBER(F107)),SUM(IFERROR($C107:$L107,0)),IF(AND(ISNUMBER(F106),ISNUMBER(F108)),F108,F107)))))","v":{"$error":"#N/A"}},{"$f":"IF($O107=MAX(IFERROR($O$4:$O$260,0)),G104,IF(AND(ISNA(G107),ISNUMBER(G105)),SUM(IFERROR($C106:$L106,0)),IF(AND(ISNA(G107),ISNUMBER(G106)),SUM(IFERROR($C106:$L106,0)),IF(AND(ISNA(G106),ISNUMBER(G107)),SUM(IFERROR($C107:$L107,0)),IF(AND(ISNUMBER(G106),ISNUMBER(G108)),G108,G107)))))","v":{"$error":"#N/A"}},{"$f":"IF($O107=MAX(IFERROR($O$4:$O$260,0)),H104,IF(AND(ISNA(H107),ISNUMBER(H105)),SUM(IFERROR($C106:$L106,0)),IF(AND(ISNA(H107),ISNUMBER(H106)),SUM(IFERROR($C106:$L106,0)),IF(AND(ISNA(H106),ISNUMBER(H107)),SUM(IFERROR($C107:$L107,0)),IF(AND(ISNUMBER(H106),ISNUMBER(H108)),H108,H107)))))","v":{"$error":"#N/A"}},{"$f":"IF($O107=MAX(IFERROR($O$4:$O$260,0)),I104,IF(AND(ISNA(I107),ISNUMBER(I105)),SUM(IFERROR($C106:$L106,0)),IF(AND(ISNA(I107),ISNUMBER(I106)),SUM(IFERROR($C106:$L106,0)),IF(AND(ISNA(I106),ISNUMBER(I107)),SUM(IFERROR($C107:$L107,0)),IF(AND(ISNUMBER(I106),ISNUMBER(I108)),I108,I107)))))","v":{"$error":"#N/A"}},{"$f":"IF($O107=MAX(IFERROR($O$4:$O$260,0)),J104,IF(AND(ISNA(J107),ISNUMBER(J105)),SUM(IFERROR($C106:$L106,0)),IF(AND(ISNA(J107),ISNUMBER(J106)),SUM(IFERROR($C106:$L106,0)),IF(AND(ISNA(J106),ISNUMBER(J107)),SUM(IFERROR($C107:$L107,0)),IF(AND(ISNUMBER(J106),ISNUMBER(J108)),J108,J107)))))","v":{"$error":"#N/A"}},{"$f":"IF($O107=MAX(IFERROR($O$4:$O$260,0)),K104,IF(AND(ISNA(K107),ISNUMBER(K105)),SUM(IFERROR($C106:$L106,0)),IF(AND(ISNA(K107),ISNUMBER(K106)),SUM(IFERROR($C106:$L106,0)),IF(AND(ISNA(K106),ISNUMBER(K107)),SUM(IFERROR($C107:$L107,0)),IF(AND(ISNUMBER(K106),ISNUMBER(K108)),K108,K107)))))","v":3.8138720139871554},{"$f":"IF($O107=MAX(IFERROR($O$4:$O$260,0)),L104,IF(AND(ISNA(L107),ISNUMBER(L105)),SUM(IFERROR($C106:$L106,0)),IF(AND(ISNA(L107),ISNUMBER(L106)),SUM(IFERROR($C106:$L106,0)),IF(AND(ISNA(L106),ISNUMBER(L107)),SUM(IFERROR($C107:$L107,0)),IF(AND(ISNUMBER(L106),ISNUMBER(L108)),L108,L107)))))","v":{"$error":"#N/A"}}]
[35,{"$f":"IF($A108=1,0,IF($A108=$A107,$B107,$B107+IFERROR(IF(INDEX($B$881:$AF$1080,$A107,MATCH($B$2,$B$677:$AF$677,0))=\"NG w/o DAC\",0,INDEX($B$678:$AF$877,$A107,MATCH($B$2,$B$677:$AF$677,0))/10^7),NA())))","v":60.330034158515232},{"$f":"IF(INDEX($B$881:$AF$1080,$A108,MATCH($B$2,$B$880:$AF$880,0))=C$3,IF(C$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A108,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A108,MATCH($B$2,$B$880:$AF$880,0))=D$3,IF(D$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A108,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A108,MATCH($B$2,$B$880:$AF$880,0))=E$3,IF(E$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A108,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A108,MATCH($B$2,$B$880:$AF$880,0))=F$3,IF(F$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A108,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":3.8438720139871552},{"$f":"IF(INDEX($B$881:$AF$1080,$A108,MATCH($B$2,$B$880:$AF$880,0))=G$3,IF(G$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A108,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A108,MATCH($B$2,$B$880:$AF$880,0))=H$3,IF(H$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A108,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A108,MATCH($B$2,$B$880:$AF$880,0))=I$3,IF(I$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A108,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A108,MATCH($B$2,$B$880:$AF$880,0))=J$3,IF(J$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A108,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A108,MATCH($B$2,$B$880:$AF$880,0))=K$3,IF(K$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A108,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A108,MATCH($B$2,$B$880:$AF$880,0))=L$3,IF(L$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A108,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},null,35,60.330034158515232,{"$f":"IF($O108=MAX(IFERROR($O$4:$O$260,0)),C105,IF(AND(ISNA(C108),ISNUMBER(C106)),SUM(IFERROR($C107:$L107,0)),IF(AND(ISNA(C108),ISNUMBER(C107)),SUM(IFERROR($C107:$L107,0)),IF(AND(ISNA(C107),ISNUMBER(C108)),SUM(IFERROR($C108:$L108,0)),IF(AND(ISNUMBER(C107),ISNUMBER(C109)),C109,C108)))))","v":{"$error":"#N/A"}},{"$f":"IF($O108=MAX(IFERROR($O$4:$O$260,0)),D105,IF(AND(ISNA(D108),ISNUMBER(D106)),SUM(IFERROR($C107:$L107,0)),IF(AND(ISNA(D108),ISNUMBER(D107)),SUM(IFERROR($C107:$L107,0)),IF(AND(ISNA(D107),ISNUMBER(D108)),SUM(IFERROR($C108:$L108,0)),IF(AND(ISNUMBER(D107),ISNUMBER(D109)),D109,D108)))))","v":{"$error":"#N/A"}},{"$f":"IF($O108=MAX(IFERROR($O$4:$O$260,0)),E105,IF(AND(ISNA(E108),ISNUMBER(E106)),SUM(IFERROR($C107:$L107,0)),IF(AND(ISNA(E108),ISNUMBER(E107)),SUM(IFERROR($C107:$L107,0)),IF(AND(ISNA(E107),ISNUMBER(E108)),SUM(IFERROR($C108:$L108,0)),IF(AND(ISNUMBER(E107),ISNUMBER(E109)),E109,E108)))))","v":{"$error":"#N/A"}},{"$f":"IF($O108=MAX(IFERROR($O$4:$O$260,0)),F105,IF(AND(ISNA(F108),ISNUMBER(F106)),SUM(IFERROR($C107:$L107,0)),IF(AND(ISNA(F108),ISNUMBER(F107)),SUM(IFERROR($C107:$L107,0)),IF(AND(ISNA(F107),ISNUMBER(F108)),SUM(IFERROR($C108:$L108,0)),IF(AND(ISNUMBER(F107),ISNUMBER(F109)),F109,F108)))))","v":{"$error":"#N/A"}},{"$f":"IF($O108=MAX(IFERROR($O$4:$O$260,0)),G105,IF(AND(ISNA(G108),ISNUMBER(G106)),SUM(IFERROR($C107:$L107,0)),IF(AND(ISNA(G108),ISNUMBER(G107)),SUM(IFERROR($C107:$L107,0)),IF(AND(ISNA(G107),ISNUMBER(G108)),SUM(IFERROR($C108:$L108,0)),IF(AND(ISNUMBER(G107),ISNUMBER(G109)),G109,G108)))))","v":{"$error":"#N/A"}},{"$f":"IF($O108=MAX(IFERROR($O$4:$O$260,0)),H105,IF(AND(ISNA(H108),ISNUMBER(H106)),SUM(IFERROR($C107:$L107,0)),IF(AND(ISNA(H108),ISNUMBER(H107)),SUM(IFERROR($C107:$L107,0)),IF(AND(ISNA(H107),ISNUMBER(H108)),SUM(IFERROR($C108:$L108,0)),IF(AND(ISNUMBER(H107),ISNUMBER(H109)),H109,H108)))))","v":{"$error":"#N/A"}},{"$f":"IF($O108=MAX(IFERROR($O$4:$O$260,0)),I105,IF(AND(ISNA(I108),ISNUMBER(I106)),SUM(IFERROR($C107:$L107,0)),IF(AND(ISNA(I108),ISNUMBER(I107)),SUM(IFERROR($C107:$L107,0)),IF(AND(ISNA(I107),ISNUMBER(I108)),SUM(IFERROR($C108:$L108,0)),IF(AND(ISNUMBER(I107),ISNUMBER(I109)),I109,I108)))))","v":{"$error":"#N/A"}},{"$f":"IF($O108=MAX(IFERROR($O$4:$O$260,0)),J105,IF(AND(ISNA(J108),ISNUMBER(J106)),SUM(IFERROR($C107:$L107,0)),IF(AND(ISNA(J108),ISNUMBER(J107)),SUM(IFERROR($C107:$L107,0)),IF(AND(ISNA(J107),ISNUMBER(J108)),SUM(IFERROR($C108:$L108,0)),IF(AND(ISNUMBER(J107),ISNUMBER(J109)),J109,J108)))))","v":{"$error":"#N/A"}},{"$f":"IF($O108=MAX(IFERROR($O$4:$O$260,0)),K105,IF(AND(ISNA(K108),ISNUMBER(K106)),SUM(IFERROR($C107:$L107,0)),IF(AND(ISNA(K108),ISNUMBER(K107)),SUM(IFERROR($C107:$L107,0)),IF(AND(ISNA(K107),ISNUMBER(K108)),SUM(IFERROR($C108:$L108,0)),IF(AND(ISNUMBER(K107),ISNUMBER(K109)),K109,K108)))))","v":3.8138720139871554},{"$f":"IF($O108=MAX(IFERROR($O$4:$O$260,0)),L105,IF(AND(ISNA(L108),ISNUMBER(L106)),SUM(IFERROR($C107:$L107,0)),IF(AND(ISNA(L108),ISNUMBER(L107)),SUM(IFERROR($C107:$L107,0)),IF(AND(ISNA(L107),ISNUMBER(L108)),SUM(IFERROR($C108:$L108,0)),IF(AND(ISNUMBER(L107),ISNUMBER(L109)),L109,L108)))))","v":{"$error":"#N/A"}}]
[36,{"$f":"IF($A109=1,0,IF($A109=$A108,$B108,$B108+IFERROR(IF(INDEX($B$881:$AF$1080,$A108,MATCH($B$2,$B$677:$AF$677,0))=\"NG w/o DAC\",0,INDEX($B$678:$AF$877,$A108,MATCH($B$2,$B$677:$AF$677,0))/10^7),NA())))","v":60.330034158515232},{"$f":"IF(INDEX($B$881:$AF$1080,$A109,MATCH($B$2,$B$880:$AF$880,0))=C$3,IF(C$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A109,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A109,MATCH($B$2,$B$880:$AF$880,0))=D$3,IF(D$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A109,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A109,MATCH($B$2,$B$880:$AF$880,0))=E$3,IF(E$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A109,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A109,MATCH($B$2,$B$880:$AF$880,0))=F$3,IF(F$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A109,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A109,MATCH($B$2,$B$880:$AF$880,0))=G$3,IF(G$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A109,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A109,MATCH($B$2,$B$880:$AF$880,0))=H$3,IF(H$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A109,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A109,MATCH($B$2,$B$880:$AF$880,0))=I$3,IF(I$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A109,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A109,MATCH($B$2,$B$880:$AF$880,0))=J$3,IF(J$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A109,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A109,MATCH($B$2,$B$880:$AF$880,0))=K$3,IF(K$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A109,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A109,MATCH($B$2,$B$880:$AF$880,0))=L$3,IF(L$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A109,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},null,36,60.330034158515232,{"$f":"IF($O109=MAX(IFERROR($O$4:$O$260,0)),C106,IF(AND(ISNA(C109),ISNUMBER(C107)),SUM(IFERROR($C108:$L108,0)),IF(AND(ISNA(C109),ISNUMBER(C108)),SUM(IFERROR($C108:$L108,0)),IF(AND(ISNA(C108),ISNUMBER(C109)),SUM(IFERROR($C109:$L109,0)),IF(AND(ISNUMBER(C108),ISNUMBER(C110)),C110,C109)))))","v":{"$error":"#N/A"}},{"$f":"IF($O109=MAX(IFERROR($O$4:$O$260,0)),D106,IF(AND(ISNA(D109),ISNUMBER(D107)),SUM(IFERROR($C108:$L108,0)),IF(AND(ISNA(D109),ISNUMBER(D108)),SUM(IFERROR($C108:$L108,0)),IF(AND(ISNA(D108),ISNUMBER(D109)),SUM(IFERROR($C109:$L109,0)),IF(AND(ISNUMBER(D108),ISNUMBER(D110)),D110,D109)))))","v":{"$error":"#N/A"}},{"$f":"IF($O109=MAX(IFERROR($O$4:$O$260,0)),E106,IF(AND(ISNA(E109),ISNUMBER(E107)),SUM(IFERROR($C108:$L108,0)),IF(AND(ISNA(E109),ISNUMBER(E108)),SUM(IFERROR($C108:$L108,0)),IF(AND(ISNA(E108),ISNUMBER(E109)),SUM(IFERROR($C109:$L109,0)),IF(AND(ISNUMBER(E108),ISNUMBER(E110)),E110,E109)))))","v":{"$error":"#N/A"}},{"$f":"IF($O109=MAX(IFERROR($O$4:$O$260,0)),F106,IF(AND(ISNA(F109),ISNUMBER(F107)),SUM(IFERROR($C108:$L108,0)),IF(AND(ISNA(F109),ISNUMBER(F108)),SUM(IFERROR($C108:$L108,0)),IF(AND(ISNA(F108),ISNUMBER(F109)),SUM(IFERROR($C109:$L109,0)),IF(AND(ISNUMBER(F108),ISNUMBER(F110)),F110,F109)))))","v":3.8438720139871552},{"$f":"IF($O109=MAX(IFERROR($O$4:$O$260,0)),G106,IF(AND(ISNA(G109),ISNUMBER(G107)),SUM(IFERROR($C108:$L108,0)),IF(AND(ISNA(G109),ISNUMBER(G108)),SUM(IFERROR($C108:$L108,0)),IF(AND(ISNA(G108),ISNUMBER(G109)),SUM(IFERROR($C109:$L109,0)),IF(AND(ISNUMBER(G108),ISNUMBER(G110)),G110,G109)))))","v":{"$error":"#N/A"}},{"$f":"IF($O109=MAX(IFERROR($O$4:$O$260,0)),H106,IF(AND(ISNA(H109),ISNUMBER(H107)),SUM(IFERROR($C108:$L108,0)),IF(AND(ISNA(H109),ISNUMBER(H108)),SUM(IFERROR($C108:$L108,0)),IF(AND(ISNA(H108),ISNUMBER(H109)),SUM(IFERROR($C109:$L109,0)),IF(AND(ISNUMBER(H108),ISNUMBER(H110)),H110,H109)))))","v":{"$error":"#N/A"}},{"$f":"IF($O109=MAX(IFERROR($O$4:$O$260,0)),I106,IF(AND(ISNA(I109),ISNUMBER(I107)),SUM(IFERROR($C108:$L108,0)),IF(AND(ISNA(I109),ISNUMBER(I108)),SUM(IFERROR($C108:$L108,0)),IF(AND(ISNA(I108),ISNUMBER(I109)),SUM(IFERROR($C109:$L109,0)),IF(AND(ISNUMBER(I108),ISNUMBER(I110)),I110,I109)))))","v":{"$error":"#N/A"}},{"$f":"IF($O109=MAX(IFERROR($O$4:$O$260,0)),J106,IF(AND(ISNA(J109),ISNUMBER(J107)),SUM(IFERROR($C108:$L108,0)),IF(AND(ISNA(J109),ISNUMBER(J108)),SUM(IFERROR($C108:$L108,0)),IF(AND(ISNA(J108),ISNUMBER(J109)),SUM(IFERROR($C109:$L109,0)),IF(AND(ISNUMBER(J108),ISNUMBER(J110)),J110,J109)))))","v":{"$error":"#N/A"}},{"$f":"IF($O109=MAX(IFERROR($O$4:$O$260,0)),K106,IF(AND(ISNA(K109),ISNUMBER(K107)),SUM(IFERROR($C108:$L108,0)),IF(AND(ISNA(K109),ISNUMBER(K108)),SUM(IFERROR($C108:$L108,0)),IF(AND(ISNA(K108),ISNUMBER(K109)),SUM(IFERROR($C109:$L109,0)),IF(AND(ISNUMBER(K108),ISNUMBER(K110)),K110,K109)))))","v":{"$error":"#N/A"}},{"$f":"IF($O109=MAX(IFERROR($O$4:$O$260,0)),L106,IF(AND(ISNA(L109),ISNUMBER(L107)),SUM(IFERROR($C108:$L108,0)),IF(AND(ISNA(L109),ISNUMBER(L108)),SUM(IFERROR($C108:$L108,0)),IF(AND(ISNA(L108),ISNUMBER(L109)),SUM(IFERROR($C109:$L109,0)),IF(AND(ISNUMBER(L108),ISNUMBER(L110)),L110,L109)))))","v":{"$error":"#N/A"}}]
[36,{"$f":"IF($A110=1,0,IF($A110=$A109,$B109,$B109+IFERROR(IF(INDEX($B$881:$AF$1080,$A109,MATCH($B$2,$B$677:$AF$677,0))=\"NG w/o DAC\",0,INDEX($B$678:$AF$877,$A109,MATCH($B$2,$B$677:$AF$677,0))/10^7),NA())))","v":60.330034158515232},{"$f":"IF(INDEX($B$881:$AF$1080,$A110,MATCH($B$2,$B$880:$AF$880,0))=C$3,IF(C$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A110,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A110,MATCH($B$2,$B$880:$AF$880,0))=D$3,IF(D$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A110,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A110,MATCH($B$2,$B$880:$AF$880,0))=E$3,IF(E$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A110,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A110,MATCH($B$2,$B$880:$AF$880,0))=F$3,IF(F$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A110,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A110,MATCH($B$2,$B$880:$AF$880,0))=G$3,IF(G$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A110,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A110,MATCH($B$2,$B$880:$AF$880,0))=H$3,IF(H$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A110,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A110,MATCH($B$2,$B$880:$AF$880,0))=I$3,IF(I$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A110,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A110,MATCH($B$2,$B$880:$AF$880,0))=J$3,IF(J$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A110,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A110,MATCH($B$2,$B$880:$AF$880,0))=K$3,IF(K$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A110,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A110,MATCH($B$2,$B$880:$AF$880,0))=L$3,IF(L$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A110,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},null,36,60.330034158515232,{"$f":"IF($O110=MAX(IFERROR($O$4:$O$260,0)),C107,IF(AND(ISNA(C110),ISNUMBER(C108)),SUM(IFERROR($C109:$L109,0)),IF(AND(ISNA(C110),ISNUMBER(C109)),SUM(IFERROR($C109:$L109,0)),IF(AND(ISNA(C109),ISNUMBER(C110)),SUM(IFERROR($C110:$L110,0)),IF(AND(ISNUMBER(C109),ISNUMBER(C111)),C111,C110)))))","v":{"$error":"#N/A"}},{"$f":"IF($O110=MAX(IFERROR($O$4:$O$260,0)),D107,IF(AND(ISNA(D110),ISNUMBER(D108)),SUM(IFERROR($C109:$L109,0)),IF(AND(ISNA(D110),ISNUMBER(D109)),SUM(IFERROR($C109:$L109,0)),IF(AND(ISNA(D109),ISNUMBER(D110)),SUM(IFERROR($C110:$L110,0)),IF(AND(ISNUMBER(D109),ISNUMBER(D111)),D111,D110)))))","v":{"$error":"#N/A"}},{"$f":"IF($O110=MAX(IFERROR($O$4:$O$260,0)),E107,IF(AND(ISNA(E110),ISNUMBER(E108)),SUM(IFERROR($C109:$L109,0)),IF(AND(ISNA(E110),ISNUMBER(E109)),SUM(IFERROR($C109:$L109,0)),IF(AND(ISNA(E109),ISNUMBER(E110)),SUM(IFERROR($C110:$L110,0)),IF(AND(ISNUMBER(E109),ISNUMBER(E111)),E111,E110)))))","v":{"$error":"#N/A"}},{"$f":"IF($O110=MAX(IFERROR($O$4:$O$260,0)),F107,IF(AND(ISNA(F110),ISNUMBER(F108)),SUM(IFERROR($C109:$L109,0)),IF(AND(ISNA(F110),ISNUMBER(F109)),SUM(IFERROR($C109:$L109,0)),IF(AND(ISNA(F109),ISNUMBER(F110)),SUM(IFERROR($C110:$L110,0)),IF(AND(ISNUMBER(F109),ISNUMBER(F111)),F111,F110)))))","v":3.8438720139871552},{"$f":"IF($O110=MAX(IFERROR($O$4:$O$260,0)),G107,IF(AND(ISNA(G110),ISNUMBER(G108)),SUM(IFERROR($C109:$L109,0)),IF(AND(ISNA(G110),ISNUMBER(G109)),SUM(IFERROR($C109:$L109,0)),IF(AND(ISNA(G109),ISNUMBER(G110)),SUM(IFERROR($C110:$L110,0)),IF(AND(ISNUMBER(G109),ISNUMBER(G111)),G111,G110)))))","v":{"$error":"#N/A"}},{"$f":"IF($O110=MAX(IFERROR($O$4:$O$260,0)),H107,IF(AND(ISNA(H110),ISNUMBER(H108)),SUM(IFERROR($C109:$L109,0)),IF(AND(ISNA(H110),ISNUMBER(H109)),SUM(IFERROR($C109:$L109,0)),IF(AND(ISNA(H109),ISNUMBER(H110)),SUM(IFERROR($C110:$L110,0)),IF(AND(ISNUMBER(H109),ISNUMBER(H111)),H111,H110)))))","v":{"$error":"#N/A"}},{"$f":"IF($O110=MAX(IFERROR($O$4:$O$260,0)),I107,IF(AND(ISNA(I110),ISNUMBER(I108)),SUM(IFERROR($C109:$L109,0)),IF(AND(ISNA(I110),ISNUMBER(I109)),SUM(IFERROR($C109:$L109,0)),IF(AND(ISNA(I109),ISNUMBER(I110)),SUM(IFERROR($C110:$L110,0)),IF(AND(ISNUMBER(I109),ISNUMBER(I111)),I111,I110)))))","v":{"$error":"#N/A"}},{"$f":"IF($O110=MAX(IFERROR($O$4:$O$260,0)),J107,IF(AND(ISNA(J110),ISNUMBER(J108)),SUM(IFERROR($C109:$L109,0)),IF(AND(ISNA(J110),ISNUMBER(J109)),SUM(IFERROR($C109:$L109,0)),IF(AND(ISNA(J109),ISNUMBER(J110)),SUM(IFERROR($C110:$L110,0)),IF(AND(ISNUMBER(J109),ISNUMBER(J111)),J111,J110)))))","v":{"$error":"#N/A"}},{"$f":"IF($O110=MAX(IFERROR($O$4:$O$260,0)),K107,IF(AND(ISNA(K110),ISNUMBER(K108)),SUM(IFERROR($C109:$L109,0)),IF(AND(ISNA(K110),ISNUMBER(K109)),SUM(IFERROR($C109:$L109,0)),IF(AND(ISNA(K109),ISNUMBER(K110)),SUM(IFERROR($C110:$L110,0)),IF(AND(ISNUMBER(K109),ISNUMBER(K111)),K111,K110)))))","v":{"$error":"#N/A"}},{"$f":"IF($O110=MAX(IFERROR($O$4:$O$260,0)),L107,IF(AND(ISNA(L110),ISNUMBER(L108)),SUM(IFERROR($C109:$L109,0)),IF(AND(ISNA(L110),ISNUMBER(L109)),SUM(IFERROR($C109:$L109,0)),IF(AND(ISNA(L109),ISNUMBER(L110)),SUM(IFERROR($C110:$L110,0)),IF(AND(ISNUMBER(L109),ISNUMBER(L111)),L111,L110)))))","v":{"$error":"#N/A"}}]
[36,{"$f":"IF($A111=1,0,IF($A111=$A110,$B110,$B110+IFERROR(IF(INDEX($B$881:$AF$1080,$A110,MATCH($B$2,$B$677:$AF$677,0))=\"NG w/o DAC\",0,INDEX($B$678:$AF$877,$A110,MATCH($B$2,$B$677:$AF$677,0))/10^7),NA())))","v":60.330034158515232},{"$f":"IF(INDEX($B$881:$AF$1080,$A111,MATCH($B$2,$B$880:$AF$880,0))=C$3,IF(C$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A111,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A111,MATCH($B$2,$B$880:$AF$880,0))=D$3,IF(D$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A111,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A111,MATCH($B$2,$B$880:$AF$880,0))=E$3,IF(E$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A111,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A111,MATCH($B$2,$B$880:$AF$880,0))=F$3,IF(F$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A111,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A111,MATCH($B$2,$B$880:$AF$880,0))=G$3,IF(G$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A111,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A111,MATCH($B$2,$B$880:$AF$880,0))=H$3,IF(H$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A111,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A111,MATCH($B$2,$B$880:$AF$880,0))=I$3,IF(I$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A111,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A111,MATCH($B$2,$B$880:$AF$880,0))=J$3,IF(J$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A111,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A111,MATCH($B$2,$B$880:$AF$880,0))=K$3,IF(K$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A111,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A111,MATCH($B$2,$B$880:$AF$880,0))=L$3,IF(L$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A111,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},null,36,60.330034158515232,{"$f":"IF($O111=MAX(IFERROR($O$4:$O$260,0)),C108,IF(AND(ISNA(C111),ISNUMBER(C109)),SUM(IFERROR($C110:$L110,0)),IF(AND(ISNA(C111),ISNUMBER(C110)),SUM(IFERROR($C110:$L110,0)),IF(AND(ISNA(C110),ISNUMBER(C111)),SUM(IFERROR($C111:$L111,0)),IF(AND(ISNUMBER(C110),ISNUMBER(C112)),C112,C111)))))","v":{"$error":"#N/A"}},{"$f":"IF($O111=MAX(IFERROR($O$4:$O$260,0)),D108,IF(AND(ISNA(D111),ISNUMBER(D109)),SUM(IFERROR($C110:$L110,0)),IF(AND(ISNA(D111),ISNUMBER(D110)),SUM(IFERROR($C110:$L110,0)),IF(AND(ISNA(D110),ISNUMBER(D111)),SUM(IFERROR($C111:$L111,0)),IF(AND(ISNUMBER(D110),ISNUMBER(D112)),D112,D111)))))","v":{"$error":"#N/A"}},{"$f":"IF($O111=MAX(IFERROR($O$4:$O$260,0)),E108,IF(AND(ISNA(E111),ISNUMBER(E109)),SUM(IFERROR($C110:$L110,0)),IF(AND(ISNA(E111),ISNUMBER(E110)),SUM(IFERROR($C110:$L110,0)),IF(AND(ISNA(E110),ISNUMBER(E111)),SUM(IFERROR($C111:$L111,0)),IF(AND(ISNUMBER(E110),ISNUMBER(E112)),E112,E111)))))","v":{"$error":"#N/A"}},{"$f":"IF($O111=MAX(IFERROR($O$4:$O$260,0)),F108,IF(AND(ISNA(F111),ISNUMBER(F109)),SUM(IFERROR($C110:$L110,0)),IF(AND(ISNA(F111),ISNUMBER(F110)),SUM(IFERROR($C110:$L110,0)),IF(AND(ISNA(F110),ISNUMBER(F111)),SUM(IFERROR($C111:$L111,0)),IF(AND(ISNUMBER(F110),ISNUMBER(F112)),F112,F111)))))","v":3.8438720139871552},{"$f":"IF($O111=MAX(IFERROR($O$4:$O$260,0)),G108,IF(AND(ISNA(G111),ISNUMBER(G109)),SUM(IFERROR($C110:$L110,0)),IF(AND(ISNA(G111),ISNUMBER(G110)),SUM(IFERROR($C110:$L110,0)),IF(AND(ISNA(G110),ISNUMBER(G111)),SUM(IFERROR($C111:$L111,0)),IF(AND(ISNUMBER(G110),ISNUMBER(G112)),G112,G111)))))","v":{"$error":"#N/A"}},{"$f":"IF($O111=MAX(IFERROR($O$4:$O$260,0)),H108,IF(AND(ISNA(H111),ISNUMBER(H109)),SUM(IFERROR($C110:$L110,0)),IF(AND(ISNA(H111),ISNUMBER(H110)),SUM(IFERROR($C110:$L110,0)),IF(AND(ISNA(H110),ISNUMBER(H111)),SUM(IFERROR($C111:$L111,0)),IF(AND(ISNUMBER(H110),ISNUMBER(H112)),H112,H111)))))","v":{"$error":"#N/A"}},{"$f":"IF($O111=MAX(IFERROR($O$4:$O$260,0)),I108,IF(AND(ISNA(I111),ISNUMBER(I109)),SUM(IFERROR($C110:$L110,0)),IF(AND(ISNA(I111),ISNUMBER(I110)),SUM(IFERROR($C110:$L110,0)),IF(AND(ISNA(I110),ISNUMBER(I111)),SUM(IFERROR($C111:$L111,0)),IF(AND(ISNUMBER(I110),ISNUMBER(I112)),I112,I111)))))","v":{"$error":"#N/A"}},{"$f":"IF($O111=MAX(IFERROR($O$4:$O$260,0)),J108,IF(AND(ISNA(J111),ISNUMBER(J109)),SUM(IFERROR($C110:$L110,0)),IF(AND(ISNA(J111),ISNUMBER(J110)),SUM(IFERROR($C110:$L110,0)),IF(AND(ISNA(J110),ISNUMBER(J111)),SUM(IFERROR($C111:$L111,0)),IF(AND(ISNUMBER(J110),ISNUMBER(J112)),J112,J111)))))","v":{"$error":"#N/A"}},{"$f":"IF($O111=MAX(IFERROR($O$4:$O$260,0)),K108,IF(AND(ISNA(K111),ISNUMBER(K109)),SUM(IFERROR($C110:$L110,0)),IF(AND(ISNA(K111),ISNUMBER(K110)),SUM(IFERROR($C110:$L110,0)),IF(AND(ISNA(K110),ISNUMBER(K111)),SUM(IFERROR($C111:$L111,0)),IF(AND(ISNUMBER(K110),ISNUMBER(K112)),K112,K111)))))","v":{"$error":"#N/A"}},{"$f":"IF($O111=MAX(IFERROR($O$4:$O$260,0)),L108,IF(AND(ISNA(L111),ISNUMBER(L109)),SUM(IFERROR($C110:$L110,0)),IF(AND(ISNA(L111),ISNUMBER(L110)),SUM(IFERROR($C110:$L110,0)),IF(AND(ISNA(L110),ISNUMBER(L111)),SUM(IFERROR($C111:$L111,0)),IF(AND(ISNUMBER(L110),ISNUMBER(L112)),L112,L111)))))","v":{"$error":"#N/A"}}]
[37,{"$f":"IF($A112=1,0,IF($A112=$A111,$B111,$B111+IFERROR(IF(INDEX($B$881:$AF$1080,$A111,MATCH($B$2,$B$677:$AF$677,0))=\"NG w/o DAC\",0,INDEX($B$678:$AF$877,$A111,MATCH($B$2,$B$677:$AF$677,0))/10^7),NA())))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A112,MATCH($B$2,$B$880:$AF$880,0))=C$3,IF(C$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A112,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A112,MATCH($B$2,$B$880:$AF$880,0))=D$3,IF(D$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A112,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A112,MATCH($B$2,$B$880:$AF$880,0))=E$3,IF(E$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A112,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A112,MATCH($B$2,$B$880:$AF$880,0))=F$3,IF(F$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A112,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A112,MATCH($B$2,$B$880:$AF$880,0))=G$3,IF(G$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A112,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A112,MATCH($B$2,$B$880:$AF$880,0))=H$3,IF(H$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A112,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A112,MATCH($B$2,$B$880:$AF$880,0))=I$3,IF(I$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A112,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A112,MATCH($B$2,$B$880:$AF$880,0))=J$3,IF(J$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A112,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A112,MATCH($B$2,$B$880:$AF$880,0))=K$3,IF(K$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A112,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A112,MATCH($B$2,$B$880:$AF$880,0))=L$3,IF(L$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A112,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},null,37,{"$error":"#N/A"},{"$f":"IF($O112=MAX(IFERROR($O$4:$O$260,0)),C109,IF(AND(ISNA(C112),ISNUMBER(C110)),SUM(IFERROR($C111:$L111,0)),IF(AND(ISNA(C112),ISNUMBER(C111)),SUM(IFERROR($C111:$L111,0)),IF(AND(ISNA(C111),ISNUMBER(C112)),SUM(IFERROR($C112:$L112,0)),IF(AND(ISNUMBER(C111),ISNUMBER(C113)),C113,C112)))))","v":{"$error":"#N/A"}},{"$f":"IF($O112=MAX(IFERROR($O$4:$O$260,0)),D109,IF(AND(ISNA(D112),ISNUMBER(D110)),SUM(IFERROR($C111:$L111,0)),IF(AND(ISNA(D112),ISNUMBER(D111)),SUM(IFERROR($C111:$L111,0)),IF(AND(ISNA(D111),ISNUMBER(D112)),SUM(IFERROR($C112:$L112,0)),IF(AND(ISNUMBER(D111),ISNUMBER(D113)),D113,D112)))))","v":{"$error":"#N/A"}},{"$f":"IF($O112=MAX(IFERROR($O$4:$O$260,0)),E109,IF(AND(ISNA(E112),ISNUMBER(E110)),SUM(IFERROR($C111:$L111,0)),IF(AND(ISNA(E112),ISNUMBER(E111)),SUM(IFERROR($C111:$L111,0)),IF(AND(ISNA(E111),ISNUMBER(E112)),SUM(IFERROR($C112:$L112,0)),IF(AND(ISNUMBER(E111),ISNUMBER(E113)),E113,E112)))))","v":{"$error":"#N/A"}},{"$f":"IF($O112=MAX(IFERROR($O$4:$O$260,0)),F109,IF(AND(ISNA(F112),ISNUMBER(F110)),SUM(IFERROR($C111:$L111,0)),IF(AND(ISNA(F112),ISNUMBER(F111)),SUM(IFERROR($C111:$L111,0)),IF(AND(ISNA(F111),ISNUMBER(F112)),SUM(IFERROR($C112:$L112,0)),IF(AND(ISNUMBER(F111),ISNUMBER(F113)),F113,F112)))))","v":{"$error":"#N/A"}},{"$f":"IF($O112=MAX(IFERROR($O$4:$O$260,0)),G109,IF(AND(ISNA(G112),ISNUMBER(G110)),SUM(IFERROR($C111:$L111,0)),IF(AND(ISNA(G112),ISNUMBER(G111)),SUM(IFERROR($C111:$L111,0)),IF(AND(ISNA(G111),ISNUMBER(G112)),SUM(IFERROR($C112:$L112,0)),IF(AND(ISNUMBER(G111),ISNUMBER(G113)),G113,G112)))))","v":{"$error":"#N/A"}},{"$f":"IF($O112=MAX(IFERROR($O$4:$O$260,0)),H109,IF(AND(ISNA(H112),ISNUMBER(H110)),SUM(IFERROR($C111:$L111,0)),IF(AND(ISNA(H112),ISNUMBER(H111)),SUM(IFERROR($C111:$L111,0)),IF(AND(ISNA(H111),ISNUMBER(H112)),SUM(IFERROR($C112:$L112,0)),IF(AND(ISNUMBER(H111),ISNUMBER(H113)),H113,H112)))))","v":{"$error":"#N/A"}},{"$f":"IF($O112=MAX(IFERROR($O$4:$O$260,0)),I109,IF(AND(ISNA(I112),ISNUMBER(I110)),SUM(IFERROR($C111:$L111,0)),IF(AND(ISNA(I112),ISNUMBER(I111)),SUM(IFERROR($C111:$L111,0)),IF(AND(ISNA(I111),ISNUMBER(I112)),SUM(IFERROR($C112:$L112,0)),IF(AND(ISNUMBER(I111),ISNUMBER(I113)),I113,I112)))))","v":{"$error":"#N/A"}},{"$f":"IF($O112=MAX(IFERROR($O$4:$O$260,0)),J109,IF(AND(ISNA(J112),ISNUMBER(J110)),SUM(IFERROR($C111:$L111,0)),IF(AND(ISNA(J112),ISNUMBER(J111)),SUM(IFERROR($C111:$L111,0)),IF(AND(ISNA(J111),ISNUMBER(J112)),SUM(IFERROR($C112:$L112,0)),IF(AND(ISNUMBER(J111),ISNUMBER(J113)),J113,J112)))))","v":{"$error":"#N/A"}},{"$f":"IF($O112=MAX(IFERROR($O$4:$O$260,0)),K109,IF(AND(ISNA(K112),ISNUMBER(K110)),SUM(IFERROR($C111:$L111,0)),IF(AND(ISNA(K112),ISNUMBER(K111)),SUM(IFERROR($C111:$L111,0)),IF(AND(ISNA(K111),ISNUMBER(K112)),SUM(IFERROR($C112:$L112,0)),IF(AND(ISNUMBER(K111),ISNUMBER(K113)),K113,K112)))))","v":{"$error":"#N/A"}},{"$f":"IF($O112=MAX(IFERROR($O$4:$O$260,0)),L109,IF(AND(ISNA(L112),ISNUMBER(L110)),SUM(IFERROR($C111:$L111,0)),IF(AND(ISNA(L112),ISNUMBER(L111)),SUM(IFERROR($C111:$L111,0)),IF(AND(ISNA(L111),ISNUMBER(L112)),SUM(IFERROR($C112:$L112,0)),IF(AND(ISNUMBER(L111),ISNUMBER(L113)),L113,L112)))))","v":{"$error":"#N/A"}}]
[37,{"$f":"IF($A113=1,0,IF($A113=$A112,$B112,$B112+IFERROR(IF(INDEX($B$881:$AF$1080,$A112,MATCH($B$2,$B$677:$AF$677,0))=\"NG w/o DAC\",0,INDEX($B$678:$AF$877,$A112,MATCH($B$2,$B$677:$AF$677,0))/10^7),NA())))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A113,MATCH($B$2,$B$880:$AF$880,0))=C$3,IF(C$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A113,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A113,MATCH($B$2,$B$880:$AF$880,0))=D$3,IF(D$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A113,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A113,MATCH($B$2,$B$880:$AF$880,0))=E$3,IF(E$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A113,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A113,MATCH($B$2,$B$880:$AF$880,0))=F$3,IF(F$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A113,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A113,MATCH($B$2,$B$880:$AF$880,0))=G$3,IF(G$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A113,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A113,MATCH($B$2,$B$880:$AF$880,0))=H$3,IF(H$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A113,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A113,MATCH($B$2,$B$880:$AF$880,0))=I$3,IF(I$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A113,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A113,MATCH($B$2,$B$880:$AF$880,0))=J$3,IF(J$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A113,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A113,MATCH($B$2,$B$880:$AF$880,0))=K$3,IF(K$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A113,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A113,MATCH($B$2,$B$880:$AF$880,0))=L$3,IF(L$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A113,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},null,37,{"$error":"#N/A"},{"$f":"IF($O113=MAX(IFERROR($O$4:$O$260,0)),C110,IF(AND(ISNA(C113),ISNUMBER(C111)),SUM(IFERROR($C112:$L112,0)),IF(AND(ISNA(C113),ISNUMBER(C112)),SUM(IFERROR($C112:$L112,0)),IF(AND(ISNA(C112),ISNUMBER(C113)),SUM(IFERROR($C113:$L113,0)),IF(AND(ISNUMBER(C112),ISNUMBER(C114)),C114,C113)))))","v":{"$error":"#N/A"}},{"$f":"IF($O113=MAX(IFERROR($O$4:$O$260,0)),D110,IF(AND(ISNA(D113),ISNUMBER(D111)),SUM(IFERROR($C112:$L112,0)),IF(AND(ISNA(D113),ISNUMBER(D112)),SUM(IFERROR($C112:$L112,0)),IF(AND(ISNA(D112),ISNUMBER(D113)),SUM(IFERROR($C113:$L113,0)),IF(AND(ISNUMBER(D112),ISNUMBER(D114)),D114,D113)))))","v":{"$error":"#N/A"}},{"$f":"IF($O113=MAX(IFERROR($O$4:$O$260,0)),E110,IF(AND(ISNA(E113),ISNUMBER(E111)),SUM(IFERROR($C112:$L112,0)),IF(AND(ISNA(E113),ISNUMBER(E112)),SUM(IFERROR($C112:$L112,0)),IF(AND(ISNA(E112),ISNUMBER(E113)),SUM(IFERROR($C113:$L113,0)),IF(AND(ISNUMBER(E112),ISNUMBER(E114)),E114,E113)))))","v":{"$error":"#N/A"}},{"$f":"IF($O113=MAX(IFERROR($O$4:$O$260,0)),F110,IF(AND(ISNA(F113),ISNUMBER(F111)),SUM(IFERROR($C112:$L112,0)),IF(AND(ISNA(F113),ISNUMBER(F112)),SUM(IFERROR($C112:$L112,0)),IF(AND(ISNA(F112),ISNUMBER(F113)),SUM(IFERROR($C113:$L113,0)),IF(AND(ISNUMBER(F112),ISNUMBER(F114)),F114,F113)))))","v":{"$error":"#N/A"}},{"$f":"IF($O113=MAX(IFERROR($O$4:$O$260,0)),G110,IF(AND(ISNA(G113),ISNUMBER(G111)),SUM(IFERROR($C112:$L112,0)),IF(AND(ISNA(G113),ISNUMBER(G112)),SUM(IFERROR($C112:$L112,0)),IF(AND(ISNA(G112),ISNUMBER(G113)),SUM(IFERROR($C113:$L113,0)),IF(AND(ISNUMBER(G112),ISNUMBER(G114)),G114,G113)))))","v":{"$error":"#N/A"}},{"$f":"IF($O113=MAX(IFERROR($O$4:$O$260,0)),H110,IF(AND(ISNA(H113),ISNUMBER(H111)),SUM(IFERROR($C112:$L112,0)),IF(AND(ISNA(H113),ISNUMBER(H112)),SUM(IFERROR($C112:$L112,0)),IF(AND(ISNA(H112),ISNUMBER(H113)),SUM(IFERROR($C113:$L113,0)),IF(AND(ISNUMBER(H112),ISNUMBER(H114)),H114,H113)))))","v":{"$error":"#N/A"}},{"$f":"IF($O113=MAX(IFERROR($O$4:$O$260,0)),I110,IF(AND(ISNA(I113),ISNUMBER(I111)),SUM(IFERROR($C112:$L112,0)),IF(AND(ISNA(I113),ISNUMBER(I112)),SUM(IFERROR($C112:$L112,0)),IF(AND(ISNA(I112),ISNUMBER(I113)),SUM(IFERROR($C113:$L113,0)),IF(AND(ISNUMBER(I112),ISNUMBER(I114)),I114,I113)))))","v":{"$error":"#N/A"}},{"$f":"IF($O113=MAX(IFERROR($O$4:$O$260,0)),J110,IF(AND(ISNA(J113),ISNUMBER(J111)),SUM(IFERROR($C112:$L112,0)),IF(AND(ISNA(J113),ISNUMBER(J112)),SUM(IFERROR($C112:$L112,0)),IF(AND(ISNA(J112),ISNUMBER(J113)),SUM(IFERROR($C113:$L113,0)),IF(AND(ISNUMBER(J112),ISNUMBER(J114)),J114,J113)))))","v":{"$error":"#N/A"}},{"$f":"IF($O113=MAX(IFERROR($O$4:$O$260,0)),K110,IF(AND(ISNA(K113),ISNUMBER(K111)),SUM(IFERROR($C112:$L112,0)),IF(AND(ISNA(K113),ISNUMBER(K112)),SUM(IFERROR($C112:$L112,0)),IF(AND(ISNA(K112),ISNUMBER(K113)),SUM(IFERROR($C113:$L113,0)),IF(AND(ISNUMBER(K112),ISNUMBER(K114)),K114,K113)))))","v":{"$error":"#N/A"}},{"$f":"IF($O113=MAX(IFERROR($O$4:$O$260,0)),L110,IF(AND(ISNA(L113),ISNUMBER(L111)),SUM(IFERROR($C112:$L112,0)),IF(AND(ISNA(L113),ISNUMBER(L112)),SUM(IFERROR($C112:$L112,0)),IF(AND(ISNA(L112),ISNUMBER(L113)),SUM(IFERROR($C113:$L113,0)),IF(AND(ISNUMBER(L112),ISNUMBER(L114)),L114,L113)))))","v":{"$error":"#N/A"}}]
[37,{"$f":"IF($A114=1,0,IF($A114=$A113,$B113,$B113+IFERROR(IF(INDEX($B$881:$AF$1080,$A113,MATCH($B$2,$B$677:$AF$677,0))=\"NG w/o DAC\",0,INDEX($B$678:$AF$877,$A113,MATCH($B$2,$B$677:$AF$677,0))/10^7),NA())))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A114,MATCH($B$2,$B$880:$AF$880,0))=C$3,IF(C$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A114,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A114,MATCH($B$2,$B$880:$AF$880,0))=D$3,IF(D$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A114,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A114,MATCH($B$2,$B$880:$AF$880,0))=E$3,IF(E$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A114,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A114,MATCH($B$2,$B$880:$AF$880,0))=F$3,IF(F$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A114,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A114,MATCH($B$2,$B$880:$AF$880,0))=G$3,IF(G$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A114,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A114,MATCH($B$2,$B$880:$AF$880,0))=H$3,IF(H$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A114,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A114,MATCH($B$2,$B$880:$AF$880,0))=I$3,IF(I$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A114,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A114,MATCH($B$2,$B$880:$AF$880,0))=J$3,IF(J$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A114,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A114,MATCH($B$2,$B$880:$AF$880,0))=K$3,IF(K$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A114,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A114,MATCH($B$2,$B$880:$AF$880,0))=L$3,IF(L$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A114,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},null,37,{"$error":"#N/A"},{"$f":"IF($O114=MAX(IFERROR($O$4:$O$260,0)),C111,IF(AND(ISNA(C114),ISNUMBER(C112)),SUM(IFERROR($C113:$L113,0)),IF(AND(ISNA(C114),ISNUMBER(C113)),SUM(IFERROR($C113:$L113,0)),IF(AND(ISNA(C113),ISNUMBER(C114)),SUM(IFERROR($C114:$L114,0)),IF(AND(ISNUMBER(C113),ISNUMBER(C115)),C115,C114)))))","v":{"$error":"#N/A"}},{"$f":"IF($O114=MAX(IFERROR($O$4:$O$260,0)),D111,IF(AND(ISNA(D114),ISNUMBER(D112)),SUM(IFERROR($C113:$L113,0)),IF(AND(ISNA(D114),ISNUMBER(D113)),SUM(IFERROR($C113:$L113,0)),IF(AND(ISNA(D113),ISNUMBER(D114)),SUM(IFERROR($C114:$L114,0)),IF(AND(ISNUMBER(D113),ISNUMBER(D115)),D115,D114)))))","v":{"$error":"#N/A"}},{"$f":"IF($O114=MAX(IFERROR($O$4:$O$260,0)),E111,IF(AND(ISNA(E114),ISNUMBER(E112)),SUM(IFERROR($C113:$L113,0)),IF(AND(ISNA(E114),ISNUMBER(E113)),SUM(IFERROR($C113:$L113,0)),IF(AND(ISNA(E113),ISNUMBER(E114)),SUM(IFERROR($C114:$L114,0)),IF(AND(ISNUMBER(E113),ISNUMBER(E115)),E115,E114)))))","v":{"$error":"#N/A"}},{"$f":"IF($O114=MAX(IFERROR($O$4:$O$260,0)),F111,IF(AND(ISNA(F114),ISNUMBER(F112)),SUM(IFERROR($C113:$L113,0)),IF(AND(ISNA(F114),ISNUMBER(F113)),SUM(IFERROR($C113:$L113,0)),IF(AND(ISNA(F113),ISNUMBER(F114)),SUM(IFERROR($C114:$L114,0)),IF(AND(ISNUMBER(F113),ISNUMBER(F115)),F115,F114)))))","v":{"$error":"#N/A"}},{"$f":"IF($O114=MAX(IFERROR($O$4:$O$260,0)),G111,IF(AND(ISNA(G114),ISNUMBER(G112)),SUM(IFERROR($C113:$L113,0)),IF(AND(ISNA(G114),ISNUMBER(G113)),SUM(IFERROR($C113:$L113,0)),IF(AND(ISNA(G113),ISNUMBER(G114)),SUM(IFERROR($C114:$L114,0)),IF(AND(ISNUMBER(G113),ISNUMBER(G115)),G115,G114)))))","v":{"$error":"#N/A"}},{"$f":"IF($O114=MAX(IFERROR($O$4:$O$260,0)),H111,IF(AND(ISNA(H114),ISNUMBER(H112)),SUM(IFERROR($C113:$L113,0)),IF(AND(ISNA(H114),ISNUMBER(H113)),SUM(IFERROR($C113:$L113,0)),IF(AND(ISNA(H113),ISNUMBER(H114)),SUM(IFERROR($C114:$L114,0)),IF(AND(ISNUMBER(H113),ISNUMBER(H115)),H115,H114)))))","v":{"$error":"#N/A"}},{"$f":"IF($O114=MAX(IFERROR($O$4:$O$260,0)),I111,IF(AND(ISNA(I114),ISNUMBER(I112)),SUM(IFERROR($C113:$L113,0)),IF(AND(ISNA(I114),ISNUMBER(I113)),SUM(IFERROR($C113:$L113,0)),IF(AND(ISNA(I113),ISNUMBER(I114)),SUM(IFERROR($C114:$L114,0)),IF(AND(ISNUMBER(I113),ISNUMBER(I115)),I115,I114)))))","v":{"$error":"#N/A"}},{"$f":"IF($O114=MAX(IFERROR($O$4:$O$260,0)),J111,IF(AND(ISNA(J114),ISNUMBER(J112)),SUM(IFERROR($C113:$L113,0)),IF(AND(ISNA(J114),ISNUMBER(J113)),SUM(IFERROR($C113:$L113,0)),IF(AND(ISNA(J113),ISNUMBER(J114)),SUM(IFERROR($C114:$L114,0)),IF(AND(ISNUMBER(J113),ISNUMBER(J115)),J115,J114)))))","v":{"$error":"#N/A"}},{"$f":"IF($O114=MAX(IFERROR($O$4:$O$260,0)),K111,IF(AND(ISNA(K114),ISNUMBER(K112)),SUM(IFERROR($C113:$L113,0)),IF(AND(ISNA(K114),ISNUMBER(K113)),SUM(IFERROR($C113:$L113,0)),IF(AND(ISNA(K113),ISNUMBER(K114)),SUM(IFERROR($C114:$L114,0)),IF(AND(ISNUMBER(K113),ISNUMBER(K115)),K115,K114)))))","v":{"$error":"#N/A"}},{"$f":"IF($O114=MAX(IFERROR($O$4:$O$260,0)),L111,IF(AND(ISNA(L114),ISNUMBER(L112)),SUM(IFERROR($C113:$L113,0)),IF(AND(ISNA(L114),ISNUMBER(L113)),SUM(IFERROR($C113:$L113,0)),IF(AND(ISNA(L113),ISNUMBER(L114)),SUM(IFERROR($C114:$L114,0)),IF(AND(ISNUMBER(L113),ISNUMBER(L115)),L115,L114)))))","v":{"$error":"#N/A"}}]
[38,{"$f":"IF($A115=1,0,IF($A115=$A114,$B114,$B114+IFERROR(IF(INDEX($B$881:$AF$1080,$A114,MATCH($B$2,$B$677:$AF$677,0))=\"NG w/o DAC\",0,INDEX($B$678:$AF$877,$A114,MATCH($B$2,$B$677:$AF$677,0))/10^7),NA())))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A115,MATCH($B$2,$B$880:$AF$880,0))=C$3,IF(C$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A115,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A115,MATCH($B$2,$B$880:$AF$880,0))=D$3,IF(D$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A115,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A115,MATCH($B$2,$B$880:$AF$880,0))=E$3,IF(E$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A115,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A115,MATCH($B$2,$B$880:$AF$880,0))=F$3,IF(F$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A115,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A115,MATCH($B$2,$B$880:$AF$880,0))=G$3,IF(G$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A115,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A115,MATCH($B$2,$B$880:$AF$880,0))=H$3,IF(H$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A115,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A115,MATCH($B$2,$B$880:$AF$880,0))=I$3,IF(I$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A115,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A115,MATCH($B$2,$B$880:$AF$880,0))=J$3,IF(J$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A115,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A115,MATCH($B$2,$B$880:$AF$880,0))=K$3,IF(K$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A115,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A115,MATCH($B$2,$B$880:$AF$880,0))=L$3,IF(L$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A115,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},null,38,{"$error":"#N/A"},{"$f":"IF($O115=MAX(IFERROR($O$4:$O$260,0)),C112,IF(AND(ISNA(C115),ISNUMBER(C113)),SUM(IFERROR($C114:$L114,0)),IF(AND(ISNA(C115),ISNUMBER(C114)),SUM(IFERROR($C114:$L114,0)),IF(AND(ISNA(C114),ISNUMBER(C115)),SUM(IFERROR($C115:$L115,0)),IF(AND(ISNUMBER(C114),ISNUMBER(C116)),C116,C115)))))","v":{"$error":"#N/A"}},{"$f":"IF($O115=MAX(IFERROR($O$4:$O$260,0)),D112,IF(AND(ISNA(D115),ISNUMBER(D113)),SUM(IFERROR($C114:$L114,0)),IF(AND(ISNA(D115),ISNUMBER(D114)),SUM(IFERROR($C114:$L114,0)),IF(AND(ISNA(D114),ISNUMBER(D115)),SUM(IFERROR($C115:$L115,0)),IF(AND(ISNUMBER(D114),ISNUMBER(D116)),D116,D115)))))","v":{"$error":"#N/A"}},{"$f":"IF($O115=MAX(IFERROR($O$4:$O$260,0)),E112,IF(AND(ISNA(E115),ISNUMBER(E113)),SUM(IFERROR($C114:$L114,0)),IF(AND(ISNA(E115),ISNUMBER(E114)),SUM(IFERROR($C114:$L114,0)),IF(AND(ISNA(E114),ISNUMBER(E115)),SUM(IFERROR($C115:$L115,0)),IF(AND(ISNUMBER(E114),ISNUMBER(E116)),E116,E115)))))","v":{"$error":"#N/A"}},{"$f":"IF($O115=MAX(IFERROR($O$4:$O$260,0)),F112,IF(AND(ISNA(F115),ISNUMBER(F113)),SUM(IFERROR($C114:$L114,0)),IF(AND(ISNA(F115),ISNUMBER(F114)),SUM(IFERROR($C114:$L114,0)),IF(AND(ISNA(F114),ISNUMBER(F115)),SUM(IFERROR($C115:$L115,0)),IF(AND(ISNUMBER(F114),ISNUMBER(F116)),F116,F115)))))","v":{"$error":"#N/A"}},{"$f":"IF($O115=MAX(IFERROR($O$4:$O$260,0)),G112,IF(AND(ISNA(G115),ISNUMBER(G113)),SUM(IFERROR($C114:$L114,0)),IF(AND(ISNA(G115),ISNUMBER(G114)),SUM(IFERROR($C114:$L114,0)),IF(AND(ISNA(G114),ISNUMBER(G115)),SUM(IFERROR($C115:$L115,0)),IF(AND(ISNUMBER(G114),ISNUMBER(G116)),G116,G115)))))","v":{"$error":"#N/A"}},{"$f":"IF($O115=MAX(IFERROR($O$4:$O$260,0)),H112,IF(AND(ISNA(H115),ISNUMBER(H113)),SUM(IFERROR($C114:$L114,0)),IF(AND(ISNA(H115),ISNUMBER(H114)),SUM(IFERROR($C114:$L114,0)),IF(AND(ISNA(H114),ISNUMBER(H115)),SUM(IFERROR($C115:$L115,0)),IF(AND(ISNUMBER(H114),ISNUMBER(H116)),H116,H115)))))","v":{"$error":"#N/A"}},{"$f":"IF($O115=MAX(IFERROR($O$4:$O$260,0)),I112,IF(AND(ISNA(I115),ISNUMBER(I113)),SUM(IFERROR($C114:$L114,0)),IF(AND(ISNA(I115),ISNUMBER(I114)),SUM(IFERROR($C114:$L114,0)),IF(AND(ISNA(I114),ISNUMBER(I115)),SUM(IFERROR($C115:$L115,0)),IF(AND(ISNUMBER(I114),ISNUMBER(I116)),I116,I115)))))","v":{"$error":"#N/A"}},{"$f":"IF($O115=MAX(IFERROR($O$4:$O$260,0)),J112,IF(AND(ISNA(J115),ISNUMBER(J113)),SUM(IFERROR($C114:$L114,0)),IF(AND(ISNA(J115),ISNUMBER(J114)),SUM(IFERROR($C114:$L114,0)),IF(AND(ISNA(J114),ISNUMBER(J115)),SUM(IFERROR($C115:$L115,0)),IF(AND(ISNUMBER(J114),ISNUMBER(J116)),J116,J115)))))","v":{"$error":"#N/A"}},{"$f":"IF($O115=MAX(IFERROR($O$4:$O$260,0)),K112,IF(AND(ISNA(K115),ISNUMBER(K113)),SUM(IFERROR($C114:$L114,0)),IF(AND(ISNA(K115),ISNUMBER(K114)),SUM(IFERROR($C114:$L114,0)),IF(AND(ISNA(K114),ISNUMBER(K115)),SUM(IFERROR($C115:$L115,0)),IF(AND(ISNUMBER(K114),ISNUMBER(K116)),K116,K115)))))","v":{"$error":"#N/A"}},{"$f":"IF($O115=MAX(IFERROR($O$4:$O$260,0)),L112,IF(AND(ISNA(L115),ISNUMBER(L113)),SUM(IFERROR($C114:$L114,0)),IF(AND(ISNA(L115),ISNUMBER(L114)),SUM(IFERROR($C114:$L114,0)),IF(AND(ISNA(L114),ISNUMBER(L115)),SUM(IFERROR($C115:$L115,0)),IF(AND(ISNUMBER(L114),ISNUMBER(L116)),L116,L115)))))","v":{"$error":"#N/A"}}]
[38,{"$f":"IF($A116=1,0,IF($A116=$A115,$B115,$B115+IFERROR(IF(INDEX($B$881:$AF$1080,$A115,MATCH($B$2,$B$677:$AF$677,0))=\"NG w/o DAC\",0,INDEX($B$678:$AF$877,$A115,MATCH($B$2,$B$677:$AF$677,0))/10^7),NA())))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A116,MATCH($B$2,$B$880:$AF$880,0))=C$3,IF(C$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A116,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A116,MATCH($B$2,$B$880:$AF$880,0))=D$3,IF(D$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A116,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A116,MATCH($B$2,$B$880:$AF$880,0))=E$3,IF(E$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A116,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A116,MATCH($B$2,$B$880:$AF$880,0))=F$3,IF(F$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A116,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A116,MATCH($B$2,$B$880:$AF$880,0))=G$3,IF(G$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A116,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A116,MATCH($B$2,$B$880:$AF$880,0))=H$3,IF(H$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A116,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A116,MATCH($B$2,$B$880:$AF$880,0))=I$3,IF(I$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A116,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A116,MATCH($B$2,$B$880:$AF$880,0))=J$3,IF(J$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A116,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A116,MATCH($B$2,$B$880:$AF$880,0))=K$3,IF(K$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A116,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A116,MATCH($B$2,$B$880:$AF$880,0))=L$3,IF(L$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A116,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},null,38,{"$error":"#N/A"},{"$f":"IF($O116=MAX(IFERROR($O$4:$O$260,0)),C113,IF(AND(ISNA(C116),ISNUMBER(C114)),SUM(IFERROR($C115:$L115,0)),IF(AND(ISNA(C116),ISNUMBER(C115)),SUM(IFERROR($C115:$L115,0)),IF(AND(ISNA(C115),ISNUMBER(C116)),SUM(IFERROR($C116:$L116,0)),IF(AND(ISNUMBER(C115),ISNUMBER(C117)),C117,C116)))))","v":{"$error":"#N/A"}},{"$f":"IF($O116=MAX(IFERROR($O$4:$O$260,0)),D113,IF(AND(ISNA(D116),ISNUMBER(D114)),SUM(IFERROR($C115:$L115,0)),IF(AND(ISNA(D116),ISNUMBER(D115)),SUM(IFERROR($C115:$L115,0)),IF(AND(ISNA(D115),ISNUMBER(D116)),SUM(IFERROR($C116:$L116,0)),IF(AND(ISNUMBER(D115),ISNUMBER(D117)),D117,D116)))))","v":{"$error":"#N/A"}},{"$f":"IF($O116=MAX(IFERROR($O$4:$O$260,0)),E113,IF(AND(ISNA(E116),ISNUMBER(E114)),SUM(IFERROR($C115:$L115,0)),IF(AND(ISNA(E116),ISNUMBER(E115)),SUM(IFERROR($C115:$L115,0)),IF(AND(ISNA(E115),ISNUMBER(E116)),SUM(IFERROR($C116:$L116,0)),IF(AND(ISNUMBER(E115),ISNUMBER(E117)),E117,E116)))))","v":{"$error":"#N/A"}},{"$f":"IF($O116=MAX(IFERROR($O$4:$O$260,0)),F113,IF(AND(ISNA(F116),ISNUMBER(F114)),SUM(IFERROR($C115:$L115,0)),IF(AND(ISNA(F116),ISNUMBER(F115)),SUM(IFERROR($C115:$L115,0)),IF(AND(ISNA(F115),ISNUMBER(F116)),SUM(IFERROR($C116:$L116,0)),IF(AND(ISNUMBER(F115),ISNUMBER(F117)),F117,F116)))))","v":{"$error":"#N/A"}},{"$f":"IF($O116=MAX(IFERROR($O$4:$O$260,0)),G113,IF(AND(ISNA(G116),ISNUMBER(G114)),SUM(IFERROR($C115:$L115,0)),IF(AND(ISNA(G116),ISNUMBER(G115)),SUM(IFERROR($C115:$L115,0)),IF(AND(ISNA(G115),ISNUMBER(G116)),SUM(IFERROR($C116:$L116,0)),IF(AND(ISNUMBER(G115),ISNUMBER(G117)),G117,G116)))))","v":{"$error":"#N/A"}},{"$f":"IF($O116=MAX(IFERROR($O$4:$O$260,0)),H113,IF(AND(ISNA(H116),ISNUMBER(H114)),SUM(IFERROR($C115:$L115,0)),IF(AND(ISNA(H116),ISNUMBER(H115)),SUM(IFERROR($C115:$L115,0)),IF(AND(ISNA(H115),ISNUMBER(H116)),SUM(IFERROR($C116:$L116,0)),IF(AND(ISNUMBER(H115),ISNUMBER(H117)),H117,H116)))))","v":{"$error":"#N/A"}},{"$f":"IF($O116=MAX(IFERROR($O$4:$O$260,0)),I113,IF(AND(ISNA(I116),ISNUMBER(I114)),SUM(IFERROR($C115:$L115,0)),IF(AND(ISNA(I116),ISNUMBER(I115)),SUM(IFERROR($C115:$L115,0)),IF(AND(ISNA(I115),ISNUMBER(I116)),SUM(IFERROR($C116:$L116,0)),IF(AND(ISNUMBER(I115),ISNUMBER(I117)),I117,I116)))))","v":{"$error":"#N/A"}},{"$f":"IF($O116=MAX(IFERROR($O$4:$O$260,0)),J113,IF(AND(ISNA(J116),ISNUMBER(J114)),SUM(IFERROR($C115:$L115,0)),IF(AND(ISNA(J116),ISNUMBER(J115)),SUM(IFERROR($C115:$L115,0)),IF(AND(ISNA(J115),ISNUMBER(J116)),SUM(IFERROR($C116:$L116,0)),IF(AND(ISNUMBER(J115),ISNUMBER(J117)),J117,J116)))))","v":{"$error":"#N/A"}},{"$f":"IF($O116=MAX(IFERROR($O$4:$O$260,0)),K113,IF(AND(ISNA(K116),ISNUMBER(K114)),SUM(IFERROR($C115:$L115,0)),IF(AND(ISNA(K116),ISNUMBER(K115)),SUM(IFERROR($C115:$L115,0)),IF(AND(ISNA(K115),ISNUMBER(K116)),SUM(IFERROR($C116:$L116,0)),IF(AND(ISNUMBER(K115),ISNUMBER(K117)),K117,K116)))))","v":{"$error":"#N/A"}},{"$f":"IF($O116=MAX(IFERROR($O$4:$O$260,0)),L113,IF(AND(ISNA(L116),ISNUMBER(L114)),SUM(IFERROR($C115:$L115,0)),IF(AND(ISNA(L116),ISNUMBER(L115)),SUM(IFERROR($C115:$L115,0)),IF(AND(ISNA(L115),ISNUMBER(L116)),SUM(IFERROR($C116:$L116,0)),IF(AND(ISNUMBER(L115),ISNUMBER(L117)),L117,L116)))))","v":{"$error":"#N/A"}}]
[38,{"$f":"IF($A117=1,0,IF($A117=$A116,$B116,$B116+IFERROR(IF(INDEX($B$881:$AF$1080,$A116,MATCH($B$2,$B$677:$AF$677,0))=\"NG w/o DAC\",0,INDEX($B$678:$AF$877,$A116,MATCH($B$2,$B$677:$AF$677,0))/10^7),NA())))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A117,MATCH($B$2,$B$880:$AF$880,0))=C$3,IF(C$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A117,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A117,MATCH($B$2,$B$880:$AF$880,0))=D$3,IF(D$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A117,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A117,MATCH($B$2,$B$880:$AF$880,0))=E$3,IF(E$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A117,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A117,MATCH($B$2,$B$880:$AF$880,0))=F$3,IF(F$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A117,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A117,MATCH($B$2,$B$880:$AF$880,0))=G$3,IF(G$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A117,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A117,MATCH($B$2,$B$880:$AF$880,0))=H$3,IF(H$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A117,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A117,MATCH($B$2,$B$880:$AF$880,0))=I$3,IF(I$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A117,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A117,MATCH($B$2,$B$880:$AF$880,0))=J$3,IF(J$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A117,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A117,MATCH($B$2,$B$880:$AF$880,0))=K$3,IF(K$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A117,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A117,MATCH($B$2,$B$880:$AF$880,0))=L$3,IF(L$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A117,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},null,38,{"$error":"#N/A"},{"$f":"IF($O117=MAX(IFERROR($O$4:$O$260,0)),C114,IF(AND(ISNA(C117),ISNUMBER(C115)),SUM(IFERROR($C116:$L116,0)),IF(AND(ISNA(C117),ISNUMBER(C116)),SUM(IFERROR($C116:$L116,0)),IF(AND(ISNA(C116),ISNUMBER(C117)),SUM(IFERROR($C117:$L117,0)),IF(AND(ISNUMBER(C116),ISNUMBER(C118)),C118,C117)))))","v":{"$error":"#N/A"}},{"$f":"IF($O117=MAX(IFERROR($O$4:$O$260,0)),D114,IF(AND(ISNA(D117),ISNUMBER(D115)),SUM(IFERROR($C116:$L116,0)),IF(AND(ISNA(D117),ISNUMBER(D116)),SUM(IFERROR($C116:$L116,0)),IF(AND(ISNA(D116),ISNUMBER(D117)),SUM(IFERROR($C117:$L117,0)),IF(AND(ISNUMBER(D116),ISNUMBER(D118)),D118,D117)))))","v":{"$error":"#N/A"}},{"$f":"IF($O117=MAX(IFERROR($O$4:$O$260,0)),E114,IF(AND(ISNA(E117),ISNUMBER(E115)),SUM(IFERROR($C116:$L116,0)),IF(AND(ISNA(E117),ISNUMBER(E116)),SUM(IFERROR($C116:$L116,0)),IF(AND(ISNA(E116),ISNUMBER(E117)),SUM(IFERROR($C117:$L117,0)),IF(AND(ISNUMBER(E116),ISNUMBER(E118)),E118,E117)))))","v":{"$error":"#N/A"}},{"$f":"IF($O117=MAX(IFERROR($O$4:$O$260,0)),F114,IF(AND(ISNA(F117),ISNUMBER(F115)),SUM(IFERROR($C116:$L116,0)),IF(AND(ISNA(F117),ISNUMBER(F116)),SUM(IFERROR($C116:$L116,0)),IF(AND(ISNA(F116),ISNUMBER(F117)),SUM(IFERROR($C117:$L117,0)),IF(AND(ISNUMBER(F116),ISNUMBER(F118)),F118,F117)))))","v":{"$error":"#N/A"}},{"$f":"IF($O117=MAX(IFERROR($O$4:$O$260,0)),G114,IF(AND(ISNA(G117),ISNUMBER(G115)),SUM(IFERROR($C116:$L116,0)),IF(AND(ISNA(G117),ISNUMBER(G116)),SUM(IFERROR($C116:$L116,0)),IF(AND(ISNA(G116),ISNUMBER(G117)),SUM(IFERROR($C117:$L117,0)),IF(AND(ISNUMBER(G116),ISNUMBER(G118)),G118,G117)))))","v":{"$error":"#N/A"}},{"$f":"IF($O117=MAX(IFERROR($O$4:$O$260,0)),H114,IF(AND(ISNA(H117),ISNUMBER(H115)),SUM(IFERROR($C116:$L116,0)),IF(AND(ISNA(H117),ISNUMBER(H116)),SUM(IFERROR($C116:$L116,0)),IF(AND(ISNA(H116),ISNUMBER(H117)),SUM(IFERROR($C117:$L117,0)),IF(AND(ISNUMBER(H116),ISNUMBER(H118)),H118,H117)))))","v":{"$error":"#N/A"}},{"$f":"IF($O117=MAX(IFERROR($O$4:$O$260,0)),I114,IF(AND(ISNA(I117),ISNUMBER(I115)),SUM(IFERROR($C116:$L116,0)),IF(AND(ISNA(I117),ISNUMBER(I116)),SUM(IFERROR($C116:$L116,0)),IF(AND(ISNA(I116),ISNUMBER(I117)),SUM(IFERROR($C117:$L117,0)),IF(AND(ISNUMBER(I116),ISNUMBER(I118)),I118,I117)))))","v":{"$error":"#N/A"}},{"$f":"IF($O117=MAX(IFERROR($O$4:$O$260,0)),J114,IF(AND(ISNA(J117),ISNUMBER(J115)),SUM(IFERROR($C116:$L116,0)),IF(AND(ISNA(J117),ISNUMBER(J116)),SUM(IFERROR($C116:$L116,0)),IF(AND(ISNA(J116),ISNUMBER(J117)),SUM(IFERROR($C117:$L117,0)),IF(AND(ISNUMBER(J116),ISNUMBER(J118)),J118,J117)))))","v":{"$error":"#N/A"}},{"$f":"IF($O117=MAX(IFERROR($O$4:$O$260,0)),K114,IF(AND(ISNA(K117),ISNUMBER(K115)),SUM(IFERROR($C116:$L116,0)),IF(AND(ISNA(K117),ISNUMBER(K116)),SUM(IFERROR($C116:$L116,0)),IF(AND(ISNA(K116),ISNUMBER(K117)),SUM(IFERROR($C117:$L117,0)),IF(AND(ISNUMBER(K116),ISNUMBER(K118)),K118,K117)))))","v":{"$error":"#N/A"}},{"$f":"IF($O117=MAX(IFERROR($O$4:$O$260,0)),L114,IF(AND(ISNA(L117),ISNUMBER(L115)),SUM(IFERROR($C116:$L116,0)),IF(AND(ISNA(L117),ISNUMBER(L116)),SUM(IFERROR($C116:$L116,0)),IF(AND(ISNA(L116),ISNUMBER(L117)),SUM(IFERROR($C117:$L117,0)),IF(AND(ISNUMBER(L116),ISNUMBER(L118)),L118,L117)))))","v":{"$error":"#N/A"}}]
[39,{"$f":"IF($A118=1,0,IF($A118=$A117,$B117,$B117+IFERROR(IF(INDEX($B$881:$AF$1080,$A117,MATCH($B$2,$B$677:$AF$677,0))=\"NG w/o DAC\",0,INDEX($B$678:$AF$877,$A117,MATCH($B$2,$B$677:$AF$677,0))/10^7),NA())))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A118,MATCH($B$2,$B$880:$AF$880,0))=C$3,IF(C$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A118,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A118,MATCH($B$2,$B$880:$AF$880,0))=D$3,IF(D$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A118,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A118,MATCH($B$2,$B$880:$AF$880,0))=E$3,IF(E$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A118,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A118,MATCH($B$2,$B$880:$AF$880,0))=F$3,IF(F$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A118,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A118,MATCH($B$2,$B$880:$AF$880,0))=G$3,IF(G$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A118,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A118,MATCH($B$2,$B$880:$AF$880,0))=H$3,IF(H$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A118,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A118,MATCH($B$2,$B$880:$AF$880,0))=I$3,IF(I$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A118,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A118,MATCH($B$2,$B$880:$AF$880,0))=J$3,IF(J$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A118,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A118,MATCH($B$2,$B$880:$AF$880,0))=K$3,IF(K$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A118,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A118,MATCH($B$2,$B$880:$AF$880,0))=L$3,IF(L$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A118,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},null,39,{"$error":"#N/A"},{"$f":"IF($O118=MAX(IFERROR($O$4:$O$260,0)),C115,IF(AND(ISNA(C118),ISNUMBER(C116)),SUM(IFERROR($C117:$L117,0)),IF(AND(ISNA(C118),ISNUMBER(C117)),SUM(IFERROR($C117:$L117,0)),IF(AND(ISNA(C117),ISNUMBER(C118)),SUM(IFERROR($C118:$L118,0)),IF(AND(ISNUMBER(C117),ISNUMBER(C119)),C119,C118)))))","v":{"$error":"#N/A"}},{"$f":"IF($O118=MAX(IFERROR($O$4:$O$260,0)),D115,IF(AND(ISNA(D118),ISNUMBER(D116)),SUM(IFERROR($C117:$L117,0)),IF(AND(ISNA(D118),ISNUMBER(D117)),SUM(IFERROR($C117:$L117,0)),IF(AND(ISNA(D117),ISNUMBER(D118)),SUM(IFERROR($C118:$L118,0)),IF(AND(ISNUMBER(D117),ISNUMBER(D119)),D119,D118)))))","v":{"$error":"#N/A"}},{"$f":"IF($O118=MAX(IFERROR($O$4:$O$260,0)),E115,IF(AND(ISNA(E118),ISNUMBER(E116)),SUM(IFERROR($C117:$L117,0)),IF(AND(ISNA(E118),ISNUMBER(E117)),SUM(IFERROR($C117:$L117,0)),IF(AND(ISNA(E117),ISNUMBER(E118)),SUM(IFERROR($C118:$L118,0)),IF(AND(ISNUMBER(E117),ISNUMBER(E119)),E119,E118)))))","v":{"$error":"#N/A"}},{"$f":"IF($O118=MAX(IFERROR($O$4:$O$260,0)),F115,IF(AND(ISNA(F118),ISNUMBER(F116)),SUM(IFERROR($C117:$L117,0)),IF(AND(ISNA(F118),ISNUMBER(F117)),SUM(IFERROR($C117:$L117,0)),IF(AND(ISNA(F117),ISNUMBER(F118)),SUM(IFERROR($C118:$L118,0)),IF(AND(ISNUMBER(F117),ISNUMBER(F119)),F119,F118)))))","v":{"$error":"#N/A"}},{"$f":"IF($O118=MAX(IFERROR($O$4:$O$260,0)),G115,IF(AND(ISNA(G118),ISNUMBER(G116)),SUM(IFERROR($C117:$L117,0)),IF(AND(ISNA(G118),ISNUMBER(G117)),SUM(IFERROR($C117:$L117,0)),IF(AND(ISNA(G117),ISNUMBER(G118)),SUM(IFERROR($C118:$L118,0)),IF(AND(ISNUMBER(G117),ISNUMBER(G119)),G119,G118)))))","v":{"$error":"#N/A"}},{"$f":"IF($O118=MAX(IFERROR($O$4:$O$260,0)),H115,IF(AND(ISNA(H118),ISNUMBER(H116)),SUM(IFERROR($C117:$L117,0)),IF(AND(ISNA(H118),ISNUMBER(H117)),SUM(IFERROR($C117:$L117,0)),IF(AND(ISNA(H117),ISNUMBER(H118)),SUM(IFERROR($C118:$L118,0)),IF(AND(ISNUMBER(H117),ISNUMBER(H119)),H119,H118)))))","v":{"$error":"#N/A"}},{"$f":"IF($O118=MAX(IFERROR($O$4:$O$260,0)),I115,IF(AND(ISNA(I118),ISNUMBER(I116)),SUM(IFERROR($C117:$L117,0)),IF(AND(ISNA(I118),ISNUMBER(I117)),SUM(IFERROR($C117:$L117,0)),IF(AND(ISNA(I117),ISNUMBER(I118)),SUM(IFERROR($C118:$L118,0)),IF(AND(ISNUMBER(I117),ISNUMBER(I119)),I119,I118)))))","v":{"$error":"#N/A"}},{"$f":"IF($O118=MAX(IFERROR($O$4:$O$260,0)),J115,IF(AND(ISNA(J118),ISNUMBER(J116)),SUM(IFERROR($C117:$L117,0)),IF(AND(ISNA(J118),ISNUMBER(J117)),SUM(IFERROR($C117:$L117,0)),IF(AND(ISNA(J117),ISNUMBER(J118)),SUM(IFERROR($C118:$L118,0)),IF(AND(ISNUMBER(J117),ISNUMBER(J119)),J119,J118)))))","v":{"$error":"#N/A"}},{"$f":"IF($O118=MAX(IFERROR($O$4:$O$260,0)),K115,IF(AND(ISNA(K118),ISNUMBER(K116)),SUM(IFERROR($C117:$L117,0)),IF(AND(ISNA(K118),ISNUMBER(K117)),SUM(IFERROR($C117:$L117,0)),IF(AND(ISNA(K117),ISNUMBER(K118)),SUM(IFERROR($C118:$L118,0)),IF(AND(ISNUMBER(K117),ISNUMBER(K119)),K119,K118)))))","v":{"$error":"#N/A"}},{"$f":"IF($O118=MAX(IFERROR($O$4:$O$260,0)),L115,IF(AND(ISNA(L118),ISNUMBER(L116)),SUM(IFERROR($C117:$L117,0)),IF(AND(ISNA(L118),ISNUMBER(L117)),SUM(IFERROR($C117:$L117,0)),IF(AND(ISNA(L117),ISNUMBER(L118)),SUM(IFERROR($C118:$L118,0)),IF(AND(ISNUMBER(L117),ISNUMBER(L119)),L119,L118)))))","v":{"$error":"#N/A"}}]
[39,{"$f":"IF($A119=1,0,IF($A119=$A118,$B118,$B118+IFERROR(IF(INDEX($B$881:$AF$1080,$A118,MATCH($B$2,$B$677:$AF$677,0))=\"NG w/o DAC\",0,INDEX($B$678:$AF$877,$A118,MATCH($B$2,$B$677:$AF$677,0))/10^7),NA())))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A119,MATCH($B$2,$B$880:$AF$880,0))=C$3,IF(C$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A119,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A119,MATCH($B$2,$B$880:$AF$880,0))=D$3,IF(D$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A119,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A119,MATCH($B$2,$B$880:$AF$880,0))=E$3,IF(E$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A119,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A119,MATCH($B$2,$B$880:$AF$880,0))=F$3,IF(F$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A119,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A119,MATCH($B$2,$B$880:$AF$880,0))=G$3,IF(G$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A119,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A119,MATCH($B$2,$B$880:$AF$880,0))=H$3,IF(H$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A119,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A119,MATCH($B$2,$B$880:$AF$880,0))=I$3,IF(I$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A119,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A119,MATCH($B$2,$B$880:$AF$880,0))=J$3,IF(J$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A119,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A119,MATCH($B$2,$B$880:$AF$880,0))=K$3,IF(K$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A119,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A119,MATCH($B$2,$B$880:$AF$880,0))=L$3,IF(L$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A119,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},null,39,{"$error":"#N/A"},{"$f":"IF($O119=MAX(IFERROR($O$4:$O$260,0)),C116,IF(AND(ISNA(C119),ISNUMBER(C117)),SUM(IFERROR($C118:$L118,0)),IF(AND(ISNA(C119),ISNUMBER(C118)),SUM(IFERROR($C118:$L118,0)),IF(AND(ISNA(C118),ISNUMBER(C119)),SUM(IFERROR($C119:$L119,0)),IF(AND(ISNUMBER(C118),ISNUMBER(C120)),C120,C119)))))","v":{"$error":"#N/A"}},{"$f":"IF($O119=MAX(IFERROR($O$4:$O$260,0)),D116,IF(AND(ISNA(D119),ISNUMBER(D117)),SUM(IFERROR($C118:$L118,0)),IF(AND(ISNA(D119),ISNUMBER(D118)),SUM(IFERROR($C118:$L118,0)),IF(AND(ISNA(D118),ISNUMBER(D119)),SUM(IFERROR($C119:$L119,0)),IF(AND(ISNUMBER(D118),ISNUMBER(D120)),D120,D119)))))","v":{"$error":"#N/A"}},{"$f":"IF($O119=MAX(IFERROR($O$4:$O$260,0)),E116,IF(AND(ISNA(E119),ISNUMBER(E117)),SUM(IFERROR($C118:$L118,0)),IF(AND(ISNA(E119),ISNUMBER(E118)),SUM(IFERROR($C118:$L118,0)),IF(AND(ISNA(E118),ISNUMBER(E119)),SUM(IFERROR($C119:$L119,0)),IF(AND(ISNUMBER(E118),ISNUMBER(E120)),E120,E119)))))","v":{"$error":"#N/A"}},{"$f":"IF($O119=MAX(IFERROR($O$4:$O$260,0)),F116,IF(AND(ISNA(F119),ISNUMBER(F117)),SUM(IFERROR($C118:$L118,0)),IF(AND(ISNA(F119),ISNUMBER(F118)),SUM(IFERROR($C118:$L118,0)),IF(AND(ISNA(F118),ISNUMBER(F119)),SUM(IFERROR($C119:$L119,0)),IF(AND(ISNUMBER(F118),ISNUMBER(F120)),F120,F119)))))","v":{"$error":"#N/A"}},{"$f":"IF($O119=MAX(IFERROR($O$4:$O$260,0)),G116,IF(AND(ISNA(G119),ISNUMBER(G117)),SUM(IFERROR($C118:$L118,0)),IF(AND(ISNA(G119),ISNUMBER(G118)),SUM(IFERROR($C118:$L118,0)),IF(AND(ISNA(G118),ISNUMBER(G119)),SUM(IFERROR($C119:$L119,0)),IF(AND(ISNUMBER(G118),ISNUMBER(G120)),G120,G119)))))","v":{"$error":"#N/A"}},{"$f":"IF($O119=MAX(IFERROR($O$4:$O$260,0)),H116,IF(AND(ISNA(H119),ISNUMBER(H117)),SUM(IFERROR($C118:$L118,0)),IF(AND(ISNA(H119),ISNUMBER(H118)),SUM(IFERROR($C118:$L118,0)),IF(AND(ISNA(H118),ISNUMBER(H119)),SUM(IFERROR($C119:$L119,0)),IF(AND(ISNUMBER(H118),ISNUMBER(H120)),H120,H119)))))","v":{"$error":"#N/A"}},{"$f":"IF($O119=MAX(IFERROR($O$4:$O$260,0)),I116,IF(AND(ISNA(I119),ISNUMBER(I117)),SUM(IFERROR($C118:$L118,0)),IF(AND(ISNA(I119),ISNUMBER(I118)),SUM(IFERROR($C118:$L118,0)),IF(AND(ISNA(I118),ISNUMBER(I119)),SUM(IFERROR($C119:$L119,0)),IF(AND(ISNUMBER(I118),ISNUMBER(I120)),I120,I119)))))","v":{"$error":"#N/A"}},{"$f":"IF($O119=MAX(IFERROR($O$4:$O$260,0)),J116,IF(AND(ISNA(J119),ISNUMBER(J117)),SUM(IFERROR($C118:$L118,0)),IF(AND(ISNA(J119),ISNUMBER(J118)),SUM(IFERROR($C118:$L118,0)),IF(AND(ISNA(J118),ISNUMBER(J119)),SUM(IFERROR($C119:$L119,0)),IF(AND(ISNUMBER(J118),ISNUMBER(J120)),J120,J119)))))","v":{"$error":"#N/A"}},{"$f":"IF($O119=MAX(IFERROR($O$4:$O$260,0)),K116,IF(AND(ISNA(K119),ISNUMBER(K117)),SUM(IFERROR($C118:$L118,0)),IF(AND(ISNA(K119),ISNUMBER(K118)),SUM(IFERROR($C118:$L118,0)),IF(AND(ISNA(K118),ISNUMBER(K119)),SUM(IFERROR($C119:$L119,0)),IF(AND(ISNUMBER(K118),ISNUMBER(K120)),K120,K119)))))","v":{"$error":"#N/A"}},{"$f":"IF($O119=MAX(IFERROR($O$4:$O$260,0)),L116,IF(AND(ISNA(L119),ISNUMBER(L117)),SUM(IFERROR($C118:$L118,0)),IF(AND(ISNA(L119),ISNUMBER(L118)),SUM(IFERROR($C118:$L118,0)),IF(AND(ISNA(L118),ISNUMBER(L119)),SUM(IFERROR($C119:$L119,0)),IF(AND(ISNUMBER(L118),ISNUMBER(L120)),L120,L119)))))","v":{"$error":"#N/A"}}]
[39,{"$f":"IF($A120=1,0,IF($A120=$A119,$B119,$B119+IFERROR(IF(INDEX($B$881:$AF$1080,$A119,MATCH($B$2,$B$677:$AF$677,0))=\"NG w/o DAC\",0,INDEX($B$678:$AF$877,$A119,MATCH($B$2,$B$677:$AF$677,0))/10^7),NA())))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A120,MATCH($B$2,$B$880:$AF$880,0))=C$3,IF(C$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A120,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A120,MATCH($B$2,$B$880:$AF$880,0))=D$3,IF(D$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A120,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A120,MATCH($B$2,$B$880:$AF$880,0))=E$3,IF(E$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A120,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A120,MATCH($B$2,$B$880:$AF$880,0))=F$3,IF(F$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A120,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A120,MATCH($B$2,$B$880:$AF$880,0))=G$3,IF(G$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A120,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A120,MATCH($B$2,$B$880:$AF$880,0))=H$3,IF(H$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A120,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A120,MATCH($B$2,$B$880:$AF$880,0))=I$3,IF(I$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A120,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A120,MATCH($B$2,$B$880:$AF$880,0))=J$3,IF(J$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A120,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A120,MATCH($B$2,$B$880:$AF$880,0))=K$3,IF(K$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A120,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A120,MATCH($B$2,$B$880:$AF$880,0))=L$3,IF(L$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A120,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},null,39,{"$error":"#N/A"},{"$f":"IF($O120=MAX(IFERROR($O$4:$O$260,0)),C117,IF(AND(ISNA(C120),ISNUMBER(C118)),SUM(IFERROR($C119:$L119,0)),IF(AND(ISNA(C120),ISNUMBER(C119)),SUM(IFERROR($C119:$L119,0)),IF(AND(ISNA(C119),ISNUMBER(C120)),SUM(IFERROR($C120:$L120,0)),IF(AND(ISNUMBER(C119),ISNUMBER(C121)),C121,C120)))))","v":{"$error":"#N/A"}},{"$f":"IF($O120=MAX(IFERROR($O$4:$O$260,0)),D117,IF(AND(ISNA(D120),ISNUMBER(D118)),SUM(IFERROR($C119:$L119,0)),IF(AND(ISNA(D120),ISNUMBER(D119)),SUM(IFERROR($C119:$L119,0)),IF(AND(ISNA(D119),ISNUMBER(D120)),SUM(IFERROR($C120:$L120,0)),IF(AND(ISNUMBER(D119),ISNUMBER(D121)),D121,D120)))))","v":{"$error":"#N/A"}},{"$f":"IF($O120=MAX(IFERROR($O$4:$O$260,0)),E117,IF(AND(ISNA(E120),ISNUMBER(E118)),SUM(IFERROR($C119:$L119,0)),IF(AND(ISNA(E120),ISNUMBER(E119)),SUM(IFERROR($C119:$L119,0)),IF(AND(ISNA(E119),ISNUMBER(E120)),SUM(IFERROR($C120:$L120,0)),IF(AND(ISNUMBER(E119),ISNUMBER(E121)),E121,E120)))))","v":{"$error":"#N/A"}},{"$f":"IF($O120=MAX(IFERROR($O$4:$O$260,0)),F117,IF(AND(ISNA(F120),ISNUMBER(F118)),SUM(IFERROR($C119:$L119,0)),IF(AND(ISNA(F120),ISNUMBER(F119)),SUM(IFERROR($C119:$L119,0)),IF(AND(ISNA(F119),ISNUMBER(F120)),SUM(IFERROR($C120:$L120,0)),IF(AND(ISNUMBER(F119),ISNUMBER(F121)),F121,F120)))))","v":{"$error":"#N/A"}},{"$f":"IF($O120=MAX(IFERROR($O$4:$O$260,0)),G117,IF(AND(ISNA(G120),ISNUMBER(G118)),SUM(IFERROR($C119:$L119,0)),IF(AND(ISNA(G120),ISNUMBER(G119)),SUM(IFERROR($C119:$L119,0)),IF(AND(ISNA(G119),ISNUMBER(G120)),SUM(IFERROR($C120:$L120,0)),IF(AND(ISNUMBER(G119),ISNUMBER(G121)),G121,G120)))))","v":{"$error":"#N/A"}},{"$f":"IF($O120=MAX(IFERROR($O$4:$O$260,0)),H117,IF(AND(ISNA(H120),ISNUMBER(H118)),SUM(IFERROR($C119:$L119,0)),IF(AND(ISNA(H120),ISNUMBER(H119)),SUM(IFERROR($C119:$L119,0)),IF(AND(ISNA(H119),ISNUMBER(H120)),SUM(IFERROR($C120:$L120,0)),IF(AND(ISNUMBER(H119),ISNUMBER(H121)),H121,H120)))))","v":{"$error":"#N/A"}},{"$f":"IF($O120=MAX(IFERROR($O$4:$O$260,0)),I117,IF(AND(ISNA(I120),ISNUMBER(I118)),SUM(IFERROR($C119:$L119,0)),IF(AND(ISNA(I120),ISNUMBER(I119)),SUM(IFERROR($C119:$L119,0)),IF(AND(ISNA(I119),ISNUMBER(I120)),SUM(IFERROR($C120:$L120,0)),IF(AND(ISNUMBER(I119),ISNUMBER(I121)),I121,I120)))))","v":{"$error":"#N/A"}},{"$f":"IF($O120=MAX(IFERROR($O$4:$O$260,0)),J117,IF(AND(ISNA(J120),ISNUMBER(J118)),SUM(IFERROR($C119:$L119,0)),IF(AND(ISNA(J120),ISNUMBER(J119)),SUM(IFERROR($C119:$L119,0)),IF(AND(ISNA(J119),ISNUMBER(J120)),SUM(IFERROR($C120:$L120,0)),IF(AND(ISNUMBER(J119),ISNUMBER(J121)),J121,J120)))))","v":{"$error":"#N/A"}},{"$f":"IF($O120=MAX(IFERROR($O$4:$O$260,0)),K117,IF(AND(ISNA(K120),ISNUMBER(K118)),SUM(IFERROR($C119:$L119,0)),IF(AND(ISNA(K120),ISNUMBER(K119)),SUM(IFERROR($C119:$L119,0)),IF(AND(ISNA(K119),ISNUMBER(K120)),SUM(IFERROR($C120:$L120,0)),IF(AND(ISNUMBER(K119),ISNUMBER(K121)),K121,K120)))))","v":{"$error":"#N/A"}},{"$f":"IF($O120=MAX(IFERROR($O$4:$O$260,0)),L117,IF(AND(ISNA(L120),ISNUMBER(L118)),SUM(IFERROR($C119:$L119,0)),IF(AND(ISNA(L120),ISNUMBER(L119)),SUM(IFERROR($C119:$L119,0)),IF(AND(ISNA(L119),ISNUMBER(L120)),SUM(IFERROR($C120:$L120,0)),IF(AND(ISNUMBER(L119),ISNUMBER(L121)),L121,L120)))))","v":{"$error":"#N/A"}}]
[40,{"$f":"IF($A121=1,0,IF($A121=$A120,$B120,$B120+IFERROR(IF(INDEX($B$881:$AF$1080,$A120,MATCH($B$2,$B$677:$AF$677,0))=\"NG w/o DAC\",0,INDEX($B$678:$AF$877,$A120,MATCH($B$2,$B$677:$AF$677,0))/10^7),NA())))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A121,MATCH($B$2,$B$880:$AF$880,0))=C$3,IF(C$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A121,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A121,MATCH($B$2,$B$880:$AF$880,0))=D$3,IF(D$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A121,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A121,MATCH($B$2,$B$880:$AF$880,0))=E$3,IF(E$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A121,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A121,MATCH($B$2,$B$880:$AF$880,0))=F$3,IF(F$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A121,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A121,MATCH($B$2,$B$880:$AF$880,0))=G$3,IF(G$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A121,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A121,MATCH($B$2,$B$880:$AF$880,0))=H$3,IF(H$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A121,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A121,MATCH($B$2,$B$880:$AF$880,0))=I$3,IF(I$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A121,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A121,MATCH($B$2,$B$880:$AF$880,0))=J$3,IF(J$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A121,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A121,MATCH($B$2,$B$880:$AF$880,0))=K$3,IF(K$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A121,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A121,MATCH($B$2,$B$880:$AF$880,0))=L$3,IF(L$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A121,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},null,40,{"$error":"#N/A"},{"$f":"IF($O121=MAX(IFERROR($O$4:$O$260,0)),C118,IF(AND(ISNA(C121),ISNUMBER(C119)),SUM(IFERROR($C120:$L120,0)),IF(AND(ISNA(C121),ISNUMBER(C120)),SUM(IFERROR($C120:$L120,0)),IF(AND(ISNA(C120),ISNUMBER(C121)),SUM(IFERROR($C121:$L121,0)),IF(AND(ISNUMBER(C120),ISNUMBER(C122)),C122,C121)))))","v":{"$error":"#N/A"}},{"$f":"IF($O121=MAX(IFERROR($O$4:$O$260,0)),D118,IF(AND(ISNA(D121),ISNUMBER(D119)),SUM(IFERROR($C120:$L120,0)),IF(AND(ISNA(D121),ISNUMBER(D120)),SUM(IFERROR($C120:$L120,0)),IF(AND(ISNA(D120),ISNUMBER(D121)),SUM(IFERROR($C121:$L121,0)),IF(AND(ISNUMBER(D120),ISNUMBER(D122)),D122,D121)))))","v":{"$error":"#N/A"}},{"$f":"IF($O121=MAX(IFERROR($O$4:$O$260,0)),E118,IF(AND(ISNA(E121),ISNUMBER(E119)),SUM(IFERROR($C120:$L120,0)),IF(AND(ISNA(E121),ISNUMBER(E120)),SUM(IFERROR($C120:$L120,0)),IF(AND(ISNA(E120),ISNUMBER(E121)),SUM(IFERROR($C121:$L121,0)),IF(AND(ISNUMBER(E120),ISNUMBER(E122)),E122,E121)))))","v":{"$error":"#N/A"}},{"$f":"IF($O121=MAX(IFERROR($O$4:$O$260,0)),F118,IF(AND(ISNA(F121),ISNUMBER(F119)),SUM(IFERROR($C120:$L120,0)),IF(AND(ISNA(F121),ISNUMBER(F120)),SUM(IFERROR($C120:$L120,0)),IF(AND(ISNA(F120),ISNUMBER(F121)),SUM(IFERROR($C121:$L121,0)),IF(AND(ISNUMBER(F120),ISNUMBER(F122)),F122,F121)))))","v":{"$error":"#N/A"}},{"$f":"IF($O121=MAX(IFERROR($O$4:$O$260,0)),G118,IF(AND(ISNA(G121),ISNUMBER(G119)),SUM(IFERROR($C120:$L120,0)),IF(AND(ISNA(G121),ISNUMBER(G120)),SUM(IFERROR($C120:$L120,0)),IF(AND(ISNA(G120),ISNUMBER(G121)),SUM(IFERROR($C121:$L121,0)),IF(AND(ISNUMBER(G120),ISNUMBER(G122)),G122,G121)))))","v":{"$error":"#N/A"}},{"$f":"IF($O121=MAX(IFERROR($O$4:$O$260,0)),H118,IF(AND(ISNA(H121),ISNUMBER(H119)),SUM(IFERROR($C120:$L120,0)),IF(AND(ISNA(H121),ISNUMBER(H120)),SUM(IFERROR($C120:$L120,0)),IF(AND(ISNA(H120),ISNUMBER(H121)),SUM(IFERROR($C121:$L121,0)),IF(AND(ISNUMBER(H120),ISNUMBER(H122)),H122,H121)))))","v":{"$error":"#N/A"}},{"$f":"IF($O121=MAX(IFERROR($O$4:$O$260,0)),I118,IF(AND(ISNA(I121),ISNUMBER(I119)),SUM(IFERROR($C120:$L120,0)),IF(AND(ISNA(I121),ISNUMBER(I120)),SUM(IFERROR($C120:$L120,0)),IF(AND(ISNA(I120),ISNUMBER(I121)),SUM(IFERROR($C121:$L121,0)),IF(AND(ISNUMBER(I120),ISNUMBER(I122)),I122,I121)))))","v":{"$error":"#N/A"}},{"$f":"IF($O121=MAX(IFERROR($O$4:$O$260,0)),J118,IF(AND(ISNA(J121),ISNUMBER(J119)),SUM(IFERROR($C120:$L120,0)),IF(AND(ISNA(J121),ISNUMBER(J120)),SUM(IFERROR($C120:$L120,0)),IF(AND(ISNA(J120),ISNUMBER(J121)),SUM(IFERROR($C121:$L121,0)),IF(AND(ISNUMBER(J120),ISNUMBER(J122)),J122,J121)))))","v":{"$error":"#N/A"}},{"$f":"IF($O121=MAX(IFERROR($O$4:$O$260,0)),K118,IF(AND(ISNA(K121),ISNUMBER(K119)),SUM(IFERROR($C120:$L120,0)),IF(AND(ISNA(K121),ISNUMBER(K120)),SUM(IFERROR($C120:$L120,0)),IF(AND(ISNA(K120),ISNUMBER(K121)),SUM(IFERROR($C121:$L121,0)),IF(AND(ISNUMBER(K120),ISNUMBER(K122)),K122,K121)))))","v":{"$error":"#N/A"}},{"$f":"IF($O121=MAX(IFERROR($O$4:$O$260,0)),L118,IF(AND(ISNA(L121),ISNUMBER(L119)),SUM(IFERROR($C120:$L120,0)),IF(AND(ISNA(L121),ISNUMBER(L120)),SUM(IFERROR($C120:$L120,0)),IF(AND(ISNA(L120),ISNUMBER(L121)),SUM(IFERROR($C121:$L121,0)),IF(AND(ISNUMBER(L120),ISNUMBER(L122)),L122,L121)))))","v":{"$error":"#N/A"}}]
[40,{"$f":"IF($A122=1,0,IF($A122=$A121,$B121,$B121+IFERROR(IF(INDEX($B$881:$AF$1080,$A121,MATCH($B$2,$B$677:$AF$677,0))=\"NG w/o DAC\",0,INDEX($B$678:$AF$877,$A121,MATCH($B$2,$B$677:$AF$677,0))/10^7),NA())))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A122,MATCH($B$2,$B$880:$AF$880,0))=C$3,IF(C$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A122,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A122,MATCH($B$2,$B$880:$AF$880,0))=D$3,IF(D$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A122,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A122,MATCH($B$2,$B$880:$AF$880,0))=E$3,IF(E$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A122,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A122,MATCH($B$2,$B$880:$AF$880,0))=F$3,IF(F$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A122,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A122,MATCH($B$2,$B$880:$AF$880,0))=G$3,IF(G$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A122,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A122,MATCH($B$2,$B$880:$AF$880,0))=H$3,IF(H$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A122,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A122,MATCH($B$2,$B$880:$AF$880,0))=I$3,IF(I$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A122,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A122,MATCH($B$2,$B$880:$AF$880,0))=J$3,IF(J$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A122,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A122,MATCH($B$2,$B$880:$AF$880,0))=K$3,IF(K$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A122,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A122,MATCH($B$2,$B$880:$AF$880,0))=L$3,IF(L$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A122,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},null,40,{"$error":"#N/A"},{"$f":"IF($O122=MAX(IFERROR($O$4:$O$260,0)),C119,IF(AND(ISNA(C122),ISNUMBER(C120)),SUM(IFERROR($C121:$L121,0)),IF(AND(ISNA(C122),ISNUMBER(C121)),SUM(IFERROR($C121:$L121,0)),IF(AND(ISNA(C121),ISNUMBER(C122)),SUM(IFERROR($C122:$L122,0)),IF(AND(ISNUMBER(C121),ISNUMBER(C123)),C123,C122)))))","v":{"$error":"#N/A"}},{"$f":"IF($O122=MAX(IFERROR($O$4:$O$260,0)),D119,IF(AND(ISNA(D122),ISNUMBER(D120)),SUM(IFERROR($C121:$L121,0)),IF(AND(ISNA(D122),ISNUMBER(D121)),SUM(IFERROR($C121:$L121,0)),IF(AND(ISNA(D121),ISNUMBER(D122)),SUM(IFERROR($C122:$L122,0)),IF(AND(ISNUMBER(D121),ISNUMBER(D123)),D123,D122)))))","v":{"$error":"#N/A"}},{"$f":"IF($O122=MAX(IFERROR($O$4:$O$260,0)),E119,IF(AND(ISNA(E122),ISNUMBER(E120)),SUM(IFERROR($C121:$L121,0)),IF(AND(ISNA(E122),ISNUMBER(E121)),SUM(IFERROR($C121:$L121,0)),IF(AND(ISNA(E121),ISNUMBER(E122)),SUM(IFERROR($C122:$L122,0)),IF(AND(ISNUMBER(E121),ISNUMBER(E123)),E123,E122)))))","v":{"$error":"#N/A"}},{"$f":"IF($O122=MAX(IFERROR($O$4:$O$260,0)),F119,IF(AND(ISNA(F122),ISNUMBER(F120)),SUM(IFERROR($C121:$L121,0)),IF(AND(ISNA(F122),ISNUMBER(F121)),SUM(IFERROR($C121:$L121,0)),IF(AND(ISNA(F121),ISNUMBER(F122)),SUM(IFERROR($C122:$L122,0)),IF(AND(ISNUMBER(F121),ISNUMBER(F123)),F123,F122)))))","v":{"$error":"#N/A"}},{"$f":"IF($O122=MAX(IFERROR($O$4:$O$260,0)),G119,IF(AND(ISNA(G122),ISNUMBER(G120)),SUM(IFERROR($C121:$L121,0)),IF(AND(ISNA(G122),ISNUMBER(G121)),SUM(IFERROR($C121:$L121,0)),IF(AND(ISNA(G121),ISNUMBER(G122)),SUM(IFERROR($C122:$L122,0)),IF(AND(ISNUMBER(G121),ISNUMBER(G123)),G123,G122)))))","v":{"$error":"#N/A"}},{"$f":"IF($O122=MAX(IFERROR($O$4:$O$260,0)),H119,IF(AND(ISNA(H122),ISNUMBER(H120)),SUM(IFERROR($C121:$L121,0)),IF(AND(ISNA(H122),ISNUMBER(H121)),SUM(IFERROR($C121:$L121,0)),IF(AND(ISNA(H121),ISNUMBER(H122)),SUM(IFERROR($C122:$L122,0)),IF(AND(ISNUMBER(H121),ISNUMBER(H123)),H123,H122)))))","v":{"$error":"#N/A"}},{"$f":"IF($O122=MAX(IFERROR($O$4:$O$260,0)),I119,IF(AND(ISNA(I122),ISNUMBER(I120)),SUM(IFERROR($C121:$L121,0)),IF(AND(ISNA(I122),ISNUMBER(I121)),SUM(IFERROR($C121:$L121,0)),IF(AND(ISNA(I121),ISNUMBER(I122)),SUM(IFERROR($C122:$L122,0)),IF(AND(ISNUMBER(I121),ISNUMBER(I123)),I123,I122)))))","v":{"$error":"#N/A"}},{"$f":"IF($O122=MAX(IFERROR($O$4:$O$260,0)),J119,IF(AND(ISNA(J122),ISNUMBER(J120)),SUM(IFERROR($C121:$L121,0)),IF(AND(ISNA(J122),ISNUMBER(J121)),SUM(IFERROR($C121:$L121,0)),IF(AND(ISNA(J121),ISNUMBER(J122)),SUM(IFERROR($C122:$L122,0)),IF(AND(ISNUMBER(J121),ISNUMBER(J123)),J123,J122)))))","v":{"$error":"#N/A"}},{"$f":"IF($O122=MAX(IFERROR($O$4:$O$260,0)),K119,IF(AND(ISNA(K122),ISNUMBER(K120)),SUM(IFERROR($C121:$L121,0)),IF(AND(ISNA(K122),ISNUMBER(K121)),SUM(IFERROR($C121:$L121,0)),IF(AND(ISNA(K121),ISNUMBER(K122)),SUM(IFERROR($C122:$L122,0)),IF(AND(ISNUMBER(K121),ISNUMBER(K123)),K123,K122)))))","v":{"$error":"#N/A"}},{"$f":"IF($O122=MAX(IFERROR($O$4:$O$260,0)),L119,IF(AND(ISNA(L122),ISNUMBER(L120)),SUM(IFERROR($C121:$L121,0)),IF(AND(ISNA(L122),ISNUMBER(L121)),SUM(IFERROR($C121:$L121,0)),IF(AND(ISNA(L121),ISNUMBER(L122)),SUM(IFERROR($C122:$L122,0)),IF(AND(ISNUMBER(L121),ISNUMBER(L123)),L123,L122)))))","v":{"$error":"#N/A"}}]
[40,{"$f":"IF($A123=1,0,IF($A123=$A122,$B122,$B122+IFERROR(IF(INDEX($B$881:$AF$1080,$A122,MATCH($B$2,$B$677:$AF$677,0))=\"NG w/o DAC\",0,INDEX($B$678:$AF$877,$A122,MATCH($B$2,$B$677:$AF$677,0))/10^7),NA())))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A123,MATCH($B$2,$B$880:$AF$880,0))=C$3,IF(C$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A123,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A123,MATCH($B$2,$B$880:$AF$880,0))=D$3,IF(D$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A123,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A123,MATCH($B$2,$B$880:$AF$880,0))=E$3,IF(E$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A123,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A123,MATCH($B$2,$B$880:$AF$880,0))=F$3,IF(F$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A123,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A123,MATCH($B$2,$B$880:$AF$880,0))=G$3,IF(G$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A123,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A123,MATCH($B$2,$B$880:$AF$880,0))=H$3,IF(H$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A123,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A123,MATCH($B$2,$B$880:$AF$880,0))=I$3,IF(I$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A123,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A123,MATCH($B$2,$B$880:$AF$880,0))=J$3,IF(J$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A123,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A123,MATCH($B$2,$B$880:$AF$880,0))=K$3,IF(K$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A123,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A123,MATCH($B$2,$B$880:$AF$880,0))=L$3,IF(L$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A123,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},null,40,{"$error":"#N/A"},{"$f":"IF($O123=MAX(IFERROR($O$4:$O$260,0)),C120,IF(AND(ISNA(C123),ISNUMBER(C121)),SUM(IFERROR($C122:$L122,0)),IF(AND(ISNA(C123),ISNUMBER(C122)),SUM(IFERROR($C122:$L122,0)),IF(AND(ISNA(C122),ISNUMBER(C123)),SUM(IFERROR($C123:$L123,0)),IF(AND(ISNUMBER(C122),ISNUMBER(C124)),C124,C123)))))","v":{"$error":"#N/A"}},{"$f":"IF($O123=MAX(IFERROR($O$4:$O$260,0)),D120,IF(AND(ISNA(D123),ISNUMBER(D121)),SUM(IFERROR($C122:$L122,0)),IF(AND(ISNA(D123),ISNUMBER(D122)),SUM(IFERROR($C122:$L122,0)),IF(AND(ISNA(D122),ISNUMBER(D123)),SUM(IFERROR($C123:$L123,0)),IF(AND(ISNUMBER(D122),ISNUMBER(D124)),D124,D123)))))","v":{"$error":"#N/A"}},{"$f":"IF($O123=MAX(IFERROR($O$4:$O$260,0)),E120,IF(AND(ISNA(E123),ISNUMBER(E121)),SUM(IFERROR($C122:$L122,0)),IF(AND(ISNA(E123),ISNUMBER(E122)),SUM(IFERROR($C122:$L122,0)),IF(AND(ISNA(E122),ISNUMBER(E123)),SUM(IFERROR($C123:$L123,0)),IF(AND(ISNUMBER(E122),ISNUMBER(E124)),E124,E123)))))","v":{"$error":"#N/A"}},{"$f":"IF($O123=MAX(IFERROR($O$4:$O$260,0)),F120,IF(AND(ISNA(F123),ISNUMBER(F121)),SUM(IFERROR($C122:$L122,0)),IF(AND(ISNA(F123),ISNUMBER(F122)),SUM(IFERROR($C122:$L122,0)),IF(AND(ISNA(F122),ISNUMBER(F123)),SUM(IFERROR($C123:$L123,0)),IF(AND(ISNUMBER(F122),ISNUMBER(F124)),F124,F123)))))","v":{"$error":"#N/A"}},{"$f":"IF($O123=MAX(IFERROR($O$4:$O$260,0)),G120,IF(AND(ISNA(G123),ISNUMBER(G121)),SUM(IFERROR($C122:$L122,0)),IF(AND(ISNA(G123),ISNUMBER(G122)),SUM(IFERROR($C122:$L122,0)),IF(AND(ISNA(G122),ISNUMBER(G123)),SUM(IFERROR($C123:$L123,0)),IF(AND(ISNUMBER(G122),ISNUMBER(G124)),G124,G123)))))","v":{"$error":"#N/A"}},{"$f":"IF($O123=MAX(IFERROR($O$4:$O$260,0)),H120,IF(AND(ISNA(H123),ISNUMBER(H121)),SUM(IFERROR($C122:$L122,0)),IF(AND(ISNA(H123),ISNUMBER(H122)),SUM(IFERROR($C122:$L122,0)),IF(AND(ISNA(H122),ISNUMBER(H123)),SUM(IFERROR($C123:$L123,0)),IF(AND(ISNUMBER(H122),ISNUMBER(H124)),H124,H123)))))","v":{"$error":"#N/A"}},{"$f":"IF($O123=MAX(IFERROR($O$4:$O$260,0)),I120,IF(AND(ISNA(I123),ISNUMBER(I121)),SUM(IFERROR($C122:$L122,0)),IF(AND(ISNA(I123),ISNUMBER(I122)),SUM(IFERROR($C122:$L122,0)),IF(AND(ISNA(I122),ISNUMBER(I123)),SUM(IFERROR($C123:$L123,0)),IF(AND(ISNUMBER(I122),ISNUMBER(I124)),I124,I123)))))","v":{"$error":"#N/A"}},{"$f":"IF($O123=MAX(IFERROR($O$4:$O$260,0)),J120,IF(AND(ISNA(J123),ISNUMBER(J121)),SUM(IFERROR($C122:$L122,0)),IF(AND(ISNA(J123),ISNUMBER(J122)),SUM(IFERROR($C122:$L122,0)),IF(AND(ISNA(J122),ISNUMBER(J123)),SUM(IFERROR($C123:$L123,0)),IF(AND(ISNUMBER(J122),ISNUMBER(J124)),J124,J123)))))","v":{"$error":"#N/A"}},{"$f":"IF($O123=MAX(IFERROR($O$4:$O$260,0)),K120,IF(AND(ISNA(K123),ISNUMBER(K121)),SUM(IFERROR($C122:$L122,0)),IF(AND(ISNA(K123),ISNUMBER(K122)),SUM(IFERROR($C122:$L122,0)),IF(AND(ISNA(K122),ISNUMBER(K123)),SUM(IFERROR($C123:$L123,0)),IF(AND(ISNUMBER(K122),ISNUMBER(K124)),K124,K123)))))","v":{"$error":"#N/A"}},{"$f":"IF($O123=MAX(IFERROR($O$4:$O$260,0)),L120,IF(AND(ISNA(L123),ISNUMBER(L121)),SUM(IFERROR($C122:$L122,0)),IF(AND(ISNA(L123),ISNUMBER(L122)),SUM(IFERROR($C122:$L122,0)),IF(AND(ISNA(L122),ISNUMBER(L123)),SUM(IFERROR($C123:$L123,0)),IF(AND(ISNUMBER(L122),ISNUMBER(L124)),L124,L123)))))","v":{"$error":"#N/A"}}]
[41,{"$f":"IF($A124=1,0,IF($A124=$A123,$B123,$B123+IFERROR(IF(INDEX($B$881:$AF$1080,$A123,MATCH($B$2,$B$677:$AF$677,0))=\"NG w/o DAC\",0,INDEX($B$678:$AF$877,$A123,MATCH($B$2,$B$677:$AF$677,0))/10^7),NA())))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A124,MATCH($B$2,$B$880:$AF$880,0))=C$3,IF(C$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A124,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A124,MATCH($B$2,$B$880:$AF$880,0))=D$3,IF(D$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A124,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A124,MATCH($B$2,$B$880:$AF$880,0))=E$3,IF(E$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A124,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A124,MATCH($B$2,$B$880:$AF$880,0))=F$3,IF(F$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A124,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A124,MATCH($B$2,$B$880:$AF$880,0))=G$3,IF(G$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A124,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A124,MATCH($B$2,$B$880:$AF$880,0))=H$3,IF(H$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A124,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A124,MATCH($B$2,$B$880:$AF$880,0))=I$3,IF(I$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A124,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A124,MATCH($B$2,$B$880:$AF$880,0))=J$3,IF(J$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A124,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A124,MATCH($B$2,$B$880:$AF$880,0))=K$3,IF(K$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A124,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A124,MATCH($B$2,$B$880:$AF$880,0))=L$3,IF(L$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A124,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},null,41,{"$error":"#N/A"},{"$f":"IF($O124=MAX(IFERROR($O$4:$O$260,0)),C121,IF(AND(ISNA(C124),ISNUMBER(C122)),SUM(IFERROR($C123:$L123,0)),IF(AND(ISNA(C124),ISNUMBER(C123)),SUM(IFERROR($C123:$L123,0)),IF(AND(ISNA(C123),ISNUMBER(C124)),SUM(IFERROR($C124:$L124,0)),IF(AND(ISNUMBER(C123),ISNUMBER(C125)),C125,C124)))))","v":{"$error":"#N/A"}},{"$f":"IF($O124=MAX(IFERROR($O$4:$O$260,0)),D121,IF(AND(ISNA(D124),ISNUMBER(D122)),SUM(IFERROR($C123:$L123,0)),IF(AND(ISNA(D124),ISNUMBER(D123)),SUM(IFERROR($C123:$L123,0)),IF(AND(ISNA(D123),ISNUMBER(D124)),SUM(IFERROR($C124:$L124,0)),IF(AND(ISNUMBER(D123),ISNUMBER(D125)),D125,D124)))))","v":{"$error":"#N/A"}},{"$f":"IF($O124=MAX(IFERROR($O$4:$O$260,0)),E121,IF(AND(ISNA(E124),ISNUMBER(E122)),SUM(IFERROR($C123:$L123,0)),IF(AND(ISNA(E124),ISNUMBER(E123)),SUM(IFERROR($C123:$L123,0)),IF(AND(ISNA(E123),ISNUMBER(E124)),SUM(IFERROR($C124:$L124,0)),IF(AND(ISNUMBER(E123),ISNUMBER(E125)),E125,E124)))))","v":{"$error":"#N/A"}},{"$f":"IF($O124=MAX(IFERROR($O$4:$O$260,0)),F121,IF(AND(ISNA(F124),ISNUMBER(F122)),SUM(IFERROR($C123:$L123,0)),IF(AND(ISNA(F124),ISNUMBER(F123)),SUM(IFERROR($C123:$L123,0)),IF(AND(ISNA(F123),ISNUMBER(F124)),SUM(IFERROR($C124:$L124,0)),IF(AND(ISNUMBER(F123),ISNUMBER(F125)),F125,F124)))))","v":{"$error":"#N/A"}},{"$f":"IF($O124=MAX(IFERROR($O$4:$O$260,0)),G121,IF(AND(ISNA(G124),ISNUMBER(G122)),SUM(IFERROR($C123:$L123,0)),IF(AND(ISNA(G124),ISNUMBER(G123)),SUM(IFERROR($C123:$L123,0)),IF(AND(ISNA(G123),ISNUMBER(G124)),SUM(IFERROR($C124:$L124,0)),IF(AND(ISNUMBER(G123),ISNUMBER(G125)),G125,G124)))))","v":{"$error":"#N/A"}},{"$f":"IF($O124=MAX(IFERROR($O$4:$O$260,0)),H121,IF(AND(ISNA(H124),ISNUMBER(H122)),SUM(IFERROR($C123:$L123,0)),IF(AND(ISNA(H124),ISNUMBER(H123)),SUM(IFERROR($C123:$L123,0)),IF(AND(ISNA(H123),ISNUMBER(H124)),SUM(IFERROR($C124:$L124,0)),IF(AND(ISNUMBER(H123),ISNUMBER(H125)),H125,H124)))))","v":{"$error":"#N/A"}},{"$f":"IF($O124=MAX(IFERROR($O$4:$O$260,0)),I121,IF(AND(ISNA(I124),ISNUMBER(I122)),SUM(IFERROR($C123:$L123,0)),IF(AND(ISNA(I124),ISNUMBER(I123)),SUM(IFERROR($C123:$L123,0)),IF(AND(ISNA(I123),ISNUMBER(I124)),SUM(IFERROR($C124:$L124,0)),IF(AND(ISNUMBER(I123),ISNUMBER(I125)),I125,I124)))))","v":{"$error":"#N/A"}},{"$f":"IF($O124=MAX(IFERROR($O$4:$O$260,0)),J121,IF(AND(ISNA(J124),ISNUMBER(J122)),SUM(IFERROR($C123:$L123,0)),IF(AND(ISNA(J124),ISNUMBER(J123)),SUM(IFERROR($C123:$L123,0)),IF(AND(ISNA(J123),ISNUMBER(J124)),SUM(IFERROR($C124:$L124,0)),IF(AND(ISNUMBER(J123),ISNUMBER(J125)),J125,J124)))))","v":{"$error":"#N/A"}},{"$f":"IF($O124=MAX(IFERROR($O$4:$O$260,0)),K121,IF(AND(ISNA(K124),ISNUMBER(K122)),SUM(IFERROR($C123:$L123,0)),IF(AND(ISNA(K124),ISNUMBER(K123)),SUM(IFERROR($C123:$L123,0)),IF(AND(ISNA(K123),ISNUMBER(K124)),SUM(IFERROR($C124:$L124,0)),IF(AND(ISNUMBER(K123),ISNUMBER(K125)),K125,K124)))))","v":{"$error":"#N/A"}},{"$f":"IF($O124=MAX(IFERROR($O$4:$O$260,0)),L121,IF(AND(ISNA(L124),ISNUMBER(L122)),SUM(IFERROR($C123:$L123,0)),IF(AND(ISNA(L124),ISNUMBER(L123)),SUM(IFERROR($C123:$L123,0)),IF(AND(ISNA(L123),ISNUMBER(L124)),SUM(IFERROR($C124:$L124,0)),IF(AND(ISNUMBER(L123),ISNUMBER(L125)),L125,L124)))))","v":{"$error":"#N/A"}}]
[41,{"$f":"IF($A125=1,0,IF($A125=$A124,$B124,$B124+IFERROR(IF(INDEX($B$881:$AF$1080,$A124,MATCH($B$2,$B$677:$AF$677,0))=\"NG w/o DAC\",0,INDEX($B$678:$AF$877,$A124,MATCH($B$2,$B$677:$AF$677,0))/10^7),NA())))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A125,MATCH($B$2,$B$880:$AF$880,0))=C$3,IF(C$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A125,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A125,MATCH($B$2,$B$880:$AF$880,0))=D$3,IF(D$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A125,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A125,MATCH($B$2,$B$880:$AF$880,0))=E$3,IF(E$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A125,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A125,MATCH($B$2,$B$880:$AF$880,0))=F$3,IF(F$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A125,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A125,MATCH($B$2,$B$880:$AF$880,0))=G$3,IF(G$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A125,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A125,MATCH($B$2,$B$880:$AF$880,0))=H$3,IF(H$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A125,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A125,MATCH($B$2,$B$880:$AF$880,0))=I$3,IF(I$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A125,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A125,MATCH($B$2,$B$880:$AF$880,0))=J$3,IF(J$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A125,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A125,MATCH($B$2,$B$880:$AF$880,0))=K$3,IF(K$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A125,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A125,MATCH($B$2,$B$880:$AF$880,0))=L$3,IF(L$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A125,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},null,41,{"$error":"#N/A"},{"$f":"IF($O125=MAX(IFERROR($O$4:$O$260,0)),C122,IF(AND(ISNA(C125),ISNUMBER(C123)),SUM(IFERROR($C124:$L124,0)),IF(AND(ISNA(C125),ISNUMBER(C124)),SUM(IFERROR($C124:$L124,0)),IF(AND(ISNA(C124),ISNUMBER(C125)),SUM(IFERROR($C125:$L125,0)),IF(AND(ISNUMBER(C124),ISNUMBER(C126)),C126,C125)))))","v":{"$error":"#N/A"}},{"$f":"IF($O125=MAX(IFERROR($O$4:$O$260,0)),D122,IF(AND(ISNA(D125),ISNUMBER(D123)),SUM(IFERROR($C124:$L124,0)),IF(AND(ISNA(D125),ISNUMBER(D124)),SUM(IFERROR($C124:$L124,0)),IF(AND(ISNA(D124),ISNUMBER(D125)),SUM(IFERROR($C125:$L125,0)),IF(AND(ISNUMBER(D124),ISNUMBER(D126)),D126,D125)))))","v":{"$error":"#N/A"}},{"$f":"IF($O125=MAX(IFERROR($O$4:$O$260,0)),E122,IF(AND(ISNA(E125),ISNUMBER(E123)),SUM(IFERROR($C124:$L124,0)),IF(AND(ISNA(E125),ISNUMBER(E124)),SUM(IFERROR($C124:$L124,0)),IF(AND(ISNA(E124),ISNUMBER(E125)),SUM(IFERROR($C125:$L125,0)),IF(AND(ISNUMBER(E124),ISNUMBER(E126)),E126,E125)))))","v":{"$error":"#N/A"}},{"$f":"IF($O125=MAX(IFERROR($O$4:$O$260,0)),F122,IF(AND(ISNA(F125),ISNUMBER(F123)),SUM(IFERROR($C124:$L124,0)),IF(AND(ISNA(F125),ISNUMBER(F124)),SUM(IFERROR($C124:$L124,0)),IF(AND(ISNA(F124),ISNUMBER(F125)),SUM(IFERROR($C125:$L125,0)),IF(AND(ISNUMBER(F124),ISNUMBER(F126)),F126,F125)))))","v":{"$error":"#N/A"}},{"$f":"IF($O125=MAX(IFERROR($O$4:$O$260,0)),G122,IF(AND(ISNA(G125),ISNUMBER(G123)),SUM(IFERROR($C124:$L124,0)),IF(AND(ISNA(G125),ISNUMBER(G124)),SUM(IFERROR($C124:$L124,0)),IF(AND(ISNA(G124),ISNUMBER(G125)),SUM(IFERROR($C125:$L125,0)),IF(AND(ISNUMBER(G124),ISNUMBER(G126)),G126,G125)))))","v":{"$error":"#N/A"}},{"$f":"IF($O125=MAX(IFERROR($O$4:$O$260,0)),H122,IF(AND(ISNA(H125),ISNUMBER(H123)),SUM(IFERROR($C124:$L124,0)),IF(AND(ISNA(H125),ISNUMBER(H124)),SUM(IFERROR($C124:$L124,0)),IF(AND(ISNA(H124),ISNUMBER(H125)),SUM(IFERROR($C125:$L125,0)),IF(AND(ISNUMBER(H124),ISNUMBER(H126)),H126,H125)))))","v":{"$error":"#N/A"}},{"$f":"IF($O125=MAX(IFERROR($O$4:$O$260,0)),I122,IF(AND(ISNA(I125),ISNUMBER(I123)),SUM(IFERROR($C124:$L124,0)),IF(AND(ISNA(I125),ISNUMBER(I124)),SUM(IFERROR($C124:$L124,0)),IF(AND(ISNA(I124),ISNUMBER(I125)),SUM(IFERROR($C125:$L125,0)),IF(AND(ISNUMBER(I124),ISNUMBER(I126)),I126,I125)))))","v":{"$error":"#N/A"}},{"$f":"IF($O125=MAX(IFERROR($O$4:$O$260,0)),J122,IF(AND(ISNA(J125),ISNUMBER(J123)),SUM(IFERROR($C124:$L124,0)),IF(AND(ISNA(J125),ISNUMBER(J124)),SUM(IFERROR($C124:$L124,0)),IF(AND(ISNA(J124),ISNUMBER(J125)),SUM(IFERROR($C125:$L125,0)),IF(AND(ISNUMBER(J124),ISNUMBER(J126)),J126,J125)))))","v":{"$error":"#N/A"}},{"$f":"IF($O125=MAX(IFERROR($O$4:$O$260,0)),K122,IF(AND(ISNA(K125),ISNUMBER(K123)),SUM(IFERROR($C124:$L124,0)),IF(AND(ISNA(K125),ISNUMBER(K124)),SUM(IFERROR($C124:$L124,0)),IF(AND(ISNA(K124),ISNUMBER(K125)),SUM(IFERROR($C125:$L125,0)),IF(AND(ISNUMBER(K124),ISNUMBER(K126)),K126,K125)))))","v":{"$error":"#N/A"}},{"$f":"IF($O125=MAX(IFERROR($O$4:$O$260,0)),L122,IF(AND(ISNA(L125),ISNUMBER(L123)),SUM(IFERROR($C124:$L124,0)),IF(AND(ISNA(L125),ISNUMBER(L124)),SUM(IFERROR($C124:$L124,0)),IF(AND(ISNA(L124),ISNUMBER(L125)),SUM(IFERROR($C125:$L125,0)),IF(AND(ISNUMBER(L124),ISNUMBER(L126)),L126,L125)))))","v":{"$error":"#N/A"}}]
[43,{"$f":"IF($A130=1,0,IF($A130=$A129,$B129,$B129+IFERROR(IF(INDEX($B$881:$AF$1080,$A129,MATCH($B$2,$B$677:$AF$677,0))=\"NG w/o DAC\",0,INDEX($B$678:$AF$877,$A129,MATCH($B$2,$B$677:$AF$677,0))/10^7),NA())))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A130,MATCH($B$2,$B$880:$AF$880,0))=C$3,IF(C$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A130,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A130,MATCH($B$2,$B$880:$AF$880,0))=D$3,IF(D$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A130,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A130,MATCH($B$2,$B$880:$AF$880,0))=E$3,IF(E$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A130,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A130,MATCH($B$2,$B$880:$AF$880,0))=F$3,IF(F$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A130,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A130,MATCH($B$2,$B$880:$AF$880,0))=G$3,IF(G$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A130,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A130,MATCH($B$2,$B$880:$AF$880,0))=H$3,IF(H$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A130,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A130,MATCH($B$2,$B$880:$AF$880,0))=I$3,IF(I$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A130,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A130,MATCH($B$2,$B$880:$AF$880,0))=J$3,IF(J$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A130,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A130,MATCH($B$2,$B$880:$AF$880,0))=K$3,IF(K$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A130,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A130,MATCH($B$2,$B$880:$AF$880,0))=L$3,IF(L$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A130,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},null,43,{"$error":"#N/A"},{"$f":"IF($O130=MAX(IFERROR($O$4:$O$260,0)),C127,IF(AND(ISNA(C130),ISNUMBER(C128)),SUM(IFERROR($C129:$L129,0)),IF(AND(ISNA(C130),ISNUMBER(C129)),SUM(IFERROR($C129:$L129,0)),IF(AND(ISNA(C129),ISNUMBER(C130)),SUM(IFERROR($C130:$L130,0)),IF(AND(ISNUMBER(C129),ISNUMBER(C131)),C131,C130)))))","v":{"$error":"#N/A"}},{"$f":"IF($O130=MAX(IFERROR($O$4:$O$260,0)),D127,IF(AND(ISNA(D130),ISNUMBER(D128)),SUM(IFERROR($C129:$L129,0)),IF(AND(ISNA(D130),ISNUMBER(D129)),SUM(IFERROR($C129:$L129,0)),IF(AND(ISNA(D129),ISNUMBER(D130)),SUM(IFERROR($C130:$L130,0)),IF(AND(ISNUMBER(D129),ISNUMBER(D131)),D131,D130)))))","v":{"$error":"#N/A"}},{"$f":"IF($O130=MAX(IFERROR($O$4:$O$260,0)),E127,IF(AND(ISNA(E130),ISNUMBER(E128)),SUM(IFERROR($C129:$L129,0)),IF(AND(ISNA(E130),ISNUMBER(E129)),SUM(IFERROR($C129:$L129,0)),IF(AND(ISNA(E129),ISNUMBER(E130)),SUM(IFERROR($C130:$L130,0)),IF(AND(ISNUMBER(E129),ISNUMBER(E131)),E131,E130)))))","v":{"$error":"#N/A"}},{"$f":"IF($O130=MAX(IFERROR($O$4:$O$260,0)),F127,IF(AND(ISNA(F130),ISNUMBER(F128)),SUM(IFERROR($C129:$L129,0)),IF(AND(ISNA(F130),ISNUMBER(F129)),SUM(IFERROR($C129:$L129,0)),IF(AND(ISNA(F129),ISNUMBER(F130)),SUM(IFERROR($C130:$L130,0)),IF(AND(ISNUMBER(F129),ISNUMBER(F131)),F131,F130)))))","v":{"$error":"#N/A"}},{"$f":"IF($O130=MAX(IFERROR($O$4:$O$260,0)),G127,IF(AND(ISNA(G130),ISNUMBER(G128)),SUM(IFERROR($C129:$L129,0)),IF(AND(ISNA(G130),ISNUMBER(G129)),SUM(IFERROR($C129:$L129,0)),IF(AND(ISNA(G129),ISNUMBER(G130)),SUM(IFERROR($C130:$L130,0)),IF(AND(ISNUMBER(G129),ISNUMBER(G131)),G131,G130)))))","v":{"$error":"#N/A"}},{"$f":"IF($O130=MAX(IFERROR($O$4:$O$260,0)),H127,IF(AND(ISNA(H130),ISNUMBER(H128)),SUM(IFERROR($C129:$L129,0)),IF(AND(ISNA(H130),ISNUMBER(H129)),SUM(IFERROR($C129:$L129,0)),IF(AND(ISNA(H129),ISNUMBER(H130)),SUM(IFERROR($C130:$L130,0)),IF(AND(ISNUMBER(H129),ISNUMBER(H131)),H131,H130)))))","v":{"$error":"#N/A"}},{"$f":"IF($O130=MAX(IFERROR($O$4:$O$260,0)),I127,IF(AND(ISNA(I130),ISNUMBER(I128)),SUM(IFERROR($C129:$L129,0)),IF(AND(ISNA(I130),ISNUMBER(I129)),SUM(IFERROR($C129:$L129,0)),IF(AND(ISNA(I129),ISNUMBER(I130)),SUM(IFERROR($C130:$L130,0)),IF(AND(ISNUMBER(I129),ISNUMBER(I131)),I131,I130)))))","v":{"$error":"#N/A"}},{"$f":"IF($O130=MAX(IFERROR($O$4:$O$260,0)),J127,IF(AND(ISNA(J130),ISNUMBER(J128)),SUM(IFERROR($C129:$L129,0)),IF(AND(ISNA(J130),ISNUMBER(J129)),SUM(IFERROR($C129:$L129,0)),IF(AND(ISNA(J129),ISNUMBER(J130)),SUM(IFERROR($C130:$L130,0)),IF(AND(ISNUMBER(J129),ISNUMBER(J131)),J131,J130)))))","v":{"$error":"#N/A"}},{"$f":"IF($O130=MAX(IFERROR($O$4:$O$260,0)),K127,IF(AND(ISNA(K130),ISNUMBER(K128)),SUM(IFERROR($C129:$L129,0)),IF(AND(ISNA(K130),ISNUMBER(K129)),SUM(IFERROR($C129:$L129,0)),IF(AND(ISNA(K129),ISNUMBER(K130)),SUM(IFERROR($C130:$L130,0)),IF(AND(ISNUMBER(K129),ISNUMBER(K131)),K131,K130)))))","v":{"$error":"#N/A"}},{"$f":"IF($O130=MAX(IFERROR($O$4:$O$260,0)),L127,IF(AND(ISNA(L130),ISNUMBER(L128)),SUM(IFERROR($C129:$L129,0)),IF(AND(ISNA(L130),ISNUMBER(L129)),SUM(IFERROR($C129:$L129,0)),IF(AND(ISNA(L129),ISNUMBER(L130)),SUM(IFERROR($C130:$L130,0)),IF(AND(ISNUMBER(L129),ISNUMBER(L131)),L131,L130)))))","v":{"$error":"#N/A"}}]
[44,{"$f":"IF($A135=1,0,IF($A135=$A134,$B134,$B134+IFERROR(IF(INDEX($B$881:$AF$1080,$A134,MATCH($B$2,$B$677:$AF$677,0))=\"NG w/o DAC\",0,INDEX($B$678:$AF$877,$A134,MATCH($B$2,$B$677:$AF$677,0))/10^7),NA())))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A135,MATCH($B$2,$B$880:$AF$880,0))=C$3,IF(C$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A135,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A135,MATCH($B$2,$B$880:$AF$880,0))=D$3,IF(D$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A135,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A135,MATCH($B$2,$B$880:$AF$880,0))=E$3,IF(E$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A135,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A135,MATCH($B$2,$B$880:$AF$880,0))=F$3,IF(F$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A135,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A135,MATCH($B$2,$B$880:$AF$880,0))=G$3,IF(G$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A135,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A135,MATCH($B$2,$B$880:$AF$880,0))=H$3,IF(H$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A135,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A135,MATCH($B$2,$B$880:$AF$880,0))=I$3,IF(I$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A135,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A135,MATCH($B$2,$B$880:$AF$880,0))=J$3,IF(J$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A135,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A135,MATCH($B$2,$B$880:$AF$880,0))=K$3,IF(K$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A135,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A135,MATCH($B$2,$B$880:$AF$880,0))=L$3,IF(L$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A135,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},null,44,{"$error":"#N/A"},{"$f":"IF($O135=MAX(IFERROR($O$4:$O$260,0)),C132,IF(AND(ISNA(C135),ISNUMBER(C133)),SUM(IFERROR($C134:$L134,0)),IF(AND(ISNA(C135),ISNUMBER(C134)),SUM(IFERROR($C134:$L134,0)),IF(AND(ISNA(C134),ISNUMBER(C135)),SUM(IFERROR($C135:$L135,0)),IF(AND(ISNUMBER(C134),ISNUMBER(C136)),C136,C135)))))","v":{"$error":"#N/A"}},{"$f":"IF($O135=MAX(IFERROR($O$4:$O$260,0)),D132,IF(AND(ISNA(D135),ISNUMBER(D133)),SUM(IFERROR($C134:$L134,0)),IF(AND(ISNA(D135),ISNUMBER(D134)),SUM(IFERROR($C134:$L134,0)),IF(AND(ISNA(D134),ISNUMBER(D135)),SUM(IFERROR($C135:$L135,0)),IF(AND(ISNUMBER(D134),ISNUMBER(D136)),D136,D135)))))","v":{"$error":"#N/A"}},{"$f":"IF($O135=MAX(IFERROR($O$4:$O$260,0)),E132,IF(AND(ISNA(E135),ISNUMBER(E133)),SUM(IFERROR($C134:$L134,0)),IF(AND(ISNA(E135),ISNUMBER(E134)),SUM(IFERROR($C134:$L134,0)),IF(AND(ISNA(E134),ISNUMBER(E135)),SUM(IFERROR($C135:$L135,0)),IF(AND(ISNUMBER(E134),ISNUMBER(E136)),E136,E135)))))","v":{"$error":"#N/A"}},{"$f":"IF($O135=MAX(IFERROR($O$4:$O$260,0)),F132,IF(AND(ISNA(F135),ISNUMBER(F133)),SUM(IFERROR($C134:$L134,0)),IF(AND(ISNA(F135),ISNUMBER(F134)),SUM(IFERROR($C134:$L134,0)),IF(AND(ISNA(F134),ISNUMBER(F135)),SUM(IFERROR($C135:$L135,0)),IF(AND(ISNUMBER(F134),ISNUMBER(F136)),F136,F135)))))","v":{"$error":"#N/A"}},{"$f":"IF($O135=MAX(IFERROR($O$4:$O$260,0)),G132,IF(AND(ISNA(G135),ISNUMBER(G133)),SUM(IFERROR($C134:$L134,0)),IF(AND(ISNA(G135),ISNUMBER(G134)),SUM(IFERROR($C134:$L134,0)),IF(AND(ISNA(G134),ISNUMBER(G135)),SUM(IFERROR($C135:$L135,0)),IF(AND(ISNUMBER(G134),ISNUMBER(G136)),G136,G135)))))","v":{"$error":"#N/A"}},{"$f":"IF($O135=MAX(IFERROR($O$4:$O$260,0)),H132,IF(AND(ISNA(H135),ISNUMBER(H133)),SUM(IFERROR($C134:$L134,0)),IF(AND(ISNA(H135),ISNUMBER(H134)),SUM(IFERROR($C134:$L134,0)),IF(AND(ISNA(H134),ISNUMBER(H135)),SUM(IFERROR($C135:$L135,0)),IF(AND(ISNUMBER(H134),ISNUMBER(H136)),H136,H135)))))","v":{"$error":"#N/A"}},{"$f":"IF($O135=MAX(IFERROR($O$4:$O$260,0)),I132,IF(AND(ISNA(I135),ISNUMBER(I133)),SUM(IFERROR($C134:$L134,0)),IF(AND(ISNA(I135),ISNUMBER(I134)),SUM(IFERROR($C134:$L134,0)),IF(AND(ISNA(I134),ISNUMBER(I135)),SUM(IFERROR($C135:$L135,0)),IF(AND(ISNUMBER(I134),ISNUMBER(I136)),I136,I135)))))","v":{"$error":"#N/A"}},{"$f":"IF($O135=MAX(IFERROR($O$4:$O$260,0)),J132,IF(AND(ISNA(J135),ISNUMBER(J133)),SUM(IFERROR($C134:$L134,0)),IF(AND(ISNA(J135),ISNUMBER(J134)),SUM(IFERROR($C134:$L134,0)),IF(AND(ISNA(J134),ISNUMBER(J135)),SUM(IFERROR($C135:$L135,0)),IF(AND(ISNUMBER(J134),ISNUMBER(J136)),J136,J135)))))","v":{"$error":"#N/A"}},{"$f":"IF($O135=MAX(IFERROR($O$4:$O$260,0)),K132,IF(AND(ISNA(K135),ISNUMBER(K133)),SUM(IFERROR($C134:$L134,0)),IF(AND(ISNA(K135),ISNUMBER(K134)),SUM(IFERROR($C134:$L134,0)),IF(AND(ISNA(K134),ISNUMBER(K135)),SUM(IFERROR($C135:$L135,0)),IF(AND(ISNUMBER(K134),ISNUMBER(K136)),K136,K135)))))","v":{"$error":"#N/A"}},{"$f":"IF($O135=MAX(IFERROR($O$4:$O$260,0)),L132,IF(AND(ISNA(L135),ISNUMBER(L133)),SUM(IFERROR($C134:$L134,0)),IF(AND(ISNA(L135),ISNUMBER(L134)),SUM(IFERROR($C134:$L134,0)),IF(AND(ISNA(L134),ISNUMBER(L135)),SUM(IFERROR($C135:$L135,0)),IF(AND(ISNUMBER(L134),ISNUMBER(L136)),L136,L135)))))","v":{"$error":"#N/A"}}]
[47,{"$f":"IF($A143=1,0,IF($A143=$A142,$B142,$B142+IFERROR(IF(INDEX($B$881:$AF$1080,$A142,MATCH($B$2,$B$677:$AF$677,0))=\"NG w/o DAC\",0,INDEX($B$678:$AF$877,$A142,MATCH($B$2,$B$677:$AF$677,0))/10^7),NA())))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A143,MATCH($B$2,$B$880:$AF$880,0))=C$3,IF(C$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A143,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A143,MATCH($B$2,$B$880:$AF$880,0))=D$3,IF(D$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A143,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A143,MATCH($B$2,$B$880:$AF$880,0))=E$3,IF(E$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A143,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A143,MATCH($B$2,$B$880:$AF$880,0))=F$3,IF(F$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A143,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A143,MATCH($B$2,$B$880:$AF$880,0))=G$3,IF(G$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A143,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A143,MATCH($B$2,$B$880:$AF$880,0))=H$3,IF(H$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A143,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A143,MATCH($B$2,$B$880:$AF$880,0))=I$3,IF(I$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A143,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A143,MATCH($B$2,$B$880:$AF$880,0))=J$3,IF(J$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A143,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A143,MATCH($B$2,$B$880:$AF$880,0))=K$3,IF(K$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A143,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A143,MATCH($B$2,$B$880:$AF$880,0))=L$3,IF(L$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A143,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},null,47,{"$error":"#N/A"},{"$f":"IF($O143=MAX(IFERROR($O$4:$O$260,0)),C140,IF(AND(ISNA(C143),ISNUMBER(C141)),SUM(IFERROR($C142:$L142,0)),IF(AND(ISNA(C143),ISNUMBER(C142)),SUM(IFERROR($C142:$L142,0)),IF(AND(ISNA(C142),ISNUMBER(C143)),SUM(IFERROR($C143:$L143,0)),IF(AND(ISNUMBER(C142),ISNUMBER(C144)),C144,C143)))))","v":{"$error":"#N/A"}},{"$f":"IF($O143=MAX(IFERROR($O$4:$O$260,0)),D140,IF(AND(ISNA(D143),ISNUMBER(D141)),SUM(IFERROR($C142:$L142,0)),IF(AND(ISNA(D143),ISNUMBER(D142)),SUM(IFERROR($C142:$L142,0)),IF(AND(ISNA(D142),ISNUMBER(D143)),SUM(IFERROR($C143:$L143,0)),IF(AND(ISNUMBER(D142),ISNUMBER(D144)),D144,D143)))))","v":{"$error":"#N/A"}},{"$f":"IF($O143=MAX(IFERROR($O$4:$O$260,0)),E140,IF(AND(ISNA(E143),ISNUMBER(E141)),SUM(IFERROR($C142:$L142,0)),IF(AND(ISNA(E143),ISNUMBER(E142)),SUM(IFERROR($C142:$L142,0)),IF(AND(ISNA(E142),ISNUMBER(E143)),SUM(IFERROR($C143:$L143,0)),IF(AND(ISNUMBER(E142),ISNUMBER(E144)),E144,E143)))))","v":{"$error":"#N/A"}},{"$f":"IF($O143=MAX(IFERROR($O$4:$O$260,0)),F140,IF(AND(ISNA(F143),ISNUMBER(F141)),SUM(IFERROR($C142:$L142,0)),IF(AND(ISNA(F143),ISNUMBER(F142)),SUM(IFERROR($C142:$L142,0)),IF(AND(ISNA(F142),ISNUMBER(F143)),SUM(IFERROR($C143:$L143,0)),IF(AND(ISNUMBER(F142),ISNUMBER(F144)),F144,F143)))))","v":{"$error":"#N/A"}},{"$f":"IF($O143=MAX(IFERROR($O$4:$O$260,0)),G140,IF(AND(ISNA(G143),ISNUMBER(G141)),SUM(IFERROR($C142:$L142,0)),IF(AND(ISNA(G143),ISNUMBER(G142)),SUM(IFERROR($C142:$L142,0)),IF(AND(ISNA(G142),ISNUMBER(G143)),SUM(IFERROR($C143:$L143,0)),IF(AND(ISNUMBER(G142),ISNUMBER(G144)),G144,G143)))))","v":{"$error":"#N/A"}},{"$f":"IF($O143=MAX(IFERROR($O$4:$O$260,0)),H140,IF(AND(ISNA(H143),ISNUMBER(H141)),SUM(IFERROR($C142:$L142,0)),IF(AND(ISNA(H143),ISNUMBER(H142)),SUM(IFERROR($C142:$L142,0)),IF(AND(ISNA(H142),ISNUMBER(H143)),SUM(IFERROR($C143:$L143,0)),IF(AND(ISNUMBER(H142),ISNUMBER(H144)),H144,H143)))))","v":{"$error":"#N/A"}},{"$f":"IF($O143=MAX(IFERROR($O$4:$O$260,0)),I140,IF(AND(ISNA(I143),ISNUMBER(I141)),SUM(IFERROR($C142:$L142,0)),IF(AND(ISNA(I143),ISNUMBER(I142)),SUM(IFERROR($C142:$L142,0)),IF(AND(ISNA(I142),ISNUMBER(I143)),SUM(IFERROR($C143:$L143,0)),IF(AND(ISNUMBER(I142),ISNUMBER(I144)),I144,I143)))))","v":{"$error":"#N/A"}},{"$f":"IF($O143=MAX(IFERROR($O$4:$O$260,0)),J140,IF(AND(ISNA(J143),ISNUMBER(J141)),SUM(IFERROR($C142:$L142,0)),IF(AND(ISNA(J143),ISNUMBER(J142)),SUM(IFERROR($C142:$L142,0)),IF(AND(ISNA(J142),ISNUMBER(J143)),SUM(IFERROR($C143:$L143,0)),IF(AND(ISNUMBER(J142),ISNUMBER(J144)),J144,J143)))))","v":{"$error":"#N/A"}},{"$f":"IF($O143=MAX(IFERROR($O$4:$O$260,0)),K140,IF(AND(ISNA(K143),ISNUMBER(K141)),SUM(IFERROR($C142:$L142,0)),IF(AND(ISNA(K143),ISNUMBER(K142)),SUM(IFERROR($C142:$L142,0)),IF(AND(ISNA(K142),ISNUMBER(K143)),SUM(IFERROR($C143:$L143,0)),IF(AND(ISNUMBER(K142),ISNUMBER(K144)),K144,K143)))))","v":{"$error":"#N/A"}},{"$f":"IF($O143=MAX(IFERROR($O$4:$O$260,0)),L140,IF(AND(ISNA(L143),ISNUMBER(L141)),SUM(IFERROR($C142:$L142,0)),IF(AND(ISNA(L143),ISNUMBER(L142)),SUM(IFERROR($C142:$L142,0)),IF(AND(ISNA(L142),ISNUMBER(L143)),SUM(IFERROR($C143:$L143,0)),IF(AND(ISNUMBER(L142),ISNUMBER(L144)),L144,L143)))))","v":{"$error":"#N/A"}}]
[49,{"$f":"IF($A149=1,0,IF($A149=$A148,$B148,$B148+IFERROR(IF(INDEX($B$881:$AF$1080,$A148,MATCH($B$2,$B$677:$AF$677,0))=\"NG w/o DAC\",0,INDEX($B$678:$AF$877,$A148,MATCH($B$2,$B$677:$AF$677,0))/10^7),NA())))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A149,MATCH($B$2,$B$880:$AF$880,0))=C$3,IF(C$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A149,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A149,MATCH($B$2,$B$880:$AF$880,0))=D$3,IF(D$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A149,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A149,MATCH($B$2,$B$880:$AF$880,0))=E$3,IF(E$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A149,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A149,MATCH($B$2,$B$880:$AF$880,0))=F$3,IF(F$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A149,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A149,MATCH($B$2,$B$880:$AF$880,0))=G$3,IF(G$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A149,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A149,MATCH($B$2,$B$880:$AF$880,0))=H$3,IF(H$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A149,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A149,MATCH($B$2,$B$880:$AF$880,0))=I$3,IF(I$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A149,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A149,MATCH($B$2,$B$880:$AF$880,0))=J$3,IF(J$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A149,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A149,MATCH($B$2,$B$880:$AF$880,0))=K$3,IF(K$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A149,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A149,MATCH($B$2,$B$880:$AF$880,0))=L$3,IF(L$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A149,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},null,49,{"$error":"#N/A"},{"$f":"IF($O149=MAX(IFERROR($O$4:$O$260,0)),C146,IF(AND(ISNA(C149),ISNUMBER(C147)),SUM(IFERROR($C148:$L148,0)),IF(AND(ISNA(C149),ISNUMBER(C148)),SUM(IFERROR($C148:$L148,0)),IF(AND(ISNA(C148),ISNUMBER(C149)),SUM(IFERROR($C149:$L149,0)),IF(AND(ISNUMBER(C148),ISNUMBER(C150)),C150,C149)))))","v":{"$error":"#N/A"}},{"$f":"IF($O149=MAX(IFERROR($O$4:$O$260,0)),D146,IF(AND(ISNA(D149),ISNUMBER(D147)),SUM(IFERROR($C148:$L148,0)),IF(AND(ISNA(D149),ISNUMBER(D148)),SUM(IFERROR($C148:$L148,0)),IF(AND(ISNA(D148),ISNUMBER(D149)),SUM(IFERROR($C149:$L149,0)),IF(AND(ISNUMBER(D148),ISNUMBER(D150)),D150,D149)))))","v":{"$error":"#N/A"}},{"$f":"IF($O149=MAX(IFERROR($O$4:$O$260,0)),E146,IF(AND(ISNA(E149),ISNUMBER(E147)),SUM(IFERROR($C148:$L148,0)),IF(AND(ISNA(E149),ISNUMBER(E148)),SUM(IFERROR($C148:$L148,0)),IF(AND(ISNA(E148),ISNUMBER(E149)),SUM(IFERROR($C149:$L149,0)),IF(AND(ISNUMBER(E148),ISNUMBER(E150)),E150,E149)))))","v":{"$error":"#N/A"}},{"$f":"IF($O149=MAX(IFERROR($O$4:$O$260,0)),F146,IF(AND(ISNA(F149),ISNUMBER(F147)),SUM(IFERROR($C148:$L148,0)),IF(AND(ISNA(F149),ISNUMBER(F148)),SUM(IFERROR($C148:$L148,0)),IF(AND(ISNA(F148),ISNUMBER(F149)),SUM(IFERROR($C149:$L149,0)),IF(AND(ISNUMBER(F148),ISNUMBER(F150)),F150,F149)))))","v":{"$error":"#N/A"}},{"$f":"IF($O149=MAX(IFERROR($O$4:$O$260,0)),G146,IF(AND(ISNA(G149),ISNUMBER(G147)),SUM(IFERROR($C148:$L148,0)),IF(AND(ISNA(G149),ISNUMBER(G148)),SUM(IFERROR($C148:$L148,0)),IF(AND(ISNA(G148),ISNUMBER(G149)),SUM(IFERROR($C149:$L149,0)),IF(AND(ISNUMBER(G148),ISNUMBER(G150)),G150,G149)))))","v":{"$error":"#N/A"}},{"$f":"IF($O149=MAX(IFERROR($O$4:$O$260,0)),H146,IF(AND(ISNA(H149),ISNUMBER(H147)),SUM(IFERROR($C148:$L148,0)),IF(AND(ISNA(H149),ISNUMBER(H148)),SUM(IFERROR($C148:$L148,0)),IF(AND(ISNA(H148),ISNUMBER(H149)),SUM(IFERROR($C149:$L149,0)),IF(AND(ISNUMBER(H148),ISNUMBER(H150)),H150,H149)))))","v":{"$error":"#N/A"}},{"$f":"IF($O149=MAX(IFERROR($O$4:$O$260,0)),I146,IF(AND(ISNA(I149),ISNUMBER(I147)),SUM(IFERROR($C148:$L148,0)),IF(AND(ISNA(I149),ISNUMBER(I148)),SUM(IFERROR($C148:$L148,0)),IF(AND(ISNA(I148),ISNUMBER(I149)),SUM(IFERROR($C149:$L149,0)),IF(AND(ISNUMBER(I148),ISNUMBER(I150)),I150,I149)))))","v":{"$error":"#N/A"}},{"$f":"IF($O149=MAX(IFERROR($O$4:$O$260,0)),J146,IF(AND(ISNA(J149),ISNUMBER(J147)),SUM(IFERROR($C148:$L148,0)),IF(AND(ISNA(J149),ISNUMBER(J148)),SUM(IFERROR($C148:$L148,0)),IF(AND(ISNA(J148),ISNUMBER(J149)),SUM(IFERROR($C149:$L149,0)),IF(AND(ISNUMBER(J148),ISNUMBER(J150)),J150,J149)))))","v":{"$error":"#N/A"}},{"$f":"IF($O149=MAX(IFERROR($O$4:$O$260,0)),K146,IF(AND(ISNA(K149),ISNUMBER(K147)),SUM(IFERROR($C148:$L148,0)),IF(AND(ISNA(K149),ISNUMBER(K148)),SUM(IFERROR($C148:$L148,0)),IF(AND(ISNA(K148),ISNUMBER(K149)),SUM(IFERROR($C149:$L149,0)),IF(AND(ISNUMBER(K148),ISNUMBER(K150)),K150,K149)))))","v":{"$error":"#N/A"}},{"$f":"IF($O149=MAX(IFERROR($O$4:$O$260,0)),L146,IF(AND(ISNA(L149),ISNUMBER(L147)),SUM(IFERROR($C148:$L148,0)),IF(AND(ISNA(L149),ISNUMBER(L148)),SUM(IFERROR($C148:$L148,0)),IF(AND(ISNA(L148),ISNUMBER(L149)),SUM(IFERROR($C149:$L149,0)),IF(AND(ISNUMBER(L148),ISNUMBER(L150)),L150,L149)))))","v":{"$error":"#N/A"}}]
[52,{"$f":"IF($A157=1,0,IF($A157=$A156,$B156,$B156+IFERROR(IF(INDEX($B$881:$AF$1080,$A156,MATCH($B$2,$B$677:$AF$677,0))=\"NG w/o DAC\",0,INDEX($B$678:$AF$877,$A156,MATCH($B$2,$B$677:$AF$677,0))/10^7),NA())))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A157,MATCH($B$2,$B$880:$AF$880,0))=C$3,IF(C$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A157,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A157,MATCH($B$2,$B$880:$AF$880,0))=D$3,IF(D$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A157,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A157,MATCH($B$2,$B$880:$AF$880,0))=E$3,IF(E$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A157,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A157,MATCH($B$2,$B$880:$AF$880,0))=F$3,IF(F$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A157,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A157,MATCH($B$2,$B$880:$AF$880,0))=G$3,IF(G$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A157,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A157,MATCH($B$2,$B$880:$AF$880,0))=H$3,IF(H$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A157,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A157,MATCH($B$2,$B$880:$AF$880,0))=I$3,IF(I$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A157,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A157,MATCH($B$2,$B$880:$AF$880,0))=J$3,IF(J$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A157,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A157,MATCH($B$2,$B$880:$AF$880,0))=K$3,IF(K$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A157,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A157,MATCH($B$2,$B$880:$AF$880,0))=L$3,IF(L$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A157,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},null,52,{"$error":"#N/A"},{"$f":"IF($O157=MAX(IFERROR($O$4:$O$260,0)),C154,IF(AND(ISNA(C157),ISNUMBER(C155)),SUM(IFERROR($C156:$L156,0)),IF(AND(ISNA(C157),ISNUMBER(C156)),SUM(IFERROR($C156:$L156,0)),IF(AND(ISNA(C156),ISNUMBER(C157)),SUM(IFERROR($C157:$L157,0)),IF(AND(ISNUMBER(C156),ISNUMBER(C158)),C158,C157)))))","v":{"$error":"#N/A"}},{"$f":"IF($O157=MAX(IFERROR($O$4:$O$260,0)),D154,IF(AND(ISNA(D157),ISNUMBER(D155)),SUM(IFERROR($C156:$L156,0)),IF(AND(ISNA(D157),ISNUMBER(D156)),SUM(IFERROR($C156:$L156,0)),IF(AND(ISNA(D156),ISNUMBER(D157)),SUM(IFERROR($C157:$L157,0)),IF(AND(ISNUMBER(D156),ISNUMBER(D158)),D158,D157)))))","v":{"$error":"#N/A"}},{"$f":"IF($O157=MAX(IFERROR($O$4:$O$260,0)),E154,IF(AND(ISNA(E157),ISNUMBER(E155)),SUM(IFERROR($C156:$L156,0)),IF(AND(ISNA(E157),ISNUMBER(E156)),SUM(IFERROR($C156:$L156,0)),IF(AND(ISNA(E156),ISNUMBER(E157)),SUM(IFERROR($C157:$L157,0)),IF(AND(ISNUMBER(E156),ISNUMBER(E158)),E158,E157)))))","v":{"$error":"#N/A"}},{"$f":"IF($O157=MAX(IFERROR($O$4:$O$260,0)),F154,IF(AND(ISNA(F157),ISNUMBER(F155)),SUM(IFERROR($C156:$L156,0)),IF(AND(ISNA(F157),ISNUMBER(F156)),SUM(IFERROR($C156:$L156,0)),IF(AND(ISNA(F156),ISNUMBER(F157)),SUM(IFERROR($C157:$L157,0)),IF(AND(ISNUMBER(F156),ISNUMBER(F158)),F158,F157)))))","v":{"$error":"#N/A"}},{"$f":"IF($O157=MAX(IFERROR($O$4:$O$260,0)),G154,IF(AND(ISNA(G157),ISNUMBER(G155)),SUM(IFERROR($C156:$L156,0)),IF(AND(ISNA(G157),ISNUMBER(G156)),SUM(IFERROR($C156:$L156,0)),IF(AND(ISNA(G156),ISNUMBER(G157)),SUM(IFERROR($C157:$L157,0)),IF(AND(ISNUMBER(G156),ISNUMBER(G158)),G158,G157)))))","v":{"$error":"#N/A"}},{"$f":"IF($O157=MAX(IFERROR($O$4:$O$260,0)),H154,IF(AND(ISNA(H157),ISNUMBER(H155)),SUM(IFERROR($C156:$L156,0)),IF(AND(ISNA(H157),ISNUMBER(H156)),SUM(IFERROR($C156:$L156,0)),IF(AND(ISNA(H156),ISNUMBER(H157)),SUM(IFERROR($C157:$L157,0)),IF(AND(ISNUMBER(H156),ISNUMBER(H158)),H158,H157)))))","v":{"$error":"#N/A"}},{"$f":"IF($O157=MAX(IFERROR($O$4:$O$260,0)),I154,IF(AND(ISNA(I157),ISNUMBER(I155)),SUM(IFERROR($C156:$L156,0)),IF(AND(ISNA(I157),ISNUMBER(I156)),SUM(IFERROR($C156:$L156,0)),IF(AND(ISNA(I156),ISNUMBER(I157)),SUM(IFERROR($C157:$L157,0)),IF(AND(ISNUMBER(I156),ISNUMBER(I158)),I158,I157)))))","v":{"$error":"#N/A"}},{"$f":"IF($O157=MAX(IFERROR($O$4:$O$260,0)),J154,IF(AND(ISNA(J157),ISNUMBER(J155)),SUM(IFERROR($C156:$L156,0)),IF(AND(ISNA(J157),ISNUMBER(J156)),SUM(IFERROR($C156:$L156,0)),IF(AND(ISNA(J156),ISNUMBER(J157)),SUM(IFERROR($C157:$L157,0)),IF(AND(ISNUMBER(J156),ISNUMBER(J158)),J158,J157)))))","v":{"$error":"#N/A"}},{"$f":"IF($O157=MAX(IFERROR($O$4:$O$260,0)),K154,IF(AND(ISNA(K157),ISNUMBER(K155)),SUM(IFERROR($C156:$L156,0)),IF(AND(ISNA(K157),ISNUMBER(K156)),SUM(IFERROR($C156:$L156,0)),IF(AND(ISNA(K156),ISNUMBER(K157)),SUM(IFERROR($C157:$L157,0)),IF(AND(ISNUMBER(K156),ISNUMBER(K158)),K158,K157)))))","v":{"$error":"#N/A"}},{"$f":"IF($O157=MAX(IFERROR($O$4:$O$260,0)),L154,IF(AND(ISNA(L157),ISNUMBER(L155)),SUM(IFERROR($C156:$L156,0)),IF(AND(ISNA(L157),ISNUMBER(L156)),SUM(IFERROR($C156:$L156,0)),IF(AND(ISNA(L156),ISNUMBER(L157)),SUM(IFERROR($C157:$L157,0)),IF(AND(ISNUMBER(L156),ISNUMBER(L158)),L158,L157)))))","v":{"$error":"#N/A"}}]
[55,{"$f":"IF($A168=1,0,IF($A168=$A167,$B167,$B167+IFERROR(IF(INDEX($B$881:$AF$1080,$A167,MATCH($B$2,$B$677:$AF$677,0))=\"NG w/o DAC\",0,INDEX($B$678:$AF$877,$A167,MATCH($B$2,$B$677:$AF$677,0))/10^7),NA())))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A168,MATCH($B$2,$B$880:$AF$880,0))=C$3,IF(C$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A168,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A168,MATCH($B$2,$B$880:$AF$880,0))=D$3,IF(D$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A168,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A168,MATCH($B$2,$B$880:$AF$880,0))=E$3,IF(E$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A168,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A168,MATCH($B$2,$B$880:$AF$880,0))=F$3,IF(F$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A168,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A168,MATCH($B$2,$B$880:$AF$880,0))=G$3,IF(G$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A168,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A168,MATCH($B$2,$B$880:$AF$880,0))=H$3,IF(H$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A168,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A168,MATCH($B$2,$B$880:$AF$880,0))=I$3,IF(I$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A168,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A168,MATCH($B$2,$B$880:$AF$880,0))=J$3,IF(J$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A168,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A168,MATCH($B$2,$B$880:$AF$880,0))=K$3,IF(K$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A168,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A168,MATCH($B$2,$B$880:$AF$880,0))=L$3,IF(L$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A168,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},null,55,{"$error":"#N/A"},{"$f":"IF($O168=MAX(IFERROR($O$4:$O$260,0)),C165,IF(AND(ISNA(C168),ISNUMBER(C166)),SUM(IFERROR($C167:$L167,0)),IF(AND(ISNA(C168),ISNUMBER(C167)),SUM(IFERROR($C167:$L167,0)),IF(AND(ISNA(C167),ISNUMBER(C168)),SUM(IFERROR($C168:$L168,0)),IF(AND(ISNUMBER(C167),ISNUMBER(C169)),C169,C168)))))","v":{"$error":"#N/A"}},{"$f":"IF($O168=MAX(IFERROR($O$4:$O$260,0)),D165,IF(AND(ISNA(D168),ISNUMBER(D166)),SUM(IFERROR($C167:$L167,0)),IF(AND(ISNA(D168),ISNUMBER(D167)),SUM(IFERROR($C167:$L167,0)),IF(AND(ISNA(D167),ISNUMBER(D168)),SUM(IFERROR($C168:$L168,0)),IF(AND(ISNUMBER(D167),ISNUMBER(D169)),D169,D168)))))","v":{"$error":"#N/A"}},{"$f":"IF($O168=MAX(IFERROR($O$4:$O$260,0)),E165,IF(AND(ISNA(E168),ISNUMBER(E166)),SUM(IFERROR($C167:$L167,0)),IF(AND(ISNA(E168),ISNUMBER(E167)),SUM(IFERROR($C167:$L167,0)),IF(AND(ISNA(E167),ISNUMBER(E168)),SUM(IFERROR($C168:$L168,0)),IF(AND(ISNUMBER(E167),ISNUMBER(E169)),E169,E168)))))","v":{"$error":"#N/A"}},{"$f":"IF($O168=MAX(IFERROR($O$4:$O$260,0)),F165,IF(AND(ISNA(F168),ISNUMBER(F166)),SUM(IFERROR($C167:$L167,0)),IF(AND(ISNA(F168),ISNUMBER(F167)),SUM(IFERROR($C167:$L167,0)),IF(AND(ISNA(F167),ISNUMBER(F168)),SUM(IFERROR($C168:$L168,0)),IF(AND(ISNUMBER(F167),ISNUMBER(F169)),F169,F168)))))","v":{"$error":"#N/A"}},{"$f":"IF($O168=MAX(IFERROR($O$4:$O$260,0)),G165,IF(AND(ISNA(G168),ISNUMBER(G166)),SUM(IFERROR($C167:$L167,0)),IF(AND(ISNA(G168),ISNUMBER(G167)),SUM(IFERROR($C167:$L167,0)),IF(AND(ISNA(G167),ISNUMBER(G168)),SUM(IFERROR($C168:$L168,0)),IF(AND(ISNUMBER(G167),ISNUMBER(G169)),G169,G168)))))","v":{"$error":"#N/A"}},{"$f":"IF($O168=MAX(IFERROR($O$4:$O$260,0)),H165,IF(AND(ISNA(H168),ISNUMBER(H166)),SUM(IFERROR($C167:$L167,0)),IF(AND(ISNA(H168),ISNUMBER(H167)),SUM(IFERROR($C167:$L167,0)),IF(AND(ISNA(H167),ISNUMBER(H168)),SUM(IFERROR($C168:$L168,0)),IF(AND(ISNUMBER(H167),ISNUMBER(H169)),H169,H168)))))","v":{"$error":"#N/A"}},{"$f":"IF($O168=MAX(IFERROR($O$4:$O$260,0)),I165,IF(AND(ISNA(I168),ISNUMBER(I166)),SUM(IFERROR($C167:$L167,0)),IF(AND(ISNA(I168),ISNUMBER(I167)),SUM(IFERROR($C167:$L167,0)),IF(AND(ISNA(I167),ISNUMBER(I168)),SUM(IFERROR($C168:$L168,0)),IF(AND(ISNUMBER(I167),ISNUMBER(I169)),I169,I168)))))","v":{"$error":"#N/A"}},{"$f":"IF($O168=MAX(IFERROR($O$4:$O$260,0)),J165,IF(AND(ISNA(J168),ISNUMBER(J166)),SUM(IFERROR($C167:$L167,0)),IF(AND(ISNA(J168),ISNUMBER(J167)),SUM(IFERROR($C167:$L167,0)),IF(AND(ISNA(J167),ISNUMBER(J168)),SUM(IFERROR($C168:$L168,0)),IF(AND(ISNUMBER(J167),ISNUMBER(J169)),J169,J168)))))","v":{"$error":"#N/A"}},{"$f":"IF($O168=MAX(IFERROR($O$4:$O$260,0)),K165,IF(AND(ISNA(K168),ISNUMBER(K166)),SUM(IFERROR($C167:$L167,0)),IF(AND(ISNA(K168),ISNUMBER(K167)),SUM(IFERROR($C167:$L167,0)),IF(AND(ISNA(K167),ISNUMBER(K168)),SUM(IFERROR($C168:$L168,0)),IF(AND(ISNUMBER(K167),ISNUMBER(K169)),K169,K168)))))","v":{"$error":"#N/A"}},{"$f":"IF($O168=MAX(IFERROR($O$4:$O$260,0)),L165,IF(AND(ISNA(L168),ISNUMBER(L166)),SUM(IFERROR($C167:$L167,0)),IF(AND(ISNA(L168),ISNUMBER(L167)),SUM(IFERROR($C167:$L167,0)),IF(AND(ISNA(L167),ISNUMBER(L168)),SUM(IFERROR($C168:$L168,0)),IF(AND(ISNUMBER(L167),ISNUMBER(L169)),L169,L168)))))","v":{"$error":"#N/A"}}]
[56,{"$f":"IF($A171=1,0,IF($A171=$A170,$B170,$B170+IFERROR(IF(INDEX($B$881:$AF$1080,$A170,MATCH($B$2,$B$677:$AF$677,0))=\"NG w/o DAC\",0,INDEX($B$678:$AF$877,$A170,MATCH($B$2,$B$677:$AF$677,0))/10^7),NA())))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A171,MATCH($B$2,$B$880:$AF$880,0))=C$3,IF(C$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A171,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A171,MATCH($B$2,$B$880:$AF$880,0))=D$3,IF(D$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A171,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A171,MATCH($B$2,$B$880:$AF$880,0))=E$3,IF(E$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A171,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A171,MATCH($B$2,$B$880:$AF$880,0))=F$3,IF(F$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A171,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A171,MATCH($B$2,$B$880:$AF$880,0))=G$3,IF(G$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A171,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A171,MATCH($B$2,$B$880:$AF$880,0))=H$3,IF(H$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A171,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A171,MATCH($B$2,$B$880:$AF$880,0))=I$3,IF(I$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A171,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A171,MATCH($B$2,$B$880:$AF$880,0))=J$3,IF(J$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A171,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A171,MATCH($B$2,$B$880:$AF$880,0))=K$3,IF(K$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A171,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A171,MATCH($B$2,$B$880:$AF$880,0))=L$3,IF(L$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A171,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},null,56,{"$error":"#N/A"},{"$f":"IF($O171=MAX(IFERROR($O$4:$O$260,0)),C168,IF(AND(ISNA(C171),ISNUMBER(C169)),SUM(IFERROR($C170:$L170,0)),IF(AND(ISNA(C171),ISNUMBER(C170)),SUM(IFERROR($C170:$L170,0)),IF(AND(ISNA(C170),ISNUMBER(C171)),SUM(IFERROR($C171:$L171,0)),IF(AND(ISNUMBER(C170),ISNUMBER(C172)),C172,C171)))))","v":{"$error":"#N/A"}},{"$f":"IF($O171=MAX(IFERROR($O$4:$O$260,0)),D168,IF(AND(ISNA(D171),ISNUMBER(D169)),SUM(IFERROR($C170:$L170,0)),IF(AND(ISNA(D171),ISNUMBER(D170)),SUM(IFERROR($C170:$L170,0)),IF(AND(ISNA(D170),ISNUMBER(D171)),SUM(IFERROR($C171:$L171,0)),IF(AND(ISNUMBER(D170),ISNUMBER(D172)),D172,D171)))))","v":{"$error":"#N/A"}},{"$f":"IF($O171=MAX(IFERROR($O$4:$O$260,0)),E168,IF(AND(ISNA(E171),ISNUMBER(E169)),SUM(IFERROR($C170:$L170,0)),IF(AND(ISNA(E171),ISNUMBER(E170)),SUM(IFERROR($C170:$L170,0)),IF(AND(ISNA(E170),ISNUMBER(E171)),SUM(IFERROR($C171:$L171,0)),IF(AND(ISNUMBER(E170),ISNUMBER(E172)),E172,E171)))))","v":{"$error":"#N/A"}},{"$f":"IF($O171=MAX(IFERROR($O$4:$O$260,0)),F168,IF(AND(ISNA(F171),ISNUMBER(F169)),SUM(IFERROR($C170:$L170,0)),IF(AND(ISNA(F171),ISNUMBER(F170)),SUM(IFERROR($C170:$L170,0)),IF(AND(ISNA(F170),ISNUMBER(F171)),SUM(IFERROR($C171:$L171,0)),IF(AND(ISNUMBER(F170),ISNUMBER(F172)),F172,F171)))))","v":{"$error":"#N/A"}},{"$f":"IF($O171=MAX(IFERROR($O$4:$O$260,0)),G168,IF(AND(ISNA(G171),ISNUMBER(G169)),SUM(IFERROR($C170:$L170,0)),IF(AND(ISNA(G171),ISNUMBER(G170)),SUM(IFERROR($C170:$L170,0)),IF(AND(ISNA(G170),ISNUMBER(G171)),SUM(IFERROR($C171:$L171,0)),IF(AND(ISNUMBER(G170),ISNUMBER(G172)),G172,G171)))))","v":{"$error":"#N/A"}},{"$f":"IF($O171=MAX(IFERROR($O$4:$O$260,0)),H168,IF(AND(ISNA(H171),ISNUMBER(H169)),SUM(IFERROR($C170:$L170,0)),IF(AND(ISNA(H171),ISNUMBER(H170)),SUM(IFERROR($C170:$L170,0)),IF(AND(ISNA(H170),ISNUMBER(H171)),SUM(IFERROR($C171:$L171,0)),IF(AND(ISNUMBER(H170),ISNUMBER(H172)),H172,H171)))))","v":{"$error":"#N/A"}},{"$f":"IF($O171=MAX(IFERROR($O$4:$O$260,0)),I168,IF(AND(ISNA(I171),ISNUMBER(I169)),SUM(IFERROR($C170:$L170,0)),IF(AND(ISNA(I171),ISNUMBER(I170)),SUM(IFERROR($C170:$L170,0)),IF(AND(ISNA(I170),ISNUMBER(I171)),SUM(IFERROR($C171:$L171,0)),IF(AND(ISNUMBER(I170),ISNUMBER(I172)),I172,I171)))))","v":{"$error":"#N/A"}},{"$f":"IF($O171=MAX(IFERROR($O$4:$O$260,0)),J168,IF(AND(ISNA(J171),ISNUMBER(J169)),SUM(IFERROR($C170:$L170,0)),IF(AND(ISNA(J171),ISNUMBER(J170)),SUM(IFERROR($C170:$L170,0)),IF(AND(ISNA(J170),ISNUMBER(J171)),SUM(IFERROR($C171:$L171,0)),IF(AND(ISNUMBER(J170),ISNUMBER(J172)),J172,J171)))))","v":{"$error":"#N/A"}},{"$f":"IF($O171=MAX(IFERROR($O$4:$O$260,0)),K168,IF(AND(ISNA(K171),ISNUMBER(K169)),SUM(IFERROR($C170:$L170,0)),IF(AND(ISNA(K171),ISNUMBER(K170)),SUM(IFERROR($C170:$L170,0)),IF(AND(ISNA(K170),ISNUMBER(K171)),SUM(IFERROR($C171:$L171,0)),IF(AND(ISNUMBER(K170),ISNUMBER(K172)),K172,K171)))))","v":{"$error":"#N/A"}},{"$f":"IF($O171=MAX(IFERROR($O$4:$O$260,0)),L168,IF(AND(ISNA(L171),ISNUMBER(L169)),SUM(IFERROR($C170:$L170,0)),IF(AND(ISNA(L171),ISNUMBER(L170)),SUM(IFERROR($C170:$L170,0)),IF(AND(ISNA(L170),ISNUMBER(L171)),SUM(IFERROR($C171:$L171,0)),IF(AND(ISNUMBER(L170),ISNUMBER(L172)),L172,L171)))))","v":{"$error":"#N/A"}}]
[58,{"$f":"IF($A177=1,0,IF($A177=$A176,$B176,$B176+IFERROR(IF(INDEX($B$881:$AF$1080,$A176,MATCH($B$2,$B$677:$AF$677,0))=\"NG w/o DAC\",0,INDEX($B$678:$AF$877,$A176,MATCH($B$2,$B$677:$AF$677,0))/10^7),NA())))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A177,MATCH($B$2,$B$880:$AF$880,0))=C$3,IF(C$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A177,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A177,MATCH($B$2,$B$880:$AF$880,0))=D$3,IF(D$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A177,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A177,MATCH($B$2,$B$880:$AF$880,0))=E$3,IF(E$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A177,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A177,MATCH($B$2,$B$880:$AF$880,0))=F$3,IF(F$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A177,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A177,MATCH($B$2,$B$880:$AF$880,0))=G$3,IF(G$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A177,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A177,MATCH($B$2,$B$880:$AF$880,0))=H$3,IF(H$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A177,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A177,MATCH($B$2,$B$880:$AF$880,0))=I$3,IF(I$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A177,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A177,MATCH($B$2,$B$880:$AF$880,0))=J$3,IF(J$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A177,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A177,MATCH($B$2,$B$880:$AF$880,0))=K$3,IF(K$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A177,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A177,MATCH($B$2,$B$880:$AF$880,0))=L$3,IF(L$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A177,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},null,58,{"$error":"#N/A"},{"$f":"IF($O177=MAX(IFERROR($O$4:$O$260,0)),C174,IF(AND(ISNA(C177),ISNUMBER(C175)),SUM(IFERROR($C176:$L176,0)),IF(AND(ISNA(C177),ISNUMBER(C176)),SUM(IFERROR($C176:$L176,0)),IF(AND(ISNA(C176),ISNUMBER(C177)),SUM(IFERROR($C177:$L177,0)),IF(AND(ISNUMBER(C176),ISNUMBER(C178)),C178,C177)))))","v":{"$error":"#N/A"}},{"$f":"IF($O177=MAX(IFERROR($O$4:$O$260,0)),D174,IF(AND(ISNA(D177),ISNUMBER(D175)),SUM(IFERROR($C176:$L176,0)),IF(AND(ISNA(D177),ISNUMBER(D176)),SUM(IFERROR($C176:$L176,0)),IF(AND(ISNA(D176),ISNUMBER(D177)),SUM(IFERROR($C177:$L177,0)),IF(AND(ISNUMBER(D176),ISNUMBER(D178)),D178,D177)))))","v":{"$error":"#N/A"}},{"$f":"IF($O177=MAX(IFERROR($O$4:$O$260,0)),E174,IF(AND(ISNA(E177),ISNUMBER(E175)),SUM(IFERROR($C176:$L176,0)),IF(AND(ISNA(E177),ISNUMBER(E176)),SUM(IFERROR($C176:$L176,0)),IF(AND(ISNA(E176),ISNUMBER(E177)),SUM(IFERROR($C177:$L177,0)),IF(AND(ISNUMBER(E176),ISNUMBER(E178)),E178,E177)))))","v":{"$error":"#N/A"}},{"$f":"IF($O177=MAX(IFERROR($O$4:$O$260,0)),F174,IF(AND(ISNA(F177),ISNUMBER(F175)),SUM(IFERROR($C176:$L176,0)),IF(AND(ISNA(F177),ISNUMBER(F176)),SUM(IFERROR($C176:$L176,0)),IF(AND(ISNA(F176),ISNUMBER(F177)),SUM(IFERROR($C177:$L177,0)),IF(AND(ISNUMBER(F176),ISNUMBER(F178)),F178,F177)))))","v":{"$error":"#N/A"}},{"$f":"IF($O177=MAX(IFERROR($O$4:$O$260,0)),G174,IF(AND(ISNA(G177),ISNUMBER(G175)),SUM(IFERROR($C176:$L176,0)),IF(AND(ISNA(G177),ISNUMBER(G176)),SUM(IFERROR($C176:$L176,0)),IF(AND(ISNA(G176),ISNUMBER(G177)),SUM(IFERROR($C177:$L177,0)),IF(AND(ISNUMBER(G176),ISNUMBER(G178)),G178,G177)))))","v":{"$error":"#N/A"}},{"$f":"IF($O177=MAX(IFERROR($O$4:$O$260,0)),H174,IF(AND(ISNA(H177),ISNUMBER(H175)),SUM(IFERROR($C176:$L176,0)),IF(AND(ISNA(H177),ISNUMBER(H176)),SUM(IFERROR($C176:$L176,0)),IF(AND(ISNA(H176),ISNUMBER(H177)),SUM(IFERROR($C177:$L177,0)),IF(AND(ISNUMBER(H176),ISNUMBER(H178)),H178,H177)))))","v":{"$error":"#N/A"}},{"$f":"IF($O177=MAX(IFERROR($O$4:$O$260,0)),I174,IF(AND(ISNA(I177),ISNUMBER(I175)),SUM(IFERROR($C176:$L176,0)),IF(AND(ISNA(I177),ISNUMBER(I176)),SUM(IFERROR($C176:$L176,0)),IF(AND(ISNA(I176),ISNUMBER(I177)),SUM(IFERROR($C177:$L177,0)),IF(AND(ISNUMBER(I176),ISNUMBER(I178)),I178,I177)))))","v":{"$error":"#N/A"}},{"$f":"IF($O177=MAX(IFERROR($O$4:$O$260,0)),J174,IF(AND(ISNA(J177),ISNUMBER(J175)),SUM(IFERROR($C176:$L176,0)),IF(AND(ISNA(J177),ISNUMBER(J176)),SUM(IFERROR($C176:$L176,0)),IF(AND(ISNA(J176),ISNUMBER(J177)),SUM(IFERROR($C177:$L177,0)),IF(AND(ISNUMBER(J176),ISNUMBER(J178)),J178,J177)))))","v":{"$error":"#N/A"}},{"$f":"IF($O177=MAX(IFERROR($O$4:$O$260,0)),K174,IF(AND(ISNA(K177),ISNUMBER(K175)),SUM(IFERROR($C176:$L176,0)),IF(AND(ISNA(K177),ISNUMBER(K176)),SUM(IFERROR($C176:$L176,0)),IF(AND(ISNA(K176),ISNUMBER(K177)),SUM(IFERROR($C177:$L177,0)),IF(AND(ISNUMBER(K176),ISNUMBER(K178)),K178,K177)))))","v":{"$error":"#N/A"}},{"$f":"IF($O177=MAX(IFERROR($O$4:$O$260,0)),L174,IF(AND(ISNA(L177),ISNUMBER(L175)),SUM(IFERROR($C176:$L176,0)),IF(AND(ISNA(L177),ISNUMBER(L176)),SUM(IFERROR($C176:$L176,0)),IF(AND(ISNA(L176),ISNUMBER(L177)),SUM(IFERROR($C177:$L177,0)),IF(AND(ISNUMBER(L176),ISNUMBER(L178)),L178,L177)))))","v":{"$error":"#N/A"}}]
[61,{"$f":"IF($A185=1,0,IF($A185=$A184,$B184,$B184+IFERROR(IF(INDEX($B$881:$AF$1080,$A184,MATCH($B$2,$B$677:$AF$677,0))=\"NG w/o DAC\",0,INDEX($B$678:$AF$877,$A184,MATCH($B$2,$B$677:$AF$677,0))/10^7),NA())))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A185,MATCH($B$2,$B$880:$AF$880,0))=C$3,IF(C$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A185,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A185,MATCH($B$2,$B$880:$AF$880,0))=D$3,IF(D$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A185,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A185,MATCH($B$2,$B$880:$AF$880,0))=E$3,IF(E$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A185,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A185,MATCH($B$2,$B$880:$AF$880,0))=F$3,IF(F$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A185,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A185,MATCH($B$2,$B$880:$AF$880,0))=G$3,IF(G$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A185,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A185,MATCH($B$2,$B$880:$AF$880,0))=H$3,IF(H$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A185,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A185,MATCH($B$2,$B$880:$AF$880,0))=I$3,IF(I$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A185,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A185,MATCH($B$2,$B$880:$AF$880,0))=J$3,IF(J$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A185,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A185,MATCH($B$2,$B$880:$AF$880,0))=K$3,IF(K$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A185,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A185,MATCH($B$2,$B$880:$AF$880,0))=L$3,IF(L$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A185,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},null,61,{"$error":"#N/A"},{"$f":"IF($O185=MAX(IFERROR($O$4:$O$260,0)),C182,IF(AND(ISNA(C185),ISNUMBER(C183)),SUM(IFERROR($C184:$L184,0)),IF(AND(ISNA(C185),ISNUMBER(C184)),SUM(IFERROR($C184:$L184,0)),IF(AND(ISNA(C184),ISNUMBER(C185)),SUM(IFERROR($C185:$L185,0)),IF(AND(ISNUMBER(C184),ISNUMBER(C186)),C186,C185)))))","v":{"$error":"#N/A"}},{"$f":"IF($O185=MAX(IFERROR($O$4:$O$260,0)),D182,IF(AND(ISNA(D185),ISNUMBER(D183)),SUM(IFERROR($C184:$L184,0)),IF(AND(ISNA(D185),ISNUMBER(D184)),SUM(IFERROR($C184:$L184,0)),IF(AND(ISNA(D184),ISNUMBER(D185)),SUM(IFERROR($C185:$L185,0)),IF(AND(ISNUMBER(D184),ISNUMBER(D186)),D186,D185)))))","v":{"$error":"#N/A"}},{"$f":"IF($O185=MAX(IFERROR($O$4:$O$260,0)),E182,IF(AND(ISNA(E185),ISNUMBER(E183)),SUM(IFERROR($C184:$L184,0)),IF(AND(ISNA(E185),ISNUMBER(E184)),SUM(IFERROR($C184:$L184,0)),IF(AND(ISNA(E184),ISNUMBER(E185)),SUM(IFERROR($C185:$L185,0)),IF(AND(ISNUMBER(E184),ISNUMBER(E186)),E186,E185)))))","v":{"$error":"#N/A"}},{"$f":"IF($O185=MAX(IFERROR($O$4:$O$260,0)),F182,IF(AND(ISNA(F185),ISNUMBER(F183)),SUM(IFERROR($C184:$L184,0)),IF(AND(ISNA(F185),ISNUMBER(F184)),SUM(IFERROR($C184:$L184,0)),IF(AND(ISNA(F184),ISNUMBER(F185)),SUM(IFERROR($C185:$L185,0)),IF(AND(ISNUMBER(F184),ISNUMBER(F186)),F186,F185)))))","v":{"$error":"#N/A"}},{"$f":"IF($O185=MAX(IFERROR($O$4:$O$260,0)),G182,IF(AND(ISNA(G185),ISNUMBER(G183)),SUM(IFERROR($C184:$L184,0)),IF(AND(ISNA(G185),ISNUMBER(G184)),SUM(IFERROR($C184:$L184,0)),IF(AND(ISNA(G184),ISNUMBER(G185)),SUM(IFERROR($C185:$L185,0)),IF(AND(ISNUMBER(G184),ISNUMBER(G186)),G186,G185)))))","v":{"$error":"#N/A"}},{"$f":"IF($O185=MAX(IFERROR($O$4:$O$260,0)),H182,IF(AND(ISNA(H185),ISNUMBER(H183)),SUM(IFERROR($C184:$L184,0)),IF(AND(ISNA(H185),ISNUMBER(H184)),SUM(IFERROR($C184:$L184,0)),IF(AND(ISNA(H184),ISNUMBER(H185)),SUM(IFERROR($C185:$L185,0)),IF(AND(ISNUMBER(H184),ISNUMBER(H186)),H186,H185)))))","v":{"$error":"#N/A"}},{"$f":"IF($O185=MAX(IFERROR($O$4:$O$260,0)),I182,IF(AND(ISNA(I185),ISNUMBER(I183)),SUM(IFERROR($C184:$L184,0)),IF(AND(ISNA(I185),ISNUMBER(I184)),SUM(IFERROR($C184:$L184,0)),IF(AND(ISNA(I184),ISNUMBER(I185)),SUM(IFERROR($C185:$L185,0)),IF(AND(ISNUMBER(I184),ISNUMBER(I186)),I186,I185)))))","v":{"$error":"#N/A"}},{"$f":"IF($O185=MAX(IFERROR($O$4:$O$260,0)),J182,IF(AND(ISNA(J185),ISNUMBER(J183)),SUM(IFERROR($C184:$L184,0)),IF(AND(ISNA(J185),ISNUMBER(J184)),SUM(IFERROR($C184:$L184,0)),IF(AND(ISNA(J184),ISNUMBER(J185)),SUM(IFERROR($C185:$L185,0)),IF(AND(ISNUMBER(J184),ISNUMBER(J186)),J186,J185)))))","v":{"$error":"#N/A"}},{"$f":"IF($O185=MAX(IFERROR($O$4:$O$260,0)),K182,IF(AND(ISNA(K185),ISNUMBER(K183)),SUM(IFERROR($C184:$L184,0)),IF(AND(ISNA(K185),ISNUMBER(K184)),SUM(IFERROR($C184:$L184,0)),IF(AND(ISNA(K184),ISNUMBER(K185)),SUM(IFERROR($C185:$L185,0)),IF(AND(ISNUMBER(K184),ISNUMBER(K186)),K186,K185)))))","v":{"$error":"#N/A"}},{"$f":"IF($O185=MAX(IFERROR($O$4:$O$260,0)),L182,IF(AND(ISNA(L185),ISNUMBER(L183)),SUM(IFERROR($C184:$L184,0)),IF(AND(ISNA(L185),ISNUMBER(L184)),SUM(IFERROR($C184:$L184,0)),IF(AND(ISNA(L184),ISNUMBER(L185)),SUM(IFERROR($C185:$L185,0)),IF(AND(ISNUMBER(L184),ISNUMBER(L186)),L186,L185)))))","v":{"$error":"#N/A"}}]
[64,{"$f":"IF($A193=1,0,IF($A193=$A192,$B192,$B192+IFERROR(IF(INDEX($B$881:$AF$1080,$A192,MATCH($B$2,$B$677:$AF$677,0))=\"NG w/o DAC\",0,INDEX($B$678:$AF$877,$A192,MATCH($B$2,$B$677:$AF$677,0))/10^7),NA())))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A193,MATCH($B$2,$B$880:$AF$880,0))=C$3,IF(C$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A193,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A193,MATCH($B$2,$B$880:$AF$880,0))=D$3,IF(D$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A193,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A193,MATCH($B$2,$B$880:$AF$880,0))=E$3,IF(E$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A193,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A193,MATCH($B$2,$B$880:$AF$880,0))=F$3,IF(F$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A193,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A193,MATCH($B$2,$B$880:$AF$880,0))=G$3,IF(G$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A193,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A193,MATCH($B$2,$B$880:$AF$880,0))=H$3,IF(H$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A193,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A193,MATCH($B$2,$B$880:$AF$880,0))=I$3,IF(I$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A193,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A193,MATCH($B$2,$B$880:$AF$880,0))=J$3,IF(J$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A193,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A193,MATCH($B$2,$B$880:$AF$880,0))=K$3,IF(K$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A193,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A193,MATCH($B$2,$B$880:$AF$880,0))=L$3,IF(L$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A193,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},null,64,{"$error":"#N/A"},{"$f":"IF($O193=MAX(IFERROR($O$4:$O$260,0)),C190,IF(AND(ISNA(C193),ISNUMBER(C191)),SUM(IFERROR($C192:$L192,0)),IF(AND(ISNA(C193),ISNUMBER(C192)),SUM(IFERROR($C192:$L192,0)),IF(AND(ISNA(C192),ISNUMBER(C193)),SUM(IFERROR($C193:$L193,0)),IF(AND(ISNUMBER(C192),ISNUMBER(C194)),C194,C193)))))","v":{"$error":"#N/A"}},{"$f":"IF($O193=MAX(IFERROR($O$4:$O$260,0)),D190,IF(AND(ISNA(D193),ISNUMBER(D191)),SUM(IFERROR($C192:$L192,0)),IF(AND(ISNA(D193),ISNUMBER(D192)),SUM(IFERROR($C192:$L192,0)),IF(AND(ISNA(D192),ISNUMBER(D193)),SUM(IFERROR($C193:$L193,0)),IF(AND(ISNUMBER(D192),ISNUMBER(D194)),D194,D193)))))","v":{"$error":"#N/A"}},{"$f":"IF($O193=MAX(IFERROR($O$4:$O$260,0)),E190,IF(AND(ISNA(E193),ISNUMBER(E191)),SUM(IFERROR($C192:$L192,0)),IF(AND(ISNA(E193),ISNUMBER(E192)),SUM(IFERROR($C192:$L192,0)),IF(AND(ISNA(E192),ISNUMBER(E193)),SUM(IFERROR($C193:$L193,0)),IF(AND(ISNUMBER(E192),ISNUMBER(E194)),E194,E193)))))","v":{"$error":"#N/A"}},{"$f":"IF($O193=MAX(IFERROR($O$4:$O$260,0)),F190,IF(AND(ISNA(F193),ISNUMBER(F191)),SUM(IFERROR($C192:$L192,0)),IF(AND(ISNA(F193),ISNUMBER(F192)),SUM(IFERROR($C192:$L192,0)),IF(AND(ISNA(F192),ISNUMBER(F193)),SUM(IFERROR($C193:$L193,0)),IF(AND(ISNUMBER(F192),ISNUMBER(F194)),F194,F193)))))","v":{"$error":"#N/A"}},{"$f":"IF($O193=MAX(IFERROR($O$4:$O$260,0)),G190,IF(AND(ISNA(G193),ISNUMBER(G191)),SUM(IFERROR($C192:$L192,0)),IF(AND(ISNA(G193),ISNUMBER(G192)),SUM(IFERROR($C192:$L192,0)),IF(AND(ISNA(G192),ISNUMBER(G193)),SUM(IFERROR($C193:$L193,0)),IF(AND(ISNUMBER(G192),ISNUMBER(G194)),G194,G193)))))","v":{"$error":"#N/A"}},{"$f":"IF($O193=MAX(IFERROR($O$4:$O$260,0)),H190,IF(AND(ISNA(H193),ISNUMBER(H191)),SUM(IFERROR($C192:$L192,0)),IF(AND(ISNA(H193),ISNUMBER(H192)),SUM(IFERROR($C192:$L192,0)),IF(AND(ISNA(H192),ISNUMBER(H193)),SUM(IFERROR($C193:$L193,0)),IF(AND(ISNUMBER(H192),ISNUMBER(H194)),H194,H193)))))","v":{"$error":"#N/A"}},{"$f":"IF($O193=MAX(IFERROR($O$4:$O$260,0)),I190,IF(AND(ISNA(I193),ISNUMBER(I191)),SUM(IFERROR($C192:$L192,0)),IF(AND(ISNA(I193),ISNUMBER(I192)),SUM(IFERROR($C192:$L192,0)),IF(AND(ISNA(I192),ISNUMBER(I193)),SUM(IFERROR($C193:$L193,0)),IF(AND(ISNUMBER(I192),ISNUMBER(I194)),I194,I193)))))","v":{"$error":"#N/A"}},{"$f":"IF($O193=MAX(IFERROR($O$4:$O$260,0)),J190,IF(AND(ISNA(J193),ISNUMBER(J191)),SUM(IFERROR($C192:$L192,0)),IF(AND(ISNA(J193),ISNUMBER(J192)),SUM(IFERROR($C192:$L192,0)),IF(AND(ISNA(J192),ISNUMBER(J193)),SUM(IFERROR($C193:$L193,0)),IF(AND(ISNUMBER(J192),ISNUMBER(J194)),J194,J193)))))","v":{"$error":"#N/A"}},{"$f":"IF($O193=MAX(IFERROR($O$4:$O$260,0)),K190,IF(AND(ISNA(K193),ISNUMBER(K191)),SUM(IFERROR($C192:$L192,0)),IF(AND(ISNA(K193),ISNUMBER(K192)),SUM(IFERROR($C192:$L192,0)),IF(AND(ISNA(K192),ISNUMBER(K193)),SUM(IFERROR($C193:$L193,0)),IF(AND(ISNUMBER(K192),ISNUMBER(K194)),K194,K193)))))","v":{"$error":"#N/A"}},{"$f":"IF($O193=MAX(IFERROR($O$4:$O$260,0)),L190,IF(AND(ISNA(L193),ISNUMBER(L191)),SUM(IFERROR($C192:$L192,0)),IF(AND(ISNA(L193),ISNUMBER(L192)),SUM(IFERROR($C192:$L192,0)),IF(AND(ISNA(L192),ISNUMBER(L193)),SUM(IFERROR($C193:$L193,0)),IF(AND(ISNUMBER(L192),ISNUMBER(L194)),L194,L193)))))","v":{"$error":"#N/A"}}]
[67,{"$f":"IF($A202=1,0,IF($A202=$A201,$B201,$B201+IFERROR(IF(INDEX($B$881:$AF$1080,$A201,MATCH($B$2,$B$677:$AF$677,0))=\"NG w/o DAC\",0,INDEX($B$678:$AF$877,$A201,MATCH($B$2,$B$677:$AF$677,0))/10^7),NA())))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A202,MATCH($B$2,$B$880:$AF$880,0))=C$3,IF(C$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A202,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A202,MATCH($B$2,$B$880:$AF$880,0))=D$3,IF(D$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A202,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A202,MATCH($B$2,$B$880:$AF$880,0))=E$3,IF(E$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A202,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A202,MATCH($B$2,$B$880:$AF$880,0))=F$3,IF(F$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A202,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A202,MATCH($B$2,$B$880:$AF$880,0))=G$3,IF(G$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A202,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A202,MATCH($B$2,$B$880:$AF$880,0))=H$3,IF(H$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A202,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A202,MATCH($B$2,$B$880:$AF$880,0))=I$3,IF(I$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A202,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A202,MATCH($B$2,$B$880:$AF$880,0))=J$3,IF(J$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A202,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A202,MATCH($B$2,$B$880:$AF$880,0))=K$3,IF(K$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A202,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A202,MATCH($B$2,$B$880:$AF$880,0))=L$3,IF(L$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A202,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},null,67,{"$error":"#N/A"},{"$f":"IF($O202=MAX(IFERROR($O$4:$O$260,0)),C199,IF(AND(ISNA(C202),ISNUMBER(C200)),SUM(IFERROR($C201:$L201,0)),IF(AND(ISNA(C202),ISNUMBER(C201)),SUM(IFERROR($C201:$L201,0)),IF(AND(ISNA(C201),ISNUMBER(C202)),SUM(IFERROR($C202:$L202,0)),IF(AND(ISNUMBER(C201),ISNUMBER(C203)),C203,C202)))))","v":{"$error":"#N/A"}},{"$f":"IF($O202=MAX(IFERROR($O$4:$O$260,0)),D199,IF(AND(ISNA(D202),ISNUMBER(D200)),SUM(IFERROR($C201:$L201,0)),IF(AND(ISNA(D202),ISNUMBER(D201)),SUM(IFERROR($C201:$L201,0)),IF(AND(ISNA(D201),ISNUMBER(D202)),SUM(IFERROR($C202:$L202,0)),IF(AND(ISNUMBER(D201),ISNUMBER(D203)),D203,D202)))))","v":{"$error":"#N/A"}},{"$f":"IF($O202=MAX(IFERROR($O$4:$O$260,0)),E199,IF(AND(ISNA(E202),ISNUMBER(E200)),SUM(IFERROR($C201:$L201,0)),IF(AND(ISNA(E202),ISNUMBER(E201)),SUM(IFERROR($C201:$L201,0)),IF(AND(ISNA(E201),ISNUMBER(E202)),SUM(IFERROR($C202:$L202,0)),IF(AND(ISNUMBER(E201),ISNUMBER(E203)),E203,E202)))))","v":{"$error":"#N/A"}},{"$f":"IF($O202=MAX(IFERROR($O$4:$O$260,0)),F199,IF(AND(ISNA(F202),ISNUMBER(F200)),SUM(IFERROR($C201:$L201,0)),IF(AND(ISNA(F202),ISNUMBER(F201)),SUM(IFERROR($C201:$L201,0)),IF(AND(ISNA(F201),ISNUMBER(F202)),SUM(IFERROR($C202:$L202,0)),IF(AND(ISNUMBER(F201),ISNUMBER(F203)),F203,F202)))))","v":{"$error":"#N/A"}},{"$f":"IF($O202=MAX(IFERROR($O$4:$O$260,0)),G199,IF(AND(ISNA(G202),ISNUMBER(G200)),SUM(IFERROR($C201:$L201,0)),IF(AND(ISNA(G202),ISNUMBER(G201)),SUM(IFERROR($C201:$L201,0)),IF(AND(ISNA(G201),ISNUMBER(G202)),SUM(IFERROR($C202:$L202,0)),IF(AND(ISNUMBER(G201),ISNUMBER(G203)),G203,G202)))))","v":{"$error":"#N/A"}},{"$f":"IF($O202=MAX(IFERROR($O$4:$O$260,0)),H199,IF(AND(ISNA(H202),ISNUMBER(H200)),SUM(IFERROR($C201:$L201,0)),IF(AND(ISNA(H202),ISNUMBER(H201)),SUM(IFERROR($C201:$L201,0)),IF(AND(ISNA(H201),ISNUMBER(H202)),SUM(IFERROR($C202:$L202,0)),IF(AND(ISNUMBER(H201),ISNUMBER(H203)),H203,H202)))))","v":{"$error":"#N/A"}},{"$f":"IF($O202=MAX(IFERROR($O$4:$O$260,0)),I199,IF(AND(ISNA(I202),ISNUMBER(I200)),SUM(IFERROR($C201:$L201,0)),IF(AND(ISNA(I202),ISNUMBER(I201)),SUM(IFERROR($C201:$L201,0)),IF(AND(ISNA(I201),ISNUMBER(I202)),SUM(IFERROR($C202:$L202,0)),IF(AND(ISNUMBER(I201),ISNUMBER(I203)),I203,I202)))))","v":{"$error":"#N/A"}},{"$f":"IF($O202=MAX(IFERROR($O$4:$O$260,0)),J199,IF(AND(ISNA(J202),ISNUMBER(J200)),SUM(IFERROR($C201:$L201,0)),IF(AND(ISNA(J202),ISNUMBER(J201)),SUM(IFERROR($C201:$L201,0)),IF(AND(ISNA(J201),ISNUMBER(J202)),SUM(IFERROR($C202:$L202,0)),IF(AND(ISNUMBER(J201),ISNUMBER(J203)),J203,J202)))))","v":{"$error":"#N/A"}},{"$f":"IF($O202=MAX(IFERROR($O$4:$O$260,0)),K199,IF(AND(ISNA(K202),ISNUMBER(K200)),SUM(IFERROR($C201:$L201,0)),IF(AND(ISNA(K202),ISNUMBER(K201)),SUM(IFERROR($C201:$L201,0)),IF(AND(ISNA(K201),ISNUMBER(K202)),SUM(IFERROR($C202:$L202,0)),IF(AND(ISNUMBER(K201),ISNUMBER(K203)),K203,K202)))))","v":{"$error":"#N/A"}},{"$f":"IF($O202=MAX(IFERROR($O$4:$O$260,0)),L199,IF(AND(ISNA(L202),ISNUMBER(L200)),SUM(IFERROR($C201:$L201,0)),IF(AND(ISNA(L202),ISNUMBER(L201)),SUM(IFERROR($C201:$L201,0)),IF(AND(ISNA(L201),ISNUMBER(L202)),SUM(IFERROR($C202:$L202,0)),IF(AND(ISNUMBER(L201),ISNUMBER(L203)),L203,L202)))))","v":{"$error":"#N/A"}}]
[68,{"$f":"IF($A207=1,0,IF($A207=$A206,$B206,$B206+IFERROR(IF(INDEX($B$881:$AF$1080,$A206,MATCH($B$2,$B$677:$AF$677,0))=\"NG w/o DAC\",0,INDEX($B$678:$AF$877,$A206,MATCH($B$2,$B$677:$AF$677,0))/10^7),NA())))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A207,MATCH($B$2,$B$880:$AF$880,0))=C$3,IF(C$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A207,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A207,MATCH($B$2,$B$880:$AF$880,0))=D$3,IF(D$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A207,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A207,MATCH($B$2,$B$880:$AF$880,0))=E$3,IF(E$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A207,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A207,MATCH($B$2,$B$880:$AF$880,0))=F$3,IF(F$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A207,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A207,MATCH($B$2,$B$880:$AF$880,0))=G$3,IF(G$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A207,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A207,MATCH($B$2,$B$880:$AF$880,0))=H$3,IF(H$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A207,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A207,MATCH($B$2,$B$880:$AF$880,0))=I$3,IF(I$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A207,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A207,MATCH($B$2,$B$880:$AF$880,0))=J$3,IF(J$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A207,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A207,MATCH($B$2,$B$880:$AF$880,0))=K$3,IF(K$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A207,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A207,MATCH($B$2,$B$880:$AF$880,0))=L$3,IF(L$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A207,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},null,68,{"$error":"#N/A"},{"$f":"IF($O207=MAX(IFERROR($O$4:$O$260,0)),C204,IF(AND(ISNA(C207),ISNUMBER(C205)),SUM(IFERROR($C206:$L206,0)),IF(AND(ISNA(C207),ISNUMBER(C206)),SUM(IFERROR($C206:$L206,0)),IF(AND(ISNA(C206),ISNUMBER(C207)),SUM(IFERROR($C207:$L207,0)),IF(AND(ISNUMBER(C206),ISNUMBER(C208)),C208,C207)))))","v":{"$error":"#N/A"}},{"$f":"IF($O207=MAX(IFERROR($O$4:$O$260,0)),D204,IF(AND(ISNA(D207),ISNUMBER(D205)),SUM(IFERROR($C206:$L206,0)),IF(AND(ISNA(D207),ISNUMBER(D206)),SUM(IFERROR($C206:$L206,0)),IF(AND(ISNA(D206),ISNUMBER(D207)),SUM(IFERROR($C207:$L207,0)),IF(AND(ISNUMBER(D206),ISNUMBER(D208)),D208,D207)))))","v":{"$error":"#N/A"}},{"$f":"IF($O207=MAX(IFERROR($O$4:$O$260,0)),E204,IF(AND(ISNA(E207),ISNUMBER(E205)),SUM(IFERROR($C206:$L206,0)),IF(AND(ISNA(E207),ISNUMBER(E206)),SUM(IFERROR($C206:$L206,0)),IF(AND(ISNA(E206),ISNUMBER(E207)),SUM(IFERROR($C207:$L207,0)),IF(AND(ISNUMBER(E206),ISNUMBER(E208)),E208,E207)))))","v":{"$error":"#N/A"}},{"$f":"IF($O207=MAX(IFERROR($O$4:$O$260,0)),F204,IF(AND(ISNA(F207),ISNUMBER(F205)),SUM(IFERROR($C206:$L206,0)),IF(AND(ISNA(F207),ISNUMBER(F206)),SUM(IFERROR($C206:$L206,0)),IF(AND(ISNA(F206),ISNUMBER(F207)),SUM(IFERROR($C207:$L207,0)),IF(AND(ISNUMBER(F206),ISNUMBER(F208)),F208,F207)))))","v":{"$error":"#N/A"}},{"$f":"IF($O207=MAX(IFERROR($O$4:$O$260,0)),G204,IF(AND(ISNA(G207),ISNUMBER(G205)),SUM(IFERROR($C206:$L206,0)),IF(AND(ISNA(G207),ISNUMBER(G206)),SUM(IFERROR($C206:$L206,0)),IF(AND(ISNA(G206),ISNUMBER(G207)),SUM(IFERROR($C207:$L207,0)),IF(AND(ISNUMBER(G206),ISNUMBER(G208)),G208,G207)))))","v":{"$error":"#N/A"}},{"$f":"IF($O207=MAX(IFERROR($O$4:$O$260,0)),H204,IF(AND(ISNA(H207),ISNUMBER(H205)),SUM(IFERROR($C206:$L206,0)),IF(AND(ISNA(H207),ISNUMBER(H206)),SUM(IFERROR($C206:$L206,0)),IF(AND(ISNA(H206),ISNUMBER(H207)),SUM(IFERROR($C207:$L207,0)),IF(AND(ISNUMBER(H206),ISNUMBER(H208)),H208,H207)))))","v":{"$error":"#N/A"}},{"$f":"IF($O207=MAX(IFERROR($O$4:$O$260,0)),I204,IF(AND(ISNA(I207),ISNUMBER(I205)),SUM(IFERROR($C206:$L206,0)),IF(AND(ISNA(I207),ISNUMBER(I206)),SUM(IFERROR($C206:$L206,0)),IF(AND(ISNA(I206),ISNUMBER(I207)),SUM(IFERROR($C207:$L207,0)),IF(AND(ISNUMBER(I206),ISNUMBER(I208)),I208,I207)))))","v":{"$error":"#N/A"}},{"$f":"IF($O207=MAX(IFERROR($O$4:$O$260,0)),J204,IF(AND(ISNA(J207),ISNUMBER(J205)),SUM(IFERROR($C206:$L206,0)),IF(AND(ISNA(J207),ISNUMBER(J206)),SUM(IFERROR($C206:$L206,0)),IF(AND(ISNA(J206),ISNUMBER(J207)),SUM(IFERROR($C207:$L207,0)),IF(AND(ISNUMBER(J206),ISNUMBER(J208)),J208,J207)))))","v":{"$error":"#N/A"}},{"$f":"IF($O207=MAX(IFERROR($O$4:$O$260,0)),K204,IF(AND(ISNA(K207),ISNUMBER(K205)),SUM(IFERROR($C206:$L206,0)),IF(AND(ISNA(K207),ISNUMBER(K206)),SUM(IFERROR($C206:$L206,0)),IF(AND(ISNA(K206),ISNUMBER(K207)),SUM(IFERROR($C207:$L207,0)),IF(AND(ISNUMBER(K206),ISNUMBER(K208)),K208,K207)))))","v":{"$error":"#N/A"}},{"$f":"IF($O207=MAX(IFERROR($O$4:$O$260,0)),L204,IF(AND(ISNA(L207),ISNUMBER(L205)),SUM(IFERROR($C206:$L206,0)),IF(AND(ISNA(L207),ISNUMBER(L206)),SUM(IFERROR($C206:$L206,0)),IF(AND(ISNA(L206),ISNUMBER(L207)),SUM(IFERROR($C207:$L207,0)),IF(AND(ISNUMBER(L206),ISNUMBER(L208)),L208,L207)))))","v":{"$error":"#N/A"}}]
[72,{"$f":"IF($A219=1,0,IF($A219=$A218,$B218,$B218+IFERROR(IF(INDEX($B$881:$AF$1080,$A218,MATCH($B$2,$B$677:$AF$677,0))=\"NG w/o DAC\",0,INDEX($B$678:$AF$877,$A218,MATCH($B$2,$B$677:$AF$677,0))/10^7),NA())))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A219,MATCH($B$2,$B$880:$AF$880,0))=C$3,IF(C$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A219,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A219,MATCH($B$2,$B$880:$AF$880,0))=D$3,IF(D$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A219,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A219,MATCH($B$2,$B$880:$AF$880,0))=E$3,IF(E$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A219,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A219,MATCH($B$2,$B$880:$AF$880,0))=F$3,IF(F$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A219,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A219,MATCH($B$2,$B$880:$AF$880,0))=G$3,IF(G$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A219,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A219,MATCH($B$2,$B$880:$AF$880,0))=H$3,IF(H$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A219,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A219,MATCH($B$2,$B$880:$AF$880,0))=I$3,IF(I$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A219,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A219,MATCH($B$2,$B$880:$AF$880,0))=J$3,IF(J$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A219,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A219,MATCH($B$2,$B$880:$AF$880,0))=K$3,IF(K$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A219,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A219,MATCH($B$2,$B$880:$AF$880,0))=L$3,IF(L$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A219,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},null,72,{"$error":"#N/A"},{"$f":"IF($O219=MAX(IFERROR($O$4:$O$260,0)),C216,IF(AND(ISNA(C219),ISNUMBER(C217)),SUM(IFERROR($C218:$L218,0)),IF(AND(ISNA(C219),ISNUMBER(C218)),SUM(IFERROR($C218:$L218,0)),IF(AND(ISNA(C218),ISNUMBER(C219)),SUM(IFERROR($C219:$L219,0)),IF(AND(ISNUMBER(C218),ISNUMBER(C220)),C220,C219)))))","v":{"$error":"#N/A"}},{"$f":"IF($O219=MAX(IFERROR($O$4:$O$260,0)),D216,IF(AND(ISNA(D219),ISNUMBER(D217)),SUM(IFERROR($C218:$L218,0)),IF(AND(ISNA(D219),ISNUMBER(D218)),SUM(IFERROR($C218:$L218,0)),IF(AND(ISNA(D218),ISNUMBER(D219)),SUM(IFERROR($C219:$L219,0)),IF(AND(ISNUMBER(D218),ISNUMBER(D220)),D220,D219)))))","v":{"$error":"#N/A"}},{"$f":"IF($O219=MAX(IFERROR($O$4:$O$260,0)),E216,IF(AND(ISNA(E219),ISNUMBER(E217)),SUM(IFERROR($C218:$L218,0)),IF(AND(ISNA(E219),ISNUMBER(E218)),SUM(IFERROR($C218:$L218,0)),IF(AND(ISNA(E218),ISNUMBER(E219)),SUM(IFERROR($C219:$L219,0)),IF(AND(ISNUMBER(E218),ISNUMBER(E220)),E220,E219)))))","v":{"$error":"#N/A"}},{"$f":"IF($O219=MAX(IFERROR($O$4:$O$260,0)),F216,IF(AND(ISNA(F219),ISNUMBER(F217)),SUM(IFERROR($C218:$L218,0)),IF(AND(ISNA(F219),ISNUMBER(F218)),SUM(IFERROR($C218:$L218,0)),IF(AND(ISNA(F218),ISNUMBER(F219)),SUM(IFERROR($C219:$L219,0)),IF(AND(ISNUMBER(F218),ISNUMBER(F220)),F220,F219)))))","v":{"$error":"#N/A"}},{"$f":"IF($O219=MAX(IFERROR($O$4:$O$260,0)),G216,IF(AND(ISNA(G219),ISNUMBER(G217)),SUM(IFERROR($C218:$L218,0)),IF(AND(ISNA(G219),ISNUMBER(G218)),SUM(IFERROR($C218:$L218,0)),IF(AND(ISNA(G218),ISNUMBER(G219)),SUM(IFERROR($C219:$L219,0)),IF(AND(ISNUMBER(G218),ISNUMBER(G220)),G220,G219)))))","v":{"$error":"#N/A"}},{"$f":"IF($O219=MAX(IFERROR($O$4:$O$260,0)),H216,IF(AND(ISNA(H219),ISNUMBER(H217)),SUM(IFERROR($C218:$L218,0)),IF(AND(ISNA(H219),ISNUMBER(H218)),SUM(IFERROR($C218:$L218,0)),IF(AND(ISNA(H218),ISNUMBER(H219)),SUM(IFERROR($C219:$L219,0)),IF(AND(ISNUMBER(H218),ISNUMBER(H220)),H220,H219)))))","v":{"$error":"#N/A"}},{"$f":"IF($O219=MAX(IFERROR($O$4:$O$260,0)),I216,IF(AND(ISNA(I219),ISNUMBER(I217)),SUM(IFERROR($C218:$L218,0)),IF(AND(ISNA(I219),ISNUMBER(I218)),SUM(IFERROR($C218:$L218,0)),IF(AND(ISNA(I218),ISNUMBER(I219)),SUM(IFERROR($C219:$L219,0)),IF(AND(ISNUMBER(I218),ISNUMBER(I220)),I220,I219)))))","v":{"$error":"#N/A"}},{"$f":"IF($O219=MAX(IFERROR($O$4:$O$260,0)),J216,IF(AND(ISNA(J219),ISNUMBER(J217)),SUM(IFERROR($C218:$L218,0)),IF(AND(ISNA(J219),ISNUMBER(J218)),SUM(IFERROR($C218:$L218,0)),IF(AND(ISNA(J218),ISNUMBER(J219)),SUM(IFERROR($C219:$L219,0)),IF(AND(ISNUMBER(J218),ISNUMBER(J220)),J220,J219)))))","v":{"$error":"#N/A"}},{"$f":"IF($O219=MAX(IFERROR($O$4:$O$260,0)),K216,IF(AND(ISNA(K219),ISNUMBER(K217)),SUM(IFERROR($C218:$L218,0)),IF(AND(ISNA(K219),ISNUMBER(K218)),SUM(IFERROR($C218:$L218,0)),IF(AND(ISNA(K218),ISNUMBER(K219)),SUM(IFERROR($C219:$L219,0)),IF(AND(ISNUMBER(K218),ISNUMBER(K220)),K220,K219)))))","v":{"$error":"#N/A"}},{"$f":"IF($O219=MAX(IFERROR($O$4:$O$260,0)),L216,IF(AND(ISNA(L219),ISNUMBER(L217)),SUM(IFERROR($C218:$L218,0)),IF(AND(ISNA(L219),ISNUMBER(L218)),SUM(IFERROR($C218:$L218,0)),IF(AND(ISNA(L218),ISNUMBER(L219)),SUM(IFERROR($C219:$L219,0)),IF(AND(ISNUMBER(L218),ISNUMBER(L220)),L220,L219)))))","v":{"$error":"#N/A"}}]
[74,{"$f":"IF($A224=1,0,IF($A224=$A223,$B223,$B223+IFERROR(IF(INDEX($B$881:$AF$1080,$A223,MATCH($B$2,$B$677:$AF$677,0))=\"NG w/o DAC\",0,INDEX($B$678:$AF$877,$A223,MATCH($B$2,$B$677:$AF$677,0))/10^7),NA())))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A224,MATCH($B$2,$B$880:$AF$880,0))=C$3,IF(C$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A224,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A224,MATCH($B$2,$B$880:$AF$880,0))=D$3,IF(D$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A224,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A224,MATCH($B$2,$B$880:$AF$880,0))=E$3,IF(E$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A224,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A224,MATCH($B$2,$B$880:$AF$880,0))=F$3,IF(F$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A224,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A224,MATCH($B$2,$B$880:$AF$880,0))=G$3,IF(G$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A224,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A224,MATCH($B$2,$B$880:$AF$880,0))=H$3,IF(H$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A224,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A224,MATCH($B$2,$B$880:$AF$880,0))=I$3,IF(I$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A224,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A224,MATCH($B$2,$B$880:$AF$880,0))=J$3,IF(J$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A224,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A224,MATCH($B$2,$B$880:$AF$880,0))=K$3,IF(K$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A224,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A224,MATCH($B$2,$B$880:$AF$880,0))=L$3,IF(L$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A224,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},null,74,{"$error":"#N/A"},{"$f":"IF($O224=MAX(IFERROR($O$4:$O$260,0)),C221,IF(AND(ISNA(C224),ISNUMBER(C222)),SUM(IFERROR($C223:$L223,0)),IF(AND(ISNA(C224),ISNUMBER(C223)),SUM(IFERROR($C223:$L223,0)),IF(AND(ISNA(C223),ISNUMBER(C224)),SUM(IFERROR($C224:$L224,0)),IF(AND(ISNUMBER(C223),ISNUMBER(C225)),C225,C224)))))","v":{"$error":"#N/A"}},{"$f":"IF($O224=MAX(IFERROR($O$4:$O$260,0)),D221,IF(AND(ISNA(D224),ISNUMBER(D222)),SUM(IFERROR($C223:$L223,0)),IF(AND(ISNA(D224),ISNUMBER(D223)),SUM(IFERROR($C223:$L223,0)),IF(AND(ISNA(D223),ISNUMBER(D224)),SUM(IFERROR($C224:$L224,0)),IF(AND(ISNUMBER(D223),ISNUMBER(D225)),D225,D224)))))","v":{"$error":"#N/A"}},{"$f":"IF($O224=MAX(IFERROR($O$4:$O$260,0)),E221,IF(AND(ISNA(E224),ISNUMBER(E222)),SUM(IFERROR($C223:$L223,0)),IF(AND(ISNA(E224),ISNUMBER(E223)),SUM(IFERROR($C223:$L223,0)),IF(AND(ISNA(E223),ISNUMBER(E224)),SUM(IFERROR($C224:$L224,0)),IF(AND(ISNUMBER(E223),ISNUMBER(E225)),E225,E224)))))","v":{"$error":"#N/A"}},{"$f":"IF($O224=MAX(IFERROR($O$4:$O$260,0)),F221,IF(AND(ISNA(F224),ISNUMBER(F222)),SUM(IFERROR($C223:$L223,0)),IF(AND(ISNA(F224),ISNUMBER(F223)),SUM(IFERROR($C223:$L223,0)),IF(AND(ISNA(F223),ISNUMBER(F224)),SUM(IFERROR($C224:$L224,0)),IF(AND(ISNUMBER(F223),ISNUMBER(F225)),F225,F224)))))","v":{"$error":"#N/A"}},{"$f":"IF($O224=MAX(IFERROR($O$4:$O$260,0)),G221,IF(AND(ISNA(G224),ISNUMBER(G222)),SUM(IFERROR($C223:$L223,0)),IF(AND(ISNA(G224),ISNUMBER(G223)),SUM(IFERROR($C223:$L223,0)),IF(AND(ISNA(G223),ISNUMBER(G224)),SUM(IFERROR($C224:$L224,0)),IF(AND(ISNUMBER(G223),ISNUMBER(G225)),G225,G224)))))","v":{"$error":"#N/A"}},{"$f":"IF($O224=MAX(IFERROR($O$4:$O$260,0)),H221,IF(AND(ISNA(H224),ISNUMBER(H222)),SUM(IFERROR($C223:$L223,0)),IF(AND(ISNA(H224),ISNUMBER(H223)),SUM(IFERROR($C223:$L223,0)),IF(AND(ISNA(H223),ISNUMBER(H224)),SUM(IFERROR($C224:$L224,0)),IF(AND(ISNUMBER(H223),ISNUMBER(H225)),H225,H224)))))","v":{"$error":"#N/A"}},{"$f":"IF($O224=MAX(IFERROR($O$4:$O$260,0)),I221,IF(AND(ISNA(I224),ISNUMBER(I222)),SUM(IFERROR($C223:$L223,0)),IF(AND(ISNA(I224),ISNUMBER(I223)),SUM(IFERROR($C223:$L223,0)),IF(AND(ISNA(I223),ISNUMBER(I224)),SUM(IFERROR($C224:$L224,0)),IF(AND(ISNUMBER(I223),ISNUMBER(I225)),I225,I224)))))","v":{"$error":"#N/A"}},{"$f":"IF($O224=MAX(IFERROR($O$4:$O$260,0)),J221,IF(AND(ISNA(J224),ISNUMBER(J222)),SUM(IFERROR($C223:$L223,0)),IF(AND(ISNA(J224),ISNUMBER(J223)),SUM(IFERROR($C223:$L223,0)),IF(AND(ISNA(J223),ISNUMBER(J224)),SUM(IFERROR($C224:$L224,0)),IF(AND(ISNUMBER(J223),ISNUMBER(J225)),J225,J224)))))","v":{"$error":"#N/A"}},{"$f":"IF($O224=MAX(IFERROR($O$4:$O$260,0)),K221,IF(AND(ISNA(K224),ISNUMBER(K222)),SUM(IFERROR($C223:$L223,0)),IF(AND(ISNA(K224),ISNUMBER(K223)),SUM(IFERROR($C223:$L223,0)),IF(AND(ISNA(K223),ISNUMBER(K224)),SUM(IFERROR($C224:$L224,0)),IF(AND(ISNUMBER(K223),ISNUMBER(K225)),K225,K224)))))","v":{"$error":"#N/A"}},{"$f":"IF($O224=MAX(IFERROR($O$4:$O$260,0)),L221,IF(AND(ISNA(L224),ISNUMBER(L222)),SUM(IFERROR($C223:$L223,0)),IF(AND(ISNA(L224),ISNUMBER(L223)),SUM(IFERROR($C223:$L223,0)),IF(AND(ISNA(L223),ISNUMBER(L224)),SUM(IFERROR($C224:$L224,0)),IF(AND(ISNUMBER(L223),ISNUMBER(L225)),L225,L224)))))","v":{"$error":"#N/A"}}]
[76,{"$f":"IF($A229=1,0,IF($A229=$A228,$B228,$B228+IFERROR(IF(INDEX($B$881:$AF$1080,$A228,MATCH($B$2,$B$677:$AF$677,0))=\"NG w/o DAC\",0,INDEX($B$678:$AF$877,$A228,MATCH($B$2,$B$677:$AF$677,0))/10^7),NA())))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A229,MATCH($B$2,$B$880:$AF$880,0))=C$3,IF(C$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A229,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A229,MATCH($B$2,$B$880:$AF$880,0))=D$3,IF(D$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A229,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A229,MATCH($B$2,$B$880:$AF$880,0))=E$3,IF(E$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A229,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A229,MATCH($B$2,$B$880:$AF$880,0))=F$3,IF(F$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A229,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A229,MATCH($B$2,$B$880:$AF$880,0))=G$3,IF(G$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A229,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A229,MATCH($B$2,$B$880:$AF$880,0))=H$3,IF(H$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A229,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A229,MATCH($B$2,$B$880:$AF$880,0))=I$3,IF(I$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A229,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A229,MATCH($B$2,$B$880:$AF$880,0))=J$3,IF(J$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A229,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A229,MATCH($B$2,$B$880:$AF$880,0))=K$3,IF(K$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A229,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A229,MATCH($B$2,$B$880:$AF$880,0))=L$3,IF(L$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A229,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},null,76,{"$error":"#N/A"},{"$f":"IF($O229=MAX(IFERROR($O$4:$O$260,0)),C226,IF(AND(ISNA(C229),ISNUMBER(C227)),SUM(IFERROR($C228:$L228,0)),IF(AND(ISNA(C229),ISNUMBER(C228)),SUM(IFERROR($C228:$L228,0)),IF(AND(ISNA(C228),ISNUMBER(C229)),SUM(IFERROR($C229:$L229,0)),IF(AND(ISNUMBER(C228),ISNUMBER(C230)),C230,C229)))))","v":{"$error":"#N/A"}},{"$f":"IF($O229=MAX(IFERROR($O$4:$O$260,0)),D226,IF(AND(ISNA(D229),ISNUMBER(D227)),SUM(IFERROR($C228:$L228,0)),IF(AND(ISNA(D229),ISNUMBER(D228)),SUM(IFERROR($C228:$L228,0)),IF(AND(ISNA(D228),ISNUMBER(D229)),SUM(IFERROR($C229:$L229,0)),IF(AND(ISNUMBER(D228),ISNUMBER(D230)),D230,D229)))))","v":{"$error":"#N/A"}},{"$f":"IF($O229=MAX(IFERROR($O$4:$O$260,0)),E226,IF(AND(ISNA(E229),ISNUMBER(E227)),SUM(IFERROR($C228:$L228,0)),IF(AND(ISNA(E229),ISNUMBER(E228)),SUM(IFERROR($C228:$L228,0)),IF(AND(ISNA(E228),ISNUMBER(E229)),SUM(IFERROR($C229:$L229,0)),IF(AND(ISNUMBER(E228),ISNUMBER(E230)),E230,E229)))))","v":{"$error":"#N/A"}},{"$f":"IF($O229=MAX(IFERROR($O$4:$O$260,0)),F226,IF(AND(ISNA(F229),ISNUMBER(F227)),SUM(IFERROR($C228:$L228,0)),IF(AND(ISNA(F229),ISNUMBER(F228)),SUM(IFERROR($C228:$L228,0)),IF(AND(ISNA(F228),ISNUMBER(F229)),SUM(IFERROR($C229:$L229,0)),IF(AND(ISNUMBER(F228),ISNUMBER(F230)),F230,F229)))))","v":{"$error":"#N/A"}},{"$f":"IF($O229=MAX(IFERROR($O$4:$O$260,0)),G226,IF(AND(ISNA(G229),ISNUMBER(G227)),SUM(IFERROR($C228:$L228,0)),IF(AND(ISNA(G229),ISNUMBER(G228)),SUM(IFERROR($C228:$L228,0)),IF(AND(ISNA(G228),ISNUMBER(G229)),SUM(IFERROR($C229:$L229,0)),IF(AND(ISNUMBER(G228),ISNUMBER(G230)),G230,G229)))))","v":{"$error":"#N/A"}},{"$f":"IF($O229=MAX(IFERROR($O$4:$O$260,0)),H226,IF(AND(ISNA(H229),ISNUMBER(H227)),SUM(IFERROR($C228:$L228,0)),IF(AND(ISNA(H229),ISNUMBER(H228)),SUM(IFERROR($C228:$L228,0)),IF(AND(ISNA(H228),ISNUMBER(H229)),SUM(IFERROR($C229:$L229,0)),IF(AND(ISNUMBER(H228),ISNUMBER(H230)),H230,H229)))))","v":{"$error":"#N/A"}},{"$f":"IF($O229=MAX(IFERROR($O$4:$O$260,0)),I226,IF(AND(ISNA(I229),ISNUMBER(I227)),SUM(IFERROR($C228:$L228,0)),IF(AND(ISNA(I229),ISNUMBER(I228)),SUM(IFERROR($C228:$L228,0)),IF(AND(ISNA(I228),ISNUMBER(I229)),SUM(IFERROR($C229:$L229,0)),IF(AND(ISNUMBER(I228),ISNUMBER(I230)),I230,I229)))))","v":{"$error":"#N/A"}},{"$f":"IF($O229=MAX(IFERROR($O$4:$O$260,0)),J226,IF(AND(ISNA(J229),ISNUMBER(J227)),SUM(IFERROR($C228:$L228,0)),IF(AND(ISNA(J229),ISNUMBER(J228)),SUM(IFERROR($C228:$L228,0)),IF(AND(ISNA(J228),ISNUMBER(J229)),SUM(IFERROR($C229:$L229,0)),IF(AND(ISNUMBER(J228),ISNUMBER(J230)),J230,J229)))))","v":{"$error":"#N/A"}},{"$f":"IF($O229=MAX(IFERROR($O$4:$O$260,0)),K226,IF(AND(ISNA(K229),ISNUMBER(K227)),SUM(IFERROR($C228:$L228,0)),IF(AND(ISNA(K229),ISNUMBER(K228)),SUM(IFERROR($C228:$L228,0)),IF(AND(ISNA(K228),ISNUMBER(K229)),SUM(IFERROR($C229:$L229,0)),IF(AND(ISNUMBER(K228),ISNUMBER(K230)),K230,K229)))))","v":{"$error":"#N/A"}},{"$f":"IF($O229=MAX(IFERROR($O$4:$O$260,0)),L226,IF(AND(ISNA(L229),ISNUMBER(L227)),SUM(IFERROR($C228:$L228,0)),IF(AND(ISNA(L229),ISNUMBER(L228)),SUM(IFERROR($C228:$L228,0)),IF(AND(ISNA(L228),ISNUMBER(L229)),SUM(IFERROR($C229:$L229,0)),IF(AND(ISNUMBER(L228),ISNUMBER(L230)),L230,L229)))))","v":{"$error":"#N/A"}}]
[78,{"$f":"IF($A236=1,0,IF($A236=$A235,$B235,$B235+IFERROR(IF(INDEX($B$881:$AF$1080,$A235,MATCH($B$2,$B$677:$AF$677,0))=\"NG w/o DAC\",0,INDEX($B$678:$AF$877,$A235,MATCH($B$2,$B$677:$AF$677,0))/10^7),NA())))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A236,MATCH($B$2,$B$880:$AF$880,0))=C$3,IF(C$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A236,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A236,MATCH($B$2,$B$880:$AF$880,0))=D$3,IF(D$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A236,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A236,MATCH($B$2,$B$880:$AF$880,0))=E$3,IF(E$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A236,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A236,MATCH($B$2,$B$880:$AF$880,0))=F$3,IF(F$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A236,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A236,MATCH($B$2,$B$880:$AF$880,0))=G$3,IF(G$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A236,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A236,MATCH($B$2,$B$880:$AF$880,0))=H$3,IF(H$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A236,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A236,MATCH($B$2,$B$880:$AF$880,0))=I$3,IF(I$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A236,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A236,MATCH($B$2,$B$880:$AF$880,0))=J$3,IF(J$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A236,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A236,MATCH($B$2,$B$880:$AF$880,0))=K$3,IF(K$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A236,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A236,MATCH($B$2,$B$880:$AF$880,0))=L$3,IF(L$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A236,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},null,78,{"$error":"#N/A"},{"$f":"IF($O236=MAX(IFERROR($O$4:$O$260,0)),C233,IF(AND(ISNA(C236),ISNUMBER(C234)),SUM(IFERROR($C235:$L235,0)),IF(AND(ISNA(C236),ISNUMBER(C235)),SUM(IFERROR($C235:$L235,0)),IF(AND(ISNA(C235),ISNUMBER(C236)),SUM(IFERROR($C236:$L236,0)),IF(AND(ISNUMBER(C235),ISNUMBER(C237)),C237,C236)))))","v":{"$error":"#N/A"}},{"$f":"IF($O236=MAX(IFERROR($O$4:$O$260,0)),D233,IF(AND(ISNA(D236),ISNUMBER(D234)),SUM(IFERROR($C235:$L235,0)),IF(AND(ISNA(D236),ISNUMBER(D235)),SUM(IFERROR($C235:$L235,0)),IF(AND(ISNA(D235),ISNUMBER(D236)),SUM(IFERROR($C236:$L236,0)),IF(AND(ISNUMBER(D235),ISNUMBER(D237)),D237,D236)))))","v":{"$error":"#N/A"}},{"$f":"IF($O236=MAX(IFERROR($O$4:$O$260,0)),E233,IF(AND(ISNA(E236),ISNUMBER(E234)),SUM(IFERROR($C235:$L235,0)),IF(AND(ISNA(E236),ISNUMBER(E235)),SUM(IFERROR($C235:$L235,0)),IF(AND(ISNA(E235),ISNUMBER(E236)),SUM(IFERROR($C236:$L236,0)),IF(AND(ISNUMBER(E235),ISNUMBER(E237)),E237,E236)))))","v":{"$error":"#N/A"}},{"$f":"IF($O236=MAX(IFERROR($O$4:$O$260,0)),F233,IF(AND(ISNA(F236),ISNUMBER(F234)),SUM(IFERROR($C235:$L235,0)),IF(AND(ISNA(F236),ISNUMBER(F235)),SUM(IFERROR($C235:$L235,0)),IF(AND(ISNA(F235),ISNUMBER(F236)),SUM(IFERROR($C236:$L236,0)),IF(AND(ISNUMBER(F235),ISNUMBER(F237)),F237,F236)))))","v":{"$error":"#N/A"}},{"$f":"IF($O236=MAX(IFERROR($O$4:$O$260,0)),G233,IF(AND(ISNA(G236),ISNUMBER(G234)),SUM(IFERROR($C235:$L235,0)),IF(AND(ISNA(G236),ISNUMBER(G235)),SUM(IFERROR($C235:$L235,0)),IF(AND(ISNA(G235),ISNUMBER(G236)),SUM(IFERROR($C236:$L236,0)),IF(AND(ISNUMBER(G235),ISNUMBER(G237)),G237,G236)))))","v":{"$error":"#N/A"}},{"$f":"IF($O236=MAX(IFERROR($O$4:$O$260,0)),H233,IF(AND(ISNA(H236),ISNUMBER(H234)),SUM(IFERROR($C235:$L235,0)),IF(AND(ISNA(H236),ISNUMBER(H235)),SUM(IFERROR($C235:$L235,0)),IF(AND(ISNA(H235),ISNUMBER(H236)),SUM(IFERROR($C236:$L236,0)),IF(AND(ISNUMBER(H235),ISNUMBER(H237)),H237,H236)))))","v":{"$error":"#N/A"}},{"$f":"IF($O236=MAX(IFERROR($O$4:$O$260,0)),I233,IF(AND(ISNA(I236),ISNUMBER(I234)),SUM(IFERROR($C235:$L235,0)),IF(AND(ISNA(I236),ISNUMBER(I235)),SUM(IFERROR($C235:$L235,0)),IF(AND(ISNA(I235),ISNUMBER(I236)),SUM(IFERROR($C236:$L236,0)),IF(AND(ISNUMBER(I235),ISNUMBER(I237)),I237,I236)))))","v":{"$error":"#N/A"}},{"$f":"IF($O236=MAX(IFERROR($O$4:$O$260,0)),J233,IF(AND(ISNA(J236),ISNUMBER(J234)),SUM(IFERROR($C235:$L235,0)),IF(AND(ISNA(J236),ISNUMBER(J235)),SUM(IFERROR($C235:$L235,0)),IF(AND(ISNA(J235),ISNUMBER(J236)),SUM(IFERROR($C236:$L236,0)),IF(AND(ISNUMBER(J235),ISNUMBER(J237)),J237,J236)))))","v":{"$error":"#N/A"}},{"$f":"IF($O236=MAX(IFERROR($O$4:$O$260,0)),K233,IF(AND(ISNA(K236),ISNUMBER(K234)),SUM(IFERROR($C235:$L235,0)),IF(AND(ISNA(K236),ISNUMBER(K235)),SUM(IFERROR($C235:$L235,0)),IF(AND(ISNA(K235),ISNUMBER(K236)),SUM(IFERROR($C236:$L236,0)),IF(AND(ISNUMBER(K235),ISNUMBER(K237)),K237,K236)))))","v":{"$error":"#N/A"}},{"$f":"IF($O236=MAX(IFERROR($O$4:$O$260,0)),L233,IF(AND(ISNA(L236),ISNUMBER(L234)),SUM(IFERROR($C235:$L235,0)),IF(AND(ISNA(L236),ISNUMBER(L235)),SUM(IFERROR($C235:$L235,0)),IF(AND(ISNA(L235),ISNUMBER(L236)),SUM(IFERROR($C236:$L236,0)),IF(AND(ISNUMBER(L235),ISNUMBER(L237)),L237,L236)))))","v":{"$error":"#N/A"}}]
[83,{"$f":"IF($A250=1,0,IF($A250=$A249,$B249,$B249+IFERROR(IF(INDEX($B$881:$AF$1080,$A249,MATCH($B$2,$B$677:$AF$677,0))=\"NG w/o DAC\",0,INDEX($B$678:$AF$877,$A249,MATCH($B$2,$B$677:$AF$677,0))/10^7),NA())))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A250,MATCH($B$2,$B$880:$AF$880,0))=C$3,IF(C$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A250,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A250,MATCH($B$2,$B$880:$AF$880,0))=D$3,IF(D$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A250,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A250,MATCH($B$2,$B$880:$AF$880,0))=E$3,IF(E$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A250,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A250,MATCH($B$2,$B$880:$AF$880,0))=F$3,IF(F$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A250,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A250,MATCH($B$2,$B$880:$AF$880,0))=G$3,IF(G$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A250,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A250,MATCH($B$2,$B$880:$AF$880,0))=H$3,IF(H$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A250,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A250,MATCH($B$2,$B$880:$AF$880,0))=I$3,IF(I$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A250,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A250,MATCH($B$2,$B$880:$AF$880,0))=J$3,IF(J$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A250,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A250,MATCH($B$2,$B$880:$AF$880,0))=K$3,IF(K$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A250,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A250,MATCH($B$2,$B$880:$AF$880,0))=L$3,IF(L$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A250,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},null,83,{"$error":"#N/A"},{"$f":"IF($O250=MAX(IFERROR($O$4:$O$260,0)),C247,IF(AND(ISNA(C250),ISNUMBER(C248)),SUM(IFERROR($C249:$L249,0)),IF(AND(ISNA(C250),ISNUMBER(C249)),SUM(IFERROR($C249:$L249,0)),IF(AND(ISNA(C249),ISNUMBER(C250)),SUM(IFERROR($C250:$L250,0)),IF(AND(ISNUMBER(C249),ISNUMBER(C251)),C251,C250)))))","v":{"$error":"#N/A"}},{"$f":"IF($O250=MAX(IFERROR($O$4:$O$260,0)),D247,IF(AND(ISNA(D250),ISNUMBER(D248)),SUM(IFERROR($C249:$L249,0)),IF(AND(ISNA(D250),ISNUMBER(D249)),SUM(IFERROR($C249:$L249,0)),IF(AND(ISNA(D249),ISNUMBER(D250)),SUM(IFERROR($C250:$L250,0)),IF(AND(ISNUMBER(D249),ISNUMBER(D251)),D251,D250)))))","v":{"$error":"#N/A"}},{"$f":"IF($O250=MAX(IFERROR($O$4:$O$260,0)),E247,IF(AND(ISNA(E250),ISNUMBER(E248)),SUM(IFERROR($C249:$L249,0)),IF(AND(ISNA(E250),ISNUMBER(E249)),SUM(IFERROR($C249:$L249,0)),IF(AND(ISNA(E249),ISNUMBER(E250)),SUM(IFERROR($C250:$L250,0)),IF(AND(ISNUMBER(E249),ISNUMBER(E251)),E251,E250)))))","v":{"$error":"#N/A"}},{"$f":"IF($O250=MAX(IFERROR($O$4:$O$260,0)),F247,IF(AND(ISNA(F250),ISNUMBER(F248)),SUM(IFERROR($C249:$L249,0)),IF(AND(ISNA(F250),ISNUMBER(F249)),SUM(IFERROR($C249:$L249,0)),IF(AND(ISNA(F249),ISNUMBER(F250)),SUM(IFERROR($C250:$L250,0)),IF(AND(ISNUMBER(F249),ISNUMBER(F251)),F251,F250)))))","v":{"$error":"#N/A"}},{"$f":"IF($O250=MAX(IFERROR($O$4:$O$260,0)),G247,IF(AND(ISNA(G250),ISNUMBER(G248)),SUM(IFERROR($C249:$L249,0)),IF(AND(ISNA(G250),ISNUMBER(G249)),SUM(IFERROR($C249:$L249,0)),IF(AND(ISNA(G249),ISNUMBER(G250)),SUM(IFERROR($C250:$L250,0)),IF(AND(ISNUMBER(G249),ISNUMBER(G251)),G251,G250)))))","v":{"$error":"#N/A"}},{"$f":"IF($O250=MAX(IFERROR($O$4:$O$260,0)),H247,IF(AND(ISNA(H250),ISNUMBER(H248)),SUM(IFERROR($C249:$L249,0)),IF(AND(ISNA(H250),ISNUMBER(H249)),SUM(IFERROR($C249:$L249,0)),IF(AND(ISNA(H249),ISNUMBER(H250)),SUM(IFERROR($C250:$L250,0)),IF(AND(ISNUMBER(H249),ISNUMBER(H251)),H251,H250)))))","v":{"$error":"#N/A"}},{"$f":"IF($O250=MAX(IFERROR($O$4:$O$260,0)),I247,IF(AND(ISNA(I250),ISNUMBER(I248)),SUM(IFERROR($C249:$L249,0)),IF(AND(ISNA(I250),ISNUMBER(I249)),SUM(IFERROR($C249:$L249,0)),IF(AND(ISNA(I249),ISNUMBER(I250)),SUM(IFERROR($C250:$L250,0)),IF(AND(ISNUMBER(I249),ISNUMBER(I251)),I251,I250)))))","v":{"$error":"#N/A"}},{"$f":"IF($O250=MAX(IFERROR($O$4:$O$260,0)),J247,IF(AND(ISNA(J250),ISNUMBER(J248)),SUM(IFERROR($C249:$L249,0)),IF(AND(ISNA(J250),ISNUMBER(J249)),SUM(IFERROR($C249:$L249,0)),IF(AND(ISNA(J249),ISNUMBER(J250)),SUM(IFERROR($C250:$L250,0)),IF(AND(ISNUMBER(J249),ISNUMBER(J251)),J251,J250)))))","v":{"$error":"#N/A"}},{"$f":"IF($O250=MAX(IFERROR($O$4:$O$260,0)),K247,IF(AND(ISNA(K250),ISNUMBER(K248)),SUM(IFERROR($C249:$L249,0)),IF(AND(ISNA(K250),ISNUMBER(K249)),SUM(IFERROR($C249:$L249,0)),IF(AND(ISNA(K249),ISNUMBER(K250)),SUM(IFERROR($C250:$L250,0)),IF(AND(ISNUMBER(K249),ISNUMBER(K251)),K251,K250)))))","v":{"$error":"#N/A"}},{"$f":"IF($O250=MAX(IFERROR($O$4:$O$260,0)),L247,IF(AND(ISNA(L250),ISNUMBER(L248)),SUM(IFERROR($C249:$L249,0)),IF(AND(ISNA(L250),ISNUMBER(L249)),SUM(IFERROR($C249:$L249,0)),IF(AND(ISNA(L249),ISNUMBER(L250)),SUM(IFERROR($C250:$L250,0)),IF(AND(ISNUMBER(L249),ISNUMBER(L251)),L251,L250)))))","v":{"$error":"#N/A"}}]
[84,{"$f":"IF($A253=1,0,IF($A253=$A252,$B252,$B252+IFERROR(IF(INDEX($B$881:$AF$1080,$A252,MATCH($B$2,$B$677:$AF$677,0))=\"NG w/o DAC\",0,INDEX($B$678:$AF$877,$A252,MATCH($B$2,$B$677:$AF$677,0))/10^7),NA())))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A253,MATCH($B$2,$B$880:$AF$880,0))=C$3,IF(C$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A253,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A253,MATCH($B$2,$B$880:$AF$880,0))=D$3,IF(D$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A253,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A253,MATCH($B$2,$B$880:$AF$880,0))=E$3,IF(E$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A253,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A253,MATCH($B$2,$B$880:$AF$880,0))=F$3,IF(F$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A253,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A253,MATCH($B$2,$B$880:$AF$880,0))=G$3,IF(G$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A253,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A253,MATCH($B$2,$B$880:$AF$880,0))=H$3,IF(H$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A253,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A253,MATCH($B$2,$B$880:$AF$880,0))=I$3,IF(I$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A253,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A253,MATCH($B$2,$B$880:$AF$880,0))=J$3,IF(J$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A253,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A253,MATCH($B$2,$B$880:$AF$880,0))=K$3,IF(K$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A253,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A253,MATCH($B$2,$B$880:$AF$880,0))=L$3,IF(L$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A253,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},null,84,{"$error":"#N/A"},{"$f":"IF($O253=MAX(IFERROR($O$4:$O$260,0)),C250,IF(AND(ISNA(C253),ISNUMBER(C251)),SUM(IFERROR($C252:$L252,0)),IF(AND(ISNA(C253),ISNUMBER(C252)),SUM(IFERROR($C252:$L252,0)),IF(AND(ISNA(C252),ISNUMBER(C253)),SUM(IFERROR($C253:$L253,0)),IF(AND(ISNUMBER(C252),ISNUMBER(C254)),C254,C253)))))","v":{"$error":"#N/A"}},{"$f":"IF($O253=MAX(IFERROR($O$4:$O$260,0)),D250,IF(AND(ISNA(D253),ISNUMBER(D251)),SUM(IFERROR($C252:$L252,0)),IF(AND(ISNA(D253),ISNUMBER(D252)),SUM(IFERROR($C252:$L252,0)),IF(AND(ISNA(D252),ISNUMBER(D253)),SUM(IFERROR($C253:$L253,0)),IF(AND(ISNUMBER(D252),ISNUMBER(D254)),D254,D253)))))","v":{"$error":"#N/A"}},{"$f":"IF($O253=MAX(IFERROR($O$4:$O$260,0)),E250,IF(AND(ISNA(E253),ISNUMBER(E251)),SUM(IFERROR($C252:$L252,0)),IF(AND(ISNA(E253),ISNUMBER(E252)),SUM(IFERROR($C252:$L252,0)),IF(AND(ISNA(E252),ISNUMBER(E253)),SUM(IFERROR($C253:$L253,0)),IF(AND(ISNUMBER(E252),ISNUMBER(E254)),E254,E253)))))","v":{"$error":"#N/A"}},{"$f":"IF($O253=MAX(IFERROR($O$4:$O$260,0)),F250,IF(AND(ISNA(F253),ISNUMBER(F251)),SUM(IFERROR($C252:$L252,0)),IF(AND(ISNA(F253),ISNUMBER(F252)),SUM(IFERROR($C252:$L252,0)),IF(AND(ISNA(F252),ISNUMBER(F253)),SUM(IFERROR($C253:$L253,0)),IF(AND(ISNUMBER(F252),ISNUMBER(F254)),F254,F253)))))","v":{"$error":"#N/A"}},{"$f":"IF($O253=MAX(IFERROR($O$4:$O$260,0)),G250,IF(AND(ISNA(G253),ISNUMBER(G251)),SUM(IFERROR($C252:$L252,0)),IF(AND(ISNA(G253),ISNUMBER(G252)),SUM(IFERROR($C252:$L252,0)),IF(AND(ISNA(G252),ISNUMBER(G253)),SUM(IFERROR($C253:$L253,0)),IF(AND(ISNUMBER(G252),ISNUMBER(G254)),G254,G253)))))","v":{"$error":"#N/A"}},{"$f":"IF($O253=MAX(IFERROR($O$4:$O$260,0)),H250,IF(AND(ISNA(H253),ISNUMBER(H251)),SUM(IFERROR($C252:$L252,0)),IF(AND(ISNA(H253),ISNUMBER(H252)),SUM(IFERROR($C252:$L252,0)),IF(AND(ISNA(H252),ISNUMBER(H253)),SUM(IFERROR($C253:$L253,0)),IF(AND(ISNUMBER(H252),ISNUMBER(H254)),H254,H253)))))","v":{"$error":"#N/A"}},{"$f":"IF($O253=MAX(IFERROR($O$4:$O$260,0)),I250,IF(AND(ISNA(I253),ISNUMBER(I251)),SUM(IFERROR($C252:$L252,0)),IF(AND(ISNA(I253),ISNUMBER(I252)),SUM(IFERROR($C252:$L252,0)),IF(AND(ISNA(I252),ISNUMBER(I253)),SUM(IFERROR($C253:$L253,0)),IF(AND(ISNUMBER(I252),ISNUMBER(I254)),I254,I253)))))","v":{"$error":"#N/A"}},{"$f":"IF($O253=MAX(IFERROR($O$4:$O$260,0)),J250,IF(AND(ISNA(J253),ISNUMBER(J251)),SUM(IFERROR($C252:$L252,0)),IF(AND(ISNA(J253),ISNUMBER(J252)),SUM(IFERROR($C252:$L252,0)),IF(AND(ISNA(J252),ISNUMBER(J253)),SUM(IFERROR($C253:$L253,0)),IF(AND(ISNUMBER(J252),ISNUMBER(J254)),J254,J253)))))","v":{"$error":"#N/A"}},{"$f":"IF($O253=MAX(IFERROR($O$4:$O$260,0)),K250,IF(AND(ISNA(K253),ISNUMBER(K251)),SUM(IFERROR($C252:$L252,0)),IF(AND(ISNA(K253),ISNUMBER(K252)),SUM(IFERROR($C252:$L252,0)),IF(AND(ISNA(K252),ISNUMBER(K253)),SUM(IFERROR($C253:$L253,0)),IF(AND(ISNUMBER(K252),ISNUMBER(K254)),K254,K253)))))","v":{"$error":"#N/A"}},{"$f":"IF($O253=MAX(IFERROR($O$4:$O$260,0)),L250,IF(AND(ISNA(L253),ISNUMBER(L251)),SUM(IFERROR($C252:$L252,0)),IF(AND(ISNA(L253),ISNUMBER(L252)),SUM(IFERROR($C252:$L252,0)),IF(AND(ISNA(L252),ISNUMBER(L253)),SUM(IFERROR($C253:$L253,0)),IF(AND(ISNUMBER(L252),ISNUMBER(L254)),L254,L253)))))","v":{"$error":"#N/A"}}]
[86,{"$f":"IF($A260=1,0,IF($A260=$A259,$B259,$B259+IFERROR(IF(INDEX($B$881:$AF$1080,$A259,MATCH($B$2,$B$677:$AF$677,0))=\"NG w/o DAC\",0,INDEX($B$678:$AF$877,$A259,MATCH($B$2,$B$677:$AF$677,0))/10^7),NA())))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A260,MATCH($B$2,$B$880:$AF$880,0))=C$3,IF(C$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A260,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A260,MATCH($B$2,$B$880:$AF$880,0))=D$3,IF(D$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A260,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A260,MATCH($B$2,$B$880:$AF$880,0))=E$3,IF(E$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A260,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A260,MATCH($B$2,$B$880:$AF$880,0))=F$3,IF(F$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A260,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A260,MATCH($B$2,$B$880:$AF$880,0))=G$3,IF(G$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A260,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A260,MATCH($B$2,$B$880:$AF$880,0))=H$3,IF(H$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A260,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A260,MATCH($B$2,$B$880:$AF$880,0))=I$3,IF(I$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A260,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A260,MATCH($B$2,$B$880:$AF$880,0))=J$3,IF(J$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A260,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A260,MATCH($B$2,$B$880:$AF$880,0))=K$3,IF(K$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A260,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(INDEX($B$881:$AF$1080,$A260,MATCH($B$2,$B$880:$AF$880,0))=L$3,IF(L$3=\"NG w/o DAC\",NA(),INDEX($B$475:$AF$674,$A260,MATCH($B$2,$B$474:$AF$474,0))),NA())","v":{"$error":"#N/A"}},null,86,{"$error":"#N/A"},{"$f":"IF($O260=MAX(IFERROR($O$4:$O$260,0)),C257,IF(AND(ISNA(C260),ISNUMBER(C258)),SUM(IFERROR($C259:$L259,0)),IF(AND(ISNA(C260),ISNUMBER(C259)),SUM(IFERROR($C259:$L259,0)),IF(AND(ISNA(C259),ISNUMBER(C260)),SUM(IFERROR($C260:$L260,0)),IF(AND(ISNUMBER(C259),ISNUMBER(C261)),C261,C260)))))","v":{"$error":"#N/A"}},{"$f":"IF($O260=MAX(IFERROR($O$4:$O$260,0)),D257,IF(AND(ISNA(D260),ISNUMBER(D258)),SUM(IFERROR($C259:$L259,0)),IF(AND(ISNA(D260),ISNUMBER(D259)),SUM(IFERROR($C259:$L259,0)),IF(AND(ISNA(D259),ISNUMBER(D260)),SUM(IFERROR($C260:$L260,0)),IF(AND(ISNUMBER(D259),ISNUMBER(D261)),D261,D260)))))","v":{"$error":"#N/A"}},{"$f":"IF($O260=MAX(IFERROR($O$4:$O$260,0)),E257,IF(AND(ISNA(E260),ISNUMBER(E258)),SUM(IFERROR($C259:$L259,0)),IF(AND(ISNA(E260),ISNUMBER(E259)),SUM(IFERROR($C259:$L259,0)),IF(AND(ISNA(E259),ISNUMBER(E260)),SUM(IFERROR($C260:$L260,0)),IF(AND(ISNUMBER(E259),ISNUMBER(E261)),E261,E260)))))","v":{"$error":"#N/A"}},{"$f":"IF($O260=MAX(IFERROR($O$4:$O$260,0)),F257,IF(AND(ISNA(F260),ISNUMBER(F258)),SUM(IFERROR($C259:$L259,0)),IF(AND(ISNA(F260),ISNUMBER(F259)),SUM(IFERROR($C259:$L259,0)),IF(AND(ISNA(F259),ISNUMBER(F260)),SUM(IFERROR($C260:$L260,0)),IF(AND(ISNUMBER(F259),ISNUMBER(F261)),F261,F260)))))","v":{"$error":"#N/A"}},{"$f":"IF($O260=MAX(IFERROR($O$4:$O$260,0)),G257,IF(AND(ISNA(G260),ISNUMBER(G258)),SUM(IFERROR($C259:$L259,0)),IF(AND(ISNA(G260),ISNUMBER(G259)),SUM(IFERROR($C259:$L259,0)),IF(AND(ISNA(G259),ISNUMBER(G260)),SUM(IFERROR($C260:$L260,0)),IF(AND(ISNUMBER(G259),ISNUMBER(G261)),G261,G260)))))","v":{"$error":"#N/A"}},{"$f":"IF($O260=MAX(IFERROR($O$4:$O$260,0)),H257,IF(AND(ISNA(H260),ISNUMBER(H258)),SUM(IFERROR($C259:$L259,0)),IF(AND(ISNA(H260),ISNUMBER(H259)),SUM(IFERROR($C259:$L259,0)),IF(AND(ISNA(H259),ISNUMBER(H260)),SUM(IFERROR($C260:$L260,0)),IF(AND(ISNUMBER(H259),ISNUMBER(D261)),D261,H260)))))","v":{"$error":"#N/A"}},{"$f":"IF($O260=MAX(IFERROR($O$4:$O$260,0)),I257,IF(AND(ISNA(I260),ISNUMBER(I258)),SUM(IFERROR($C259:$L259,0)),IF(AND(ISNA(I260),ISNUMBER(I259)),SUM(IFERROR($C259:$L259,0)),IF(AND(ISNA(I259),ISNUMBER(I260)),SUM(IFERROR($C260:$L260,0)),IF(AND(ISNUMBER(I259),ISNUMBER(E261)),E261,I260)))))","v":{"$error":"#N/A"}},{"$f":"IF($O260=MAX(IFERROR($O$4:$O$260,0)),J257,IF(AND(ISNA(J260),ISNUMBER(J258)),SUM(IFERROR($C259:$L259,0)),IF(AND(ISNA(J260),ISNUMBER(J259)),SUM(IFERROR($C259:$L259,0)),IF(AND(ISNA(J259),ISNUMBER(J260)),SUM(IFERROR($C260:$L260,0)),IF(AND(ISNUMBER(J259),ISNUMBER(F261)),F261,J260)))))","v":{"$error":"#N/A"}},{"$f":"IF($O260=MAX(IFERROR($O$4:$O$260,0)),K257,IF(AND(ISNA(K260),ISNUMBER(K258)),SUM(IFERROR($C259:$L259,0)),IF(AND(ISNA(K260),ISNUMBER(K259)),SUM(IFERROR($C259:$L259,0)),IF(AND(ISNA(K259),ISNUMBER(K260)),SUM(IFERROR($C260:$L260,0)),IF(AND(ISNUMBER(K259),ISNUMBER(G261)),G261,K260)))))","v":{"$error":"#N/A"}},{"$f":"IF($O260=MAX(IFERROR($O$4:$O$260,0)),L257,IF(AND(ISNA(L260),ISNUMBER(L258)),SUM(IFERROR($C259:$L259,0)),IF(AND(ISNA(L260),ISNUMBER(L259)),SUM(IFERROR($C259:$L259,0)),IF(AND(ISNA(L259),ISNUMBER(L260)),SUM(IFERROR($C260:$L260,0)),IF(AND(ISNUMBER(L259),ISNUMBER(H261)),H261,L260)))))","v":{"$error":"#N/A"}}]
[3,{"$f":"'RNG Blending Model'!B93","v":0},{"$f":"'RNG Blending Model'!C93","v":791100},{"$f":"'RNG Blending Model'!D93","v":0},{"$f":"'RNG Blending Model'!E93","v":0},{"$f":"'RNG Blending Model'!F93","v":0},{"$f":"'RNG Blending Model'!G93","v":0},{"$f":"'RNG Blending Model'!H93","v":0},{"$f":"'RNG Blending Model'!I93","v":0},{"$f":"'RNG Blending Model'!J93","v":0},{"$f":"'RNG Blending Model'!K93","v":0},{"$f":"'RNG Blending Model'!L93","v":0},{"$f":"'RNG Blending Model'!M93","v":0},{"$f":"'RNG Blending Model'!N93","v":0},{"$f":"'RNG Blending Model'!O93","v":0},{"$f":"'RNG Blending Model'!P93","v":0},{"$f":"'RNG Blending Model'!Q93","v":0},{"$f":"'RNG Blending Model'!R93","v":0},{"$f":"'RNG Blending Model'!S93","v":0},{"$f":"'RNG Blending Model'!T93","v":0},{"$f":"'RNG Blending Model'!U93","v":0},{"$f":"'RNG Blending Model'!V93","v":0},{"$f":"'RNG Blending Model'!W93","v":0},{"$f":"'RNG Blending Model'!X93","v":0},{"$f":"'RNG Blending Model'!Y93","v":0},{"$f":"'RNG Blending Model'!Z93","v":0},{"$f":"'RNG Blending Model'!AA93","v":0},{"$f":"'RNG Blending Model'!AB93","v":0},{"$f":"'RNG Blending Model'!AC93","v":0},{"$f":"'RNG Blending Model'!AD93","v":0},{"$f":"'RNG Blending Model'!AE93","v":0},{"$f":"'RNG Blending Model'!AF93","v":0}]
[9,{"$f":"'RNG Blending Model'!B99","v":0},{"$f":"'RNG Blending Model'!C99","v":0},{"$f":"'RNG Blending Model'!D99","v":3590999.9999999995},{"$f":"'RNG Blending Model'!E99","v":4423712.2277239785},{"$f":"'RNG Blending Model'!F99","v":0},{"$f":"'RNG Blending Model'!G99","v":0},{"$f":"'RNG Blending Model'!H99","v":0},{"$f":"'RNG Blending Model'!I99","v":0},{"$f":"'RNG Blending Model'!J99","v":0},{"$f":"'RNG Blending Model'!K99","v":0},{"$f":"'RNG Blending Model'!L99","v":0},{"$f":"'RNG Blending Model'!M99","v":0},{"$f":"'RNG Blending Model'!N99","v":0},{"$f":"'RNG Blending Model'!O99","v":0},{"$f":"'RNG Blending Model'!P99","v":0},{"$f":"'RNG Blending Model'!Q99","v":0},{"$f":"'RNG Blending Model'!R99","v":0},{"$f":"'RNG Blending Model'!S99","v":0},{"$f":"'RNG Blending Model'!T99","v":0},{"$f":"'RNG Blending Model'!U99","v":0},{"$f":"'RNG Blending Model'!V99","v":0},{"$f":"'RNG Blending Model'!W99","v":0},{"$f":"'RNG Blending Model'!X99","v":0},{"$f":"'RNG Blending Model'!Y99","v":0},{"$f":"'RNG Blending Model'!Z99","v":0},{"$f":"'RNG Blending Model'!AA99","v":0},{"$f":"'RNG Blending Model'!AB99","v":0},{"$f":"'RNG Blending Model'!AC99","v":0},{"$f":"'RNG Blending Model'!AD99","v":0},{"$f":"'RNG Blending Model'!AE99","v":0},{"$f":"'RNG Blending Model'!AF99","v":0}]
[17,{"$f":"'RNG Blending Model'!B107","v":0},{"$f":"'RNG Blending Model'!C107","v":0},{"$f":"'RNG Blending Model'!D107","v":0},{"$f":"'RNG Blending Model'!E107","v":298506.51467487996},{"$f":"'RNG Blending Model'!F107","v":0},{"$f":"'RNG Blending Model'!G107","v":0},{"$f":"'RNG Blending Model'!H107","v":0},{"$f":"'RNG Blending Model'!I107","v":0},{"$f":"'RNG Blending Model'!J107","v":0},{"$f":"'RNG Blending Model'!K107","v":0},{"$f":"'RNG Blending Model'!L107","v":0},{"$f":"'RNG Blending Model'!M107","v":0},{"$f":"'RNG Blending Model'!N107","v":0},{"$f":"'RNG Blending Model'!O107","v":0},{"$f":"'RNG Blending Model'!P107","v":0},{"$f":"'RNG Blending Model'!Q107","v":0},{"$f":"'RNG Blending Model'!R107","v":0},{"$f":"'RNG Blending Model'!S107","v":0},{"$f":"'RNG Blending Model'!T107","v":0},{"$f":"'RNG Blending Model'!U107","v":0},{"$f":"'RNG Blending Model'!V107","v":0},{"$f":"'RNG Blending Model'!W107","v":0},{"$f":"'RNG Blending Model'!X107","v":0},{"$f":"'RNG Blending Model'!Y107","v":0},{"$f":"'RNG Blending Model'!Z107","v":0},{"$f":"'RNG Blending Model'!AA107","v":0},{"$f":"'RNG Blending Model'!AB107","v":0},{"$f":"'RNG Blending Model'!AC107","v":0},{"$f":"'RNG Blending Model'!AD107","v":0},{"$f":"'RNG Blending Model'!AE107","v":0},{"$f":"'RNG Blending Model'!AF107","v":0}]
[26,{"$f":"'RNG Blending Model'!B116","v":0},{"$f":"'RNG Blending Model'!C116","v":0},{"$f":"'RNG Blending Model'!D116","v":0},{"$f":"'RNG Blending Model'!E116","v":0},{"$f":"'RNG Blending Model'!F116","v":5920087.9030287266},{"$f":"'RNG Blending Model'!G116","v":11852102.372043058},{"$f":"'RNG Blending Model'!H116","v":0},{"$f":"'RNG Blending Model'!I116","v":0},{"$f":"'RNG Blending Model'!J116","v":0},{"$f":"'RNG Blending Model'!K116","v":0},{"$f":"'RNG Blending Model'!L116","v":0},{"$f":"'RNG Blending Model'!M116","v":0},{"$f":"'RNG Blending Model'!N116","v":0},{"$f":"'RNG Blending Model'!O116","v":0},{"$f":"'RNG Blending Model'!P116","v":0},{"$f":"'RNG Blending Model'!Q116","v":0},{"$f":"'RNG Blending Model'!R116","v":0},{"$f":"'RNG Blending Model'!S116","v":0},{"$f":"'RNG Blending Model'!T116","v":0},{"$f":"'RNG Blending Model'!U116","v":49268010.917815983},{"$f":"'RNG Blending Model'!V116","v":50522634.589403749},{"$f":"'RNG Blending Model'!W116","v":56336563.499088764},{"$f":"'RNG Blending Model'!X116","v":65168519.474114954},{"$f":"'RNG Blending Model'!Y116","v":69257753.021118924},{"$f":"'RNG Blending Model'!Z116","v":0},{"$f":"'RNG Blending Model'!AA116","v":0},{"$f":"'RNG Blending Model'!AB116","v":0},{"$f":"'RNG Blending Model'!AC116","v":0},{"$f":"'RNG Blending Model'!AD116","v":0},{"$f":"'RNG Blending Model'!AE116","v":0},{"$f":"'RNG Blending Model'!AF116","v":0}]
[27,{"$f":"'RNG Blending Model'!B117","v":0},{"$f":"'RNG Blending Model'!C117","v":0},{"$f":"'RNG Blending Model'!D117","v":0},{"$f":"'RNG Blending Model'!E117","v":0},{"$f":"'RNG Blending Model'!F117","v":0},{"$f":"'RNG Blending Model'!G117","v":2786043.731497407},{"$f":"'RNG Blending Model'!H117","v":5655471.8618446589},{"$f":"'RNG Blending Model'!I117","v":399513.3115658462},{"$f":"'RNG Blending Model'!J117","v":398899.75998277962},{"$f":"'RNG Blending Model'!K117","v":398286.20839989185},{"$f":"'RNG Blending Model'!L117","v":0},{"$f":"'RNG Blending Model'!M117","v":601529.50887955725},{"$f":"'RNG Blending Model'!N117","v":155920.43003880978},{"$f":"'RNG Blending Model'!O117","v":155687.77180673182},{"$f":"'RNG Blending Model'!P117","v":155455.11357438564},{"$f":"'RNG Blending Model'!Q117","v":0},{"$f":"'RNG Blending Model'!R117","v":0},{"$f":"'RNG Blending Model'!S117","v":0},{"$f":"'RNG Blending Model'!T117","v":0},{"$f":"'RNG Blending Model'!U117","v":0},{"$f":"'RNG Blending Model'!V117","v":0},{"$f":"'RNG Blending Model'!W117","v":0},{"$f":"'RNG Blending Model'!X117","v":0},{"$f":"'RNG Blending Model'!Y117","v":0},{"$f":"'RNG Blending Model'!Z117","v":0},{"$f":"'RNG Blending Model'!AA117","v":0},{"$f":"'RNG Blending Model'!AB117","v":152663.21478764713},{"$f":"'RNG Blending Model'!AC117","v":203856.85206252337},{"$f":"'RNG Blending Model'!AD117","v":152197.8983232975},{"$f":"'RNG Blending Model'!AE117","v":150628.61442101002},{"$f":"'RNG Blending Model'!AF117","v":0}]
[39,{"$f":"'RNG Blending Model'!B129","v":0},{"$f":"'RNG Blending Model'!C129","v":0},{"$f":"'RNG Blending Model'!D129","v":0},{"$f":"'RNG Blending Model'!E129","v":0},{"$f":"'RNG Blending Model'!F129","v":0},{"$f":"'RNG Blending Model'!G129","v":0},{"$f":"'RNG Blending Model'!H129","v":0},{"$f":"'RNG Blending Model'!I129","v":0},{"$f":"'RNG Blending Model'!J129","v":0},{"$f":"'RNG Blending Model'!K129","v":0},{"$f":"'RNG Blending Model'!L129","v":0},{"$f":"'RNG Blending Model'!M129","v":0},{"$f":"'RNG Blending Model'!N129","v":0},{"$f":"'RNG Blending Model'!O129","v":0},{"$f":"'RNG Blending Model'!P129","v":0},{"$f":"'RNG Blending Model'!Q129","v":0},{"$f":"'RNG Blending Model'!R129","v":0},{"$f":"'RNG Blending Model'!S129","v":0},{"$f":"'RNG Blending Model'!T129","v":0},{"$f":"'RNG Blending Model'!U129","v":0},{"$f":"'RNG Blending Model'!V129","v":0},{"$f":"'RNG Blending Model'!W129","v":0},{"$f":"'RNG Blending Model'!X129","v":0},{"$f":"'RNG Blending Model'!Y129","v":0},{"$f":"'RNG Blending Model'!Z129","v":0},{"$f":"'RNG Blending Model'!AA129","v":0},{"$f":"'RNG Blending Model'!AB129","v":0},{"$f":"'RNG Blending Model'!AC129","v":0},{"$f":"'RNG Blending Model'!AD129","v":0},{"$f":"'RNG Blending Model'!AE129","v":0},{"$f":"'RNG Blending Model'!AF129","v":0}]
[43,{"$f":"'RNG Blending Model'!B133","v":0},{"$f":"'RNG Blending Model'!C133","v":0},{"$f":"'RNG Blending Model'!D133","v":0},{"$f":"'RNG Blending Model'!E133","v":0},{"$f":"'RNG Blending Model'!F133","v":0},{"$f":"'RNG Blending Model'!G133","v":0},{"$f":"'RNG Blending Model'!H133","v":0},{"$f":"'RNG Blending Model'!I133","v":0},{"$f":"'RNG Blending Model'!J133","v":0},{"$f":"'RNG Blending Model'!K133","v":0},{"$f":"'RNG Blending Model'!L133","v":0},{"$f":"'RNG Blending Model'!M133","v":0},{"$f":"'RNG Blending Model'!N133","v":0},{"$f":"'RNG Blending Model'!O133","v":0},{"$f":"'RNG Blending Model'!P133","v":0},{"$f":"'RNG Blending Model'!Q133","v":0},{"$f":"'RNG Blending Model'!R133","v":0},{"$f":"'RNG Blending Model'!S133","v":0},{"$f":"'RNG Blending Model'!T133","v":0},{"$f":"'RNG Blending Model'!U133","v":0},{"$f":"'RNG Blending Model'!V133","v":0},{"$f":"'RNG Blending Model'!W133","v":0},{"$f":"'RNG Blending Model'!X133","v":0},{"$f":"'RNG Blending Model'!Y133","v":0},{"$f":"'RNG Blending Model'!Z133","v":0},{"$f":"'RNG Blending Model'!AA133","v":0},{"$f":"'RNG Blending Model'!AB133","v":0},{"$f":"'RNG Blending Model'!AC133","v":0},{"$f":"'RNG Blending Model'!AD133","v":0},{"$f":"'RNG Blending Model'!AE133","v":0},{"$f":"'RNG Blending Model'!AF133","v":0}]
[49,{"$f":"'RNG Blending Model'!B139","v":0},{"$f":"'RNG Blending Model'!C139","v":0},{"$f":"'RNG Blending Model'!D139","v":0},{"$f":"'RNG Blending Model'!E139","v":0},{"$f":"'RNG Blending Model'!F139","v":0},{"$f":"'RNG Blending Model'!G139","v":0},{"$f":"'RNG Blending Model'!H139","v":0},{"$f":"'RNG Blending Model'!I139","v":0},{"$f":"'RNG Blending Model'!J139","v":0},{"$f":"'RNG Blending Model'!K139","v":0},{"$f":"'RNG Blending Model'!L139","v":0},{"$f":"'RNG Blending Model'!M139","v":0},{"$f":"'RNG Blending Model'!N139","v":0},{"$f":"'RNG Blending Model'!O139","v":0},{"$f":"'RNG Blending Model'!P139","v":0},{"$f":"'RNG Blending Model'!Q139","v":0},{"$f":"'RNG Blending Model'!R139","v":0},{"$f":"'RNG Blending Model'!S139","v":0},{"$f":"'RNG Blending Model'!T139","v":0},{"$f":"'RNG Blending Model'!U139","v":0},{"$f":"'RNG Blending Model'!V139","v":0},{"$f":"'RNG Blending Model'!W139","v":0},{"$f":"'RNG Blending Model'!X139","v":0},{"$f":"'RNG Blending Model'!Y139","v":0},{"$f":"'RNG Blending Model'!Z139","v":0},{"$f":"'RNG Blending Model'!AA139","v":0},{"$f":"'RNG Blending Model'!AB139","v":0},{"$f":"'RNG Blending Model'!AC139","v":0},{"$f":"'RNG Blending Model'!AD139","v":0},{"$f":"'RNG Blending Model'!AE139","v":0},{"$f":"'RNG Blending Model'!AF139","v":0}]
[61,{"$f":"'RNG Blending Model'!B151","v":0},{"$f":"'RNG Blending Model'!C151","v":0},{"$f":"'RNG Blending Model'!D151","v":0},{"$f":"'RNG Blending Model'!E151","v":0},{"$f":"'RNG Blending Model'!F151","v":0},{"$f":"'RNG Blending Model'!G151","v":0},{"$f":"'RNG Blending Model'!H151","v":0},{"$f":"'RNG Blending Model'!I151","v":0},{"$f":"'RNG Blending Model'!J151","v":0},{"$f":"'RNG Blending Model'!K151","v":0},{"$f":"'RNG Blending Model'!L151","v":0},{"$f":"'RNG Blending Model'!M151","v":0},{"$f":"'RNG Blending Model'!N151","v":0},{"$f":"'RNG Blending Model'!O151","v":0},{"$f":"'RNG Blending Model'!P151","v":0},{"$f":"'RNG Blending Model'!Q151","v":0},{"$f":"'RNG Blending Model'!R151","v":0},{"$f":"'RNG Blending Model'!S151","v":0},{"$f":"'RNG Blending Model'!T151","v":0},{"$f":"'RNG Blending Model'!U151","v":0},{"$f":"'RNG Blending Model'!V151","v":0},{"$f":"'RNG Blending Model'!W151","v":0},{"$f":"'RNG Blending Model'!X151","v":0},{"$f":"'RNG Blending Model'!Y151","v":0},{"$f":"'RNG Blending Model'!Z151","v":0},{"$f":"'RNG Blending Model'!AA151","v":0},{"$f":"'RNG Blending Model'!AB151","v":0},{"$f":"'RNG Blending Model'!AC151","v":0},{"$f":"'RNG Blending Model'!AD151","v":0},{"$f":"'RNG Blending Model'!AE151","v":0},{"$f":"'RNG Blending Model'!AF151","v":0}]
[68,{"$f":"'RNG Blending Model'!B158","v":0},{"$f":"'RNG Blending Model'!C158","v":0},{"$f":"'RNG Blending Model'!D158","v":0},{"$f":"'RNG Blending Model'!E158","v":0},{"$f":"'RNG Blending Model'!F158","v":0},{"$f":"'RNG Blending Model'!G158","v":0},{"$f":"'RNG Blending Model'!H158","v":0},{"$f":"'RNG Blending Model'!I158","v":0},{"$f":"'RNG Blending Model'!J158","v":0},{"$f":"'RNG Blending Model'!K158","v":0},{"$f":"'RNG Blending Model'!L158","v":0},{"$f":"'RNG Blending Model'!M158","v":0},{"$f":"'RNG Blending Model'!N158","v":0},{"$f":"'RNG Blending Model'!O158","v":0},{"$f":"'RNG Blending Model'!P158","v":0},{"$f":"'RNG Blending Model'!Q158","v":0},{"$f":"'RNG Blending Model'!R158","v":0},{"$f":"'RNG Blending Model'!S158","v":0},{"$f":"'RNG Blending Model'!T158","v":0},{"$f":"'RNG Blending Model'!U158","v":0},{"$f":"'RNG Blending Model'!V158","v":0},{"$f":"'RNG Blending Model'!W158","v":0},{"$f":"'RNG Blending Model'!X158","v":0},{"$f":"'RNG Blending Model'!Y158","v":0},{"$f":"'RNG Blending Model'!Z158","v":0},{"$f":"'RNG Blending Model'!AA158","v":0},{"$f":"'RNG Blending Model'!AB158","v":0},{"$f":"'RNG Blending Model'!AC158","v":0},{"$f":"'RNG Blending Model'!AD158","v":0},{"$f":"'RNG Blending Model'!AE158","v":0},{"$f":"'RNG Blending Model'!AF158","v":0}]
[75,{"$f":"'RNG Blending Model'!B165","v":0},{"$f":"'RNG Blending Model'!C165","v":0},{"$f":"'RNG Blending Model'!D165","v":0},{"$f":"'RNG Blending Model'!E165","v":0},{"$f":"'RNG Blending Model'!F165","v":0},{"$f":"'RNG Blending Model'!G165","v":0},{"$f":"'RNG Blending Model'!H165","v":0},{"$f":"'RNG Blending Model'!I165","v":0},{"$f":"'RNG Blending Model'!J165","v":0},{"$f":"'RNG Blending Model'!K165","v":0},{"$f":"'RNG Blending Model'!L165","v":0},{"$f":"'RNG Blending Model'!M165","v":0},{"$f":"'RNG Blending Model'!N165","v":0},{"$f":"'RNG Blending Model'!O165","v":0},{"$f":"'RNG Blending Model'!P165","v":0},{"$f":"'RNG Blending Model'!Q165","v":0},{"$f":"'RNG Blending Model'!R165","v":0},{"$f":"'RNG Blending Model'!S165","v":0},{"$f":"'RNG Blending Model'!T165","v":0},{"$f":"'RNG Blending Model'!U165","v":0},{"$f":"'RNG Blending Model'!V165","v":0},{"$f":"'RNG Blending Model'!W165","v":0},{"$f":"'RNG Blending Model'!X165","v":0},{"$f":"'RNG Blending Model'!Y165","v":0},{"$f":"'RNG Blending Model'!Z165","v":0},{"$f":"'RNG Blending Model'!AA165","v":0},{"$f":"'RNG Blending Model'!AB165","v":0},{"$f":"'RNG Blending Model'!AC165","v":0},{"$f":"'RNG Blending Model'!AD165","v":0},{"$f":"'RNG Blending Model'!AE165","v":0},{"$f":"'RNG Blending Model'!AF165","v":0}]
[85,{"$f":"'RNG Blending Model'!B175","v":0},{"$f":"'RNG Blending Model'!C175","v":0},{"$f":"'RNG Blending Model'!D175","v":0},{"$f":"'RNG Blending Model'!E175","v":0},{"$f":"'RNG Blending Model'!F175","v":0},{"$f":"'RNG Blending Model'!G175","v":0},{"$f":"'RNG Blending Model'!H175","v":0},{"$f":"'RNG Blending Model'!I175","v":0},{"$f":"'RNG Blending Model'!J175","v":0},{"$f":"'RNG Blending Model'!K175","v":0},{"$f":"'RNG Blending Model'!L175","v":0},{"$f":"'RNG Blending Model'!M175","v":0},{"$f":"'RNG Blending Model'!N175","v":0},{"$f":"'RNG Blending Model'!O175","v":0},{"$f":"'RNG Blending Model'!P175","v":0},{"$f":"'RNG Blending Model'!Q175","v":0},{"$f":"'RNG Blending Model'!R175","v":0},{"$f":"'RNG Blending Model'!S175","v":0},{"$f":"'RNG Blending Model'!T175","v":0},{"$f":"'RNG Blending Model'!U175","v":0},{"$f":"'RNG Blending Model'!V175","v":0},{"$f":"'RNG Blending Model'!W175","v":0},{"$f":"'RNG Blending Model'!X175","v":0},{"$f":"'RNG Blending Model'!Y175","v":0},{"$f":"'RNG Blending Model'!Z175","v":0},{"$f":"'RNG Blending Model'!AA175","v":0},{"$f":"'RNG Blending Model'!AB175","v":0},{"$f":"'RNG Blending Model'!AC175","v":0},{"$f":"'RNG Blending Model'!AD175","v":0},{"$f":"'RNG Blending Model'!AE175","v":0},{"$f":"'RNG Blending Model'!AF175","v":0}]
[92,{"$f":"'RNG Blending Model'!B182","v":0},{"$f":"'RNG Blending Model'!C182","v":0},{"$f":"'RNG Blending Model'!D182","v":0},{"$f":"'RNG Blending Model'!E182","v":0},{"$f":"'RNG Blending Model'!F182","v":0},{"$f":"'RNG Blending Model'!G182","v":0},{"$f":"'RNG Blending Model'!H182","v":0},{"$f":"'RNG Blending Model'!I182","v":0},{"$f":"'RNG Blending Model'!J182","v":0},{"$f":"'RNG Blending Model'!K182","v":0},{"$f":"'RNG Blending Model'!L182","v":0},{"$f":"'RNG Blending Model'!M182","v":0},{"$f":"'RNG Blending Model'!N182","v":0},{"$f":"'RNG Blending Model'!O182","v":0},{"$f":"'RNG Blending Model'!P182","v":0},{"$f":"'RNG Blending Model'!Q182","v":0},{"$f":"'RNG Blending Model'!R182","v":0},{"$f":"'RNG Blending Model'!S182","v":0},{"$f":"'RNG Blending Model'!T182","v":0},{"$f":"'RNG Blending Model'!U182","v":0},{"$f":"'RNG Blending Model'!V182","v":0},{"$f":"'RNG Blending Model'!W182","v":0},{"$f":"'RNG Blending Model'!X182","v":0},{"$f":"'RNG Blending Model'!Y182","v":0},{"$f":"'RNG Blending Model'!Z182","v":0},{"$f":"'RNG Blending Model'!AA182","v":0},{"$f":"'RNG Blending Model'!AB182","v":0},{"$f":"'RNG Blending Model'!AC182","v":0},{"$f":"'RNG Blending Model'!AD182","v":0},{"$f":"'RNG Blending Model'!AE182","v":0},{"$f":"'RNG Blending Model'!AF182","v":0}]
[97,{"$f":"'RNG Blending Model'!B187","v":0},{"$f":"'RNG Blending Model'!C187","v":0},{"$f":"'RNG Blending Model'!D187","v":0},{"$f":"'RNG Blending Model'!E187","v":0},{"$f":"'RNG Blending Model'!F187","v":0},{"$f":"'RNG Blending Model'!G187","v":0},{"$f":"'RNG Blending Model'!H187","v":0},{"$f":"'RNG Blending Model'!I187","v":0},{"$f":"'RNG Blending Model'!J187","v":0},{"$f":"'RNG Blending Model'!K187","v":0},{"$f":"'RNG Blending Model'!L187","v":0},{"$f":"'RNG Blending Model'!M187","v":0},{"$f":"'RNG Blending Model'!N187","v":0},{"$f":"'RNG Blending Model'!O187","v":0},{"$f":"'RNG Blending Model'!P187","v":0},{"$f":"'RNG Blending Model'!Q187","v":0},{"$f":"'RNG Blending Model'!R187","v":0},{"$f":"'RNG Blending Model'!S187","v":0},{"$f":"'RNG Blending Model'!T187","v":0},{"$f":"'RNG Blending Model'!U187","v":0},{"$f":"'RNG Blending Model'!V187","v":0},{"$f":"'RNG Blending Model'!W187","v":0},{"$f":"'RNG Blending Model'!X187","v":0},{"$f":"'RNG Blending Model'!Y187","v":0},{"$f":"'RNG Blending Model'!Z187","v":0},{"$f":"'RNG Blending Model'!AA187","v":0},{"$f":"'RNG Blending Model'!AB187","v":0},{"$f":"'RNG Blending Model'!AC187","v":0},{"$f":"'RNG Blending Model'!AD187","v":0},{"$f":"'RNG Blending Model'!AE187","v":0},{"$f":"'RNG Blending Model'!AF187","v":0}]
[102,{"$f":"'RNG Blending Model'!B192","v":0},{"$f":"'RNG Blending Model'!C192","v":0},{"$f":"'RNG Blending Model'!D192","v":0},{"$f":"'RNG Blending Model'!E192","v":0},{"$f":"'RNG Blending Model'!F192","v":0},{"$f":"'RNG Blending Model'!G192","v":0},{"$f":"'RNG Blending Model'!H192","v":0},{"$f":"'RNG Blending Model'!I192","v":0},{"$f":"'RNG Blending Model'!J192","v":0},{"$f":"'RNG Blending Model'!K192","v":0},{"$f":"'RNG Blending Model'!L192","v":0},{"$f":"'RNG Blending Model'!M192","v":0},{"$f":"'RNG Blending Model'!N192","v":0},{"$f":"'RNG Blending Model'!O192","v":0},{"$f":"'RNG Blending Model'!P192","v":0},{"$f":"'RNG Blending Model'!Q192","v":0},{"$f":"'RNG Blending Model'!R192","v":0},{"$f":"'RNG Blending Model'!S192","v":0},{"$f":"'RNG Blending Model'!T192","v":0},{"$f":"'RNG Blending Model'!U192","v":0},{"$f":"'RNG Blending Model'!V192","v":0},{"$f":"'RNG Blending Model'!W192","v":0},{"$f":"'RNG Blending Model'!X192","v":0},{"$f":"'RNG Blending Model'!Y192","v":0},{"$f":"'RNG Blending Model'!Z192","v":0},{"$f":"'RNG Blending Model'!AA192","v":0},{"$f":"'RNG Blending Model'!AB192","v":0},{"$f":"'RNG Blending Model'!AC192","v":0},{"$f":"'RNG Blending Model'!AD192","v":0},{"$f":"'RNG Blending Model'!AE192","v":0},{"$f":"'RNG Blending Model'!AF192","v":0}]
[114,{"$f":"'RNG Blending Model'!B204","v":0},{"$f":"'RNG Blending Model'!C204","v":0},{"$f":"'RNG Blending Model'!D204","v":0},{"$f":"'RNG Blending Model'!E204","v":0},{"$f":"'RNG Blending Model'!F204","v":0},{"$f":"'RNG Blending Model'!G204","v":0},{"$f":"'RNG Blending Model'!H204","v":0},{"$f":"'RNG Blending Model'!I204","v":0},{"$f":"'RNG Blending Model'!J204","v":0},{"$f":"'RNG Blending Model'!K204","v":0},{"$f":"'RNG Blending Model'!L204","v":0},{"$f":"'RNG Blending Model'!M204","v":0},{"$f":"'RNG Blending Model'!N204","v":0},{"$f":"'RNG Blending Model'!O204","v":0},{"$f":"'RNG Blending Model'!P204","v":0},{"$f":"'RNG Blending Model'!Q204","v":0},{"$f":"'RNG Blending Model'!R204","v":0},{"$f":"'RNG Blending Model'!S204","v":0},{"$f":"'RNG Blending Model'!T204","v":0},{"$f":"'RNG Blending Model'!U204","v":0},{"$f":"'RNG Blending Model'!V204","v":0},{"$f":"'RNG Blending Model'!W204","v":0},{"$f":"'RNG Blending Model'!X204","v":0},{"$f":"'RNG Blending Model'!Y204","v":0},{"$f":"'RNG Blending Model'!Z204","v":0},{"$f":"'RNG Blending Model'!AA204","v":0},{"$f":"'RNG Blending Model'!AB204","v":0},{"$f":"'RNG Blending Model'!AC204","v":0},{"$f":"'RNG Blending Model'!AD204","v":0},{"$f":"'RNG Blending Model'!AE204","v":0},{"$f":"'RNG Blending Model'!AF204","v":0}]
[119,{"$f":"'RNG Blending Model'!B209","v":0},{"$f":"'RNG Blending Model'!C209","v":0},{"$f":"'RNG Blending Model'!D209","v":0},{"$f":"'RNG Blending Model'!E209","v":0},{"$f":"'RNG Blending Model'!F209","v":0},{"$f":"'RNG Blending Model'!G209","v":0},{"$f":"'RNG Blending Model'!H209","v":0},{"$f":"'RNG Blending Model'!I209","v":0},{"$f":"'RNG Blending Model'!J209","v":0},{"$f":"'RNG Blending Model'!K209","v":0},{"$f":"'RNG Blending Model'!L209","v":0},{"$f":"'RNG Blending Model'!M209","v":0},{"$f":"'RNG Blending Model'!N209","v":0},{"$f":"'RNG Blending Model'!O209","v":0},{"$f":"'RNG Blending Model'!P209","v":0},{"$f":"'RNG Blending Model'!Q209","v":0},{"$f":"'RNG Blending Model'!R209","v":0},{"$f":"'RNG Blending Model'!S209","v":0},{"$f":"'RNG Blending Model'!T209","v":0},{"$f":"'RNG Blending Model'!U209","v":0},{"$f":"'RNG Blending Model'!V209","v":0},{"$f":"'RNG Blending Model'!W209","v":0},{"$f":"'RNG Blending Model'!X209","v":0},{"$f":"'RNG Blending Model'!Y209","v":0},{"$f":"'RNG Blending Model'!Z209","v":0},{"$f":"'RNG Blending Model'!AA209","v":0},{"$f":"'RNG Blending Model'!AB209","v":0},{"$f":"'RNG Blending Model'!AC209","v":0},{"$f":"'RNG Blending Model'!AD209","v":0},{"$f":"'RNG Blending Model'!AE209","v":0},{"$f":"'RNG Blending Model'!AF209","v":0}]
[128,{"$f":"'RNG Blending Model'!B218","v":0},{"$f":"'RNG Blending Model'!C218","v":0},{"$f":"'RNG Blending Model'!D218","v":0},{"$f":"'RNG Blending Model'!E218","v":0},{"$f":"'RNG Blending Model'!F218","v":0},{"$f":"'RNG Blending Model'!G218","v":0},{"$f":"'RNG Blending Model'!H218","v":0},{"$f":"'RNG Blending Model'!I218","v":0},{"$f":"'RNG Blending Model'!J218","v":0},{"$f":"'RNG Blending Model'!K218","v":0},{"$f":"'RNG Blending Model'!L218","v":0},{"$f":"'RNG Blending Model'!M218","v":0},{"$f":"'RNG Blending Model'!N218","v":0},{"$f":"'RNG Blending Model'!O218","v":0},{"$f":"'RNG Blending Model'!P218","v":0},{"$f":"'RNG Blending Model'!Q218","v":0},{"$f":"'RNG Blending Model'!R218","v":0},{"$f":"'RNG Blending Model'!S218","v":0},{"$f":"'RNG Blending Model'!T218","v":0},{"$f":"'RNG Blending Model'!U218","v":0},{"$f":"'RNG Blending Model'!V218","v":0},{"$f":"'RNG Blending Model'!W218","v":0},{"$f":"'RNG Blending Model'!X218","v":0},{"$f":"'RNG Blending Model'!Y218","v":0},{"$f":"'RNG Blending Model'!Z218","v":0},{"$f":"'RNG Blending Model'!AA218","v":0},{"$f":"'RNG Blending Model'!AB218","v":0},{"$f":"'RNG Blending Model'!AC218","v":0},{"$f":"'RNG Blending Model'!AD218","v":0},{"$f":"'RNG Blending Model'!AE218","v":0},{"$f":"'RNG Blending Model'!AF218","v":0}]
[133,{"$f":"'RNG Blending Model'!B223","v":0},{"$f":"'RNG Blending Model'!C223","v":0},{"$f":"'RNG Blending Model'!D223","v":0},{"$f":"'RNG Blending Model'!E223","v":0},{"$f":"'RNG Blending Model'!F223","v":0},{"$f":"'RNG Blending Model'!G223","v":0},{"$f":"'RNG Blending Model'!H223","v":0},{"$f":"'RNG Blending Model'!I223","v":0},{"$f":"'RNG Blending Model'!J223","v":0},{"$f":"'RNG Blending Model'!K223","v":0},{"$f":"'RNG Blending Model'!L223","v":0},{"$f":"'RNG Blending Model'!M223","v":0},{"$f":"'RNG Blending Model'!N223","v":0},{"$f":"'RNG Blending Model'!O223","v":0},{"$f":"'RNG Blending Model'!P223","v":0},{"$f":"'RNG Blending Model'!Q223","v":0},{"$f":"'RNG Blending Model'!R223","v":0},{"$f":"'RNG Blending Model'!S223","v":0},{"$f":"'RNG Blending Model'!T223","v":0},{"$f":"'RNG Blending Model'!U223","v":0},{"$f":"'RNG Blending Model'!V223","v":0},{"$f":"'RNG Blending Model'!W223","v":0},{"$f":"'RNG Blending Model'!X223","v":0},{"$f":"'RNG Blending Model'!Y223","v":0},{"$f":"'RNG Blending Model'!Z223","v":0},{"$f":"'RNG Blending Model'!AA223","v":0},{"$f":"'RNG Blending Model'!AB223","v":0},{"$f":"'RNG Blending Model'!AC223","v":0},{"$f":"'RNG Blending Model'!AD223","v":0},{"$f":"'RNG Blending Model'!AE223","v":0},{"$f":"'RNG Blending Model'!AF223","v":0}]
[144,{"$f":"'RNG Blending Model'!B234","v":0},{"$f":"'RNG Blending Model'!C234","v":0},{"$f":"'RNG Blending Model'!D234","v":0},{"$f":"'RNG Blending Model'!E234","v":0},{"$f":"'RNG Blending Model'!F234","v":0},{"$f":"'RNG Blending Model'!G234","v":0},{"$f":"'RNG Blending Model'!H234","v":0},{"$f":"'RNG Blending Model'!I234","v":0},{"$f":"'RNG Blending Model'!J234","v":0},{"$f":"'RNG Blending Model'!K234","v":0},{"$f":"'RNG Blending Model'!L234","v":0},{"$f":"'RNG Blending Model'!M234","v":0},{"$f":"'RNG Blending Model'!N234","v":0},{"$f":"'RNG Blending Model'!O234","v":0},{"$f":"'RNG Blending Model'!P234","v":0},{"$f":"'RNG Blending Model'!Q234","v":0},{"$f":"'RNG Blending Model'!R234","v":0},{"$f":"'RNG Blending Model'!S234","v":0},{"$f":"'RNG Blending Model'!T234","v":0},{"$f":"'RNG Blending Model'!U234","v":0},{"$f":"'RNG Blending Model'!V234","v":0},{"$f":"'RNG Blending Model'!W234","v":0},{"$f":"'RNG Blending Model'!X234","v":0},{"$f":"'RNG Blending Model'!Y234","v":0},{"$f":"'RNG Blending Model'!Z234","v":0},{"$f":"'RNG Blending Model'!AA234","v":0},{"$f":"'RNG Blending Model'!AB234","v":0},{"$f":"'RNG Blending Model'!AC234","v":0},{"$f":"'RNG Blending Model'!AD234","v":0},{"$f":"'RNG Blending Model'!AE234","v":0},{"$f":"'RNG Blending Model'!AF234","v":0}]
[150,{"$f":"'RNG Blending Model'!B240","v":0},{"$f":"'RNG Blending Model'!C240","v":0},{"$f":"'RNG Blending Model'!D240","v":0},{"$f":"'RNG Blending Model'!E240","v":0},{"$f":"'RNG Blending Model'!F240","v":0},{"$f":"'RNG Blending Model'!G240","v":0},{"$f":"'RNG Blending Model'!H240","v":0},{"$f":"'RNG Blending Model'!I240","v":0},{"$f":"'RNG Blending Model'!J240","v":0},{"$f":"'RNG Blending Model'!K240","v":0},{"$f":"'RNG Blending Model'!L240","v":0},{"$f":"'RNG Blending Model'!M240","v":0},{"$f":"'RNG Blending Model'!N240","v":0},{"$f":"'RNG Blending Model'!O240","v":0},{"$f":"'RNG Blending Model'!P240","v":0},{"$f":"'RNG Blending Model'!Q240","v":0},{"$f":"'RNG Blending Model'!R240","v":0},{"$f":"'RNG Blending Model'!S240","v":0},{"$f":"'RNG Blending Model'!T240","v":0},{"$f":"'RNG Blending Model'!U240","v":0},{"$f":"'RNG Blending Model'!V240","v":0},{"$f":"'RNG Blending Model'!W240","v":0},{"$f":"'RNG Blending Model'!X240","v":0},{"$f":"'RNG Blending Model'!Y240","v":0},{"$f":"'RNG Blending Model'!Z240","v":0},{"$f":"'RNG Blending Model'!AA240","v":0},{"$f":"'RNG Blending Model'!AB240","v":0},{"$f":"'RNG Blending Model'!AC240","v":0},{"$f":"'RNG Blending Model'!AD240","v":0},{"$f":"'RNG Blending Model'!AE240","v":0},{"$f":"'RNG Blending Model'!AF240","v":0}]
[153,{"$f":"'RNG Blending Model'!B243","v":0},{"$f":"'RNG Blending Model'!C243","v":0},{"$f":"'RNG Blending Model'!D243","v":0},{"$f":"'RNG Blending Model'!E243","v":0},{"$f":"'RNG Blending Model'!F243","v":0},{"$f":"'RNG Blending Model'!G243","v":0},{"$f":"'RNG Blending Model'!H243","v":0},{"$f":"'RNG Blending Model'!I243","v":0},{"$f":"'RNG Blending Model'!J243","v":0},{"$f":"'RNG Blending Model'!K243","v":0},{"$f":"'RNG Blending Model'!L243","v":0},{"$f":"'RNG Blending Model'!M243","v":0},{"$f":"'RNG Blending Model'!N243","v":0},{"$f":"'RNG Blending Model'!O243","v":0},{"$f":"'RNG Blending Model'!P243","v":0},{"$f":"'RNG Blending Model'!Q243","v":0},{"$f":"'RNG Blending Model'!R243","v":0},{"$f":"'RNG Blending Model'!S243","v":0},{"$f":"'RNG Blending Model'!T243","v":0},{"$f":"'RNG Blending Model'!U243","v":0},{"$f":"'RNG Blending Model'!V243","v":0},{"$f":"'RNG Blending Model'!W243","v":0},{"$f":"'RNG Blending Model'!X243","v":0},{"$f":"'RNG Blending Model'!Y243","v":0},{"$f":"'RNG Blending Model'!Z243","v":0},{"$f":"'RNG Blending Model'!AA243","v":0},{"$f":"'RNG Blending Model'!AB243","v":0},{"$f":"'RNG Blending Model'!AC243","v":0},{"$f":"'RNG Blending Model'!AD243","v":0},{"$f":"'RNG Blending Model'!AE243","v":0},{"$f":"'RNG Blending Model'!AF243","v":0}]
[164,{"$f":"'RNG Blending Model'!B254","v":0},{"$f":"'RNG Blending Model'!C254","v":0},{"$f":"'RNG Blending Model'!D254","v":0},{"$f":"'RNG Blending Model'!E254","v":0},{"$f":"'RNG Blending Model'!F254","v":0},{"$f":"'RNG Blending Model'!G254","v":0},{"$f":"'RNG Blending Model'!H254","v":0},{"$f":"'RNG Blending Model'!I254","v":0},{"$f":"'RNG Blending Model'!J254","v":0},{"$f":"'RNG Blending Model'!K254","v":0},{"$f":"'RNG Blending Model'!L254","v":0},{"$f":"'RNG Blending Model'!M254","v":0},{"$f":"'RNG Blending Model'!N254","v":0},{"$f":"'RNG Blending Model'!O254","v":0},{"$f":"'RNG Blending Model'!P254","v":0},{"$f":"'RNG Blending Model'!Q254","v":0},{"$f":"'RNG Blending Model'!R254","v":0},{"$f":"'RNG Blending Model'!S254","v":0},{"$f":"'RNG Blending Model'!T254","v":0},{"$f":"'RNG Blending Model'!U254","v":0},{"$f":"'RNG Blending Model'!V254","v":0},{"$f":"'RNG Blending Model'!W254","v":0},{"$f":"'RNG Blending Model'!X254","v":0},{"$f":"'RNG Blending Model'!Y254","v":0},{"$f":"'RNG Blending Model'!Z254","v":0},{"$f":"'RNG Blending Model'!AA254","v":0},{"$f":"'RNG Blending Model'!AB254","v":0},{"$f":"'RNG Blending Model'!AC254","v":0},{"$f":"'RNG Blending Model'!AD254","v":0},{"$f":"'RNG Blending Model'!AE254","v":0},{"$f":"'RNG Blending Model'!AF254","v":0}]
[169,{"$f":"'RNG Blending Model'!B259","v":0},{"$f":"'RNG Blending Model'!C259","v":0},{"$f":"'RNG Blending Model'!D259","v":0},{"$f":"'RNG Blending Model'!E259","v":0},{"$f":"'RNG Blending Model'!F259","v":0},{"$f":"'RNG Blending Model'!G259","v":0},{"$f":"'RNG Blending Model'!H259","v":0},{"$f":"'RNG Blending Model'!I259","v":0},{"$f":"'RNG Blending Model'!J259","v":0},{"$f":"'RNG Blending Model'!K259","v":0},{"$f":"'RNG Blending Model'!L259","v":0},{"$f":"'RNG Blending Model'!M259","v":0},{"$f":"'RNG Blending Model'!N259","v":0},{"$f":"'RNG Blending Model'!O259","v":0},{"$f":"'RNG Blending Model'!P259","v":0},{"$f":"'RNG Blending Model'!Q259","v":0},{"$f":"'RNG Blending Model'!R259","v":0},{"$f":"'RNG Blending Model'!S259","v":0},{"$f":"'RNG Blending Model'!T259","v":0},{"$f":"'RNG Blending Model'!U259","v":0},{"$f":"'RNG Blending Model'!V259","v":0},{"$f":"'RNG Blending Model'!W259","v":0},{"$f":"'RNG Blending Model'!X259","v":0},{"$f":"'RNG Blending Model'!Y259","v":0},{"$f":"'RNG Blending Model'!Z259","v":0},{"$f":"'RNG Blending Model'!AA259","v":0},{"$f":"'RNG Blending Model'!AB259","v":0},{"$f":"'RNG Blending Model'!AC259","v":0},{"$f":"'RNG Blending Model'!AD259","v":0},{"$f":"'RNG Blending Model'!AE259","v":0},{"$f":"'RNG Blending Model'!AF259","v":0}]
[178,{"$f":"'RNG Blending Model'!B268","v":0},{"$f":"'RNG Blending Model'!C268","v":0},{"$f":"'RNG Blending Model'!D268","v":0},{"$f":"'RNG Blending Model'!E268","v":0},{"$f":"'RNG Blending Model'!F268","v":0},{"$f":"'RNG Blending Model'!G268","v":0},{"$f":"'RNG Blending Model'!H268","v":0},{"$f":"'RNG Blending Model'!I268","v":0},{"$f":"'RNG Blending Model'!J268","v":0},{"$f":"'RNG Blending Model'!K268","v":0},{"$f":"'RNG Blending Model'!L268","v":0},{"$f":"'RNG Blending Model'!M268","v":0},{"$f":"'RNG Blending Model'!N268","v":0},{"$f":"'RNG Blending Model'!O268","v":0},{"$f":"'RNG Blending Model'!P268","v":0},{"$f":"'RNG Blending Model'!Q268","v":0},{"$f":"'RNG Blending Model'!R268","v":0},{"$f":"'RNG Blending Model'!S268","v":0},{"$f":"'RNG Blending Model'!T268","v":0},{"$f":"'RNG Blending Model'!U268","v":0},{"$f":"'RNG Blending Model'!V268","v":0},{"$f":"'RNG Blending Model'!W268","v":0},{"$f":"'RNG Blending Model'!X268","v":0},{"$f":"'RNG Blending Model'!Y268","v":0},{"$f":"'RNG Blending Model'!Z268","v":0},{"$f":"'RNG Blending Model'!AA268","v":0},{"$f":"'RNG Blending Model'!AB268","v":0},{"$f":"'RNG Blending Model'!AC268","v":0},{"$f":"'RNG Blending Model'!AD268","v":0},{"$f":"'RNG Blending Model'!AE268","v":0},{"$f":"'RNG Blending Model'!AF268","v":0}]
[186,{"$f":"'RNG Blending Model'!B276","v":0},{"$f":"'RNG Blending Model'!C276","v":0},{"$f":"'RNG Blending Model'!D276","v":0},{"$f":"'RNG Blending Model'!E276","v":0},{"$f":"'RNG Blending Model'!F276","v":0},{"$f":"'RNG Blending Model'!G276","v":0},{"$f":"'RNG Blending Model'!H276","v":0},{"$f":"'RNG Blending Model'!I276","v":0},{"$f":"'RNG Blending Model'!J276","v":0},{"$f":"'RNG Blending Model'!K276","v":0},{"$f":"'RNG Blending Model'!L276","v":0},{"$f":"'RNG Blending Model'!M276","v":0},{"$f":"'RNG Blending Model'!N276","v":0},{"$f":"'RNG Blending Model'!O276","v":0},{"$f":"'RNG Blending Model'!P276","v":0},{"$f":"'RNG Blending Model'!Q276","v":0},{"$f":"'RNG Blending Model'!R276","v":0},{"$f":"'RNG Blending Model'!S276","v":0},{"$f":"'RNG Blending Model'!T276","v":0},{"$f":"'RNG Blending Model'!U276","v":0},{"$f":"'RNG Blending Model'!V276","v":0},{"$f":"'RNG Blending Model'!W276","v":0},{"$f":"'RNG Blending Model'!X276","v":0},{"$f":"'RNG Blending Model'!Y276","v":0},{"$f":"'RNG Blending Model'!Z276","v":0},{"$f":"'RNG Blending Model'!AA276","v":0},{"$f":"'RNG Blending Model'!AB276","v":0},{"$f":"'RNG Blending Model'!AC276","v":0},{"$f":"'RNG Blending Model'!AD276","v":0},{"$f":"'RNG Blending Model'!AE276","v":0},{"$f":"'RNG Blending Model'!AF276","v":0}]
[195,{"$f":"'RNG Blending Model'!B285","v":0},{"$f":"'RNG Blending Model'!C285","v":0},{"$f":"'RNG Blending Model'!D285","v":0},{"$f":"'RNG Blending Model'!E285","v":0},{"$f":"'RNG Blending Model'!F285","v":0},{"$f":"'RNG Blending Model'!G285","v":0},{"$f":"'RNG Blending Model'!H285","v":0},{"$f":"'RNG Blending Model'!I285","v":0},{"$f":"'RNG Blending Model'!J285","v":0},{"$f":"'RNG Blending Model'!K285","v":0},{"$f":"'RNG Blending Model'!L285","v":0},{"$f":"'RNG Blending Model'!M285","v":0},{"$f":"'RNG Blending Model'!N285","v":0},{"$f":"'RNG Blending Model'!O285","v":0},{"$f":"'RNG Blending Model'!P285","v":0},{"$f":"'RNG Blending Model'!Q285","v":0},{"$f":"'RNG Blending Model'!R285","v":0},{"$f":"'RNG Blending Model'!S285","v":0},{"$f":"'RNG Blending Model'!T285","v":0},{"$f":"'RNG Blending Model'!U285","v":0},{"$f":"'RNG Blending Model'!V285","v":0},{"$f":"'RNG Blending Model'!W285","v":0},{"$f":"'RNG Blending Model'!X285","v":0},{"$f":"'RNG Blending Model'!Y285","v":0},{"$f":"'RNG Blending Model'!Z285","v":0},{"$f":"'RNG Blending Model'!AA285","v":0},{"$f":"'RNG Blending Model'!AB285","v":0},{"$f":"'RNG Blending Model'!AC285","v":0},{"$f":"'RNG Blending Model'!AD285","v":0},{"$f":"'RNG Blending Model'!AE285","v":0},{"$f":"'RNG Blending Model'!AF285","v":0}]
[200,{"$f":"'RNG Blending Model'!B290","v":0},{"$f":"'RNG Blending Model'!C290","v":0},{"$f":"'RNG Blending Model'!D290","v":0},{"$f":"'RNG Blending Model'!E290","v":0},{"$f":"'RNG Blending Model'!F290","v":0},{"$f":"'RNG Blending Model'!G290","v":0},{"$f":"'RNG Blending Model'!H290","v":0},{"$f":"'RNG Blending Model'!I290","v":0},{"$f":"'RNG Blending Model'!J290","v":0},{"$f":"'RNG Blending Model'!K290","v":0},{"$f":"'RNG Blending Model'!L290","v":0},{"$f":"'RNG Blending Model'!M290","v":0},{"$f":"'RNG Blending Model'!N290","v":0},{"$f":"'RNG Blending Model'!O290","v":0},{"$f":"'RNG Blending Model'!P290","v":0},{"$f":"'RNG Blending Model'!Q290","v":0},{"$f":"'RNG Blending Model'!R290","v":0},{"$f":"'RNG Blending Model'!S290","v":0},{"$f":"'RNG Blending Model'!T290","v":0},{"$f":"'RNG Blending Model'!U290","v":0},{"$f":"'RNG Blending Model'!V290","v":0},{"$f":"'RNG Blending Model'!W290","v":0},{"$f":"'RNG Blending Model'!X290","v":0},{"$f":"'RNG Blending Model'!Y290","v":0},{"$f":"'RNG Blending Model'!Z290","v":0},{"$f":"'RNG Blending Model'!AA290","v":0},{"$f":"'RNG Blending Model'!AB290","v":0},{"$f":"'RNG Blending Model'!AC290","v":0},{"$f":"'RNG Blending Model'!AD290","v":0},{"$f":"'RNG Blending Model'!AE290","v":0},{"$f":"'RNG Blending Model'!AF290","v":0}]
[{"$f":"A476+1","v":3},{"$f":"'RNG Blending Model'!B298","v":1.6350000036200001},{"$f":"'RNG Blending Model'!C298","v":1.6350000036800001},{"$f":"'RNG Blending Model'!D298","v":1.6350000037300003},{"$f":"'RNG Blending Model'!E298","v":1.6350000033700003},{"$f":"'RNG Blending Model'!F298","v":1.5823295731710501},{"$f":"'RNG Blending Model'!G298","v":1.5244466734293101},{"$f":"'RNG Blending Model'!H298","v":1.4665637737075601},{"$f":"'RNG Blending Model'!I298","v":1.4086808740158201},{"$f":"'RNG Blending Model'!J298","v":1.3507979742040801},{"$f":"'RNG Blending Model'!K298","v":1.2929150743323301},{"$f":"'RNG Blending Model'!L298","v":1.2350321744605901},{"$f":"'RNG Blending Model'!M298","v":1.22144171908798},{"$f":"'RNG Blending Model'!N298","v":1.20785126371537},{"$f":"'RNG Blending Model'!O298","v":1.1942608083427702},{"$f":"'RNG Blending Model'!P298","v":1.1806703529801601},{"$f":"'RNG Blending Model'!Q298","v":1.16707989760755},{"$f":"'RNG Blending Model'!R298","v":1.1534894422449502},{"$f":"'RNG Blending Model'!S298","v":1.1398989868823401},{"$f":"'RNG Blending Model'!T298","v":1.1263085315497301},{"$f":"'RNG Blending Model'!U298","v":1.11271807621713},{"$f":"'RNG Blending Model'!V298","v":1.09912762088452},{"$f":"'RNG Blending Model'!W298","v":1.0855371655819102},{"$f":"'RNG Blending Model'!X298","v":1.0719467102793101},{"$f":"'RNG Blending Model'!Y298","v":1.0583562549867001},{"$f":"'RNG Blending Model'!Z298","v":1.0447657996940902},{"$f":"'RNG Blending Model'!AA298","v":1.0311753444014902},{"$f":"'RNG Blending Model'!AB298","v":1.0175848891088799},{"$f":"'RNG Blending Model'!AC298","v":1.0039944338162701},{"$f":"'RNG Blending Model'!AD298","v":0.99040397852367001},{"$f":"'RNG Blending Model'!AE298","v":0.97681352323106307},{"$f":"'RNG Blending Model'!AF298","v":0.96322306793845702}]
[7,{"$f":"'RNG Blending Model'!B302","v":1.71400000525},{"$f":"'RNG Blending Model'!C302","v":1.7140000050800002},{"$f":"'RNG Blending Model'!D302","v":1.6980953736145399},{"$f":"'RNG Blending Model'!E302","v":1.6402124738627901},{"$f":"'RNG Blending Model'!F302","v":1.6350000034400001},{"$f":"'RNG Blending Model'!G302","v":1.6350000035000001},{"$f":"'RNG Blending Model'!H302","v":1.61897232832549},{"$f":"'RNG Blending Model'!I302","v":1.5601123806138701},{"$f":"'RNG Blending Model'!J302","v":1.5012524329222601},{"$f":"'RNG Blending Model'!K302","v":1.4423924852506502},{"$f":"'RNG Blending Model'!L302","v":1.3835325375290299},{"$f":"'RNG Blending Model'!M302","v":1.3696462354237502},{"$f":"'RNG Blending Model'!N302","v":1.3557599333084802},{"$f":"'RNG Blending Model'!O302","v":1.3418736311632},{"$f":"'RNG Blending Model'!P302","v":1.3279873290479201},{"$f":"'RNG Blending Model'!Q302","v":1.3141010269226401},{"$f":"'RNG Blending Model'!R302","v":1.3002147248173701},{"$f":"'RNG Blending Model'!S302","v":1.2863284226720901},{"$f":"'RNG Blending Model'!T302","v":1.2724421205568099},{"$f":"'RNG Blending Model'!U302","v":1.25855581844153},{"$f":"'RNG Blending Model'!V302","v":1.24466951632625},{"$f":"'RNG Blending Model'!W302","v":1.23078321418098},{"$f":"'RNG Blending Model'!X302","v":1.2168969120357001},{"$f":"'RNG Blending Model'!Y302","v":1.2030106098904201},{"$f":"'RNG Blending Model'!Z302","v":1.1891243077451401},{"$f":"'RNG Blending Model'!AA302","v":1.1752380056098701},{"$f":"'RNG Blending Model'!AB302","v":1.1613517034745902},{"$f":"'RNG Blending Model'!AC302","v":1.1474654013393102},{"$f":"'RNG Blending Model'!AD302","v":1.13357909923403},{"$f":"'RNG Blending Model'!AE302","v":1.11969279712876},{"$f":"'RNG Blending Model'!AF302","v":1.1058064950234801}]
[17,{"$f":"'RNG Blending Model'!B312","v":2.0207334982303005},{"$f":"'RNG Blending Model'!C312","v":1.9614488975218602},{"$f":"'RNG Blending Model'!D312","v":1.9021642967934203},{"$f":"'RNG Blending Model'!E312","v":1.8428796960849803},{"$f":"'RNG Blending Model'!F312","v":1.7835950953165403},{"$f":"'RNG Blending Model'!G312","v":1.7243104945081003},{"$f":"'RNG Blending Model'!H312","v":1.7140000048600001},{"$f":"'RNG Blending Model'!I312","v":1.7140000048800001},{"$f":"'RNG Blending Model'!J312","v":1.7140000050400002},{"$f":"'RNG Blending Model'!K312","v":1.7140000049200002},{"$f":"'RNG Blending Model'!L312","v":1.7140000049499999},{"$f":"'RNG Blending Model'!M312","v":1.7140000050099999},{"$f":"'RNG Blending Model'!N312","v":1.7140000047400001},{"$f":"'RNG Blending Model'!O312","v":1.7140000047899999},{"$f":"'RNG Blending Model'!P312","v":1.70163676213909},{"$f":"'RNG Blending Model'!Q312","v":1.6869470019957402},{"$f":"'RNG Blending Model'!R312","v":1.6722572418623902},{"$f":"'RNG Blending Model'!S312","v":1.65756748171904},{"$f":"'RNG Blending Model'!T312","v":1.6428777216056802},{"$f":"'RNG Blending Model'!U312","v":1.6350000032900003},{"$f":"'RNG Blending Model'!V312","v":1.6350000034500003},{"$f":"'RNG Blending Model'!W312","v":1.6350000039300003},{"$f":"'RNG Blending Model'!X312","v":1.6350000039100003},{"$f":"'RNG Blending Model'!Y312","v":1.6350000040100003},{"$f":"'RNG Blending Model'!Z312","v":1.6350000034600001},{"$f":"'RNG Blending Model'!AA312","v":1.6350000033900003},{"$f":"'RNG Blending Model'!AB312","v":1.6350000035300003},{"$f":"'RNG Blending Model'!AC312","v":1.6350000037000001},{"$f":"'RNG Blending Model'!AD312","v":1.6350000036400001},{"$f":"'RNG Blending Model'!AE312","v":1.6350000035800001},{"$f":"'RNG Blending Model'!AF312","v":1.6350000032100003}]
[22,{"$f":"'RNG Blending Model'!B317","v":2.6660868523012078},{"$f":"'RNG Blending Model'!C317","v":2.6214145734291403},{"$f":"'RNG Blending Model'!D317","v":2.3391786415548697},{"$f":"'RNG Blending Model'!E317","v":2.2769312684130298},{"$f":"'RNG Blending Model'!F317","v":2.21468389530119},{"$f":"'RNG Blending Model'!G317","v":2.1597164037335825},{"$f":"'RNG Blending Model'!H317","v":2.3027707763014402},{"$f":"'RNG Blending Model'!I317","v":2.2390420169379004},{"$f":"'RNG Blending Model'!J317","v":2.1753132575743606},{"$f":"'RNG Blending Model'!K317","v":2.1115844982108203},{"$f":"'RNG Blending Model'!L317","v":2.0478557388372702},{"$f":"'RNG Blending Model'!M317","v":2.0325332990456504},{"$f":"'RNG Blending Model'!N317","v":2.0172108592040203},{"$f":"'RNG Blending Model'!O317","v":2.0018884193924},{"$f":"'RNG Blending Model'!P317","v":1.9865659796007802},{"$f":"'RNG Blending Model'!Q317","v":1.7667903736322099},{"$f":"'RNG Blending Model'!R317","v":1.7519085170866202},{"$f":"'RNG Blending Model'!S317","v":1.7370266605710303},{"$f":"'RNG Blending Model'!T317","v":1.7221448039954401},{"$f":"'RNG Blending Model'!U317","v":1.7140000046200001},{"$f":"'RNG Blending Model'!V317","v":1.7140000045499999},{"$f":"'RNG Blending Model'!W317","v":1.7140000044299999},{"$f":"'RNG Blending Model'!X317","v":1.7140000046699999},{"$f":"'RNG Blending Model'!Y317","v":1.7140000045600001},{"$f":"'RNG Blending Model'!Z317","v":1.7140000044699999},{"$f":"'RNG Blending Model'!AA317","v":1.7140000045200001},{"$f":"'RNG Blending Model'!AB317","v":1.7140000045899999},{"$f":"'RNG Blending Model'!AC317","v":1.7140000047000001},{"$f":"'RNG Blending Model'!AD317","v":1.7140000046899999},{"$f":"'RNG Blending Model'!AE317","v":1.7140000044200001},{"$f":"'RNG Blending Model'!AF317","v":1.7140000044000001}]
[32,{"$f":"'RNG Blending Model'!B327","v":5.3987330279074506},{"$f":"'RNG Blending Model'!C327","v":5.3901848105035164},{"$f":"'RNG Blending Model'!D327","v":5.3716365930995815},{"$f":"'RNG Blending Model'!E327","v":5.3630883756956464},{"$f":"'RNG Blending Model'!F327","v":5.3545401582917114},{"$f":"'RNG Blending Model'!G327","v":5.3459919408877763},{"$f":"'RNG Blending Model'!H327","v":5.2479646395037758},{"$f":"'RNG Blending Model'!I327","v":4.0407967181001414},{"$f":"'RNG Blending Model'!J327","v":3.9492998500493068},{"$f":"'RNG Blending Model'!K327","v":3.8578029819984714},{"$f":"'RNG Blending Model'!L327","v":3.7663061139476364},{"$f":"'RNG Blending Model'!M327","v":3.676009281719447},{"$f":"'RNG Blending Model'!N327","v":3.5857124494912576},{"$f":"'RNG Blending Model'!O327","v":3.4954156172630686},{"$f":"'RNG Blending Model'!P327","v":3.4220196245903032},{"$f":"'RNG Blending Model'!Q327","v":3.3148219528066898},{"$f":"'RNG Blending Model'!R327","v":3.255977816088389},{"$f":"'RNG Blending Model'!S327","v":3.1971336793700882},{"$f":"'RNG Blending Model'!T327","v":3.1382895426517874},{"$f":"'RNG Blending Model'!U327","v":3.0794454059334866},{"$f":"'RNG Blending Model'!V327","v":3.0206012692151862},{"$f":"'RNG Blending Model'!W327","v":2.9721161266771237},{"$f":"'RNG Blending Model'!X327","v":2.9236309841390606},{"$f":"'RNG Blending Model'!Y327","v":2.8751458416009976},{"$f":"'RNG Blending Model'!Z327","v":2.8266606990629346},{"$f":"'RNG Blending Model'!AA327","v":2.778175556524872},{"$f":"'RNG Blending Model'!AB327","v":2.7388897416738769},{"$f":"'RNG Blending Model'!AC327","v":2.6996039268228813},{"$f":"'RNG Blending Model'!AD327","v":2.6603181119718866},{"$f":"'RNG Blending Model'!AE327","v":2.621032297120891},{"$f":"'RNG Blending Model'!AF327","v":2.5817464822698959}]
[39,{"$f":"'RNG Blending Model'!B334","v":""},{"$f":"'RNG Blending Model'!C334","v":""},{"$f":"'RNG Blending Model'!D334","v":""},{"$f":"'RNG Blending Model'!E334","v":""},{"$f":"'RNG Blending Model'!F334","v":""},{"$f":"'RNG Blending Model'!G334","v":""},{"$f":"'RNG Blending Model'!H334","v":""},{"$f":"'RNG Blending Model'!I334","v":""},{"$f":"'RNG Blending Model'!J334","v":""},{"$f":"'RNG Blending Model'!K334","v":""},{"$f":"'RNG Blending Model'!L334","v":""},{"$f":"'RNG Blending Model'!M334","v":""},{"$f":"'RNG Blending Model'!N334","v":""},{"$f":"'RNG Blending Model'!O334","v":""},{"$f":"'RNG Blending Model'!P334","v":""},{"$f":"'RNG Blending Model'!Q334","v":""},{"$f":"'RNG Blending Model'!R334","v":""},{"$f":"'RNG Blending Model'!S334","v":""},{"$f":"'RNG Blending Model'!T334","v":""},{"$f":"'RNG Blending Model'!U334","v":""},{"$f":"'RNG Blending Model'!V334","v":""},{"$f":"'RNG Blending Model'!W334","v":""},{"$f":"'RNG Blending Model'!X334","v":""},{"$f":"'RNG Blending Model'!Y334","v":""},{"$f":"'RNG Blending Model'!Z334","v":""},{"$f":"'RNG Blending Model'!AA334","v":""},{"$f":"'RNG Blending Model'!AB334","v":""},{"$f":"'RNG Blending Model'!AC334","v":""},{"$f":"'RNG Blending Model'!AD334","v":""},{"$f":"'RNG Blending Model'!AE334","v":""},{"$f":"'RNG Blending Model'!AF334","v":""}]
[49,{"$f":"'RNG Blending Model'!B344","v":""},{"$f":"'RNG Blending Model'!C344","v":""},{"$f":"'RNG Blending Model'!D344","v":""},{"$f":"'RNG Blending Model'!E344","v":""},{"$f":"'RNG Blending Model'!F344","v":""},{"$f":"'RNG Blending Model'!G344","v":""},{"$f":"'RNG Blending Model'!H344","v":""},{"$f":"'RNG Blending Model'!I344","v":""},{"$f":"'RNG Blending Model'!J344","v":""},{"$f":"'RNG Blending Model'!K344","v":""},{"$f":"'RNG Blending Model'!L344","v":""},{"$f":"'RNG Blending Model'!M344","v":""},{"$f":"'RNG Blending Model'!N344","v":""},{"$f":"'RNG Blending Model'!O344","v":""},{"$f":"'RNG Blending Model'!P344","v":""},{"$f":"'RNG Blending Model'!Q344","v":""},{"$f":"'RNG Blending Model'!R344","v":""},{"$f":"'RNG Blending Model'!S344","v":""},{"$f":"'RNG Blending Model'!T344","v":""},{"$f":"'RNG Blending Model'!U344","v":""},{"$f":"'RNG Blending Model'!V344","v":""},{"$f":"'RNG Blending Model'!W344","v":""},{"$f":"'RNG Blending Model'!X344","v":""},{"$f":"'RNG Blending Model'!Y344","v":""},{"$f":"'RNG Blending Model'!Z344","v":""},{"$f":"'RNG Blending Model'!AA344","v":""},{"$f":"'RNG Blending Model'!AB344","v":""},{"$f":"'RNG Blending Model'!AC344","v":""},{"$f":"'RNG Blending Model'!AD344","v":""},{"$f":"'RNG Blending Model'!AE344","v":""},{"$f":"'RNG Blending Model'!AF344","v":""}]
[53,{"$f":"'RNG Blending Model'!B348","v":""},{"$f":"'RNG Blending Model'!C348","v":""},{"$f":"'RNG Blending Model'!D348","v":""},{"$f":"'RNG Blending Model'!E348","v":""},{"$f":"'RNG Blending Model'!F348","v":""},{"$f":"'RNG Blending Model'!G348","v":""},{"$f":"'RNG Blending Model'!H348","v":""},{"$f":"'RNG Blending Model'!I348","v":""},{"$f":"'RNG Blending Model'!J348","v":""},{"$f":"'RNG Blending Model'!K348","v":""},{"$f":"'RNG Blending Model'!L348","v":""},{"$f":"'RNG Blending Model'!M348","v":""},{"$f":"'RNG Blending Model'!N348","v":""},{"$f":"'RNG Blending Model'!O348","v":""},{"$f":"'RNG Blending Model'!P348","v":""},{"$f":"'RNG Blending Model'!Q348","v":""},{"$f":"'RNG Blending Model'!R348","v":""},{"$f":"'RNG Blending Model'!S348","v":""},{"$f":"'RNG Blending Model'!T348","v":""},{"$f":"'RNG Blending Model'!U348","v":""},{"$f":"'RNG Blending Model'!V348","v":""},{"$f":"'RNG Blending Model'!W348","v":""},{"$f":"'RNG Blending Model'!X348","v":""},{"$f":"'RNG Blending Model'!Y348","v":""},{"$f":"'RNG Blending Model'!Z348","v":""},{"$f":"'RNG Blending Model'!AA348","v":""},{"$f":"'RNG Blending Model'!AB348","v":""},{"$f":"'RNG Blending Model'!AC348","v":""},{"$f":"'RNG Blending Model'!AD348","v":""},{"$f":"'RNG Blending Model'!AE348","v":""},{"$f":"'RNG Blending Model'!AF348","v":""}]
[58,{"$f":"'RNG Blending Model'!B353","v":""},{"$f":"'RNG Blending Model'!C353","v":""},{"$f":"'RNG Blending Model'!D353","v":""},{"$f":"'RNG Blending Model'!E353","v":""},{"$f":"'RNG Blending Model'!F353","v":""},{"$f":"'RNG Blending Model'!G353","v":""},{"$f":"'RNG Blending Model'!H353","v":""},{"$f":"'RNG Blending Model'!I353","v":""},{"$f":"'RNG Blending Model'!J353","v":""},{"$f":"'RNG Blending Model'!K353","v":""},{"$f":"'RNG Blending Model'!L353","v":""},{"$f":"'RNG Blending Model'!M353","v":""},{"$f":"'RNG Blending Model'!N353","v":""},{"$f":"'RNG Blending Model'!O353","v":""},{"$f":"'RNG Blending Model'!P353","v":""},{"$f":"'RNG Blending Model'!Q353","v":""},{"$f":"'RNG Blending Model'!R353","v":""},{"$f":"'RNG Blending Model'!S353","v":""},{"$f":"'RNG Blending Model'!T353","v":""},{"$f":"'RNG Blending Model'!U353","v":""},{"$f":"'RNG Blending Model'!V353","v":""},{"$f":"'RNG Blending Model'!W353","v":""},{"$f":"'RNG Blending Model'!X353","v":""},{"$f":"'RNG Blending Model'!Y353","v":""},{"$f":"'RNG Blending Model'!Z353","v":""},{"$f":"'RNG Blending Model'!AA353","v":""},{"$f":"'RNG Blending Model'!AB353","v":""},{"$f":"'RNG Blending Model'!AC353","v":""},{"$f":"'RNG Blending Model'!AD353","v":""},{"$f":"'RNG Blending Model'!AE353","v":""},{"$f":"'RNG Blending Model'!AF353","v":""}]
[66,{"$f":"'RNG Blending Model'!B361","v":""},{"$f":"'RNG Blending Model'!C361","v":""},{"$f":"'RNG Blending Model'!D361","v":""},{"$f":"'RNG Blending Model'!E361","v":""},{"$f":"'RNG Blending Model'!F361","v":""},{"$f":"'RNG Blending Model'!G361","v":""},{"$f":"'RNG Blending Model'!H361","v":""},{"$f":"'RNG Blending Model'!I361","v":""},{"$f":"'RNG Blending Model'!J361","v":""},{"$f":"'RNG Blending Model'!K361","v":""},{"$f":"'RNG Blending Model'!L361","v":""},{"$f":"'RNG Blending Model'!M361","v":""},{"$f":"'RNG Blending Model'!N361","v":""},{"$f":"'RNG Blending Model'!O361","v":""},{"$f":"'RNG Blending Model'!P361","v":""},{"$f":"'RNG Blending Model'!Q361","v":""},{"$f":"'RNG Blending Model'!R361","v":""},{"$f":"'RNG Blending Model'!S361","v":""},{"$f":"'RNG Blending Model'!T361","v":""},{"$f":"'RNG Blending Model'!U361","v":""},{"$f":"'RNG Blending Model'!V361","v":""},{"$f":"'RNG Blending Model'!W361","v":""},{"$f":"'RNG Blending Model'!X361","v":""},{"$f":"'RNG Blending Model'!Y361","v":""},{"$f":"'RNG Blending Model'!Z361","v":""},{"$f":"'RNG Blending Model'!AA361","v":""},{"$f":"'RNG Blending Model'!AB361","v":""},{"$f":"'RNG Blending Model'!AC361","v":""},{"$f":"'RNG Blending Model'!AD361","v":""},{"$f":"'RNG Blending Model'!AE361","v":""},{"$f":"'RNG Blending Model'!AF361","v":""}]
[75,{"$f":"'RNG Blending Model'!B370","v":""},{"$f":"'RNG Blending Model'!C370","v":""},{"$f":"'RNG Blending Model'!D370","v":""},{"$f":"'RNG Blending Model'!E370","v":""},{"$f":"'RNG Blending Model'!F370","v":""},{"$f":"'RNG Blending Model'!G370","v":""},{"$f":"'RNG Blending Model'!H370","v":""},{"$f":"'RNG Blending Model'!I370","v":""},{"$f":"'RNG Blending Model'!J370","v":""},{"$f":"'RNG Blending Model'!K370","v":""},{"$f":"'RNG Blending Model'!L370","v":""},{"$f":"'RNG Blending Model'!M370","v":""},{"$f":"'RNG Blending Model'!N370","v":""},{"$f":"'RNG Blending Model'!O370","v":""},{"$f":"'RNG Blending Model'!P370","v":""},{"$f":"'RNG Blending Model'!Q370","v":""},{"$f":"'RNG Blending Model'!R370","v":""},{"$f":"'RNG Blending Model'!S370","v":""},{"$f":"'RNG Blending Model'!T370","v":""},{"$f":"'RNG Blending Model'!U370","v":""},{"$f":"'RNG Blending Model'!V370","v":""},{"$f":"'RNG Blending Model'!W370","v":""},{"$f":"'RNG Blending Model'!X370","v":""},{"$f":"'RNG Blending Model'!Y370","v":""},{"$f":"'RNG Blending Model'!Z370","v":""},{"$f":"'RNG Blending Model'!AA370","v":""},{"$f":"'RNG Blending Model'!AB370","v":""},{"$f":"'RNG Blending Model'!AC370","v":""},{"$f":"'RNG Blending Model'!AD370","v":""},{"$f":"'RNG Blending Model'!AE370","v":""},{"$f":"'RNG Blending Model'!AF370","v":""}]
[83,{"$f":"'RNG Blending Model'!B378","v":""},{"$f":"'RNG Blending Model'!C378","v":""},{"$f":"'RNG Blending Model'!D378","v":""},{"$f":"'RNG Blending Model'!E378","v":""},{"$f":"'RNG Blending Model'!F378","v":""},{"$f":"'RNG Blending Model'!G378","v":""},{"$f":"'RNG Blending Model'!H378","v":""},{"$f":"'RNG Blending Model'!I378","v":""},{"$f":"'RNG Blending Model'!J378","v":""},{"$f":"'RNG Blending Model'!K378","v":""},{"$f":"'RNG Blending Model'!L378","v":""},{"$f":"'RNG Blending Model'!M378","v":""},{"$f":"'RNG Blending Model'!N378","v":""},{"$f":"'RNG Blending Model'!O378","v":""},{"$f":"'RNG Blending Model'!P378","v":""},{"$f":"'RNG Blending Model'!Q378","v":""},{"$f":"'RNG Blending Model'!R378","v":""},{"$f":"'RNG Blending Model'!S378","v":""},{"$f":"'RNG Blending Model'!T378","v":""},{"$f":"'RNG Blending Model'!U378","v":""},{"$f":"'RNG Blending Model'!V378","v":""},{"$f":"'RNG Blending Model'!W378","v":""},{"$f":"'RNG Blending Model'!X378","v":""},{"$f":"'RNG Blending Model'!Y378","v":""},{"$f":"'RNG Blending Model'!Z378","v":""},{"$f":"'RNG Blending Model'!AA378","v":""},{"$f":"'RNG Blending Model'!AB378","v":""},{"$f":"'RNG Blending Model'!AC378","v":""},{"$f":"'RNG Blending Model'!AD378","v":""},{"$f":"'RNG Blending Model'!AE378","v":""},{"$f":"'RNG Blending Model'!AF378","v":""}]
[89,{"$f":"'RNG Blending Model'!B384","v":""},{"$f":"'RNG Blending Model'!C384","v":""},{"$f":"'RNG Blending Model'!D384","v":""},{"$f":"'RNG Blending Model'!E384","v":""},{"$f":"'RNG Blending Model'!F384","v":""},{"$f":"'RNG Blending Model'!G384","v":""},{"$f":"'RNG Blending Model'!H384","v":""},{"$f":"'RNG Blending Model'!I384","v":""},{"$f":"'RNG Blending Model'!J384","v":""},{"$f":"'RNG Blending Model'!K384","v":""},{"$f":"'RNG Blending Model'!L384","v":""},{"$f":"'RNG Blending Model'!M384","v":""},{"$f":"'RNG Blending Model'!N384","v":""},{"$f":"'RNG Blending Model'!O384","v":""},{"$f":"'RNG Blending Model'!P384","v":""},{"$f":"'RNG Blending Model'!Q384","v":""},{"$f":"'RNG Blending Model'!R384","v":""},{"$f":"'RNG Blending Model'!S384","v":""},{"$f":"'RNG Blending Model'!T384","v":""},{"$f":"'RNG Blending Model'!U384","v":""},{"$f":"'RNG Blending Model'!V384","v":""},{"$f":"'RNG Blending Model'!W384","v":""},{"$f":"'RNG Blending Model'!X384","v":""},{"$f":"'RNG Blending Model'!Y384","v":""},{"$f":"'RNG Blending Model'!Z384","v":""},{"$f":"'RNG Blending Model'!AA384","v":""},{"$f":"'RNG Blending Model'!AB384","v":""},{"$f":"'RNG Blending Model'!AC384","v":""},{"$f":"'RNG Blending Model'!AD384","v":""},{"$f":"'RNG Blending Model'!AE384","v":""},{"$f":"'RNG Blending Model'!AF384","v":""}]
[97,{"$f":"'RNG Blending Model'!B392","v":""},{"$f":"'RNG Blending Model'!C392","v":""},{"$f":"'RNG Blending Model'!D392","v":""},{"$f":"'RNG Blending Model'!E392","v":""},{"$f":"'RNG Blending Model'!F392","v":""},{"$f":"'RNG Blending Model'!G392","v":""},{"$f":"'RNG Blending Model'!H392","v":""},{"$f":"'RNG Blending Model'!I392","v":""},{"$f":"'RNG Blending Model'!J392","v":""},{"$f":"'RNG Blending Model'!K392","v":""},{"$f":"'RNG Blending Model'!L392","v":""},{"$f":"'RNG Blending Model'!M392","v":""},{"$f":"'RNG Blending Model'!N392","v":""},{"$f":"'RNG Blending Model'!O392","v":""},{"$f":"'RNG Blending Model'!P392","v":""},{"$f":"'RNG Blending Model'!Q392","v":""},{"$f":"'RNG Blending Model'!R392","v":""},{"$f":"'RNG Blending Model'!S392","v":""},{"$f":"'RNG Blending Model'!T392","v":""},{"$f":"'RNG Blending Model'!U392","v":""},{"$f":"'RNG Blending Model'!V392","v":""},{"$f":"'RNG Blending Model'!W392","v":""},{"$f":"'RNG Blending Model'!X392","v":""},{"$f":"'RNG Blending Model'!Y392","v":""},{"$f":"'RNG Blending Model'!Z392","v":""},{"$f":"'RNG Blending Model'!AA392","v":""},{"$f":"'RNG Blending Model'!AB392","v":""},{"$f":"'RNG Blending Model'!AC392","v":""},{"$f":"'RNG Blending Model'!AD392","v":""},{"$f":"'RNG Blending Model'!AE392","v":""},{"$f":"'RNG Blending Model'!AF392","v":""}]
[108,{"$f":"'RNG Blending Model'!B403","v":""},{"$f":"'RNG Blending Model'!C403","v":""},{"$f":"'RNG Blending Model'!D403","v":""},{"$f":"'RNG Blending Model'!E403","v":""},{"$f":"'RNG Blending Model'!F403","v":""},{"$f":"'RNG Blending Model'!G403","v":""},{"$f":"'RNG Blending Model'!H403","v":""},{"$f":"'RNG Blending Model'!I403","v":""},{"$f":"'RNG Blending Model'!J403","v":""},{"$f":"'RNG Blending Model'!K403","v":""},{"$f":"'RNG Blending Model'!L403","v":""},{"$f":"'RNG Blending Model'!M403","v":""},{"$f":"'RNG Blending Model'!N403","v":""},{"$f":"'RNG Blending Model'!O403","v":""},{"$f":"'RNG Blending Model'!P403","v":""},{"$f":"'RNG Blending Model'!Q403","v":""},{"$f":"'RNG Blending Model'!R403","v":""},{"$f":"'RNG Blending Model'!S403","v":""},{"$f":"'RNG Blending Model'!T403","v":""},{"$f":"'RNG Blending Model'!U403","v":""},{"$f":"'RNG Blending Model'!V403","v":""},{"$f":"'RNG Blending Model'!W403","v":""},{"$f":"'RNG Blending Model'!X403","v":""},{"$f":"'RNG Blending Model'!Y403","v":""},{"$f":"'RNG Blending Model'!Z403","v":""},{"$f":"'RNG Blending Model'!AA403","v":""},{"$f":"'RNG Blending Model'!AB403","v":""},{"$f":"'RNG Blending Model'!AC403","v":""},{"$f":"'RNG Blending Model'!AD403","v":""},{"$f":"'RNG Blending Model'!AE403","v":""},{"$f":"'RNG Blending Model'!AF403","v":""}]
[111,{"$f":"'RNG Blending Model'!B406","v":""},{"$f":"'RNG Blending Model'!C406","v":""},{"$f":"'RNG Blending Model'!D406","v":""},{"$f":"'RNG Blending Model'!E406","v":""},{"$f":"'RNG Blending Model'!F406","v":""},{"$f":"'RNG Blending Model'!G406","v":""},{"$f":"'RNG Blending Model'!H406","v":""},{"$f":"'RNG Blending Model'!I406","v":""},{"$f":"'RNG Blending Model'!J406","v":""},{"$f":"'RNG Blending Model'!K406","v":""},{"$f":"'RNG Blending Model'!L406","v":""},{"$f":"'RNG Blending Model'!M406","v":""},{"$f":"'RNG Blending Model'!N406","v":""},{"$f":"'RNG Blending Model'!O406","v":""},{"$f":"'RNG Blending Model'!P406","v":""},{"$f":"'RNG Blending Model'!Q406","v":""},{"$f":"'RNG Blending Model'!R406","v":""},{"$f":"'RNG Blending Model'!S406","v":""},{"$f":"'RNG Blending Model'!T406","v":""},{"$f":"'RNG Blending Model'!U406","v":""},{"$f":"'RNG Blending Model'!V406","v":""},{"$f":"'RNG Blending Model'!W406","v":""},{"$f":"'RNG Blending Model'!X406","v":""},{"$f":"'RNG Blending Model'!Y406","v":""},{"$f":"'RNG Blending Model'!Z406","v":""},{"$f":"'RNG Blending Model'!AA406","v":""},{"$f":"'RNG Blending Model'!AB406","v":""},{"$f":"'RNG Blending Model'!AC406","v":""},{"$f":"'RNG Blending Model'!AD406","v":""},{"$f":"'RNG Blending Model'!AE406","v":""},{"$f":"'RNG Blending Model'!AF406","v":""}]
[117,{"$f":"'RNG Blending Model'!B412","v":""},{"$f":"'RNG Blending Model'!C412","v":""},{"$f":"'RNG Blending Model'!D412","v":""},{"$f":"'RNG Blending Model'!E412","v":""},{"$f":"'RNG Blending Model'!F412","v":""},{"$f":"'RNG Blending Model'!G412","v":""},{"$f":"'RNG Blending Model'!H412","v":""},{"$f":"'RNG Blending Model'!I412","v":""},{"$f":"'RNG Blending Model'!J412","v":""},{"$f":"'RNG Blending Model'!K412","v":""},{"$f":"'RNG Blending Model'!L412","v":""},{"$f":"'RNG Blending Model'!M412","v":""},{"$f":"'RNG Blending Model'!N412","v":""},{"$f":"'RNG Blending Model'!O412","v":""},{"$f":"'RNG Blending Model'!P412","v":""},{"$f":"'RNG Blending Model'!Q412","v":""},{"$f":"'RNG Blending Model'!R412","v":""},{"$f":"'RNG Blending Model'!S412","v":""},{"$f":"'RNG Blending Model'!T412","v":""},{"$f":"'RNG Blending Model'!U412","v":""},{"$f":"'RNG Blending Model'!V412","v":""},{"$f":"'RNG Blending Model'!W412","v":""},{"$f":"'RNG Blending Model'!X412","v":""},{"$f":"'RNG Blending Model'!Y412","v":""},{"$f":"'RNG Blending Model'!Z412","v":""},{"$f":"'RNG Blending Model'!AA412","v":""},{"$f":"'RNG Blending Model'!AB412","v":""},{"$f":"'RNG Blending Model'!AC412","v":""},{"$f":"'RNG Blending Model'!AD412","v":""},{"$f":"'RNG Blending Model'!AE412","v":""},{"$f":"'RNG Blending Model'!AF412","v":""}]
[125,{"$f":"'RNG Blending Model'!B420","v":""},{"$f":"'RNG Blending Model'!C420","v":""},{"$f":"'RNG Blending Model'!D420","v":""},{"$f":"'RNG Blending Model'!E420","v":""},{"$f":"'RNG Blending Model'!F420","v":""},{"$f":"'RNG Blending Model'!G420","v":""},{"$f":"'RNG Blending Model'!H420","v":""},{"$f":"'RNG Blending Model'!I420","v":""},{"$f":"'RNG Blending Model'!J420","v":""},{"$f":"'RNG Blending Model'!K420","v":""},{"$f":"'RNG Blending Model'!L420","v":""},{"$f":"'RNG Blending Model'!M420","v":""},{"$f":"'RNG Blending Model'!N420","v":""},{"$f":"'RNG Blending Model'!O420","v":""},{"$f":"'RNG Blending Model'!P420","v":""},{"$f":"'RNG Blending Model'!Q420","v":""},{"$f":"'RNG Blending Model'!R420","v":""},{"$f":"'RNG Blending Model'!S420","v":""},{"$f":"'RNG Blending Model'!T420","v":""},{"$f":"'RNG Blending Model'!U420","v":""},{"$f":"'RNG Blending Model'!V420","v":""},{"$f":"'RNG Blending Model'!W420","v":""},{"$f":"'RNG Blending Model'!X420","v":""},{"$f":"'RNG Blending Model'!Y420","v":""},{"$f":"'RNG Blending Model'!Z420","v":""},{"$f":"'RNG Blending Model'!AA420","v":""},{"$f":"'RNG Blending Model'!AB420","v":""},{"$f":"'RNG Blending Model'!AC420","v":""},{"$f":"'RNG Blending Model'!AD420","v":""},{"$f":"'RNG Blending Model'!AE420","v":""},{"$f":"'RNG Blending Model'!AF420","v":""}]
[133,{"$f":"'RNG Blending Model'!B428","v":""},{"$f":"'RNG Blending Model'!C428","v":""},{"$f":"'RNG Blending Model'!D428","v":""},{"$f":"'RNG Blending Model'!E428","v":""},{"$f":"'RNG Blending Model'!F428","v":""},{"$f":"'RNG Blending Model'!G428","v":""},{"$f":"'RNG Blending Model'!H428","v":""},{"$f":"'RNG Blending Model'!I428","v":""},{"$f":"'RNG Blending Model'!J428","v":""},{"$f":"'RNG Blending Model'!K428","v":""},{"$f":"'RNG Blending Model'!L428","v":""},{"$f":"'RNG Blending Model'!M428","v":""},{"$f":"'RNG Blending Model'!N428","v":""},{"$f":"'RNG Blending Model'!O428","v":""},{"$f":"'RNG Blending Model'!P428","v":""},{"$f":"'RNG Blending Model'!Q428","v":""},{"$f":"'RNG Blending Model'!R428","v":""},{"$f":"'RNG Blending Model'!S428","v":""},{"$f":"'RNG Blending Model'!T428","v":""},{"$f":"'RNG Blending Model'!U428","v":""},{"$f":"'RNG Blending Model'!V428","v":""},{"$f":"'RNG Blending Model'!W428","v":""},{"$f":"'RNG Blending Model'!X428","v":""},{"$f":"'RNG Blending Model'!Y428","v":""},{"$f":"'RNG Blending Model'!Z428","v":""},{"$f":"'RNG Blending Model'!AA428","v":""},{"$f":"'RNG Blending Model'!AB428","v":""},{"$f":"'RNG Blending Model'!AC428","v":""},{"$f":"'RNG Blending Model'!AD428","v":""},{"$f":"'RNG Blending Model'!AE428","v":""},{"$f":"'RNG Blending Model'!AF428","v":""}]
[142,{"$f":"'RNG Blending Model'!B437","v":""},{"$f":"'RNG Blending Model'!C437","v":""},{"$f":"'RNG Blending Model'!D437","v":""},{"$f":"'RNG Blending Model'!E437","v":""},{"$f":"'RNG Blending Model'!F437","v":""},{"$f":"'RNG Blending Model'!G437","v":""},{"$f":"'RNG Blending Model'!H437","v":""},{"$f":"'RNG Blending Model'!I437","v":""},{"$f":"'RNG Blending Model'!J437","v":""},{"$f":"'RNG Blending Model'!K437","v":""},{"$f":"'RNG Blending Model'!L437","v":""},{"$f":"'RNG Blending Model'!M437","v":""},{"$f":"'RNG Blending Model'!N437","v":""},{"$f":"'RNG Blending Model'!O437","v":""},{"$f":"'RNG Blending Model'!P437","v":""},{"$f":"'RNG Blending Model'!Q437","v":""},{"$f":"'RNG Blending Model'!R437","v":""},{"$f":"'RNG Blending Model'!S437","v":""},{"$f":"'RNG Blending Model'!T437","v":""},{"$f":"'RNG Blending Model'!U437","v":""},{"$f":"'RNG Blending Model'!V437","v":""},{"$f":"'RNG Blending Model'!W437","v":""},{"$f":"'RNG Blending Model'!X437","v":""},{"$f":"'RNG Blending Model'!Y437","v":""},{"$f":"'RNG Blending Model'!Z437","v":""},{"$f":"'RNG Blending Model'!AA437","v":""},{"$f":"'RNG Blending Model'!AB437","v":""},{"$f":"'RNG Blending Model'!AC437","v":""},{"$f":"'RNG Blending Model'!AD437","v":""},{"$f":"'RNG Blending Model'!AE437","v":""},{"$f":"'RNG Blending Model'!AF437","v":""}]
[147,{"$f":"'RNG Blending Model'!B442","v":""},{"$f":"'RNG Blending Model'!C442","v":""},{"$f":"'RNG Blending Model'!D442","v":""},{"$f":"'RNG Blending Model'!E442","v":""},{"$f":"'RNG Blending Model'!F442","v":""},{"$f":"'RNG Blending Model'!G442","v":""},{"$f":"'RNG Blending Model'!H442","v":""},{"$f":"'RNG Blending Model'!I442","v":""},{"$f":"'RNG Blending Model'!J442","v":""},{"$f":"'RNG Blending Model'!K442","v":""},{"$f":"'RNG Blending Model'!L442","v":""},{"$f":"'RNG Blending Model'!M442","v":""},{"$f":"'RNG Blending Model'!N442","v":""},{"$f":"'RNG Blending Model'!O442","v":""},{"$f":"'RNG Blending Model'!P442","v":""},{"$f":"'RNG Blending Model'!Q442","v":""},{"$f":"'RNG Blending Model'!R442","v":""},{"$f":"'RNG Blending Model'!S442","v":""},{"$f":"'RNG Blending Model'!T442","v":""},{"$f":"'RNG Blending Model'!U442","v":""},{"$f":"'RNG Blending Model'!V442","v":""},{"$f":"'RNG Blending Model'!W442","v":""},{"$f":"'RNG Blending Model'!X442","v":""},{"$f":"'RNG Blending Model'!Y442","v":""},{"$f":"'RNG Blending Model'!Z442","v":""},{"$f":"'RNG Blending Model'!AA442","v":""},{"$f":"'RNG Blending Model'!AB442","v":""},{"$f":"'RNG Blending Model'!AC442","v":""},{"$f":"'RNG Blending Model'!AD442","v":""},{"$f":"'RNG Blending Model'!AE442","v":""},{"$f":"'RNG Blending Model'!AF442","v":""}]
[159,{"$f":"'RNG Blending Model'!B454","v":""},{"$f":"'RNG Blending Model'!C454","v":""},{"$f":"'RNG Blending Model'!D454","v":""},{"$f":"'RNG Blending Model'!E454","v":""},{"$f":"'RNG Blending Model'!F454","v":""},{"$f":"'RNG Blending Model'!G454","v":""},{"$f":"'RNG Blending Model'!H454","v":""},{"$f":"'RNG Blending Model'!I454","v":""},{"$f":"'RNG Blending Model'!J454","v":""},{"$f":"'RNG Blending Model'!K454","v":""},{"$f":"'RNG Blending Model'!L454","v":""},{"$f":"'RNG Blending Model'!M454","v":""},{"$f":"'RNG Blending Model'!N454","v":""},{"$f":"'RNG Blending Model'!O454","v":""},{"$f":"'RNG Blending Model'!P454","v":""},{"$f":"'RNG Blending Model'!Q454","v":""},{"$f":"'RNG Blending Model'!R454","v":""},{"$f":"'RNG Blending Model'!S454","v":""},{"$f":"'RNG Blending Model'!T454","v":""},{"$f":"'RNG Blending Model'!U454","v":""},{"$f":"'RNG Blending Model'!V454","v":""},{"$f":"'RNG Blending Model'!W454","v":""},{"$f":"'RNG Blending Model'!X454","v":""},{"$f":"'RNG Blending Model'!Y454","v":""},{"$f":"'RNG Blending Model'!Z454","v":""},{"$f":"'RNG Blending Model'!AA454","v":""},{"$f":"'RNG Blending Model'!AB454","v":""},{"$f":"'RNG Blending Model'!AC454","v":""},{"$f":"'RNG Blending Model'!AD454","v":""},{"$f":"'RNG Blending Model'!AE454","v":""},{"$f":"'RNG Blending Model'!AF454","v":""}]
[168,{"$f":"'RNG Blending Model'!B463","v":""},{"$f":"'RNG Blending Model'!C463","v":""},{"$f":"'RNG Blending Model'!D463","v":""},{"$f":"'RNG Blending Model'!E463","v":""},{"$f":"'RNG Blending Model'!F463","v":""},{"$f":"'RNG Blending Model'!G463","v":""},{"$f":"'RNG Blending Model'!H463","v":""},{"$f":"'RNG Blending Model'!I463","v":""},{"$f":"'RNG Blending Model'!J463","v":""},{"$f":"'RNG Blending Model'!K463","v":""},{"$f":"'RNG Blending Model'!L463","v":""},{"$f":"'RNG Blending Model'!M463","v":""},{"$f":"'RNG Blending Model'!N463","v":""},{"$f":"'RNG Blending Model'!O463","v":""},{"$f":"'RNG Blending Model'!P463","v":""},{"$f":"'RNG Blending Model'!Q463","v":""},{"$f":"'RNG Blending Model'!R463","v":""},{"$f":"'RNG Blending Model'!S463","v":""},{"$f":"'RNG Blending Model'!T463","v":""},{"$f":"'RNG Blending Model'!U463","v":""},{"$f":"'RNG Blending Model'!V463","v":""},{"$f":"'RNG Blending Model'!W463","v":""},{"$f":"'RNG Blending Model'!X463","v":""},{"$f":"'RNG Blending Model'!Y463","v":""},{"$f":"'RNG Blending Model'!Z463","v":""},{"$f":"'RNG Blending Model'!AA463","v":""},{"$f":"'RNG Blending Model'!AB463","v":""},{"$f":"'RNG Blending Model'!AC463","v":""},{"$f":"'RNG Blending Model'!AD463","v":""},{"$f":"'RNG Blending Model'!AE463","v":""},{"$f":"'RNG Blending Model'!AF463","v":""}]
[169,{"$f":"'RNG Blending Model'!B464","v":""},{"$f":"'RNG Blending Model'!C464","v":""},{"$f":"'RNG Blending Model'!D464","v":""},{"$f":"'RNG Blending Model'!E464","v":""},{"$f":"'RNG Blending Model'!F464","v":""},{"$f":"'RNG Blending Model'!G464","v":""},{"$f":"'RNG Blending Model'!H464","v":""},{"$f":"'RNG Blending Model'!I464","v":""},{"$f":"'RNG Blending Model'!J464","v":""},{"$f":"'RNG Blending Model'!K464","v":""},{"$f":"'RNG Blending Model'!L464","v":""},{"$f":"'RNG Blending Model'!M464","v":""},{"$f":"'RNG Blending Model'!N464","v":""},{"$f":"'RNG Blending Model'!O464","v":""},{"$f":"'RNG Blending Model'!P464","v":""},{"$f":"'RNG Blending Model'!Q464","v":""},{"$f":"'RNG Blending Model'!R464","v":""},{"$f":"'RNG Blending Model'!S464","v":""},{"$f":"'RNG Blending Model'!T464","v":""},{"$f":"'RNG Blending Model'!U464","v":""},{"$f":"'RNG Blending Model'!V464","v":""},{"$f":"'RNG Blending Model'!W464","v":""},{"$f":"'RNG Blending Model'!X464","v":""},{"$f":"'RNG Blending Model'!Y464","v":""},{"$f":"'RNG Blending Model'!Z464","v":""},{"$f":"'RNG Blending Model'!AA464","v":""},{"$f":"'RNG Blending Model'!AB464","v":""},{"$f":"'RNG Blending Model'!AC464","v":""},{"$f":"'RNG Blending Model'!AD464","v":""},{"$f":"'RNG Blending Model'!AE464","v":""},{"$f":"'RNG Blending Model'!AF464","v":""}]
[176,{"$f":"'RNG Blending Model'!B471","v":""},{"$f":"'RNG Blending Model'!C471","v":""},{"$f":"'RNG Blending Model'!D471","v":""},{"$f":"'RNG Blending Model'!E471","v":""},{"$f":"'RNG Blending Model'!F471","v":""},{"$f":"'RNG Blending Model'!G471","v":""},{"$f":"'RNG Blending Model'!H471","v":""},{"$f":"'RNG Blending Model'!I471","v":""},{"$f":"'RNG Blending Model'!J471","v":""},{"$f":"'RNG Blending Model'!K471","v":""},{"$f":"'RNG Blending Model'!L471","v":""},{"$f":"'RNG Blending Model'!M471","v":""},{"$f":"'RNG Blending Model'!N471","v":""},{"$f":"'RNG Blending Model'!O471","v":""},{"$f":"'RNG Blending Model'!P471","v":""},{"$f":"'RNG Blending Model'!Q471","v":""},{"$f":"'RNG Blending Model'!R471","v":""},{"$f":"'RNG Blending Model'!S471","v":""},{"$f":"'RNG Blending Model'!T471","v":""},{"$f":"'RNG Blending Model'!U471","v":""},{"$f":"'RNG Blending Model'!V471","v":""},{"$f":"'RNG Blending Model'!W471","v":""},{"$f":"'RNG Blending Model'!X471","v":""},{"$f":"'RNG Blending Model'!Y471","v":""},{"$f":"'RNG Blending Model'!Z471","v":""},{"$f":"'RNG Blending Model'!AA471","v":""},{"$f":"'RNG Blending Model'!AB471","v":""},{"$f":"'RNG Blending Model'!AC471","v":""},{"$f":"'RNG Blending Model'!AD471","v":""},{"$f":"'RNG Blending Model'!AE471","v":""},{"$f":"'RNG Blending Model'!AF471","v":""}]
[190,{"$f":"'RNG Blending Model'!B485","v":""},{"$f":"'RNG Blending Model'!C485","v":""},{"$f":"'RNG Blending Model'!D485","v":""},{"$f":"'RNG Blending Model'!E485","v":""},{"$f":"'RNG Blending Model'!F485","v":""},{"$f":"'RNG Blending Model'!G485","v":""},{"$f":"'RNG Blending Model'!H485","v":""},{"$f":"'RNG Blending Model'!I485","v":""},{"$f":"'RNG Blending Model'!J485","v":""},{"$f":"'RNG Blending Model'!K485","v":""},{"$f":"'RNG Blending Model'!L485","v":""},{"$f":"'RNG Blending Model'!M485","v":""},{"$f":"'RNG Blending Model'!N485","v":""},{"$f":"'RNG Blending Model'!O485","v":""},{"$f":"'RNG Blending Model'!P485","v":""},{"$f":"'RNG Blending Model'!Q485","v":""},{"$f":"'RNG Blending Model'!R485","v":""},{"$f":"'RNG Blending Model'!S485","v":""},{"$f":"'RNG Blending Model'!T485","v":""},{"$f":"'RNG Blending Model'!U485","v":""},{"$f":"'RNG Blending Model'!V485","v":""},{"$f":"'RNG Blending Model'!W485","v":""},{"$f":"'RNG Blending Model'!X485","v":""},{"$f":"'RNG Blending Model'!Y485","v":""},{"$f":"'RNG Blending Model'!Z485","v":""},{"$f":"'RNG Blending Model'!AA485","v":""},{"$f":"'RNG Blending Model'!AB485","v":""},{"$f":"'RNG Blending Model'!AC485","v":""},{"$f":"'RNG Blending Model'!AD485","v":""},{"$f":"'RNG Blending Model'!AE485","v":""},{"$f":"'RNG Blending Model'!AF485","v":""}]
[193,{"$f":"'RNG Blending Model'!B488","v":""},{"$f":"'RNG Blending Model'!C488","v":""},{"$f":"'RNG Blending Model'!D488","v":""},{"$f":"'RNG Blending Model'!E488","v":""},{"$f":"'RNG Blending Model'!F488","v":""},{"$f":"'RNG Blending Model'!G488","v":""},{"$f":"'RNG Blending Model'!H488","v":""},{"$f":"'RNG Blending Model'!I488","v":""},{"$f":"'RNG Blending Model'!J488","v":""},{"$f":"'RNG Blending Model'!K488","v":""},{"$f":"'RNG Blending Model'!L488","v":""},{"$f":"'RNG Blending Model'!M488","v":""},{"$f":"'RNG Blending Model'!N488","v":""},{"$f":"'RNG Blending Model'!O488","v":""},{"$f":"'RNG Blending Model'!P488","v":""},{"$f":"'RNG Blending Model'!Q488","v":""},{"$f":"'RNG Blending Model'!R488","v":""},{"$f":"'RNG Blending Model'!S488","v":""},{"$f":"'RNG Blending Model'!T488","v":""},{"$f":"'RNG Blending Model'!U488","v":""},{"$f":"'RNG Blending Model'!V488","v":""},{"$f":"'RNG Blending Model'!W488","v":""},{"$f":"'RNG Blending Model'!X488","v":""},{"$f":"'RNG Blending Model'!Y488","v":""},{"$f":"'RNG Blending Model'!Z488","v":""},{"$f":"'RNG Blending Model'!AA488","v":""},{"$f":"'RNG Blending Model'!AB488","v":""},{"$f":"'RNG Blending Model'!AC488","v":""},{"$f":"'RNG Blending Model'!AD488","v":""},{"$f":"'RNG Blending Model'!AE488","v":""},{"$f":"'RNG Blending Model'!AF488","v":""}]
[1,{"$f":"'RNG Blending Model'!B499","v":954840344.96027923},{"$f":"'RNG Blending Model'!C499","v":926195134.61147082},{"$f":"'RNG Blending Model'!D499","v":897549924.26266241},{"$f":"'RNG Blending Model'!E499","v":868904713.91385412},{"$f":"'RNG Blending Model'!F499","v":840259503.56504571},{"$f":"'RNG Blending Model'!G499","v":811614293.21623731},{"$f":"'RNG Blending Model'!H499","v":782969082.86742902},{"$f":"'RNG Blending Model'!I499","v":754323872.51862061},{"$f":"'RNG Blending Model'!J499","v":725678662.1698122},{"$f":"'RNG Blending Model'!K499","v":697033451.82100379},{"$f":"'RNG Blending Model'!L499","v":668388241.47219539},{"$f":"'RNG Blending Model'!M499","v":623829025.37404907},{"$f":"'RNG Blending Model'!N499","v":579269809.27590275},{"$f":"'RNG Blending Model'!O499","v":534710593.17775643},{"$f":"'RNG Blending Model'!P499","v":490151377.07961011},{"$f":"'RNG Blending Model'!Q499","v":445592160.98146367},{"$f":"'RNG Blending Model'!R499","v":401032944.88331729},{"$f":"'RNG Blending Model'!S499","v":356473728.78517097},{"$f":"'RNG Blending Model'!T499","v":311914512.68702453},{"$f":"'RNG Blending Model'!U499","v":267355296.58887821},{"$f":"'RNG Blending Model'!V499","v":222796080.49073187},{"$f":"'RNG Blending Model'!W499","v":178236864.39258555},{"$f":"'RNG Blending Model'!X499","v":133677648.29443921},{"$f":"'RNG Blending Model'!Y499","v":89118432.196292669},{"$f":"'RNG Blending Model'!Z499","v":44559216.098146543},{"$f":"'RNG Blending Model'!AA499","v":0},{"$f":"'RNG Blending Model'!AB499","v":0},{"$f":"'RNG Blending Model'!AC499","v":0},{"$f":"'RNG Blending Model'!AD499","v":0},{"$f":"'RNG Blending Model'!AE499","v":0},{"$f":"'RNG Blending Model'!AF499","v":0}]
[9,{"$f":"'RNG Blending Model'!B507","v":810268.77361137304},{"$f":"'RNG Blending Model'!C507","v":141112.39581895698},{"$f":"'RNG Blending Model'!D507","v":3590999.9999999995},{"$f":"'RNG Blending Model'!E507","v":4423712.2277239785},{"$f":"'RNG Blending Model'!F507","v":0},{"$f":"'RNG Blending Model'!G507","v":0},{"$f":"'RNG Blending Model'!H507","v":0},{"$f":"'RNG Blending Model'!I507","v":0},{"$f":"'RNG Blending Model'!J507","v":0},{"$f":"'RNG Blending Model'!K507","v":0},{"$f":"'RNG Blending Model'!L507","v":0},{"$f":"'RNG Blending Model'!M507","v":0},{"$f":"'RNG Blending Model'!N507","v":0},{"$f":"'RNG Blending Model'!O507","v":0},{"$f":"'RNG Blending Model'!P507","v":0},{"$f":"'RNG Blending Model'!Q507","v":0},{"$f":"'RNG Blending Model'!R507","v":0},{"$f":"'RNG Blending Model'!S507","v":0},{"$f":"'RNG Blending Model'!T507","v":0},{"$f":"'RNG Blending Model'!U507","v":0},{"$f":"'RNG Blending Model'!V507","v":0},{"$f":"'RNG Blending Model'!W507","v":0},{"$f":"'RNG Blending Model'!X507","v":0},{"$f":"'RNG Blending Model'!Y507","v":0},{"$f":"'RNG Blending Model'!Z507","v":0},{"$f":"'RNG Blending Model'!AA507","v":0},{"$f":"'RNG Blending Model'!AB507","v":0},{"$f":"'RNG Blending Model'!AC507","v":0},{"$f":"'RNG Blending Model'!AD507","v":0},{"$f":"'RNG Blending Model'!AE507","v":0},{"$f":"'RNG Blending Model'!AF507","v":0}]
[15,{"$f":"'RNG Blending Model'!B513","v":50529.350132701198},{"$f":"'RNG Blending Model'!C513","v":50891.562963980905},{"$f":"'RNG Blending Model'!D513","v":174816.86785592401},{"$f":"'RNG Blending Model'!E513","v":5938540.6215412198},{"$f":"'RNG Blending Model'!F513","v":0},{"$f":"'RNG Blending Model'!G513","v":0},{"$f":"'RNG Blending Model'!H513","v":0},{"$f":"'RNG Blending Model'!I513","v":0},{"$f":"'RNG Blending Model'!J513","v":0},{"$f":"'RNG Blending Model'!K513","v":0},{"$f":"'RNG Blending Model'!L513","v":0},{"$f":"'RNG Blending Model'!M513","v":0},{"$f":"'RNG Blending Model'!N513","v":0},{"$f":"'RNG Blending Model'!O513","v":0},{"$f":"'RNG Blending Model'!P513","v":0},{"$f":"'RNG Blending Model'!Q513","v":0},{"$f":"'RNG Blending Model'!R513","v":0},{"$f":"'RNG Blending Model'!S513","v":0},{"$f":"'RNG Blending Model'!T513","v":0},{"$f":"'RNG Blending Model'!U513","v":0},{"$f":"'RNG Blending Model'!V513","v":0},{"$f":"'RNG Blending Model'!W513","v":0},{"$f":"'RNG Blending Model'!X513","v":0},{"$f":"'RNG Blending Model'!Y513","v":0},{"$f":"'RNG Blending Model'!Z513","v":0},{"$f":"'RNG Blending Model'!AA513","v":0},{"$f":"'RNG Blending Model'!AB513","v":0},{"$f":"'RNG Blending Model'!AC513","v":0},{"$f":"'RNG Blending Model'!AD513","v":0},{"$f":"'RNG Blending Model'!AE513","v":0},{"$f":"'RNG Blending Model'!AF513","v":0}]
[23,{"$f":"'RNG Blending Model'!B521","v":343829.94090995},{"$f":"'RNG Blending Model'!C521","v":2291616.82790467},{"$f":"'RNG Blending Model'!D521","v":348759.33802464197},{"$f":"'RNG Blending Model'!E521","v":351224.03658198903},{"$f":"'RNG Blending Model'!F521","v":157587.47980380058},{"$f":"'RNG Blending Model'!G521","v":0},{"$f":"'RNG Blending Model'!H521","v":96785253.115054041},{"$f":"'RNG Blending Model'!I521","v":102485974.53435841},{"$f":"'RNG Blending Model'!J521","v":102931350.95496692},{"$f":"'RNG Blending Model'!K521","v":103376727.37557529},{"$f":"'RNG Blending Model'!L521","v":22916168.279046699},{"$f":"'RNG Blending Model'!M521","v":26480905.566898409},{"$f":"'RNG Blending Model'!N521","v":30045642.854750119},{"$f":"'RNG Blending Model'!O521","v":104675659.2373817},{"$f":"'RNG Blending Model'!P521","v":104879748.74767658},{"$f":"'RNG Blending Model'!Q521","v":0},{"$f":"'RNG Blending Model'!R521","v":0},{"$f":"'RNG Blending Model'!S521","v":0},{"$f":"'RNG Blending Model'!T521","v":0},{"$f":"'RNG Blending Model'!U521","v":0},{"$f":"'RNG Blending Model'!V521","v":0},{"$f":"'RNG Blending Model'!W521","v":0},{"$f":"'RNG Blending Model'!X521","v":0},{"$f":"'RNG Blending Model'!Y521","v":0},{"$f":"'RNG Blending Model'!Z521","v":0},{"$f":"'RNG Blending Model'!AA521","v":0},{"$f":"'RNG Blending Model'!AB521","v":0},{"$f":"'RNG Blending Model'!AC521","v":0},{"$f":"'RNG Blending Model'!AD521","v":0},{"$f":"'RNG Blending Model'!AE521","v":0},{"$f":"'RNG Blending Model'!AF521","v":0}]
[31,{"$f":"'RNG Blending Model'!B529","v":954840344.96027923},{"$f":"'RNG Blending Model'!C529","v":950798657.18263006},{"$f":"'RNG Blending Model'!D529","v":28230045.229142129},{"$f":"'RNG Blending Model'!E529","v":100000000},{"$f":"'RNG Blending Model'!F529","v":100000000},{"$f":"'RNG Blending Model'!G529","v":100000000},{"$f":"'RNG Blending Model'!H529","v":100000000},{"$f":"'RNG Blending Model'!I529","v":2582252.4631546736},{"$f":"'RNG Blending Model'!J529","v":7246316.5658750534},{"$f":"'RNG Blending Model'!K529","v":9358420.9905612469},{"$f":"'RNG Blending Model'!L529","v":9796964.6073871851},{"$f":"'RNG Blending Model'!M529","v":9796964.6073871851},{"$f":"'RNG Blending Model'!N529","v":22391514.234948993},{"$f":"'RNG Blending Model'!O529","v":21412638.181766998},{"$f":"'RNG Blending Model'!P529","v":100000000},{"$f":"'RNG Blending Model'!Q529","v":18331.7875592417},{"$f":"'RNG Blending Model'!R529","v":30680.6471658765},{"$f":"'RNG Blending Model'!S529","v":18506.344478672901},{"$f":"'RNG Blending Model'!T529","v":18593.622938388598},{"$f":"'RNG Blending Model'!U529","v":31116.786483412099},{"$f":"'RNG Blending Model'!V529","v":18768.179857819898},{"$f":"'RNG Blending Model'!W529","v":31407.546028435801},{"$f":"'RNG Blending Model'!X529","v":18942.736777251099},{"$f":"'RNG Blending Model'!Y529","v":19030.015236966799},{"$f":"'RNG Blending Model'!Z529","v":19117.293696682402},{"$f":"'RNG Blending Model'!AA529","v":31989.065118483199},{"$f":"'RNG Blending Model'!AB529","v":19291.850616113701},{"$f":"'RNG Blending Model'!AC529","v":76387227.596822336},{"$f":"'RNG Blending Model'!AD529","v":76387227.596822336},{"$f":"'RNG Blending Model'!AE529","v":76387227.596822336},{"$f":"'RNG Blending Model'!AF529","v":76387227.596822336}]
[32,{"$f":"'RNG Blending Model'!B530","v":0},{"$f":"'RNG Blending Model'!C530","v":0},{"$f":"'RNG Blending Model'!D530","v":941001507.63807106},{"$f":"'RNG Blending Model'!E530","v":937633354.5054574},{"$f":"'RNG Blending Model'!F530","v":931573077.88817799},{"$f":"'RNG Blending Model'!G530","v":919857630.4708147},{"$f":"'RNG Blending Model'!H530","v":901787010.83237004},{"$f":"'RNG Blending Model'!I530","v":100000000},{"$f":"'RNG Blending Model'!J530","v":100000000},{"$f":"'RNG Blending Model'!K530","v":100000000},{"$f":"'RNG Blending Model'!L530","v":100000000},{"$f":"'RNG Blending Model'!M530","v":100000000},{"$f":"'RNG Blending Model'!N530","v":100000000},{"$f":"'RNG Blending Model'!O530","v":100000000},{"$f":"'RNG Blending Model'!P530","v":20376551.962537143},{"$f":"'RNG Blending Model'!Q530","v":100000000},{"$f":"'RNG Blending Model'!R530","v":100000000},{"$f":"'RNG Blending Model'!S530","v":100000000},{"$f":"'RNG Blending Model'!T530","v":100000000},{"$f":"'RNG Blending Model'!U530","v":100000000},{"$f":"'RNG Blending Model'!V530","v":100000000},{"$f":"'RNG Blending Model'!W530","v":100000000},{"$f":"'RNG Blending Model'!X530","v":100000000},{"$f":"'RNG Blending Model'!Y530","v":100000000},{"$f":"'RNG Blending Model'!Z530","v":100000000},{"$f":"'RNG Blending Model'!AA530","v":100000000},{"$f":"'RNG Blending Model'!AB530","v":100000000},{"$f":"'RNG Blending Model'!AC530","v":100000000},{"$f":"'RNG Blending Model'!AD530","v":100000000},{"$f":"'RNG Blending Model'!AE530","v":100000000},{"$f":"'RNG Blending Model'!AF530","v":100000000}]
[45,{"$f":"'RNG Blending Model'!B543","v":""},{"$f":"'RNG Blending Model'!C543","v":""},{"$f":"'RNG Blending Model'!D543","v":""},{"$f":"'RNG Blending Model'!E543","v":""},{"$f":"'RNG Blending Model'!F543","v":""},{"$f":"'RNG Blending Model'!G543","v":""},{"$f":"'RNG Blending Model'!H543","v":""},{"$f":"'RNG Blending Model'!I543","v":""},{"$f":"'RNG Blending Model'!J543","v":""},{"$f":"'RNG Blending Model'!K543","v":""},{"$f":"'RNG Blending Model'!L543","v":""},{"$f":"'RNG Blending Model'!M543","v":""},{"$f":"'RNG Blending Model'!N543","v":""},{"$f":"'RNG Blending Model'!O543","v":""},{"$f":"'RNG Blending Model'!P543","v":""},{"$f":"'RNG Blending Model'!Q543","v":""},{"$f":"'RNG Blending Model'!R543","v":""},{"$f":"'RNG Blending Model'!S543","v":""},{"$f":"'RNG Blending Model'!T543","v":""},{"$f":"'RNG Blending Model'!U543","v":""},{"$f":"'RNG Blending Model'!V543","v":""},{"$f":"'RNG Blending Model'!W543","v":""},{"$f":"'RNG Blending Model'!X543","v":""},{"$f":"'RNG Blending Model'!Y543","v":""},{"$f":"'RNG Blending Model'!Z543","v":""},{"$f":"'RNG Blending Model'!AA543","v":""},{"$f":"'RNG Blending Model'!AB543","v":""},{"$f":"'RNG Blending Model'!AC543","v":""},{"$f":"'RNG Blending Model'!AD543","v":""},{"$f":"'RNG Blending Model'!AE543","v":""},{"$f":"'RNG Blending Model'!AF543","v":""}]
[49,{"$f":"'RNG Blending Model'!B547","v":""},{"$f":"'RNG Blending Model'!C547","v":""},{"$f":"'RNG Blending Model'!D547","v":""},{"$f":"'RNG Blending Model'!E547","v":""},{"$f":"'RNG Blending Model'!F547","v":""},{"$f":"'RNG Blending Model'!G547","v":""},{"$f":"'RNG Blending Model'!H547","v":""},{"$f":"'RNG Blending Model'!I547","v":""},{"$f":"'RNG Blending Model'!J547","v":""},{"$f":"'RNG Blending Model'!K547","v":""},{"$f":"'RNG Blending Model'!L547","v":""},{"$f":"'RNG Blending Model'!M547","v":""},{"$f":"'RNG Blending Model'!N547","v":""},{"$f":"'RNG Blending Model'!O547","v":""},{"$f":"'RNG Blending Model'!P547","v":""},{"$f":"'RNG Blending Model'!Q547","v":""},{"$f":"'RNG Blending Model'!R547","v":""},{"$f":"'RNG Blending Model'!S547","v":""},{"$f":"'RNG Blending Model'!T547","v":""},{"$f":"'RNG Blending Model'!U547","v":""},{"$f":"'RNG Blending Model'!V547","v":""},{"$f":"'RNG Blending Model'!W547","v":""},{"$f":"'RNG Blending Model'!X547","v":""},{"$f":"'RNG Blending Model'!Y547","v":""},{"$f":"'RNG Blending Model'!Z547","v":""},{"$f":"'RNG Blending Model'!AA547","v":""},{"$f":"'RNG Blending Model'!AB547","v":""},{"$f":"'RNG Blending Model'!AC547","v":""},{"$f":"'RNG Blending Model'!AD547","v":""},{"$f":"'RNG Blending Model'!AE547","v":""},{"$f":"'RNG Blending Model'!AF547","v":""}]
[59,{"$f":"'RNG Blending Model'!B557","v":""},{"$f":"'RNG Blending Model'!C557","v":""},{"$f":"'RNG Blending Model'!D557","v":""},{"$f":"'RNG Blending Model'!E557","v":""},{"$f":"'RNG Blending Model'!F557","v":""},{"$f":"'RNG Blending Model'!G557","v":""},{"$f":"'RNG Blending Model'!H557","v":""},{"$f":"'RNG Blending Model'!I557","v":""},{"$f":"'RNG Blending Model'!J557","v":""},{"$f":"'RNG Blending Model'!K557","v":""},{"$f":"'RNG Blending Model'!L557","v":""},{"$f":"'RNG Blending Model'!M557","v":""},{"$f":"'RNG Blending Model'!N557","v":""},{"$f":"'RNG Blending Model'!O557","v":""},{"$f":"'RNG Blending Model'!P557","v":""},{"$f":"'RNG Blending Model'!Q557","v":""},{"$f":"'RNG Blending Model'!R557","v":""},{"$f":"'RNG Blending Model'!S557","v":""},{"$f":"'RNG Blending Model'!T557","v":""},{"$f":"'RNG Blending Model'!U557","v":""},{"$f":"'RNG Blending Model'!V557","v":""},{"$f":"'RNG Blending Model'!W557","v":""},{"$f":"'RNG Blending Model'!X557","v":""},{"$f":"'RNG Blending Model'!Y557","v":""},{"$f":"'RNG Blending Model'!Z557","v":""},{"$f":"'RNG Blending Model'!AA557","v":""},{"$f":"'RNG Blending Model'!AB557","v":""},{"$f":"'RNG Blending Model'!AC557","v":""},{"$f":"'RNG Blending Model'!AD557","v":""},{"$f":"'RNG Blending Model'!AE557","v":""},{"$f":"'RNG Blending Model'!AF557","v":""}]
[{"$f":"A743+1","v":67},{"$f":"'RNG Blending Model'!B565","v":""},{"$f":"'RNG Blending Model'!C565","v":""},{"$f":"'RNG Blending Model'!D565","v":""},{"$f":"'RNG Blending Model'!E565","v":""},{"$f":"'RNG Blending Model'!F565","v":""},{"$f":"'RNG Blending Model'!G565","v":""},{"$f":"'RNG Blending Model'!H565","v":""},{"$f":"'RNG Blending Model'!I565","v":""},{"$f":"'RNG Blending Model'!J565","v":""},{"$f":"'RNG Blending Model'!K565","v":""},{"$f":"'RNG Blending Model'!L565","v":""},{"$f":"'RNG Blending Model'!M565","v":""},{"$f":"'RNG Blending Model'!N565","v":""},{"$f":"'RNG Blending Model'!O565","v":""},{"$f":"'RNG Blending Model'!P565","v":""},{"$f":"'RNG Blending Model'!Q565","v":""},{"$f":"'RNG Blending Model'!R565","v":""},{"$f":"'RNG Blending Model'!S565","v":""},{"$f":"'RNG Blending Model'!T565","v":""},{"$f":"'RNG Blending Model'!U565","v":""},{"$f":"'RNG Blending Model'!V565","v":""},{"$f":"'RNG Blending Model'!W565","v":""},{"$f":"'RNG Blending Model'!X565","v":""},{"$f":"'RNG Blending Model'!Y565","v":""},{"$f":"'RNG Blending Model'!Z565","v":""},{"$f":"'RNG Blending Model'!AA565","v":""},{"$f":"'RNG Blending Model'!AB565","v":""},{"$f":"'RNG Blending Model'!AC565","v":""},{"$f":"'RNG Blending Model'!AD565","v":""},{"$f":"'RNG Blending Model'!AE565","v":""},{"$f":"'RNG Blending Model'!AF565","v":""}]
[74,{"$f":"'RNG Blending Model'!B572","v":""},{"$f":"'RNG Blending Model'!C572","v":""},{"$f":"'RNG Blending Model'!D572","v":""},{"$f":"'RNG Blending Model'!E572","v":""},{"$f":"'RNG Blending Model'!F572","v":""},{"$f":"'RNG Blending Model'!G572","v":""},{"$f":"'RNG Blending Model'!H572","v":""},{"$f":"'RNG Blending Model'!I572","v":""},{"$f":"'RNG Blending Model'!J572","v":""},{"$f":"'RNG Blending Model'!K572","v":""},{"$f":"'RNG Blending Model'!L572","v":""},{"$f":"'RNG Blending Model'!M572","v":""},{"$f":"'RNG Blending Model'!N572","v":""},{"$f":"'RNG Blending Model'!O572","v":""},{"$f":"'RNG Blending Model'!P572","v":""},{"$f":"'RNG Blending Model'!Q572","v":""},{"$f":"'RNG Blending Model'!R572","v":""},{"$f":"'RNG Blending Model'!S572","v":""},{"$f":"'RNG Blending Model'!T572","v":""},{"$f":"'RNG Blending Model'!U572","v":""},{"$f":"'RNG Blending Model'!V572","v":""},{"$f":"'RNG Blending Model'!W572","v":""},{"$f":"'RNG Blending Model'!X572","v":""},{"$f":"'RNG Blending Model'!Y572","v":""},{"$f":"'RNG Blending Model'!Z572","v":""},{"$f":"'RNG Blending Model'!AA572","v":""},{"$f":"'RNG Blending Model'!AB572","v":""},{"$f":"'RNG Blending Model'!AC572","v":""},{"$f":"'RNG Blending Model'!AD572","v":""},{"$f":"'RNG Blending Model'!AE572","v":""},{"$f":"'RNG Blending Model'!AF572","v":""}]
[81,{"$f":"'RNG Blending Model'!B579","v":""},{"$f":"'RNG Blending Model'!C579","v":""},{"$f":"'RNG Blending Model'!D579","v":""},{"$f":"'RNG Blending Model'!E579","v":""},{"$f":"'RNG Blending Model'!F579","v":""},{"$f":"'RNG Blending Model'!G579","v":""},{"$f":"'RNG Blending Model'!H579","v":""},{"$f":"'RNG Blending Model'!I579","v":""},{"$f":"'RNG Blending Model'!J579","v":""},{"$f":"'RNG Blending Model'!K579","v":""},{"$f":"'RNG Blending Model'!L579","v":""},{"$f":"'RNG Blending Model'!M579","v":""},{"$f":"'RNG Blending Model'!N579","v":""},{"$f":"'RNG Blending Model'!O579","v":""},{"$f":"'RNG Blending Model'!P579","v":""},{"$f":"'RNG Blending Model'!Q579","v":""},{"$f":"'RNG Blending Model'!R579","v":""},{"$f":"'RNG Blending Model'!S579","v":""},{"$f":"'RNG Blending Model'!T579","v":""},{"$f":"'RNG Blending Model'!U579","v":""},{"$f":"'RNG Blending Model'!V579","v":""},{"$f":"'RNG Blending Model'!W579","v":""},{"$f":"'RNG Blending Model'!X579","v":""},{"$f":"'RNG Blending Model'!Y579","v":""},{"$f":"'RNG Blending Model'!Z579","v":""},{"$f":"'RNG Blending Model'!AA579","v":""},{"$f":"'RNG Blending Model'!AB579","v":""},{"$f":"'RNG Blending Model'!AC579","v":""},{"$f":"'RNG Blending Model'!AD579","v":""},{"$f":"'RNG Blending Model'!AE579","v":""},{"$f":"'RNG Blending Model'!AF579","v":""}]
[91,{"$f":"'RNG Blending Model'!B589","v":""},{"$f":"'RNG Blending Model'!C589","v":""},{"$f":"'RNG Blending Model'!D589","v":""},{"$f":"'RNG Blending Model'!E589","v":""},{"$f":"'RNG Blending Model'!F589","v":""},{"$f":"'RNG Blending Model'!G589","v":""},{"$f":"'RNG Blending Model'!H589","v":""},{"$f":"'RNG Blending Model'!I589","v":""},{"$f":"'RNG Blending Model'!J589","v":""},{"$f":"'RNG Blending Model'!K589","v":""},{"$f":"'RNG Blending Model'!L589","v":""},{"$f":"'RNG Blending Model'!M589","v":""},{"$f":"'RNG Blending Model'!N589","v":""},{"$f":"'RNG Blending Model'!O589","v":""},{"$f":"'RNG Blending Model'!P589","v":""},{"$f":"'RNG Blending Model'!Q589","v":""},{"$f":"'RNG Blending Model'!R589","v":""},{"$f":"'RNG Blending Model'!S589","v":""},{"$f":"'RNG Blending Model'!T589","v":""},{"$f":"'RNG Blending Model'!U589","v":""},{"$f":"'RNG Blending Model'!V589","v":""},{"$f":"'RNG Blending Model'!W589","v":""},{"$f":"'RNG Blending Model'!X589","v":""},{"$f":"'RNG Blending Model'!Y589","v":""},{"$f":"'RNG Blending Model'!Z589","v":""},{"$f":"'RNG Blending Model'!AA589","v":""},{"$f":"'RNG Blending Model'!AB589","v":""},{"$f":"'RNG Blending Model'!AC589","v":""},{"$f":"'RNG Blending Model'!AD589","v":""},{"$f":"'RNG Blending Model'!AE589","v":""},{"$f":"'RNG Blending Model'!AF589","v":""}]
[95,{"$f":"'RNG Blending Model'!B593","v":""},{"$f":"'RNG Blending Model'!C593","v":""},{"$f":"'RNG Blending Model'!D593","v":""},{"$f":"'RNG Blending Model'!E593","v":""},{"$f":"'RNG Blending Model'!F593","v":""},{"$f":"'RNG Blending Model'!G593","v":""},{"$f":"'RNG Blending Model'!H593","v":""},{"$f":"'RNG Blending Model'!I593","v":""},{"$f":"'RNG Blending Model'!J593","v":""},{"$f":"'RNG Blending Model'!K593","v":""},{"$f":"'RNG Blending Model'!L593","v":""},{"$f":"'RNG Blending Model'!M593","v":""},{"$f":"'RNG Blending Model'!N593","v":""},{"$f":"'RNG Blending Model'!O593","v":""},{"$f":"'RNG Blending Model'!P593","v":""},{"$f":"'RNG Blending Model'!Q593","v":""},{"$f":"'RNG Blending Model'!R593","v":""},{"$f":"'RNG Blending Model'!S593","v":""},{"$f":"'RNG Blending Model'!T593","v":""},{"$f":"'RNG Blending Model'!U593","v":""},{"$f":"'RNG Blending Model'!V593","v":""},{"$f":"'RNG Blending Model'!W593","v":""},{"$f":"'RNG Blending Model'!X593","v":""},{"$f":"'RNG Blending Model'!Y593","v":""},{"$f":"'RNG Blending Model'!Z593","v":""},{"$f":"'RNG Blending Model'!AA593","v":""},{"$f":"'RNG Blending Model'!AB593","v":""},{"$f":"'RNG Blending Model'!AC593","v":""},{"$f":"'RNG Blending Model'!AD593","v":""},{"$f":"'RNG Blending Model'!AE593","v":""},{"$f":"'RNG Blending Model'!AF593","v":""}]
[103,{"$f":"'RNG Blending Model'!B601","v":""},{"$f":"'RNG Blending Model'!C601","v":""},{"$f":"'RNG Blending Model'!D601","v":""},{"$f":"'RNG Blending Model'!E601","v":""},{"$f":"'RNG Blending Model'!F601","v":""},{"$f":"'RNG Blending Model'!G601","v":""},{"$f":"'RNG Blending Model'!H601","v":""},{"$f":"'RNG Blending Model'!I601","v":""},{"$f":"'RNG Blending Model'!J601","v":""},{"$f":"'RNG Blending Model'!K601","v":""},{"$f":"'RNG Blending Model'!L601","v":""},{"$f":"'RNG Blending Model'!M601","v":""},{"$f":"'RNG Blending Model'!N601","v":""},{"$f":"'RNG Blending Model'!O601","v":""},{"$f":"'RNG Blending Model'!P601","v":""},{"$f":"'RNG Blending Model'!Q601","v":""},{"$f":"'RNG Blending Model'!R601","v":""},{"$f":"'RNG Blending Model'!S601","v":""},{"$f":"'RNG Blending Model'!T601","v":""},{"$f":"'RNG Blending Model'!U601","v":""},{"$f":"'RNG Blending Model'!V601","v":""},{"$f":"'RNG Blending Model'!W601","v":""},{"$f":"'RNG Blending Model'!X601","v":""},{"$f":"'RNG Blending Model'!Y601","v":""},{"$f":"'RNG Blending Model'!Z601","v":""},{"$f":"'RNG Blending Model'!AA601","v":""},{"$f":"'RNG Blending Model'!AB601","v":""},{"$f":"'RNG Blending Model'!AC601","v":""},{"$f":"'RNG Blending Model'!AD601","v":""},{"$f":"'RNG Blending Model'!AE601","v":""},{"$f":"'RNG Blending Model'!AF601","v":""}]
[108,{"$f":"'RNG Blending Model'!B606","v":""},{"$f":"'RNG Blending Model'!C606","v":""},{"$f":"'RNG Blending Model'!D606","v":""},{"$f":"'RNG Blending Model'!E606","v":""},{"$f":"'RNG Blending Model'!F606","v":""},{"$f":"'RNG Blending Model'!G606","v":""},{"$f":"'RNG Blending Model'!H606","v":""},{"$f":"'RNG Blending Model'!I606","v":""},{"$f":"'RNG Blending Model'!J606","v":""},{"$f":"'RNG Blending Model'!K606","v":""},{"$f":"'RNG Blending Model'!L606","v":""},{"$f":"'RNG Blending Model'!M606","v":""},{"$f":"'RNG Blending Model'!N606","v":""},{"$f":"'RNG Blending Model'!O606","v":""},{"$f":"'RNG Blending Model'!P606","v":""},{"$f":"'RNG Blending Model'!Q606","v":""},{"$f":"'RNG Blending Model'!R606","v":""},{"$f":"'RNG Blending Model'!S606","v":""},{"$f":"'RNG Blending Model'!T606","v":""},{"$f":"'RNG Blending Model'!U606","v":""},{"$f":"'RNG Blending Model'!V606","v":""},{"$f":"'RNG Blending Model'!W606","v":""},{"$f":"'RNG Blending Model'!X606","v":""},{"$f":"'RNG Blending Model'!Y606","v":""},{"$f":"'RNG Blending Model'!Z606","v":""},{"$f":"'RNG Blending Model'!AA606","v":""},{"$f":"'RNG Blending Model'!AB606","v":""},{"$f":"'RNG Blending Model'!AC606","v":""},{"$f":"'RNG Blending Model'!AD606","v":""},{"$f":"'RNG Blending Model'!AE606","v":""},{"$f":"'RNG Blending Model'!AF606","v":""}]
[117,{"$f":"'RNG Blending Model'!B615","v":""},{"$f":"'RNG Blending Model'!C615","v":""},{"$f":"'RNG Blending Model'!D615","v":""},{"$f":"'RNG Blending Model'!E615","v":""},{"$f":"'RNG Blending Model'!F615","v":""},{"$f":"'RNG Blending Model'!G615","v":""},{"$f":"'RNG Blending Model'!H615","v":""},{"$f":"'RNG Blending Model'!I615","v":""},{"$f":"'RNG Blending Model'!J615","v":""},{"$f":"'RNG Blending Model'!K615","v":""},{"$f":"'RNG Blending Model'!L615","v":""},{"$f":"'RNG Blending Model'!M615","v":""},{"$f":"'RNG Blending Model'!N615","v":""},{"$f":"'RNG Blending Model'!O615","v":""},{"$f":"'RNG Blending Model'!P615","v":""},{"$f":"'RNG Blending Model'!Q615","v":""},{"$f":"'RNG Blending Model'!R615","v":""},{"$f":"'RNG Blending Model'!S615","v":""},{"$f":"'RNG Blending Model'!T615","v":""},{"$f":"'RNG Blending Model'!U615","v":""},{"$f":"'RNG Blending Model'!V615","v":""},{"$f":"'RNG Blending Model'!W615","v":""},{"$f":"'RNG Blending Model'!X615","v":""},{"$f":"'RNG Blending Model'!Y615","v":""},{"$f":"'RNG Blending Model'!Z615","v":""},{"$f":"'RNG Blending Model'!AA615","v":""},{"$f":"'RNG Blending Model'!AB615","v":""},{"$f":"'RNG Blending Model'!AC615","v":""},{"$f":"'RNG Blending Model'!AD615","v":""},{"$f":"'RNG Blending Model'!AE615","v":""},{"$f":"'RNG Blending Model'!AF615","v":""}]
[125,{"$f":"'RNG Blending Model'!B623","v":""},{"$f":"'RNG Blending Model'!C623","v":""},{"$f":"'RNG Blending Model'!D623","v":""},{"$f":"'RNG Blending Model'!E623","v":""},{"$f":"'RNG Blending Model'!F623","v":""},{"$f":"'RNG Blending Model'!G623","v":""},{"$f":"'RNG Blending Model'!H623","v":""},{"$f":"'RNG Blending Model'!I623","v":""},{"$f":"'RNG Blending Model'!J623","v":""},{"$f":"'RNG Blending Model'!K623","v":""},{"$f":"'RNG Blending Model'!L623","v":""},{"$f":"'RNG Blending Model'!M623","v":""},{"$f":"'RNG Blending Model'!N623","v":""},{"$f":"'RNG Blending Model'!O623","v":""},{"$f":"'RNG Blending Model'!P623","v":""},{"$f":"'RNG Blending Model'!Q623","v":""},{"$f":"'RNG Blending Model'!R623","v":""},{"$f":"'RNG Blending Model'!S623","v":""},{"$f":"'RNG Blending Model'!T623","v":""},{"$f":"'RNG Blending Model'!U623","v":""},{"$f":"'RNG Blending Model'!V623","v":""},{"$f":"'RNG Blending Model'!W623","v":""},{"$f":"'RNG Blending Model'!X623","v":""},{"$f":"'RNG Blending Model'!Y623","v":""},{"$f":"'RNG Blending Model'!Z623","v":""},{"$f":"'RNG Blending Model'!AA623","v":""},{"$f":"'RNG Blending Model'!AB623","v":""},{"$f":"'RNG Blending Model'!AC623","v":""},{"$f":"'RNG Blending Model'!AD623","v":""},{"$f":"'RNG Blending Model'!AE623","v":""},{"$f":"'RNG Blending Model'!AF623","v":""}]
[{"$f":"A807+1","v":131},{"$f":"'RNG Blending Model'!B629","v":""},{"$f":"'RNG Blending Model'!C629","v":""},{"$f":"'RNG Blending Model'!D629","v":""},{"$f":"'RNG Blending Model'!E629","v":""},{"$f":"'RNG Blending Model'!F629","v":""},{"$f":"'RNG Blending Model'!G629","v":""},{"$f":"'RNG Blending Model'!H629","v":""},{"$f":"'RNG Blending Model'!I629","v":""},{"$f":"'RNG Blending Model'!J629","v":""},{"$f":"'RNG Blending Model'!K629","v":""},{"$f":"'RNG Blending Model'!L629","v":""},{"$f":"'RNG Blending Model'!M629","v":""},{"$f":"'RNG Blending Model'!N629","v":""},{"$f":"'RNG Blending Model'!O629","v":""},{"$f":"'RNG Blending Model'!P629","v":""},{"$f":"'RNG Blending Model'!Q629","v":""},{"$f":"'RNG Blending Model'!R629","v":""},{"$f":"'RNG Blending Model'!S629","v":""},{"$f":"'RNG Blending Model'!T629","v":""},{"$f":"'RNG Blending Model'!U629","v":""},{"$f":"'RNG Blending Model'!V629","v":""},{"$f":"'RNG Blending Model'!W629","v":""},{"$f":"'RNG Blending Model'!X629","v":""},{"$f":"'RNG Blending Model'!Y629","v":""},{"$f":"'RNG Blending Model'!Z629","v":""},{"$f":"'RNG Blending Model'!AA629","v":""},{"$f":"'RNG Blending Model'!AB629","v":""},{"$f":"'RNG Blending Model'!AC629","v":""},{"$f":"'RNG Blending Model'!AD629","v":""},{"$f":"'RNG Blending Model'!AE629","v":""},{"$f":"'RNG Blending Model'!AF629","v":""}]
[139,{"$f":"'RNG Blending Model'!B637","v":""},{"$f":"'RNG Blending Model'!C637","v":""},{"$f":"'RNG Blending Model'!D637","v":""},{"$f":"'RNG Blending Model'!E637","v":""},{"$f":"'RNG Blending Model'!F637","v":""},{"$f":"'RNG Blending Model'!G637","v":""},{"$f":"'RNG Blending Model'!H637","v":""},{"$f":"'RNG Blending Model'!I637","v":""},{"$f":"'RNG Blending Model'!J637","v":""},{"$f":"'RNG Blending Model'!K637","v":""},{"$f":"'RNG Blending Model'!L637","v":""},{"$f":"'RNG Blending Model'!M637","v":""},{"$f":"'RNG Blending Model'!N637","v":""},{"$f":"'RNG Blending Model'!O637","v":""},{"$f":"'RNG Blending Model'!P637","v":""},{"$f":"'RNG Blending Model'!Q637","v":""},{"$f":"'RNG Blending Model'!R637","v":""},{"$f":"'RNG Blending Model'!S637","v":""},{"$f":"'RNG Blending Model'!T637","v":""},{"$f":"'RNG Blending Model'!U637","v":""},{"$f":"'RNG Blending Model'!V637","v":""},{"$f":"'RNG Blending Model'!W637","v":""},{"$f":"'RNG Blending Model'!X637","v":""},{"$f":"'RNG Blending Model'!Y637","v":""},{"$f":"'RNG Blending Model'!Z637","v":""},{"$f":"'RNG Blending Model'!AA637","v":""},{"$f":"'RNG Blending Model'!AB637","v":""},{"$f":"'RNG Blending Model'!AC637","v":""},{"$f":"'RNG Blending Model'!AD637","v":""},{"$f":"'RNG Blending Model'!AE637","v":""},{"$f":"'RNG Blending Model'!AF637","v":""}]
[150,{"$f":"'RNG Blending Model'!B648","v":""},{"$f":"'RNG Blending Model'!C648","v":""},{"$f":"'RNG Blending Model'!D648","v":""},{"$f":"'RNG Blending Model'!E648","v":""},{"$f":"'RNG Blending Model'!F648","v":""},{"$f":"'RNG Blending Model'!G648","v":""},{"$f":"'RNG Blending Model'!H648","v":""},{"$f":"'RNG Blending Model'!I648","v":""},{"$f":"'RNG Blending Model'!J648","v":""},{"$f":"'RNG Blending Model'!K648","v":""},{"$f":"'RNG Blending Model'!L648","v":""},{"$f":"'RNG Blending Model'!M648","v":""},{"$f":"'RNG Blending Model'!N648","v":""},{"$f":"'RNG Blending Model'!O648","v":""},{"$f":"'RNG Blending Model'!P648","v":""},{"$f":"'RNG Blending Model'!Q648","v":""},{"$f":"'RNG Blending Model'!R648","v":""},{"$f":"'RNG Blending Model'!S648","v":""},{"$f":"'RNG Blending Model'!T648","v":""},{"$f":"'RNG Blending Model'!U648","v":""},{"$f":"'RNG Blending Model'!V648","v":""},{"$f":"'RNG Blending Model'!W648","v":""},{"$f":"'RNG Blending Model'!X648","v":""},{"$f":"'RNG Blending Model'!Y648","v":""},{"$f":"'RNG Blending Model'!Z648","v":""},{"$f":"'RNG Blending Model'!AA648","v":""},{"$f":"'RNG Blending Model'!AB648","v":""},{"$f":"'RNG Blending Model'!AC648","v":""},{"$f":"'RNG Blending Model'!AD648","v":""},{"$f":"'RNG Blending Model'!AE648","v":""},{"$f":"'RNG Blending Model'!AF648","v":""}]
[153,{"$f":"'RNG Blending Model'!B651","v":""},{"$f":"'RNG Blending Model'!C651","v":""},{"$f":"'RNG Blending Model'!D651","v":""},{"$f":"'RNG Blending Model'!E651","v":""},{"$f":"'RNG Blending Model'!F651","v":""},{"$f":"'RNG Blending Model'!G651","v":""},{"$f":"'RNG Blending Model'!H651","v":""},{"$f":"'RNG Blending Model'!I651","v":""},{"$f":"'RNG Blending Model'!J651","v":""},{"$f":"'RNG Blending Model'!K651","v":""},{"$f":"'RNG Blending Model'!L651","v":""},{"$f":"'RNG Blending Model'!M651","v":""},{"$f":"'RNG Blending Model'!N651","v":""},{"$f":"'RNG Blending Model'!O651","v":""},{"$f":"'RNG Blending Model'!P651","v":""},{"$f":"'RNG Blending Model'!Q651","v":""},{"$f":"'RNG Blending Model'!R651","v":""},{"$f":"'RNG Blending Model'!S651","v":""},{"$f":"'RNG Blending Model'!T651","v":""},{"$f":"'RNG Blending Model'!U651","v":""},{"$f":"'RNG Blending Model'!V651","v":""},{"$f":"'RNG Blending Model'!W651","v":""},{"$f":"'RNG Blending Model'!X651","v":""},{"$f":"'RNG Blending Model'!Y651","v":""},{"$f":"'RNG Blending Model'!Z651","v":""},{"$f":"'RNG Blending Model'!AA651","v":""},{"$f":"'RNG Blending Model'!AB651","v":""},{"$f":"'RNG Blending Model'!AC651","v":""},{"$f":"'RNG Blending Model'!AD651","v":""},{"$f":"'RNG Blending Model'!AE651","v":""},{"$f":"'RNG Blending Model'!AF651","v":""}]
[159,{"$f":"'RNG Blending Model'!B657","v":""},{"$f":"'RNG Blending Model'!C657","v":""},{"$f":"'RNG Blending Model'!D657","v":""},{"$f":"'RNG Blending Model'!E657","v":""},{"$f":"'RNG Blending Model'!F657","v":""},{"$f":"'RNG Blending Model'!G657","v":""},{"$f":"'RNG Blending Model'!H657","v":""},{"$f":"'RNG Blending Model'!I657","v":""},{"$f":"'RNG Blending Model'!J657","v":""},{"$f":"'RNG Blending Model'!K657","v":""},{"$f":"'RNG Blending Model'!L657","v":""},{"$f":"'RNG Blending Model'!M657","v":""},{"$f":"'RNG Blending Model'!N657","v":""},{"$f":"'RNG Blending Model'!O657","v":""},{"$f":"'RNG Blending Model'!P657","v":""},{"$f":"'RNG Blending Model'!Q657","v":""},{"$f":"'RNG Blending Model'!R657","v":""},{"$f":"'RNG Blending Model'!S657","v":""},{"$f":"'RNG Blending Model'!T657","v":""},{"$f":"'RNG Blending Model'!U657","v":""},{"$f":"'RNG Blending Model'!V657","v":""},{"$f":"'RNG Blending Model'!W657","v":""},{"$f":"'RNG Blending Model'!X657","v":""},{"$f":"'RNG Blending Model'!Y657","v":""},{"$f":"'RNG Blending Model'!Z657","v":""},{"$f":"'RNG Blending Model'!AA657","v":""},{"$f":"'RNG Blending Model'!AB657","v":""},{"$f":"'RNG Blending Model'!AC657","v":""},{"$f":"'RNG Blending Model'!AD657","v":""},{"$f":"'RNG Blending Model'!AE657","v":""},{"$f":"'RNG Blending Model'!AF657","v":""}]
[167,{"$f":"'RNG Blending Model'!B665","v":""},{"$f":"'RNG Blending Model'!C665","v":""},{"$f":"'RNG Blending Model'!D665","v":""},{"$f":"'RNG Blending Model'!E665","v":""},{"$f":"'RNG Blending Model'!F665","v":""},{"$f":"'RNG Blending Model'!G665","v":""},{"$f":"'RNG Blending Model'!H665","v":""},{"$f":"'RNG Blending Model'!I665","v":""},{"$f":"'RNG Blending Model'!J665","v":""},{"$f":"'RNG Blending Model'!K665","v":""},{"$f":"'RNG Blending Model'!L665","v":""},{"$f":"'RNG Blending Model'!M665","v":""},{"$f":"'RNG Blending Model'!N665","v":""},{"$f":"'RNG Blending Model'!O665","v":""},{"$f":"'RNG Blending Model'!P665","v":""},{"$f":"'RNG Blending Model'!Q665","v":""},{"$f":"'RNG Blending Model'!R665","v":""},{"$f":"'RNG Blending Model'!S665","v":""},{"$f":"'RNG Blending Model'!T665","v":""},{"$f":"'RNG Blending Model'!U665","v":""},{"$f":"'RNG Blending Model'!V665","v":""},{"$f":"'RNG Blending Model'!W665","v":""},{"$f":"'RNG Blending Model'!X665","v":""},{"$f":"'RNG Blending Model'!Y665","v":""},{"$f":"'RNG Blending Model'!Z665","v":""},{"$f":"'RNG Blending Model'!AA665","v":""},{"$f":"'RNG Blending Model'!AB665","v":""},{"$f":"'RNG Blending Model'!AC665","v":""},{"$f":"'RNG Blending Model'!AD665","v":""},{"$f":"'RNG Blending Model'!AE665","v":""},{"$f":"'RNG Blending Model'!AF665","v":""}]
[175,{"$f":"'RNG Blending Model'!B673","v":""},{"$f":"'RNG Blending Model'!C673","v":""},{"$f":"'RNG Blending Model'!D673","v":""},{"$f":"'RNG Blending Model'!E673","v":""},{"$f":"'RNG Blending Model'!F673","v":""},{"$f":"'RNG Blending Model'!G673","v":""},{"$f":"'RNG Blending Model'!H673","v":""},{"$f":"'RNG Blending Model'!I673","v":""},{"$f":"'RNG Blending Model'!J673","v":""},{"$f":"'RNG Blending Model'!K673","v":""},{"$f":"'RNG Blending Model'!L673","v":""},{"$f":"'RNG Blending Model'!M673","v":""},{"$f":"'RNG Blending Model'!N673","v":""},{"$f":"'RNG Blending Model'!O673","v":""},{"$f":"'RNG Blending Model'!P673","v":""},{"$f":"'RNG Blending Model'!Q673","v":""},{"$f":"'RNG Blending Model'!R673","v":""},{"$f":"'RNG Blending Model'!S673","v":""},{"$f":"'RNG Blending Model'!T673","v":""},{"$f":"'RNG Blending Model'!U673","v":""},{"$f":"'RNG Blending Model'!V673","v":""},{"$f":"'RNG Blending Model'!W673","v":""},{"$f":"'RNG Blending Model'!X673","v":""},{"$f":"'RNG Blending Model'!Y673","v":""},{"$f":"'RNG Blending Model'!Z673","v":""},{"$f":"'RNG Blending Model'!AA673","v":""},{"$f":"'RNG Blending Model'!AB673","v":""},{"$f":"'RNG Blending Model'!AC673","v":""},{"$f":"'RNG Blending Model'!AD673","v":""},{"$f":"'RNG Blending Model'!AE673","v":""},{"$f":"'RNG Blending Model'!AF673","v":""}]
[184,{"$f":"'RNG Blending Model'!B682","v":""},{"$f":"'RNG Blending Model'!C682","v":""},{"$f":"'RNG Blending Model'!D682","v":""},{"$f":"'RNG Blending Model'!E682","v":""},{"$f":"'RNG Blending Model'!F682","v":""},{"$f":"'RNG Blending Model'!G682","v":""},{"$f":"'RNG Blending Model'!H682","v":""},{"$f":"'RNG Blending Model'!I682","v":""},{"$f":"'RNG Blending Model'!J682","v":""},{"$f":"'RNG Blending Model'!K682","v":""},{"$f":"'RNG Blending Model'!L682","v":""},{"$f":"'RNG Blending Model'!M682","v":""},{"$f":"'RNG Blending Model'!N682","v":""},{"$f":"'RNG Blending Model'!O682","v":""},{"$f":"'RNG Blending Model'!P682","v":""},{"$f":"'RNG Blending Model'!Q682","v":""},{"$f":"'RNG Blending Model'!R682","v":""},{"$f":"'RNG Blending Model'!S682","v":""},{"$f":"'RNG Blending Model'!T682","v":""},{"$f":"'RNG Blending Model'!U682","v":""},{"$f":"'RNG Blending Model'!V682","v":""},{"$f":"'RNG Blending Model'!W682","v":""},{"$f":"'RNG Blending Model'!X682","v":""},{"$f":"'RNG Blending Model'!Y682","v":""},{"$f":"'RNG Blending Model'!Z682","v":""},{"$f":"'RNG Blending Model'!AA682","v":""},{"$f":"'RNG Blending Model'!AB682","v":""},{"$f":"'RNG Blending Model'!AC682","v":""},{"$f":"'RNG Blending Model'!AD682","v":""},{"$f":"'RNG Blending Model'!AE682","v":""},{"$f":"'RNG Blending Model'!AF682","v":""}]
[189,{"$f":"'RNG Blending Model'!B687","v":""},{"$f":"'RNG Blending Model'!C687","v":""},{"$f":"'RNG Blending Model'!D687","v":""},{"$f":"'RNG Blending Model'!E687","v":""},{"$f":"'RNG Blending Model'!F687","v":""},{"$f":"'RNG Blending Model'!G687","v":""},{"$f":"'RNG Blending Model'!H687","v":""},{"$f":"'RNG Blending Model'!I687","v":""},{"$f":"'RNG Blending Model'!J687","v":""},{"$f":"'RNG Blending Model'!K687","v":""},{"$f":"'RNG Blending Model'!L687","v":""},{"$f":"'RNG Blending Model'!M687","v":""},{"$f":"'RNG Blending Model'!N687","v":""},{"$f":"'RNG Blending Model'!O687","v":""},{"$f":"'RNG Blending Model'!P687","v":""},{"$f":"'RNG Blending Model'!Q687","v":""},{"$f":"'RNG Blending Model'!R687","v":""},{"$f":"'RNG Blending Model'!S687","v":""},{"$f":"'RNG Blending Model'!T687","v":""},{"$f":"'RNG Blending Model'!U687","v":""},{"$f":"'RNG Blending Model'!V687","v":""},{"$f":"'RNG Blending Model'!W687","v":""},{"$f":"'RNG Blending Model'!X687","v":""},{"$f":"'RNG Blending Model'!Y687","v":""},{"$f":"'RNG Blending Model'!Z687","v":""},{"$f":"'RNG Blending Model'!AA687","v":""},{"$f":"'RNG Blending Model'!AB687","v":""},{"$f":"'RNG Blending Model'!AC687","v":""},{"$f":"'RNG Blending Model'!AD687","v":""},{"$f":"'RNG Blending Model'!AE687","v":""},{"$f":"'RNG Blending Model'!AF687","v":""}]
[197,{"$f":"'RNG Blending Model'!B695","v":""},{"$f":"'RNG Blending Model'!C695","v":""},{"$f":"'RNG Blending Model'!D695","v":""},{"$f":"'RNG Blending Model'!E695","v":""},{"$f":"'RNG Blending Model'!F695","v":""},{"$f":"'RNG Blending Model'!G695","v":""},{"$f":"'RNG Blending Model'!H695","v":""},{"$f":"'RNG Blending Model'!I695","v":""},{"$f":"'RNG Blending Model'!J695","v":""},{"$f":"'RNG Blending Model'!K695","v":""},{"$f":"'RNG Blending Model'!L695","v":""},{"$f":"'RNG Blending Model'!M695","v":""},{"$f":"'RNG Blending Model'!N695","v":""},{"$f":"'RNG Blending Model'!O695","v":""},{"$f":"'RNG Blending Model'!P695","v":""},{"$f":"'RNG Blending Model'!Q695","v":""},{"$f":"'RNG Blending Model'!R695","v":""},{"$f":"'RNG Blending Model'!S695","v":""},{"$f":"'RNG Blending Model'!T695","v":""},{"$f":"'RNG Blending Model'!U695","v":""},{"$f":"'RNG Blending Model'!V695","v":""},{"$f":"'RNG Blending Model'!W695","v":""},{"$f":"'RNG Blending Model'!X695","v":""},{"$f":"'RNG Blending Model'!Y695","v":""},{"$f":"'RNG Blending Model'!Z695","v":""},{"$f":"'RNG Blending Model'!AA695","v":""},{"$f":"'RNG Blending Model'!AB695","v":""},{"$f":"'RNG Blending Model'!AC695","v":""},{"$f":"'RNG Blending Model'!AD695","v":""},{"$f":"'RNG Blending Model'!AE695","v":""},{"$f":"'RNG Blending Model'!AF695","v":""}]
[6,{"$f":"'RNG Blending Model'!B707","v":"Biomethane"},{"$f":"'RNG Blending Model'!C707","v":"Biomethane"},{"$f":"'RNG Blending Model'!D707","v":"Biomethane"},{"$f":"'RNG Blending Model'!E707","v":"Biomethane"},{"$f":"'RNG Blending Model'!F707","v":"Biomethane"},{"$f":"'RNG Blending Model'!G707","v":"Biomethane"},{"$f":"'RNG Blending Model'!H707","v":"Biomethane"},{"$f":"'RNG Blending Model'!I707","v":"Biomethane"},{"$f":"'RNG Blending Model'!J707","v":"Biomethane"},{"$f":"'RNG Blending Model'!K707","v":"Biomethane"},{"$f":"'RNG Blending Model'!L707","v":"Biomethane"},{"$f":"'RNG Blending Model'!M707","v":"Biomethane"},{"$f":"'RNG Blending Model'!N707","v":"Biomethane"},{"$f":"'RNG Blending Model'!O707","v":"Biomethane"},{"$f":"'RNG Blending Model'!P707","v":"Biomethane"},{"$f":"'RNG Blending Model'!Q707","v":"Biomethane"},{"$f":"'RNG Blending Model'!R707","v":"Biomethane"},{"$f":"'RNG Blending Model'!S707","v":"Biomethane"},{"$f":"'RNG Blending Model'!T707","v":"Biomethane"},{"$f":"'RNG Blending Model'!U707","v":"Biomethane"},{"$f":"'RNG Blending Model'!V707","v":"Biomethane"},{"$f":"'RNG Blending Model'!W707","v":"Biomethane"},{"$f":"'RNG Blending Model'!X707","v":"Biomethane"},{"$f":"'RNG Blending Model'!Y707","v":"Biomethane"},{"$f":"'RNG Blending Model'!Z707","v":"Biomethane"},{"$f":"'RNG Blending Model'!AA707","v":"Biomethane"},{"$f":"'RNG Blending Model'!AB707","v":"Biomethane"},{"$f":"'RNG Blending Model'!AC707","v":"Biomethane"},{"$f":"'RNG Blending Model'!AD707","v":"Biomethane"},{"$f":"'RNG Blending Model'!AE707","v":"Biomethane"},{"$f":"'RNG Blending Model'!AF707","v":"Biomethane"}]
[8,{"$f":"'RNG Blending Model'!B709","v":"Biomethane"},{"$f":"'RNG Blending Model'!C709","v":"Biomethane"},{"$f":"'RNG Blending Model'!D709","v":"Biomethane"},{"$f":"'RNG Blending Model'!E709","v":"Biomethane"},{"$f":"'RNG Blending Model'!F709","v":"Biomethane"},{"$f":"'RNG Blending Model'!G709","v":"Biomethane"},{"$f":"'RNG Blending Model'!H709","v":"Biomethane"},{"$f":"'RNG Blending Model'!I709","v":"Biomethane"},{"$f":"'RNG Blending Model'!J709","v":"Biomethane"},{"$f":"'RNG Blending Model'!K709","v":"Biomethane"},{"$f":"'RNG Blending Model'!L709","v":"Biomethane"},{"$f":"'RNG Blending Model'!M709","v":"Biomethane"},{"$f":"'RNG Blending Model'!N709","v":"Biomethane"},{"$f":"'RNG Blending Model'!O709","v":"Biomethane"},{"$f":"'RNG Blending Model'!P709","v":"Biomethane"},{"$f":"'RNG Blending Model'!Q709","v":"Biomethane"},{"$f":"'RNG Blending Model'!R709","v":"Biomethane"},{"$f":"'RNG Blending Model'!S709","v":"Biomethane"},{"$f":"'RNG Blending Model'!T709","v":"Biomethane"},{"$f":"'RNG Blending Model'!U709","v":"Biomethane"},{"$f":"'RNG Blending Model'!V709","v":"Biomethane"},{"$f":"'RNG Blending Model'!W709","v":"Biomethane"},{"$f":"'RNG Blending Model'!X709","v":"Biomethane"},{"$f":"'RNG Blending Model'!Y709","v":"Biomethane"},{"$f":"'RNG Blending Model'!Z709","v":"Biomethane"},{"$f":"'RNG Blending Model'!AA709","v":"Biomethane"},{"$f":"'RNG Blending Model'!AB709","v":"Biomethane"},{"$f":"'RNG Blending Model'!AC709","v":"Biomethane"},{"$f":"'RNG Blending Model'!AD709","v":"Biomethane"},{"$f":"'RNG Blending Model'!AE709","v":"Biomethane"},{"$f":"'RNG Blending Model'!AF709","v":"Biomethane"}]
[15,{"$f":"'RNG Blending Model'!B716","v":"Biomethane"},{"$f":"'RNG Blending Model'!C716","v":"Biomethane"},{"$f":"'RNG Blending Model'!D716","v":"Biomethane"},{"$f":"'RNG Blending Model'!E716","v":"Biomethane"},{"$f":"'RNG Blending Model'!F716","v":"Biomethane"},{"$f":"'RNG Blending Model'!G716","v":"Biomethane"},{"$f":"'RNG Blending Model'!H716","v":"Biomethane"},{"$f":"'RNG Blending Model'!I716","v":"Biomethane"},{"$f":"'RNG Blending Model'!J716","v":"Biomethane"},{"$f":"'RNG Blending Model'!K716","v":"Biomethane"},{"$f":"'RNG Blending Model'!L716","v":"Biomethane"},{"$f":"'RNG Blending Model'!M716","v":"Biomethane"},{"$f":"'RNG Blending Model'!N716","v":"Biomethane"},{"$f":"'RNG Blending Model'!O716","v":"Biomethane"},{"$f":"'RNG Blending Model'!P716","v":"Biomethane"},{"$f":"'RNG Blending Model'!Q716","v":"Biomethane"},{"$f":"'RNG Blending Model'!R716","v":"Biomethane"},{"$f":"'RNG Blending Model'!S716","v":"Biomethane"},{"$f":"'RNG Blending Model'!T716","v":"Biomethane"},{"$f":"'RNG Blending Model'!U716","v":"Biomethane"},{"$f":"'RNG Blending Model'!V716","v":"Biomethane"},{"$f":"'RNG Blending Model'!W716","v":"Biomethane"},{"$f":"'RNG Blending Model'!X716","v":"Biomethane"},{"$f":"'RNG Blending Model'!Y716","v":"Biomethane"},{"$f":"'RNG Blending Model'!Z716","v":"Biomethane"},{"$f":"'RNG Blending Model'!AA716","v":"Biomethane"},{"$f":"'RNG Blending Model'!AB716","v":"Biomethane"},{"$f":"'RNG Blending Model'!AC716","v":"Biomethane"},{"$f":"'RNG Blending Model'!AD716","v":"Biomethane"},{"$f":"'RNG Blending Model'!AE716","v":"Biomethane"},{"$f":"'RNG Blending Model'!AF716","v":"Biomethane"}]
[22,{"$f":"'RNG Blending Model'!B723","v":"NG w/ DAC"},{"$f":"'RNG Blending Model'!C723","v":"Biomethane"},{"$f":"'RNG Blending Model'!D723","v":"Biomethane"},{"$f":"'RNG Blending Model'!E723","v":"Biomethane"},{"$f":"'RNG Blending Model'!F723","v":"Biomethane"},{"$f":"'RNG Blending Model'!G723","v":"Vintaged Biomethane"},{"$f":"'RNG Blending Model'!H723","v":"Biomethane"},{"$f":"'RNG Blending Model'!I723","v":"Biomethane"},{"$f":"'RNG Blending Model'!J723","v":"Biomethane"},{"$f":"'RNG Blending Model'!K723","v":"Biomethane"},{"$f":"'RNG Blending Model'!L723","v":"Biomethane"},{"$f":"'RNG Blending Model'!M723","v":"Biomethane"},{"$f":"'RNG Blending Model'!N723","v":"Biomethane"},{"$f":"'RNG Blending Model'!O723","v":"Biomethane"},{"$f":"'RNG Blending Model'!P723","v":"Biomethane"},{"$f":"'RNG Blending Model'!Q723","v":"Biomethane"},{"$f":"'RNG Blending Model'!R723","v":"Biomethane"},{"$f":"'RNG Blending Model'!S723","v":"Biomethane"},{"$f":"'RNG Blending Model'!T723","v":"Biomethane"},{"$f":"'RNG Blending Model'!U723","v":"Biomethane"},{"$f":"'RNG Blending Model'!V723","v":"Biomethane"},{"$f":"'RNG Blending Model'!W723","v":"Biomethane"},{"$f":"'RNG Blending Model'!X723","v":"Biomethane"},{"$f":"'RNG Blending Model'!Y723","v":"Biomethane"},{"$f":"'RNG Blending Model'!Z723","v":"Biomethane"},{"$f":"'RNG Blending Model'!AA723","v":"Biomethane"},{"$f":"'RNG Blending Model'!AB723","v":"Biomethane"},{"$f":"'RNG Blending Model'!AC723","v":"Biomethane"},{"$f":"'RNG Blending Model'!AD723","v":"Biomethane"},{"$f":"'RNG Blending Model'!AE723","v":"Biomethane"},{"$f":"'RNG Blending Model'!AF723","v":"Biomethane"}]
[30,{"$f":"'RNG Blending Model'!B731","v":"H2"},{"$f":"'RNG Blending Model'!C731","v":"H2"},{"$f":"'RNG Blending Model'!D731","v":"Biomethane"},{"$f":"'RNG Blending Model'!E731","v":"H2"},{"$f":"'RNG Blending Model'!F731","v":"H2"},{"$f":"'RNG Blending Model'!G731","v":"H2"},{"$f":"'RNG Blending Model'!H731","v":"H2"},{"$f":"'RNG Blending Model'!I731","v":"H2"},{"$f":"'RNG Blending Model'!J731","v":"H2"},{"$f":"'RNG Blending Model'!K731","v":"H2"},{"$f":"'RNG Blending Model'!L731","v":"H2"},{"$f":"'RNG Blending Model'!M731","v":"H2"},{"$f":"'RNG Blending Model'!N731","v":"H2"},{"$f":"'RNG Blending Model'!O731","v":"Biomethane"},{"$f":"'RNG Blending Model'!P731","v":"Biomethane"},{"$f":"'RNG Blending Model'!Q731","v":"Biomethane"},{"$f":"'RNG Blending Model'!R731","v":"Biomethane"},{"$f":"'RNG Blending Model'!S731","v":"Biomethane"},{"$f":"'RNG Blending Model'!T731","v":"Biomethane"},{"$f":"'RNG Blending Model'!U731","v":"Biomethane"},{"$f":"'RNG Blending Model'!V731","v":"Biomethane"},{"$f":"'RNG Blending Model'!W731","v":"Biomethane"},{"$f":"'RNG Blending Model'!X731","v":"Biomethane"},{"$f":"'RNG Blending Model'!Y731","v":"Biomethane"},{"$f":"'RNG Blending Model'!Z731","v":"Biomethane"},{"$f":"'RNG Blending Model'!AA731","v":"Biomethane"},{"$f":"'RNG Blending Model'!AB731","v":"Biomethane"},{"$f":"'RNG Blending Model'!AC731","v":"Biomethane"},{"$f":"'RNG Blending Model'!AD731","v":"Biomethane"},{"$f":"'RNG Blending Model'!AE731","v":"Vintaged Biomethane"},{"$f":"'RNG Blending Model'!AF731","v":"Vintaged Biomethane"}]
[40,{"$f":"'RNG Blending Model'!B741","v":""},{"$f":"'RNG Blending Model'!C741","v":""},{"$f":"'RNG Blending Model'!D741","v":""},{"$f":"'RNG Blending Model'!E741","v":""},{"$f":"'RNG Blending Model'!F741","v":""},{"$f":"'RNG Blending Model'!G741","v":""},{"$f":"'RNG Blending Model'!H741","v":""},{"$f":"'RNG Blending Model'!I741","v":""},{"$f":"'RNG Blending Model'!J741","v":""},{"$f":"'RNG Blending Model'!K741","v":""},{"$f":"'RNG Blending Model'!L741","v":""},{"$f":"'RNG Blending Model'!M741","v":""},{"$f":"'RNG Blending Model'!N741","v":""},{"$f":"'RNG Blending Model'!O741","v":""},{"$f":"'RNG Blending Model'!P741","v":""},{"$f":"'RNG Blending Model'!Q741","v":""},{"$f":"'RNG Blending Model'!R741","v":""},{"$f":"'RNG Blending Model'!S741","v":""},{"$f":"'RNG Blending Model'!T741","v":""},{"$f":"'RNG Blending Model'!U741","v":""},{"$f":"'RNG Blending Model'!V741","v":""},{"$f":"'RNG Blending Model'!W741","v":""},{"$f":"'RNG Blending Model'!X741","v":""},{"$f":"'RNG Blending Model'!Y741","v":""},{"$f":"'RNG Blending Model'!Z741","v":""},{"$f":"'RNG Blending Model'!AA741","v":""},{"$f":"'RNG Blending Model'!AB741","v":""},{"$f":"'RNG Blending Model'!AC741","v":""},{"$f":"'RNG Blending Model'!AD741","v":""},{"$f":"'RNG Blending Model'!AE741","v":""},{"$f":"'RNG Blending Model'!AF741","v":""}]
[44,{"$f":"'RNG Blending Model'!B745","v":""},{"$f":"'RNG Blending Model'!C745","v":""},{"$f":"'RNG Blending Model'!D745","v":""},{"$f":"'RNG Blending Model'!E745","v":""},{"$f":"'RNG Blending Model'!F745","v":""},{"$f":"'RNG Blending Model'!G745","v":""},{"$f":"'RNG Blending Model'!H745","v":""},{"$f":"'RNG Blending Model'!I745","v":""},{"$f":"'RNG Blending Model'!J745","v":""},{"$f":"'RNG Blending Model'!K745","v":""},{"$f":"'RNG Blending Model'!L745","v":""},{"$f":"'RNG Blending Model'!M745","v":""},{"$f":"'RNG Blending Model'!N745","v":""},{"$f":"'RNG Blending Model'!O745","v":""},{"$f":"'RNG Blending Model'!P745","v":""},{"$f":"'RNG Blending Model'!Q745","v":""},{"$f":"'RNG Blending Model'!R745","v":""},{"$f":"'RNG Blending Model'!S745","v":""},{"$f":"'RNG Blending Model'!T745","v":""},{"$f":"'RNG Blending Model'!U745","v":""},{"$f":"'RNG Blending Model'!V745","v":""},{"$f":"'RNG Blending Model'!W745","v":""},{"$f":"'RNG Blending Model'!X745","v":""},{"$f":"'RNG Blending Model'!Y745","v":""},{"$f":"'RNG Blending Model'!Z745","v":""},{"$f":"'RNG Blending Model'!AA745","v":""},{"$f":"'RNG Blending Model'!AB745","v":""},{"$f":"'RNG Blending Model'!AC745","v":""},{"$f":"'RNG Blending Model'!AD745","v":""},{"$f":"'RNG Blending Model'!AE745","v":""},{"$f":"'RNG Blending Model'!AF745","v":""}]
[57,{"$f":"'RNG Blending Model'!B758","v":""},{"$f":"'RNG Blending Model'!C758","v":""},{"$f":"'RNG Blending Model'!D758","v":""},{"$f":"'RNG Blending Model'!E758","v":""},{"$f":"'RNG Blending Model'!F758","v":""},{"$f":"'RNG Blending Model'!G758","v":""},{"$f":"'RNG Blending Model'!H758","v":""},{"$f":"'RNG Blending Model'!I758","v":""},{"$f":"'RNG Blending Model'!J758","v":""},{"$f":"'RNG Blending Model'!K758","v":""},{"$f":"'RNG Blending Model'!L758","v":""},{"$f":"'RNG Blending Model'!M758","v":""},{"$f":"'RNG Blending Model'!N758","v":""},{"$f":"'RNG Blending Model'!O758","v":""},{"$f":"'RNG Blending Model'!P758","v":""},{"$f":"'RNG Blending Model'!Q758","v":""},{"$f":"'RNG Blending Model'!R758","v":""},{"$f":"'RNG Blending Model'!S758","v":""},{"$f":"'RNG Blending Model'!T758","v":""},{"$f":"'RNG Blending Model'!U758","v":""},{"$f":"'RNG Blending Model'!V758","v":""},{"$f":"'RNG Blending Model'!W758","v":""},{"$f":"'RNG Blending Model'!X758","v":""},{"$f":"'RNG Blending Model'!Y758","v":""},{"$f":"'RNG Blending Model'!Z758","v":""},{"$f":"'RNG Blending Model'!AA758","v":""},{"$f":"'RNG Blending Model'!AB758","v":""},{"$f":"'RNG Blending Model'!AC758","v":""},{"$f":"'RNG Blending Model'!AD758","v":""},{"$f":"'RNG Blending Model'!AE758","v":""},{"$f":"'RNG Blending Model'!AF758","v":""}]
[65,{"$f":"'RNG Blending Model'!B766","v":""},{"$f":"'RNG Blending Model'!C766","v":""},{"$f":"'RNG Blending Model'!D766","v":""},{"$f":"'RNG Blending Model'!E766","v":""},{"$f":"'RNG Blending Model'!F766","v":""},{"$f":"'RNG Blending Model'!G766","v":""},{"$f":"'RNG Blending Model'!H766","v":""},{"$f":"'RNG Blending Model'!I766","v":""},{"$f":"'RNG Blending Model'!J766","v":""},{"$f":"'RNG Blending Model'!K766","v":""},{"$f":"'RNG Blending Model'!L766","v":""},{"$f":"'RNG Blending Model'!M766","v":""},{"$f":"'RNG Blending Model'!N766","v":""},{"$f":"'RNG Blending Model'!O766","v":""},{"$f":"'RNG Blending Model'!P766","v":""},{"$f":"'RNG Blending Model'!Q766","v":""},{"$f":"'RNG Blending Model'!R766","v":""},{"$f":"'RNG Blending Model'!S766","v":""},{"$f":"'RNG Blending Model'!T766","v":""},{"$f":"'RNG Blending Model'!U766","v":""},{"$f":"'RNG Blending Model'!V766","v":""},{"$f":"'RNG Blending Model'!W766","v":""},{"$f":"'RNG Blending Model'!X766","v":""},{"$f":"'RNG Blending Model'!Y766","v":""},{"$f":"'RNG Blending Model'!Z766","v":""},{"$f":"'RNG Blending Model'!AA766","v":""},{"$f":"'RNG Blending Model'!AB766","v":""},{"$f":"'RNG Blending Model'!AC766","v":""},{"$f":"'RNG Blending Model'!AD766","v":""},{"$f":"'RNG Blending Model'!AE766","v":""},{"$f":"'RNG Blending Model'!AF766","v":""}]
[66,{"$f":"'RNG Blending Model'!B767","v":""},{"$f":"'RNG Blending Model'!C767","v":""},{"$f":"'RNG Blending Model'!D767","v":""},{"$f":"'RNG Blending Model'!E767","v":""},{"$f":"'RNG Blending Model'!F767","v":""},{"$f":"'RNG Blending Model'!G767","v":""},{"$f":"'RNG Blending Model'!H767","v":""},{"$f":"'RNG Blending Model'!I767","v":""},{"$f":"'RNG Blending Model'!J767","v":""},{"$f":"'RNG Blending Model'!K767","v":""},{"$f":"'RNG Blending Model'!L767","v":""},{"$f":"'RNG Blending Model'!M767","v":""},{"$f":"'RNG Blending Model'!N767","v":""},{"$f":"'RNG Blending Model'!O767","v":""},{"$f":"'RNG Blending Model'!P767","v":""},{"$f":"'RNG Blending Model'!Q767","v":""},{"$f":"'RNG Blending Model'!R767","v":""},{"$f":"'RNG Blending Model'!S767","v":""},{"$f":"'RNG Blending Model'!T767","v":""},{"$f":"'RNG Blending Model'!U767","v":""},{"$f":"'RNG Blending Model'!V767","v":""},{"$f":"'RNG Blending Model'!W767","v":""},{"$f":"'RNG Blending Model'!X767","v":""},{"$f":"'RNG Blending Model'!Y767","v":""},{"$f":"'RNG Blending Model'!Z767","v":""},{"$f":"'RNG Blending Model'!AA767","v":""},{"$f":"'RNG Blending Model'!AB767","v":""},{"$f":"'RNG Blending Model'!AC767","v":""},{"$f":"'RNG Blending Model'!AD767","v":""},{"$f":"'RNG Blending Model'!AE767","v":""},{"$f":"'RNG Blending Model'!AF767","v":""}]
[74,{"$f":"'RNG Blending Model'!B775","v":""},{"$f":"'RNG Blending Model'!C775","v":""},{"$f":"'RNG Blending Model'!D775","v":""},{"$f":"'RNG Blending Model'!E775","v":""},{"$f":"'RNG Blending Model'!F775","v":""},{"$f":"'RNG Blending Model'!G775","v":""},{"$f":"'RNG Blending Model'!H775","v":""},{"$f":"'RNG Blending Model'!I775","v":""},{"$f":"'RNG Blending Model'!J775","v":""},{"$f":"'RNG Blending Model'!K775","v":""},{"$f":"'RNG Blending Model'!L775","v":""},{"$f":"'RNG Blending Model'!M775","v":""},{"$f":"'RNG Blending Model'!N775","v":""},{"$f":"'RNG Blending Model'!O775","v":""},{"$f":"'RNG Blending Model'!P775","v":""},{"$f":"'RNG Blending Model'!Q775","v":""},{"$f":"'RNG Blending Model'!R775","v":""},{"$f":"'RNG Blending Model'!S775","v":""},{"$f":"'RNG Blending Model'!T775","v":""},{"$f":"'RNG Blending Model'!U775","v":""},{"$f":"'RNG Blending Model'!V775","v":""},{"$f":"'RNG Blending Model'!W775","v":""},{"$f":"'RNG Blending Model'!X775","v":""},{"$f":"'RNG Blending Model'!Y775","v":""},{"$f":"'RNG Blending Model'!Z775","v":""},{"$f":"'RNG Blending Model'!AA775","v":""},{"$f":"'RNG Blending Model'!AB775","v":""},{"$f":"'RNG Blending Model'!AC775","v":""},{"$f":"'RNG Blending Model'!AD775","v":""},{"$f":"'RNG Blending Model'!AE775","v":""},{"$f":"'RNG Blending Model'!AF775","v":""}]
[87,{"$f":"'RNG Blending Model'!B788","v":""},{"$f":"'RNG Blending Model'!C788","v":""},{"$f":"'RNG Blending Model'!D788","v":""},{"$f":"'RNG Blending Model'!E788","v":""},{"$f":"'RNG Blending Model'!F788","v":""},{"$f":"'RNG Blending Model'!G788","v":""},{"$f":"'RNG Blending Model'!H788","v":""},{"$f":"'RNG Blending Model'!I788","v":""},{"$f":"'RNG Blending Model'!J788","v":""},{"$f":"'RNG Blending Model'!K788","v":""},{"$f":"'RNG Blending Model'!L788","v":""},{"$f":"'RNG Blending Model'!M788","v":""},{"$f":"'RNG Blending Model'!N788","v":""},{"$f":"'RNG Blending Model'!O788","v":""},{"$f":"'RNG Blending Model'!P788","v":""},{"$f":"'RNG Blending Model'!Q788","v":""},{"$f":"'RNG Blending Model'!R788","v":""},{"$f":"'RNG Blending Model'!S788","v":""},{"$f":"'RNG Blending Model'!T788","v":""},{"$f":"'RNG Blending Model'!U788","v":""},{"$f":"'RNG Blending Model'!V788","v":""},{"$f":"'RNG Blending Model'!W788","v":""},{"$f":"'RNG Blending Model'!X788","v":""},{"$f":"'RNG Blending Model'!Y788","v":""},{"$f":"'RNG Blending Model'!Z788","v":""},{"$f":"'RNG Blending Model'!AA788","v":""},{"$f":"'RNG Blending Model'!AB788","v":""},{"$f":"'RNG Blending Model'!AC788","v":""},{"$f":"'RNG Blending Model'!AD788","v":""},{"$f":"'RNG Blending Model'!AE788","v":""},{"$f":"'RNG Blending Model'!AF788","v":""}]
[91,{"$f":"'RNG Blending Model'!B792","v":""},{"$f":"'RNG Blending Model'!C792","v":""},{"$f":"'RNG Blending Model'!D792","v":""},{"$f":"'RNG Blending Model'!E792","v":""},{"$f":"'RNG Blending Model'!F792","v":""},{"$f":"'RNG Blending Model'!G792","v":""},{"$f":"'RNG Blending Model'!H792","v":""},{"$f":"'RNG Blending Model'!I792","v":""},{"$f":"'RNG Blending Model'!J792","v":""},{"$f":"'RNG Blending Model'!K792","v":""},{"$f":"'RNG Blending Model'!L792","v":""},{"$f":"'RNG Blending Model'!M792","v":""},{"$f":"'RNG Blending Model'!N792","v":""},{"$f":"'RNG Blending Model'!O792","v":""},{"$f":"'RNG Blending Model'!P792","v":""},{"$f":"'RNG Blending Model'!Q792","v":""},{"$f":"'RNG Blending Model'!R792","v":""},{"$f":"'RNG Blending Model'!S792","v":""},{"$f":"'RNG Blending Model'!T792","v":""},{"$f":"'RNG Blending Model'!U792","v":""},{"$f":"'RNG Blending Model'!V792","v":""},{"$f":"'RNG Blending Model'!W792","v":""},{"$f":"'RNG Blending Model'!X792","v":""},{"$f":"'RNG Blending Model'!Y792","v":""},{"$f":"'RNG Blending Model'!Z792","v":""},{"$f":"'RNG Blending Model'!AA792","v":""},{"$f":"'RNG Blending Model'!AB792","v":""},{"$f":"'RNG Blending Model'!AC792","v":""},{"$f":"'RNG Blending Model'!AD792","v":""},{"$f":"'RNG Blending Model'!AE792","v":""},{"$f":"'RNG Blending Model'!AF792","v":""}]
[97,{"$f":"'RNG Blending Model'!B798","v":""},{"$f":"'RNG Blending Model'!C798","v":""},{"$f":"'RNG Blending Model'!D798","v":""},{"$f":"'RNG Blending Model'!E798","v":""},{"$f":"'RNG Blending Model'!F798","v":""},{"$f":"'RNG Blending Model'!G798","v":""},{"$f":"'RNG Blending Model'!H798","v":""},{"$f":"'RNG Blending Model'!I798","v":""},{"$f":"'RNG Blending Model'!J798","v":""},{"$f":"'RNG Blending Model'!K798","v":""},{"$f":"'RNG Blending Model'!L798","v":""},{"$f":"'RNG Blending Model'!M798","v":""},{"$f":"'RNG Blending Model'!N798","v":""},{"$f":"'RNG Blending Model'!O798","v":""},{"$f":"'RNG Blending Model'!P798","v":""},{"$f":"'RNG Blending Model'!Q798","v":""},{"$f":"'RNG Blending Model'!R798","v":""},{"$f":"'RNG Blending Model'!S798","v":""},{"$f":"'RNG Blending Model'!T798","v":""},{"$f":"'RNG Blending Model'!U798","v":""},{"$f":"'RNG Blending Model'!V798","v":""},{"$f":"'RNG Blending Model'!W798","v":""},{"$f":"'RNG Blending Model'!X798","v":""},{"$f":"'RNG Blending Model'!Y798","v":""},{"$f":"'RNG Blending Model'!Z798","v":""},{"$f":"'RNG Blending Model'!AA798","v":""},{"$f":"'RNG Blending Model'!AB798","v":""},{"$f":"'RNG Blending Model'!AC798","v":""},{"$f":"'RNG Blending Model'!AD798","v":""},{"$f":"'RNG Blending Model'!AE798","v":""},{"$f":"'RNG Blending Model'!AF798","v":""}]
[109,{"$f":"'RNG Blending Model'!B810","v":""},{"$f":"'RNG Blending Model'!C810","v":""},{"$f":"'RNG Blending Model'!D810","v":""},{"$f":"'RNG Blending Model'!E810","v":""},{"$f":"'RNG Blending Model'!F810","v":""},{"$f":"'RNG Blending Model'!G810","v":""},{"$f":"'RNG Blending Model'!H810","v":""},{"$f":"'RNG Blending Model'!I810","v":""},{"$f":"'RNG Blending Model'!J810","v":""},{"$f":"'RNG Blending Model'!K810","v":""},{"$f":"'RNG Blending Model'!L810","v":""},{"$f":"'RNG Blending Model'!M810","v":""},{"$f":"'RNG Blending Model'!N810","v":""},{"$f":"'RNG Blending Model'!O810","v":""},{"$f":"'RNG Blending Model'!P810","v":""},{"$f":"'RNG Blending Model'!Q810","v":""},{"$f":"'RNG Blending Model'!R810","v":""},{"$f":"'RNG Blending Model'!S810","v":""},{"$f":"'RNG Blending Model'!T810","v":""},{"$f":"'RNG Blending Model'!U810","v":""},{"$f":"'RNG Blending Model'!V810","v":""},{"$f":"'RNG Blending Model'!W810","v":""},{"$f":"'RNG Blending Model'!X810","v":""},{"$f":"'RNG Blending Model'!Y810","v":""},{"$f":"'RNG Blending Model'!Z810","v":""},{"$f":"'RNG Blending Model'!AA810","v":""},{"$f":"'RNG Blending Model'!AB810","v":""},{"$f":"'RNG Blending Model'!AC810","v":""},{"$f":"'RNG Blending Model'!AD810","v":""},{"$f":"'RNG Blending Model'!AE810","v":""},{"$f":"'RNG Blending Model'!AF810","v":""}]
[116,{"$f":"'RNG Blending Model'!B817","v":""},{"$f":"'RNG Blending Model'!C817","v":""},{"$f":"'RNG Blending Model'!D817","v":""},{"$f":"'RNG Blending Model'!E817","v":""},{"$f":"'RNG Blending Model'!F817","v":""},{"$f":"'RNG Blending Model'!G817","v":""},{"$f":"'RNG Blending Model'!H817","v":""},{"$f":"'RNG Blending Model'!I817","v":""},{"$f":"'RNG Blending Model'!J817","v":""},{"$f":"'RNG Blending Model'!K817","v":""},{"$f":"'RNG Blending Model'!L817","v":""},{"$f":"'RNG Blending Model'!M817","v":""},{"$f":"'RNG Blending Model'!N817","v":""},{"$f":"'RNG Blending Model'!O817","v":""},{"$f":"'RNG Blending Model'!P817","v":""},{"$f":"'RNG Blending Model'!Q817","v":""},{"$f":"'RNG Blending Model'!R817","v":""},{"$f":"'RNG Blending Model'!S817","v":""},{"$f":"'RNG Blending Model'!T817","v":""},{"$f":"'RNG Blending Model'!U817","v":""},{"$f":"'RNG Blending Model'!V817","v":""},{"$f":"'RNG Blending Model'!W817","v":""},{"$f":"'RNG Blending Model'!X817","v":""},{"$f":"'RNG Blending Model'!Y817","v":""},{"$f":"'RNG Blending Model'!Z817","v":""},{"$f":"'RNG Blending Model'!AA817","v":""},{"$f":"'RNG Blending Model'!AB817","v":""},{"$f":"'RNG Blending Model'!AC817","v":""},{"$f":"'RNG Blending Model'!AD817","v":""},{"$f":"'RNG Blending Model'!AE817","v":""},{"$f":"'RNG Blending Model'!AF817","v":""}]
[123,{"$f":"'RNG Blending Model'!B824","v":""},{"$f":"'RNG Blending Model'!C824","v":""},{"$f":"'RNG Blending Model'!D824","v":""},{"$f":"'RNG Blending Model'!E824","v":""},{"$f":"'RNG Blending Model'!F824","v":""},{"$f":"'RNG Blending Model'!G824","v":""},{"$f":"'RNG Blending Model'!H824","v":""},{"$f":"'RNG Blending Model'!I824","v":""},{"$f":"'RNG Blending Model'!J824","v":""},{"$f":"'RNG Blending Model'!K824","v":""},{"$f":"'RNG Blending Model'!L824","v":""},{"$f":"'RNG Blending Model'!M824","v":""},{"$f":"'RNG Blending Model'!N824","v":""},{"$f":"'RNG Blending Model'!O824","v":""},{"$f":"'RNG Blending Model'!P824","v":""},{"$f":"'RNG Blending Model'!Q824","v":""},{"$f":"'RNG Blending Model'!R824","v":""},{"$f":"'RNG Blending Model'!S824","v":""},{"$f":"'RNG Blending Model'!T824","v":""},{"$f":"'RNG Blending Model'!U824","v":""},{"$f":"'RNG Blending Model'!V824","v":""},{"$f":"'RNG Blending Model'!W824","v":""},{"$f":"'RNG Blending Model'!X824","v":""},{"$f":"'RNG Blending Model'!Y824","v":""},{"$f":"'RNG Blending Model'!Z824","v":""},{"$f":"'RNG Blending Model'!AA824","v":""},{"$f":"'RNG Blending Model'!AB824","v":""},{"$f":"'RNG Blending Model'!AC824","v":""},{"$f":"'RNG Blending Model'!AD824","v":""},{"$f":"'RNG Blending Model'!AE824","v":""},{"$f":"'RNG Blending Model'!AF824","v":""}]
[125,{"$f":"'RNG Blending Model'!B826","v":""},{"$f":"'RNG Blending Model'!C826","v":""},{"$f":"'RNG Blending Model'!D826","v":""},{"$f":"'RNG Blending Model'!E826","v":""},{"$f":"'RNG Blending Model'!F826","v":""},{"$f":"'RNG Blending Model'!G826","v":""},{"$f":"'RNG Blending Model'!H826","v":""},{"$f":"'RNG Blending Model'!I826","v":""},{"$f":"'RNG Blending Model'!J826","v":""},{"$f":"'RNG Blending Model'!K826","v":""},{"$f":"'RNG Blending Model'!L826","v":""},{"$f":"'RNG Blending Model'!M826","v":""},{"$f":"'RNG Blending Model'!N826","v":""},{"$f":"'RNG Blending Model'!O826","v":""},{"$f":"'RNG Blending Model'!P826","v":""},{"$f":"'RNG Blending Model'!Q826","v":""},{"$f":"'RNG Blending Model'!R826","v":""},{"$f":"'RNG Blending Model'!S826","v":""},{"$f":"'RNG Blending Model'!T826","v":""},{"$f":"'RNG Blending Model'!U826","v":""},{"$f":"'RNG Blending Model'!V826","v":""},{"$f":"'RNG Blending Model'!W826","v":""},{"$f":"'RNG Blending Model'!X826","v":""},{"$f":"'RNG Blending Model'!Y826","v":""},{"$f":"'RNG Blending Model'!Z826","v":""},{"$f":"'RNG Blending Model'!AA826","v":""},{"$f":"'RNG Blending Model'!AB826","v":""},{"$f":"'RNG Blending Model'!AC826","v":""},{"$f":"'RNG Blending Model'!AD826","v":""},{"$f":"'RNG Blending Model'!AE826","v":""},{"$f":"'RNG Blending Model'!AF826","v":""}]
[133,{"$f":"'RNG Blending Model'!B834","v":""},{"$f":"'RNG Blending Model'!C834","v":""},{"$f":"'RNG Blending Model'!D834","v":""},{"$f":"'RNG Blending Model'!E834","v":""},{"$f":"'RNG Blending Model'!F834","v":""},{"$f":"'RNG Blending Model'!G834","v":""},{"$f":"'RNG Blending Model'!H834","v":""},{"$f":"'RNG Blending Model'!I834","v":""},{"$f":"'RNG Blending Model'!J834","v":""},{"$f":"'RNG Blending Model'!K834","v":""},{"$f":"'RNG Blending Model'!L834","v":""},{"$f":"'RNG Blending Model'!M834","v":""},{"$f":"'RNG Blending Model'!N834","v":""},{"$f":"'RNG Blending Model'!O834","v":""},{"$f":"'RNG Blending Model'!P834","v":""},{"$f":"'RNG Blending Model'!Q834","v":""},{"$f":"'RNG Blending Model'!R834","v":""},{"$f":"'RNG Blending Model'!S834","v":""},{"$f":"'RNG Blending Model'!T834","v":""},{"$f":"'RNG Blending Model'!U834","v":""},{"$f":"'RNG Blending Model'!V834","v":""},{"$f":"'RNG Blending Model'!W834","v":""},{"$f":"'RNG Blending Model'!X834","v":""},{"$f":"'RNG Blending Model'!Y834","v":""},{"$f":"'RNG Blending Model'!Z834","v":""},{"$f":"'RNG Blending Model'!AA834","v":""},{"$f":"'RNG Blending Model'!AB834","v":""},{"$f":"'RNG Blending Model'!AC834","v":""},{"$f":"'RNG Blending Model'!AD834","v":""},{"$f":"'RNG Blending Model'!AE834","v":""},{"$f":"'RNG Blending Model'!AF834","v":""}]
[145,{"$f":"'RNG Blending Model'!B846","v":""},{"$f":"'RNG Blending Model'!C846","v":""},{"$f":"'RNG Blending Model'!D846","v":""},{"$f":"'RNG Blending Model'!E846","v":""},{"$f":"'RNG Blending Model'!F846","v":""},{"$f":"'RNG Blending Model'!G846","v":""},{"$f":"'RNG Blending Model'!H846","v":""},{"$f":"'RNG Blending Model'!I846","v":""},{"$f":"'RNG Blending Model'!J846","v":""},{"$f":"'RNG Blending Model'!K846","v":""},{"$f":"'RNG Blending Model'!L846","v":""},{"$f":"'RNG Blending Model'!M846","v":""},{"$f":"'RNG Blending Model'!N846","v":""},{"$f":"'RNG Blending Model'!O846","v":""},{"$f":"'RNG Blending Model'!P846","v":""},{"$f":"'RNG Blending Model'!Q846","v":""},{"$f":"'RNG Blending Model'!R846","v":""},{"$f":"'RNG Blending Model'!S846","v":""},{"$f":"'RNG Blending Model'!T846","v":""},{"$f":"'RNG Blending Model'!U846","v":""},{"$f":"'RNG Blending Model'!V846","v":""},{"$f":"'RNG Blending Model'!W846","v":""},{"$f":"'RNG Blending Model'!X846","v":""},{"$f":"'RNG Blending Model'!Y846","v":""},{"$f":"'RNG Blending Model'!Z846","v":""},{"$f":"'RNG Blending Model'!AA846","v":""},{"$f":"'RNG Blending Model'!AB846","v":""},{"$f":"'RNG Blending Model'!AC846","v":""},{"$f":"'RNG Blending Model'!AD846","v":""},{"$f":"'RNG Blending Model'!AE846","v":""},{"$f":"'RNG Blending Model'!AF846","v":""}]
[150,{"$f":"'RNG Blending Model'!B851","v":""},{"$f":"'RNG Blending Model'!C851","v":""},{"$f":"'RNG Blending Model'!D851","v":""},{"$f":"'RNG Blending Model'!E851","v":""},{"$f":"'RNG Blending Model'!F851","v":""},{"$f":"'RNG Blending Model'!G851","v":""},{"$f":"'RNG Blending Model'!H851","v":""},{"$f":"'RNG Blending Model'!I851","v":""},{"$f":"'RNG Blending Model'!J851","v":""},{"$f":"'RNG Blending Model'!K851","v":""},{"$f":"'RNG Blending Model'!L851","v":""},{"$f":"'RNG Blending Model'!M851","v":""},{"$f":"'RNG Blending Model'!N851","v":""},{"$f":"'RNG Blending Model'!O851","v":""},{"$f":"'RNG Blending Model'!P851","v":""},{"$f":"'RNG Blending Model'!Q851","v":""},{"$f":"'RNG Blending Model'!R851","v":""},{"$f":"'RNG Blending Model'!S851","v":""},{"$f":"'RNG Blending Model'!T851","v":""},{"$f":"'RNG Blending Model'!U851","v":""},{"$f":"'RNG Blending Model'!V851","v":""},{"$f":"'RNG Blending Model'!W851","v":""},{"$f":"'RNG Blending Model'!X851","v":""},{"$f":"'RNG Blending Model'!Y851","v":""},{"$f":"'RNG Blending Model'!Z851","v":""},{"$f":"'RNG Blending Model'!AA851","v":""},{"$f":"'RNG Blending Model'!AB851","v":""},{"$f":"'RNG Blending Model'!AC851","v":""},{"$f":"'RNG Blending Model'!AD851","v":""},{"$f":"'RNG Blending Model'!AE851","v":""},{"$f":"'RNG Blending Model'!AF851","v":""}]
[155,{"$f":"'RNG Blending Model'!B856","v":""},{"$f":"'RNG Blending Model'!C856","v":""},{"$f":"'RNG Blending Model'!D856","v":""},{"$f":"'RNG Blending Model'!E856","v":""},{"$f":"'RNG Blending Model'!F856","v":""},{"$f":"'RNG Blending Model'!G856","v":""},{"$f":"'RNG Blending Model'!H856","v":""},{"$f":"'RNG Blending Model'!I856","v":""},{"$f":"'RNG Blending Model'!J856","v":""},{"$f":"'RNG Blending Model'!K856","v":""},{"$f":"'RNG Blending Model'!L856","v":""},{"$f":"'RNG Blending Model'!M856","v":""},{"$f":"'RNG Blending Model'!N856","v":""},{"$f":"'RNG Blending Model'!O856","v":""},{"$f":"'RNG Blending Model'!P856","v":""},{"$f":"'RNG Blending Model'!Q856","v":""},{"$f":"'RNG Blending Model'!R856","v":""},{"$f":"'RNG Blending Model'!S856","v":""},{"$f":"'RNG Blending Model'!T856","v":""},{"$f":"'RNG Blending Model'!U856","v":""},{"$f":"'RNG Blending Model'!V856","v":""},{"$f":"'RNG Blending Model'!W856","v":""},{"$f":"'RNG Blending Model'!X856","v":""},{"$f":"'RNG Blending Model'!Y856","v":""},{"$f":"'RNG Blending Model'!Z856","v":""},{"$f":"'RNG Blending Model'!AA856","v":""},{"$f":"'RNG Blending Model'!AB856","v":""},{"$f":"'RNG Blending Model'!AC856","v":""},{"$f":"'RNG Blending Model'!AD856","v":""},{"$f":"'RNG Blending Model'!AE856","v":""},{"$f":"'RNG Blending Model'!AF856","v":""}]
[167,{"$f":"'RNG Blending Model'!B868","v":""},{"$f":"'RNG Blending Model'!C868","v":""},{"$f":"'RNG Blending Model'!D868","v":""},{"$f":"'RNG Blending Model'!E868","v":""},{"$f":"'RNG Blending Model'!F868","v":""},{"$f":"'RNG Blending Model'!G868","v":""},{"$f":"'RNG Blending Model'!H868","v":""},{"$f":"'RNG Blending Model'!I868","v":""},{"$f":"'RNG Blending Model'!J868","v":""},{"$f":"'RNG Blending Model'!K868","v":""},{"$f":"'RNG Blending Model'!L868","v":""},{"$f":"'RNG Blending Model'!M868","v":""},{"$f":"'RNG Blending Model'!N868","v":""},{"$f":"'RNG Blending Model'!O868","v":""},{"$f":"'RNG Blending Model'!P868","v":""},{"$f":"'RNG Blending Model'!Q868","v":""},{"$f":"'RNG Blending Model'!R868","v":""},{"$f":"'RNG Blending Model'!S868","v":""},{"$f":"'RNG Blending Model'!T868","v":""},{"$f":"'RNG Blending Model'!U868","v":""},{"$f":"'RNG Blending Model'!V868","v":""},{"$f":"'RNG Blending Model'!W868","v":""},{"$f":"'RNG Blending Model'!X868","v":""},{"$f":"'RNG Blending Model'!Y868","v":""},{"$f":"'RNG Blending Model'!Z868","v":""},{"$f":"'RNG Blending Model'!AA868","v":""},{"$f":"'RNG Blending Model'!AB868","v":""},{"$f":"'RNG Blending Model'!AC868","v":""},{"$f":"'RNG Blending Model'!AD868","v":""},{"$f":"'RNG Blending Model'!AE868","v":""},{"$f":"'RNG Blending Model'!AF868","v":""}]
[170,{"$f":"'RNG Blending Model'!B871","v":""},{"$f":"'RNG Blending Model'!C871","v":""},{"$f":"'RNG Blending Model'!D871","v":""},{"$f":"'RNG Blending Model'!E871","v":""},{"$f":"'RNG Blending Model'!F871","v":""},{"$f":"'RNG Blending Model'!G871","v":""},{"$f":"'RNG Blending Model'!H871","v":""},{"$f":"'RNG Blending Model'!I871","v":""},{"$f":"'RNG Blending Model'!J871","v":""},{"$f":"'RNG Blending Model'!K871","v":""},{"$f":"'RNG Blending Model'!L871","v":""},{"$f":"'RNG Blending Model'!M871","v":""},{"$f":"'RNG Blending Model'!N871","v":""},{"$f":"'RNG Blending Model'!O871","v":""},{"$f":"'RNG Blending Model'!P871","v":""},{"$f":"'RNG Blending Model'!Q871","v":""},{"$f":"'RNG Blending Model'!R871","v":""},{"$f":"'RNG Blending Model'!S871","v":""},{"$f":"'RNG Blending Model'!T871","v":""},{"$f":"'RNG Blending Model'!U871","v":""},{"$f":"'RNG Blending Model'!V871","v":""},{"$f":"'RNG Blending Model'!W871","v":""},{"$f":"'RNG Blending Model'!X871","v":""},{"$f":"'RNG Blending Model'!Y871","v":""},{"$f":"'RNG Blending Model'!Z871","v":""},{"$f":"'RNG Blending Model'!AA871","v":""},{"$f":"'RNG Blending Model'!AB871","v":""},{"$f":"'RNG Blending Model'!AC871","v":""},{"$f":"'RNG Blending Model'!AD871","v":""},{"$f":"'RNG Blending Model'!AE871","v":""},{"$f":"'RNG Blending Model'!AF871","v":""}]
[171,{"$f":"'RNG Blending Model'!B872","v":""},{"$f":"'RNG Blending Model'!C872","v":""},{"$f":"'RNG Blending Model'!D872","v":""},{"$f":"'RNG Blending Model'!E872","v":""},{"$f":"'RNG Blending Model'!F872","v":""},{"$f":"'RNG Blending Model'!G872","v":""},{"$f":"'RNG Blending Model'!H872","v":""},{"$f":"'RNG Blending Model'!I872","v":""},{"$f":"'RNG Blending Model'!J872","v":""},{"$f":"'RNG Blending Model'!K872","v":""},{"$f":"'RNG Blending Model'!L872","v":""},{"$f":"'RNG Blending Model'!M872","v":""},{"$f":"'RNG Blending Model'!N872","v":""},{"$f":"'RNG Blending Model'!O872","v":""},{"$f":"'RNG Blending Model'!P872","v":""},{"$f":"'RNG Blending Model'!Q872","v":""},{"$f":"'RNG Blending Model'!R872","v":""},{"$f":"'RNG Blending Model'!S872","v":""},{"$f":"'RNG Blending Model'!T872","v":""},{"$f":"'RNG Blending Model'!U872","v":""},{"$f":"'RNG Blending Model'!V872","v":""},{"$f":"'RNG Blending Model'!W872","v":""},{"$f":"'RNG Blending Model'!X872","v":""},{"$f":"'RNG Blending Model'!Y872","v":""},{"$f":"'RNG Blending Model'!Z872","v":""},{"$f":"'RNG Blending Model'!AA872","v":""},{"$f":"'RNG Blending Model'!AB872","v":""},{"$f":"'RNG Blending Model'!AC872","v":""},{"$f":"'RNG Blending Model'!AD872","v":""},{"$f":"'RNG Blending Model'!AE872","v":""},{"$f":"'RNG Blending Model'!AF872","v":""}]
[172,{"$f":"'RNG Blending Model'!B873","v":""},{"$f":"'RNG Blending Model'!C873","v":""},{"$f":"'RNG Blending Model'!D873","v":""},{"$f":"'RNG Blending Model'!E873","v":""},{"$f":"'RNG Blending Model'!F873","v":""},{"$f":"'RNG Blending Model'!G873","v":""},{"$f":"'RNG Blending Model'!H873","v":""},{"$f":"'RNG Blending Model'!I873","v":""},{"$f":"'RNG Blending Model'!J873","v":""},{"$f":"'RNG Blending Model'!K873","v":""},{"$f":"'RNG Blending Model'!L873","v":""},{"$f":"'RNG Blending Model'!M873","v":""},{"$f":"'RNG Blending Model'!N873","v":""},{"$f":"'RNG Blending Model'!O873","v":""},{"$f":"'RNG Blending Model'!P873","v":""},{"$f":"'RNG Blending Model'!Q873","v":""},{"$f":"'RNG Blending Model'!R873","v":""},{"$f":"'RNG Blending Model'!S873","v":""},{"$f":"'RNG Blending Model'!T873","v":""},{"$f":"'RNG Blending Model'!U873","v":""},{"$f":"'RNG Blending Model'!V873","v":""},{"$f":"'RNG Blending Model'!W873","v":""},{"$f":"'RNG Blending Model'!X873","v":""},{"$f":"'RNG Blending Model'!Y873","v":""},{"$f":"'RNG Blending Model'!Z873","v":""},{"$f":"'RNG Blending Model'!AA873","v":""},{"$f":"'RNG Blending Model'!AB873","v":""},{"$f":"'RNG Blending Model'!AC873","v":""},{"$f":"'RNG Blending Model'!AD873","v":""},{"$f":"'RNG Blending Model'!AE873","v":""},{"$f":"'RNG Blending Model'!AF873","v":""}]
[173,{"$f":"'RNG Blending Model'!B874","v":""},{"$f":"'RNG Blending Model'!C874","v":""},{"$f":"'RNG Blending Model'!D874","v":""},{"$f":"'RNG Blending Model'!E874","v":""},{"$f":"'RNG Blending Model'!F874","v":""},{"$f":"'RNG Blending Model'!G874","v":""},{"$f":"'RNG Blending Model'!H874","v":""},{"$f":"'RNG Blending Model'!I874","v":""},{"$f":"'RNG Blending Model'!J874","v":""},{"$f":"'RNG Blending Model'!K874","v":""},{"$f":"'RNG Blending Model'!L874","v":""},{"$f":"'RNG Blending Model'!M874","v":""},{"$f":"'RNG Blending Model'!N874","v":""},{"$f":"'RNG Blending Model'!O874","v":""},{"$f":"'RNG Blending Model'!P874","v":""},{"$f":"'RNG Blending Model'!Q874","v":""},{"$f":"'RNG Blending Model'!R874","v":""},{"$f":"'RNG Blending Model'!S874","v":""},{"$f":"'RNG Blending Model'!T874","v":""},{"$f":"'RNG Blending Model'!U874","v":""},{"$f":"'RNG Blending Model'!V874","v":""},{"$f":"'RNG Blending Model'!W874","v":""},{"$f":"'RNG Blending Model'!X874","v":""},{"$f":"'RNG Blending Model'!Y874","v":""},{"$f":"'RNG Blending Model'!Z874","v":""},{"$f":"'RNG Blending Model'!AA874","v":""},{"$f":"'RNG Blending Model'!AB874","v":""},{"$f":"'RNG Blending Model'!AC874","v":""},{"$f":"'RNG Blending Model'!AD874","v":""},{"$f":"'RNG Blending Model'!AE874","v":""},{"$f":"'RNG Blending Model'!AF874","v":""}]
[174,{"$f":"'RNG Blending Model'!B875","v":""},{"$f":"'RNG Blending Model'!C875","v":""},{"$f":"'RNG Blending Model'!D875","v":""},{"$f":"'RNG Blending Model'!E875","v":""},{"$f":"'RNG Blending Model'!F875","v":""},{"$f":"'RNG Blending Model'!G875","v":""},{"$f":"'RNG Blending Model'!H875","v":""},{"$f":"'RNG Blending Model'!I875","v":""},{"$f":"'RNG Blending Model'!J875","v":""},{"$f":"'RNG Blending Model'!K875","v":""},{"$f":"'RNG Blending Model'!L875","v":""},{"$f":"'RNG Blending Model'!M875","v":""},{"$f":"'RNG Blending Model'!N875","v":""},{"$f":"'RNG Blending Model'!O875","v":""},{"$f":"'RNG Blending Model'!P875","v":""},{"$f":"'RNG Blending Model'!Q875","v":""},{"$f":"'RNG Blending Model'!R875","v":""},{"$f":"'RNG Blending Model'!S875","v":""},{"$f":"'RNG Blending Model'!T875","v":""},{"$f":"'RNG Blending Model'!U875","v":""},{"$f":"'RNG Blending Model'!V875","v":""},{"$f":"'RNG Blending Model'!W875","v":""},{"$f":"'RNG Blending Model'!X875","v":""},{"$f":"'RNG Blending Model'!Y875","v":""},{"$f":"'RNG Blending Model'!Z875","v":""},{"$f":"'RNG Blending Model'!AA875","v":""},{"$f":"'RNG Blending Model'!AB875","v":""},{"$f":"'RNG Blending Model'!AC875","v":""},{"$f":"'RNG Blending Model'!AD875","v":""},{"$f":"'RNG Blending Model'!AE875","v":""},{"$f":"'RNG Blending Model'!AF875","v":""}]
[175,{"$f":"'RNG Blending Model'!B876","v":""},{"$f":"'RNG Blending Model'!C876","v":""},{"$f":"'RNG Blending Model'!D876","v":""},{"$f":"'RNG Blending Model'!E876","v":""},{"$f":"'RNG Blending Model'!F876","v":""},{"$f":"'RNG Blending Model'!G876","v":""},{"$f":"'RNG Blending Model'!H876","v":""},{"$f":"'RNG Blending Model'!I876","v":""},{"$f":"'RNG Blending Model'!J876","v":""},{"$f":"'RNG Blending Model'!K876","v":""},{"$f":"'RNG Blending Model'!L876","v":""},{"$f":"'RNG Blending Model'!M876","v":""},{"$f":"'RNG Blending Model'!N876","v":""},{"$f":"'RNG Blending Model'!O876","v":""},{"$f":"'RNG Blending Model'!P876","v":""},{"$f":"'RNG Blending Model'!Q876","v":""},{"$f":"'RNG Blending Model'!R876","v":""},{"$f":"'RNG Blending Model'!S876","v":""},{"$f":"'RNG Blending Model'!T876","v":""},{"$f":"'RNG Blending Model'!U876","v":""},{"$f":"'RNG Blending Model'!V876","v":""},{"$f":"'RNG Blending Model'!W876","v":""},{"$f":"'RNG Blending Model'!X876","v":""},{"$f":"'RNG Blending Model'!Y876","v":""},{"$f":"'RNG Blending Model'!Z876","v":""},{"$f":"'RNG Blending Model'!AA876","v":""},{"$f":"'RNG Blending Model'!AB876","v":""},{"$f":"'RNG Blending Model'!AC876","v":""},{"$f":"'RNG Blending Model'!AD876","v":""},{"$f":"'RNG Blending Model'!AE876","v":""},{"$f":"'RNG Blending Model'!AF876","v":""}]
[176,{"$f":"'RNG Blending Model'!B877","v":""},{"$f":"'RNG Blending Model'!C877","v":""},{"$f":"'RNG Blending Model'!D877","v":""},{"$f":"'RNG Blending Model'!E877","v":""},{"$f":"'RNG Blending Model'!F877","v":""},{"$f":"'RNG Blending Model'!G877","v":""},{"$f":"'RNG Blending Model'!H877","v":""},{"$f":"'RNG Blending Model'!I877","v":""},{"$f":"'RNG Blending Model'!J877","v":""},{"$f":"'RNG Blending Model'!K877","v":""},{"$f":"'RNG Blending Model'!L877","v":""},{"$f":"'RNG Blending Model'!M877","v":""},{"$f":"'RNG Blending Model'!N877","v":""},{"$f":"'RNG Blending Model'!O877","v":""},{"$f":"'RNG Blending Model'!P877","v":""},{"$f":"'RNG Blending Model'!Q877","v":""},{"$f":"'RNG Blending Model'!R877","v":""},{"$f":"'RNG Blending Model'!S877","v":""},{"$f":"'RNG Blending Model'!T877","v":""},{"$f":"'RNG Blending Model'!U877","v":""},{"$f":"'RNG Blending Model'!V877","v":""},{"$f":"'RNG Blending Model'!W877","v":""},{"$f":"'RNG Blending Model'!X877","v":""},{"$f":"'RNG Blending Model'!Y877","v":""},{"$f":"'RNG Blending Model'!Z877","v":""},{"$f":"'RNG Blending Model'!AA877","v":""},{"$f":"'RNG Blending Model'!AB877","v":""},{"$f":"'RNG Blending Model'!AC877","v":""},{"$f":"'RNG Blending Model'!AD877","v":""},{"$f":"'RNG Blending Model'!AE877","v":""},{"$f":"'RNG Blending Model'!AF877","v":""}]
[177,{"$f":"'RNG Blending Model'!B878","v":""},{"$f":"'RNG Blending Model'!C878","v":""},{"$f":"'RNG Blending Model'!D878","v":""},{"$f":"'RNG Blending Model'!E878","v":""},{"$f":"'RNG Blending Model'!F878","v":""},{"$f":"'RNG Blending Model'!G878","v":""},{"$f":"'RNG Blending Model'!H878","v":""},{"$f":"'RNG Blending Model'!I878","v":""},{"$f":"'RNG Blending Model'!J878","v":""},{"$f":"'RNG Blending Model'!K878","v":""},{"$f":"'RNG Blending Model'!L878","v":""},{"$f":"'RNG Blending Model'!M878","v":""},{"$f":"'RNG Blending Model'!N878","v":""},{"$f":"'RNG Blending Model'!O878","v":""},{"$f":"'RNG Blending Model'!P878","v":""},{"$f":"'RNG Blending Model'!Q878","v":""},{"$f":"'RNG Blending Model'!R878","v":""},{"$f":"'RNG Blending Model'!S878","v":""},{"$f":"'RNG Blending Model'!T878","v":""},{"$f":"'RNG Blending Model'!U878","v":""},{"$f":"'RNG Blending Model'!V878","v":""},{"$f":"'RNG Blending Model'!W878","v":""},{"$f":"'RNG Blending Model'!X878","v":""},{"$f":"'RNG Blending Model'!Y878","v":""},{"$f":"'RNG Blending Model'!Z878","v":""},{"$f":"'RNG Blending Model'!AA878","v":""},{"$f":"'RNG Blending Model'!AB878","v":""},{"$f":"'RNG Blending Model'!AC878","v":""},{"$f":"'RNG Blending Model'!AD878","v":""},{"$f":"'RNG Blending Model'!AE878","v":""},{"$f":"'RNG Blending Model'!AF878","v":""}]
[178,{"$f":"'RNG Blending Model'!B879","v":""},{"$f":"'RNG Blending Model'!C879","v":""},{"$f":"'RNG Blending Model'!D879","v":""},{"$f":"'RNG Blending Model'!E879","v":""},{"$f":"'RNG Blending Model'!F879","v":""},{"$f":"'RNG Blending Model'!G879","v":""},{"$f":"'RNG Blending Model'!H879","v":""},{"$f":"'RNG Blending Model'!I879","v":""},{"$f":"'RNG Blending Model'!J879","v":""},{"$f":"'RNG Blending Model'!K879","v":""},{"$f":"'RNG Blending Model'!L879","v":""},{"$f":"'RNG Blending Model'!M879","v":""},{"$f":"'RNG Blending Model'!N879","v":""},{"$f":"'RNG Blending Model'!O879","v":""},{"$f":"'RNG Blending Model'!P879","v":""},{"$f":"'RNG Blending Model'!Q879","v":""},{"$f":"'RNG Blending Model'!R879","v":""},{"$f":"'RNG Blending Model'!S879","v":""},{"$f":"'RNG Blending Model'!T879","v":""},{"$f":"'RNG Blending Model'!U879","v":""},{"$f":"'RNG Blending Model'!V879","v":""},{"$f":"'RNG Blending Model'!W879","v":""},{"$f":"'RNG Blending Model'!X879","v":""},{"$f":"'RNG Blending Model'!Y879","v":""},{"$f":"'RNG Blending Model'!Z879","v":""},{"$f":"'RNG Blending Model'!AA879","v":""},{"$f":"'RNG Blending Model'!AB879","v":""},{"$f":"'RNG Blending Model'!AC879","v":""},{"$f":"'RNG Blending Model'!AD879","v":""},{"$f":"'RNG Blending Model'!AE879","v":""},{"$f":"'RNG Blending Model'!AF879","v":""}]
[179,{"$f":"'RNG Blending Model'!B880","v":""},{"$f":"'RNG Blending Model'!C880","v":""},{"$f":"'RNG Blending Model'!D880","v":""},{"$f":"'RNG Blending Model'!E880","v":""},{"$f":"'RNG Blending Model'!F880","v":""},{"$f":"'RNG Blending Model'!G880","v":""},{"$f":"'RNG Blending Model'!H880","v":""},{"$f":"'RNG Blending Model'!I880","v":""},{"$f":"'RNG Blending Model'!J880","v":""},{"$f":"'RNG Blending Model'!K880","v":""},{"$f":"'RNG Blending Model'!L880","v":""},{"$f":"'RNG Blending Model'!M880","v":""},{"$f":"'RNG Blending Model'!N880","v":""},{"$f":"'RNG Blending Model'!O880","v":""},{"$f":"'RNG Blending Model'!P880","v":""},{"$f":"'RNG Blending Model'!Q880","v":""},{"$f":"'RNG Blending Model'!R880","v":""},{"$f":"'RNG Blending Model'!S880","v":""},{"$f":"'RNG Blending Model'!T880","v":""},{"$f":"'RNG Blending Model'!U880","v":""},{"$f":"'RNG Blending Model'!V880","v":""},{"$f":"'RNG Blending Model'!W880","v":""},{"$f":"'RNG Blending Model'!X880","v":""},{"$f":"'RNG Blending Model'!Y880","v":""},{"$f":"'RNG Blending Model'!Z880","v":""},{"$f":"'RNG Blending Model'!AA880","v":""},{"$f":"'RNG Blending Model'!AB880","v":""},{"$f":"'RNG Blending Model'!AC880","v":""},{"$f":"'RNG Blending Model'!AD880","v":""},{"$f":"'RNG Blending Model'!AE880","v":""},{"$f":"'RNG Blending Model'!AF880","v":""}]
[180,{"$f":"'RNG Blending Model'!B881","v":""},{"$f":"'RNG Blending Model'!C881","v":""},{"$f":"'RNG Blending Model'!D881","v":""},{"$f":"'RNG Blending Model'!E881","v":""},{"$f":"'RNG Blending Model'!F881","v":""},{"$f":"'RNG Blending Model'!G881","v":""},{"$f":"'RNG Blending Model'!H881","v":""},{"$f":"'RNG Blending Model'!I881","v":""},{"$f":"'RNG Blending Model'!J881","v":""},{"$f":"'RNG Blending Model'!K881","v":""},{"$f":"'RNG Blending Model'!L881","v":""},{"$f":"'RNG Blending Model'!M881","v":""},{"$f":"'RNG Blending Model'!N881","v":""},{"$f":"'RNG Blending Model'!O881","v":""},{"$f":"'RNG Blending Model'!P881","v":""},{"$f":"'RNG Blending Model'!Q881","v":""},{"$f":"'RNG Blending Model'!R881","v":""},{"$f":"'RNG Blending Model'!S881","v":""},{"$f":"'RNG Blending Model'!T881","v":""},{"$f":"'RNG Blending Model'!U881","v":""},{"$f":"'RNG Blending Model'!V881","v":""},{"$f":"'RNG Blending Model'!W881","v":""},{"$f":"'RNG Blending Model'!X881","v":""},{"$f":"'RNG Blending Model'!Y881","v":""},{"$f":"'RNG Blending Model'!Z881","v":""},{"$f":"'RNG Blending Model'!AA881","v":""},{"$f":"'RNG Blending Model'!AB881","v":""},{"$f":"'RNG Blending Model'!AC881","v":""},{"$f":"'RNG Blending Model'!AD881","v":""},{"$f":"'RNG Blending Model'!AE881","v":""},{"$f":"'RNG Blending Model'!AF881","v":""}]
[181,{"$f":"'RNG Blending Model'!B882","v":""},{"$f":"'RNG Blending Model'!C882","v":""},{"$f":"'RNG Blending Model'!D882","v":""},{"$f":"'RNG Blending Model'!E882","v":""},{"$f":"'RNG Blending Model'!F882","v":""},{"$f":"'RNG Blending Model'!G882","v":""},{"$f":"'RNG Blending Model'!H882","v":""},{"$f":"'RNG Blending Model'!I882","v":""},{"$f":"'RNG Blending Model'!J882","v":""},{"$f":"'RNG Blending Model'!K882","v":""},{"$f":"'RNG Blending Model'!L882","v":""},{"$f":"'RNG Blending Model'!M882","v":""},{"$f":"'RNG Blending Model'!N882","v":""},{"$f":"'RNG Blending Model'!O882","v":""},{"$f":"'RNG Blending Model'!P882","v":""},{"$f":"'RNG Blending Model'!Q882","v":""},{"$f":"'RNG Blending Model'!R882","v":""},{"$f":"'RNG Blending Model'!S882","v":""},{"$f":"'RNG Blending Model'!T882","v":""},{"$f":"'RNG Blending Model'!U882","v":""},{"$f":"'RNG Blending Model'!V882","v":""},{"$f":"'RNG Blending Model'!W882","v":""},{"$f":"'RNG Blending Model'!X882","v":""},{"$f":"'RNG Blending Model'!Y882","v":""},{"$f":"'RNG Blending Model'!Z882","v":""},{"$f":"'RNG Blending Model'!AA882","v":""},{"$f":"'RNG Blending Model'!AB882","v":""},{"$f":"'RNG Blending Model'!AC882","v":""},{"$f":"'RNG Blending Model'!AD882","v":""},{"$f":"'RNG Blending Model'!AE882","v":""},{"$f":"'RNG Blending Model'!AF882","v":""}]
[182,{"$f":"'RNG Blending Model'!B883","v":""},{"$f":"'RNG Blending Model'!C883","v":""},{"$f":"'RNG Blending Model'!D883","v":""},{"$f":"'RNG Blending Model'!E883","v":""},{"$f":"'RNG Blending Model'!F883","v":""},{"$f":"'RNG Blending Model'!G883","v":""},{"$f":"'RNG Blending Model'!H883","v":""},{"$f":"'RNG Blending Model'!I883","v":""},{"$f":"'RNG Blending Model'!J883","v":""},{"$f":"'RNG Blending Model'!K883","v":""},{"$f":"'RNG Blending Model'!L883","v":""},{"$f":"'RNG Blending Model'!M883","v":""},{"$f":"'RNG Blending Model'!N883","v":""},{"$f":"'RNG Blending Model'!O883","v":""},{"$f":"'RNG Blending Model'!P883","v":""},{"$f":"'RNG Blending Model'!Q883","v":""},{"$f":"'RNG Blending Model'!R883","v":""},{"$f":"'RNG Blending Model'!S883","v":""},{"$f":"'RNG Blending Model'!T883","v":""},{"$f":"'RNG Blending Model'!U883","v":""},{"$f":"'RNG Blending Model'!V883","v":""},{"$f":"'RNG Blending Model'!W883","v":""},{"$f":"'RNG Blending Model'!X883","v":""},{"$f":"'RNG Blending Model'!Y883","v":""},{"$f":"'RNG Blending Model'!Z883","v":""},{"$f":"'RNG Blending Model'!AA883","v":""},{"$f":"'RNG Blending Model'!AB883","v":""},{"$f":"'RNG Blending Model'!AC883","v":""},{"$f":"'RNG Blending Model'!AD883","v":""},{"$f":"'RNG Blending Model'!AE883","v":""},{"$f":"'RNG Blending Model'!AF883","v":""}]
[183,{"$f":"'RNG Blending Model'!B884","v":""},{"$f":"'RNG Blending Model'!C884","v":""},{"$f":"'RNG Blending Model'!D884","v":""},{"$f":"'RNG Blending Model'!E884","v":""},{"$f":"'RNG Blending Model'!F884","v":""},{"$f":"'RNG Blending Model'!G884","v":""},{"$f":"'RNG Blending Model'!H884","v":""},{"$f":"'RNG Blending Model'!I884","v":""},{"$f":"'RNG Blending Model'!J884","v":""},{"$f":"'RNG Blending Model'!K884","v":""},{"$f":"'RNG Blending Model'!L884","v":""},{"$f":"'RNG Blending Model'!M884","v":""},{"$f":"'RNG Blending Model'!N884","v":""},{"$f":"'RNG Blending Model'!O884","v":""},{"$f":"'RNG Blending Model'!P884","v":""},{"$f":"'RNG Blending Model'!Q884","v":""},{"$f":"'RNG Blending Model'!R884","v":""},{"$f":"'RNG Blending Model'!S884","v":""},{"$f":"'RNG Blending Model'!T884","v":""},{"$f":"'RNG Blending Model'!U884","v":""},{"$f":"'RNG Blending Model'!V884","v":""},{"$f":"'RNG Blending Model'!W884","v":""},{"$f":"'RNG Blending Model'!X884","v":""},{"$f":"'RNG Blending Model'!Y884","v":""},{"$f":"'RNG Blending Model'!Z884","v":""},{"$f":"'RNG Blending Model'!AA884","v":""},{"$f":"'RNG Blending Model'!AB884","v":""},{"$f":"'RNG Blending Model'!AC884","v":""},{"$f":"'RNG Blending Model'!AD884","v":""},{"$f":"'RNG Blending Model'!AE884","v":""},{"$f":"'RNG Blending Model'!AF884","v":""}]
[184,{"$f":"'RNG Blending Model'!B885","v":""},{"$f":"'RNG Blending Model'!C885","v":""},{"$f":"'RNG Blending Model'!D885","v":""},{"$f":"'RNG Blending Model'!E885","v":""},{"$f":"'RNG Blending Model'!F885","v":""},{"$f":"'RNG Blending Model'!G885","v":""},{"$f":"'RNG Blending Model'!H885","v":""},{"$f":"'RNG Blending Model'!I885","v":""},{"$f":"'RNG Blending Model'!J885","v":""},{"$f":"'RNG Blending Model'!K885","v":""},{"$f":"'RNG Blending Model'!L885","v":""},{"$f":"'RNG Blending Model'!M885","v":""},{"$f":"'RNG Blending Model'!N885","v":""},{"$f":"'RNG Blending Model'!O885","v":""},{"$f":"'RNG Blending Model'!P885","v":""},{"$f":"'RNG Blending Model'!Q885","v":""},{"$f":"'RNG Blending Model'!R885","v":""},{"$f":"'RNG Blending Model'!S885","v":""},{"$f":"'RNG Blending Model'!T885","v":""},{"$f":"'RNG Blending Model'!U885","v":""},{"$f":"'RNG Blending Model'!V885","v":""},{"$f":"'RNG Blending Model'!W885","v":""},{"$f":"'RNG Blending Model'!X885","v":""},{"$f":"'RNG Blending Model'!Y885","v":""},{"$f":"'RNG Blending Model'!Z885","v":""},{"$f":"'RNG Blending Model'!AA885","v":""},{"$f":"'RNG Blending Model'!AB885","v":""},{"$f":"'RNG Blending Model'!AC885","v":""},{"$f":"'RNG Blending Model'!AD885","v":""},{"$f":"'RNG Blending Model'!AE885","v":""},{"$f":"'RNG Blending Model'!AF885","v":""}]
[185,{"$f":"'RNG Blending Model'!B886","v":""},{"$f":"'RNG Blending Model'!C886","v":""},{"$f":"'RNG Blending Model'!D886","v":""},{"$f":"'RNG Blending Model'!E886","v":""},{"$f":"'RNG Blending Model'!F886","v":""},{"$f":"'RNG Blending Model'!G886","v":""},{"$f":"'RNG Blending Model'!H886","v":""},{"$f":"'RNG Blending Model'!I886","v":""},{"$f":"'RNG Blending Model'!J886","v":""},{"$f":"'RNG Blending Model'!K886","v":""},{"$f":"'RNG Blending Model'!L886","v":""},{"$f":"'RNG Blending Model'!M886","v":""},{"$f":"'RNG Blending Model'!N886","v":""},{"$f":"'RNG Blending Model'!O886","v":""},{"$f":"'RNG Blending Model'!P886","v":""},{"$f":"'RNG Blending Model'!Q886","v":""},{"$f":"'RNG Blending Model'!R886","v":""},{"$f":"'RNG Blending Model'!S886","v":""},{"$f":"'RNG Blending Model'!T886","v":""},{"$f":"'RNG Blending Model'!U886","v":""},{"$f":"'RNG Blending Model'!V886","v":""},{"$f":"'RNG Blending Model'!W886","v":""},{"$f":"'RNG Blending Model'!X886","v":""},{"$f":"'RNG Blending Model'!Y886","v":""},{"$f":"'RNG Blending Model'!Z886","v":""},{"$f":"'RNG Blending Model'!AA886","v":""},{"$f":"'RNG Blending Model'!AB886","v":""},{"$f":"'RNG Blending Model'!AC886","v":""},{"$f":"'RNG Blending Model'!AD886","v":""},{"$f":"'RNG Blending Model'!AE886","v":""},{"$f":"'RNG Blending Model'!AF886","v":""}]
[186,{"$f":"'RNG Blending Model'!B887","v":""},{"$f":"'RNG Blending Model'!C887","v":""},{"$f":"'RNG Blending Model'!D887","v":""},{"$f":"'RNG Blending Model'!E887","v":""},{"$f":"'RNG Blending Model'!F887","v":""},{"$f":"'RNG Blending Model'!G887","v":""},{"$f":"'RNG Blending Model'!H887","v":""},{"$f":"'RNG Blending Model'!I887","v":""},{"$f":"'RNG Blending Model'!J887","v":""},{"$f":"'RNG Blending Model'!K887","v":""},{"$f":"'RNG Blending Model'!L887","v":""},{"$f":"'RNG Blending Model'!M887","v":""},{"$f":"'RNG Blending Model'!N887","v":""},{"$f":"'RNG Blending Model'!O887","v":""},{"$f":"'RNG Blending Model'!P887","v":""},{"$f":"'RNG Blending Model'!Q887","v":""},{"$f":"'RNG Blending Model'!R887","v":""},{"$f":"'RNG Blending Model'!S887","v":""},{"$f":"'RNG Blending Model'!T887","v":""},{"$f":"'RNG Blending Model'!U887","v":""},{"$f":"'RNG Blending Model'!V887","v":""},{"$f":"'RNG Blending Model'!W887","v":""},{"$f":"'RNG Blending Model'!X887","v":""},{"$f":"'RNG Blending Model'!Y887","v":""},{"$f":"'RNG Blending Model'!Z887","v":""},{"$f":"'RNG Blending Model'!AA887","v":""},{"$f":"'RNG Blending Model'!AB887","v":""},{"$f":"'RNG Blending Model'!AC887","v":""},{"$f":"'RNG Blending Model'!AD887","v":""},{"$f":"'RNG Blending Model'!AE887","v":""},{"$f":"'RNG Blending Model'!AF887","v":""}]
[187,{"$f":"'RNG Blending Model'!B888","v":""},{"$f":"'RNG Blending Model'!C888","v":""},{"$f":"'RNG Blending Model'!D888","v":""},{"$f":"'RNG Blending Model'!E888","v":""},{"$f":"'RNG Blending Model'!F888","v":""},{"$f":"'RNG Blending Model'!G888","v":""},{"$f":"'RNG Blending Model'!H888","v":""},{"$f":"'RNG Blending Model'!I888","v":""},{"$f":"'RNG Blending Model'!J888","v":""},{"$f":"'RNG Blending Model'!K888","v":""},{"$f":"'RNG Blending Model'!L888","v":""},{"$f":"'RNG Blending Model'!M888","v":""},{"$f":"'RNG Blending Model'!N888","v":""},{"$f":"'RNG Blending Model'!O888","v":""},{"$f":"'RNG Blending Model'!P888","v":""},{"$f":"'RNG Blending Model'!Q888","v":""},{"$f":"'RNG Blending Model'!R888","v":""},{"$f":"'RNG Blending Model'!S888","v":""},{"$f":"'RNG Blending Model'!T888","v":""},{"$f":"'RNG Blending Model'!U888","v":""},{"$f":"'RNG Blending Model'!V888","v":""},{"$f":"'RNG Blending Model'!W888","v":""},{"$f":"'RNG Blending Model'!X888","v":""},{"$f":"'RNG Blending Model'!Y888","v":""},{"$f":"'RNG Blending Model'!Z888","v":""},{"$f":"'RNG Blending Model'!AA888","v":""},{"$f":"'RNG Blending Model'!AB888","v":""},{"$f":"'RNG Blending Model'!AC888","v":""},{"$f":"'RNG Blending Model'!AD888","v":""},{"$f":"'RNG Blending Model'!AE888","v":""},{"$f":"'RNG Blending Model'!AF888","v":""}]
[188,{"$f":"'RNG Blending Model'!B889","v":""},{"$f":"'RNG Blending Model'!C889","v":""},{"$f":"'RNG Blending Model'!D889","v":""},{"$f":"'RNG Blending Model'!E889","v":""},{"$f":"'RNG Blending Model'!F889","v":""},{"$f":"'RNG Blending Model'!G889","v":""},{"$f":"'RNG Blending Model'!H889","v":""},{"$f":"'RNG Blending Model'!I889","v":""},{"$f":"'RNG Blending Model'!J889","v":""},{"$f":"'RNG Blending Model'!K889","v":""},{"$f":"'RNG Blending Model'!L889","v":""},{"$f":"'RNG Blending Model'!M889","v":""},{"$f":"'RNG Blending Model'!N889","v":""},{"$f":"'RNG Blending Model'!O889","v":""},{"$f":"'RNG Blending Model'!P889","v":""},{"$f":"'RNG Blending Model'!Q889","v":""},{"$f":"'RNG Blending Model'!R889","v":""},{"$f":"'RNG Blending Model'!S889","v":""},{"$f":"'RNG Blending Model'!T889","v":""},{"$f":"'RNG Blending Model'!U889","v":""},{"$f":"'RNG Blending Model'!V889","v":""},{"$f":"'RNG Blending Model'!W889","v":""},{"$f":"'RNG Blending Model'!X889","v":""},{"$f":"'RNG Blending Model'!Y889","v":""},{"$f":"'RNG Blending Model'!Z889","v":""},{"$f":"'RNG Blending Model'!AA889","v":""},{"$f":"'RNG Blending Model'!AB889","v":""},{"$f":"'RNG Blending Model'!AC889","v":""},{"$f":"'RNG Blending Model'!AD889","v":""},{"$f":"'RNG Blending Model'!AE889","v":""},{"$f":"'RNG Blending Model'!AF889","v":""}]
[189,{"$f":"'RNG Blending Model'!B890","v":""},{"$f":"'RNG Blending Model'!C890","v":""},{"$f":"'RNG Blending Model'!D890","v":""},{"$f":"'RNG Blending Model'!E890","v":""},{"$f":"'RNG Blending Model'!F890","v":""},{"$f":"'RNG Blending Model'!G890","v":""},{"$f":"'RNG Blending Model'!H890","v":""},{"$f":"'RNG Blending Model'!I890","v":""},{"$f":"'RNG Blending Model'!J890","v":""},{"$f":"'RNG Blending Model'!K890","v":""},{"$f":"'RNG Blending Model'!L890","v":""},{"$f":"'RNG Blending Model'!M890","v":""},{"$f":"'RNG Blending Model'!N890","v":""},{"$f":"'RNG Blending Model'!O890","v":""},{"$f":"'RNG Blending Model'!P890","v":""},{"$f":"'RNG Blending Model'!Q890","v":""},{"$f":"'RNG Blending Model'!R890","v":""},{"$f":"'RNG Blending Model'!S890","v":""},{"$f":"'RNG Blending Model'!T890","v":""},{"$f":"'RNG Blending Model'!U890","v":""},{"$f":"'RNG Blending Model'!V890","v":""},{"$f":"'RNG Blending Model'!W890","v":""},{"$f":"'RNG Blending Model'!X890","v":""},{"$f":"'RNG Blending Model'!Y890","v":""},{"$f":"'RNG Blending Model'!Z890","v":""},{"$f":"'RNG Blending Model'!AA890","v":""},{"$f":"'RNG Blending Model'!AB890","v":""},{"$f":"'RNG Blending Model'!AC890","v":""},{"$f":"'RNG Blending Model'!AD890","v":""},{"$f":"'RNG Blending Model'!AE890","v":""},{"$f":"'RNG Blending Model'!AF890","v":""}]
[190,{"$f":"'RNG Blending Model'!B891","v":""},{"$f":"'RNG Blending Model'!C891","v":""},{"$f":"'RNG Blending Model'!D891","v":""},{"$f":"'RNG Blending Model'!E891","v":""},{"$f":"'RNG Blending Model'!F891","v":""},{"$f":"'RNG Blending Model'!G891","v":""},{"$f":"'RNG Blending Model'!H891","v":""},{"$f":"'RNG Blending Model'!I891","v":""},{"$f":"'RNG Blending Model'!J891","v":""},{"$f":"'RNG Blending Model'!K891","v":""},{"$f":"'RNG Blending Model'!L891","v":""},{"$f":"'RNG Blending Model'!M891","v":""},{"$f":"'RNG Blending Model'!N891","v":""},{"$f":"'RNG Blending Model'!O891","v":""},{"$f":"'RNG Blending Model'!P891","v":""},{"$f":"'RNG Blending Model'!Q891","v":""},{"$f":"'RNG Blending Model'!R891","v":""},{"$f":"'RNG Blending Model'!S891","v":""},{"$f":"'RNG Blending Model'!T891","v":""},{"$f":"'RNG Blending Model'!U891","v":""},{"$f":"'RNG Blending Model'!V891","v":""},{"$f":"'RNG Blending Model'!W891","v":""},{"$f":"'RNG Blending Model'!X891","v":""},{"$f":"'RNG Blending Model'!Y891","v":""},{"$f":"'RNG Blending Model'!Z891","v":""},{"$f":"'RNG Blending Model'!AA891","v":""},{"$f":"'RNG Blending Model'!AB891","v":""},{"$f":"'RNG Blending Model'!AC891","v":""},{"$f":"'RNG Blending Model'!AD891","v":""},{"$f":"'RNG Blending Model'!AE891","v":""},{"$f":"'RNG Blending Model'!AF891","v":""}]
[191,{"$f":"'RNG Blending Model'!B892","v":""},{"$f":"'RNG Blending Model'!C892","v":""},{"$f":"'RNG Blending Model'!D892","v":""},{"$f":"'RNG Blending Model'!E892","v":""},{"$f":"'RNG Blending Model'!F892","v":""},{"$f":"'RNG Blending Model'!G892","v":""},{"$f":"'RNG Blending Model'!H892","v":""},{"$f":"'RNG Blending Model'!I892","v":""},{"$f":"'RNG Blending Model'!J892","v":""},{"$f":"'RNG Blending Model'!K892","v":""},{"$f":"'RNG Blending Model'!L892","v":""},{"$f":"'RNG Blending Model'!M892","v":""},{"$f":"'RNG Blending Model'!N892","v":""},{"$f":"'RNG Blending Model'!O892","v":""},{"$f":"'RNG Blending Model'!P892","v":""},{"$f":"'RNG Blending Model'!Q892","v":""},{"$f":"'RNG Blending Model'!R892","v":""},{"$f":"'RNG Blending Model'!S892","v":""},{"$f":"'RNG Blending Model'!T892","v":""},{"$f":"'RNG Blending Model'!U892","v":""},{"$f":"'RNG Blending Model'!V892","v":""},{"$f":"'RNG Blending Model'!W892","v":""},{"$f":"'RNG Blending Model'!X892","v":""},{"$f":"'RNG Blending Model'!Y892","v":""},{"$f":"'RNG Blending Model'!Z892","v":""},{"$f":"'RNG Blending Model'!AA892","v":""},{"$f":"'RNG Blending Model'!AB892","v":""},{"$f":"'RNG Blending Model'!AC892","v":""},{"$f":"'RNG Blending Model'!AD892","v":""},{"$f":"'RNG Blending Model'!AE892","v":""},{"$f":"'RNG Blending Model'!AF892","v":""}]
[192,{"$f":"'RNG Blending Model'!B893","v":""},{"$f":"'RNG Blending Model'!C893","v":""},{"$f":"'RNG Blending Model'!D893","v":""},{"$f":"'RNG Blending Model'!E893","v":""},{"$f":"'RNG Blending Model'!F893","v":""},{"$f":"'RNG Blending Model'!G893","v":""},{"$f":"'RNG Blending Model'!H893","v":""},{"$f":"'RNG Blending Model'!I893","v":""},{"$f":"'RNG Blending Model'!J893","v":""},{"$f":"'RNG Blending Model'!K893","v":""},{"$f":"'RNG Blending Model'!L893","v":""},{"$f":"'RNG Blending Model'!M893","v":""},{"$f":"'RNG Blending Model'!N893","v":""},{"$f":"'RNG Blending Model'!O893","v":""},{"$f":"'RNG Blending Model'!P893","v":""},{"$f":"'RNG Blending Model'!Q893","v":""},{"$f":"'RNG Blending Model'!R893","v":""},{"$f":"'RNG Blending Model'!S893","v":""},{"$f":"'RNG Blending Model'!T893","v":""},{"$f":"'RNG Blending Model'!U893","v":""},{"$f":"'RNG Blending Model'!V893","v":""},{"$f":"'RNG Blending Model'!W893","v":""},{"$f":"'RNG Blending Model'!X893","v":""},{"$f":"'RNG Blending Model'!Y893","v":""},{"$f":"'RNG Blending Model'!Z893","v":""},{"$f":"'RNG Blending Model'!AA893","v":""},{"$f":"'RNG Blending Model'!AB893","v":""},{"$f":"'RNG Blending Model'!AC893","v":""},{"$f":"'RNG Blending Model'!AD893","v":""},{"$f":"'RNG Blending Model'!AE893","v":""},{"$f":"'RNG Blending Model'!AF893","v":""}]
[193,{"$f":"'RNG Blending Model'!B894","v":""},{"$f":"'RNG Blending Model'!C894","v":""},{"$f":"'RNG Blending Model'!D894","v":""},{"$f":"'RNG Blending Model'!E894","v":""},{"$f":"'RNG Blending Model'!F894","v":""},{"$f":"'RNG Blending Model'!G894","v":""},{"$f":"'RNG Blending Model'!H894","v":""},{"$f":"'RNG Blending Model'!I894","v":""},{"$f":"'RNG Blending Model'!J894","v":""},{"$f":"'RNG Blending Model'!K894","v":""},{"$f":"'RNG Blending Model'!L894","v":""},{"$f":"'RNG Blending Model'!M894","v":""},{"$f":"'RNG Blending Model'!N894","v":""},{"$f":"'RNG Blending Model'!O894","v":""},{"$f":"'RNG Blending Model'!P894","v":""},{"$f":"'RNG Blending Model'!Q894","v":""},{"$f":"'RNG Blending Model'!R894","v":""},{"$f":"'RNG Blending Model'!S894","v":""},{"$f":"'RNG Blending Model'!T894","v":""},{"$f":"'RNG Blending Model'!U894","v":""},{"$f":"'RNG Blending Model'!V894","v":""},{"$f":"'RNG Blending Model'!W894","v":""},{"$f":"'RNG Blending Model'!X894","v":""},{"$f":"'RNG Blending Model'!Y894","v":""},{"$f":"'RNG Blending Model'!Z894","v":""},{"$f":"'RNG Blending Model'!AA894","v":""},{"$f":"'RNG Blending Model'!AB894","v":""},{"$f":"'RNG Blending Model'!AC894","v":""},{"$f":"'RNG Blending Model'!AD894","v":""},{"$f":"'RNG Blending Model'!AE894","v":""},{"$f":"'RNG Blending Model'!AF894","v":""}]
[194,{"$f":"'RNG Blending Model'!B895","v":""},{"$f":"'RNG Blending Model'!C895","v":""},{"$f":"'RNG Blending Model'!D895","v":""},{"$f":"'RNG Blending Model'!E895","v":""},{"$f":"'RNG Blending Model'!F895","v":""},{"$f":"'RNG Blending Model'!G895","v":""},{"$f":"'RNG Blending Model'!H895","v":""},{"$f":"'RNG Blending Model'!I895","v":""},{"$f":"'RNG Blending Model'!J895","v":""},{"$f":"'RNG Blending Model'!K895","v":""},{"$f":"'RNG Blending Model'!L895","v":""},{"$f":"'RNG Blending Model'!M895","v":""},{"$f":"'RNG Blending Model'!N895","v":""},{"$f":"'RNG Blending Model'!O895","v":""},{"$f":"'RNG Blending Model'!P895","v":""},{"$f":"'RNG Blending Model'!Q895","v":""},{"$f":"'RNG Blending Model'!R895","v":""},{"$f":"'RNG Blending Model'!S895","v":""},{"$f":"'RNG Blending Model'!T895","v":""},{"$f":"'RNG Blending Model'!U895","v":""},{"$f":"'RNG Blending Model'!V895","v":""},{"$f":"'RNG Blending Model'!W895","v":""},{"$f":"'RNG Blending Model'!X895","v":""},{"$f":"'RNG Blending Model'!Y895","v":""},{"$f":"'RNG Blending Model'!Z895","v":""},{"$f":"'RNG Blending Model'!AA895","v":""},{"$f":"'RNG Blending Model'!AB895","v":""},{"$f":"'RNG Blending Model'!AC895","v":""},{"$f":"'RNG Blending Model'!AD895","v":""},{"$f":"'RNG Blending Model'!AE895","v":""},{"$f":"'RNG Blending Model'!AF895","v":""}]
[{"$f":"A1074+1","v":195},{"$f":"'RNG Blending Model'!B896","v":""},{"$f":"'RNG Blending Model'!C896","v":""},{"$f":"'RNG Blending Model'!D896","v":""},{"$f":"'RNG Blending Model'!E896","v":""},{"$f":"'RNG Blending Model'!F896","v":""},{"$f":"'RNG Blending Model'!G896","v":""},{"$f":"'RNG Blending Model'!H896","v":""},{"$f":"'RNG Blending Model'!I896","v":""},{"$f":"'RNG Blending Model'!J896","v":""},{"$f":"'RNG Blending Model'!K896","v":""},{"$f":"'RNG Blending Model'!L896","v":""},{"$f":"'RNG Blending Model'!M896","v":""},{"$f":"'RNG Blending Model'!N896","v":""},{"$f":"'RNG Blending Model'!O896","v":""},{"$f":"'RNG Blending Model'!P896","v":""},{"$f":"'RNG Blending Model'!Q896","v":""},{"$f":"'RNG Blending Model'!R896","v":""},{"$f":"'RNG Blending Model'!S896","v":""},{"$f":"'RNG Blending Model'!T896","v":""},{"$f":"'RNG Blending Model'!U896","v":""},{"$f":"'RNG Blending Model'!V896","v":""},{"$f":"'RNG Blending Model'!W896","v":""},{"$f":"'RNG Blending Model'!X896","v":""},{"$f":"'RNG Blending Model'!Y896","v":""},{"$f":"'RNG Blending Model'!Z896","v":""},{"$f":"'RNG Blending Model'!AA896","v":""},{"$f":"'RNG Blending Model'!AB896","v":""},{"$f":"'RNG Blending Model'!AC896","v":""},{"$f":"'RNG Blending Model'!AD896","v":""},{"$f":"'RNG Blending Model'!AE896","v":""},{"$f":"'RNG Blending Model'!AF896","v":""}]
[196,{"$f":"'RNG Blending Model'!B897","v":""},{"$f":"'RNG Blending Model'!C897","v":""},{"$f":"'RNG Blending Model'!D897","v":""},{"$f":"'RNG Blending Model'!E897","v":""},{"$f":"'RNG Blending Model'!F897","v":""},{"$f":"'RNG Blending Model'!G897","v":""},{"$f":"'RNG Blending Model'!H897","v":""},{"$f":"'RNG Blending Model'!I897","v":""},{"$f":"'RNG Blending Model'!J897","v":""},{"$f":"'RNG Blending Model'!K897","v":""},{"$f":"'RNG Blending Model'!L897","v":""},{"$f":"'RNG Blending Model'!M897","v":""},{"$f":"'RNG Blending Model'!N897","v":""},{"$f":"'RNG Blending Model'!O897","v":""},{"$f":"'RNG Blending Model'!P897","v":""},{"$f":"'RNG Blending Model'!Q897","v":""},{"$f":"'RNG Blending Model'!R897","v":""},{"$f":"'RNG Blending Model'!S897","v":""},{"$f":"'RNG Blending Model'!T897","v":""},{"$f":"'RNG Blending Model'!U897","v":""},{"$f":"'RNG Blending Model'!V897","v":""},{"$f":"'RNG Blending Model'!W897","v":""},{"$f":"'RNG Blending Model'!X897","v":""},{"$f":"'RNG Blending Model'!Y897","v":""},{"$f":"'RNG Blending Model'!Z897","v":""},{"$f":"'RNG Blending Model'!AA897","v":""},{"$f":"'RNG Blending Model'!AB897","v":""},{"$f":"'RNG Blending Model'!AC897","v":""},{"$f":"'RNG Blending Model'!AD897","v":""},{"$f":"'RNG Blending Model'!AE897","v":""},{"$f":"'RNG Blending Model'!AF897","v":""}]
[197,{"$f":"'RNG Blending Model'!B898","v":""},{"$f":"'RNG Blending Model'!C898","v":""},{"$f":"'RNG Blending Model'!D898","v":""},{"$f":"'RNG Blending Model'!E898","v":""},{"$f":"'RNG Blending Model'!F898","v":""},{"$f":"'RNG Blending Model'!G898","v":""},{"$f":"'RNG Blending Model'!H898","v":""},{"$f":"'RNG Blending Model'!I898","v":""},{"$f":"'RNG Blending Model'!J898","v":""},{"$f":"'RNG Blending Model'!K898","v":""},{"$f":"'RNG Blending Model'!L898","v":""},{"$f":"'RNG Blending Model'!M898","v":""},{"$f":"'RNG Blending Model'!N898","v":""},{"$f":"'RNG Blending Model'!O898","v":""},{"$f":"'RNG Blending Model'!P898","v":""},{"$f":"'RNG Blending Model'!Q898","v":""},{"$f":"'RNG Blending Model'!R898","v":""},{"$f":"'RNG Blending Model'!S898","v":""},{"$f":"'RNG Blending Model'!T898","v":""},{"$f":"'RNG Blending Model'!U898","v":""},{"$f":"'RNG Blending Model'!V898","v":""},{"$f":"'RNG Blending Model'!W898","v":""},{"$f":"'RNG Blending Model'!X898","v":""},{"$f":"'RNG Blending Model'!Y898","v":""},{"$f":"'RNG Blending Model'!Z898","v":""},{"$f":"'RNG Blending Model'!AA898","v":""},{"$f":"'RNG Blending Model'!AB898","v":""},{"$f":"'RNG Blending Model'!AC898","v":""},{"$f":"'RNG Blending Model'!AD898","v":""},{"$f":"'RNG Blending Model'!AE898","v":""},{"$f":"'RNG Blending Model'!AF898","v":""}]
[198,{"$f":"'RNG Blending Model'!B899","v":""},{"$f":"'RNG Blending Model'!C899","v":""},{"$f":"'RNG Blending Model'!D899","v":""},{"$f":"'RNG Blending Model'!E899","v":""},{"$f":"'RNG Blending Model'!F899","v":""},{"$f":"'RNG Blending Model'!G899","v":""},{"$f":"'RNG Blending Model'!H899","v":""},{"$f":"'RNG Blending Model'!I899","v":""},{"$f":"'RNG Blending Model'!J899","v":""},{"$f":"'RNG Blending Model'!K899","v":""},{"$f":"'RNG Blending Model'!L899","v":""},{"$f":"'RNG Blending Model'!M899","v":""},{"$f":"'RNG Blending Model'!N899","v":""},{"$f":"'RNG Blending Model'!O899","v":""},{"$f":"'RNG Blending Model'!P899","v":""},{"$f":"'RNG Blending Model'!Q899","v":""},{"$f":"'RNG Blending Model'!R899","v":""},{"$f":"'RNG Blending Model'!S899","v":""},{"$f":"'RNG Blending Model'!T899","v":""},{"$f":"'RNG Blending Model'!U899","v":""},{"$f":"'RNG Blending Model'!V899","v":""},{"$f":"'RNG Blending Model'!W899","v":""},{"$f":"'RNG Blending Model'!X899","v":""},{"$f":"'RNG Blending Model'!Y899","v":""},{"$f":"'RNG Blending Model'!Z899","v":""},{"$f":"'RNG Blending Model'!AA899","v":""},{"$f":"'RNG Blending Model'!AB899","v":""},{"$f":"'RNG Blending Model'!AC899","v":""},{"$f":"'RNG Blending Model'!AD899","v":""},{"$f":"'RNG Blending Model'!AE899","v":""},{"$f":"'RNG Blending Model'!AF899","v":""}]
[199,{"$f":"'RNG Blending Model'!B900","v":""},{"$f":"'RNG Blending Model'!C900","v":""},{"$f":"'RNG Blending Model'!D900","v":""},{"$f":"'RNG Blending Model'!E900","v":""},{"$f":"'RNG Blending Model'!F900","v":""},{"$f":"'RNG Blending Model'!G900","v":""},{"$f":"'RNG Blending Model'!H900","v":""},{"$f":"'RNG Blending Model'!I900","v":""},{"$f":"'RNG Blending Model'!J900","v":""},{"$f":"'RNG Blending Model'!K900","v":""},{"$f":"'RNG Blending Model'!L900","v":""},{"$f":"'RNG Blending Model'!M900","v":""},{"$f":"'RNG Blending Model'!N900","v":""},{"$f":"'RNG Blending Model'!O900","v":""},{"$f":"'RNG Blending Model'!P900","v":""},{"$f":"'RNG Blending Model'!Q900","v":""},{"$f":"'RNG Blending Model'!R900","v":""},{"$f":"'RNG Blending Model'!S900","v":""},{"$f":"'RNG Blending Model'!T900","v":""},{"$f":"'RNG Blending Model'!U900","v":""},{"$f":"'RNG Blending Model'!V900","v":""},{"$f":"'RNG Blending Model'!W900","v":""},{"$f":"'RNG Blending Model'!X900","v":""},{"$f":"'RNG Blending Model'!Y900","v":""},{"$f":"'RNG Blending Model'!Z900","v":""},{"$f":"'RNG Blending Model'!AA900","v":""},{"$f":"'RNG Blending Model'!AB900","v":""},{"$f":"'RNG Blending Model'!AC900","v":""},{"$f":"'RNG Blending Model'!AD900","v":""},{"$f":"'RNG Blending Model'!AE900","v":""},{"$f":"'RNG Blending Model'!AF900","v":""}]
[200,{"$f":"'RNG Blending Model'!B901","v":""},{"$f":"'RNG Blending Model'!C901","v":""},{"$f":"'RNG Blending Model'!D901","v":""},{"$f":"'RNG Blending Model'!E901","v":""},{"$f":"'RNG Blending Model'!F901","v":""},{"$f":"'RNG Blending Model'!G901","v":""},{"$f":"'RNG Blending Model'!H901","v":""},{"$f":"'RNG Blending Model'!I901","v":""},{"$f":"'RNG Blending Model'!J901","v":""},{"$f":"'RNG Blending Model'!K901","v":""},{"$f":"'RNG Blending Model'!L901","v":""},{"$f":"'RNG Blending Model'!M901","v":""},{"$f":"'RNG Blending Model'!N901","v":""},{"$f":"'RNG Blending Model'!O901","v":""},{"$f":"'RNG Blending Model'!P901","v":""},{"$f":"'RNG Blending Model'!Q901","v":""},{"$f":"'RNG Blending Model'!R901","v":""},{"$f":"'RNG Blending Model'!S901","v":""},{"$f":"'RNG Blending Model'!T901","v":""},{"$f":"'RNG Blending Model'!U901","v":""},{"$f":"'RNG Blending Model'!V901","v":""},{"$f":"'RNG Blending Model'!W901","v":""},{"$f":"'RNG Blending Model'!X901","v":""},{"$f":"'RNG Blending Model'!Y901","v":""},{"$f":"'RNG Blending Model'!Z901","v":""},{"$f":"'RNG Blending Model'!AA901","v":""},{"$f":"'RNG Blending Model'!AB901","v":""},{"$f":"'RNG Blending Model'!AC901","v":""},{"$f":"'RNG Blending Model'!AD901","v":""},{"$f":"'RNG Blending Model'!AE901","v":""},{"$f":"'RNG Blending Model'!AF901","v":""}]

{"sheet":"Electric Demand Model","index":12,"n_rows":136,"n_cols":34,"rows_kept":136,"cut":false,"hidden":false,"merged":[]}
[null,"Incremental Peak Load (MW)"]
[null,null,"Shape",0.5,0.9,0.95,1]
[null,"Year","Shape Year","1 in 2","1 in 10","1 in 20","Worst Case"]
[null,2025,{"$f":"INDEX(OFFSET(INDIRECT(\"$A$\"&(ROW($A$14)+MATCH(C$2,$A$14:$A$78,0)-1)),5,3,1,31),MATCH($B4,$D$14:$AH$14,0))+INDEX(OFFSET(INDIRECT(\"$A$\"&(ROW($A$14)+MATCH(C$2,$A$14:$A$78,0)-1)),12,3,1,31),MATCH($B4,$D$14:$AH$14,0))","v":61.5984055164609},61.5984055164609,61.5984055164609,61.5984055164609,61.5984055164609]
[null,2030,168.12541355124458,168.12541355124458,168.12541355124458,168.12541355124458,168.12541355124458]
[null,2035,326.94605239466313,326.94605239466313,326.94605239466313,326.94605239466313,326.94605239466313]
[null,2040,508.29797518978069,508.29797518978069,508.29797518978069,508.29797518978069,508.29797518978069]
[null,2045,655.59820469860085,655.59820469860085,655.59820469860085,655.59820469860085,655.59820469860085]
[null,2050,733.62165972185403,733.62165972185403,733.62165972185403,733.62165972185403,733.62165972185403]
[]
[null,"Electric Peak (MW) - Shape Year"]
[null,{"$f":"active_territory","v":"PSE_Gas"},"Current geography selected (select on Dashboard)"]
[]
["Shape","Residential Segment","Device",2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"SH","Space Heating",{"$f":"D96 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B15,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B15,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B15,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B15,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":0},{"$f":"E96 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B15,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B15,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B15,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B15,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":0},{"$f":"F96 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B15,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B15,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B15,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B15,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":0},{"$f":"G96 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B15,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B15,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B15,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B15,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":0},{"$f":"H96 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B15,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B15,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B15,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B15,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":0},{"$f":"I96 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B15,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B15,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B15,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B15,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":0},{"$f":"J96 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B15,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B15,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B15,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B15,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":0},{"$f":"K96 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B15,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B15,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B15,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B15,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":0},{"$f":"L96 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B15,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B15,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B15,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B15,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":0},{"$f":"M96 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B15,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B15,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B15,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B15,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":0},{"$f":"N96 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B15,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B15,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B15,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B15,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":0},{"$f":"O96 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B15,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B15,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B15,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B15,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":0},{"$f":"P96 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B15,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B15,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B15,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B15,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":0},{"$f":"Q96 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B15,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B15,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B15,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B15,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":0},{"$f":"R96 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B15,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B15,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B15,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B15,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":0},{"$f":"S96 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B15,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B15,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B15,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B15,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":0},{"$f":"T96 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B15,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B15,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B15,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B15,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":0},{"$f":"U96 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B15,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B15,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B15,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B15,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":0},{"$f":"V96 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B15,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B15,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B15,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B15,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":0},{"$f":"W96 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B15,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B15,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B15,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B15,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":0},{"$f":"X96 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B15,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B15,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B15,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B15,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":0},{"$f":"Y96 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B15,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B15,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B15,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B15,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":0},{"$f":"Z96 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B15,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B15,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B15,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B15,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":0},{"$f":"AA96 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B15,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B15,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B15,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B15,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":0},{"$f":"AB96 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B15,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B15,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B15,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B15,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":0},{"$f":"AC96 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B15,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B15,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B15,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B15,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":0},{"$f":"AD96 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B15,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B15,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B15,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B15,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":0},{"$f":"AE96 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B15,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B15,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B15,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B15,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":0},{"$f":"AF96 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B15,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B15,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B15,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B15,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":0},{"$f":"AG96 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B15,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B15,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B15,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B15,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":0},{"$f":"AH96 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B15,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B15,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B15,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B15,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":0}]
[null,"WH","Water Heating",{"$f":"D97 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B16,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B16,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B16,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B16,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":1.3534992384530846},{"$f":"E97 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B16,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B16,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B16,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B16,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":4.2835466602127781},{"$f":"F97 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B16,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B16,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B16,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B16,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":8.666001039448556},{"$f":"G97 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B16,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B16,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B16,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B16,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":14.405247587473617},{"$f":"H97 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B16,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B16,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B16,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B16,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":21.313153484841674},{"$f":"I97 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B16,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B16,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B16,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B16,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":29.185517326793949},{"$f":"J97 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B16,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B16,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B16,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B16,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":37.727897902763303},{"$f":"K97 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B16,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B16,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B16,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B16,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":46.905604347979107},{"$f":"L97 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B16,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B16,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B16,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B16,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":56.695008230029636},{"$f":"M97 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B16,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B16,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B16,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B16,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":67.195867276385698},{"$f":"N97 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B16,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B16,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B16,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B16,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":78.659013769917351},{"$f":"O97 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B16,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B16,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B16,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B16,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":91.713514266498592},{"$f":"P97 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B16,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B16,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B16,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B16,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":105.93501112607159},{"$f":"Q97 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B16,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B16,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B16,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B16,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":121.26884804408712},{"$f":"R97 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B16,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B16,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B16,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B16,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":137.25827444271061},{"$f":"S97 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B16,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B16,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B16,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B16,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":153.64086359934419},{"$f":"T97 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B16,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B16,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B16,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B16,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":169.78277326646173},{"$f":"U97 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B16,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B16,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B16,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B16,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":185.66634306554334},{"$f":"V97 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B16,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B16,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B16,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B16,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":201.34535998140194},{"$f":"W97 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B16,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B16,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B16,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B16,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":217.68584313243437},{"$f":"X97 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B16,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B16,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B16,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B16,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":233.88414477224842},{"$f":"Y97 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B16,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B16,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B16,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B16,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":249.46636071219115},{"$f":"Z97 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B16,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B16,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B16,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B16,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":263.73853924391591},{"$f":"AA97 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B16,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B16,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B16,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B16,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":277.09317261512956},{"$f":"AB97 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B16,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B16,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B16,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B16,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":289.28537498794333},{"$f":"AC97 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B16,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B16,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B16,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B16,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":300.19525336860005},{"$f":"AD97 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B16,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B16,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B16,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B16,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":309.72680993233769},{"$f":"AE97 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B16,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B16,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B16,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B16,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":317.84313895384844},{"$f":"AF97 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B16,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B16,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B16,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B16,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":324.58603454638973},{"$f":"AG97 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B16,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B16,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B16,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B16,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":330.07859822992782},{"$f":"AH97 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B16,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B16,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B16,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B16,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":334.51317070388609}]
[null,"CK","Cooking",{"$f":"D98 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B17,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B17,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B17,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B17,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":0.12445234140113982},{"$f":"E98 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B17,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B17,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B17,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B17,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":0.37634323522784674},{"$f":"F98 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B17,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B17,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B17,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B17,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":0.72858181841084724},{"$f":"G98 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B17,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B17,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B17,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B17,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":1.176104580585466},{"$f":"H98 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B17,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B17,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B17,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B17,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":1.7205971627088106},{"$f":"I98 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B17,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B17,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B17,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B17,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":2.3636569369760063},{"$f":"J98 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B17,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B17,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B17,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B17,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":3.0961922875604606},{"$f":"K98 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B17,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B17,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B17,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B17,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":3.9260799216210112},{"$f":"L98 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B17,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B17,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B17,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B17,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":4.8546501556566293},{"$f":"M98 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B17,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B17,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B17,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B17,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":5.8806571785659933},{"$f":"N98 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B17,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B17,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B17,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B17,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":7.0021051965321872},{"$f":"O98 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B17,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B17,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B17,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B17,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":8.2449819049102295},{"$f":"P98 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B17,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B17,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B17,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B17,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":9.5530435332486476},{"$f":"Q98 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B17,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B17,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B17,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B17,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":10.932329189507389},{"$f":"R98 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B17,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B17,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B17,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B17,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":12.390150986835661},{"$f":"S98 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B17,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B17,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B17,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B17,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":13.984338333220768},{"$f":"T98 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B17,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B17,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B17,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B17,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":15.746281554715711},{"$f":"U98 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B17,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B17,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B17,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B17,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":17.712877070584288},{"$f":"V98 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B17,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B17,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B17,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B17,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":19.830875520901717},{"$f":"W98 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B17,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B17,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B17,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B17,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":22.070168873603283},{"$f":"X98 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B17,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B17,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B17,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B17,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":24.26231872679169},{"$f":"Y98 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B17,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B17,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B17,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B17,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":26.346515036194354},{"$f":"Z98 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B17,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B17,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B17,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B17,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":28.261225050374886},{"$f":"AA98 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B17,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B17,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B17,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B17,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":30.06823251358832},{"$f":"AB98 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B17,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B17,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B17,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B17,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":31.761389663325513},{"$f":"AC98 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B17,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B17,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B17,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B17,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":33.343184772133043},{"$f":"AD98 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B17,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B17,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B17,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B17,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":34.812190503442828},{"$f":"AE98 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B17,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B17,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B17,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B17,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":36.165773932544859},{"$f":"AF98 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B17,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B17,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B17,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B17,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":37.402295643827237},{"$f":"AG98 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B17,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B17,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B17,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B17,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":38.522609250832559},{"$f":"AH98 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B17,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B17,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B17,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B17,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":39.530381005868058}]
[null,"CD","Clothes Drying",{"$f":"D99 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B18,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B18,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B18,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B18,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":0.17231862655542438},{"$f":"E99 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B18,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B18,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B18,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B18,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":0.52109063339240314},{"$f":"F99 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B18,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B18,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B18,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B18,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":1.0088055947227115},{"$f":"G99 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B18,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B18,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B18,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B18,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":1.6284524961952607},{"$f":"H99 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B18,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B18,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B18,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B18,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":2.3823653022121989},{"$f":"I99 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B18,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B18,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B18,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B18,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":3.2727557588898555},{"$f":"J99 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B18,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B18,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B18,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B18,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":4.2870354750837141},{"$f":"K99 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B18,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B18,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B18,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B18,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":5.4361106607060155},{"$f":"L99 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B18,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B18,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B18,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B18,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":6.72182329244764},{"$f":"M99 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B18,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B18,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B18,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B18,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":8.1424484010913751},{"$f":"N99 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B18,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B18,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B18,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B18,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":9.6952225798137999},{"$f":"O99 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B18,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B18,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B18,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B18,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":11.416128791414167},{"$f":"P99 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B18,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B18,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B18,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B18,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":13.227291046036589},{"$f":"Q99 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B18,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B18,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B18,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B18,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":15.137071185471768},{"$f":"R99 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B18,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B18,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B18,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B18,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":17.155593674080151},{"$f":"S99 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B18,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B18,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B18,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B18,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":19.362929999844138},{"$f":"T99 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B18,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B18,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B18,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B18,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":21.802543691144834},{"$f":"U99 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B18,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B18,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B18,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B18,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":24.525522097732093},{"$f":"V99 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B18,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B18,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B18,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B18,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":27.458135336633148},{"$f":"W99 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B18,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B18,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B18,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B18,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":30.558695363450703},{"$f":"X99 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B18,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B18,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B18,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B18,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":33.593979775557735},{"$f":"Y99 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B18,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B18,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B18,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B18,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":36.479790050115255},{"$f":"Z99 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B18,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B18,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B18,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B18,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":39.130926992826758},{"$f":"AA99 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B18,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B18,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B18,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B18,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":41.632937326506912},{"$f":"AB99 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B18,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B18,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B18,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B18,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":43.977308764604551},{"$f":"AC99 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B18,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B18,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B18,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B18,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":46.167486607568819},{"$f":"AD99 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B18,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B18,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B18,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B18,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":48.201494543228527},{"$f":"AE99 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B18,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B18,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B18,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B18,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":50.075686983523646},{"$f":"AF99 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B18,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B18,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B18,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B18,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":51.787793968376171},{"$f":"AG99 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B18,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B18,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B18,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B18,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":53.33899742422971},{"$f":"AH99 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B18,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B18,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B18,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B18,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":54.734373700432691}]
[null,"Peak Load (MW)",null,{"$f":"SUM(D15:D18)","v":1.6502702064096488},{"$f":"SUM(E15:E18)","v":5.180980528833028},10.403388452582114,17.209804664254346,25.416115949762684,34.821930022659814,45.111125665407478,56.267794930306131,68.27148167813391,81.218972856043067,95.356341546263337,111.37462496282299,128.71534570535681,147.33824841906628,166.80401910362644,186.98813193240909,207.33159851232227,227.90474223385974,248.6343708389368,270.31470736948836,291.74044327459785,312.29266579850076,331.13069128711754,348.79434245522481,365.02407341587343,379.70592474830192,392.74049497900904,404.08459986991699,413.77612415859312,421.94020490499008,428.77792541018681]
[]
[null,"Commercial Segment","Device",2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"SH","Space Heating",{"$f":"D103 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B22,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B22,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B22,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B22,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":0},{"$f":"E103 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B22,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B22,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B22,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B22,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":0},{"$f":"F103 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B22,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B22,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B22,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B22,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":0},{"$f":"G103 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B22,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B22,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B22,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B22,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":0},{"$f":"H103 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B22,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B22,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B22,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B22,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":0},{"$f":"I103 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B22,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B22,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B22,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B22,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":0},{"$f":"J103 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B22,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B22,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B22,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B22,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":0},{"$f":"K103 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B22,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B22,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B22,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B22,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":0},{"$f":"L103 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B22,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B22,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B22,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B22,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":0},{"$f":"M103 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B22,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B22,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B22,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B22,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":0},{"$f":"N103 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B22,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B22,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B22,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B22,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":0},{"$f":"O103 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B22,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B22,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B22,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B22,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":0},{"$f":"P103 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B22,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B22,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B22,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B22,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":0},{"$f":"Q103 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B22,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B22,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B22,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B22,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":0},{"$f":"R103 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B22,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B22,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B22,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B22,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":0},{"$f":"S103 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B22,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B22,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B22,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B22,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":0},{"$f":"T103 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B22,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B22,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B22,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B22,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":0},{"$f":"U103 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B22,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B22,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B22,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B22,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":0},{"$f":"V103 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B22,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B22,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B22,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B22,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":0},{"$f":"W103 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B22,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B22,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B22,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B22,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":0},{"$f":"X103 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B22,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B22,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B22,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B22,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":0},{"$f":"Y103 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B22,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B22,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B22,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B22,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":0},{"$f":"Z103 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B22,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B22,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B22,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B22,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":0},{"$f":"AA103 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B22,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B22,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B22,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B22,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":0},{"$f":"AB103 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B22,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B22,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B22,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B22,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":0},{"$f":"AC103 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B22,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B22,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B22,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B22,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":0},{"$f":"AD103 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B22,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B22,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B22,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B22,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":0},{"$f":"AE103 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B22,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B22,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B22,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B22,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":0},{"$f":"AF103 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B22,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B22,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B22,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B22,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":0},{"$f":"AG103 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B22,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B22,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B22,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B22,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":0},{"$f":"AH103 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B22,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B22,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B22,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B22,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":0}]
[null,"WH","Water Heating",{"$f":"D104 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B23,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B23,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B23,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B23,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":0.70180759466901133},{"$f":"E104 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B23,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B23,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B23,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B23,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":2.1902117331540722},{"$f":"F104 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B23,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B23,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B23,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B23,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":4.4545270017429486},{"$f":"G104 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B23,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B23,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B23,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B23,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":7.4615794893068141},{"$f":"H104 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B23,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B23,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B23,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B23,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":11.037562766814119},{"$f":"I104 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B23,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B23,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B23,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B23,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":15.022692242064846},{"$f":"J104 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B23,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B23,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B23,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B23,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":19.359731935221095},{"$f":"K104 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B23,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B23,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B23,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B23,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":23.993253348150169},{"$f":"L104 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B23,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B23,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B23,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B23,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":28.890180366951359},{"$f":"M104 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B23,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B23,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B23,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B23,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":34.145600980432008},{"$f":"N104 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B23,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B23,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B23,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B23,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":39.866636237186974},{"$f":"O104 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B23,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B23,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B23,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B23,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":46.259475141927972},{"$f":"P104 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B23,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B23,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B23,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B23,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":53.205284491986774},{"$f":"Q104 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B23,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B23,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B23,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B23,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":60.696074164615951},{"$f":"R104 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B23,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B23,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B23,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B23,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":68.424024702380677},{"$f":"S104 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B23,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B23,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B23,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B23,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":76.229599135671819},{"$f":"T104 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B23,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B23,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B23,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B23,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":83.884339473450524},{"$f":"U104 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B23,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B23,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B23,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B23,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":91.468866188160035},{"$f":"V104 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B23,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B23,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B23,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B23,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":98.878995707324563},{"$f":"W104 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B23,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B23,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B23,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B23,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":106.34262907480094},{"$f":"X104 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B23,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B23,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B23,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B23,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":113.74110859653196},{"$f":"Y104 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B23,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B23,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B23,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B23,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":120.70212889006322},{"$f":"Z104 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B23,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B23,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B23,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B23,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":126.9155276956001},{"$f":"AA104 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B23,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B23,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B23,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B23,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":132.56851500952521},{"$f":"AB104 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B23,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B23,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B23,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B23,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":137.60611690814085},{"$f":"AC104 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B23,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B23,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B23,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B23,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":141.98246393172445},{"$f":"AD104 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B23,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B23,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B23,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B23,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":145.66388548426968},{"$f":"AE104 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B23,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B23,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B23,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B23,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":148.64502096718735},{"$f":"AF104 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B23,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B23,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B23,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B23,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":150.95714858819096},{"$f":"AG104 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B23,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B23,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B23,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B23,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":152.66838483241327},{"$f":"AH104 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B23,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B23,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B23,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B23,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":153.87713680319365}]
[null,"CK","Cooking",{"$f":"D105 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B24,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B24,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B24,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B24,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":0.24541119279901197},{"$f":"E105 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B24,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B24,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B24,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B24,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":0.76588295424364972},{"$f":"F105 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B24,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B24,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B24,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B24,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":1.5576787614684018},{"$f":"G105 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B24,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B24,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B24,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B24,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":2.6091982140761005},{"$f":"H105 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B24,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B24,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B24,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B24,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":3.8596639089882183},{"$f":"I105 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B24,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B24,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B24,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B24,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":5.2532016612278865},{"$f":"J105 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B24,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B24,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B24,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B24,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":6.7697969394766391},{"$f":"K105 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B24,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B24,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B24,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B24,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":8.3900672606363536},{"$f":"L105 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B24,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B24,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B24,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B24,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":10.10244642247841},{"$f":"M105 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B24,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B24,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B24,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B24,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":11.940185214722558},{"$f":"N105 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B24,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B24,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B24,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B24,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":13.940742200811604},{"$f":"O105 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B24,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B24,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B24,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B24,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":16.176218466531317},{"$f":"P105 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B24,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B24,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B24,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B24,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":18.605059890449478},{"$f":"Q105 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B24,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B24,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B24,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B24,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":21.224472451000985},{"$f":"R105 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B24,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B24,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B24,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B24,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":23.926816474877004},{"$f":"S105 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B24,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B24,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B24,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B24,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":26.656304366866664},{"$f":"T105 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B24,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B24,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B24,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B24,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":29.333047923263994},{"$f":"U105 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B24,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B24,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B24,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B24,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":31.985238868491187},{"$f":"V105 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B24,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B24,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B24,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B24,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":34.576445828784905},{"$f":"W105 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B24,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B24,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B24,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B24,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":37.186362252089978},{"$f":"X105 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B24,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B24,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B24,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B24,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":39.773495389603802},{"$f":"Y105 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B24,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B24,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B24,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B24,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":42.207655843708494},{"$f":"Z105 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B24,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B24,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B24,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B24,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":44.380384699573774},{"$f":"AA105 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B24,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B24,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B24,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B24,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":46.357146379165357},{"$f":"AB105 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B24,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B24,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B24,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B24,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":48.118717356989961},{"$f":"AC105 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B24,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B24,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B24,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B24,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":49.649057796902973},{"$f":"AD105 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B24,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B24,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B24,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B24,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":50.936393615536005},{"$f":"AE105 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B24,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B24,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B24,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B24,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":51.978850294995731},{"$f":"AF105 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B24,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B24,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B24,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B24,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":52.787365337700066},{"$f":"AG105 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B24,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B24,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B24,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B24,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":53.385758018322974},{"$f":"AH105 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B24,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B24,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B24,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B24,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":53.808439769276774}]
[null,"CD","Clothes Drying",{"$f":"D106 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B25,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B25,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B25,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B25,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":0.34478670872803496},{"$f":"E106 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B25,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B25,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B25,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B25,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":1.0281443880797205},{"$f":"F106 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B25,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B25,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B25,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B25,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":2.0010068921971076},{"$f":"G106 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B25,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B25,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B25,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B25,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":3.2549429461756838},{"$f":"H106 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B25,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B25,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B25,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B25,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":4.7609330285386315},{"$f":"I106 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B25,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B25,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B25,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B25,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":6.5005815905083502},{"$f":"J106 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B25,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B25,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B25,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B25,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":8.4889124016816773},{"$f":"K106 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B25,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B25,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B25,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B25,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":10.730277069390956},{"$f":"L106 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B25,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B25,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B25,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B25,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":13.217544011910835},{"$f":"M106 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B25,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B25,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B25,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B25,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":15.966343034479381},{"$f":"N106 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B25,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B25,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B25,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B25,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":18.961693566982657},{"$f":"O106 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B25,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B25,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B25,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B25,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":22.220021200519383},{"$f":"P106 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B25,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B25,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B25,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B25,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":25.635654285147869},{"$f":"Q106 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B25,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B25,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B25,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B25,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":29.235561964330024},{"$f":"R106 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B25,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B25,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B25,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B25,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":33.001530076926016},{"$f":"S106 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B25,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B25,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B25,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B25,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":37.072016959715562},{"$f":"T106 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B25,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B25,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B25,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B25,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":41.567382210928187},{"$f":"U106 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B25,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B25,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B25,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B25,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":46.624760827101476},{"$f":"V106 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B25,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B25,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B25,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B25,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":52.034538323882899},{"$f":"W106 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B25,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B25,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B25,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B25,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":57.606336792609525},{"$f":"X106 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B25,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B25,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B25,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B25,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":63.042927929047032},{"$f":"Y106 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B25,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B25,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B25,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B25,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":68.110412752688802},{"$f":"Z106 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B25,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B25,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B25,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B25,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":72.664040459843335},{"$f":"AA106 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B25,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B25,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B25,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B25,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":76.861678153663121},{"$f":"AB106 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B25,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B25,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B25,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B25,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":80.723159843112626},{"$f":"AC106 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B25,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B25,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B25,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B25,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":84.260758221671495},{"$f":"AD106 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B25,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B25,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B25,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B25,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":87.476588653897792},{"$f":"AE106 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B25,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B25,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B25,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B25,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":90.369667618559518},{"$f":"AF106 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B25,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B25,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B25,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B25,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":92.941463888213917},{"$f":"AG106 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B25,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B25,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B25,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B25,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":95.199537029017279},{"$f":"AH106 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B25,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B25,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$14,'Current Inputs'!$A$49:$A$53,0),MATCH($B25,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B25,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":97.15815773919671}]
[null,"Peak Load (MW)",null,{"$f":"SUM(D22:D25)","v":1.2920054961960583},{"$f":"SUM(E22:E25)","v":3.9842390754774426},8.0132126554084575,13.325720649558598,19.658159704340967,26.776475493801083,34.618441276379414,43.113597678177477,52.21017080134061,62.052129229633948,72.76907200498124,84.655714808978672,97.445998667584121,111.15610857994696,125.35237125418369,139.95792046225404,154.78476960764272,170.07886588375271,185.48997985999239,201.13532811950046,216.55753191518281,231.02019748646052,243.95995285501721,255.78733954235369,266.44799410824345,275.89227995029893,284.07686775370348,290.99353888074262,296.68597781410494,301.25367987975352,304.84373431166716]
[]
[null,"Electric Peak (MW) - 1 in 2"]
[]
[0.5,"Residential Segment","Device",2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"SH","Space Heating",{"$f":"D96 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B31,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B31,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B31,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B31,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":0},{"$f":"E96 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B31,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B31,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B31,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B31,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":0},{"$f":"F96 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B31,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B31,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B31,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B31,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":0},{"$f":"G96 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B31,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B31,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B31,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B31,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":0},{"$f":"H96 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B31,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B31,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B31,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B31,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":0},{"$f":"I96 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B31,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B31,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B31,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B31,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":0},{"$f":"J96 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B31,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B31,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B31,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B31,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":0},{"$f":"K96 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B31,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B31,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B31,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B31,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":0},{"$f":"L96 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B31,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B31,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B31,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B31,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":0},{"$f":"M96 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B31,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B31,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B31,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B31,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":0},{"$f":"N96 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B31,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B31,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B31,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B31,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":0},{"$f":"O96 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B31,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B31,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B31,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B31,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":0},{"$f":"P96 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B31,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B31,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B31,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B31,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":0},{"$f":"Q96 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B31,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B31,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B31,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B31,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":0},{"$f":"R96 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B31,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B31,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B31,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B31,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":0},{"$f":"S96 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B31,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B31,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B31,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B31,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":0},{"$f":"T96 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B31,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B31,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B31,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B31,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":0},{"$f":"U96 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B31,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B31,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B31,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B31,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":0},{"$f":"V96 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B31,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B31,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B31,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B31,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":0},{"$f":"W96 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B31,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B31,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B31,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B31,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":0},{"$f":"X96 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B31,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B31,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B31,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B31,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":0},{"$f":"Y96 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B31,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B31,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B31,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B31,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":0},{"$f":"Z96 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B31,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B31,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B31,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B31,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":0},{"$f":"AA96 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B31,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B31,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B31,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B31,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":0},{"$f":"AB96 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B31,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B31,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B31,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B31,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":0},{"$f":"AC96 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B31,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B31,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B31,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B31,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":0},{"$f":"AD96 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B31,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B31,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B31,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B31,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":0},{"$f":"AE96 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B31,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B31,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B31,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B31,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":0},{"$f":"AF96 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B31,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B31,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B31,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B31,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":0},{"$f":"AG96 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B31,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B31,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B31,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B31,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":0},{"$f":"AH96 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B31,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B31,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B31,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B31,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":0}]
[null,"WH","Water Heating",{"$f":"D97 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B32,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B32,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B32,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B32,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":1.3534992384530846},{"$f":"E97 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B32,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B32,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B32,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B32,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":4.2835466602127781},{"$f":"F97 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B32,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B32,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B32,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B32,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":8.666001039448556},{"$f":"G97 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B32,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B32,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B32,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B32,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":14.405247587473617},{"$f":"H97 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B32,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B32,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B32,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B32,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":21.313153484841674},{"$f":"I97 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B32,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B32,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B32,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B32,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":29.185517326793949},{"$f":"J97 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B32,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B32,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B32,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B32,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":37.727897902763303},{"$f":"K97 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B32,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B32,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B32,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B32,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":46.905604347979107},{"$f":"L97 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B32,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B32,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B32,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B32,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":56.695008230029636},{"$f":"M97 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B32,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B32,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B32,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B32,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":67.195867276385698},{"$f":"N97 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B32,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B32,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B32,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B32,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":78.659013769917351},{"$f":"O97 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B32,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B32,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B32,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B32,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":91.713514266498592},{"$f":"P97 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B32,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B32,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B32,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B32,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":105.93501112607159},{"$f":"Q97 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B32,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B32,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B32,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B32,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":121.26884804408712},{"$f":"R97 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B32,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B32,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B32,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B32,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":137.25827444271061},{"$f":"S97 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B32,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B32,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B32,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B32,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":153.64086359934419},{"$f":"T97 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B32,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B32,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B32,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B32,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":169.78277326646173},{"$f":"U97 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B32,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B32,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B32,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B32,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":185.66634306554334},{"$f":"V97 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B32,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B32,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B32,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B32,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":201.34535998140194},{"$f":"W97 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B32,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B32,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B32,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B32,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":217.68584313243437},{"$f":"X97 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B32,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B32,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B32,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B32,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":233.88414477224842},{"$f":"Y97 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B32,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B32,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B32,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B32,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":249.46636071219115},{"$f":"Z97 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B32,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B32,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B32,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B32,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":263.73853924391591},{"$f":"AA97 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B32,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B32,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B32,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B32,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":277.09317261512956},{"$f":"AB97 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B32,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B32,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B32,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B32,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":289.28537498794333},{"$f":"AC97 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B32,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B32,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B32,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B32,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":300.19525336860005},{"$f":"AD97 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B32,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B32,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B32,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B32,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":309.72680993233769},{"$f":"AE97 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B32,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B32,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B32,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B32,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":317.84313895384844},{"$f":"AF97 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B32,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B32,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B32,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B32,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":324.58603454638973},{"$f":"AG97 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B32,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B32,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B32,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B32,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":330.07859822992782},{"$f":"AH97 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B32,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B32,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B32,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B32,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":334.51317070388609}]
[null,"CK","Cooking",{"$f":"D98 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B33,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B33,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B33,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B33,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":0.12445234140113982},{"$f":"E98 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B33,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B33,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B33,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B33,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":0.37634323522784674},{"$f":"F98 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B33,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B33,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B33,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B33,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":0.72858181841084724},{"$f":"G98 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B33,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B33,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B33,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B33,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":1.176104580585466},{"$f":"H98 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B33,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B33,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B33,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B33,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":1.7205971627088106},{"$f":"I98 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B33,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B33,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B33,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B33,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":2.3636569369760063},{"$f":"J98 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B33,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B33,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B33,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B33,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":3.0961922875604606},{"$f":"K98 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B33,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B33,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B33,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B33,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":3.9260799216210112},{"$f":"L98 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B33,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B33,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B33,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B33,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":4.8546501556566293},{"$f":"M98 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B33,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B33,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B33,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B33,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":5.8806571785659933},{"$f":"N98 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B33,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B33,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B33,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B33,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":7.0021051965321872},{"$f":"O98 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B33,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B33,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B33,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B33,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":8.2449819049102295},{"$f":"P98 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B33,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B33,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B33,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B33,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":9.5530435332486476},{"$f":"Q98 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B33,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B33,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B33,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B33,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":10.932329189507389},{"$f":"R98 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B33,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B33,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B33,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B33,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":12.390150986835661},{"$f":"S98 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B33,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B33,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B33,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B33,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":13.984338333220768},{"$f":"T98 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B33,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B33,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B33,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B33,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":15.746281554715711},{"$f":"U98 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B33,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B33,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B33,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B33,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":17.712877070584288},{"$f":"V98 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B33,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B33,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B33,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B33,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":19.830875520901717},{"$f":"W98 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B33,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B33,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B33,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B33,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":22.070168873603283},{"$f":"X98 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B33,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B33,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B33,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B33,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":24.26231872679169},{"$f":"Y98 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B33,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B33,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B33,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B33,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":26.346515036194354},{"$f":"Z98 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B33,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B33,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B33,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B33,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":28.261225050374886},{"$f":"AA98 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B33,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B33,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B33,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B33,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":30.06823251358832},{"$f":"AB98 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B33,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B33,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B33,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B33,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":31.761389663325513},{"$f":"AC98 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B33,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B33,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B33,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B33,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":33.343184772133043},{"$f":"AD98 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B33,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B33,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B33,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B33,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":34.812190503442828},{"$f":"AE98 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B33,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B33,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B33,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B33,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":36.165773932544859},{"$f":"AF98 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B33,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B33,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B33,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B33,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":37.402295643827237},{"$f":"AG98 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B33,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B33,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B33,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B33,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":38.522609250832559},{"$f":"AH98 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B33,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B33,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B33,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B33,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":39.530381005868058}]
[null,"CD","Clothes Drying",{"$f":"D99 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B34,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B34,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B34,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B34,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":0.17231862655542438},{"$f":"E99 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B34,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B34,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B34,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B34,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":0.52109063339240314},{"$f":"F99 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B34,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B34,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B34,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B34,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":1.0088055947227115},{"$f":"G99 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B34,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B34,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B34,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B34,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":1.6284524961952607},{"$f":"H99 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B34,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B34,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B34,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B34,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":2.3823653022121989},{"$f":"I99 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B34,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B34,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B34,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B34,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":3.2727557588898555},{"$f":"J99 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B34,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B34,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B34,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B34,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":4.2870354750837141},{"$f":"K99 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B34,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B34,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B34,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B34,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":5.4361106607060155},{"$f":"L99 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B34,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B34,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B34,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B34,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":6.72182329244764},{"$f":"M99 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B34,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B34,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B34,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B34,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":8.1424484010913751},{"$f":"N99 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B34,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B34,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B34,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B34,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":9.6952225798137999},{"$f":"O99 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B34,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B34,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B34,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B34,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":11.416128791414167},{"$f":"P99 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B34,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B34,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B34,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B34,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":13.227291046036589},{"$f":"Q99 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B34,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B34,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B34,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B34,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":15.137071185471768},{"$f":"R99 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B34,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B34,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B34,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B34,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":17.155593674080151},{"$f":"S99 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B34,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B34,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B34,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B34,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":19.362929999844138},{"$f":"T99 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B34,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B34,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B34,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B34,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":21.802543691144834},{"$f":"U99 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B34,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B34,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B34,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B34,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":24.525522097732093},{"$f":"V99 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B34,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B34,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B34,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B34,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":27.458135336633148},{"$f":"W99 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B34,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B34,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B34,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B34,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":30.558695363450703},{"$f":"X99 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B34,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B34,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B34,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B34,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":33.593979775557735},{"$f":"Y99 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B34,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B34,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B34,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B34,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":36.479790050115255},{"$f":"Z99 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B34,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B34,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B34,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B34,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":39.130926992826758},{"$f":"AA99 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B34,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B34,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B34,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B34,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":41.632937326506912},{"$f":"AB99 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B34,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B34,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B34,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B34,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":43.977308764604551},{"$f":"AC99 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B34,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B34,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B34,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B34,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":46.167486607568819},{"$f":"AD99 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B34,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B34,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B34,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B34,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":48.201494543228527},{"$f":"AE99 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B34,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B34,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B34,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B34,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":50.075686983523646},{"$f":"AF99 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B34,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B34,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B34,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B34,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":51.787793968376171},{"$f":"AG99 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B34,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B34,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B34,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B34,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":53.33899742422971},{"$f":"AH99 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B34,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B34,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B34,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B34,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":54.734373700432691}]
[null,"Peak Load (MW)",null,{"$f":"SUM(D31:D34)","v":1.6502702064096488},{"$f":"SUM(E31:E34)","v":5.180980528833028},10.403388452582114,17.209804664254346,25.416115949762684,34.821930022659814,45.111125665407478,56.267794930306131,68.27148167813391,81.218972856043067,95.356341546263337,111.37462496282299,128.71534570535681,147.33824841906628,166.80401910362644,186.98813193240909,207.33159851232227,227.90474223385974,248.6343708389368,270.31470736948836,291.74044327459785,312.29266579850076,331.13069128711754,348.79434245522481,365.02407341587343,379.70592474830192,392.74049497900904,404.08459986991699,413.77612415859312,421.94020490499008,428.77792541018681]
[]
[null,"Commercial Segment","Device",2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"SH","Space Heating",{"$f":"D103 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B38,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B38,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B38,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B38,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":0},{"$f":"E103 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B38,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B38,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B38,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B38,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":0},{"$f":"F103 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B38,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B38,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B38,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B38,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":0},{"$f":"G103 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B38,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B38,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B38,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B38,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":0},{"$f":"H103 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B38,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B38,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B38,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B38,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":0},{"$f":"I103 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B38,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B38,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B38,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B38,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":0},{"$f":"J103 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B38,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B38,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B38,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B38,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":0},{"$f":"K103 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B38,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B38,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B38,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B38,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":0},{"$f":"L103 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B38,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B38,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B38,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B38,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":0},{"$f":"M103 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B38,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B38,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B38,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B38,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":0},{"$f":"N103 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B38,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B38,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B38,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B38,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":0},{"$f":"O103 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B38,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B38,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B38,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B38,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":0},{"$f":"P103 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B38,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B38,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B38,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B38,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":0},{"$f":"Q103 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B38,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B38,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B38,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B38,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":0},{"$f":"R103 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B38,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B38,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B38,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B38,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":0},{"$f":"S103 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B38,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B38,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B38,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B38,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":0},{"$f":"T103 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B38,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B38,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B38,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B38,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":0},{"$f":"U103 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B38,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B38,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B38,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B38,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":0},{"$f":"V103 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B38,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B38,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B38,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B38,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":0},{"$f":"W103 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B38,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B38,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B38,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B38,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":0},{"$f":"X103 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B38,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B38,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B38,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B38,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":0},{"$f":"Y103 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B38,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B38,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B38,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B38,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":0},{"$f":"Z103 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B38,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B38,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B38,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B38,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":0},{"$f":"AA103 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B38,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B38,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B38,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B38,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":0},{"$f":"AB103 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B38,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B38,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B38,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B38,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":0},{"$f":"AC103 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B38,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B38,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B38,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B38,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":0},{"$f":"AD103 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B38,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B38,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B38,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B38,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":0},{"$f":"AE103 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B38,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B38,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B38,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B38,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":0},{"$f":"AF103 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B38,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B38,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B38,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B38,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":0},{"$f":"AG103 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B38,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B38,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B38,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B38,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":0},{"$f":"AH103 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B38,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B38,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B38,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B38,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":0}]
[null,"WH","Water Heating",{"$f":"D104 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B39,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B39,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B39,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B39,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":0.70180759466901133},{"$f":"E104 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B39,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B39,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B39,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B39,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":2.1902117331540722},{"$f":"F104 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B39,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B39,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B39,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B39,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":4.4545270017429486},{"$f":"G104 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B39,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B39,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B39,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B39,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":7.4615794893068141},{"$f":"H104 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B39,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B39,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B39,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B39,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":11.037562766814119},{"$f":"I104 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B39,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B39,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B39,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B39,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":15.022692242064846},{"$f":"J104 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B39,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B39,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B39,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B39,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":19.359731935221095},{"$f":"K104 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B39,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B39,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B39,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B39,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":23.993253348150169},{"$f":"L104 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B39,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B39,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B39,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B39,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":28.890180366951359},{"$f":"M104 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B39,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B39,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B39,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B39,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":34.145600980432008},{"$f":"N104 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B39,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B39,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B39,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B39,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":39.866636237186974},{"$f":"O104 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B39,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B39,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B39,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B39,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":46.259475141927972},{"$f":"P104 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B39,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B39,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B39,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B39,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":53.205284491986774},{"$f":"Q104 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B39,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B39,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B39,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B39,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":60.696074164615951},{"$f":"R104 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B39,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B39,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B39,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B39,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":68.424024702380677},{"$f":"S104 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B39,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B39,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B39,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B39,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":76.229599135671819},{"$f":"T104 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B39,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B39,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B39,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B39,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":83.884339473450524},{"$f":"U104 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B39,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B39,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B39,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B39,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":91.468866188160035},{"$f":"V104 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B39,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B39,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B39,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B39,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":98.878995707324563},{"$f":"W104 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B39,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B39,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B39,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B39,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":106.34262907480094},{"$f":"X104 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B39,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B39,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B39,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B39,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":113.74110859653196},{"$f":"Y104 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B39,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B39,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B39,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B39,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":120.70212889006322},{"$f":"Z104 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B39,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B39,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B39,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B39,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":126.9155276956001},{"$f":"AA104 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B39,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B39,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B39,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B39,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":132.56851500952521},{"$f":"AB104 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B39,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B39,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B39,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B39,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":137.60611690814085},{"$f":"AC104 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B39,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B39,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B39,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B39,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":141.98246393172445},{"$f":"AD104 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B39,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B39,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B39,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B39,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":145.66388548426968},{"$f":"AE104 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B39,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B39,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B39,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B39,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":148.64502096718735},{"$f":"AF104 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B39,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B39,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B39,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B39,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":150.95714858819096},{"$f":"AG104 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B39,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B39,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B39,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B39,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":152.66838483241327},{"$f":"AH104 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B39,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B39,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B39,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B39,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":153.87713680319365}]
[null,"CK","Cooking",{"$f":"D105 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B40,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B40,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B40,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B40,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":0.24541119279901197},{"$f":"E105 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B40,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B40,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B40,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B40,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":0.76588295424364972},{"$f":"F105 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B40,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B40,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B40,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B40,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":1.5576787614684018},{"$f":"G105 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B40,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B40,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B40,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B40,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":2.6091982140761005},{"$f":"H105 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B40,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B40,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B40,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B40,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":3.8596639089882183},{"$f":"I105 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B40,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B40,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B40,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B40,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":5.2532016612278865},{"$f":"J105 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B40,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B40,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B40,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B40,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":6.7697969394766391},{"$f":"K105 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B40,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B40,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B40,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B40,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":8.3900672606363536},{"$f":"L105 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B40,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B40,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B40,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B40,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":10.10244642247841},{"$f":"M105 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B40,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B40,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B40,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B40,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":11.940185214722558},{"$f":"N105 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B40,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B40,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B40,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B40,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":13.940742200811604},{"$f":"O105 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B40,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B40,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B40,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B40,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":16.176218466531317},{"$f":"P105 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B40,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B40,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B40,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B40,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":18.605059890449478},{"$f":"Q105 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B40,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B40,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B40,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B40,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":21.224472451000985},{"$f":"R105 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B40,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B40,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B40,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B40,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":23.926816474877004},{"$f":"S105 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B40,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B40,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B40,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B40,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":26.656304366866664},{"$f":"T105 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B40,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B40,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B40,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B40,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":29.333047923263994},{"$f":"U105 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B40,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B40,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B40,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B40,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":31.985238868491187},{"$f":"V105 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B40,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B40,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B40,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B40,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":34.576445828784905},{"$f":"W105 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B40,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B40,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B40,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B40,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":37.186362252089978},{"$f":"X105 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B40,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B40,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B40,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B40,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":39.773495389603802},{"$f":"Y105 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B40,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B40,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B40,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B40,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":42.207655843708494},{"$f":"Z105 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B40,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B40,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B40,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B40,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":44.380384699573774},{"$f":"AA105 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B40,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B40,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B40,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B40,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":46.357146379165357},{"$f":"AB105 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B40,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B40,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B40,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B40,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":48.118717356989961},{"$f":"AC105 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B40,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B40,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B40,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B40,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":49.649057796902973},{"$f":"AD105 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B40,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B40,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B40,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B40,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":50.936393615536005},{"$f":"AE105 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B40,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B40,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B40,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B40,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":51.978850294995731},{"$f":"AF105 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B40,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B40,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B40,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B40,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":52.787365337700066},{"$f":"AG105 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B40,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B40,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B40,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B40,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":53.385758018322974},{"$f":"AH105 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B40,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B40,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B40,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B40,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":53.808439769276774}]
[null,"CD","Clothes Drying",{"$f":"D106 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B41,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B41,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B41,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B41,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":0.34478670872803496},{"$f":"E106 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B41,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B41,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B41,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B41,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":1.0281443880797205},{"$f":"F106 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B41,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B41,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B41,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B41,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":2.0010068921971076},{"$f":"G106 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B41,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B41,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B41,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B41,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":3.2549429461756838},{"$f":"H106 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B41,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B41,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B41,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B41,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":4.7609330285386315},{"$f":"I106 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B41,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B41,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B41,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B41,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":6.5005815905083502},{"$f":"J106 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B41,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B41,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B41,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B41,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":8.4889124016816773},{"$f":"K106 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B41,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B41,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B41,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B41,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":10.730277069390956},{"$f":"L106 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B41,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B41,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B41,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B41,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":13.217544011910835},{"$f":"M106 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B41,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B41,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B41,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B41,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":15.966343034479381},{"$f":"N106 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B41,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B41,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B41,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B41,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":18.961693566982657},{"$f":"O106 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B41,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B41,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B41,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B41,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":22.220021200519383},{"$f":"P106 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B41,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B41,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B41,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B41,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":25.635654285147869},{"$f":"Q106 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B41,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B41,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B41,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B41,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":29.235561964330024},{"$f":"R106 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B41,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B41,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B41,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B41,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":33.001530076926016},{"$f":"S106 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B41,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B41,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B41,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B41,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":37.072016959715562},{"$f":"T106 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B41,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B41,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B41,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B41,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":41.567382210928187},{"$f":"U106 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B41,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B41,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B41,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B41,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":46.624760827101476},{"$f":"V106 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B41,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B41,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B41,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B41,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":52.034538323882899},{"$f":"W106 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B41,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B41,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B41,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B41,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":57.606336792609525},{"$f":"X106 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B41,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B41,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B41,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B41,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":63.042927929047032},{"$f":"Y106 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B41,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B41,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B41,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B41,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":68.110412752688802},{"$f":"Z106 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B41,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B41,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B41,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B41,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":72.664040459843335},{"$f":"AA106 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B41,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B41,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B41,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B41,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":76.861678153663121},{"$f":"AB106 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B41,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B41,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B41,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B41,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":80.723159843112626},{"$f":"AC106 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B41,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B41,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B41,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B41,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":84.260758221671495},{"$f":"AD106 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B41,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B41,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B41,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B41,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":87.476588653897792},{"$f":"AE106 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B41,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B41,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B41,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B41,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":90.369667618559518},{"$f":"AF106 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B41,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B41,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B41,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B41,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":92.941463888213917},{"$f":"AG106 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B41,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B41,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B41,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B41,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":95.199537029017279},{"$f":"AH106 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B41,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B41,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$30,'Current Inputs'!$A$49:$A$53,0),MATCH($B41,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B41,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":97.15815773919671}]
[null,"Peak Load (MW)",null,{"$f":"SUM(D38:D41)","v":1.2920054961960583},{"$f":"SUM(E38:E41)","v":3.9842390754774426},8.0132126554084575,13.325720649558598,19.658159704340967,26.776475493801083,34.618441276379414,43.113597678177477,52.21017080134061,62.052129229633948,72.76907200498124,84.655714808978672,97.445998667584121,111.15610857994696,125.35237125418369,139.95792046225404,154.78476960764272,170.07886588375271,185.48997985999239,201.13532811950046,216.55753191518281,231.02019748646052,243.95995285501721,255.78733954235369,266.44799410824345,275.89227995029893,284.07686775370348,290.99353888074262,296.68597781410494,301.25367987975352,304.84373431166716]
[]
[null,"Electric Peak (MW) - 1 in 10",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH47/'Gas Demand Model'!AH164","v":{"$error":"#DIV/0!"}}]
[]
[0.9,"Residential Segment","Device",2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"SH","Space Heating",{"$f":"D96 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B47,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B47,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B47,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B47,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":0},{"$f":"E96 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B47,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B47,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B47,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B47,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":0},{"$f":"F96 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B47,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B47,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B47,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B47,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":0},{"$f":"G96 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B47,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B47,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B47,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B47,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":0},{"$f":"H96 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B47,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B47,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B47,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B47,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":0},{"$f":"I96 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B47,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B47,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B47,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B47,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":0},{"$f":"J96 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B47,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B47,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B47,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B47,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":0},{"$f":"K96 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B47,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B47,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B47,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B47,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":0},{"$f":"L96 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B47,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B47,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B47,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B47,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":0},{"$f":"M96 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B47,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B47,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B47,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B47,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":0},{"$f":"N96 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B47,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B47,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B47,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B47,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":0},{"$f":"O96 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B47,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B47,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B47,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B47,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":0},{"$f":"P96 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B47,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B47,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B47,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B47,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":0},{"$f":"Q96 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B47,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B47,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B47,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B47,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":0},{"$f":"R96 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B47,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B47,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B47,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B47,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":0},{"$f":"S96 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B47,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B47,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B47,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B47,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":0},{"$f":"T96 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B47,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B47,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B47,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B47,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":0},{"$f":"U96 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B47,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B47,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B47,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B47,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":0},{"$f":"V96 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B47,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B47,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B47,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B47,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":0},{"$f":"W96 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B47,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B47,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B47,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B47,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":0},{"$f":"X96 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B47,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B47,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B47,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B47,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":0},{"$f":"Y96 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B47,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B47,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B47,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B47,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":0},{"$f":"Z96 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B47,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B47,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B47,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B47,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":0},{"$f":"AA96 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B47,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B47,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B47,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B47,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":0},{"$f":"AB96 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B47,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B47,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B47,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B47,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":0},{"$f":"AC96 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B47,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B47,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B47,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B47,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":0},{"$f":"AD96 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B47,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B47,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B47,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B47,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":0},{"$f":"AE96 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B47,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B47,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B47,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B47,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":0},{"$f":"AF96 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B47,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B47,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B47,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B47,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":0},{"$f":"AG96 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B47,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B47,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B47,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B47,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":0},{"$f":"AH96 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B47,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B47,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B47,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B47,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":0}]
[null,"WH","Water Heating",{"$f":"D97 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B48,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B48,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B48,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B48,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":1.3534992384530846},{"$f":"E97 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B48,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B48,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B48,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B48,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":4.2835466602127781},{"$f":"F97 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B48,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B48,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B48,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B48,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":8.666001039448556},{"$f":"G97 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B48,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B48,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B48,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B48,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":14.405247587473617},{"$f":"H97 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B48,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B48,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B48,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B48,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":21.313153484841674},{"$f":"I97 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B48,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B48,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B48,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B48,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":29.185517326793949},{"$f":"J97 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B48,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B48,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B48,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B48,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":37.727897902763303},{"$f":"K97 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B48,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B48,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B48,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B48,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":46.905604347979107},{"$f":"L97 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B48,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B48,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B48,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B48,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":56.695008230029636},{"$f":"M97 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B48,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B48,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B48,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B48,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":67.195867276385698},{"$f":"N97 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B48,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B48,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B48,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B48,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":78.659013769917351},{"$f":"O97 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B48,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B48,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B48,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B48,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":91.713514266498592},{"$f":"P97 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B48,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B48,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B48,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B48,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":105.93501112607159},{"$f":"Q97 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B48,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B48,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B48,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B48,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":121.26884804408712},{"$f":"R97 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B48,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B48,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B48,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B48,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":137.25827444271061},{"$f":"S97 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B48,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B48,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B48,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B48,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":153.64086359934419},{"$f":"T97 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B48,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B48,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B48,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B48,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":169.78277326646173},{"$f":"U97 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B48,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B48,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B48,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B48,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":185.66634306554334},{"$f":"V97 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B48,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B48,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B48,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B48,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":201.34535998140194},{"$f":"W97 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B48,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B48,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B48,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B48,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":217.68584313243437},{"$f":"X97 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B48,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B48,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B48,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B48,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":233.88414477224842},{"$f":"Y97 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B48,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B48,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B48,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B48,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":249.46636071219115},{"$f":"Z97 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B48,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B48,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B48,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B48,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":263.73853924391591},{"$f":"AA97 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B48,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B48,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B48,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B48,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":277.09317261512956},{"$f":"AB97 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B48,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B48,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B48,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B48,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":289.28537498794333},{"$f":"AC97 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B48,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B48,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B48,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B48,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":300.19525336860005},{"$f":"AD97 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B48,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B48,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B48,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B48,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":309.72680993233769},{"$f":"AE97 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B48,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B48,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B48,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B48,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":317.84313895384844},{"$f":"AF97 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B48,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B48,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B48,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B48,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":324.58603454638973},{"$f":"AG97 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B48,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B48,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B48,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B48,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":330.07859822992782},{"$f":"AH97 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B48,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B48,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B48,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B48,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":334.51317070388609}]
[null,"CK","Cooking",{"$f":"D98 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B49,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B49,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B49,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B49,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":0.12445234140113982},{"$f":"E98 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B49,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B49,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B49,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B49,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":0.37634323522784674},{"$f":"F98 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B49,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B49,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B49,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B49,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":0.72858181841084724},{"$f":"G98 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B49,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B49,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B49,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B49,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":1.176104580585466},{"$f":"H98 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B49,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B49,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B49,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B49,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":1.7205971627088106},{"$f":"I98 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B49,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B49,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B49,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B49,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":2.3636569369760063},{"$f":"J98 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B49,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B49,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B49,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B49,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":3.0961922875604606},{"$f":"K98 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B49,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B49,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B49,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B49,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":3.9260799216210112},{"$f":"L98 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B49,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B49,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B49,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B49,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":4.8546501556566293},{"$f":"M98 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B49,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B49,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B49,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B49,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":5.8806571785659933},{"$f":"N98 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B49,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B49,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B49,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B49,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":7.0021051965321872},{"$f":"O98 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B49,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B49,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B49,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B49,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":8.2449819049102295},{"$f":"P98 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B49,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B49,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B49,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B49,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":9.5530435332486476},{"$f":"Q98 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B49,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B49,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B49,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B49,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":10.932329189507389},{"$f":"R98 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B49,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B49,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B49,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B49,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":12.390150986835661},{"$f":"S98 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B49,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B49,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B49,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B49,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":13.984338333220768},{"$f":"T98 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B49,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B49,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B49,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B49,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":15.746281554715711},{"$f":"U98 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B49,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B49,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B49,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B49,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":17.712877070584288},{"$f":"V98 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B49,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B49,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B49,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B49,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":19.830875520901717},{"$f":"W98 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B49,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B49,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B49,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B49,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":22.070168873603283},{"$f":"X98 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B49,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B49,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B49,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B49,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":24.26231872679169},{"$f":"Y98 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B49,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B49,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B49,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B49,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":26.346515036194354},{"$f":"Z98 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B49,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B49,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B49,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B49,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":28.261225050374886},{"$f":"AA98 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B49,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B49,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B49,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B49,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":30.06823251358832},{"$f":"AB98 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B49,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B49,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B49,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B49,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":31.761389663325513},{"$f":"AC98 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B49,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B49,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B49,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B49,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":33.343184772133043},{"$f":"AD98 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B49,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B49,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B49,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B49,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":34.812190503442828},{"$f":"AE98 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B49,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B49,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B49,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B49,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":36.165773932544859},{"$f":"AF98 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B49,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B49,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B49,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B49,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":37.402295643827237},{"$f":"AG98 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B49,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B49,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B49,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B49,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":38.522609250832559},{"$f":"AH98 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B49,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B49,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B49,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B49,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":39.530381005868058}]
[null,"CD","Clothes Drying",{"$f":"D99 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B50,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B50,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B50,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B50,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":0.17231862655542438},{"$f":"E99 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B50,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B50,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B50,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B50,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":0.52109063339240314},{"$f":"F99 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B50,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B50,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B50,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B50,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":1.0088055947227115},{"$f":"G99 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B50,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B50,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B50,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B50,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":1.6284524961952607},{"$f":"H99 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B50,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B50,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B50,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B50,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":2.3823653022121989},{"$f":"I99 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B50,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B50,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B50,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B50,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":3.2727557588898555},{"$f":"J99 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B50,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B50,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B50,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B50,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":4.2870354750837141},{"$f":"K99 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B50,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B50,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B50,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B50,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":5.4361106607060155},{"$f":"L99 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B50,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B50,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B50,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B50,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":6.72182329244764},{"$f":"M99 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B50,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B50,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B50,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B50,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":8.1424484010913751},{"$f":"N99 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B50,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B50,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B50,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B50,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":9.6952225798137999},{"$f":"O99 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B50,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B50,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B50,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B50,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":11.416128791414167},{"$f":"P99 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B50,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B50,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B50,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B50,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":13.227291046036589},{"$f":"Q99 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B50,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B50,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B50,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B50,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":15.137071185471768},{"$f":"R99 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B50,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B50,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B50,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B50,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":17.155593674080151},{"$f":"S99 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B50,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B50,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B50,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B50,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":19.362929999844138},{"$f":"T99 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B50,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B50,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B50,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B50,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":21.802543691144834},{"$f":"U99 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B50,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B50,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B50,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B50,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":24.525522097732093},{"$f":"V99 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B50,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B50,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B50,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B50,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":27.458135336633148},{"$f":"W99 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B50,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B50,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B50,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B50,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":30.558695363450703},{"$f":"X99 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B50,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B50,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B50,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B50,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":33.593979775557735},{"$f":"Y99 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B50,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B50,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B50,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B50,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":36.479790050115255},{"$f":"Z99 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B50,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B50,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B50,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B50,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":39.130926992826758},{"$f":"AA99 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B50,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B50,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B50,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B50,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":41.632937326506912},{"$f":"AB99 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B50,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B50,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B50,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B50,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":43.977308764604551},{"$f":"AC99 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B50,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B50,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B50,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B50,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":46.167486607568819},{"$f":"AD99 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B50,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B50,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B50,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B50,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":48.201494543228527},{"$f":"AE99 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B50,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B50,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B50,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B50,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":50.075686983523646},{"$f":"AF99 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B50,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B50,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B50,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B50,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":51.787793968376171},{"$f":"AG99 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B50,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B50,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B50,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B50,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":53.33899742422971},{"$f":"AH99 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B50,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B50,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B50,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B50,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":54.734373700432691}]
[null,"Peak Load (MW)",null,{"$f":"SUM(D47:D50)","v":1.6502702064096488},{"$f":"SUM(E47:E50)","v":5.180980528833028},10.403388452582114,17.209804664254346,25.416115949762684,34.821930022659814,45.111125665407478,56.267794930306131,68.27148167813391,81.218972856043067,95.356341546263337,111.37462496282299,128.71534570535681,147.33824841906628,166.80401910362644,186.98813193240909,207.33159851232227,227.90474223385974,248.6343708389368,270.31470736948836,291.74044327459785,312.29266579850076,331.13069128711754,348.79434245522481,365.02407341587343,379.70592474830192,392.74049497900904,404.08459986991699,413.77612415859312,421.94020490499008,428.77792541018681]
[]
[null,"Commercial Segment","Device",2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"SH","Space Heating",{"$f":"D103 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B54,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B54,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B54,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B54,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":0},{"$f":"E103 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B54,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B54,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B54,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B54,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":0},{"$f":"F103 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B54,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B54,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B54,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B54,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":0},{"$f":"G103 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B54,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B54,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B54,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B54,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":0},{"$f":"H103 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B54,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B54,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B54,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B54,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":0},{"$f":"I103 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B54,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B54,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B54,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B54,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":0},{"$f":"J103 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B54,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B54,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B54,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B54,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":0},{"$f":"K103 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B54,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B54,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B54,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B54,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":0},{"$f":"L103 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B54,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B54,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B54,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B54,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":0},{"$f":"M103 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B54,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B54,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B54,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B54,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":0},{"$f":"N103 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B54,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B54,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B54,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B54,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":0},{"$f":"O103 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B54,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B54,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B54,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B54,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":0},{"$f":"P103 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B54,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B54,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B54,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B54,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":0},{"$f":"Q103 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B54,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B54,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B54,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B54,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":0},{"$f":"R103 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B54,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B54,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B54,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B54,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":0},{"$f":"S103 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B54,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B54,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B54,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B54,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":0},{"$f":"T103 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B54,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B54,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B54,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B54,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":0},{"$f":"U103 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B54,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B54,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B54,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B54,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":0},{"$f":"V103 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B54,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B54,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B54,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B54,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":0},{"$f":"W103 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B54,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B54,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B54,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B54,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":0},{"$f":"X103 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B54,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B54,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B54,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B54,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":0},{"$f":"Y103 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B54,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B54,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B54,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B54,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":0},{"$f":"Z103 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B54,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B54,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B54,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B54,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":0},{"$f":"AA103 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B54,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B54,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B54,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B54,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":0},{"$f":"AB103 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B54,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B54,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B54,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B54,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":0},{"$f":"AC103 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B54,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B54,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B54,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B54,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":0},{"$f":"AD103 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B54,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B54,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B54,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B54,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":0},{"$f":"AE103 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B54,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B54,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B54,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B54,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":0},{"$f":"AF103 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B54,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B54,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B54,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B54,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":0},{"$f":"AG103 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B54,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B54,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B54,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B54,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":0},{"$f":"AH103 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B54,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B54,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B54,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B54,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":0}]
[null,"WH","Water Heating",{"$f":"D104 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B55,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B55,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B55,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B55,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":0.70180759466901133},{"$f":"E104 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B55,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B55,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B55,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B55,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":2.1902117331540722},{"$f":"F104 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B55,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B55,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B55,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B55,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":4.4545270017429486},{"$f":"G104 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B55,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B55,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B55,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B55,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":7.4615794893068141},{"$f":"H104 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B55,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B55,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B55,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B55,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":11.037562766814119},{"$f":"I104 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B55,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B55,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B55,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B55,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":15.022692242064846},{"$f":"J104 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B55,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B55,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B55,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B55,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":19.359731935221095},{"$f":"K104 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B55,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B55,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B55,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B55,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":23.993253348150169},{"$f":"L104 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B55,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B55,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B55,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B55,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":28.890180366951359},{"$f":"M104 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B55,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B55,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B55,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B55,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":34.145600980432008},{"$f":"N104 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B55,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B55,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B55,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B55,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":39.866636237186974},{"$f":"O104 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B55,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B55,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B55,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B55,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":46.259475141927972},{"$f":"P104 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B55,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B55,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B55,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B55,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":53.205284491986774},{"$f":"Q104 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B55,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B55,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B55,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B55,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":60.696074164615951},{"$f":"R104 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B55,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B55,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B55,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B55,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":68.424024702380677},{"$f":"S104 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B55,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B55,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B55,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B55,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":76.229599135671819},{"$f":"T104 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B55,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B55,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B55,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B55,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":83.884339473450524},{"$f":"U104 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B55,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B55,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B55,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B55,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":91.468866188160035},{"$f":"V104 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B55,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B55,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B55,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B55,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":98.878995707324563},{"$f":"W104 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B55,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B55,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B55,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B55,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":106.34262907480094},{"$f":"X104 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B55,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B55,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B55,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B55,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":113.74110859653196},{"$f":"Y104 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B55,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B55,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B55,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B55,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":120.70212889006322},{"$f":"Z104 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B55,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B55,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B55,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B55,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":126.9155276956001},{"$f":"AA104 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B55,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B55,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B55,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B55,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":132.56851500952521},{"$f":"AB104 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B55,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B55,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B55,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B55,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":137.60611690814085},{"$f":"AC104 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B55,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B55,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B55,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B55,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":141.98246393172445},{"$f":"AD104 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B55,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B55,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B55,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B55,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":145.66388548426968},{"$f":"AE104 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B55,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B55,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B55,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B55,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":148.64502096718735},{"$f":"AF104 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B55,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B55,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B55,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B55,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":150.95714858819096},{"$f":"AG104 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B55,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B55,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B55,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B55,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":152.66838483241327},{"$f":"AH104 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B55,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B55,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B55,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B55,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":153.87713680319365}]
[null,"CK","Cooking",{"$f":"D105 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B56,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B56,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B56,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B56,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":0.24541119279901197},{"$f":"E105 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B56,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B56,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B56,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B56,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":0.76588295424364972},{"$f":"F105 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B56,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B56,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B56,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B56,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":1.5576787614684018},{"$f":"G105 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B56,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B56,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B56,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B56,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":2.6091982140761005},{"$f":"H105 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B56,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B56,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B56,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B56,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":3.8596639089882183},{"$f":"I105 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B56,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B56,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B56,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B56,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":5.2532016612278865},{"$f":"J105 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B56,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B56,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B56,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B56,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":6.7697969394766391},{"$f":"K105 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B56,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B56,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B56,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B56,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":8.3900672606363536},{"$f":"L105 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B56,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B56,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B56,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B56,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":10.10244642247841},{"$f":"M105 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B56,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B56,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B56,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B56,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":11.940185214722558},{"$f":"N105 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B56,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B56,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B56,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B56,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":13.940742200811604},{"$f":"O105 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B56,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B56,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B56,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B56,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":16.176218466531317},{"$f":"P105 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B56,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B56,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B56,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B56,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":18.605059890449478},{"$f":"Q105 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B56,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B56,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B56,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B56,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":21.224472451000985},{"$f":"R105 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B56,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B56,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B56,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B56,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":23.926816474877004},{"$f":"S105 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B56,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B56,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B56,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B56,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":26.656304366866664},{"$f":"T105 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B56,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B56,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B56,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B56,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":29.333047923263994},{"$f":"U105 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B56,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B56,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B56,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B56,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":31.985238868491187},{"$f":"V105 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B56,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B56,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B56,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B56,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":34.576445828784905},{"$f":"W105 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B56,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B56,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B56,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B56,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":37.186362252089978},{"$f":"X105 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B56,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B56,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B56,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B56,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":39.773495389603802},{"$f":"Y105 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B56,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B56,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B56,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B56,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":42.207655843708494},{"$f":"Z105 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B56,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B56,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B56,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B56,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":44.380384699573774},{"$f":"AA105 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B56,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B56,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B56,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B56,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":46.357146379165357},{"$f":"AB105 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B56,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B56,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B56,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B56,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":48.118717356989961},{"$f":"AC105 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B56,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B56,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B56,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B56,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":49.649057796902973},{"$f":"AD105 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B56,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B56,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B56,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B56,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":50.936393615536005},{"$f":"AE105 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B56,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B56,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B56,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B56,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":51.978850294995731},{"$f":"AF105 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B56,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B56,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B56,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B56,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":52.787365337700066},{"$f":"AG105 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B56,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B56,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B56,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B56,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":53.385758018322974},{"$f":"AH105 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B56,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B56,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B56,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B56,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":53.808439769276774}]
[null,"CD","Clothes Drying",{"$f":"D106 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B57,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B57,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B57,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B57,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":0.34478670872803496},{"$f":"E106 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B57,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B57,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B57,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B57,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":1.0281443880797205},{"$f":"F106 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B57,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B57,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B57,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B57,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":2.0010068921971076},{"$f":"G106 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B57,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B57,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B57,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B57,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":3.2549429461756838},{"$f":"H106 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B57,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B57,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B57,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B57,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":4.7609330285386315},{"$f":"I106 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B57,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B57,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B57,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B57,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":6.5005815905083502},{"$f":"J106 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B57,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B57,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B57,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B57,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":8.4889124016816773},{"$f":"K106 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B57,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B57,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B57,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B57,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":10.730277069390956},{"$f":"L106 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B57,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B57,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B57,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B57,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":13.217544011910835},{"$f":"M106 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B57,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B57,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B57,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B57,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":15.966343034479381},{"$f":"N106 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B57,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B57,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B57,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B57,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":18.961693566982657},{"$f":"O106 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B57,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B57,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B57,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B57,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":22.220021200519383},{"$f":"P106 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B57,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B57,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B57,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B57,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":25.635654285147869},{"$f":"Q106 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B57,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B57,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B57,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B57,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":29.235561964330024},{"$f":"R106 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B57,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B57,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B57,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B57,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":33.001530076926016},{"$f":"S106 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B57,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B57,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B57,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B57,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":37.072016959715562},{"$f":"T106 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B57,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B57,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B57,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B57,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":41.567382210928187},{"$f":"U106 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B57,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B57,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B57,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B57,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":46.624760827101476},{"$f":"V106 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B57,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B57,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B57,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B57,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":52.034538323882899},{"$f":"W106 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B57,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B57,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B57,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B57,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":57.606336792609525},{"$f":"X106 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B57,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B57,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B57,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B57,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":63.042927929047032},{"$f":"Y106 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B57,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B57,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B57,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B57,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":68.110412752688802},{"$f":"Z106 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B57,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B57,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B57,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B57,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":72.664040459843335},{"$f":"AA106 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B57,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B57,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B57,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B57,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":76.861678153663121},{"$f":"AB106 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B57,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B57,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B57,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B57,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":80.723159843112626},{"$f":"AC106 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B57,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B57,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B57,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B57,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":84.260758221671495},{"$f":"AD106 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B57,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B57,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B57,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B57,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":87.476588653897792},{"$f":"AE106 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B57,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B57,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B57,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B57,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":90.369667618559518},{"$f":"AF106 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B57,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B57,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B57,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B57,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":92.941463888213917},{"$f":"AG106 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B57,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B57,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B57,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B57,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":95.199537029017279},{"$f":"AH106 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B57,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B57,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$46,'Current Inputs'!$A$49:$A$53,0),MATCH($B57,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B57,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":97.15815773919671}]
[null,"Peak Load (MW)",null,{"$f":"SUM(D54:D57)","v":1.2920054961960583},{"$f":"SUM(E54:E57)","v":3.9842390754774426},8.0132126554084575,13.325720649558598,19.658159704340967,26.776475493801083,34.618441276379414,43.113597678177477,52.21017080134061,62.052129229633948,72.76907200498124,84.655714808978672,97.445998667584121,111.15610857994696,125.35237125418369,139.95792046225404,154.78476960764272,170.07886588375271,185.48997985999239,201.13532811950046,216.55753191518281,231.02019748646052,243.95995285501721,255.78733954235369,266.44799410824345,275.89227995029893,284.07686775370348,290.99353888074262,296.68597781410494,301.25367987975352,304.84373431166716]
[]
[null,"Electric Peak (MW) - 1 in 20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH63/'Gas Demand Model'!AH164","v":{"$error":"#DIV/0!"}}]
[]
[0.95,"Residential Segment","Device",2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"SH","Space Heating",{"$f":"D96 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B63,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B63,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B63,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B63,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":0},{"$f":"E96 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B63,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B63,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B63,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B63,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":0},{"$f":"F96 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B63,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B63,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B63,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B63,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":0},{"$f":"G96 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B63,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B63,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B63,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B63,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":0},{"$f":"H96 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B63,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B63,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B63,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B63,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":0},{"$f":"I96 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B63,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B63,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B63,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B63,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":0},{"$f":"J96 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B63,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B63,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B63,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B63,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":0},{"$f":"K96 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B63,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B63,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B63,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B63,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":0},{"$f":"L96 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B63,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B63,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B63,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B63,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":0},{"$f":"M96 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B63,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B63,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B63,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B63,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":0},{"$f":"N96 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B63,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B63,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B63,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B63,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":0},{"$f":"O96 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B63,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B63,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B63,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B63,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":0},{"$f":"P96 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B63,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B63,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B63,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B63,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":0},{"$f":"Q96 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B63,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B63,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B63,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B63,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":0},{"$f":"R96 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B63,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B63,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B63,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B63,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":0},{"$f":"S96 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B63,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B63,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B63,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B63,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":0},{"$f":"T96 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B63,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B63,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B63,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B63,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":0},{"$f":"U96 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B63,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B63,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B63,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B63,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":0},{"$f":"V96 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B63,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B63,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B63,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B63,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":0},{"$f":"W96 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B63,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B63,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B63,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B63,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":0},{"$f":"X96 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B63,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B63,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B63,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B63,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":0},{"$f":"Y96 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B63,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B63,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B63,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B63,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":0},{"$f":"Z96 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B63,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B63,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B63,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B63,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":0},{"$f":"AA96 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B63,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B63,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B63,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B63,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":0},{"$f":"AB96 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B63,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B63,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B63,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B63,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":0},{"$f":"AC96 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B63,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B63,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B63,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B63,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":0},{"$f":"AD96 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B63,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B63,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B63,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B63,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":0},{"$f":"AE96 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B63,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B63,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B63,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B63,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":0},{"$f":"AF96 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B63,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B63,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B63,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B63,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":0},{"$f":"AG96 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B63,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B63,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B63,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B63,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":0},{"$f":"AH96 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B63,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B63,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B63,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B63,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":0}]
[null,"WH","Water Heating",{"$f":"D97 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B64,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B64,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B64,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B64,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":1.3534992384530846},{"$f":"E97 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B64,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B64,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B64,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B64,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":4.2835466602127781},{"$f":"F97 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B64,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B64,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B64,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B64,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":8.666001039448556},{"$f":"G97 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B64,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B64,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B64,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B64,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":14.405247587473617},{"$f":"H97 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B64,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B64,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B64,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B64,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":21.313153484841674},{"$f":"I97 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B64,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B64,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B64,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B64,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":29.185517326793949},{"$f":"J97 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B64,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B64,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B64,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B64,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":37.727897902763303},{"$f":"K97 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B64,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B64,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B64,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B64,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":46.905604347979107},{"$f":"L97 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B64,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B64,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B64,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B64,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":56.695008230029636},{"$f":"M97 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B64,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B64,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B64,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B64,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":67.195867276385698},{"$f":"N97 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B64,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B64,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B64,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B64,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":78.659013769917351},{"$f":"O97 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B64,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B64,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B64,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B64,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":91.713514266498592},{"$f":"P97 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B64,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B64,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B64,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B64,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":105.93501112607159},{"$f":"Q97 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B64,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B64,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B64,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B64,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":121.26884804408712},{"$f":"R97 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B64,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B64,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B64,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B64,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":137.25827444271061},{"$f":"S97 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B64,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B64,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B64,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B64,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":153.64086359934419},{"$f":"T97 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B64,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B64,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B64,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B64,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":169.78277326646173},{"$f":"U97 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B64,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B64,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B64,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B64,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":185.66634306554334},{"$f":"V97 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B64,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B64,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B64,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B64,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":201.34535998140194},{"$f":"W97 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B64,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B64,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B64,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B64,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":217.68584313243437},{"$f":"X97 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B64,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B64,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B64,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B64,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":233.88414477224842},{"$f":"Y97 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B64,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B64,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B64,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B64,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":249.46636071219115},{"$f":"Z97 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B64,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B64,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B64,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B64,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":263.73853924391591},{"$f":"AA97 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B64,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B64,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B64,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B64,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":277.09317261512956},{"$f":"AB97 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B64,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B64,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B64,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B64,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":289.28537498794333},{"$f":"AC97 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B64,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B64,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B64,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B64,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":300.19525336860005},{"$f":"AD97 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B64,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B64,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B64,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B64,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":309.72680993233769},{"$f":"AE97 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B64,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B64,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B64,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B64,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":317.84313895384844},{"$f":"AF97 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B64,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B64,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B64,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B64,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":324.58603454638973},{"$f":"AG97 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B64,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B64,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B64,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B64,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":330.07859822992782},{"$f":"AH97 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B64,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B64,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B64,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B64,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":334.51317070388609}]
[null,"CK","Cooking",{"$f":"D98 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B65,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B65,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B65,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B65,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":0.12445234140113982},{"$f":"E98 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B65,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B65,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B65,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B65,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":0.37634323522784674},{"$f":"F98 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B65,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B65,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B65,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B65,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":0.72858181841084724},{"$f":"G98 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B65,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B65,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B65,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B65,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":1.176104580585466},{"$f":"H98 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B65,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B65,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B65,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B65,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":1.7205971627088106},{"$f":"I98 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B65,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B65,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B65,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B65,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":2.3636569369760063},{"$f":"J98 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B65,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B65,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B65,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B65,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":3.0961922875604606},{"$f":"K98 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B65,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B65,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B65,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B65,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":3.9260799216210112},{"$f":"L98 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B65,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B65,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B65,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B65,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":4.8546501556566293},{"$f":"M98 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B65,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B65,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B65,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B65,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":5.8806571785659933},{"$f":"N98 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B65,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B65,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B65,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B65,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":7.0021051965321872},{"$f":"O98 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B65,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B65,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B65,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B65,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":8.2449819049102295},{"$f":"P98 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B65,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B65,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B65,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B65,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":9.5530435332486476},{"$f":"Q98 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B65,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B65,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B65,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B65,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":10.932329189507389},{"$f":"R98 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B65,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B65,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B65,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B65,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":12.390150986835661},{"$f":"S98 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B65,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B65,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B65,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B65,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":13.984338333220768},{"$f":"T98 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B65,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B65,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B65,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B65,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":15.746281554715711},{"$f":"U98 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B65,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B65,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B65,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B65,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":17.712877070584288},{"$f":"V98 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B65,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B65,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B65,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B65,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":19.830875520901717},{"$f":"W98 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B65,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B65,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B65,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B65,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":22.070168873603283},{"$f":"X98 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B65,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B65,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B65,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B65,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":24.26231872679169},{"$f":"Y98 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B65,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B65,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B65,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B65,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":26.346515036194354},{"$f":"Z98 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B65,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B65,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B65,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B65,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":28.261225050374886},{"$f":"AA98 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B65,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B65,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B65,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B65,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":30.06823251358832},{"$f":"AB98 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B65,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B65,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B65,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B65,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":31.761389663325513},{"$f":"AC98 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B65,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B65,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B65,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B65,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":33.343184772133043},{"$f":"AD98 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B65,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B65,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B65,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B65,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":34.812190503442828},{"$f":"AE98 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B65,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B65,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B65,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B65,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":36.165773932544859},{"$f":"AF98 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B65,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B65,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B65,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B65,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":37.402295643827237},{"$f":"AG98 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B65,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B65,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B65,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B65,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":38.522609250832559},{"$f":"AH98 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B65,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B65,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B65,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B65,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":39.530381005868058}]
[null,"CD","Clothes Drying",{"$f":"D99 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B66,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B66,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B66,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B66,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":0.17231862655542438},{"$f":"E99 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B66,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B66,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B66,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B66,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":0.52109063339240314},{"$f":"F99 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B66,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B66,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B66,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B66,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":1.0088055947227115},{"$f":"G99 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B66,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B66,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B66,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B66,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":1.6284524961952607},{"$f":"H99 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B66,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B66,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B66,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B66,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":2.3823653022121989},{"$f":"I99 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B66,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B66,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B66,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B66,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":3.2727557588898555},{"$f":"J99 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B66,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B66,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B66,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B66,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":4.2870354750837141},{"$f":"K99 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B66,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B66,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B66,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B66,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":5.4361106607060155},{"$f":"L99 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B66,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B66,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B66,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B66,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":6.72182329244764},{"$f":"M99 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B66,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B66,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B66,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B66,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":8.1424484010913751},{"$f":"N99 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B66,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B66,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B66,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B66,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":9.6952225798137999},{"$f":"O99 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B66,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B66,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B66,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B66,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":11.416128791414167},{"$f":"P99 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B66,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B66,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B66,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B66,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":13.227291046036589},{"$f":"Q99 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B66,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B66,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B66,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B66,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":15.137071185471768},{"$f":"R99 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B66,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B66,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B66,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B66,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":17.155593674080151},{"$f":"S99 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B66,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B66,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B66,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B66,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":19.362929999844138},{"$f":"T99 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B66,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B66,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B66,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B66,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":21.802543691144834},{"$f":"U99 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B66,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B66,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B66,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B66,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":24.525522097732093},{"$f":"V99 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B66,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B66,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B66,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B66,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":27.458135336633148},{"$f":"W99 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B66,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B66,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B66,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B66,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":30.558695363450703},{"$f":"X99 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B66,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B66,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B66,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B66,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":33.593979775557735},{"$f":"Y99 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B66,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B66,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B66,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B66,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":36.479790050115255},{"$f":"Z99 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B66,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B66,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B66,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B66,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":39.130926992826758},{"$f":"AA99 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B66,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B66,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B66,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B66,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":41.632937326506912},{"$f":"AB99 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B66,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B66,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B66,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B66,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":43.977308764604551},{"$f":"AC99 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B66,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B66,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B66,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B66,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":46.167486607568819},{"$f":"AD99 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B66,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B66,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B66,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B66,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":48.201494543228527},{"$f":"AE99 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B66,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B66,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B66,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B66,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":50.075686983523646},{"$f":"AF99 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B66,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B66,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B66,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B66,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":51.787793968376171},{"$f":"AG99 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B66,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B66,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B66,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B66,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":53.33899742422971},{"$f":"AH99 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B66,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B66,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B66,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B66,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":54.734373700432691}]
[null,"Peak Load (MW)",null,{"$f":"SUM(D63:D66)","v":1.6502702064096488},{"$f":"SUM(E63:E66)","v":5.180980528833028},10.403388452582114,17.209804664254346,25.416115949762684,34.821930022659814,45.111125665407478,56.267794930306131,68.27148167813391,81.218972856043067,95.356341546263337,111.37462496282299,128.71534570535681,147.33824841906628,166.80401910362644,186.98813193240909,207.33159851232227,227.90474223385974,248.6343708389368,270.31470736948836,291.74044327459785,312.29266579850076,331.13069128711754,348.79434245522481,365.02407341587343,379.70592474830192,392.74049497900904,404.08459986991699,413.77612415859312,421.94020490499008,428.77792541018681]
[]
[null,"Commercial Segment","Device",2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"SH","Space Heating",{"$f":"D103 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B70,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B70,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B70,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B70,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":0},{"$f":"E103 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B70,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B70,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B70,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B70,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":0},{"$f":"F103 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B70,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B70,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B70,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B70,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":0},{"$f":"G103 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B70,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B70,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B70,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B70,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":0},{"$f":"H103 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B70,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B70,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B70,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B70,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":0},{"$f":"I103 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B70,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B70,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B70,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B70,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":0},{"$f":"J103 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B70,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B70,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B70,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B70,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":0},{"$f":"K103 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B70,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B70,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B70,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B70,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":0},{"$f":"L103 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B70,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B70,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B70,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B70,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":0},{"$f":"M103 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B70,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B70,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B70,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B70,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":0},{"$f":"N103 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B70,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B70,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B70,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B70,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":0},{"$f":"O103 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B70,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B70,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B70,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B70,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":0},{"$f":"P103 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B70,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B70,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B70,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B70,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":0},{"$f":"Q103 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B70,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B70,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B70,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B70,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":0},{"$f":"R103 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B70,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B70,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B70,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B70,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":0},{"$f":"S103 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B70,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B70,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B70,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B70,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":0},{"$f":"T103 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B70,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B70,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B70,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B70,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":0},{"$f":"U103 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B70,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B70,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B70,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B70,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":0},{"$f":"V103 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B70,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B70,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B70,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B70,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":0},{"$f":"W103 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B70,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B70,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B70,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B70,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":0},{"$f":"X103 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B70,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B70,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B70,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B70,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":0},{"$f":"Y103 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B70,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B70,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B70,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B70,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":0},{"$f":"Z103 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B70,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B70,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B70,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B70,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":0},{"$f":"AA103 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B70,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B70,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B70,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B70,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":0},{"$f":"AB103 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B70,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B70,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B70,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B70,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":0},{"$f":"AC103 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B70,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B70,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B70,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B70,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":0},{"$f":"AD103 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B70,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B70,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B70,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B70,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":0},{"$f":"AE103 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B70,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B70,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B70,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B70,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":0},{"$f":"AF103 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B70,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B70,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B70,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B70,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":0},{"$f":"AG103 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B70,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B70,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B70,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B70,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":0},{"$f":"AH103 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B70,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B70,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B70,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B70,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":0}]
[null,"WH","Water Heating",{"$f":"D104 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B71,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B71,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B71,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B71,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":0.70180759466901133},{"$f":"E104 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B71,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B71,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B71,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B71,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":2.1902117331540722},{"$f":"F104 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B71,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B71,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B71,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B71,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":4.4545270017429486},{"$f":"G104 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B71,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B71,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B71,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B71,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":7.4615794893068141},{"$f":"H104 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B71,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B71,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B71,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B71,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":11.037562766814119},{"$f":"I104 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B71,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B71,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B71,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B71,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":15.022692242064846},{"$f":"J104 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B71,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B71,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B71,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B71,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":19.359731935221095},{"$f":"K104 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B71,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B71,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B71,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B71,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":23.993253348150169},{"$f":"L104 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B71,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B71,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B71,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B71,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":28.890180366951359},{"$f":"M104 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B71,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B71,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B71,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B71,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":34.145600980432008},{"$f":"N104 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B71,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B71,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B71,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B71,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":39.866636237186974},{"$f":"O104 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B71,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B71,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B71,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B71,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":46.259475141927972},{"$f":"P104 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B71,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B71,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B71,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B71,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":53.205284491986774},{"$f":"Q104 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B71,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B71,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B71,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B71,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":60.696074164615951},{"$f":"R104 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B71,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B71,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B71,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B71,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":68.424024702380677},{"$f":"S104 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B71,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B71,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B71,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B71,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":76.229599135671819},{"$f":"T104 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B71,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B71,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B71,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B71,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":83.884339473450524},{"$f":"U104 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B71,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B71,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B71,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B71,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":91.468866188160035},{"$f":"V104 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B71,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B71,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B71,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B71,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":98.878995707324563},{"$f":"W104 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B71,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B71,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B71,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B71,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":106.34262907480094},{"$f":"X104 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B71,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B71,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B71,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B71,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":113.74110859653196},{"$f":"Y104 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B71,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B71,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B71,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B71,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":120.70212889006322},{"$f":"Z104 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B71,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B71,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B71,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B71,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":126.9155276956001},{"$f":"AA104 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B71,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B71,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B71,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B71,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":132.56851500952521},{"$f":"AB104 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B71,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B71,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B71,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B71,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":137.60611690814085},{"$f":"AC104 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B71,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B71,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B71,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B71,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":141.98246393172445},{"$f":"AD104 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B71,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B71,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B71,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B71,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":145.66388548426968},{"$f":"AE104 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B71,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B71,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B71,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B71,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":148.64502096718735},{"$f":"AF104 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B71,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B71,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B71,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B71,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":150.95714858819096},{"$f":"AG104 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B71,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B71,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B71,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B71,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":152.66838483241327},{"$f":"AH104 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B71,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B71,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B71,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B71,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":153.87713680319365}]
[null,"CK","Cooking",{"$f":"D105 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B72,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B72,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B72,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B72,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":0.24541119279901197},{"$f":"E105 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B72,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B72,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B72,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B72,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":0.76588295424364972},{"$f":"F105 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B72,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B72,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B72,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B72,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":1.5576787614684018},{"$f":"G105 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B72,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B72,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B72,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B72,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":2.6091982140761005},{"$f":"H105 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B72,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B72,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B72,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B72,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":3.8596639089882183},{"$f":"I105 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B72,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B72,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B72,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B72,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":5.2532016612278865},{"$f":"J105 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B72,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B72,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B72,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B72,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":6.7697969394766391},{"$f":"K105 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B72,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B72,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B72,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B72,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":8.3900672606363536},{"$f":"L105 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B72,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B72,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B72,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B72,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":10.10244642247841},{"$f":"M105 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B72,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B72,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B72,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B72,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":11.940185214722558},{"$f":"N105 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B72,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B72,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B72,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B72,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":13.940742200811604},{"$f":"O105 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B72,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B72,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B72,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B72,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":16.176218466531317},{"$f":"P105 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B72,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B72,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B72,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B72,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":18.605059890449478},{"$f":"Q105 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B72,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B72,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B72,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B72,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":21.224472451000985},{"$f":"R105 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B72,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B72,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B72,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B72,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":23.926816474877004},{"$f":"S105 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B72,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B72,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B72,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B72,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":26.656304366866664},{"$f":"T105 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B72,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B72,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B72,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B72,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":29.333047923263994},{"$f":"U105 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B72,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B72,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B72,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B72,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":31.985238868491187},{"$f":"V105 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B72,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B72,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B72,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B72,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":34.576445828784905},{"$f":"W105 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B72,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B72,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B72,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B72,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":37.186362252089978},{"$f":"X105 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B72,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B72,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B72,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B72,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":39.773495389603802},{"$f":"Y105 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B72,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B72,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B72,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B72,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":42.207655843708494},{"$f":"Z105 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B72,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B72,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B72,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B72,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":44.380384699573774},{"$f":"AA105 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B72,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B72,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B72,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B72,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":46.357146379165357},{"$f":"AB105 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B72,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B72,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B72,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B72,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":48.118717356989961},{"$f":"AC105 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B72,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B72,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B72,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B72,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":49.649057796902973},{"$f":"AD105 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B72,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B72,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B72,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B72,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":50.936393615536005},{"$f":"AE105 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B72,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B72,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B72,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B72,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":51.978850294995731},{"$f":"AF105 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B72,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B72,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B72,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B72,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":52.787365337700066},{"$f":"AG105 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B72,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B72,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B72,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B72,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":53.385758018322974},{"$f":"AH105 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B72,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B72,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B72,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B72,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":53.808439769276774}]
[null,"CD","Clothes Drying",{"$f":"D106 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B73,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B73,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B73,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B73,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":0.34478670872803496},{"$f":"E106 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B73,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B73,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B73,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B73,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":1.0281443880797205},{"$f":"F106 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B73,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B73,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B73,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B73,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":2.0010068921971076},{"$f":"G106 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B73,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B73,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B73,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B73,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":3.2549429461756838},{"$f":"H106 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B73,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B73,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B73,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B73,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":4.7609330285386315},{"$f":"I106 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B73,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B73,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B73,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B73,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":6.5005815905083502},{"$f":"J106 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B73,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B73,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B73,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B73,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":8.4889124016816773},{"$f":"K106 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B73,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B73,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B73,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B73,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":10.730277069390956},{"$f":"L106 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B73,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B73,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B73,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B73,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":13.217544011910835},{"$f":"M106 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B73,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B73,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B73,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B73,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":15.966343034479381},{"$f":"N106 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B73,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B73,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B73,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B73,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":18.961693566982657},{"$f":"O106 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B73,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B73,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B73,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B73,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":22.220021200519383},{"$f":"P106 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B73,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B73,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B73,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B73,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":25.635654285147869},{"$f":"Q106 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B73,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B73,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B73,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B73,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":29.235561964330024},{"$f":"R106 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B73,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B73,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B73,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B73,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":33.001530076926016},{"$f":"S106 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B73,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B73,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B73,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B73,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":37.072016959715562},{"$f":"T106 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B73,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B73,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B73,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B73,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":41.567382210928187},{"$f":"U106 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B73,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B73,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B73,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B73,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":46.624760827101476},{"$f":"V106 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B73,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B73,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B73,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B73,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":52.034538323882899},{"$f":"W106 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B73,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B73,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B73,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B73,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":57.606336792609525},{"$f":"X106 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B73,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B73,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B73,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B73,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":63.042927929047032},{"$f":"Y106 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B73,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B73,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B73,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B73,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":68.110412752688802},{"$f":"Z106 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B73,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B73,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B73,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B73,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":72.664040459843335},{"$f":"AA106 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B73,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B73,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B73,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B73,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":76.861678153663121},{"$f":"AB106 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B73,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B73,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B73,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B73,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":80.723159843112626},{"$f":"AC106 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B73,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B73,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B73,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B73,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":84.260758221671495},{"$f":"AD106 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B73,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B73,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B73,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B73,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":87.476588653897792},{"$f":"AE106 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B73,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B73,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B73,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B73,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":90.369667618559518},{"$f":"AF106 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B73,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B73,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B73,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B73,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":92.941463888213917},{"$f":"AG106 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B73,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B73,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B73,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B73,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":95.199537029017279},{"$f":"AH106 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B73,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B73,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$62,'Current Inputs'!$A$49:$A$53,0),MATCH($B73,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B73,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":97.15815773919671}]
[null,"Peak Load (MW)",null,{"$f":"SUM(D70:D73)","v":1.2920054961960583},{"$f":"SUM(E70:E73)","v":3.9842390754774426},8.0132126554084575,13.325720649558598,19.658159704340967,26.776475493801083,34.618441276379414,43.113597678177477,52.21017080134061,62.052129229633948,72.76907200498124,84.655714808978672,97.445998667584121,111.15610857994696,125.35237125418369,139.95792046225404,154.78476960764272,170.07886588375271,185.48997985999239,201.13532811950046,216.55753191518281,231.02019748646052,243.95995285501721,255.78733954235369,266.44799410824345,275.89227995029893,284.07686775370348,290.99353888074262,296.68597781410494,301.25367987975352,304.84373431166716]
[]
[null,"Electric Peak (MW) - Worst Case",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH79/'Gas Demand Model'!AH164","v":{"$error":"#DIV/0!"}}]
[]
[1,"Residential Segment","Device",2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"SH","Space Heating",{"$f":"D96 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B79,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B79,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B79,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B79,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":0},{"$f":"E96 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B79,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B79,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B79,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B79,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":0},{"$f":"F96 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B79,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B79,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B79,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B79,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":0},{"$f":"G96 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B79,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B79,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B79,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B79,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":0},{"$f":"H96 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B79,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B79,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B79,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B79,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":0},{"$f":"I96 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B79,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B79,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B79,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B79,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":0},{"$f":"J96 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B79,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B79,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B79,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B79,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":0},{"$f":"K96 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B79,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B79,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B79,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B79,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":0},{"$f":"L96 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B79,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B79,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B79,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B79,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":0},{"$f":"M96 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B79,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B79,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B79,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B79,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":0},{"$f":"N96 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B79,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B79,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B79,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B79,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":0},{"$f":"O96 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B79,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B79,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B79,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B79,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":0},{"$f":"P96 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B79,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B79,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B79,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B79,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":0},{"$f":"Q96 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B79,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B79,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B79,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B79,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":0},{"$f":"R96 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B79,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B79,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B79,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B79,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":0},{"$f":"S96 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B79,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B79,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B79,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B79,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":0},{"$f":"T96 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B79,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B79,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B79,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B79,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":0},{"$f":"U96 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B79,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B79,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B79,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B79,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":0},{"$f":"V96 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B79,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B79,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B79,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B79,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":0},{"$f":"W96 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B79,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B79,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B79,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B79,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":0},{"$f":"X96 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B79,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B79,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B79,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B79,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":0},{"$f":"Y96 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B79,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B79,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B79,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B79,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":0},{"$f":"Z96 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B79,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B79,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B79,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B79,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":0},{"$f":"AA96 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B79,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B79,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B79,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B79,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":0},{"$f":"AB96 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B79,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B79,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B79,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B79,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":0},{"$f":"AC96 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B79,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B79,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B79,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B79,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":0},{"$f":"AD96 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B79,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B79,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B79,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B79,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":0},{"$f":"AE96 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B79,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B79,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B79,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B79,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":0},{"$f":"AF96 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B79,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B79,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B79,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B79,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":0},{"$f":"AG96 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B79,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B79,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B79,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B79,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":0},{"$f":"AH96 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B79,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B79,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B79,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B79,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":0}]
[null,"WH","Water Heating",{"$f":"D97 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B80,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B80,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B80,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B80,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":1.3534992384530846},{"$f":"E97 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B80,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B80,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B80,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B80,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":4.2835466602127781},{"$f":"F97 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B80,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B80,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B80,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B80,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":8.666001039448556},{"$f":"G97 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B80,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B80,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B80,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B80,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":14.405247587473617},{"$f":"H97 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B80,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B80,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B80,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B80,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":21.313153484841674},{"$f":"I97 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B80,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B80,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B80,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B80,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":29.185517326793949},{"$f":"J97 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B80,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B80,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B80,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B80,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":37.727897902763303},{"$f":"K97 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B80,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B80,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B80,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B80,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":46.905604347979107},{"$f":"L97 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B80,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B80,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B80,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B80,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":56.695008230029636},{"$f":"M97 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B80,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B80,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B80,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B80,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":67.195867276385698},{"$f":"N97 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B80,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B80,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B80,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B80,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":78.659013769917351},{"$f":"O97 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B80,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B80,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B80,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B80,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":91.713514266498592},{"$f":"P97 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B80,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B80,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B80,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B80,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":105.93501112607159},{"$f":"Q97 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B80,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B80,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B80,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B80,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":121.26884804408712},{"$f":"R97 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B80,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B80,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B80,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B80,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":137.25827444271061},{"$f":"S97 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B80,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B80,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B80,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B80,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":153.64086359934419},{"$f":"T97 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B80,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B80,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B80,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B80,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":169.78277326646173},{"$f":"U97 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B80,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B80,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B80,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B80,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":185.66634306554334},{"$f":"V97 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B80,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B80,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B80,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B80,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":201.34535998140194},{"$f":"W97 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B80,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B80,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B80,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B80,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":217.68584313243437},{"$f":"X97 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B80,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B80,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B80,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B80,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":233.88414477224842},{"$f":"Y97 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B80,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B80,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B80,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B80,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":249.46636071219115},{"$f":"Z97 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B80,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B80,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B80,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B80,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":263.73853924391591},{"$f":"AA97 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B80,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B80,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B80,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B80,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":277.09317261512956},{"$f":"AB97 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B80,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B80,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B80,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B80,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":289.28537498794333},{"$f":"AC97 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B80,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B80,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B80,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B80,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":300.19525336860005},{"$f":"AD97 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B80,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B80,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B80,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B80,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":309.72680993233769},{"$f":"AE97 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B80,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B80,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B80,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B80,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":317.84313895384844},{"$f":"AF97 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B80,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B80,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B80,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B80,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":324.58603454638973},{"$f":"AG97 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B80,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B80,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B80,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B80,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":330.07859822992782},{"$f":"AH97 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B80,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B80,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B80,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B80,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":334.51317070388609}]
[null,"CK","Cooking",{"$f":"D98 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B81,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B81,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B81,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B81,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":0.12445234140113982},{"$f":"E98 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B81,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B81,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B81,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B81,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":0.37634323522784674},{"$f":"F98 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B81,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B81,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B81,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B81,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":0.72858181841084724},{"$f":"G98 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B81,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B81,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B81,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B81,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":1.176104580585466},{"$f":"H98 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B81,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B81,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B81,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B81,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":1.7205971627088106},{"$f":"I98 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B81,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B81,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B81,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B81,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":2.3636569369760063},{"$f":"J98 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B81,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B81,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B81,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B81,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":3.0961922875604606},{"$f":"K98 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B81,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B81,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B81,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B81,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":3.9260799216210112},{"$f":"L98 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B81,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B81,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B81,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B81,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":4.8546501556566293},{"$f":"M98 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B81,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B81,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B81,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B81,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":5.8806571785659933},{"$f":"N98 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B81,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B81,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B81,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B81,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":7.0021051965321872},{"$f":"O98 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B81,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B81,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B81,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B81,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":8.2449819049102295},{"$f":"P98 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B81,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B81,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B81,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B81,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":9.5530435332486476},{"$f":"Q98 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B81,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B81,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B81,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B81,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":10.932329189507389},{"$f":"R98 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B81,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B81,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B81,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B81,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":12.390150986835661},{"$f":"S98 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B81,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B81,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B81,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B81,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":13.984338333220768},{"$f":"T98 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B81,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B81,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B81,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B81,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":15.746281554715711},{"$f":"U98 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B81,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B81,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B81,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B81,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":17.712877070584288},{"$f":"V98 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B81,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B81,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B81,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B81,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":19.830875520901717},{"$f":"W98 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B81,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B81,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B81,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B81,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":22.070168873603283},{"$f":"X98 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B81,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B81,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B81,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B81,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":24.26231872679169},{"$f":"Y98 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B81,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B81,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B81,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B81,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":26.346515036194354},{"$f":"Z98 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B81,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B81,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B81,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B81,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":28.261225050374886},{"$f":"AA98 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B81,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B81,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B81,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B81,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":30.06823251358832},{"$f":"AB98 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B81,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B81,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B81,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B81,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":31.761389663325513},{"$f":"AC98 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B81,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B81,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B81,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B81,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":33.343184772133043},{"$f":"AD98 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B81,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B81,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B81,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B81,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":34.812190503442828},{"$f":"AE98 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B81,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B81,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B81,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B81,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":36.165773932544859},{"$f":"AF98 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B81,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B81,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B81,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B81,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":37.402295643827237},{"$f":"AG98 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B81,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B81,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B81,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B81,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":38.522609250832559},{"$f":"AH98 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B81,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B81,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B81,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B81,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":39.530381005868058}]
[null,"CD","Clothes Drying",{"$f":"D99 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B82,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B82,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B82,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B82,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":0.17231862655542438},{"$f":"E99 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B82,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B82,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B82,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B82,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":0.52109063339240314},{"$f":"F99 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B82,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B82,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B82,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B82,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":1.0088055947227115},{"$f":"G99 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B82,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B82,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B82,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B82,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":1.6284524961952607},{"$f":"H99 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B82,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B82,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B82,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B82,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":2.3823653022121989},{"$f":"I99 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B82,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B82,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B82,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B82,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":3.2727557588898555},{"$f":"J99 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B82,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B82,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B82,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B82,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":4.2870354750837141},{"$f":"K99 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B82,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B82,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B82,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B82,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":5.4361106607060155},{"$f":"L99 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B82,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B82,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B82,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B82,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":6.72182329244764},{"$f":"M99 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B82,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B82,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B82,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B82,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":8.1424484010913751},{"$f":"N99 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B82,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B82,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B82,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B82,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":9.6952225798137999},{"$f":"O99 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B82,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B82,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B82,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B82,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":11.416128791414167},{"$f":"P99 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B82,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B82,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B82,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B82,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":13.227291046036589},{"$f":"Q99 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B82,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B82,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B82,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B82,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":15.137071185471768},{"$f":"R99 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B82,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B82,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B82,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B82,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":17.155593674080151},{"$f":"S99 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B82,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B82,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B82,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B82,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":19.362929999844138},{"$f":"T99 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B82,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B82,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B82,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B82,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":21.802543691144834},{"$f":"U99 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B82,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B82,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B82,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B82,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":24.525522097732093},{"$f":"V99 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B82,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B82,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B82,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B82,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":27.458135336633148},{"$f":"W99 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B82,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B82,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B82,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B82,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":30.558695363450703},{"$f":"X99 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B82,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B82,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B82,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B82,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":33.593979775557735},{"$f":"Y99 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B82,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B82,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B82,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B82,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":36.479790050115255},{"$f":"Z99 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B82,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B82,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B82,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B82,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":39.130926992826758},{"$f":"AA99 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B82,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B82,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B82,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B82,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":41.632937326506912},{"$f":"AB99 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B82,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B82,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B82,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B82,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":43.977308764604551},{"$f":"AC99 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B82,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B82,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B82,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B82,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":46.167486607568819},{"$f":"AD99 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B82,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B82,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B82,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B82,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":48.201494543228527},{"$f":"AE99 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B82,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B82,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B82,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B82,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":50.075686983523646},{"$f":"AF99 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B82,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B82,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B82,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B82,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":51.787793968376171},{"$f":"AG99 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B82,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B82,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B82,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B82,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":53.33899742422971},{"$f":"AH99 * INDEX('Current Inputs'!$C$61:$F$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B82,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$55:$F$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B82,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$C$49:$F$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B82,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$C$75:$F$75,MATCH($B82,'Current Inputs'!$C$69:$F$69,0)) * 1000","v":54.734373700432691}]
[null,"Peak Load (MW)",null,{"$f":"SUM(D79:D82)","v":1.6502702064096488},{"$f":"SUM(E79:E82)","v":5.180980528833028},10.403388452582114,17.209804664254346,25.416115949762684,34.821930022659814,45.111125665407478,56.267794930306131,68.27148167813391,81.218972856043067,95.356341546263337,111.37462496282299,128.71534570535681,147.33824841906628,166.80401910362644,186.98813193240909,207.33159851232227,227.90474223385974,248.6343708389368,270.31470736948836,291.74044327459785,312.29266579850076,331.13069128711754,348.79434245522481,365.02407341587343,379.70592474830192,392.74049497900904,404.08459986991699,413.77612415859312,421.94020490499008,428.77792541018681]
[]
[null,"Commercial Segment","Device",2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"SH","Space Heating",{"$f":"D103 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B86,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B86,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B86,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B86,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":0},{"$f":"E103 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B86,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B86,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B86,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B86,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":0},{"$f":"F103 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B86,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B86,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B86,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B86,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":0},{"$f":"G103 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B86,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B86,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B86,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B86,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":0},{"$f":"H103 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B86,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B86,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B86,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B86,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":0},{"$f":"I103 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B86,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B86,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B86,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B86,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":0},{"$f":"J103 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B86,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B86,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B86,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B86,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":0},{"$f":"K103 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B86,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B86,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B86,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B86,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":0},{"$f":"L103 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B86,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B86,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B86,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B86,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":0},{"$f":"M103 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B86,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B86,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B86,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B86,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":0},{"$f":"N103 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B86,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B86,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B86,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B86,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":0},{"$f":"O103 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B86,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B86,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B86,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B86,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":0},{"$f":"P103 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B86,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B86,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B86,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B86,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":0},{"$f":"Q103 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B86,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B86,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B86,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B86,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":0},{"$f":"R103 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B86,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B86,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B86,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B86,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":0},{"$f":"S103 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B86,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B86,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B86,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B86,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":0},{"$f":"T103 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B86,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B86,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B86,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B86,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":0},{"$f":"U103 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B86,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B86,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B86,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B86,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":0},{"$f":"V103 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B86,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B86,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B86,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B86,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":0},{"$f":"W103 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B86,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B86,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B86,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B86,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":0},{"$f":"X103 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B86,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B86,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B86,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B86,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":0},{"$f":"Y103 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B86,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B86,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B86,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B86,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":0},{"$f":"Z103 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B86,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B86,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B86,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B86,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":0},{"$f":"AA103 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B86,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B86,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B86,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B86,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":0},{"$f":"AB103 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B86,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B86,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B86,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B86,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":0},{"$f":"AC103 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B86,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B86,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B86,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B86,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":0},{"$f":"AD103 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B86,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B86,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B86,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B86,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":0},{"$f":"AE103 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B86,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B86,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B86,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B86,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":0},{"$f":"AF103 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B86,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B86,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B86,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B86,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":0},{"$f":"AG103 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B86,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B86,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B86,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B86,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":0},{"$f":"AH103 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B86,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B86,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B86,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B86,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":0}]
[null,"WH","Water Heating",{"$f":"D104 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B87,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B87,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B87,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B87,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":0.70180759466901133},{"$f":"E104 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B87,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B87,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B87,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B87,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":2.1902117331540722},{"$f":"F104 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B87,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B87,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B87,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B87,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":4.4545270017429486},{"$f":"G104 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B87,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B87,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B87,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B87,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":7.4615794893068141},{"$f":"H104 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B87,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B87,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B87,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B87,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":11.037562766814119},{"$f":"I104 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B87,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B87,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B87,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B87,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":15.022692242064846},{"$f":"J104 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B87,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B87,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B87,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B87,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":19.359731935221095},{"$f":"K104 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B87,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B87,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B87,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B87,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":23.993253348150169},{"$f":"L104 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B87,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B87,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B87,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B87,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":28.890180366951359},{"$f":"M104 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B87,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B87,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B87,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B87,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":34.145600980432008},{"$f":"N104 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B87,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B87,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B87,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B87,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":39.866636237186974},{"$f":"O104 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B87,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B87,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B87,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B87,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":46.259475141927972},{"$f":"P104 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B87,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B87,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B87,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B87,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":53.205284491986774},{"$f":"Q104 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B87,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B87,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B87,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B87,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":60.696074164615951},{"$f":"R104 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B87,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B87,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B87,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B87,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":68.424024702380677},{"$f":"S104 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B87,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B87,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B87,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B87,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":76.229599135671819},{"$f":"T104 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B87,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B87,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B87,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B87,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":83.884339473450524},{"$f":"U104 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B87,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B87,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B87,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B87,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":91.468866188160035},{"$f":"V104 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B87,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B87,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B87,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B87,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":98.878995707324563},{"$f":"W104 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B87,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B87,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B87,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B87,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":106.34262907480094},{"$f":"X104 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B87,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B87,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B87,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B87,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":113.74110859653196},{"$f":"Y104 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B87,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B87,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B87,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B87,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":120.70212889006322},{"$f":"Z104 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B87,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B87,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B87,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B87,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":126.9155276956001},{"$f":"AA104 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B87,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B87,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B87,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B87,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":132.56851500952521},{"$f":"AB104 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B87,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B87,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B87,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B87,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":137.60611690814085},{"$f":"AC104 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B87,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B87,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B87,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B87,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":141.98246393172445},{"$f":"AD104 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B87,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B87,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B87,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B87,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":145.66388548426968},{"$f":"AE104 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B87,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B87,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B87,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B87,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":148.64502096718735},{"$f":"AF104 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B87,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B87,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B87,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B87,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":150.95714858819096},{"$f":"AG104 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B87,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B87,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B87,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B87,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":152.66838483241327},{"$f":"AH104 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B87,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B87,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B87,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B87,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":153.87713680319365}]
[null,"CK","Cooking",{"$f":"D105 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B88,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B88,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B88,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B88,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":0.24541119279901197},{"$f":"E105 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B88,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B88,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B88,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B88,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":0.76588295424364972},{"$f":"F105 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B88,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B88,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B88,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B88,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":1.5576787614684018},{"$f":"G105 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B88,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B88,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B88,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B88,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":2.6091982140761005},{"$f":"H105 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B88,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B88,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B88,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B88,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":3.8596639089882183},{"$f":"I105 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B88,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B88,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B88,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B88,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":5.2532016612278865},{"$f":"J105 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B88,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B88,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B88,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B88,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":6.7697969394766391},{"$f":"K105 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B88,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B88,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B88,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B88,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":8.3900672606363536},{"$f":"L105 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B88,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B88,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B88,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B88,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":10.10244642247841},{"$f":"M105 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B88,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B88,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B88,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B88,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":11.940185214722558},{"$f":"N105 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B88,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B88,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B88,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B88,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":13.940742200811604},{"$f":"O105 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B88,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B88,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B88,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B88,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":16.176218466531317},{"$f":"P105 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B88,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B88,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B88,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B88,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":18.605059890449478},{"$f":"Q105 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B88,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B88,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B88,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B88,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":21.224472451000985},{"$f":"R105 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B88,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B88,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B88,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B88,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":23.926816474877004},{"$f":"S105 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B88,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B88,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B88,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B88,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":26.656304366866664},{"$f":"T105 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B88,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B88,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B88,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B88,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":29.333047923263994},{"$f":"U105 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B88,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B88,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B88,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B88,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":31.985238868491187},{"$f":"V105 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B88,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B88,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B88,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B88,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":34.576445828784905},{"$f":"W105 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B88,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B88,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B88,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B88,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":37.186362252089978},{"$f":"X105 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B88,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B88,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B88,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B88,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":39.773495389603802},{"$f":"Y105 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B88,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B88,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B88,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B88,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":42.207655843708494},{"$f":"Z105 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B88,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B88,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B88,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B88,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":44.380384699573774},{"$f":"AA105 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B88,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B88,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B88,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B88,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":46.357146379165357},{"$f":"AB105 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B88,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B88,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B88,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B88,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":48.118717356989961},{"$f":"AC105 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B88,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B88,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B88,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B88,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":49.649057796902973},{"$f":"AD105 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B88,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B88,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B88,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B88,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":50.936393615536005},{"$f":"AE105 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B88,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B88,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B88,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B88,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":51.978850294995731},{"$f":"AF105 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B88,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B88,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B88,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B88,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":52.787365337700066},{"$f":"AG105 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B88,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B88,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B88,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B88,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":53.385758018322974},{"$f":"AH105 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B88,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B88,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B88,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B88,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":53.808439769276774}]
[null,"CD","Clothes Drying",{"$f":"D106 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B89,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B89,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B89,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B89,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":0.34478670872803496},{"$f":"E106 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B89,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B89,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B89,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B89,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":1.0281443880797205},{"$f":"F106 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B89,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B89,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B89,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B89,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":2.0010068921971076},{"$f":"G106 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B89,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B89,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B89,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B89,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":3.2549429461756838},{"$f":"H106 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B89,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B89,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B89,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B89,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":4.7609330285386315},{"$f":"I106 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B89,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B89,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B89,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B89,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":6.5005815905083502},{"$f":"J106 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B89,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B89,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B89,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B89,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":8.4889124016816773},{"$f":"K106 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B89,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B89,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B89,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B89,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":10.730277069390956},{"$f":"L106 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B89,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B89,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B89,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B89,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":13.217544011910835},{"$f":"M106 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B89,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B89,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B89,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B89,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":15.966343034479381},{"$f":"N106 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B89,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B89,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B89,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B89,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":18.961693566982657},{"$f":"O106 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B89,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B89,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B89,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B89,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":22.220021200519383},{"$f":"P106 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B89,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B89,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B89,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B89,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":25.635654285147869},{"$f":"Q106 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B89,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B89,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B89,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B89,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":29.235561964330024},{"$f":"R106 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B89,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B89,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B89,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B89,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":33.001530076926016},{"$f":"S106 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B89,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B89,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B89,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B89,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":37.072016959715562},{"$f":"T106 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B89,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B89,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B89,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B89,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":41.567382210928187},{"$f":"U106 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B89,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B89,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B89,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B89,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":46.624760827101476},{"$f":"V106 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B89,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B89,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B89,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B89,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":52.034538323882899},{"$f":"W106 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B89,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B89,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B89,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B89,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":57.606336792609525},{"$f":"X106 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B89,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B89,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B89,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B89,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":63.042927929047032},{"$f":"Y106 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B89,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B89,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B89,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B89,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":68.110412752688802},{"$f":"Z106 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B89,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B89,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B89,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B89,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":72.664040459843335},{"$f":"AA106 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B89,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B89,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B89,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B89,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":76.861678153663121},{"$f":"AB106 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B89,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B89,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B89,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B89,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":80.723159843112626},{"$f":"AC106 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B89,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B89,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B89,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B89,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":84.260758221671495},{"$f":"AD106 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B89,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B89,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B89,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B89,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":87.476588653897792},{"$f":"AE106 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B89,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B89,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B89,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B89,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":90.369667618559518},{"$f":"AF106 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B89,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B89,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B89,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B89,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":92.941463888213917},{"$f":"AG106 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B89,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B89,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B89,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B89,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":95.199537029017279},{"$f":"AH106 * INDEX('Current Inputs'!$H$61:$K$65,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B89,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$55:$K$59,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B89,'Current Inputs'!$C$15:$F$15,0)) / INDEX('Current Inputs'!$H$49:$K$53,MATCH($A$78,'Current Inputs'!$A$49:$A$53,0),MATCH($B89,'Current Inputs'!$C$15:$F$15,0)) * INDEX('Current Inputs'!$H$75:$K$75,MATCH($B89,'Current Inputs'!$H$69:$K$69,0)) * 1000","v":97.15815773919671}]
[null,"Peak Load (MW)",null,{"$f":"SUM(D86:D89)","v":1.2920054961960583},{"$f":"SUM(E86:E89)","v":3.9842390754774426},8.0132126554084575,13.325720649558598,19.658159704340967,26.776475493801083,34.618441276379414,43.113597678177477,52.21017080134061,62.052129229633948,72.76907200498124,84.655714808978672,97.445998667584121,111.15610857994696,125.35237125418369,139.95792046225404,154.78476960764272,170.07886588375271,185.48997985999239,201.13532811950046,216.55753191518281,231.02019748646052,243.95995285501721,255.78733954235369,266.44799410824345,275.89227995029893,284.07686775370348,290.99353888074262,296.68597781410494,301.25367987975352,304.84373431166716]
[]
[]
[null,"Electric Sales (GWh)"]
[]
[null,"Residential Segment","Device",2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"SH","Space Heating",{"$f":"D113 * INDEX('Current Inputs'!$C$73:$F$73,MATCH($B96,'Current Inputs'!$C$69:$F$69,0))/INDEX('Current Inputs'!$C$75:$F$75,MATCH($B96,'Current Inputs'!$C$69:$F$69,0)) / 34121","v":12.082406972303662},{"$f":"E113 * INDEX('Current Inputs'!$C$73:$F$73,MATCH($B96,'Current Inputs'!$C$69:$F$69,0))/INDEX('Current Inputs'!$C$75:$F$75,MATCH($B96,'Current Inputs'!$C$69:$F$69,0)) / 34121","v":36.529425903270969},{"$f":"F113 * INDEX('Current Inputs'!$C$73:$F$73,MATCH($B96,'Current Inputs'!$C$69:$F$69,0))/INDEX('Current Inputs'!$C$75:$F$75,MATCH($B96,'Current Inputs'!$C$69:$F$69,0)) / 34121","v":70.695954142651686},{"$f":"G113 * INDEX('Current Inputs'!$C$73:$F$73,MATCH($B96,'Current Inputs'!$C$69:$F$69,0))/INDEX('Current Inputs'!$C$75:$F$75,MATCH($B96,'Current Inputs'!$C$69:$F$69,0)) / 34121","v":114.07058590893035},{"$f":"H113 * INDEX('Current Inputs'!$C$73:$F$73,MATCH($B96,'Current Inputs'!$C$69:$F$69,0))/INDEX('Current Inputs'!$C$75:$F$75,MATCH($B96,'Current Inputs'!$C$69:$F$69,0)) / 34121","v":166.79348586915401},{"$f":"I113 * INDEX('Current Inputs'!$C$73:$F$73,MATCH($B96,'Current Inputs'!$C$69:$F$69,0))/INDEX('Current Inputs'!$C$75:$F$75,MATCH($B96,'Current Inputs'!$C$69:$F$69,0)) / 34121","v":228.99259640368089},{"$f":"J113 * INDEX('Current Inputs'!$C$73:$F$73,MATCH($B96,'Current Inputs'!$C$69:$F$69,0))/INDEX('Current Inputs'!$C$75:$F$75,MATCH($B96,'Current Inputs'!$C$69:$F$69,0)) / 34121","v":299.75609691053256},{"$f":"K113 * INDEX('Current Inputs'!$C$73:$F$73,MATCH($B96,'Current Inputs'!$C$69:$F$69,0))/INDEX('Current Inputs'!$C$75:$F$75,MATCH($B96,'Current Inputs'!$C$69:$F$69,0)) / 34121","v":379.81103186303829},{"$f":"L113 * INDEX('Current Inputs'!$C$73:$F$73,MATCH($B96,'Current Inputs'!$C$69:$F$69,0))/INDEX('Current Inputs'!$C$75:$F$75,MATCH($B96,'Current Inputs'!$C$69:$F$69,0)) / 34121","v":469.24409926007422},{"$f":"M113 * INDEX('Current Inputs'!$C$73:$F$73,MATCH($B96,'Current Inputs'!$C$69:$F$69,0))/INDEX('Current Inputs'!$C$75:$F$75,MATCH($B96,'Current Inputs'!$C$69:$F$69,0)) / 34121","v":567.88742833003266},{"$f":"N113 * INDEX('Current Inputs'!$C$73:$F$73,MATCH($B96,'Current Inputs'!$C$69:$F$69,0))/INDEX('Current Inputs'!$C$75:$F$75,MATCH($B96,'Current Inputs'!$C$69:$F$69,0)) / 34121","v":675.49590959618195},{"$f":"O113 * INDEX('Current Inputs'!$C$73:$F$73,MATCH($B96,'Current Inputs'!$C$69:$F$69,0))/INDEX('Current Inputs'!$C$75:$F$75,MATCH($B96,'Current Inputs'!$C$69:$F$69,0)) / 34121","v":794.34787083115611},{"$f":"P113 * INDEX('Current Inputs'!$C$73:$F$73,MATCH($B96,'Current Inputs'!$C$69:$F$69,0))/INDEX('Current Inputs'!$C$75:$F$75,MATCH($B96,'Current Inputs'!$C$69:$F$69,0)) / 34121","v":918.87937586325393},{"$f":"Q113 * INDEX('Current Inputs'!$C$73:$F$73,MATCH($B96,'Current Inputs'!$C$69:$F$69,0))/INDEX('Current Inputs'!$C$75:$F$75,MATCH($B96,'Current Inputs'!$C$69:$F$69,0)) / 34121","v":1049.5259852431361},{"$f":"R113 * INDEX('Current Inputs'!$C$73:$F$73,MATCH($B96,'Current Inputs'!$C$69:$F$69,0))/INDEX('Current Inputs'!$C$75:$F$75,MATCH($B96,'Current Inputs'!$C$69:$F$69,0)) / 34121","v":1186.8284116005655},{"$f":"S113 * INDEX('Current Inputs'!$C$73:$F$73,MATCH($B96,'Current Inputs'!$C$69:$F$69,0))/INDEX('Current Inputs'!$C$75:$F$75,MATCH($B96,'Current Inputs'!$C$69:$F$69,0)) / 34121","v":1336.1343309014035},{"$f":"T113 * INDEX('Current Inputs'!$C$73:$F$73,MATCH($B96,'Current Inputs'!$C$69:$F$69,0))/INDEX('Current Inputs'!$C$75:$F$75,MATCH($B96,'Current Inputs'!$C$69:$F$69,0)) / 34121","v":1500.195740844038},{"$f":"U113 * INDEX('Current Inputs'!$C$73:$F$73,MATCH($B96,'Current Inputs'!$C$69:$F$69,0))/INDEX('Current Inputs'!$C$75:$F$75,MATCH($B96,'Current Inputs'!$C$69:$F$69,0)) / 34121","v":1682.2259044605819},{"$f":"V113 * INDEX('Current Inputs'!$C$73:$F$73,MATCH($B96,'Current Inputs'!$C$69:$F$69,0))/INDEX('Current Inputs'!$C$75:$F$75,MATCH($B96,'Current Inputs'!$C$69:$F$69,0)) / 34121","v":1876.8285087543152},{"$f":"W113 * INDEX('Current Inputs'!$C$73:$F$73,MATCH($B96,'Current Inputs'!$C$69:$F$69,0))/INDEX('Current Inputs'!$C$75:$F$75,MATCH($B96,'Current Inputs'!$C$69:$F$69,0)) / 34121","v":2080.8298957488337},{"$f":"X113 * INDEX('Current Inputs'!$C$73:$F$73,MATCH($B96,'Current Inputs'!$C$69:$F$69,0))/INDEX('Current Inputs'!$C$75:$F$75,MATCH($B96,'Current Inputs'!$C$69:$F$69,0)) / 34121","v":2278.0884484962721},{"$f":"Y113 * INDEX('Current Inputs'!$C$73:$F$73,MATCH($B96,'Current Inputs'!$C$69:$F$69,0))/INDEX('Current Inputs'!$C$75:$F$75,MATCH($B96,'Current Inputs'!$C$69:$F$69,0)) / 34121","v":2462.7836010267097},{"$f":"Z113 * INDEX('Current Inputs'!$C$73:$F$73,MATCH($B96,'Current Inputs'!$C$69:$F$69,0))/INDEX('Current Inputs'!$C$75:$F$75,MATCH($B96,'Current Inputs'!$C$69:$F$69,0)) / 34121","v":2629.144802979411},{"$f":"AA113 * INDEX('Current Inputs'!$C$73:$F$73,MATCH($B96,'Current Inputs'!$C$69:$F$69,0))/INDEX('Current Inputs'!$C$75:$F$75,MATCH($B96,'Current Inputs'!$C$69:$F$69,0)) / 34121","v":2782.9515772794521},{"$f":"AB113 * INDEX('Current Inputs'!$C$73:$F$73,MATCH($B96,'Current Inputs'!$C$69:$F$69,0))/INDEX('Current Inputs'!$C$75:$F$75,MATCH($B96,'Current Inputs'!$C$69:$F$69,0)) / 34121","v":2923.6363084932159},{"$f":"AC113 * INDEX('Current Inputs'!$C$73:$F$73,MATCH($B96,'Current Inputs'!$C$69:$F$69,0))/INDEX('Current Inputs'!$C$75:$F$75,MATCH($B96,'Current Inputs'!$C$69:$F$69,0)) / 34121","v":3051.455382295112},{"$f":"AD113 * INDEX('Current Inputs'!$C$73:$F$73,MATCH($B96,'Current Inputs'!$C$69:$F$69,0))/INDEX('Current Inputs'!$C$75:$F$75,MATCH($B96,'Current Inputs'!$C$69:$F$69,0)) / 34121","v":3166.326031483859},{"$f":"AE113 * INDEX('Current Inputs'!$C$73:$F$73,MATCH($B96,'Current Inputs'!$C$69:$F$69,0))/INDEX('Current Inputs'!$C$75:$F$75,MATCH($B96,'Current Inputs'!$C$69:$F$69,0)) / 34121","v":3268.0834986967711},{"$f":"AF113 * INDEX('Current Inputs'!$C$73:$F$73,MATCH($B96,'Current Inputs'!$C$69:$F$69,0))/INDEX('Current Inputs'!$C$75:$F$75,MATCH($B96,'Current Inputs'!$C$69:$F$69,0)) / 34121","v":3356.6845358183664},{"$f":"AG113 * INDEX('Current Inputs'!$C$73:$F$73,MATCH($B96,'Current Inputs'!$C$69:$F$69,0))/INDEX('Current Inputs'!$C$75:$F$75,MATCH($B96,'Current Inputs'!$C$69:$F$69,0)) / 34121","v":3432.3412317848351},{"$f":"AH113 * INDEX('Current Inputs'!$C$73:$F$73,MATCH($B96,'Current Inputs'!$C$69:$F$69,0))/INDEX('Current Inputs'!$C$75:$F$75,MATCH($B96,'Current Inputs'!$C$69:$F$69,0)) / 34121","v":3495.5447412380709}]
[null,"WH","Water Heating",{"$f":"D114 * INDEX('Current Inputs'!$C$73:$F$73,MATCH($B97,'Current Inputs'!$C$69:$F$69,0))/INDEX('Current Inputs'!$C$75:$F$75,MATCH($B97,'Current Inputs'!$C$69:$F$69,0)) / 34121","v":4.5881330117053709},{"$f":"E114 * INDEX('Current Inputs'!$C$73:$F$73,MATCH($B97,'Current Inputs'!$C$69:$F$69,0))/INDEX('Current Inputs'!$C$75:$F$75,MATCH($B97,'Current Inputs'!$C$69:$F$69,0)) / 34121","v":14.520497153263651},{"$f":"F114 * INDEX('Current Inputs'!$C$73:$F$73,MATCH($B97,'Current Inputs'!$C$69:$F$69,0))/INDEX('Current Inputs'!$C$75:$F$75,MATCH($B97,'Current Inputs'!$C$69:$F$69,0)) / 34121","v":29.376274709995105},{"$f":"G114 * INDEX('Current Inputs'!$C$73:$F$73,MATCH($B97,'Current Inputs'!$C$69:$F$69,0))/INDEX('Current Inputs'!$C$75:$F$75,MATCH($B97,'Current Inputs'!$C$69:$F$69,0)) / 34121","v":48.831347754147856},{"$f":"H114 * INDEX('Current Inputs'!$C$73:$F$73,MATCH($B97,'Current Inputs'!$C$69:$F$69,0))/INDEX('Current Inputs'!$C$75:$F$75,MATCH($B97,'Current Inputs'!$C$69:$F$69,0)) / 34121","v":72.247977914717538},{"$f":"I114 * INDEX('Current Inputs'!$C$73:$F$73,MATCH($B97,'Current Inputs'!$C$69:$F$69,0))/INDEX('Current Inputs'!$C$75:$F$75,MATCH($B97,'Current Inputs'!$C$69:$F$69,0)) / 34121","v":98.933957039979489},{"$f":"J114 * INDEX('Current Inputs'!$C$73:$F$73,MATCH($B97,'Current Inputs'!$C$69:$F$69,0))/INDEX('Current Inputs'!$C$75:$F$75,MATCH($B97,'Current Inputs'!$C$69:$F$69,0)) / 34121","v":127.89117933140103},{"$f":"K114 * INDEX('Current Inputs'!$C$73:$F$73,MATCH($B97,'Current Inputs'!$C$69:$F$69,0))/INDEX('Current Inputs'!$C$75:$F$75,MATCH($B97,'Current Inputs'!$C$69:$F$69,0)) / 34121","v":159.00204863721731},{"$f":"L114 * INDEX('Current Inputs'!$C$73:$F$73,MATCH($B97,'Current Inputs'!$C$69:$F$69,0))/INDEX('Current Inputs'!$C$75:$F$75,MATCH($B97,'Current Inputs'!$C$69:$F$69,0)) / 34121","v":192.18646857637162},{"$f":"M114 * INDEX('Current Inputs'!$C$73:$F$73,MATCH($B97,'Current Inputs'!$C$69:$F$69,0))/INDEX('Current Inputs'!$C$75:$F$75,MATCH($B97,'Current Inputs'!$C$69:$F$69,0)) / 34121","v":227.78260093690065},{"$f":"N114 * INDEX('Current Inputs'!$C$73:$F$73,MATCH($B97,'Current Inputs'!$C$69:$F$69,0))/INDEX('Current Inputs'!$C$75:$F$75,MATCH($B97,'Current Inputs'!$C$69:$F$69,0)) / 34121","v":266.64072464378762},{"$f":"O114 * INDEX('Current Inputs'!$C$73:$F$73,MATCH($B97,'Current Inputs'!$C$69:$F$69,0))/INDEX('Current Inputs'!$C$75:$F$75,MATCH($B97,'Current Inputs'!$C$69:$F$69,0)) / 34121","v":310.89326869999525},{"$f":"P114 * INDEX('Current Inputs'!$C$73:$F$73,MATCH($B97,'Current Inputs'!$C$69:$F$69,0))/INDEX('Current Inputs'!$C$75:$F$75,MATCH($B97,'Current Inputs'!$C$69:$F$69,0)) / 34121","v":359.10173263075109},{"$f":"Q114 * INDEX('Current Inputs'!$C$73:$F$73,MATCH($B97,'Current Inputs'!$C$69:$F$69,0))/INDEX('Current Inputs'!$C$75:$F$75,MATCH($B97,'Current Inputs'!$C$69:$F$69,0)) / 34121","v":411.08084082741397},{"$f":"R114 * INDEX('Current Inputs'!$C$73:$F$73,MATCH($B97,'Current Inputs'!$C$69:$F$69,0))/INDEX('Current Inputs'!$C$75:$F$75,MATCH($B97,'Current Inputs'!$C$69:$F$69,0)) / 34121","v":465.28228624647659},{"$f":"S114 * INDEX('Current Inputs'!$C$73:$F$73,MATCH($B97,'Current Inputs'!$C$69:$F$69,0))/INDEX('Current Inputs'!$C$75:$F$75,MATCH($B97,'Current Inputs'!$C$69:$F$69,0)) / 34121","v":520.81648677743783},{"$f":"T114 * INDEX('Current Inputs'!$C$73:$F$73,MATCH($B97,'Current Inputs'!$C$69:$F$69,0))/INDEX('Current Inputs'!$C$75:$F$75,MATCH($B97,'Current Inputs'!$C$69:$F$69,0)) / 34121","v":575.53482463207376},{"$f":"U114 * INDEX('Current Inputs'!$C$73:$F$73,MATCH($B97,'Current Inputs'!$C$69:$F$69,0))/INDEX('Current Inputs'!$C$75:$F$75,MATCH($B97,'Current Inputs'!$C$69:$F$69,0)) / 34121","v":629.37743412048587},{"$f":"V114 * INDEX('Current Inputs'!$C$73:$F$73,MATCH($B97,'Current Inputs'!$C$69:$F$69,0))/INDEX('Current Inputs'!$C$75:$F$75,MATCH($B97,'Current Inputs'!$C$69:$F$69,0)) / 34121","v":682.52664400475226},{"$f":"W114 * INDEX('Current Inputs'!$C$73:$F$73,MATCH($B97,'Current Inputs'!$C$69:$F$69,0))/INDEX('Current Inputs'!$C$75:$F$75,MATCH($B97,'Current Inputs'!$C$69:$F$69,0)) / 34121","v":737.91811231333679},{"$f":"X114 * INDEX('Current Inputs'!$C$73:$F$73,MATCH($B97,'Current Inputs'!$C$69:$F$69,0))/INDEX('Current Inputs'!$C$75:$F$75,MATCH($B97,'Current Inputs'!$C$69:$F$69,0)) / 34121","v":792.82760939745219},{"$f":"Y114 * INDEX('Current Inputs'!$C$73:$F$73,MATCH($B97,'Current Inputs'!$C$69:$F$69,0))/INDEX('Current Inputs'!$C$75:$F$75,MATCH($B97,'Current Inputs'!$C$69:$F$69,0)) / 34121","v":845.64868038030897},{"$f":"Z114 * INDEX('Current Inputs'!$C$73:$F$73,MATCH($B97,'Current Inputs'!$C$69:$F$69,0))/INDEX('Current Inputs'!$C$75:$F$75,MATCH($B97,'Current Inputs'!$C$69:$F$69,0)) / 34121","v":894.0289465895454},{"$f":"AA114 * INDEX('Current Inputs'!$C$73:$F$73,MATCH($B97,'Current Inputs'!$C$69:$F$69,0))/INDEX('Current Inputs'!$C$75:$F$75,MATCH($B97,'Current Inputs'!$C$69:$F$69,0)) / 34121","v":939.29889022077805},{"$f":"AB114 * INDEX('Current Inputs'!$C$73:$F$73,MATCH($B97,'Current Inputs'!$C$69:$F$69,0))/INDEX('Current Inputs'!$C$75:$F$75,MATCH($B97,'Current Inputs'!$C$69:$F$69,0)) / 34121","v":980.62838978963828},{"$f":"AC114 * INDEX('Current Inputs'!$C$73:$F$73,MATCH($B97,'Current Inputs'!$C$69:$F$69,0))/INDEX('Current Inputs'!$C$75:$F$75,MATCH($B97,'Current Inputs'!$C$69:$F$69,0)) / 34121","v":1017.6110283681357},{"$f":"AD114 * INDEX('Current Inputs'!$C$73:$F$73,MATCH($B97,'Current Inputs'!$C$69:$F$69,0))/INDEX('Current Inputs'!$C$75:$F$75,MATCH($B97,'Current Inputs'!$C$69:$F$69,0)) / 34121","v":1049.9213896011447},{"$f":"AE114 * INDEX('Current Inputs'!$C$73:$F$73,MATCH($B97,'Current Inputs'!$C$69:$F$69,0))/INDEX('Current Inputs'!$C$75:$F$75,MATCH($B97,'Current Inputs'!$C$69:$F$69,0)) / 34121","v":1077.4343693350793},{"$f":"AF114 * INDEX('Current Inputs'!$C$73:$F$73,MATCH($B97,'Current Inputs'!$C$69:$F$69,0))/INDEX('Current Inputs'!$C$75:$F$75,MATCH($B97,'Current Inputs'!$C$69:$F$69,0)) / 34121","v":1100.2916425301346},{"$f":"AG114 * INDEX('Current Inputs'!$C$73:$F$73,MATCH($B97,'Current Inputs'!$C$69:$F$69,0))/INDEX('Current Inputs'!$C$75:$F$75,MATCH($B97,'Current Inputs'!$C$69:$F$69,0)) / 34121","v":1118.9105024743315},{"$f":"AH114 * INDEX('Current Inputs'!$C$73:$F$73,MATCH($B97,'Current Inputs'!$C$69:$F$69,0))/INDEX('Current Inputs'!$C$75:$F$75,MATCH($B97,'Current Inputs'!$C$69:$F$69,0)) / 34121","v":1133.9429515385966}]
[null,"CK","Cooking",{"$f":"D115 * INDEX('Current Inputs'!$C$73:$F$73,MATCH($B98,'Current Inputs'!$C$69:$F$69,0))/INDEX('Current Inputs'!$C$75:$F$75,MATCH($B98,'Current Inputs'!$C$69:$F$69,0)) / 34121","v":1.090202510673985},{"$f":"E115 * INDEX('Current Inputs'!$C$73:$F$73,MATCH($B98,'Current Inputs'!$C$69:$F$69,0))/INDEX('Current Inputs'!$C$75:$F$75,MATCH($B98,'Current Inputs'!$C$69:$F$69,0)) / 34121","v":3.2967667405959378},{"$f":"F115 * INDEX('Current Inputs'!$C$73:$F$73,MATCH($B98,'Current Inputs'!$C$69:$F$69,0))/INDEX('Current Inputs'!$C$75:$F$75,MATCH($B98,'Current Inputs'!$C$69:$F$69,0)) / 34121","v":6.3823767292790219},{"$f":"G115 * INDEX('Current Inputs'!$C$73:$F$73,MATCH($B98,'Current Inputs'!$C$69:$F$69,0))/INDEX('Current Inputs'!$C$75:$F$75,MATCH($B98,'Current Inputs'!$C$69:$F$69,0)) / 34121","v":10.302676125928683},{"$f":"H115 * INDEX('Current Inputs'!$C$73:$F$73,MATCH($B98,'Current Inputs'!$C$69:$F$69,0))/INDEX('Current Inputs'!$C$75:$F$75,MATCH($B98,'Current Inputs'!$C$69:$F$69,0)) / 34121","v":15.072431145329181},{"$f":"I115 * INDEX('Current Inputs'!$C$73:$F$73,MATCH($B98,'Current Inputs'!$C$69:$F$69,0))/INDEX('Current Inputs'!$C$75:$F$75,MATCH($B98,'Current Inputs'!$C$69:$F$69,0)) / 34121","v":20.705634767909817},{"$f":"J115 * INDEX('Current Inputs'!$C$73:$F$73,MATCH($B98,'Current Inputs'!$C$69:$F$69,0))/INDEX('Current Inputs'!$C$75:$F$75,MATCH($B98,'Current Inputs'!$C$69:$F$69,0)) / 34121","v":27.122644439029635},{"$f":"K115 * INDEX('Current Inputs'!$C$73:$F$73,MATCH($B98,'Current Inputs'!$C$69:$F$69,0))/INDEX('Current Inputs'!$C$75:$F$75,MATCH($B98,'Current Inputs'!$C$69:$F$69,0)) / 34121","v":34.392460113400055},{"$f":"L115 * INDEX('Current Inputs'!$C$73:$F$73,MATCH($B98,'Current Inputs'!$C$69:$F$69,0))/INDEX('Current Inputs'!$C$75:$F$75,MATCH($B98,'Current Inputs'!$C$69:$F$69,0)) / 34121","v":42.526735363552078},{"$f":"M115 * INDEX('Current Inputs'!$C$73:$F$73,MATCH($B98,'Current Inputs'!$C$69:$F$69,0))/INDEX('Current Inputs'!$C$75:$F$75,MATCH($B98,'Current Inputs'!$C$69:$F$69,0)) / 34121","v":51.514556884238104},{"$f":"N115 * INDEX('Current Inputs'!$C$73:$F$73,MATCH($B98,'Current Inputs'!$C$69:$F$69,0))/INDEX('Current Inputs'!$C$75:$F$75,MATCH($B98,'Current Inputs'!$C$69:$F$69,0)) / 34121","v":61.338441521621959},{"$f":"O115 * INDEX('Current Inputs'!$C$73:$F$73,MATCH($B98,'Current Inputs'!$C$69:$F$69,0))/INDEX('Current Inputs'!$C$75:$F$75,MATCH($B98,'Current Inputs'!$C$69:$F$69,0)) / 34121","v":72.226041487013617},{"$f":"P115 * INDEX('Current Inputs'!$C$73:$F$73,MATCH($B98,'Current Inputs'!$C$69:$F$69,0))/INDEX('Current Inputs'!$C$75:$F$75,MATCH($B98,'Current Inputs'!$C$69:$F$69,0)) / 34121","v":83.684661351258157},{"$f":"Q115 * INDEX('Current Inputs'!$C$73:$F$73,MATCH($B98,'Current Inputs'!$C$69:$F$69,0))/INDEX('Current Inputs'!$C$75:$F$75,MATCH($B98,'Current Inputs'!$C$69:$F$69,0)) / 34121","v":95.767203700084721},{"$f":"R115 * INDEX('Current Inputs'!$C$73:$F$73,MATCH($B98,'Current Inputs'!$C$69:$F$69,0))/INDEX('Current Inputs'!$C$75:$F$75,MATCH($B98,'Current Inputs'!$C$69:$F$69,0)) / 34121","v":108.5377226446804},{"$f":"S115 * INDEX('Current Inputs'!$C$73:$F$73,MATCH($B98,'Current Inputs'!$C$69:$F$69,0))/INDEX('Current Inputs'!$C$75:$F$75,MATCH($B98,'Current Inputs'!$C$69:$F$69,0)) / 34121","v":122.50280379901393},{"$f":"T115 * INDEX('Current Inputs'!$C$73:$F$73,MATCH($B98,'Current Inputs'!$C$69:$F$69,0))/INDEX('Current Inputs'!$C$75:$F$75,MATCH($B98,'Current Inputs'!$C$69:$F$69,0)) / 34121","v":137.93742641930965},{"$f":"U115 * INDEX('Current Inputs'!$C$73:$F$73,MATCH($B98,'Current Inputs'!$C$69:$F$69,0))/INDEX('Current Inputs'!$C$75:$F$75,MATCH($B98,'Current Inputs'!$C$69:$F$69,0)) / 34121","v":155.16480313831835},{"$f":"V115 * INDEX('Current Inputs'!$C$73:$F$73,MATCH($B98,'Current Inputs'!$C$69:$F$69,0))/INDEX('Current Inputs'!$C$75:$F$75,MATCH($B98,'Current Inputs'!$C$69:$F$69,0)) / 34121","v":173.71846956309906},{"$f":"W115 * INDEX('Current Inputs'!$C$73:$F$73,MATCH($B98,'Current Inputs'!$C$69:$F$69,0))/INDEX('Current Inputs'!$C$75:$F$75,MATCH($B98,'Current Inputs'!$C$69:$F$69,0)) / 34121","v":193.33467933276478},{"$f":"X115 * INDEX('Current Inputs'!$C$73:$F$73,MATCH($B98,'Current Inputs'!$C$69:$F$69,0))/INDEX('Current Inputs'!$C$75:$F$75,MATCH($B98,'Current Inputs'!$C$69:$F$69,0)) / 34121","v":212.53791204669523},{"$f":"Y115 * INDEX('Current Inputs'!$C$73:$F$73,MATCH($B98,'Current Inputs'!$C$69:$F$69,0))/INDEX('Current Inputs'!$C$75:$F$75,MATCH($B98,'Current Inputs'!$C$69:$F$69,0)) / 34121","v":230.79547171706255},{"$f":"Z115 * INDEX('Current Inputs'!$C$73:$F$73,MATCH($B98,'Current Inputs'!$C$69:$F$69,0))/INDEX('Current Inputs'!$C$75:$F$75,MATCH($B98,'Current Inputs'!$C$69:$F$69,0)) / 34121","v":247.56833144128399},{"$f":"AA115 * INDEX('Current Inputs'!$C$73:$F$73,MATCH($B98,'Current Inputs'!$C$69:$F$69,0))/INDEX('Current Inputs'!$C$75:$F$75,MATCH($B98,'Current Inputs'!$C$69:$F$69,0)) / 34121","v":263.39771681903369},{"$f":"AB115 * INDEX('Current Inputs'!$C$73:$F$73,MATCH($B98,'Current Inputs'!$C$69:$F$69,0))/INDEX('Current Inputs'!$C$75:$F$75,MATCH($B98,'Current Inputs'!$C$69:$F$69,0)) / 34121","v":278.2297734507315},{"$f":"AC115 * INDEX('Current Inputs'!$C$73:$F$73,MATCH($B98,'Current Inputs'!$C$69:$F$69,0))/INDEX('Current Inputs'!$C$75:$F$75,MATCH($B98,'Current Inputs'!$C$69:$F$69,0)) / 34121","v":292.08629860388544},{"$f":"AD115 * INDEX('Current Inputs'!$C$73:$F$73,MATCH($B98,'Current Inputs'!$C$69:$F$69,0))/INDEX('Current Inputs'!$C$75:$F$75,MATCH($B98,'Current Inputs'!$C$69:$F$69,0)) / 34121","v":304.95478881015919},{"$f":"AE115 * INDEX('Current Inputs'!$C$73:$F$73,MATCH($B98,'Current Inputs'!$C$69:$F$69,0))/INDEX('Current Inputs'!$C$75:$F$75,MATCH($B98,'Current Inputs'!$C$69:$F$69,0)) / 34121","v":316.81217964909297},{"$f":"AF115 * INDEX('Current Inputs'!$C$73:$F$73,MATCH($B98,'Current Inputs'!$C$69:$F$69,0))/INDEX('Current Inputs'!$C$75:$F$75,MATCH($B98,'Current Inputs'!$C$69:$F$69,0)) / 34121","v":327.64410983992661},{"$f":"AG115 * INDEX('Current Inputs'!$C$73:$F$73,MATCH($B98,'Current Inputs'!$C$69:$F$69,0))/INDEX('Current Inputs'!$C$75:$F$75,MATCH($B98,'Current Inputs'!$C$69:$F$69,0)) / 34121","v":337.45805703729326},{"$f":"AH115 * INDEX('Current Inputs'!$C$73:$F$73,MATCH($B98,'Current Inputs'!$C$69:$F$69,0))/INDEX('Current Inputs'!$C$75:$F$75,MATCH($B98,'Current Inputs'!$C$69:$F$69,0)) / 34121","v":346.28613761140423}]
[null,"CD","Clothes Drying",{"$f":"D116 * INDEX('Current Inputs'!$C$73:$F$73,MATCH($B99,'Current Inputs'!$C$69:$F$69,0))/INDEX('Current Inputs'!$C$75:$F$75,MATCH($B99,'Current Inputs'!$C$69:$F$69,0)) / 34121","v":0.98118225960658645},{"$f":"E116 * INDEX('Current Inputs'!$C$73:$F$73,MATCH($B99,'Current Inputs'!$C$69:$F$69,0))/INDEX('Current Inputs'!$C$75:$F$75,MATCH($B99,'Current Inputs'!$C$69:$F$69,0)) / 34121","v":2.9670900665363442},{"$f":"F116 * INDEX('Current Inputs'!$C$73:$F$73,MATCH($B99,'Current Inputs'!$C$69:$F$69,0))/INDEX('Current Inputs'!$C$75:$F$75,MATCH($B99,'Current Inputs'!$C$69:$F$69,0)) / 34121","v":5.7441390563511199},{"$f":"G116 * INDEX('Current Inputs'!$C$73:$F$73,MATCH($B99,'Current Inputs'!$C$69:$F$69,0))/INDEX('Current Inputs'!$C$75:$F$75,MATCH($B99,'Current Inputs'!$C$69:$F$69,0)) / 34121","v":9.2724085133358152},{"$f":"H116 * INDEX('Current Inputs'!$C$73:$F$73,MATCH($B99,'Current Inputs'!$C$69:$F$69,0))/INDEX('Current Inputs'!$C$75:$F$75,MATCH($B99,'Current Inputs'!$C$69:$F$69,0)) / 34121","v":13.565188030796262},{"$f":"I116 * INDEX('Current Inputs'!$C$73:$F$73,MATCH($B99,'Current Inputs'!$C$69:$F$69,0))/INDEX('Current Inputs'!$C$75:$F$75,MATCH($B99,'Current Inputs'!$C$69:$F$69,0)) / 34121","v":18.635071291118837},{"$f":"J116 * INDEX('Current Inputs'!$C$73:$F$73,MATCH($B99,'Current Inputs'!$C$69:$F$69,0))/INDEX('Current Inputs'!$C$75:$F$75,MATCH($B99,'Current Inputs'!$C$69:$F$69,0)) / 34121","v":24.410379995126672},{"$f":"K116 * INDEX('Current Inputs'!$C$73:$F$73,MATCH($B99,'Current Inputs'!$C$69:$F$69,0))/INDEX('Current Inputs'!$C$75:$F$75,MATCH($B99,'Current Inputs'!$C$69:$F$69,0)) / 34121","v":30.953214102060052},{"$f":"L116 * INDEX('Current Inputs'!$C$73:$F$73,MATCH($B99,'Current Inputs'!$C$69:$F$69,0))/INDEX('Current Inputs'!$C$75:$F$75,MATCH($B99,'Current Inputs'!$C$69:$F$69,0)) / 34121","v":38.274061827196867},{"$f":"M116 * INDEX('Current Inputs'!$C$73:$F$73,MATCH($B99,'Current Inputs'!$C$69:$F$69,0))/INDEX('Current Inputs'!$C$75:$F$75,MATCH($B99,'Current Inputs'!$C$69:$F$69,0)) / 34121","v":46.363101195814295},{"$f":"N116 * INDEX('Current Inputs'!$C$73:$F$73,MATCH($B99,'Current Inputs'!$C$69:$F$69,0))/INDEX('Current Inputs'!$C$75:$F$75,MATCH($B99,'Current Inputs'!$C$69:$F$69,0)) / 34121","v":55.204597369459769},{"$f":"O116 * INDEX('Current Inputs'!$C$73:$F$73,MATCH($B99,'Current Inputs'!$C$69:$F$69,0))/INDEX('Current Inputs'!$C$75:$F$75,MATCH($B99,'Current Inputs'!$C$69:$F$69,0)) / 34121","v":65.003437338312267},{"$f":"P116 * INDEX('Current Inputs'!$C$73:$F$73,MATCH($B99,'Current Inputs'!$C$69:$F$69,0))/INDEX('Current Inputs'!$C$75:$F$75,MATCH($B99,'Current Inputs'!$C$69:$F$69,0)) / 34121","v":75.316195216132343},{"$f":"Q116 * INDEX('Current Inputs'!$C$73:$F$73,MATCH($B99,'Current Inputs'!$C$69:$F$69,0))/INDEX('Current Inputs'!$C$75:$F$75,MATCH($B99,'Current Inputs'!$C$69:$F$69,0)) / 34121","v":86.190483330076262},{"$f":"R116 * INDEX('Current Inputs'!$C$73:$F$73,MATCH($B99,'Current Inputs'!$C$69:$F$69,0))/INDEX('Current Inputs'!$C$75:$F$75,MATCH($B99,'Current Inputs'!$C$69:$F$69,0)) / 34121","v":97.683950380212366},{"$f":"S116 * INDEX('Current Inputs'!$C$73:$F$73,MATCH($B99,'Current Inputs'!$C$69:$F$69,0))/INDEX('Current Inputs'!$C$75:$F$75,MATCH($B99,'Current Inputs'!$C$69:$F$69,0)) / 34121","v":110.25252341911253},{"$f":"T116 * INDEX('Current Inputs'!$C$73:$F$73,MATCH($B99,'Current Inputs'!$C$69:$F$69,0))/INDEX('Current Inputs'!$C$75:$F$75,MATCH($B99,'Current Inputs'!$C$69:$F$69,0)) / 34121","v":124.1436837773787},{"$f":"U116 * INDEX('Current Inputs'!$C$73:$F$73,MATCH($B99,'Current Inputs'!$C$69:$F$69,0))/INDEX('Current Inputs'!$C$75:$F$75,MATCH($B99,'Current Inputs'!$C$69:$F$69,0)) / 34121","v":139.64832282448654},{"$f":"V116 * INDEX('Current Inputs'!$C$73:$F$73,MATCH($B99,'Current Inputs'!$C$69:$F$69,0))/INDEX('Current Inputs'!$C$75:$F$75,MATCH($B99,'Current Inputs'!$C$69:$F$69,0)) / 34121","v":156.34662260678917},{"$f":"W116 * INDEX('Current Inputs'!$C$73:$F$73,MATCH($B99,'Current Inputs'!$C$69:$F$69,0))/INDEX('Current Inputs'!$C$75:$F$75,MATCH($B99,'Current Inputs'!$C$69:$F$69,0)) / 34121","v":174.00121139948831},{"$f":"X116 * INDEX('Current Inputs'!$C$73:$F$73,MATCH($B99,'Current Inputs'!$C$69:$F$69,0))/INDEX('Current Inputs'!$C$75:$F$75,MATCH($B99,'Current Inputs'!$C$69:$F$69,0)) / 34121","v":191.28412084202571},{"$f":"Y116 * INDEX('Current Inputs'!$C$73:$F$73,MATCH($B99,'Current Inputs'!$C$69:$F$69,0))/INDEX('Current Inputs'!$C$75:$F$75,MATCH($B99,'Current Inputs'!$C$69:$F$69,0)) / 34121","v":207.7159245453563},{"$f":"Z116 * INDEX('Current Inputs'!$C$73:$F$73,MATCH($B99,'Current Inputs'!$C$69:$F$69,0))/INDEX('Current Inputs'!$C$75:$F$75,MATCH($B99,'Current Inputs'!$C$69:$F$69,0)) / 34121","v":222.81149829715559},{"$f":"AA116 * INDEX('Current Inputs'!$C$73:$F$73,MATCH($B99,'Current Inputs'!$C$69:$F$69,0))/INDEX('Current Inputs'!$C$75:$F$75,MATCH($B99,'Current Inputs'!$C$69:$F$69,0)) / 34121","v":237.05794513713036},{"$f":"AB116 * INDEX('Current Inputs'!$C$73:$F$73,MATCH($B99,'Current Inputs'!$C$69:$F$69,0))/INDEX('Current Inputs'!$C$75:$F$75,MATCH($B99,'Current Inputs'!$C$69:$F$69,0)) / 34121","v":250.40679610565834},{"$f":"AC116 * INDEX('Current Inputs'!$C$73:$F$73,MATCH($B99,'Current Inputs'!$C$69:$F$69,0))/INDEX('Current Inputs'!$C$75:$F$75,MATCH($B99,'Current Inputs'!$C$69:$F$69,0)) / 34121","v":262.87766874349688},{"$f":"AD116 * INDEX('Current Inputs'!$C$73:$F$73,MATCH($B99,'Current Inputs'!$C$69:$F$69,0))/INDEX('Current Inputs'!$C$75:$F$75,MATCH($B99,'Current Inputs'!$C$69:$F$69,0)) / 34121","v":274.45930992914327},{"$f":"AE116 * INDEX('Current Inputs'!$C$73:$F$73,MATCH($B99,'Current Inputs'!$C$69:$F$69,0))/INDEX('Current Inputs'!$C$75:$F$75,MATCH($B99,'Current Inputs'!$C$69:$F$69,0)) / 34121","v":285.13096168418366},{"$f":"AF116 * INDEX('Current Inputs'!$C$73:$F$73,MATCH($B99,'Current Inputs'!$C$69:$F$69,0))/INDEX('Current Inputs'!$C$75:$F$75,MATCH($B99,'Current Inputs'!$C$69:$F$69,0)) / 34121","v":294.8796988559339},{"$f":"AG116 * INDEX('Current Inputs'!$C$73:$F$73,MATCH($B99,'Current Inputs'!$C$69:$F$69,0))/INDEX('Current Inputs'!$C$75:$F$75,MATCH($B99,'Current Inputs'!$C$69:$F$69,0)) / 34121","v":303.71225133356398},{"$f":"AH116 * INDEX('Current Inputs'!$C$73:$F$73,MATCH($B99,'Current Inputs'!$C$69:$F$69,0))/INDEX('Current Inputs'!$C$75:$F$75,MATCH($B99,'Current Inputs'!$C$69:$F$69,0)) / 34121","v":311.65752385026377}]
[null,"Annual Consumption (GWh)",null,{"$f":"SUM(D96:D99)","v":18.741924754289606},{"$f":"SUM(E96:E99)","v":57.313779863666902},112.19874463827692,182.47701830234271,267.679082959997,367.26725950268906,479.18030067608987,604.15875471571576,742.23136502719478,893.54768734698564,1058.6796731310512,1242.4706183564774,1436.9819650613956,1642.5645131007111,1858.3323708719347,2089.7061448969675,2337.8116756728,2606.4164645438727,2889.4202449289555,3186.0838987944235,3474.7380907824454,3746.9436776694374,3993.5535793073959,4222.7061294563937,4432.9012678392437,4624.0303780106296,4795.6615198243053,4947.4610093651272,5079.4999870443617,5192.4220426300244,5287.4313542383352]
[]
[null,"Commercial Segment","Device",2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"SH","Space Heating",{"$f":"D120 * INDEX('Current Inputs'!$H$73:$K$73,MATCH($B103,'Current Inputs'!$H$69:$K$69,0))/INDEX('Current Inputs'!$H$75:$K$75,MATCH($B103,'Current Inputs'!$H$69:$K$69,0)) / 34121","v":5.4918059383623286},{"$f":"E120 * INDEX('Current Inputs'!$H$73:$K$73,MATCH($B103,'Current Inputs'!$H$69:$K$69,0))/INDEX('Current Inputs'!$H$75:$K$75,MATCH($B103,'Current Inputs'!$H$69:$K$69,0)) / 34121","v":16.372956973190842},{"$f":"F120 * INDEX('Current Inputs'!$H$73:$K$73,MATCH($B103,'Current Inputs'!$H$69:$K$69,0))/INDEX('Current Inputs'!$H$75:$K$75,MATCH($B103,'Current Inputs'!$H$69:$K$69,0)) / 34121","v":31.855108874124461},{"$f":"G120 * INDEX('Current Inputs'!$H$73:$K$73,MATCH($B103,'Current Inputs'!$H$69:$K$69,0))/INDEX('Current Inputs'!$H$75:$K$75,MATCH($B103,'Current Inputs'!$H$69:$K$69,0)) / 34121","v":51.794708070956432},{"$f":"H120 * INDEX('Current Inputs'!$H$73:$K$73,MATCH($B103,'Current Inputs'!$H$69:$K$69,0))/INDEX('Current Inputs'!$H$75:$K$75,MATCH($B103,'Current Inputs'!$H$69:$K$69,0)) / 34121","v":75.719237767892636},{"$f":"I120 * INDEX('Current Inputs'!$H$73:$K$73,MATCH($B103,'Current Inputs'!$H$69:$K$69,0))/INDEX('Current Inputs'!$H$75:$K$75,MATCH($B103,'Current Inputs'!$H$69:$K$69,0)) / 34121","v":103.32454232925186},{"$f":"J120 * INDEX('Current Inputs'!$H$73:$K$73,MATCH($B103,'Current Inputs'!$H$69:$K$69,0))/INDEX('Current Inputs'!$H$75:$K$75,MATCH($B103,'Current Inputs'!$H$69:$K$69,0)) / 34121","v":134.83617717448871},{"$f":"K120 * INDEX('Current Inputs'!$H$73:$K$73,MATCH($B103,'Current Inputs'!$H$69:$K$69,0))/INDEX('Current Inputs'!$H$75:$K$75,MATCH($B103,'Current Inputs'!$H$69:$K$69,0)) / 34121","v":170.30745272179283},{"$f":"L120 * INDEX('Current Inputs'!$H$73:$K$73,MATCH($B103,'Current Inputs'!$H$69:$K$69,0))/INDEX('Current Inputs'!$H$75:$K$75,MATCH($B103,'Current Inputs'!$H$69:$K$69,0)) / 34121","v":209.60706897204565},{"$f":"M120 * INDEX('Current Inputs'!$H$73:$K$73,MATCH($B103,'Current Inputs'!$H$69:$K$69,0))/INDEX('Current Inputs'!$H$75:$K$75,MATCH($B103,'Current Inputs'!$H$69:$K$69,0)) / 34121","v":252.96248929185066},{"$f":"N120 * INDEX('Current Inputs'!$H$73:$K$73,MATCH($B103,'Current Inputs'!$H$69:$K$69,0))/INDEX('Current Inputs'!$H$75:$K$75,MATCH($B103,'Current Inputs'!$H$69:$K$69,0)) / 34121","v":300.11347428903309},{"$f":"O120 * INDEX('Current Inputs'!$H$73:$K$73,MATCH($B103,'Current Inputs'!$H$69:$K$69,0))/INDEX('Current Inputs'!$H$75:$K$75,MATCH($B103,'Current Inputs'!$H$69:$K$69,0)) / 34121","v":351.22043480693117},{"$f":"P120 * INDEX('Current Inputs'!$H$73:$K$73,MATCH($B103,'Current Inputs'!$H$69:$K$69,0))/INDEX('Current Inputs'!$H$75:$K$75,MATCH($B103,'Current Inputs'!$H$69:$K$69,0)) / 34121","v":404.5530051396031},{"$f":"Q120 * INDEX('Current Inputs'!$H$73:$K$73,MATCH($B103,'Current Inputs'!$H$69:$K$69,0))/INDEX('Current Inputs'!$H$75:$K$75,MATCH($B103,'Current Inputs'!$H$69:$K$69,0)) / 34121","v":460.47517306315979},{"$f":"R120 * INDEX('Current Inputs'!$H$73:$K$73,MATCH($B103,'Current Inputs'!$H$69:$K$69,0))/INDEX('Current Inputs'!$H$75:$K$75,MATCH($B103,'Current Inputs'!$H$69:$K$69,0)) / 34121","v":518.63245410823913},{"$f":"S120 * INDEX('Current Inputs'!$H$73:$K$73,MATCH($B103,'Current Inputs'!$H$69:$K$69,0))/INDEX('Current Inputs'!$H$75:$K$75,MATCH($B103,'Current Inputs'!$H$69:$K$69,0)) / 34121","v":581.12384200783504},{"$f":"T120 * INDEX('Current Inputs'!$H$73:$K$73,MATCH($B103,'Current Inputs'!$H$69:$K$69,0))/INDEX('Current Inputs'!$H$75:$K$75,MATCH($B103,'Current Inputs'!$H$69:$K$69,0)) / 34121","v":649.73590742307806},{"$f":"U120 * INDEX('Current Inputs'!$H$73:$K$73,MATCH($B103,'Current Inputs'!$H$69:$K$69,0))/INDEX('Current Inputs'!$H$75:$K$75,MATCH($B103,'Current Inputs'!$H$69:$K$69,0)) / 34121","v":726.48408225791013},{"$f":"V120 * INDEX('Current Inputs'!$H$73:$K$73,MATCH($B103,'Current Inputs'!$H$69:$K$69,0))/INDEX('Current Inputs'!$H$75:$K$75,MATCH($B103,'Current Inputs'!$H$69:$K$69,0)) / 34121","v":807.95781709149571},{"$f":"W120 * INDEX('Current Inputs'!$H$73:$K$73,MATCH($B103,'Current Inputs'!$H$69:$K$69,0))/INDEX('Current Inputs'!$H$75:$K$75,MATCH($B103,'Current Inputs'!$H$69:$K$69,0)) / 34121","v":891.07746370601819},{"$f":"X120 * INDEX('Current Inputs'!$H$73:$K$73,MATCH($B103,'Current Inputs'!$H$69:$K$69,0))/INDEX('Current Inputs'!$H$75:$K$75,MATCH($B103,'Current Inputs'!$H$69:$K$69,0)) / 34121","v":971.15585228105851},{"$f":"Y120 * INDEX('Current Inputs'!$H$73:$K$73,MATCH($B103,'Current Inputs'!$H$69:$K$69,0))/INDEX('Current Inputs'!$H$75:$K$75,MATCH($B103,'Current Inputs'!$H$69:$K$69,0)) / 34121","v":1044.5539269357294},{"$f":"Z120 * INDEX('Current Inputs'!$H$73:$K$73,MATCH($B103,'Current Inputs'!$H$69:$K$69,0))/INDEX('Current Inputs'!$H$75:$K$75,MATCH($B103,'Current Inputs'!$H$69:$K$69,0)) / 34121","v":1109.0658780687581},{"$f":"AA120 * INDEX('Current Inputs'!$H$73:$K$73,MATCH($B103,'Current Inputs'!$H$69:$K$69,0))/INDEX('Current Inputs'!$H$75:$K$75,MATCH($B103,'Current Inputs'!$H$69:$K$69,0)) / 34121","v":1167.1371436049744},{"$f":"AB120 * INDEX('Current Inputs'!$H$73:$K$73,MATCH($B103,'Current Inputs'!$H$69:$K$69,0))/INDEX('Current Inputs'!$H$75:$K$75,MATCH($B103,'Current Inputs'!$H$69:$K$69,0)) / 34121","v":1219.0914425279641},{"$f":"AC120 * INDEX('Current Inputs'!$H$73:$K$73,MATCH($B103,'Current Inputs'!$H$69:$K$69,0))/INDEX('Current Inputs'!$H$75:$K$75,MATCH($B103,'Current Inputs'!$H$69:$K$69,0)) / 34121","v":1265.14291057891},{"$f":"AD120 * INDEX('Current Inputs'!$H$73:$K$73,MATCH($B103,'Current Inputs'!$H$69:$K$69,0))/INDEX('Current Inputs'!$H$75:$K$75,MATCH($B103,'Current Inputs'!$H$69:$K$69,0)) / 34121","v":1305.3602889778849},{"$f":"AE120 * INDEX('Current Inputs'!$H$73:$K$73,MATCH($B103,'Current Inputs'!$H$69:$K$69,0))/INDEX('Current Inputs'!$H$75:$K$75,MATCH($B103,'Current Inputs'!$H$69:$K$69,0)) / 34121","v":1339.7764635822782},{"$f":"AF120 * INDEX('Current Inputs'!$H$73:$K$73,MATCH($B103,'Current Inputs'!$H$69:$K$69,0))/INDEX('Current Inputs'!$H$75:$K$75,MATCH($B103,'Current Inputs'!$H$69:$K$69,0)) / 34121","v":1368.4724414822385},{"$f":"AG120 * INDEX('Current Inputs'!$H$73:$K$73,MATCH($B103,'Current Inputs'!$H$69:$K$69,0))/INDEX('Current Inputs'!$H$75:$K$75,MATCH($B103,'Current Inputs'!$H$69:$K$69,0)) / 34121","v":1391.6303014707066},{"$f":"AH120 * INDEX('Current Inputs'!$H$73:$K$73,MATCH($B103,'Current Inputs'!$H$69:$K$69,0))/INDEX('Current Inputs'!$H$75:$K$75,MATCH($B103,'Current Inputs'!$H$69:$K$69,0)) / 34121","v":1409.5400319829819}]
[null,"WH","Water Heating",{"$f":"D121 * INDEX('Current Inputs'!$H$73:$K$73,MATCH($B104,'Current Inputs'!$H$69:$K$69,0))/INDEX('Current Inputs'!$H$75:$K$75,MATCH($B104,'Current Inputs'!$H$69:$K$69,0)) / 34121","v":2.3790087954881738},{"$f":"E121 * INDEX('Current Inputs'!$H$73:$K$73,MATCH($B104,'Current Inputs'!$H$69:$K$69,0))/INDEX('Current Inputs'!$H$75:$K$75,MATCH($B104,'Current Inputs'!$H$69:$K$69,0)) / 34121","v":7.4244465530646506},{"$f":"F121 * INDEX('Current Inputs'!$H$73:$K$73,MATCH($B104,'Current Inputs'!$H$69:$K$69,0))/INDEX('Current Inputs'!$H$75:$K$75,MATCH($B104,'Current Inputs'!$H$69:$K$69,0)) / 34121","v":15.100091531332028},{"$f":"G121 * INDEX('Current Inputs'!$H$73:$K$73,MATCH($B104,'Current Inputs'!$H$69:$K$69,0))/INDEX('Current Inputs'!$H$75:$K$75,MATCH($B104,'Current Inputs'!$H$69:$K$69,0)) / 34121","v":25.293489794260385},{"$f":"H121 * INDEX('Current Inputs'!$H$73:$K$73,MATCH($B104,'Current Inputs'!$H$69:$K$69,0))/INDEX('Current Inputs'!$H$75:$K$75,MATCH($B104,'Current Inputs'!$H$69:$K$69,0)) / 34121","v":37.415467006149555},{"$f":"I121 * INDEX('Current Inputs'!$H$73:$K$73,MATCH($B104,'Current Inputs'!$H$69:$K$69,0))/INDEX('Current Inputs'!$H$75:$K$75,MATCH($B104,'Current Inputs'!$H$69:$K$69,0)) / 34121","v":50.924380481575746},{"$f":"J121 * INDEX('Current Inputs'!$H$73:$K$73,MATCH($B104,'Current Inputs'!$H$69:$K$69,0))/INDEX('Current Inputs'!$H$75:$K$75,MATCH($B104,'Current Inputs'!$H$69:$K$69,0)) / 34121","v":65.62620994990202},{"$f":"K121 * INDEX('Current Inputs'!$H$73:$K$73,MATCH($B104,'Current Inputs'!$H$69:$K$69,0))/INDEX('Current Inputs'!$H$75:$K$75,MATCH($B104,'Current Inputs'!$H$69:$K$69,0)) / 34121","v":81.333062197119219},{"$f":"L121 * INDEX('Current Inputs'!$H$73:$K$73,MATCH($B104,'Current Inputs'!$H$69:$K$69,0))/INDEX('Current Inputs'!$H$75:$K$75,MATCH($B104,'Current Inputs'!$H$69:$K$69,0)) / 34121","v":97.932814803224943},{"$f":"M121 * INDEX('Current Inputs'!$H$73:$K$73,MATCH($B104,'Current Inputs'!$H$69:$K$69,0))/INDEX('Current Inputs'!$H$75:$K$75,MATCH($B104,'Current Inputs'!$H$69:$K$69,0)) / 34121","v":115.74779993366781},{"$f":"N121 * INDEX('Current Inputs'!$H$73:$K$73,MATCH($B104,'Current Inputs'!$H$69:$K$69,0))/INDEX('Current Inputs'!$H$75:$K$75,MATCH($B104,'Current Inputs'!$H$69:$K$69,0)) / 34121","v":135.14113978707451},{"$f":"O121 * INDEX('Current Inputs'!$H$73:$K$73,MATCH($B104,'Current Inputs'!$H$69:$K$69,0))/INDEX('Current Inputs'!$H$75:$K$75,MATCH($B104,'Current Inputs'!$H$69:$K$69,0)) / 34121","v":156.8117801421287},{"$f":"P121 * INDEX('Current Inputs'!$H$73:$K$73,MATCH($B104,'Current Inputs'!$H$69:$K$69,0))/INDEX('Current Inputs'!$H$75:$K$75,MATCH($B104,'Current Inputs'!$H$69:$K$69,0)) / 34121","v":180.35689658300603},{"$f":"Q121 * INDEX('Current Inputs'!$H$73:$K$73,MATCH($B104,'Current Inputs'!$H$69:$K$69,0))/INDEX('Current Inputs'!$H$75:$K$75,MATCH($B104,'Current Inputs'!$H$69:$K$69,0)) / 34121","v":205.74940394785065},{"$f":"R121 * INDEX('Current Inputs'!$H$73:$K$73,MATCH($B104,'Current Inputs'!$H$69:$K$69,0))/INDEX('Current Inputs'!$H$75:$K$75,MATCH($B104,'Current Inputs'!$H$69:$K$69,0)) / 34121","v":231.94584644874806},{"$f":"S121 * INDEX('Current Inputs'!$H$73:$K$73,MATCH($B104,'Current Inputs'!$H$69:$K$69,0))/INDEX('Current Inputs'!$H$75:$K$75,MATCH($B104,'Current Inputs'!$H$69:$K$69,0)) / 34121","v":258.40542079888752},{"$f":"T121 * INDEX('Current Inputs'!$H$73:$K$73,MATCH($B104,'Current Inputs'!$H$69:$K$69,0))/INDEX('Current Inputs'!$H$75:$K$75,MATCH($B104,'Current Inputs'!$H$69:$K$69,0)) / 34121","v":284.35369313034079},{"$f":"U121 * INDEX('Current Inputs'!$H$73:$K$73,MATCH($B104,'Current Inputs'!$H$69:$K$69,0))/INDEX('Current Inputs'!$H$75:$K$75,MATCH($B104,'Current Inputs'!$H$69:$K$69,0)) / 34121","v":310.0639531802035},{"$f":"V121 * INDEX('Current Inputs'!$H$73:$K$73,MATCH($B104,'Current Inputs'!$H$69:$K$69,0))/INDEX('Current Inputs'!$H$75:$K$75,MATCH($B104,'Current Inputs'!$H$69:$K$69,0)) / 34121","v":335.18303629601547},{"$f":"W121 * INDEX('Current Inputs'!$H$73:$K$73,MATCH($B104,'Current Inputs'!$H$69:$K$69,0))/INDEX('Current Inputs'!$H$75:$K$75,MATCH($B104,'Current Inputs'!$H$69:$K$69,0)) / 34121","v":360.48348838915564},{"$f":"X121 * INDEX('Current Inputs'!$H$73:$K$73,MATCH($B104,'Current Inputs'!$H$69:$K$69,0))/INDEX('Current Inputs'!$H$75:$K$75,MATCH($B104,'Current Inputs'!$H$69:$K$69,0)) / 34121","v":385.56307998824389},{"$f":"Y121 * INDEX('Current Inputs'!$H$73:$K$73,MATCH($B104,'Current Inputs'!$H$69:$K$69,0))/INDEX('Current Inputs'!$H$75:$K$75,MATCH($B104,'Current Inputs'!$H$69:$K$69,0)) / 34121","v":409.15975894936685},{"$f":"Z121 * INDEX('Current Inputs'!$H$73:$K$73,MATCH($B104,'Current Inputs'!$H$69:$K$69,0))/INDEX('Current Inputs'!$H$75:$K$75,MATCH($B104,'Current Inputs'!$H$69:$K$69,0)) / 34121","v":430.22212778169524},{"$f":"AA121 * INDEX('Current Inputs'!$H$73:$K$73,MATCH($B104,'Current Inputs'!$H$69:$K$69,0))/INDEX('Current Inputs'!$H$75:$K$75,MATCH($B104,'Current Inputs'!$H$69:$K$69,0)) / 34121","v":449.3847966424583},{"$f":"AB121 * INDEX('Current Inputs'!$H$73:$K$73,MATCH($B104,'Current Inputs'!$H$69:$K$69,0))/INDEX('Current Inputs'!$H$75:$K$75,MATCH($B104,'Current Inputs'!$H$69:$K$69,0)) / 34121","v":466.46141324793501},{"$f":"AC121 * INDEX('Current Inputs'!$H$73:$K$73,MATCH($B104,'Current Inputs'!$H$69:$K$69,0))/INDEX('Current Inputs'!$H$75:$K$75,MATCH($B104,'Current Inputs'!$H$69:$K$69,0)) / 34121","v":481.29648790415064},{"$f":"AD121 * INDEX('Current Inputs'!$H$73:$K$73,MATCH($B104,'Current Inputs'!$H$69:$K$69,0))/INDEX('Current Inputs'!$H$75:$K$75,MATCH($B104,'Current Inputs'!$H$69:$K$69,0)) / 34121","v":493.77588299752426},{"$f":"AE121 * INDEX('Current Inputs'!$H$73:$K$73,MATCH($B104,'Current Inputs'!$H$69:$K$69,0))/INDEX('Current Inputs'!$H$75:$K$75,MATCH($B104,'Current Inputs'!$H$69:$K$69,0)) / 34121","v":503.88142700741469},{"$f":"AF121 * INDEX('Current Inputs'!$H$73:$K$73,MATCH($B104,'Current Inputs'!$H$69:$K$69,0))/INDEX('Current Inputs'!$H$75:$K$75,MATCH($B104,'Current Inputs'!$H$69:$K$69,0)) / 34121","v":511.71914775657945},{"$f":"AG121 * INDEX('Current Inputs'!$H$73:$K$73,MATCH($B104,'Current Inputs'!$H$69:$K$69,0))/INDEX('Current Inputs'!$H$75:$K$75,MATCH($B104,'Current Inputs'!$H$69:$K$69,0)) / 34121","v":517.51994858445175},{"$f":"AH121 * INDEX('Current Inputs'!$H$73:$K$73,MATCH($B104,'Current Inputs'!$H$69:$K$69,0))/INDEX('Current Inputs'!$H$75:$K$75,MATCH($B104,'Current Inputs'!$H$69:$K$69,0)) / 34121","v":521.61741289218185}]
[null,"CK","Cooking",{"$f":"D122 * INDEX('Current Inputs'!$H$73:$K$73,MATCH($B105,'Current Inputs'!$H$69:$K$69,0))/INDEX('Current Inputs'!$H$75:$K$75,MATCH($B105,'Current Inputs'!$H$69:$K$69,0)) / 34121","v":2.1498020489193448},{"$f":"E122 * INDEX('Current Inputs'!$H$73:$K$73,MATCH($B105,'Current Inputs'!$H$69:$K$69,0))/INDEX('Current Inputs'!$H$75:$K$75,MATCH($B105,'Current Inputs'!$H$69:$K$69,0)) / 34121","v":6.7091346791743725},{"$f":"F122 * INDEX('Current Inputs'!$H$73:$K$73,MATCH($B105,'Current Inputs'!$H$69:$K$69,0))/INDEX('Current Inputs'!$H$75:$K$75,MATCH($B105,'Current Inputs'!$H$69:$K$69,0)) / 34121","v":13.6452659504632},{"$f":"G122 * INDEX('Current Inputs'!$H$73:$K$73,MATCH($B105,'Current Inputs'!$H$69:$K$69,0))/INDEX('Current Inputs'!$H$75:$K$75,MATCH($B105,'Current Inputs'!$H$69:$K$69,0)) / 34121","v":22.856576355306643},{"$f":"H122 * INDEX('Current Inputs'!$H$73:$K$73,MATCH($B105,'Current Inputs'!$H$69:$K$69,0))/INDEX('Current Inputs'!$H$75:$K$75,MATCH($B105,'Current Inputs'!$H$69:$K$69,0)) / 34121","v":33.810655842736793},{"$f":"I122 * INDEX('Current Inputs'!$H$73:$K$73,MATCH($B105,'Current Inputs'!$H$69:$K$69,0))/INDEX('Current Inputs'!$H$75:$K$75,MATCH($B105,'Current Inputs'!$H$69:$K$69,0)) / 34121","v":46.018046552356289},{"$f":"J122 * INDEX('Current Inputs'!$H$73:$K$73,MATCH($B105,'Current Inputs'!$H$69:$K$69,0))/INDEX('Current Inputs'!$H$75:$K$75,MATCH($B105,'Current Inputs'!$H$69:$K$69,0)) / 34121","v":59.303421189815353},{"$f":"K122 * INDEX('Current Inputs'!$H$73:$K$73,MATCH($B105,'Current Inputs'!$H$69:$K$69,0))/INDEX('Current Inputs'!$H$75:$K$75,MATCH($B105,'Current Inputs'!$H$69:$K$69,0)) / 34121","v":73.496989203174465},{"$f":"L122 * INDEX('Current Inputs'!$H$73:$K$73,MATCH($B105,'Current Inputs'!$H$69:$K$69,0))/INDEX('Current Inputs'!$H$75:$K$75,MATCH($B105,'Current Inputs'!$H$69:$K$69,0)) / 34121","v":88.497430660910865},{"$f":"M122 * INDEX('Current Inputs'!$H$73:$K$73,MATCH($B105,'Current Inputs'!$H$69:$K$69,0))/INDEX('Current Inputs'!$H$75:$K$75,MATCH($B105,'Current Inputs'!$H$69:$K$69,0)) / 34121","v":104.59602248096961},{"$f":"N122 * INDEX('Current Inputs'!$H$73:$K$73,MATCH($B105,'Current Inputs'!$H$69:$K$69,0))/INDEX('Current Inputs'!$H$75:$K$75,MATCH($B105,'Current Inputs'!$H$69:$K$69,0)) / 34121","v":122.12090167910968},{"$f":"O122 * INDEX('Current Inputs'!$H$73:$K$73,MATCH($B105,'Current Inputs'!$H$69:$K$69,0))/INDEX('Current Inputs'!$H$75:$K$75,MATCH($B105,'Current Inputs'!$H$69:$K$69,0)) / 34121","v":141.70367376681435},{"$f":"P122 * INDEX('Current Inputs'!$H$73:$K$73,MATCH($B105,'Current Inputs'!$H$69:$K$69,0))/INDEX('Current Inputs'!$H$75:$K$75,MATCH($B105,'Current Inputs'!$H$69:$K$69,0)) / 34121","v":162.98032464033744},{"$f":"Q122 * INDEX('Current Inputs'!$H$73:$K$73,MATCH($B105,'Current Inputs'!$H$69:$K$69,0))/INDEX('Current Inputs'!$H$75:$K$75,MATCH($B105,'Current Inputs'!$H$69:$K$69,0)) / 34121","v":185.92637867076863},{"$f":"R122 * INDEX('Current Inputs'!$H$73:$K$73,MATCH($B105,'Current Inputs'!$H$69:$K$69,0))/INDEX('Current Inputs'!$H$75:$K$75,MATCH($B105,'Current Inputs'!$H$69:$K$69,0)) / 34121","v":209.59891231992253},{"$f":"S122 * INDEX('Current Inputs'!$H$73:$K$73,MATCH($B105,'Current Inputs'!$H$69:$K$69,0))/INDEX('Current Inputs'!$H$75:$K$75,MATCH($B105,'Current Inputs'!$H$69:$K$69,0)) / 34121","v":233.50922625375199},{"$f":"T122 * INDEX('Current Inputs'!$H$73:$K$73,MATCH($B105,'Current Inputs'!$H$69:$K$69,0))/INDEX('Current Inputs'!$H$75:$K$75,MATCH($B105,'Current Inputs'!$H$69:$K$69,0)) / 34121","v":256.9574998077926},{"$f":"U122 * INDEX('Current Inputs'!$H$73:$K$73,MATCH($B105,'Current Inputs'!$H$69:$K$69,0))/INDEX('Current Inputs'!$H$75:$K$75,MATCH($B105,'Current Inputs'!$H$69:$K$69,0)) / 34121","v":280.1906924879828},{"$f":"V122 * INDEX('Current Inputs'!$H$73:$K$73,MATCH($B105,'Current Inputs'!$H$69:$K$69,0))/INDEX('Current Inputs'!$H$75:$K$75,MATCH($B105,'Current Inputs'!$H$69:$K$69,0)) / 34121","v":302.88966546015581},{"$f":"W122 * INDEX('Current Inputs'!$H$73:$K$73,MATCH($B105,'Current Inputs'!$H$69:$K$69,0))/INDEX('Current Inputs'!$H$75:$K$75,MATCH($B105,'Current Inputs'!$H$69:$K$69,0)) / 34121","v":325.75253332830823},{"$f":"X122 * INDEX('Current Inputs'!$H$73:$K$73,MATCH($B105,'Current Inputs'!$H$69:$K$69,0))/INDEX('Current Inputs'!$H$75:$K$75,MATCH($B105,'Current Inputs'!$H$69:$K$69,0)) / 34121","v":348.41581961292928},{"$f":"Y122 * INDEX('Current Inputs'!$H$73:$K$73,MATCH($B105,'Current Inputs'!$H$69:$K$69,0))/INDEX('Current Inputs'!$H$75:$K$75,MATCH($B105,'Current Inputs'!$H$69:$K$69,0)) / 34121","v":369.73906519088644},{"$f":"Z122 * INDEX('Current Inputs'!$H$73:$K$73,MATCH($B105,'Current Inputs'!$H$69:$K$69,0))/INDEX('Current Inputs'!$H$75:$K$75,MATCH($B105,'Current Inputs'!$H$69:$K$69,0)) / 34121","v":388.77216996826627},{"$f":"AA122 * INDEX('Current Inputs'!$H$73:$K$73,MATCH($B105,'Current Inputs'!$H$69:$K$69,0))/INDEX('Current Inputs'!$H$75:$K$75,MATCH($B105,'Current Inputs'!$H$69:$K$69,0)) / 34121","v":406.08860228148853},{"$f":"AB122 * INDEX('Current Inputs'!$H$73:$K$73,MATCH($B105,'Current Inputs'!$H$69:$K$69,0))/INDEX('Current Inputs'!$H$75:$K$75,MATCH($B105,'Current Inputs'!$H$69:$K$69,0)) / 34121","v":421.51996404723207},{"$f":"AC122 * INDEX('Current Inputs'!$H$73:$K$73,MATCH($B105,'Current Inputs'!$H$69:$K$69,0))/INDEX('Current Inputs'!$H$75:$K$75,MATCH($B105,'Current Inputs'!$H$69:$K$69,0)) / 34121","v":434.92574630087006},{"$f":"AD122 * INDEX('Current Inputs'!$H$73:$K$73,MATCH($B105,'Current Inputs'!$H$69:$K$69,0))/INDEX('Current Inputs'!$H$75:$K$75,MATCH($B105,'Current Inputs'!$H$69:$K$69,0)) / 34121","v":446.20280807209537},{"$f":"AE122 * INDEX('Current Inputs'!$H$73:$K$73,MATCH($B105,'Current Inputs'!$H$69:$K$69,0))/INDEX('Current Inputs'!$H$75:$K$75,MATCH($B105,'Current Inputs'!$H$69:$K$69,0)) / 34121","v":455.33472858416258},{"$f":"AF122 * INDEX('Current Inputs'!$H$73:$K$73,MATCH($B105,'Current Inputs'!$H$69:$K$69,0))/INDEX('Current Inputs'!$H$75:$K$75,MATCH($B105,'Current Inputs'!$H$69:$K$69,0)) / 34121","v":462.4173203582526},{"$f":"AG122 * INDEX('Current Inputs'!$H$73:$K$73,MATCH($B105,'Current Inputs'!$H$69:$K$69,0))/INDEX('Current Inputs'!$H$75:$K$75,MATCH($B105,'Current Inputs'!$H$69:$K$69,0)) / 34121","v":467.65924024050923},{"$f":"AH122 * INDEX('Current Inputs'!$H$73:$K$73,MATCH($B105,'Current Inputs'!$H$69:$K$69,0))/INDEX('Current Inputs'!$H$75:$K$75,MATCH($B105,'Current Inputs'!$H$69:$K$69,0)) / 34121","v":471.36193237886454}]
[null,"CD","Clothes Drying",{"$f":"D123 * INDEX('Current Inputs'!$H$73:$K$73,MATCH($B106,'Current Inputs'!$H$69:$K$69,0))/INDEX('Current Inputs'!$H$75:$K$75,MATCH($B106,'Current Inputs'!$H$69:$K$69,0)) / 34121","v":3.020331568457586},{"$f":"E123 * INDEX('Current Inputs'!$H$73:$K$73,MATCH($B106,'Current Inputs'!$H$69:$K$69,0))/INDEX('Current Inputs'!$H$75:$K$75,MATCH($B106,'Current Inputs'!$H$69:$K$69,0)) / 34121","v":9.0065448395783516},{"$f":"F123 * INDEX('Current Inputs'!$H$73:$K$73,MATCH($B106,'Current Inputs'!$H$69:$K$69,0))/INDEX('Current Inputs'!$H$75:$K$75,MATCH($B106,'Current Inputs'!$H$69:$K$69,0)) / 34121","v":17.528820375646664},{"$f":"G123 * INDEX('Current Inputs'!$H$73:$K$73,MATCH($B106,'Current Inputs'!$H$69:$K$69,0))/INDEX('Current Inputs'!$H$75:$K$75,MATCH($B106,'Current Inputs'!$H$69:$K$69,0)) / 34121","v":28.51330020849899},{"$f":"H123 * INDEX('Current Inputs'!$H$73:$K$73,MATCH($B106,'Current Inputs'!$H$69:$K$69,0))/INDEX('Current Inputs'!$H$75:$K$75,MATCH($B106,'Current Inputs'!$H$69:$K$69,0)) / 34121","v":41.705773329998415},{"$f":"I123 * INDEX('Current Inputs'!$H$73:$K$73,MATCH($B106,'Current Inputs'!$H$69:$K$69,0))/INDEX('Current Inputs'!$H$75:$K$75,MATCH($B106,'Current Inputs'!$H$69:$K$69,0)) / 34121","v":56.945094732853143},{"$f":"J123 * INDEX('Current Inputs'!$H$73:$K$73,MATCH($B106,'Current Inputs'!$H$69:$K$69,0))/INDEX('Current Inputs'!$H$75:$K$75,MATCH($B106,'Current Inputs'!$H$69:$K$69,0)) / 34121","v":74.362872638731488},{"$f":"K123 * INDEX('Current Inputs'!$H$73:$K$73,MATCH($B106,'Current Inputs'!$H$69:$K$69,0))/INDEX('Current Inputs'!$H$75:$K$75,MATCH($B106,'Current Inputs'!$H$69:$K$69,0)) / 34121","v":93.997227127864775},{"$f":"L123 * INDEX('Current Inputs'!$H$73:$K$73,MATCH($B106,'Current Inputs'!$H$69:$K$69,0))/INDEX('Current Inputs'!$H$75:$K$75,MATCH($B106,'Current Inputs'!$H$69:$K$69,0)) / 34121","v":115.78568554433892},{"$f":"M123 * INDEX('Current Inputs'!$H$73:$K$73,MATCH($B106,'Current Inputs'!$H$69:$K$69,0))/INDEX('Current Inputs'!$H$75:$K$75,MATCH($B106,'Current Inputs'!$H$69:$K$69,0)) / 34121","v":139.8651649820394},{"$f":"N123 * INDEX('Current Inputs'!$H$73:$K$73,MATCH($B106,'Current Inputs'!$H$69:$K$69,0))/INDEX('Current Inputs'!$H$75:$K$75,MATCH($B106,'Current Inputs'!$H$69:$K$69,0)) / 34121","v":166.10443564676808},{"$f":"O123 * INDEX('Current Inputs'!$H$73:$K$73,MATCH($B106,'Current Inputs'!$H$69:$K$69,0))/INDEX('Current Inputs'!$H$75:$K$75,MATCH($B106,'Current Inputs'!$H$69:$K$69,0)) / 34121","v":194.64738571654979},{"$f":"P123 * INDEX('Current Inputs'!$H$73:$K$73,MATCH($B106,'Current Inputs'!$H$69:$K$69,0))/INDEX('Current Inputs'!$H$75:$K$75,MATCH($B106,'Current Inputs'!$H$69:$K$69,0)) / 34121","v":224.56833153789532},{"$f":"Q123 * INDEX('Current Inputs'!$H$73:$K$73,MATCH($B106,'Current Inputs'!$H$69:$K$69,0))/INDEX('Current Inputs'!$H$75:$K$75,MATCH($B106,'Current Inputs'!$H$69:$K$69,0)) / 34121","v":256.10352280753102},{"$f":"R123 * INDEX('Current Inputs'!$H$73:$K$73,MATCH($B106,'Current Inputs'!$H$69:$K$69,0))/INDEX('Current Inputs'!$H$75:$K$75,MATCH($B106,'Current Inputs'!$H$69:$K$69,0)) / 34121","v":289.09340347387189},{"$f":"S123 * INDEX('Current Inputs'!$H$73:$K$73,MATCH($B106,'Current Inputs'!$H$69:$K$69,0))/INDEX('Current Inputs'!$H$75:$K$75,MATCH($B106,'Current Inputs'!$H$69:$K$69,0)) / 34121","v":324.75086856710834},{"$f":"T123 * INDEX('Current Inputs'!$H$73:$K$73,MATCH($B106,'Current Inputs'!$H$69:$K$69,0))/INDEX('Current Inputs'!$H$75:$K$75,MATCH($B106,'Current Inputs'!$H$69:$K$69,0)) / 34121","v":364.13026816773089},{"$f":"U123 * INDEX('Current Inputs'!$H$73:$K$73,MATCH($B106,'Current Inputs'!$H$69:$K$69,0))/INDEX('Current Inputs'!$H$75:$K$75,MATCH($B106,'Current Inputs'!$H$69:$K$69,0)) / 34121","v":408.43290484540898},{"$f":"V123 * INDEX('Current Inputs'!$H$73:$K$73,MATCH($B106,'Current Inputs'!$H$69:$K$69,0))/INDEX('Current Inputs'!$H$75:$K$75,MATCH($B106,'Current Inputs'!$H$69:$K$69,0)) / 34121","v":455.82255571721419},{"$f":"W123 * INDEX('Current Inputs'!$H$73:$K$73,MATCH($B106,'Current Inputs'!$H$69:$K$69,0))/INDEX('Current Inputs'!$H$75:$K$75,MATCH($B106,'Current Inputs'!$H$69:$K$69,0)) / 34121","v":504.6315103032594},{"$f":"X123 * INDEX('Current Inputs'!$H$73:$K$73,MATCH($B106,'Current Inputs'!$H$69:$K$69,0))/INDEX('Current Inputs'!$H$75:$K$75,MATCH($B106,'Current Inputs'!$H$69:$K$69,0)) / 34121","v":552.25604865845207},{"$f":"Y123 * INDEX('Current Inputs'!$H$73:$K$73,MATCH($B106,'Current Inputs'!$H$69:$K$69,0))/INDEX('Current Inputs'!$H$75:$K$75,MATCH($B106,'Current Inputs'!$H$69:$K$69,0)) / 34121","v":596.64721571355392},{"$f":"Z123 * INDEX('Current Inputs'!$H$73:$K$73,MATCH($B106,'Current Inputs'!$H$69:$K$69,0))/INDEX('Current Inputs'!$H$75:$K$75,MATCH($B106,'Current Inputs'!$H$69:$K$69,0)) / 34121","v":636.53699442822756},{"$f":"AA123 * INDEX('Current Inputs'!$H$73:$K$73,MATCH($B106,'Current Inputs'!$H$69:$K$69,0))/INDEX('Current Inputs'!$H$75:$K$75,MATCH($B106,'Current Inputs'!$H$69:$K$69,0)) / 34121","v":673.30830062608902},{"$f":"AB123 * INDEX('Current Inputs'!$H$73:$K$73,MATCH($B106,'Current Inputs'!$H$69:$K$69,0))/INDEX('Current Inputs'!$H$75:$K$75,MATCH($B106,'Current Inputs'!$H$69:$K$69,0)) / 34121","v":707.13488022566662},{"$f":"AC123 * INDEX('Current Inputs'!$H$73:$K$73,MATCH($B106,'Current Inputs'!$H$69:$K$69,0))/INDEX('Current Inputs'!$H$75:$K$75,MATCH($B106,'Current Inputs'!$H$69:$K$69,0)) / 34121","v":738.12424202184218},{"$f":"AD123 * INDEX('Current Inputs'!$H$73:$K$73,MATCH($B106,'Current Inputs'!$H$69:$K$69,0))/INDEX('Current Inputs'!$H$75:$K$75,MATCH($B106,'Current Inputs'!$H$69:$K$69,0)) / 34121","v":766.29491660814472},{"$f":"AE123 * INDEX('Current Inputs'!$H$73:$K$73,MATCH($B106,'Current Inputs'!$H$69:$K$69,0))/INDEX('Current Inputs'!$H$75:$K$75,MATCH($B106,'Current Inputs'!$H$69:$K$69,0)) / 34121","v":791.63828833858145},{"$f":"AF123 * INDEX('Current Inputs'!$H$73:$K$73,MATCH($B106,'Current Inputs'!$H$69:$K$69,0))/INDEX('Current Inputs'!$H$75:$K$75,MATCH($B106,'Current Inputs'!$H$69:$K$69,0)) / 34121","v":814.16722366075396},{"$f":"AG123 * INDEX('Current Inputs'!$H$73:$K$73,MATCH($B106,'Current Inputs'!$H$69:$K$69,0))/INDEX('Current Inputs'!$H$75:$K$75,MATCH($B106,'Current Inputs'!$H$69:$K$69,0)) / 34121","v":833.94794437419137},{"$f":"AH123 * INDEX('Current Inputs'!$H$73:$K$73,MATCH($B106,'Current Inputs'!$H$69:$K$69,0))/INDEX('Current Inputs'!$H$75:$K$75,MATCH($B106,'Current Inputs'!$H$69:$K$69,0)) / 34121","v":851.10546179536311}]
[null,"Annual Consumption (GWh)",null,{"$f":"SUM(D103:D106)","v":13.040948351227433},{"$f":"SUM(E103:E106)","v":39.513083045008216},78.129286731566353,128.45807442902245,188.65113394677741,257.21206409603701,334.12868095293754,419.1347312499513,511.82299998052042,613.17147668852749,723.47995140198532,844.38327443242395,972.45855790084192,1108.25447848931,1249.2706163507817,1397.7893576275828,1555.1773685289425,1725.1716327715055,1901.8530745648814,2081.9449957267416,2257.3908005406838,2420.0999667895367,2564.5971702469474,2695.9188431550101,2814.207700048798,2919.4893868057729,3011.6338966556491,3090.6309075124368,3156.7761332578248,3210.7574346698584,3253.6248390493915]
[]
[]
[null,"Gas Demand Displaced by Electrification (Therms/yr)"]
[]
[null,"Residential Segment","Device",2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"SH","Space Heating",{"$f":"'Gas Demand Model'!D59","v":1339027.5908654211},{"$f":"'Gas Demand Model'!E59","v":4048358.0196461291},{"$f":"'Gas Demand Model'!F59","v":7834848.9151676325},{"$f":"'Gas Demand Model'!G59","v":12641823.95017601},{"$f":"'Gas Demand Model'!H59","v":18484816.814015675},{"$f":"'Gas Demand Model'!I59","v":25378006.666330338},{"$f":"'Gas Demand Model'!J59","v":33220341.378453307},{"$f":"'Gas Demand Model'!K59","v":42092395.343533702},{"$f":"'Gas Demand Model'!L59","v":52003776.8302579},{"$f":"'Gas Demand Model'!M59","v":62935881.632080153},{"$f":"'Gas Demand Model'!N59","v":74861545.595957205},{"$f":"'Gas Demand Model'!O59","v":88033263.423945129},{"$f":"'Gas Demand Model'!P59","v":101834414.26683731},{"$f":"'Gas Demand Model'!Q59","v":116313268.93658075},{"$f":"'Gas Demand Model'!R59","v":131529751.67936587},{"$f":"'Gas Demand Model'!S59","v":148076516.39947775},{"$f":"'Gas Demand Model'!T59","v":166258552.06613308},{"$f":"'Gas Demand Model'!U59","v":186431967.18209705},{"$f":"'Gas Demand Model'!V59","v":207998717.66491842},{"$f":"'Gas Demand Model'!W59","v":230607084.22521088},{"$f":"'Gas Demand Model'!X59","v":252468179.06074113},{"$f":"'Gas Demand Model'!Y59","v":272936940.43455207},{"$f":"'Gas Demand Model'!Z59","v":291373849.56820703},{"$f":"'Gas Demand Model'!AA59","v":308419419.62075245},{"$f":"'Gas Demand Model'!AB59","v":324010744.85425419},{"$f":"'Gas Demand Model'!AC59","v":338176239.10154575},{"$f":"'Gas Demand Model'!AD59","v":350906729.72290474},{"$f":"'Gas Demand Model'!AE59","v":362183957.55399925},{"$f":"'Gas Demand Model'!AF59","v":372003129.64090735},{"$f":"'Gas Demand Model'!AG59","v":380387750.64937371},{"$f":"'Gas Demand Model'!AH59","v":387392252.58275545}]
[null,"WH","Water Heating",{"$f":"'Gas Demand Model'!D60","v":602121.87112461135},{"$f":"'Gas Demand Model'!E60","v":1905591.8591019579},{"$f":"'Gas Demand Model'!F60","v":3855184.1129990113},{"$f":"'Gas Demand Model'!G60","v":6408363.141227996},{"$f":"'Gas Demand Model'!H60","v":9481435.5939541422},{"$f":"'Gas Demand Model'!I60","v":12983559.800619768},{"$f":"'Gas Demand Model'!J60","v":16783749.730641287},{"$f":"'Gas Demand Model'!K60","v":20866572.698271122},{"$f":"'Gas Demand Model'!L60","v":25221517.285747599},{"$f":"'Gas Demand Model'!M60","v":29892962.025261488},{"$f":"'Gas Demand Model'!N60","v":34992492.944502607},{"$f":"'Gas Demand Model'!O60","v":40799958.543509759},{"$f":"'Gas Demand Model'!P60","v":47126577.765745603},{"$f":"'Gas Demand Model'!Q60","v":53948036.037969962},{"$f":"'Gas Demand Model'!R60","v":61061141.880830877},{"$f":"'Gas Demand Model'!S60","v":68349151.328203678},{"$f":"'Gas Demand Model'!T60","v":75530091.351042256},{"$f":"'Gas Demand Model'!U60","v":82596105.498558059},{"$f":"'Gas Demand Model'!V60","v":89571121.615715966},{"$f":"'Gas Demand Model'!W60","v":96840399.654782176},{"$f":"'Gas Demand Model'!X60","v":104046426.38557871},{"$f":"'Gas Demand Model'!Y60","v":110978379.3202174},{"$f":"'Gas Demand Model'!Z60","v":117327544.94839184},{"$f":"'Gas Demand Model'!AA60","v":123268528.58931988},{"$f":"'Gas Demand Model'!AB60","v":128692389.56927788},{"$f":"'Gas Demand Model'!AC60","v":133545791.91903521},{"$f":"'Gas Demand Model'!AD60","v":137786029.74838716},{"$f":"'Gas Demand Model'!AE60","v":141396685.06185478},{"$f":"'Gas Demand Model'!AF60","v":144396350.51834893},{"$f":"'Gas Demand Model'!AG60","v":146839789.44202563},{"$f":"'Gas Demand Model'!AH60","v":148812567.11326325}]
[null,"CK","Cooking",{"$f":"'Gas Demand Model'!D61","v":55798.19980006056},{"$f":"'Gas Demand Model'!E61","v":168733.466933811},{"$f":"'Gas Demand Model'!F61","v":326659.61456959427},{"$f":"'Gas Demand Model'!G61","v":527306.41813921893},{"$f":"'Gas Demand Model'!H61","v":771429.63466466556},{"$f":"'Gas Demand Model'!I61","v":1059745.4458737765},{"$f":"'Gas Demand Model'!J61","v":1388177.6263561954},{"$f":"'Gas Demand Model'!K61","v":1760257.6972939852},{"$f":"'Gas Demand Model'!L61","v":2176582.1060096407},{"$f":"'Gas Demand Model'!M61","v":2636592.2931706328},{"$f":"'Gas Demand Model'!N61","v":3139393.4447388947},{"$f":"'Gas Demand Model'!O61","v":3696637.1423675884},{"$f":"'Gas Demand Model'!P61","v":4283106.49494942},{"$f":"'Gas Demand Model'!Q61","v":4901509.1361758867},{"$f":"'Gas Demand Model'!R61","v":5555123.4515387099},{"$f":"'Gas Demand Model'!S61","v":6269877.2526392322},{"$f":"'Gas Demand Model'!T61","v":7059844.3902798984},{"$f":"'Gas Demand Model'!U61","v":7941567.3718238426},{"$f":"'Gas Demand Model'!V61","v":8891171.8499437552},{"$f":"'Gas Demand Model'!W61","v":9895158.8902699016},{"$f":"'Gas Demand Model'!X61","v":10878009.145417932},{"$f":"'Gas Demand Model'!Y61","v":11812458.435686838},{"$f":"'Gas Demand Model'!Z61","v":12670918.555662077},{"$f":"'Gas Demand Model'!AA61","v":13481090.243373375},{"$f":"'Gas Demand Model'!AB61","v":14240217.149868613},{"$f":"'Gas Demand Model'!AC61","v":14949414.891994763},{"$f":"'Gas Demand Model'!AD61","v":15608043.523487164},{"$f":"'Gas Demand Model'!AE61","v":16214922.572710052},{"$f":"'Gas Demand Model'!AF61","v":16769317.007772204},{"$f":"'Gas Demand Model'!AG61","v":17271609.546254229},{"$f":"'Gas Demand Model'!AH61","v":17723443.952158086}]
[null,"CD","Clothes Drying",{"$f":"'Gas Demand Model'!D62","v":55798.19980006056},{"$f":"'Gas Demand Model'!E62","v":168733.466933811},{"$f":"'Gas Demand Model'!F62","v":326659.61456959427},{"$f":"'Gas Demand Model'!G62","v":527306.41813921893},{"$f":"'Gas Demand Model'!H62","v":771429.63466466556},{"$f":"'Gas Demand Model'!I62","v":1059745.4458737765},{"$f":"'Gas Demand Model'!J62","v":1388177.6263561954},{"$f":"'Gas Demand Model'!K62","v":1760257.6972939852},{"$f":"'Gas Demand Model'!L62","v":2176582.1060096407},{"$f":"'Gas Demand Model'!M62","v":2636592.2931706328},{"$f":"'Gas Demand Model'!N62","v":3139393.4447388947},{"$f":"'Gas Demand Model'!O62","v":3696637.1423675884},{"$f":"'Gas Demand Model'!P62","v":4283106.49494942},{"$f":"'Gas Demand Model'!Q62","v":4901509.1361758867},{"$f":"'Gas Demand Model'!R62","v":5555123.4515387099},{"$f":"'Gas Demand Model'!S62","v":6269877.2526392322},{"$f":"'Gas Demand Model'!T62","v":7059844.3902798984},{"$f":"'Gas Demand Model'!U62","v":7941567.3718238426},{"$f":"'Gas Demand Model'!V62","v":8891171.8499437552},{"$f":"'Gas Demand Model'!W62","v":9895158.8902699016},{"$f":"'Gas Demand Model'!X62","v":10878009.145417932},{"$f":"'Gas Demand Model'!Y62","v":11812458.435686838},{"$f":"'Gas Demand Model'!Z62","v":12670918.555662077},{"$f":"'Gas Demand Model'!AA62","v":13481090.243373375},{"$f":"'Gas Demand Model'!AB62","v":14240217.149868613},{"$f":"'Gas Demand Model'!AC62","v":14949414.891994763},{"$f":"'Gas Demand Model'!AD62","v":15608043.523487164},{"$f":"'Gas Demand Model'!AE62","v":16214922.572710052},{"$f":"'Gas Demand Model'!AF62","v":16769317.007772204},{"$f":"'Gas Demand Model'!AG62","v":17271609.546254229},{"$f":"'Gas Demand Model'!AH62","v":17723443.952158086}]
[null,"Annual Consumption (Therms/yr)",null,{"$f":"SUM(D113:D116)","v":2052745.8615901535},{"$f":"SUM(E113:E116)","v":6291416.8126157094},12343352.257305834,20104799.927682444,29509111.677299149,40481057.358697653,52780446.361806974,66479483.436392784,81578458.32802479,98102028.243682906,116132825.4299376,136226496.25219005,157527205.02248177,180064323.24690253,203701140.46327418,228965422.2329599,255908332.19773513,284911207.42430282,315352182.98052192,347237801.66053283,378270623.73715568,407540236.6261431,434043231.62792307,458650128.69681913,481183568.72326928,501620860.8045705,519908846.5182662,536010487.7612741,549938114.17480063,561770759.18390787,571651707.60033488]
[]
[null,"Commercial Segment","Device",2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"SH","Space Heating",{"$f":"'Gas Demand Model'!D66","v":608627.04691229679},{"$f":"'Gas Demand Model'!E66","v":1814525.961707022},{"$f":"'Gas Demand Model'!F66","v":3530328.8318504542},{"$f":"'Gas Demand Model'!G66","v":5740126.3942533182},{"$f":"'Gas Demand Model'!H66","v":8391552.1768901292},{"$f":"'Gas Demand Model'!I66","v":11450898.261377744},{"$f":"'Gas Demand Model'!J66","v":14943161.730715541},{"$f":"'Gas Demand Model'!K66","v":18874250.689224135},{"$f":"'Gas Demand Model'!L66","v":23229613.870595131},{"$f":"'Gas Demand Model'!M66","v":28034459.80525557},{"$f":"'Gas Demand Model'!N66","v":33259947.573747035},{"$f":"'Gas Demand Model'!O66","v":38923854.639251843},{"$f":"'Gas Demand Model'!P66","v":44834413.961654998},{"$f":"'Gas Demand Model'!Q66","v":51031964.330741309},{"$f":"'Gas Demand Model'!R66","v":57477220.156636432},{"$f":"'Gas Demand Model'!S66","v":64402801.523068257},{"$f":"'Gas Demand Model'!T66","v":72006704.360298768},{"$f":"'Gas Demand Model'!U66","v":80512288.048050478},{"$f":"'Gas Demand Model'!V66","v":89541579.903812528},{"$f":"'Gas Demand Model'!W66","v":98753279.229531288},{"$f":"'Gas Demand Model'!X66","v":107627932.43230924},{"$f":"'Gas Demand Model'!Y66","v":115762242.69882275},{"$f":"'Gas Demand Model'!Z66","v":122911752.12237573},{"$f":"'Gas Demand Model'!AA66","v":129347475.3162486},{"$f":"'Gas Demand Model'!AB66","v":135105288.29849818},{"$f":"'Gas Demand Model'!AC66","v":140208922.57115808},{"$f":"'Gas Demand Model'!AD66","v":144665996.3505753},{"$f":"'Gas Demand Model'!AE66","v":148480154.19784552},{"$f":"'Gas Demand Model'!AF66","v":151660373.68912667},{"$f":"'Gas Demand Model'!AG66","v":154226833.62885875},{"$f":"'Gas Demand Model'!AH66","v":156211671.86149517}]
[null,"WH","Water Heating",{"$f":"'Gas Demand Model'!D67","v":312208.30427250761},{"$f":"'Gas Demand Model'!E67","v":974344.38783507294},{"$f":"'Gas Demand Model'!F67","v":1981654.7043868466},{"$f":"'Gas Demand Model'!G67","v":3319381.4048844562},{"$f":"'Gas Demand Model'!H67","v":4910204.4219878037},{"$f":"'Gas Demand Model'!I67","v":6683041.4861994078},{"$f":"'Gas Demand Model'!J67","v":8612430.4219254106},{"$f":"'Gas Demand Model'!K67","v":10673713.135491941},{"$f":"'Gas Demand Model'!L67","v":12852175.284233993},{"$f":"'Gas Demand Model'!M67","v":15190118.005910303},{"$f":"'Gas Demand Model'!N67","v":17735195.502595264},{"$f":"'Gas Demand Model'!O67","v":20579133.654729128},{"$f":"'Gas Demand Model'!P67","v":23669067.955033649},{"$f":"'Gas Demand Model'!Q67","v":27001443.892710045},{"$f":"'Gas Demand Model'!R67","v":30439323.948760506},{"$f":"'Gas Demand Model'!S67","v":33911736.011841692},{"$f":"'Gas Demand Model'!T67","v":37317047.551155224},{"$f":"'Gas Demand Model'!U67","v":40691123.640237398},{"$f":"'Gas Demand Model'!V67","v":43987616.851755165},{"$f":"'Gas Demand Model'!W67","v":47307911.951255307},{"$f":"'Gas Demand Model'!X67","v":50599222.508764878},{"$f":"'Gas Demand Model'!Y67","v":53695923.5965821},{"$f":"'Gas Demand Model'!Z67","v":56460035.469381623},{"$f":"'Gas Demand Model'!AA67","v":58974840.947066613},{"$f":"'Gas Demand Model'!AB67","v":61215884.159356885},{"$f":"'Gas Demand Model'!AC67","v":63162759.476067394},{"$f":"'Gas Demand Model'!AD67","v":64800488.091378942},{"$f":"'Gas Demand Model'!AE67","v":66126685.272769213},{"$f":"'Gas Demand Model'!AF67","v":67155265.540777877},{"$f":"'Gas Demand Model'!AG67","v":67916531.406346455},{"$f":"'Gas Demand Model'!AH67","v":68454260.5588236}]
[null,"CK","Cooking",{"$f":"'Gas Demand Model'!D68","v":97804.527614902632},{"$f":"'Gas Demand Model'!E68","v":305229.84585081169},{"$f":"'Gas Demand Model'!F68","v":620786.82599433977},{"$f":"'Gas Demand Model'!G68","v":1039852.3224258906},{"$f":"'Gas Demand Model'!H68","v":1538204.5173466965},{"$f":"'Gas Demand Model'!I68","v":2093575.6885505987},{"$f":"'Gas Demand Model'!J68","v":2697989.3792235865},{"$f":"'Gas Demand Model'!K68","v":3343721.0248020217},{"$f":"'Gas Demand Model'!L68","v":4026161.1087745866},{"$f":"'Gas Demand Model'!M68","v":4758561.1774308858},{"$f":"'Gas Demand Model'!N68","v":5555849.7149238689},{"$f":"'Gas Demand Model'!O68","v":6446761.4034632975},{"$f":"'Gas Demand Model'!P68","v":7414735.5427372726},{"$f":"'Gas Demand Model'!Q68","v":8458658.622167062},{"$f":"'Gas Demand Model'!R68","v":9535632.6496907696},{"$f":"'Gas Demand Model'!S68","v":10623424.412005696},{"$f":"'Gas Demand Model'!T68","v":11690195.801255589},{"$f":"'Gas Demand Model'!U68","v":12747182.157843284},{"$f":"'Gas Demand Model'!V68","v":13779864.36688797},{"$f":"'Gas Demand Model'!W68","v":14820002.919593608},{"$f":"'Gas Demand Model'!X68","v":15851061.574683685},{"$f":"'Gas Demand Model'!Y68","v":16821155.524504315},{"$f":"'Gas Demand Model'!Z68","v":17687060.281982955},{"$f":"'Gas Demand Model'!AA68","v":18474865.597928897},{"$f":"'Gas Demand Model'!AB68","v":19176910.257674143},{"$f":"'Gas Demand Model'!AC68","v":19786801.852709316},{"$f":"'Gas Demand Model'!AD68","v":20299848.018970624},{"$f":"'Gas Demand Model'!AE68","v":20715301.698693618},{"$f":"'Gas Demand Model'!AF68","v":21037521.850591917},{"$f":"'Gas Demand Model'!AG68","v":21276001.248328555},{"$f":"'Gas Demand Model'!AH68","v":21444453.992932316}]
[null,"CD","Clothes Drying",{"$f":"'Gas Demand Model'!D69","v":111644.79456795308},{"$f":"'Gas Demand Model'!E69","v":332921.67617719073},{"$f":"'Gas Demand Model'!F69","v":647942.62004055979},{"$f":"'Gas Demand Model'!G69","v":1053977.5094487104},{"$f":"'Gas Demand Model'!H69","v":1541629.5827756156},{"$f":"'Gas Demand Model'!I69","v":2104942.2088279892},{"$f":"'Gas Demand Model'!J69","v":2748780.2087483369},{"$f":"'Gas Demand Model'!K69","v":3474552.6690656971},{"$f":"'Gas Demand Model'!L69","v":4279950.3244965877},{"$f":"'Gas Demand Model'!M69","v":5170034.2355481805},{"$f":"'Gas Demand Model'!N69","v":6139953.5694286553},{"$f":"'Gas Demand Model'!O69","v":7195027.068703929},{"$f":"'Gas Demand Model'!P69","v":8301037.3771049036},{"$f":"'Gas Demand Model'!Q69","v":9466717.3268587478},{"$f":"'Gas Demand Model'!R69","v":10686169.021592982},{"$f":"'Gas Demand Model'!S69","v":12004226.418576496},{"$f":"'Gas Demand Model'!T69","v":13459862.953497075},{"$f":"'Gas Demand Model'!U69","v":15097484.075082717},{"$f":"'Gas Demand Model'!V69","v":16849214.875595991},{"$f":"'Gas Demand Model'!W69","v":18653409.409978975},{"$f":"'Gas Demand Model'!X69","v":20413822.689297963},{"$f":"'Gas Demand Model'!Y69","v":22054716.284642354},{"$f":"'Gas Demand Model'!Z69","v":23529218.685792681},{"$f":"'Gas Demand Model'!AA69","v":24888448.569468018},{"$f":"'Gas Demand Model'!AB69","v":26138828.352194972},{"$f":"'Gas Demand Model'!AC69","v":27284332.033862889},{"$f":"'Gas Demand Model'!AD69","v":28325644.587052051},{"$f":"'Gas Demand Model'!AE69","v":29262447.539434135},{"$f":"'Gas Demand Model'!AF69","v":30095216.491739303},{"$f":"'Gas Demand Model'!AG69","v":30826399.29415777},{"$f":"'Gas Demand Model'!AH69","v":31460616.917079553}]
[null,"Annual Consumption (Therms/yr)",null,{"$f":"SUM(D120:D123)","v":1130284.67336766},{"$f":"SUM(E120:E123)","v":3427021.8715700973},6780712.9822722012,11153337.631012376,16381590.699000245,22332457.644955739,29002361.740612876,36366237.518583797,44387900.588100299,53153173.224144936,62690946.360694818,73144776.766148195,84219254.836530834,95958784.172477156,108138345.77668068,120942188.36549214,134473810.66620666,149048077.9212139,164158275.99805164,179534603.5103592,194492039.2050558,208334038.10455149,220588066.559533,231685630.4307121,241636911.06772417,250442815.93379769,258091977.04797691,264584588.7087425,269948377.57223576,274245765.5776915,277571003.33033067]
[]
[null,"Res UPC Increase","Space Heating",{"$f":"D96/SUM('Gas Demand Model'!D177:D178)*1000000/2","v":2145.4932282411064}]
[null,null,"Water Heating",{"$f":"D97/'Gas Demand Model'!D181*1000000","v":1207.9958871445933}]
[null,null,"Cooking",{"$f":"D98/'Gas Demand Model'!D184*1000000","v":387.17816895659882}]
[null,null,"Clothes Drying",{"$f":"D99/'Gas Demand Model'!D187*1000000","v":348.46035206093893}]
[null,null,"Total",{"$f":"SUM(D126:D129)","v":4089.1276364032374}]
[]
[null,"Com UPC Increase","Space Heating",{"$f":"D103/SUM('Gas Demand Model'!D196:D197)*1000000/2","v":13688.969100345517}]
[null,null,"Water Heating",{"$f":"D104/'Gas Demand Model'!D200*1000000","v":8792.3987584091301}]
[null,null,"Cooking",{"$f":"D105/'Gas Demand Model'!D203*1000000","v":7945.2908713879588}]
[null,null,"Clothes Drying",{"$f":"D106/'Gas Demand Model'!D206*1000000","v":15057.059909783799}]
[null,null,"Total",{"$f":"SUM(D132:D135)","v":45483.718639926403}]

{"sheet":"AC Calcs","index":13,"n_rows":79,"n_cols":34,"rows_kept":79,"cut":false,"hidden":false,"merged":[]}
[]
[null,{"$f":"active_scenario","v":"Carbon Out"},"Active Scenario (set in Dashboard)"]
[null,{"$f":"active_territory","v":"PSE_Gas"},"Active Territory (Set in Dashboard)"]
[]
[]
[null,"Incremental Peak Summary"]
[null,"Sector","Unit",2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Residential","MW",{"$f":"D23","v":0},{"$f":"E23","v":0},0,0,0.89359401076837375,5.7600793726996997,12.904084528715982,22.364736810980034,34.160800075762957,48.284383259983912,64.628386326993066,83.174075464159998,103.63704991479405,125.85179339322706,149.99284064738828,176.97087645102778,208.14859397020868,244.21072881242947,284.03504541470852,325.39846323944562,366.73444872280015,404.87225292291771,440.0638589898893,472.71997555100154,502.97142653000765,530.8616746604215,556.3488883191809,579.36492177951686,599.86350170104777,617.85335539700156,633.40555828360141]
[null,"Commercial","MW",{"$f":"D35","v":0},{"$f":"E35","v":1.9600465575982273},2.6820381829666324,4.0282993753801648,5.6480825995061643,9.3036472714365264,13.789208007304126,19.216829874154129,25.479084276670388,32.510311543136154,40.267275699666286,48.813841136804754,58.094671544357041,67.962170967214888,78.501090941078289,90.039469188903666,103.06505341545689,117.83920940529546,133.92911575792706,150.44868088236376,166.78608775359743,181.7674460431837,195.52172505547975,208.19092917794342,219.85910261375929,230.55488641128605,240.27442112454395,249.0038797433304,256.73751009889787,263.48973615268227,269.29752423099319]
[null,"Total","MW",{"$f":"SUM(D8:D9)","v":0},{"$f":"SUM(E8:E9)","v":1.9600465575982273},2.6820381829666324,4.0282993753801648,6.5416766102745383,15.063726644136226,26.69329253602011,41.581566685134163,59.639884352433342,80.794694803120066,104.89566202665935,131.98791660096475,161.73172145915109,193.81396436044196,228.49393158846658,267.01034563993142,311.21364738566558,362.04993821772496,417.96416117263561,475.84714412180938,533.52053647639764,586.63969896610138,635.58558404536905,680.91090472894496,722.83052914376697,761.41656107170752,796.62330944372479,828.36880152284721,856.60101179994558,881.34309154968378,902.7030825145946]
[]
[]
[null,"Incremental Summer Peak - Residential"]
[null,"Metric","Unit",2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"All Customers","Households",{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(active_territory&\"Residential\"&'AC Calcs'!D$14,all_customers[Lookup],0))","v":791504.08333333337},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(active_territory&\"Residential\"&'AC Calcs'!E$14,all_customers[Lookup],0))","v":801405.83333333337},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(active_territory&\"Residential\"&'AC Calcs'!F$14,all_customers[Lookup],0))","v":811143.58333333337},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(active_territory&\"Residential\"&'AC Calcs'!G$14,all_customers[Lookup],0))","v":820845.75},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(active_territory&\"Residential\"&'AC Calcs'!H$14,all_customers[Lookup],0))","v":830426.5},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(active_territory&\"Residential\"&'AC Calcs'!I$14,all_customers[Lookup],0))","v":839897.16666666663},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(active_territory&\"Residential\"&'AC Calcs'!J$14,all_customers[Lookup],0))","v":849282.41666666663},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(active_territory&\"Residential\"&'AC Calcs'!K$14,all_customers[Lookup],0))","v":858648.16666666663},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(active_territory&\"Residential\"&'AC Calcs'!L$14,all_customers[Lookup],0))","v":868028.33333333337},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(active_territory&\"Residential\"&'AC Calcs'!M$14,all_customers[Lookup],0))","v":877404.5},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(active_territory&\"Residential\"&'AC Calcs'!N$14,all_customers[Lookup],0))","v":886768.41666666663},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(active_territory&\"Residential\"&'AC Calcs'!O$14,all_customers[Lookup],0))","v":896136.08333333337},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(active_territory&\"Residential\"&'AC Calcs'!P$14,all_customers[Lookup],0))","v":905504.16666666663},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(active_territory&\"Residential\"&'AC Calcs'!Q$14,all_customers[Lookup],0))","v":914812.75},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(active_territory&\"Residential\"&'AC Calcs'!R$14,all_customers[Lookup],0))","v":924089.33333333337},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(active_territory&\"Residential\"&'AC Calcs'!S$14,all_customers[Lookup],0))","v":933303.91666666663},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(active_territory&\"Residential\"&'AC Calcs'!T$14,all_customers[Lookup],0))","v":942455.16666666663},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(active_territory&\"Residential\"&'AC Calcs'!U$14,all_customers[Lookup],0))","v":951532.16666666663},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(active_territory&\"Residential\"&'AC Calcs'!V$14,all_customers[Lookup],0))","v":960558.58333333337},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(active_territory&\"Residential\"&'AC Calcs'!W$14,all_customers[Lookup],0))","v":969539.25},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(active_territory&\"Residential\"&'AC Calcs'!X$14,all_customers[Lookup],0))","v":978482.08333333337},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(active_territory&\"Residential\"&'AC Calcs'!Y$14,all_customers[Lookup],0))","v":987379.33333333337},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(active_territory&\"Residential\"&'AC Calcs'!Z$14,all_customers[Lookup],0))","v":996399.72739133774},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(active_territory&\"Residential\"&'AC Calcs'!AA$14,all_customers[Lookup],0))","v":1005222.0862301632},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(active_territory&\"Residential\"&'AC Calcs'!AB$14,all_customers[Lookup],0))","v":1014044.4450689887},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(active_territory&\"Residential\"&'AC Calcs'!AC$14,all_customers[Lookup],0))","v":1022866.8039078142},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(active_territory&\"Residential\"&'AC Calcs'!AD$14,all_customers[Lookup],0))","v":1031689.1627466397},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(active_territory&\"Residential\"&'AC Calcs'!AE$14,all_customers[Lookup],0))","v":1040511.5215854652},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(active_territory&\"Residential\"&'AC Calcs'!AF$14,all_customers[Lookup],0))","v":1049333.8804242907},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(active_territory&\"Residential\"&'AC Calcs'!AG$14,all_customers[Lookup],0))","v":1058156.2392631161},{"$f":"INDEX(all_customers[Customers Scaled],\nMATCH(active_territory&\"Residential\"&'AC Calcs'!AH$14,all_customers[Lookup],0))","v":1066978.5981019416}]
[null,"New Construction","Households",null,{"$f":"E15-D15","v":9901.75},9737.75,9702.1666666666279,9580.75,9470.6666666666279,9385.25,9365.75,9380.1666666667443,9376.1666666666279,9363.9166666666279,9367.6666666667443,9368.0833333332557,9308.5833333333721,9276.5833333333721,9214.5833333332557,9151.25,9077,9026.4166666667443,8980.6666666666279,8942.8333333333721,8897.25,9020.3940580043709,8822.3588388254866,8822.3588388254866,8822.3588388254866,8822.3588388254866,8822.3588388254866,8822.3588388254866,8822.3588388254866,8822.3588388254866]
[null,"Cumulative New Construction","Households",{"$f":"SUMIFS($D$16:$AH$16,$D$14:$AH$14,\"<=\"&D$14)","v":0},9901.75,19639.5,29341.666666666628,38922.416666666628,48393.083333333256,57778.333333333256,67144.083333333256,76524.25,85900.416666666628,95264.333333333256,104632,114000.08333333326,123308.66666666663,132585.25,141799.83333333326,150951.08333333326,160028.08333333326,169054.5,178035.16666666663,186978,195875.25,204895.64405800437,213718.00289682986,222540.36173565534,231362.72057448083,240185.07941330632,249007.4382521318,257829.79709095729,266652.15592978278,275474.51476860826]
[null,"Cumulative Heat Pumps","Households",{"$f":"SUM('Gas Demand Model'!D177:D178)","v":2815.7644156744605},{"$f":"SUM('Gas Demand Model'!E177:E178)","v":8556.343515895489},{"$f":"SUM('Gas Demand Model'!F177:F178)","v":16798.554534833776},{"$f":"SUM('Gas Demand Model'!G177:G178)","v":27253.657535807175},{"$f":"SUM('Gas Demand Model'!H177:H178)","v":39958.306806568857},{"$f":"SUM('Gas Demand Model'!I177:I178)","v":55070.399156100648},{"$f":"SUM('Gas Demand Model'!J177:J178)","v":72737.267442871133},{"$f":"SUM('Gas Demand Model'!K177:K178)","v":93070.186311666446},{"$f":"SUM('Gas Demand Model'!L177:L178)","v":116124.82424649267},{"$f":"SUM('Gas Demand Model'!M177:M178)","v":141873.61694278446},{"$f":"SUM('Gas Demand Model'!N177:N178)","v":170184.159727825},{"$f":"SUM('Gas Demand Model'!O177:O178)","v":201050.73561207243},{"$f":"SUM('Gas Demand Model'!P177:P178)","v":234140.32245935165},{"$f":"SUM('Gas Demand Model'!Q177:Q178)","v":269201.13046346005},{"$f":"SUM('Gas Demand Model'!R177:R178)","v":306462.98732833401},{"$f":"SUM('Gas Demand Model'!S177:S178)","v":346951.59549414052},{"$f":"SUM('Gas Demand Model'!T177:T178)","v":392245.31038712431},{"$f":"SUM('Gas Demand Model'!U177:U178)","v":443126.98841396044},{"$f":"SUM('Gas Demand Model'!V177:V178)","v":498319.35561242723},{"$f":"SUM('Gas Demand Model'!W177:W178)","v":555250.16088897293},{"$f":"SUM('Gas Demand Model'!X177:X178)","v":612111.33215804223},{"$f":"SUM('Gas Demand Model'!Y177:Y178)","v":665219.4596396999},{"$f":"SUM('Gas Demand Model'!Z177:Z178)","v":715035.37973391067},{"$f":"SUM('Gas Demand Model'!AA177:AA178)","v":761714.02313317801},{"$f":"SUM('Gas Demand Model'!AB177:AB178)","v":805605.08141409373},{"$f":"SUM('Gas Demand Model'!AC177:AC178)","v":846758.93832650152},{"$f":"SUM('Gas Demand Model'!AD177:AD178)","v":885127.10096943693},{"$f":"SUM('Gas Demand Model'!AE177:AE178)","v":920630.57207391073},{"$f":"SUM('Gas Demand Model'!AF177:AF178)","v":953215.70972148527},{"$f":"SUM('Gas Demand Model'!AG177:AG178)","v":982892.63096488407},{"$f":"SUM('Gas Demand Model'!AH177:AH178)","v":1009743.7292870181}]
[null,"Total Heat Pump Cooling","MWh",{"$f":"D18*'Current Inputs'!$C$82/10^3","v":2089.2971964304497},{"$f":"E18*'Current Inputs'!$C$82/10^3","v":6348.8068887944528},{"$f":"F18*'Current Inputs'!$C$82/10^3","v":12464.527464846662},{"$f":"G18*'Current Inputs'!$C$82/10^3","v":20222.213891568925},{"$f":"H18*'Current Inputs'!$C$82/10^3","v":29649.063650474091},{"$f":"I18*'Current Inputs'!$C$82/10^3","v":40862.236173826677},{"$f":"J18*'Current Inputs'!$C$82/10^3","v":53971.05244261038},{"$f":"K18*'Current Inputs'!$C$82/10^3","v":69058.078243256503},{"$f":"L18*'Current Inputs'!$C$82/10^3","v":86164.619590897564},{"$f":"M18*'Current Inputs'!$C$82/10^3","v":105270.22377154607},{"$f":"N18*'Current Inputs'!$C$82/10^3","v":126276.64651804614},{"$f":"O18*'Current Inputs'!$C$82/10^3","v":149179.64582415775},{"$f":"P18*'Current Inputs'!$C$82/10^3","v":173732.11926483893},{"$f":"Q18*'Current Inputs'!$C$82/10^3","v":199747.23880388736},{"$f":"R18*'Current Inputs'!$C$82/10^3","v":227395.53659762384},{"$f":"S18*'Current Inputs'!$C$82/10^3","v":257438.08385665226},{"$f":"T18*'Current Inputs'!$C$82/10^3","v":291046.02030724619},{"$f":"U18*'Current Inputs'!$C$82/10^3","v":328800.22540315869},{"$f":"V18*'Current Inputs'!$C$82/10^3","v":369752.96186442103},{"$f":"W18*'Current Inputs'!$C$82/10^3","v":411995.61937961791},{"$f":"X18*'Current Inputs'!$C$82/10^3","v":454186.60846126737},{"$f":"Y18*'Current Inputs'!$C$82/10^3","v":493592.83905265731},{"$f":"Z18*'Current Inputs'!$C$82/10^3","v":530556.25176256173},{"$f":"AA18*'Current Inputs'!$C$82/10^3","v":565191.80516481807},{"$f":"AB18*'Current Inputs'!$C$82/10^3","v":597758.97040925757},{"$f":"AC18*'Current Inputs'!$C$82/10^3","v":628295.13223826408},{"$f":"AD18*'Current Inputs'!$C$82/10^3","v":656764.30891932221},{"$f":"AE18*'Current Inputs'!$C$82/10^3","v":683107.88447884179},{"$f":"AF18*'Current Inputs'!$C$82/10^3","v":707286.05661334202},{"$f":"AG18*'Current Inputs'!$C$82/10^3","v":729306.332175944},{"$f":"AH18*'Current Inputs'!$C$82/10^3","v":749229.84713096742}]
[null,"New Construction HP Cooling","MWh",null,{"$f":"E17*'Current Inputs'!$C$82/10^3","v":7347.0985000000001},{"$f":"F17*'Current Inputs'!$C$82/10^3","v":14572.509},{"$f":"G17*'Current Inputs'!$C$82/10^3","v":21771.516666666637},{"$f":"H17*'Current Inputs'!$C$82/10^3","v":28880.433166666637},{"$f":"I17*'Current Inputs'!$C$82/10^3","v":35907.667833333275},{"$f":"J17*'Current Inputs'!$C$82/10^3","v":42871.523333333273},{"$f":"K17*'Current Inputs'!$C$82/10^3","v":49820.909833333273},{"$f":"L17*'Current Inputs'!$C$82/10^3","v":56780.993499999997},{"$f":"M17*'Current Inputs'!$C$82/10^3","v":63738.109166666633},{"$f":"N17*'Current Inputs'!$C$82/10^3","v":70686.135333333266},{"$f":"O17*'Current Inputs'!$C$82/10^3","v":77636.944000000003},{"$f":"P17*'Current Inputs'!$C$82/10^3","v":84588.061833333268},{"$f":"Q17*'Current Inputs'!$C$82/10^3","v":91495.030666666644},{"$f":"R17*'Current Inputs'!$C$82/10^3","v":98378.255499999999},{"$f":"S17*'Current Inputs'!$C$82/10^3","v":105215.47633333327},{"$f":"T17*'Current Inputs'!$C$82/10^3","v":112005.70383333327},{"$f":"U17*'Current Inputs'!$C$82/10^3","v":118740.83783333327},{"$f":"V17*'Current Inputs'!$C$82/10^3","v":125438.439},{"$f":"W17*'Current Inputs'!$C$82/10^3","v":132102.09366666665},{"$f":"X17*'Current Inputs'!$C$82/10^3","v":138737.67600000001},{"$f":"Y17*'Current Inputs'!$C$82/10^3","v":145339.43549999999},{"$f":"Z17*'Current Inputs'!$C$82/10^3","v":152032.56789103925},{"$f":"AA17*'Current Inputs'!$C$82/10^3","v":158578.75814944776},{"$f":"AB17*'Current Inputs'!$C$82/10^3","v":165124.94840785625},{"$f":"AC17*'Current Inputs'!$C$82/10^3","v":171671.13866626477},{"$f":"AD17*'Current Inputs'!$C$82/10^3","v":178217.32892467329},{"$f":"AE17*'Current Inputs'!$C$82/10^3","v":184763.51918308181},{"$f":"AF17*'Current Inputs'!$C$82/10^3","v":191309.70944149033},{"$f":"AG17*'Current Inputs'!$C$82/10^3","v":197855.89969989882},{"$f":"AH17*'Current Inputs'!$C$82/10^3","v":204402.08995830733}]
[null,"Existing Bldg HP Cooling","MWh",null,{"$f":"MAX(E19-E20, 0)","v":0},{"$f":"MAX(F19-F20, 0)","v":0},0,768.63048380745386,4954.5683404934025,11099.529109277108,19237.16840992323,29383.626090897567,41532.114604879433,55590.511184712872,71542.701824157746,89144.057431505658,108252.20813722072,129017.28109762384,152222.60752331899,179040.31647391291,210059.38756982543,244314.52286442101,279893.52571295126,315448.93246126734,348253.40355265734,378523.68387152249,406613.04701537034,432634.02200140129,456623.99357199931,478546.97999464895,498344.36529575998,515976.34717185167,531450.43247604521,544827.75717266009]
[null,"Existing Bldg HP Cooling, Incremental","MWh",null,{"$f":"E21*(1-'Current Inputs'!$C$81)","v":0},{"$f":"F21*(1-'Current Inputs'!$C$81)","v":0},{"$f":"G21*(1-'Current Inputs'!$C$81)","v":0},{"$f":"H21*(1-'Current Inputs'!$C$81)","v":475.78226947681395},{"$f":"I21*(1-'Current Inputs'!$C$81)","v":3066.8778027654162},{"$f":"J21*(1-'Current Inputs'!$C$81)","v":6870.6085186425298},{"$f":"K21*(1-'Current Inputs'!$C$81)","v":11907.807245742479},{"$f":"L21*(1-'Current Inputs'!$C$81)","v":18188.464550265595},{"$f":"M21*(1-'Current Inputs'!$C$81)","v":25708.378940420367},{"$f":"N21*(1-'Current Inputs'!$C$81)","v":34410.526423337265},{"$f":"O21*(1-'Current Inputs'!$C$81)","v":44284.932429153647},{"$f":"P21*(1-'Current Inputs'!$C$81)","v":55180.171550102001},{"$f":"Q21*(1-'Current Inputs'!$C$81)","v":67008.116836939618},{"$f":"R21*(1-'Current Inputs'!$C$81)","v":79861.696999429158},{"$f":"S21*(1-'Current Inputs'!$C$81)","v":94225.79405693445},{"$f":"T21*(1-'Current Inputs'!$C$81)","v":110825.95589735209},{"$f":"U21*(1-'Current Inputs'!$C$81)","v":130026.76090572194},{"$f":"V21*(1-'Current Inputs'!$C$81)","v":151230.68965307661},{"$f":"W21*(1-'Current Inputs'!$C$81)","v":173254.09241631682},{"$f":"X21*(1-'Current Inputs'!$C$81)","v":195262.88919352449},{"$f":"Y21*(1-'Current Inputs'!$C$81)","v":215568.85679909488},{"$f":"Z21*(1-'Current Inputs'!$C$81)","v":234306.16031647241},{"$f":"AA21*(1-'Current Inputs'!$C$81)","v":251693.47610251422},{"$f":"AB21*(1-'Current Inputs'!$C$81)","v":267800.45961886737},{"$f":"AC21*(1-'Current Inputs'!$C$81)","v":282650.25202106754},{"$f":"AD21*(1-'Current Inputs'!$C$81)","v":296220.58061668772},{"$f":"AE21*(1-'Current Inputs'!$C$81)","v":308475.16211807542},{"$f":"AF21*(1-'Current Inputs'!$C$81)","v":319389.35889937618},{"$f":"AG21*(1-'Current Inputs'!$C$81)","v":328967.81770267198},{"$f":"AH21*(1-'Current Inputs'!$C$81)","v":337248.38168987661}]
[null,"Incremental Peak MW","MW",{"$f":"D22*'Current Inputs'!$C$85","v":0},{"$f":"E22*'Current Inputs'!$C$85","v":0},{"$f":"F22*'Current Inputs'!$C$85","v":0},{"$f":"G22*'Current Inputs'!$C$85","v":0},{"$f":"H22*'Current Inputs'!$C$85","v":0.89359401076837375},{"$f":"I22*'Current Inputs'!$C$85","v":5.7600793726996997},{"$f":"J22*'Current Inputs'!$C$85","v":12.904084528715982},{"$f":"K22*'Current Inputs'!$C$85","v":22.364736810980034},{"$f":"L22*'Current Inputs'!$C$85","v":34.160800075762957},{"$f":"M22*'Current Inputs'!$C$85","v":48.284383259983912},{"$f":"N22*'Current Inputs'!$C$85","v":64.628386326993066},{"$f":"O22*'Current Inputs'!$C$85","v":83.174075464159998},{"$f":"P22*'Current Inputs'!$C$85","v":103.63704991479405},{"$f":"Q22*'Current Inputs'!$C$85","v":125.85179339322706},{"$f":"R22*'Current Inputs'!$C$85","v":149.99284064738828},{"$f":"S22*'Current Inputs'!$C$85","v":176.97087645102778},{"$f":"T22*'Current Inputs'!$C$85","v":208.14859397020868},{"$f":"U22*'Current Inputs'!$C$85","v":244.21072881242947},{"$f":"V22*'Current Inputs'!$C$85","v":284.03504541470852},{"$f":"W22*'Current Inputs'!$C$85","v":325.39846323944562},{"$f":"X22*'Current Inputs'!$C$85","v":366.73444872280015},{"$f":"Y22*'Current Inputs'!$C$85","v":404.87225292291771},{"$f":"Z22*'Current Inputs'!$C$85","v":440.0638589898893},{"$f":"AA22*'Current Inputs'!$C$85","v":472.71997555100154},{"$f":"AB22*'Current Inputs'!$C$85","v":502.97142653000765},{"$f":"AC22*'Current Inputs'!$C$85","v":530.8616746604215},{"$f":"AD22*'Current Inputs'!$C$85","v":556.3488883191809},{"$f":"AE22*'Current Inputs'!$C$85","v":579.36492177951686},{"$f":"AF22*'Current Inputs'!$C$85","v":599.86350170104777},{"$f":"AG22*'Current Inputs'!$C$85","v":617.85335539700156},{"$f":"AH22*'Current Inputs'!$C$85","v":633.40555828360141}]
[]
[null,"Incremental Summer Peak - Commercial"]
[null,"Metric","Unit",2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"All Customers","Units",{"$f":"INDEX(\nall_customers[Customers Scaled],\nMATCH(active_territory&\"Commercial\"&'AC Calcs'!D$14,all_customers[Lookup],0)\n)","v":56386},{"$f":"INDEX(\nall_customers[Customers Scaled],\nMATCH(active_territory&\"Commercial\"&'AC Calcs'!E$14,all_customers[Lookup],0)\n)","v":56605.916666666664},{"$f":"INDEX(\nall_customers[Customers Scaled],\nMATCH(active_territory&\"Commercial\"&'AC Calcs'!F$14,all_customers[Lookup],0)\n)","v":57041.25},{"$f":"INDEX(\nall_customers[Customers Scaled],\nMATCH(active_territory&\"Commercial\"&'AC Calcs'!G$14,all_customers[Lookup],0)\n)","v":57505.166666666672},{"$f":"INDEX(\nall_customers[Customers Scaled],\nMATCH(active_territory&\"Commercial\"&'AC Calcs'!H$14,all_customers[Lookup],0)\n)","v":58072.5},{"$f":"INDEX(\nall_customers[Customers Scaled],\nMATCH(active_territory&\"Commercial\"&'AC Calcs'!I$14,all_customers[Lookup],0)\n)","v":58389.666666666664},{"$f":"INDEX(\nall_customers[Customers Scaled],\nMATCH(active_territory&\"Commercial\"&'AC Calcs'!J$14,all_customers[Lookup],0)\n)","v":58709.583333333336},{"$f":"INDEX(\nall_customers[Customers Scaled],\nMATCH(active_territory&\"Commercial\"&'AC Calcs'!K$14,all_customers[Lookup],0)\n)","v":59013.333333333336},{"$f":"INDEX(\nall_customers[Customers Scaled],\nMATCH(active_territory&\"Commercial\"&'AC Calcs'!L$14,all_customers[Lookup],0)\n)","v":59325},{"$f":"INDEX(\nall_customers[Customers Scaled],\nMATCH(active_territory&\"Commercial\"&'AC Calcs'!M$14,all_customers[Lookup],0)\n)","v":59655.5},{"$f":"INDEX(\nall_customers[Customers Scaled],\nMATCH(active_territory&\"Commercial\"&'AC Calcs'!N$14,all_customers[Lookup],0)\n)","v":60003.5},{"$f":"INDEX(\nall_customers[Customers Scaled],\nMATCH(active_territory&\"Commercial\"&'AC Calcs'!O$14,all_customers[Lookup],0)\n)","v":60351.666666666664},{"$f":"INDEX(\nall_customers[Customers Scaled],\nMATCH(active_territory&\"Commercial\"&'AC Calcs'!P$14,all_customers[Lookup],0)\n)","v":60682.083333333336},{"$f":"INDEX(\nall_customers[Customers Scaled],\nMATCH(active_territory&\"Commercial\"&'AC Calcs'!Q$14,all_customers[Lookup],0)\n)","v":61008.833333333336},{"$f":"INDEX(\nall_customers[Customers Scaled],\nMATCH(active_territory&\"Commercial\"&'AC Calcs'!R$14,all_customers[Lookup],0)\n)","v":61327.083333333336},{"$f":"INDEX(\nall_customers[Customers Scaled],\nMATCH(active_territory&\"Commercial\"&'AC Calcs'!S$14,all_customers[Lookup],0)\n)","v":61639.916666666664},{"$f":"INDEX(\nall_customers[Customers Scaled],\nMATCH(active_territory&\"Commercial\"&'AC Calcs'!T$14,all_customers[Lookup],0)\n)","v":61956.833333333336},{"$f":"INDEX(\nall_customers[Customers Scaled],\nMATCH(active_territory&\"Commercial\"&'AC Calcs'!U$14,all_customers[Lookup],0)\n)","v":62273.583333333336},{"$f":"INDEX(\nall_customers[Customers Scaled],\nMATCH(active_territory&\"Commercial\"&'AC Calcs'!V$14,all_customers[Lookup],0)\n)","v":62584.75},{"$f":"INDEX(\nall_customers[Customers Scaled],\nMATCH(active_territory&\"Commercial\"&'AC Calcs'!W$14,all_customers[Lookup],0)\n)","v":62898.416666666664},{"$f":"INDEX(\nall_customers[Customers Scaled],\nMATCH(active_territory&\"Commercial\"&'AC Calcs'!X$14,all_customers[Lookup],0)\n)","v":63222.833333333336},{"$f":"INDEX(\nall_customers[Customers Scaled],\nMATCH(active_territory&\"Commercial\"&'AC Calcs'!Y$14,all_customers[Lookup],0)\n)","v":63546.833333333336},{"$f":"INDEX(\nall_customers[Customers Scaled],\nMATCH(active_territory&\"Commercial\"&'AC Calcs'!Z$14,all_customers[Lookup],0)\n)","v":63871.631364202214},{"$f":"INDEX(\nall_customers[Customers Scaled],\nMATCH(active_territory&\"Commercial\"&'AC Calcs'!AA$14,all_customers[Lookup],0)\n)","v":64196.607922632393},{"$f":"INDEX(\nall_customers[Customers Scaled],\nMATCH(active_territory&\"Commercial\"&'AC Calcs'!AB$14,all_customers[Lookup],0)\n)","v":64521.584481062579},{"$f":"INDEX(\nall_customers[Customers Scaled],\nMATCH(active_territory&\"Commercial\"&'AC Calcs'!AC$14,all_customers[Lookup],0)\n)","v":64846.561039492764},{"$f":"INDEX(\nall_customers[Customers Scaled],\nMATCH(active_territory&\"Commercial\"&'AC Calcs'!AD$14,all_customers[Lookup],0)\n)","v":65171.53759792295},{"$f":"INDEX(\nall_customers[Customers Scaled],\nMATCH(active_territory&\"Commercial\"&'AC Calcs'!AE$14,all_customers[Lookup],0)\n)","v":65496.514156353129},{"$f":"INDEX(\nall_customers[Customers Scaled],\nMATCH(active_territory&\"Commercial\"&'AC Calcs'!AF$14,all_customers[Lookup],0)\n)","v":65821.490714783315},{"$f":"INDEX(\nall_customers[Customers Scaled],\nMATCH(active_territory&\"Commercial\"&'AC Calcs'!AG$14,all_customers[Lookup],0)\n)","v":66146.467273213493},{"$f":"INDEX(\nall_customers[Customers Scaled],\nMATCH(active_territory&\"Commercial\"&'AC Calcs'!AH$14,all_customers[Lookup],0)\n)","v":66471.443831643686}]
[null,"New Construction","Units",null,{"$f":"E27-D27","v":219.91666666666424},435.33333333333576,463.91666666667152,567.33333333332848,317.16666666666424,319.91666666667152,303.75,311.66666666666424,330.5,348,348.16666666666424,330.41666666667152,326.75,318.25,312.83333333332848,316.91666666667152,316.75,311.16666666666424,313.66666666666424,324.41666666667152,324,324.79803086887841,324.97655843017856,324.97655843018583,324.97655843018583,324.97655843018583,324.97655843017856,324.97655843018583,324.97655843017856,324.97655843019311]
[null,"Cumulative New Construction","Units",{"$f":"SUMIFS($D$28:$AH$28,$D$26:$AH$26,\"<=\"&D$26)","v":0},219.91666666666424,655.25,1119.1666666666715,1686.5,2003.6666666666642,2323.5833333333358,2627.3333333333358,2939,3269.5,3617.5,3965.6666666666642,4296.0833333333358,4622.8333333333358,4941.0833333333358,5253.9166666666642,5570.8333333333358,5887.5833333333358,6198.75,6512.4166666666642,6836.8333333333358,7160.8333333333358,7485.6313642022142,7810.6079226323927,8135.5844810625786,8460.5610394927644,8785.5375979229502,9110.5141563531288,9435.4907147833146,9760.4672732134932,10085.443831643686]
[null,"Cumulative Heat Pumps","Units",null,{"$f":"SUM('Gas Demand Model'!E196:E197)","v":604.36254377836497},{"$f":"SUM('Gas Demand Model'!F196:F197)","v":1181.3081784144715},{"$f":"SUM('Gas Demand Model'!G196:G197)","v":1909.2821262372956},{"$f":"SUM('Gas Demand Model'!H196:H197)","v":2794.3216793111374},{"$f":"SUM('Gas Demand Model'!I196:I197)","v":3828.495174816042},{"$f":"SUM('Gas Demand Model'!J196:J197)","v":5028.2150914379145},{"$f":"SUM('Gas Demand Model'!K196:K197)","v":6396.5453388523811},{"$f":"SUM('Gas Demand Model'!L196:L197)","v":7936.4980771631999},{"$f":"SUM('Gas Demand Model'!M196:M197)","v":9646.1114064610774},{"$f":"SUM('Gas Demand Model'!N196:N197)","v":11515.57163776061},{"$f":"SUM('Gas Demand Model'!O196:O197)","v":13540.071875707037},{"$f":"SUM('Gas Demand Model'!P196:P197)","v":15690.841723539188},{"$f":"SUM('Gas Demand Model'!Q196:Q197)","v":17953.014867348709},{"$f":"SUM('Gas Demand Model'!R196:R197)","v":20338.381241424369},{"$f":"SUM('Gas Demand Model'!S196:S197)","v":22914.365890595513},{"$f":"SUM('Gas Demand Model'!T196:T197)","v":25786.136233292083},{"$f":"SUM('Gas Demand Model'!U196:U197)","v":29000.706867235844},{"$f":"SUM('Gas Demand Model'!V196:V197)","v":32467.76701837275},{"$f":"SUM('Gas Demand Model'!W196:W197)","v":36021.600955122056},{"$f":"SUM('Gas Demand Model'!X196:X197)","v":39550.456154125677},{"$f":"SUM('Gas Demand Model'!Y196:Y197)","v":42812.917695070995},{"$f":"SUM('Gas Demand Model'!Z196:Z197)","v":45835.496469169077},{"$f":"SUM('Gas Demand Model'!AA196:AA197)","v":48645.425883584481},{"$f":"SUM('Gas Demand Model'!AB196:AB197)","v":51259.011941332072},{"$f":"SUM('Gas Demand Model'!AC196:AC197)","v":53681.872331907522},{"$f":"SUM('Gas Demand Model'!AD196:AD197)","v":55913.250058958314},{"$f":"SUM('Gas Demand Model'!AE196:AE197)","v":57950.433076158522},{"$f":"SUM('Gas Demand Model'!AF196:AF197)","v":59792.293146247233},{"$f":"SUM('Gas Demand Model'!AG196:AG197)","v":61441.659402279554},{"$f":"SUM('Gas Demand Model'!AH196:AH197)","v":62905.782463730102}]
[null,"Total Heat Pump Cooling","MWh",null,{"$f":"E30*'Current Inputs'!$C$130","v":9041.2636549243398},{"$f":"F30*'Current Inputs'!$C$130","v":17672.370349080495},{"$f":"G30*'Current Inputs'!$C$130","v":28562.860608509945},{"$f":"H30*'Current Inputs'!$C$130","v":41803.052322494616},{"$f":"I30*'Current Inputs'!$C$130","v":57274.28781524799},{"$f":"J30*'Current Inputs'!$C$130","v":75222.097767911211},{"$f":"K30*'Current Inputs'!$C$130","v":95692.318269231633},{"$f":"L30*'Current Inputs'!$C$130","v":118730.01123436147},{"$f":"M30*'Current Inputs'!$C$130","v":144305.82664065773},{"$f":"N30*'Current Inputs'!$C$130","v":172272.95170089873},{"$f":"O30*'Current Inputs'!$C$130","v":202559.47526057728},{"$f":"P30*'Current Inputs'!$C$130","v":234734.99218414628},{"$f":"Q30*'Current Inputs'!$C$130","v":268577.1024155367},{"$f":"R30*'Current Inputs'!$C$130","v":304262.18337170861},{"$f":"S30*'Current Inputs'!$C$130","v":342798.91372330888},{"$f":"T30*'Current Inputs'!$C$130","v":385760.59805004956},{"$f":"U30*'Current Inputs'!$C$130","v":433850.57473384822},{"$f":"V30*'Current Inputs'!$C$130","v":485717.79459485639},{"$f":"W30*'Current Inputs'!$C$130","v":538883.15028862597},{"$f":"X30*'Current Inputs'!$C$130","v":591674.8240657202},{"$f":"Y30*'Current Inputs'!$C$130","v":640481.24871826207},{"$f":"Z30*'Current Inputs'!$C$130","v":685699.02717876947},{"$f":"AA30*'Current Inputs'!$C$130","v":727735.57121842389},{"$f":"AB30*'Current Inputs'!$C$130","v":766834.81864232779},{"$f":"AC30*'Current Inputs'!$C$130","v":803080.81008533656},{"$f":"AD30*'Current Inputs'!$C$130","v":836462.22088201647},{"$f":"AE30*'Current Inputs'!$C$130","v":866938.4788193315},{"$f":"AF30*'Current Inputs'!$C$130","v":894492.7054678587},{"$f":"AG30*'Current Inputs'!$C$130","v":919167.22465810215},{"$f":"AH30*'Current Inputs'!$C$130","v":941070.50565740233}]
[null,"New Construction HP Cooling","MWh",null,{"$f":"E29*'Current Inputs'!$C$130","v":3289.9533333332975},{"$f":"F29*'Current Inputs'!$C$130","v":9802.5400000000009},{"$f":"G29*'Current Inputs'!$C$130","v":16742.733333333406},{"$f":"H29*'Current Inputs'!$C$130","v":25230.04},{"$f":"I29*'Current Inputs'!$C$130","v":29974.8533333333},{"$f":"J29*'Current Inputs'!$C$130","v":34760.806666666707},{"$f":"K29*'Current Inputs'!$C$130","v":39304.906666666706},{"$f":"L29*'Current Inputs'!$C$130","v":43967.44},{"$f":"M29*'Current Inputs'!$C$130","v":48911.72},{"$f":"N29*'Current Inputs'!$C$130","v":54117.8},{"$f":"O29*'Current Inputs'!$C$130","v":59326.3733333333},{"$f":"P29*'Current Inputs'!$C$130","v":64269.406666666706},{"$f":"Q29*'Current Inputs'!$C$130","v":69157.586666666713},{"$f":"R29*'Current Inputs'!$C$130","v":73918.606666666703},{"$f":"S29*'Current Inputs'!$C$130","v":78598.593333333309},{"$f":"T29*'Current Inputs'!$C$130","v":83339.666666666701},{"$f":"U29*'Current Inputs'!$C$130","v":88078.246666666702},{"$f":"V29*'Current Inputs'!$C$130","v":92733.3},{"$f":"W29*'Current Inputs'!$C$130","v":97425.753333333298},{"$f":"X29*'Current Inputs'!$C$130","v":102279.02666666672},{"$f":"Y29*'Current Inputs'!$C$130","v":107126.06666666671},{"$f":"Z29*'Current Inputs'!$C$130","v":111985.04520846513},{"$f":"AA29*'Current Inputs'!$C$130","v":116846.6945225806},{"$f":"AB29*'Current Inputs'!$C$130","v":121708.34383669618},{"$f":"AC29*'Current Inputs'!$C$130","v":126569.99315081176},{"$f":"AD29*'Current Inputs'!$C$130","v":131431.64246492734},{"$f":"AE29*'Current Inputs'!$C$130","v":136293.2917790428},{"$f":"AF29*'Current Inputs'!$C$130","v":141154.94109315838},{"$f":"AG29*'Current Inputs'!$C$130","v":146016.59040727388},{"$f":"AH29*'Current Inputs'!$C$130","v":150878.23972138955}]
[null,"Existing Bldg HP Cooling","MWh",null,{"$f":"MAX(E31-E32, 0)","v":5751.3103215910423},{"$f":"MAX(F31-F32, 0)","v":7869.8303490804938},11820.127275176539,16573.012322494615,27299.43448191469,40461.291101244504,56387.411602564927,74762.571234361472,95394.10664065773,118155.15170089873,143233.10192724399,170465.58551747957,199419.51574886998,230343.57670504192,264200.32038997556,302420.93138338288,345772.32806718152,392984.4945948564,441457.39695529267,489395.79739905347,533355.1820515953,573713.98197030439,610888.8766958433,645126.47480563167,676510.8169345248,705030.57841708907,730645.1870402887,753337.76437470037,773150.6342508283,790192.26593601285]
[null,"Existing Bldg HP Cooling, Incremental","MWh",null,{"$f":"E33*(1-'Current Inputs'!$C$127)","v":1633.3721313318563},{"$f":"F33*(1-'Current Inputs'!$C$127)","v":2235.0318191388606},{"$f":"G33*(1-'Current Inputs'!$C$127)","v":3356.9161461501376},{"$f":"H33*(1-'Current Inputs'!$C$127)","v":4706.7354995884707},{"$f":"I33*(1-'Current Inputs'!$C$127)","v":7753.0393928637732},{"$f":"J33*(1-'Current Inputs'!$C$127)","v":11491.006672753439},{"$f":"K33*(1-'Current Inputs'!$C$127)","v":16014.024895128441},{"$f":"L33*(1-'Current Inputs'!$C$127)","v":21232.57023055866},{"$f":"M33*(1-'Current Inputs'!$C$127)","v":27091.9262859468},{"$f":"N33*(1-'Current Inputs'!$C$127)","v":33556.06308305524},{"$f":"O33*(1-'Current Inputs'!$C$127)","v":40678.200947337296},{"$f":"P33*(1-'Current Inputs'!$C$127)","v":48412.226286964207},{"$f":"Q33*(1-'Current Inputs'!$C$127)","v":56635.142472679079},{"$f":"R33*(1-'Current Inputs'!$C$127)","v":65417.575784231914},{"$f":"S33*(1-'Current Inputs'!$C$127)","v":75032.890990753061},{"$f":"T33*(1-'Current Inputs'!$C$127)","v":85887.544512880748},{"$f":"U33*(1-'Current Inputs'!$C$127)","v":98199.341171079563},{"$f":"V33*(1-'Current Inputs'!$C$127)","v":111607.59646493923},{"$f":"W33*(1-'Current Inputs'!$C$127)","v":125373.90073530313},{"$f":"X33*(1-'Current Inputs'!$C$127)","v":138988.40646133121},{"$f":"Y33*(1-'Current Inputs'!$C$127)","v":151472.87170265309},{"$f":"Z33*(1-'Current Inputs'!$C$127)","v":162934.77087956647},{"$f":"AA33*(1-'Current Inputs'!$C$127)","v":173492.44098161953},{"$f":"AB33*(1-'Current Inputs'!$C$127)","v":183215.91884479942},{"$f":"AC33*(1-'Current Inputs'!$C$127)","v":192129.07200940506},{"$f":"AD33*(1-'Current Inputs'!$C$127)","v":200228.68427045332},{"$f":"AE33*(1-'Current Inputs'!$C$127)","v":207503.23311944201},{"$f":"AF33*(1-'Current Inputs'!$C$127)","v":213947.92508241493},{"$f":"AG33*(1-'Current Inputs'!$C$127)","v":219574.78012723525},{"$f":"AH33*(1-'Current Inputs'!$C$127)","v":224414.60352582767}]
[null,"Incremental Peak MW","MW",{"$f":"D34*'Current Inputs'!$H$85","v":0},{"$f":"E34*'Current Inputs'!$H$85","v":1.9600465575982273},{"$f":"F34*'Current Inputs'!$H$85","v":2.6820381829666324},{"$f":"G34*'Current Inputs'!$H$85","v":4.0282993753801648},{"$f":"H34*'Current Inputs'!$H$85","v":5.6480825995061643},{"$f":"I34*'Current Inputs'!$H$85","v":9.3036472714365264},{"$f":"J34*'Current Inputs'!$H$85","v":13.789208007304126},{"$f":"K34*'Current Inputs'!$H$85","v":19.216829874154129},{"$f":"L34*'Current Inputs'!$H$85","v":25.479084276670388},{"$f":"M34*'Current Inputs'!$H$85","v":32.510311543136154},{"$f":"N34*'Current Inputs'!$H$85","v":40.267275699666286},{"$f":"O34*'Current Inputs'!$H$85","v":48.813841136804754},{"$f":"P34*'Current Inputs'!$H$85","v":58.094671544357041},{"$f":"Q34*'Current Inputs'!$H$85","v":67.962170967214888},{"$f":"R34*'Current Inputs'!$H$85","v":78.501090941078289},{"$f":"S34*'Current Inputs'!$H$85","v":90.039469188903666},{"$f":"T34*'Current Inputs'!$H$85","v":103.06505341545689},{"$f":"U34*'Current Inputs'!$H$85","v":117.83920940529546},{"$f":"V34*'Current Inputs'!$H$85","v":133.92911575792706},{"$f":"W34*'Current Inputs'!$H$85","v":150.44868088236376},{"$f":"X34*'Current Inputs'!$H$85","v":166.78608775359743},{"$f":"Y34*'Current Inputs'!$H$85","v":181.7674460431837},{"$f":"Z34*'Current Inputs'!$H$85","v":195.52172505547975},{"$f":"AA34*'Current Inputs'!$H$85","v":208.19092917794342},{"$f":"AB34*'Current Inputs'!$H$85","v":219.85910261375929},{"$f":"AC34*'Current Inputs'!$H$85","v":230.55488641128605},{"$f":"AD34*'Current Inputs'!$H$85","v":240.27442112454395},{"$f":"AE34*'Current Inputs'!$H$85","v":249.0038797433304},{"$f":"AF34*'Current Inputs'!$H$85","v":256.73751009889787},{"$f":"AG34*'Current Inputs'!$H$85","v":263.48973615268227},{"$f":"AH34*'Current Inputs'!$H$85","v":269.29752423099319}]
[]
[]
[null,"New Cooling Peak - Combined"]
[null,"Metric","Unit",null,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Retrofit","MW",null,{"$f":"E23+E35","v":1.9600465575982273},2.6820381829666324,4.0282993753801648,6.5416766102745383,15.063726644136226,26.69329253602011,41.581566685134163,59.639884352433342,80.794694803120066,104.89566202665935,131.98791660096475,161.73172145915109,193.81396436044196,228.49393158846658,267.01034563993142,311.21364738566558,362.04993821772496,417.96416117263561,475.84714412180938,533.52053647639764,586.63969896610138,635.58558404536905,680.91090472894496,722.83052914376697,761.41656107170752,796.62330944372479,828.36880152284721,856.60101179994558,881.34309154968378,902.7030825145946]
[null,"New Construction","MW",null,{"$f":"E32 * 'Current Inputs'!$H$85+E20*'Current Inputs'!$C$85","v":17.74695173382062},{"$f":"F32 * 'Current Inputs'!$H$85+F20*'Current Inputs'!$C$85","v":39.13251424469118},{"$f":"G32 * 'Current Inputs'!$H$85+G20*'Current Inputs'!$C$85","v":60.981616077614731},{"$f":"H32 * 'Current Inputs'!$H$85+H20*'Current Inputs'!$C$85","v":84.518048515295078},{"$f":"I32 * 'Current Inputs'!$H$85+I20*'Current Inputs'!$C$85","v":103.41007760972485},{"$f":"J32 * 'Current Inputs'!$H$85+J20*'Current Inputs'!$C$85","v":122.23243865053493},{"$f":"K32 * 'Current Inputs'!$H$85+K20*'Current Inputs'!$C$85","v":140.73740063129904},{"$f":"L32 * 'Current Inputs'!$H$85+L20*'Current Inputs'!$C$85","v":159.40457357525952},{"$f":"M32 * 'Current Inputs'!$H$85+M20*'Current Inputs'!$C$85","v":178.40426814792841},{"$f":"N32 * 'Current Inputs'!$H$85+N20*'Current Inputs'!$C$85","v":197.70105120851719},{"$f":"O32 * 'Current Inputs'!$H$85+O20*'Current Inputs'!$C$85","v":217.00605224219186},{"$f":"P32 * 'Current Inputs'!$H$85+P20*'Current Inputs'!$C$85","v":235.99298593954262},{"$f":"Q32 * 'Current Inputs'!$H$85+Q20*'Current Inputs'!$C$85","v":254.83117686393291},{"$f":"R32 * 'Current Inputs'!$H$85+R20*'Current Inputs'!$C$85","v":273.47218081799144},{"$f":"S32 * 'Current Inputs'!$H$85+S20*'Current Inputs'!$C$85","v":291.92954201703196},{"$f":"T32 * 'Current Inputs'!$H$85+T20*'Current Inputs'!$C$85","v":310.37194633729121},{"$f":"U32 * 'Current Inputs'!$H$85+U20*'Current Inputs'!$C$85","v":328.70788439045253},{"$f":"V32 * 'Current Inputs'!$H$85+V20*'Current Inputs'!$C$85","v":346.8730978733239},{"$f":"W32 * 'Current Inputs'!$H$85+W20*'Current Inputs'!$C$85","v":365.01943448454904},{"$f":"X32 * 'Current Inputs'!$H$85+X20*'Current Inputs'!$C$85","v":383.30603083397585},{"$f":"Y32 * 'Current Inputs'!$H$85+Y20*'Current Inputs'!$C$85","v":401.52162257722694},{"$f":"Z32 * 'Current Inputs'!$H$85+Z20*'Current Inputs'!$C$85","v":419.92315324604959},{"$f":"AA32 * 'Current Inputs'!$H$85+AA20*'Current Inputs'!$C$85","v":438.05190838153027},{"$f":"AB32 * 'Current Inputs'!$H$85+AB20*'Current Inputs'!$C$85","v":456.180663517011},{"$f":"AC32 * 'Current Inputs'!$H$85+AC20*'Current Inputs'!$C$85","v":474.30941865249179},{"$f":"AD32 * 'Current Inputs'!$H$85+AD20*'Current Inputs'!$C$85","v":492.43817378797257},{"$f":"AE32 * 'Current Inputs'!$H$85+AE20*'Current Inputs'!$C$85","v":510.56692892345325},{"$f":"AF32 * 'Current Inputs'!$H$85+AF20*'Current Inputs'!$C$85","v":528.69568405893392},{"$f":"AG32 * 'Current Inputs'!$H$85+AG20*'Current Inputs'!$C$85","v":546.82443919441459},{"$f":"AH32 * 'Current Inputs'!$H$85+AH20*'Current Inputs'!$C$85","v":564.9531943298955}]
[]
[]
[]
[]
[]
[null,null,null,null,null,"PSE AC Growth"]
[null,"Year","Pred","mw_base_08","AC Saturation","Base","AC Growth","PSE Total","CAC - Counterfactual"]
[null,2020,3512.9,2174.83,1116.4000000000001]
[null,2021,3576.2,2265.63,1156.3,90.800000000000182,39.899999999999864,{"$f":"G50+F50 * E50/SUM(D50:E50)","v":70.582112141393822},0.44326088442979983]
[null,2022,3643.3,2301.6799999999998,1195.5,126.84999999999991,79.099999999999909,122.46327412372243,0.46082039905793876]
[null,2023,3702.7,2348.21,1233.9000000000001,173.38000000000011,117.5,177.22278405744103,0.47818696064137944]
[null,2024,3770.4,2386.59,1271.7,211.76000000000022,155.29999999999995,228.91231394996026,0.49533657673728287]
[null,2025,3822.6,2417.86,1308.8,243.0300000000002,192.39999999999986,277.7519408800373,0.51227338657566301]
[null,2026,3876.4,2440.7800000000002,1345.3,265.95000000000027,228.89999999999986,323.39946514600854,0.52896765055835415]
[null,2027,3931.4,2461.73,1381.2,286.90000000000009,264.79999999999995,367.91566434985805,0.54540787895562326]
[null,2028,3992.5,2483.5100000000002,1416.6,308.68000000000029,300.19999999999982,412.31891151788017,0.56161372880494986]
[null,2029,4038.5,2504.4299999999998,1451.5,329.59999999999991,335.09999999999991,456.03601251791599,0.5776123667968307]
[null,2030,4095.6,2525.5300000000002,1486,350.70000000000027,369.59999999999991,499.51058274523689,0.59340890065136764]
[null,2031,4157.6000000000004,2546.4299999999998,1519.9,371.59999999999991,403.5,542.39547577299425,0.60897496087272618]
[null,2032,4215.6000000000004,2567.09,1553.2,392.26000000000022,436.79999999999995,584.66780347985218,0.62430195216505546]
[null,2033,4254.3,2587.17,1586.2,412.34000000000015,469.79999999999995,626.52075756522913,0.63941776107988135]
[null,2034,4311.1000000000004,2607.12,1618.6,432.28999999999996,502.19999999999982,667.78233721117329,0.65432935459441222]
[null,2035,4374.1000000000004,2627.27,1650.7,452.44000000000005,534.29999999999995,708.87876235691226,0.66903761737813472]
[null,2036,4435.7,2655.8,1682.3,480.97000000000025,565.89999999999986,752.4184829764182,0.68353359185766172]
[null,2037,4483.2,2682.33,1713.5,507.5,597.09999999999991,794.92413105147375,0.69782237782813983]
[null,2038,4537.3,2682.85,1744.3,508.02,627.89999999999986,828.0602127779722,0.71190458509426213]
[null,2039,4593.1000000000004,2712.85,1774.6,538.02,658.19999999999982,870.96455269696582,0.72578053602323134]
[null,2040,4652.1000000000004,2745.74,1804.4,570.90999999999985,688,914.39962814330988,0.73945130781157198]
[null,2041,4699.6000000000004,2771.66,1833.7,596.82999999999993,717.3,954.93770280716376,0.75291143046698561]
[null,2042,4751.8,2796.22,1862.6,621.38999999999987,746.19999999999982,994.63222403956343,0.76616332229443884]
[null,2043,4803.3,2820.67,1891,645.84000000000015,774.59999999999991,1033.8039425511547,0.7792073524062394]
[null,2044,null,2845.1200000000003,1919.4,670.29000000000042,803,1073.0281719879445,0.7920369679088064]
[null,2045,null,2869.5700000000006,1947.8000000000002,694.74000000000069,831.40000000000009,1112.3031841025293,0.80465088398156936]
[null,2046,null,2894.0200000000009,1976.2000000000003,719.19000000000096,859.80000000000018,1151.6273256649602,{"$f":"I74-I73+I74","v":0.81726480005433233}]
[null,2047,null,2918.4700000000012,2004.6000000000004,743.64000000000124,888.20000000000027,1190.9990144361147,{"$f":"I75-I74+I75","v":0.8298787161270953}]
[null,2048,null,2942.9200000000014,2033.0000000000005,768.09000000000151,916.60000000000036,1230.4167353976761,0.84249263219985826]
[null,2049,null,2967.3700000000017,2061.4000000000005,792.54000000000178,945.00000000000045,1269.8790372198382,0.85510654827262123]
[null,2050,null,2991.820000000002,2089.8000000000006,816.99000000000206,973.40000000000055,1309.3845289494309,0.86772046434538419]

{"sheet":"Emissions Inventory","index":14,"n_rows":44,"n_cols":32,"rows_kept":44,"cut":false,"hidden":false,"merged":[]}
[null,"Emissions (million metric tons)"]
["Year","Baseline","Natural Gas","Natural Gas with NETs","RNG Supply","Climate Change","Electrification/Efficiency","Net Emissions"]
[2020,{"$f":"INDEX($B$41:$AF$41,,MATCH(A3,$B$35:$AF$35,0))*'GHG Emissions'!$E$5*0.1/1000/10^6","v":5.084588597352},{"$f":"INDEX('RNG Blending Model'!$B$78:$AF$78,MATCH(A3,$B$35:$AF$35,0))*'GHG Emissions'!$E$5*0.1/1000/10^6","v":5.0673377107042015},{"$f":"INDEX('RNG Blending Model'!$B$79:$AF$79,MATCH(A3,$B$35:$AF$35,0))*'GHG Emissions'!$E$5*0.1/1000/10^6","v":0},{"$f":"INDEX('RNG Blending Model'!$B$74:$AF$74+'RNG Blending Model'!$B$75:$AF$75+'RNG Blending Model'!$B$76:$AF$76+'RNG Blending Model'!$B$77:$AF$77+'RNG Blending Model'!$B$80:$AF$80+'RNG Blending Model'!$B$81:$AF$81+'RNG Blending Model'!$B$82:$AF$82+'RNG Blending Model'!$B$83:$AF$83,MATCH(A3,$B$35:$AF$35,0))*'GHG Emissions'!$E$5*0.1/1000/10^6","v":0},{"$f":"INDEX($B$36:$AF$36,MATCH(A3,$B$35:$AF$35,0))*'GHG Emissions'!$E$5*0.1/1000/10^6","v":0},{"$f":"INDEX($B$44:$AF$44,,MATCH(A3,$B$35:$AF$35,0))*'GHG Emissions'!$E$5*0.1/1000/10^6","v":1.7250886647798464E-2},{"$f":"C3","v":5.0673377107042015}]
[{"$f":"A3+1","v":2021},{"$f":"INDEX($B$41:$AF$41,,MATCH(A4,$B$35:$AF$35,0))*'GHG Emissions'!$E$5*0.1/1000/10^6","v":5.0986613284620006},{"$f":"INDEX('RNG Blending Model'!$B$78:$AF$78,MATCH(A4,$B$35:$AF$35,0))*'GHG Emissions'!$E$5*0.1/1000/10^6","v":4.9153175793830766},{"$f":"INDEX('RNG Blending Model'!$B$79:$AF$79,MATCH(A4,$B$35:$AF$35,0))*'GHG Emissions'!$E$5*0.1/1000/10^6","v":0},{"$f":"INDEX('RNG Blending Model'!$B$74:$AF$74+'RNG Blending Model'!$B$75:$AF$75+'RNG Blending Model'!$B$76:$AF$76+'RNG Blending Model'!$B$77:$AF$77+'RNG Blending Model'!$B$80:$AF$80+'RNG Blending Model'!$B$81:$AF$81+'RNG Blending Model'!$B$82:$AF$82+'RNG Blending Model'!$B$83:$AF$83,MATCH(A4,$B$35:$AF$35,0))*'GHG Emissions'!$E$5*0.1/1000/10^6","v":0.13057089428514213},{"$f":"INDEX($B$36:$AF$36,MATCH(A4,$B$35:$AF$35,0))*'GHG Emissions'!$E$5*0.1/1000/10^6","v":0},{"$f":"INDEX($B$44:$AF$44,,MATCH(A4,$B$35:$AF$35,0))*'GHG Emissions'!$E$5*0.1/1000/10^6","v":5.2772854793782263E-2},{"$f":"C4","v":4.9153175793830766}]
[{"$f":"A4+1","v":2022},{"$f":"INDEX($B$41:$AF$41,,MATCH(A5,$B$35:$AF$35,0))*'GHG Emissions'!$E$5*0.1/1000/10^6","v":5.0980020239309995},{"$f":"INDEX('RNG Blending Model'!$B$78:$AF$78,MATCH(A5,$B$35:$AF$35,0))*'GHG Emissions'!$E$5*0.1/1000/10^6","v":4.7632974480619499},{"$f":"INDEX('RNG Blending Model'!$B$79:$AF$79,MATCH(A5,$B$35:$AF$35,0))*'GHG Emissions'!$E$5*0.1/1000/10^6","v":0},{"$f":"INDEX('RNG Blending Model'!$B$74:$AF$74+'RNG Blending Model'!$B$75:$AF$75+'RNG Blending Model'!$B$76:$AF$76+'RNG Blending Model'!$B$77:$AF$77+'RNG Blending Model'!$B$80:$AF$80+'RNG Blending Model'!$B$81:$AF$81+'RNG Blending Model'!$B$82:$AF$82+'RNG Blending Model'!$B$83:$AF$83,MATCH(A5,$B$35:$AF$35,0))*'GHG Emissions'!$E$5*0.1/1000/10^6","v":0.23059755297329398},{"$f":"INDEX($B$36:$AF$36,MATCH(A5,$B$35:$AF$35,0))*'GHG Emissions'!$E$5*0.1/1000/10^6","v":0},{"$f":"INDEX($B$44:$AF$44,,MATCH(A5,$B$35:$AF$35,0))*'GHG Emissions'!$E$5*0.1/1000/10^6","v":0.10410702289575691},4.7632974480619499]
[2023,{"$f":"INDEX($B$41:$AF$41,,MATCH(A6,$B$35:$AF$35,0))*'GHG Emissions'!$E$5*0.1/1000/10^6","v":5.1466345440390011},{"$f":"INDEX('RNG Blending Model'!$B$78:$AF$78,MATCH(A6,$B$35:$AF$35,0))*'GHG Emissions'!$E$5*0.1/1000/10^6","v":4.611277316740825},{"$f":"INDEX('RNG Blending Model'!$B$79:$AF$79,MATCH(A6,$B$35:$AF$35,0))*'GHG Emissions'!$E$5*0.1/1000/10^6","v":3.125148643948983E-3},{"$f":"INDEX('RNG Blending Model'!$B$74:$AF$74+'RNG Blending Model'!$B$75:$AF$75+'RNG Blending Model'!$B$76:$AF$76+'RNG Blending Model'!$B$77:$AF$77+'RNG Blending Model'!$B$80:$AF$80+'RNG Blending Model'!$B$81:$AF$81+'RNG Blending Model'!$B$82:$AF$82+'RNG Blending Model'!$B$83:$AF$83,MATCH(A6,$B$35:$AF$35,0))*'GHG Emissions'!$E$5*0.1/1000/10^6","v":0.36161774697568921},{"$f":"INDEX($B$36:$AF$36,MATCH(A6,$B$35:$AF$35,0))*'GHG Emissions'!$E$5*0.1/1000/10^6","v":0},{"$f":"INDEX($B$44:$AF$44,,MATCH(A6,$B$35:$AF$35,0))*'GHG Emissions'!$E$5*0.1/1000/10^6","v":0.1706143316785376},4.611277316740825]
[2024,{"$f":"INDEX($B$41:$AF$41,,MATCH(A7,$B$35:$AF$35,0))*'GHG Emissions'!$E$5*0.1/1000/10^6","v":5.1949908347970002},{"$f":"INDEX('RNG Blending Model'!$B$78:$AF$78,MATCH(A7,$B$35:$AF$35,0))*'GHG Emissions'!$E$5*0.1/1000/10^6","v":4.4592571854196974},{"$f":"INDEX('RNG Blending Model'!$B$79:$AF$79,MATCH(A7,$B$35:$AF$35,0))*'GHG Emissions'!$E$5*0.1/1000/10^6","v":4.864644202276034E-2},{"$f":"INDEX('RNG Blending Model'!$B$74:$AF$74+'RNG Blending Model'!$B$75:$AF$75+'RNG Blending Model'!$B$76:$AF$76+'RNG Blending Model'!$B$77:$AF$77+'RNG Blending Model'!$B$80:$AF$80+'RNG Blending Model'!$B$81:$AF$81+'RNG Blending Model'!$B$82:$AF$82+'RNG Blending Model'!$B$83:$AF$83,MATCH(A7,$B$35:$AF$35,0))*'GHG Emissions'!$E$5*0.1/1000/10^6","v":0.43595469691010263},{"$f":"INDEX($B$36:$AF$36,MATCH(A7,$B$35:$AF$35,0))*'GHG Emissions'!$E$5*0.1/1000/10^6","v":0},{"$f":"INDEX($B$44:$AF$44,,MATCH(A7,$B$35:$AF$35,0))*'GHG Emissions'!$E$5*0.1/1000/10^6","v":0.25113251044443941},4.4592571854196974]
[2025,{"$f":"INDEX($B$41:$AF$41,,MATCH(A8,$B$35:$AF$35,0))*'GHG Emissions'!$E$5*0.1/1000/10^6","v":5.2262881190100003},{"$f":"INDEX('RNG Blending Model'!$B$78:$AF$78,MATCH(A8,$B$35:$AF$35,0))*'GHG Emissions'!$E$5*0.1/1000/10^6","v":4.3072370540985716},{"$f":"INDEX('RNG Blending Model'!$B$79:$AF$79,MATCH(A8,$B$35:$AF$35,0))*'GHG Emissions'!$E$5*0.1/1000/10^6","v":6.0808052528450424E-2},{"$f":"INDEX('RNG Blending Model'!$B$74:$AF$74+'RNG Blending Model'!$B$75:$AF$75+'RNG Blending Model'!$B$76:$AF$76+'RNG Blending Model'!$B$77:$AF$77+'RNG Blending Model'!$B$80:$AF$80+'RNG Blending Model'!$B$81:$AF$81+'RNG Blending Model'!$B$82:$AF$82+'RNG Blending Model'!$B$83:$AF$83,MATCH(A8,$B$35:$AF$35,0))*'GHG Emissions'!$E$5*0.1/1000/10^6","v":0.51363933828159181},{"$f":"INDEX($B$36:$AF$36,MATCH(A8,$B$35:$AF$35,0))*'GHG Emissions'!$E$5*0.1/1000/10^6","v":0},{"$f":"INDEX($B$44:$AF$44,,MATCH(A8,$B$35:$AF$35,0))*'GHG Emissions'!$E$5*0.1/1000/10^6","v":0.34460367410138676},4.3072370540985716]
[2026,{"$f":"INDEX($B$41:$AF$41,,MATCH(A9,$B$35:$AF$35,0))*'GHG Emissions'!$E$5*0.1/1000/10^6","v":5.2355582592420014},{"$f":"INDEX('RNG Blending Model'!$B$78:$AF$78,MATCH(A9,$B$35:$AF$35,0))*'GHG Emissions'!$E$5*0.1/1000/10^6","v":4.1552169227774467},{"$f":"INDEX('RNG Blending Model'!$B$79:$AF$79,MATCH(A9,$B$35:$AF$35,0))*'GHG Emissions'!$E$5*0.1/1000/10^6","v":7.2969663034140514E-2},{"$f":"INDEX('RNG Blending Model'!$B$74:$AF$74+'RNG Blending Model'!$B$75:$AF$75+'RNG Blending Model'!$B$76:$AF$76+'RNG Blending Model'!$B$77:$AF$77+'RNG Blending Model'!$B$80:$AF$80+'RNG Blending Model'!$B$81:$AF$81+'RNG Blending Model'!$B$82:$AF$82+'RNG Blending Model'!$B$83:$AF$83,MATCH(A9,$B$35:$AF$35,0))*'GHG Emissions'!$E$5*0.1/1000/10^6","v":0.55759708067580194},{"$f":"INDEX($B$36:$AF$36,MATCH(A9,$B$35:$AF$35,0))*'GHG Emissions'!$E$5*0.1/1000/10^6","v":0},{"$f":"INDEX($B$44:$AF$44,,MATCH(A9,$B$35:$AF$35,0))*'GHG Emissions'!$E$5*0.1/1000/10^6","v":0.44977459275461257},4.1552169227774467]
[2027,{"$f":"INDEX($B$41:$AF$41,,MATCH(A10,$B$35:$AF$35,0))*'GHG Emissions'!$E$5*0.1/1000/10^6","v":5.2400297410830001},{"$f":"INDEX('RNG Blending Model'!$B$78:$AF$78,MATCH(A10,$B$35:$AF$35,0))*'GHG Emissions'!$E$5*0.1/1000/10^6","v":4.00319679145632},{"$f":"INDEX('RNG Blending Model'!$B$79:$AF$79,MATCH(A10,$B$35:$AF$35,0))*'GHG Emissions'!$E$5*0.1/1000/10^6","v":8.513127353983059E-2},{"$f":"INDEX('RNG Blending Model'!$B$74:$AF$74+'RNG Blending Model'!$B$75:$AF$75+'RNG Blending Model'!$B$76:$AF$76+'RNG Blending Model'!$B$77:$AF$77+'RNG Blending Model'!$B$80:$AF$80+'RNG Blending Model'!$B$81:$AF$81+'RNG Blending Model'!$B$82:$AF$82+'RNG Blending Model'!$B$83:$AF$83,MATCH(A10,$B$35:$AF$35,0))*'GHG Emissions'!$E$5*0.1/1000/10^6","v":0.5847128815331083},{"$f":"INDEX($B$36:$AF$36,MATCH(A10,$B$35:$AF$35,0))*'GHG Emissions'!$E$5*0.1/1000/10^6","v":0},{"$f":"INDEX($B$44:$AF$44,,MATCH(A10,$B$35:$AF$35,0))*'GHG Emissions'!$E$5*0.1/1000/10^6","v":0.56698879455374207},4.00319679145632]
[2028,{"$f":"INDEX($B$41:$AF$41,,MATCH(A11,$B$35:$AF$35,0))*'GHG Emissions'!$E$5*0.1/1000/10^6","v":5.2428796796880004},{"$f":"INDEX('RNG Blending Model'!$B$78:$AF$78,MATCH(A11,$B$35:$AF$35,0))*'GHG Emissions'!$E$5*0.1/1000/10^6","v":3.8511766601351938},{"$f":"INDEX('RNG Blending Model'!$B$79:$AF$79,MATCH(A11,$B$35:$AF$35,0))*'GHG Emissions'!$E$5*0.1/1000/10^6","v":9.7292884045520681E-2},{"$f":"INDEX('RNG Blending Model'!$B$74:$AF$74+'RNG Blending Model'!$B$75:$AF$75+'RNG Blending Model'!$B$76:$AF$76+'RNG Blending Model'!$B$77:$AF$77+'RNG Blending Model'!$B$80:$AF$80+'RNG Blending Model'!$B$81:$AF$81+'RNG Blending Model'!$B$82:$AF$82+'RNG Blending Model'!$B$83:$AF$83,MATCH(A11,$B$35:$AF$35,0))*'GHG Emissions'!$E$5*0.1/1000/10^6","v":0.5982854323790866},{"$f":"INDEX($B$36:$AF$36,MATCH(A11,$B$35:$AF$35,0))*'GHG Emissions'!$E$5*0.1/1000/10^6","v":0},{"$f":"INDEX($B$44:$AF$44,,MATCH(A11,$B$35:$AF$35,0))*'GHG Emissions'!$E$5*0.1/1000/10^6","v":0.69612470312819918},3.8511766601351938]
[2029,{"$f":"INDEX($B$41:$AF$41,,MATCH(A12,$B$35:$AF$35,0))*'GHG Emissions'!$E$5*0.1/1000/10^6","v":5.2494471717930002},{"$f":"INDEX('RNG Blending Model'!$B$78:$AF$78,MATCH(A12,$B$35:$AF$35,0))*'GHG Emissions'!$E$5*0.1/1000/10^6","v":3.6991565288140671},{"$f":"INDEX('RNG Blending Model'!$B$79:$AF$79,MATCH(A12,$B$35:$AF$35,0))*'GHG Emissions'!$E$5*0.1/1000/10^6","v":0.10945449455121077},{"$f":"INDEX('RNG Blending Model'!$B$74:$AF$74+'RNG Blending Model'!$B$75:$AF$75+'RNG Blending Model'!$B$76:$AF$76+'RNG Blending Model'!$B$77:$AF$77+'RNG Blending Model'!$B$80:$AF$80+'RNG Blending Model'!$B$81:$AF$81+'RNG Blending Model'!$B$82:$AF$82+'RNG Blending Model'!$B$83:$AF$83,MATCH(A12,$B$35:$AF$35,0))*'GHG Emissions'!$E$5*0.1/1000/10^6","v":0.60297639601775077},{"$f":"INDEX($B$36:$AF$36,MATCH(A12,$B$35:$AF$35,0))*'GHG Emissions'!$E$5*0.1/1000/10^6","v":0},{"$f":"INDEX($B$44:$AF$44,,MATCH(A12,$B$35:$AF$35,0))*'GHG Emissions'!$E$5*0.1/1000/10^6","v":0.83785975240997057},3.6991565288140671]
[2030,{"$f":"INDEX($B$41:$AF$41,,MATCH(A13,$B$35:$AF$35,0))*'GHG Emissions'!$E$5*0.1/1000/10^6","v":5.2616779228080004},{"$f":"INDEX('RNG Blending Model'!$B$78:$AF$78,MATCH(A13,$B$35:$AF$35,0))*'GHG Emissions'!$E$5*0.1/1000/10^6","v":3.5471363974929413},{"$f":"INDEX('RNG Blending Model'!$B$79:$AF$79,MATCH(A13,$B$35:$AF$35,0))*'GHG Emissions'!$E$5*0.1/1000/10^6","v":0.11868955652631205},{"$f":"INDEX('RNG Blending Model'!$B$74:$AF$74+'RNG Blending Model'!$B$75:$AF$75+'RNG Blending Model'!$B$76:$AF$76+'RNG Blending Model'!$B$77:$AF$77+'RNG Blending Model'!$B$80:$AF$80+'RNG Blending Model'!$B$81:$AF$81+'RNG Blending Model'!$B$82:$AF$82+'RNG Blending Model'!$B$83:$AF$83,MATCH(A13,$B$35:$AF$35,0))*'GHG Emissions'!$E$5*0.1/1000/10^6","v":0.60297639601775077},{"$f":"INDEX($B$36:$AF$36,MATCH(A13,$B$35:$AF$35,0))*'GHG Emissions'!$E$5*0.1/1000/10^6","v":0},{"$f":"INDEX($B$44:$AF$44,,MATCH(A13,$B$35:$AF$35,0))*'GHG Emissions'!$E$5*0.1/1000/10^6","v":0.99287557277099636},3.5471363974929413]
[2031,{"$f":"INDEX($B$41:$AF$41,,MATCH(A14,$B$35:$AF$35,0))*'GHG Emissions'!$E$5*0.1/1000/10^6","v":5.2911703653120004},{"$f":"INDEX('RNG Blending Model'!$B$78:$AF$78,MATCH(A14,$B$35:$AF$35,0))*'GHG Emissions'!$E$5*0.1/1000/10^6","v":3.3106606376600789},{"$f":"INDEX('RNG Blending Model'!$B$79:$AF$79,MATCH(A14,$B$35:$AF$35,0))*'GHG Emissions'!$E$5*0.1/1000/10^6","v":0.1405341658435299},{"$f":"INDEX('RNG Blending Model'!$B$74:$AF$74+'RNG Blending Model'!$B$75:$AF$75+'RNG Blending Model'!$B$76:$AF$76+'RNG Blending Model'!$B$77:$AF$77+'RNG Blending Model'!$B$80:$AF$80+'RNG Blending Model'!$B$81:$AF$81+'RNG Blending Model'!$B$82:$AF$82+'RNG Blending Model'!$B$83:$AF$83,MATCH(A14,$B$35:$AF$35,0))*'GHG Emissions'!$E$5*0.1/1000/10^6","v":0.67408015182729619},{"$f":"INDEX($B$36:$AF$36,MATCH(A14,$B$35:$AF$35,0))*'GHG Emissions'!$E$5*0.1/1000/10^6","v":0},{"$f":"INDEX($B$44:$AF$44,,MATCH(A14,$B$35:$AF$35,0))*'GHG Emissions'!$E$5*0.1/1000/10^6","v":1.1658954099810959},3.3106606376600789]
[2032,{"$f":"INDEX($B$41:$AF$41,,MATCH(A15,$B$35:$AF$35,0))*'GHG Emissions'!$E$5*0.1/1000/10^6","v":5.311569194325001},{"$f":"INDEX('RNG Blending Model'!$B$78:$AF$78,MATCH(A15,$B$35:$AF$35,0))*'GHG Emissions'!$E$5*0.1/1000/10^6","v":3.0741848778272161},{"$f":"INDEX('RNG Blending Model'!$B$79:$AF$79,MATCH(A15,$B$35:$AF$35,0))*'GHG Emissions'!$E$5*0.1/1000/10^6","v":0.15945222663015887},{"$f":"INDEX('RNG Blending Model'!$B$74:$AF$74+'RNG Blending Model'!$B$75:$AF$75+'RNG Blending Model'!$B$76:$AF$76+'RNG Blending Model'!$B$77:$AF$77+'RNG Blending Model'!$B$80:$AF$80+'RNG Blending Model'!$B$81:$AF$81+'RNG Blending Model'!$B$82:$AF$82+'RNG Blending Model'!$B$83:$AF$83,MATCH(A15,$B$35:$AF$35,0))*'GHG Emissions'!$E$5*0.1/1000/10^6","v":0.72742176370510125},{"$f":"INDEX($B$36:$AF$36,MATCH(A15,$B$35:$AF$35,0))*'GHG Emissions'!$E$5*0.1/1000/10^6","v":0},{"$f":"INDEX($B$44:$AF$44,,MATCH(A15,$B$35:$AF$35,0))*'GHG Emissions'!$E$5*0.1/1000/10^6","v":1.3505103261625233},3.0741848778272161]
[2033,{"$f":"INDEX($B$41:$AF$41,,MATCH(A16,$B$35:$AF$35,0))*'GHG Emissions'!$E$5*0.1/1000/10^6","v":5.3349105478650003},{"$f":"INDEX('RNG Blending Model'!$B$78:$AF$78,MATCH(A16,$B$35:$AF$35,0))*'GHG Emissions'!$E$5*0.1/1000/10^6","v":2.8377091179943537},{"$f":"INDEX('RNG Blending Model'!$B$79:$AF$79,MATCH(A16,$B$35:$AF$35,0))*'GHG Emissions'!$E$5*0.1/1000/10^6","v":0.1783702874167879},{"$f":"INDEX('RNG Blending Model'!$B$74:$AF$74+'RNG Blending Model'!$B$75:$AF$75+'RNG Blending Model'!$B$76:$AF$76+'RNG Blending Model'!$B$77:$AF$77+'RNG Blending Model'!$B$80:$AF$80+'RNG Blending Model'!$B$81:$AF$81+'RNG Blending Model'!$B$82:$AF$82+'RNG Blending Model'!$B$83:$AF$83,MATCH(A16,$B$35:$AF$35,0))*'GHG Emissions'!$E$5*0.1/1000/10^6","v":0.77181628894344079},{"$f":"INDEX($B$36:$AF$36,MATCH(A16,$B$35:$AF$35,0))*'GHG Emissions'!$E$5*0.1/1000/10^6","v":0},{"$f":"INDEX($B$44:$AF$44,,MATCH(A16,$B$35:$AF$35,0))*'GHG Emissions'!$E$5*0.1/1000/10^6","v":1.547014853510418},2.8377091179943537]
[2034,{"$f":"INDEX($B$41:$AF$41,,MATCH(A17,$B$35:$AF$35,0))*'GHG Emissions'!$E$5*0.1/1000/10^6","v":5.3577842379509999},{"$f":"INDEX('RNG Blending Model'!$B$78:$AF$78,MATCH(A17,$B$35:$AF$35,0))*'GHG Emissions'!$E$5*0.1/1000/10^6","v":2.6012333581614913},{"$f":"INDEX('RNG Blending Model'!$B$79:$AF$79,MATCH(A17,$B$35:$AF$35,0))*'GHG Emissions'!$E$5*0.1/1000/10^6","v":0.19728834820341692},{"$f":"INDEX('RNG Blending Model'!$B$74:$AF$74+'RNG Blending Model'!$B$75:$AF$75+'RNG Blending Model'!$B$76:$AF$76+'RNG Blending Model'!$B$77:$AF$77+'RNG Blending Model'!$B$80:$AF$80+'RNG Blending Model'!$B$81:$AF$81+'RNG Blending Model'!$B$82:$AF$82+'RNG Blending Model'!$B$83:$AF$83,MATCH(A17,$B$35:$AF$35,0))*'GHG Emissions'!$E$5*0.1/1000/10^6","v":0.80609033580791312},{"$f":"INDEX($B$36:$AF$36,MATCH(A17,$B$35:$AF$35,0))*'GHG Emissions'!$E$5*0.1/1000/10^6","v":0},{"$f":"INDEX($B$44:$AF$44,,MATCH(A17,$B$35:$AF$35,0))*'GHG Emissions'!$E$5*0.1/1000/10^6","v":1.7531721957781792},2.6012333581614913]
[2035,{"$f":"INDEX($B$41:$AF$41,,MATCH(A18,$B$35:$AF$35,0))*'GHG Emissions'!$E$5*0.1/1000/10^6","v":5.3861613135720008},{"$f":"INDEX('RNG Blending Model'!$B$78:$AF$78,MATCH(A18,$B$35:$AF$35,0))*'GHG Emissions'!$E$5*0.1/1000/10^6","v":2.364757598328628},{"$f":"INDEX('RNG Blending Model'!$B$79:$AF$79,MATCH(A18,$B$35:$AF$35,0))*'GHG Emissions'!$E$5*0.1/1000/10^6","v":0.21620640899004592},{"$f":"INDEX('RNG Blending Model'!$B$74:$AF$74+'RNG Blending Model'!$B$75:$AF$75+'RNG Blending Model'!$B$76:$AF$76+'RNG Blending Model'!$B$77:$AF$77+'RNG Blending Model'!$B$80:$AF$80+'RNG Blending Model'!$B$81:$AF$81+'RNG Blending Model'!$B$82:$AF$82+'RNG Blending Model'!$B$83:$AF$83,MATCH(A18,$B$35:$AF$35,0))*'GHG Emissions'!$E$5*0.1/1000/10^6","v":0.83251585202495293},{"$f":"INDEX($B$36:$AF$36,MATCH(A18,$B$35:$AF$35,0))*'GHG Emissions'!$E$5*0.1/1000/10^6","v":0},{"$f":"INDEX($B$44:$AF$44,,MATCH(A18,$B$35:$AF$35,0))*'GHG Emissions'!$E$5*0.1/1000/10^6","v":1.972681454228373},2.364757598328628]
[2036,{"$f":"INDEX($B$41:$AF$41,,MATCH(A19,$B$35:$AF$35,0))*'GHG Emissions'!$E$5*0.1/1000/10^6","v":5.409431410023001},{"$f":"INDEX('RNG Blending Model'!$B$78:$AF$78,MATCH(A19,$B$35:$AF$35,0))*'GHG Emissions'!$E$5*0.1/1000/10^6","v":2.1282818384957647},{"$f":"INDEX('RNG Blending Model'!$B$79:$AF$79,MATCH(A19,$B$35:$AF$35,0))*'GHG Emissions'!$E$5*0.1/1000/10^6","v":0.23512446977667495},{"$f":"INDEX('RNG Blending Model'!$B$74:$AF$74+'RNG Blending Model'!$B$75:$AF$75+'RNG Blending Model'!$B$76:$AF$76+'RNG Blending Model'!$B$77:$AF$77+'RNG Blending Model'!$B$80:$AF$80+'RNG Blending Model'!$B$81:$AF$81+'RNG Blending Model'!$B$82:$AF$82+'RNG Blending Model'!$B$83:$AF$83,MATCH(A19,$B$35:$AF$35,0))*'GHG Emissions'!$E$5*0.1/1000/10^6","v":0.83996702995667527},{"$f":"INDEX($B$36:$AF$36,MATCH(A19,$B$35:$AF$35,0))*'GHG Emissions'!$E$5*0.1/1000/10^6","v":0},{"$f":"INDEX($B$44:$AF$44,,MATCH(A19,$B$35:$AF$35,0))*'GHG Emissions'!$E$5*0.1/1000/10^6","v":2.206058071793886},2.1282818384957647]
[2037,{"$f":"INDEX($B$41:$AF$41,,MATCH(A20,$B$35:$AF$35,0))*'GHG Emissions'!$E$5*0.1/1000/10^6","v":5.4329846561520005},{"$f":"INDEX('RNG Blending Model'!$B$78:$AF$78,MATCH(A20,$B$35:$AF$35,0))*'GHG Emissions'!$E$5*0.1/1000/10^6","v":1.8918060786629025},{"$f":"INDEX('RNG Blending Model'!$B$79:$AF$79,MATCH(A20,$B$35:$AF$35,0))*'GHG Emissions'!$E$5*0.1/1000/10^6","v":0.25110347687137324},{"$f":"INDEX('RNG Blending Model'!$B$74:$AF$74+'RNG Blending Model'!$B$75:$AF$75+'RNG Blending Model'!$B$76:$AF$76+'RNG Blending Model'!$B$77:$AF$77+'RNG Blending Model'!$B$80:$AF$80+'RNG Blending Model'!$B$81:$AF$81+'RNG Blending Model'!$B$82:$AF$82+'RNG Blending Model'!$B$83:$AF$83,MATCH(A20,$B$35:$AF$35,0))*'GHG Emissions'!$E$5*0.1/1000/10^6","v":0.83314754275858771},{"$f":"INDEX($B$36:$AF$36,MATCH(A20,$B$35:$AF$35,0))*'GHG Emissions'!$E$5*0.1/1000/10^6","v":0},{"$f":"INDEX($B$44:$AF$44,,MATCH(A20,$B$35:$AF$35,0))*'GHG Emissions'!$E$5*0.1/1000/10^6","v":2.4569275578591379},1.8918060786629025]
[2038,{"$f":"INDEX($B$41:$AF$41,,MATCH(A21,$B$35:$AF$35,0))*'GHG Emissions'!$E$5*0.1/1000/10^6","v":5.4544735641930009},{"$f":"INDEX('RNG Blending Model'!$B$78:$AF$78,MATCH(A21,$B$35:$AF$35,0))*'GHG Emissions'!$E$5*0.1/1000/10^6","v":1.6553303188300394},{"$f":"INDEX('RNG Blending Model'!$B$79:$AF$79,MATCH(A21,$B$35:$AF$35,0))*'GHG Emissions'!$E$5*0.1/1000/10^6","v":0.25442125622617562},{"$f":"INDEX('RNG Blending Model'!$B$74:$AF$74+'RNG Blending Model'!$B$75:$AF$75+'RNG Blending Model'!$B$76:$AF$76+'RNG Blending Model'!$B$77:$AF$77+'RNG Blending Model'!$B$80:$AF$80+'RNG Blending Model'!$B$81:$AF$81+'RNG Blending Model'!$B$82:$AF$82+'RNG Blending Model'!$B$83:$AF$83,MATCH(A21,$B$35:$AF$35,0))*'GHG Emissions'!$E$5*0.1/1000/10^6","v":0.82593647119741065},{"$f":"INDEX($B$36:$AF$36,MATCH(A21,$B$35:$AF$35,0))*'GHG Emissions'!$E$5*0.1/1000/10^6","v":0},{"$f":"INDEX($B$44:$AF$44,,MATCH(A21,$B$35:$AF$35,0))*'GHG Emissions'!$E$5*0.1/1000/10^6","v":2.718785517939375},1.6553303188300394]
[2039,{"$f":"INDEX($B$41:$AF$41,,MATCH(A22,$B$35:$AF$35,0))*'GHG Emissions'!$E$5*0.1/1000/10^6","v":5.4893078577660006},{"$f":"INDEX('RNG Blending Model'!$B$78:$AF$78,MATCH(A22,$B$35:$AF$35,0))*'GHG Emissions'!$E$5*0.1/1000/10^6","v":1.4188545589971768},{"$f":"INDEX('RNG Blending Model'!$B$79:$AF$79,MATCH(A22,$B$35:$AF$35,0))*'GHG Emissions'!$E$5*0.1/1000/10^6","v":0.26146533394084948},{"$f":"INDEX('RNG Blending Model'!$B$74:$AF$74+'RNG Blending Model'!$B$75:$AF$75+'RNG Blending Model'!$B$76:$AF$76+'RNG Blending Model'!$B$77:$AF$77+'RNG Blending Model'!$B$80:$AF$80+'RNG Blending Model'!$B$81:$AF$81+'RNG Blending Model'!$B$82:$AF$82+'RNG Blending Model'!$B$83:$AF$83,MATCH(A22,$B$35:$AF$35,0))*'GHG Emissions'!$E$5*0.1/1000/10^6","v":0.81884064597726036},{"$f":"INDEX($B$36:$AF$36,MATCH(A22,$B$35:$AF$35,0))*'GHG Emissions'!$E$5*0.1/1000/10^6","v":0},{"$f":"INDEX($B$44:$AF$44,,MATCH(A22,$B$35:$AF$35,0))*'GHG Emissions'!$E$5*0.1/1000/10^6","v":2.9901473188507142},1.4188545589971768]
[2040,{"$f":"INDEX($B$41:$AF$41,,MATCH(A23,$B$35:$AF$35,0))*'GHG Emissions'!$E$5*0.1/1000/10^6","v":5.5162052940240001},{"$f":"INDEX('RNG Blending Model'!$B$78:$AF$78,MATCH(A23,$B$35:$AF$35,0))*'GHG Emissions'!$E$5*0.1/1000/10^6","v":1.182378799164314},{"$f":"INDEX('RNG Blending Model'!$B$79:$AF$79,MATCH(A23,$B$35:$AF$35,0))*'GHG Emissions'!$E$5*0.1/1000/10^6","v":0.26812362176596571},{"$f":"INDEX('RNG Blending Model'!$B$74:$AF$74+'RNG Blending Model'!$B$75:$AF$75+'RNG Blending Model'!$B$76:$AF$76+'RNG Blending Model'!$B$77:$AF$77+'RNG Blending Model'!$B$80:$AF$80+'RNG Blending Model'!$B$81:$AF$81+'RNG Blending Model'!$B$82:$AF$82+'RNG Blending Model'!$B$83:$AF$83,MATCH(A23,$B$35:$AF$35,0))*'GHG Emissions'!$E$5*0.1/1000/10^6","v":0.81173288911104147},{"$f":"INDEX($B$36:$AF$36,MATCH(A23,$B$35:$AF$35,0))*'GHG Emissions'!$E$5*0.1/1000/10^6","v":0},{"$f":"INDEX($B$44:$AF$44,,MATCH(A23,$B$35:$AF$35,0))*'GHG Emissions'!$E$5*0.1/1000/10^6","v":3.253969983982679},1.182378799164314]
[2041,{"$f":"INDEX($B$41:$AF$41,,MATCH(A24,$B$35:$AF$35,0))*'GHG Emissions'!$E$5*0.1/1000/10^6","v":5.552605460403},{"$f":"INDEX('RNG Blending Model'!$B$78:$AF$78,MATCH(A24,$B$35:$AF$35,0))*'GHG Emissions'!$E$5*0.1/1000/10^6","v":0.94590303933145137},{"$f":"INDEX('RNG Blending Model'!$B$79:$AF$79,MATCH(A24,$B$35:$AF$35,0))*'GHG Emissions'!$E$5*0.1/1000/10^6","v":0.29897814248966409},{"$f":"INDEX('RNG Blending Model'!$B$74:$AF$74+'RNG Blending Model'!$B$75:$AF$75+'RNG Blending Model'!$B$76:$AF$76+'RNG Blending Model'!$B$77:$AF$77+'RNG Blending Model'!$B$80:$AF$80+'RNG Blending Model'!$B$81:$AF$81+'RNG Blending Model'!$B$82:$AF$82+'RNG Blending Model'!$B$83:$AF$83,MATCH(A24,$B$35:$AF$35,0))*'GHG Emissions'!$E$5*0.1/1000/10^6","v":0.8053734693447786},{"$f":"INDEX($B$36:$AF$36,MATCH(A24,$B$35:$AF$35,0))*'GHG Emissions'!$E$5*0.1/1000/10^6","v":0},{"$f":"INDEX($B$44:$AF$44,,MATCH(A24,$B$35:$AF$35,0))*'GHG Emissions'!$E$5*0.1/1000/10^6","v":3.5023508092371056},0.94590303933145137]
[2042,{"$f":"INDEX($B$41:$AF$41,,MATCH(A25,$B$35:$AF$35,0))*'GHG Emissions'!$E$5*0.1/1000/10^6","v":5.5818010499967876},{"$f":"INDEX('RNG Blending Model'!$B$78:$AF$78,MATCH(A25,$B$35:$AF$35,0))*'GHG Emissions'!$E$5*0.1/1000/10^6","v":0.70942727949858897},{"$f":"INDEX('RNG Blending Model'!$B$79:$AF$79,MATCH(A25,$B$35:$AF$35,0))*'GHG Emissions'!$E$5*0.1/1000/10^6","v":0.34584933284912805},{"$f":"INDEX('RNG Blending Model'!$B$74:$AF$74+'RNG Blending Model'!$B$75:$AF$75+'RNG Blending Model'!$B$76:$AF$76+'RNG Blending Model'!$B$77:$AF$77+'RNG Blending Model'!$B$80:$AF$80+'RNG Blending Model'!$B$81:$AF$81+'RNG Blending Model'!$B$82:$AF$82+'RNG Blending Model'!$B$83:$AF$83,MATCH(A25,$B$35:$AF$35,0))*'GHG Emissions'!$E$5*0.1/1000/10^6","v":0.79950941049508573},{"$f":"INDEX($B$36:$AF$36,MATCH(A25,$B$35:$AF$35,0))*'GHG Emissions'!$E$5*0.1/1000/10^6","v":0},{"$f":"INDEX($B$44:$AF$44,,MATCH(A25,$B$35:$AF$35,0))*'GHG Emissions'!$E$5*0.1/1000/10^6","v":3.727015027153985},0.70942727949858897]
[2043,{"$f":"INDEX($B$41:$AF$41,,MATCH(A26,$B$35:$AF$35,0))*'GHG Emissions'!$E$5*0.1/1000/10^6","v":5.6134119633187893},{"$f":"INDEX('RNG Blending Model'!$B$78:$AF$78,MATCH(A26,$B$35:$AF$35,0))*'GHG Emissions'!$E$5*0.1/1000/10^6","v":0.47295151966572524},{"$f":"INDEX('RNG Blending Model'!$B$79:$AF$79,MATCH(A26,$B$35:$AF$35,0))*'GHG Emissions'!$E$5*0.1/1000/10^6","v":0.36755089528307822},{"$f":"INDEX('RNG Blending Model'!$B$74:$AF$74+'RNG Blending Model'!$B$75:$AF$75+'RNG Blending Model'!$B$76:$AF$76+'RNG Blending Model'!$B$77:$AF$77+'RNG Blending Model'!$B$80:$AF$80+'RNG Blending Model'!$B$81:$AF$81+'RNG Blending Model'!$B$82:$AF$82+'RNG Blending Model'!$B$83:$AF$83,MATCH(A26,$B$35:$AF$35,0))*'GHG Emissions'!$E$5*0.1/1000/10^6","v":0.83735594978797345},{"$f":"INDEX($B$36:$AF$36,MATCH(A26,$B$35:$AF$35,0))*'GHG Emissions'!$E$5*0.1/1000/10^6","v":0},{"$f":"INDEX($B$44:$AF$44,,MATCH(A26,$B$35:$AF$35,0))*'GHG Emissions'!$E$5*0.1/1000/10^6","v":3.9355535985820116},0.47295151966572524]
[2044,{"$f":"INDEX($B$41:$AF$41,,MATCH(A27,$B$35:$AF$35,0))*'GHG Emissions'!$E$5*0.1/1000/10^6","v":5.6450228766407893},{"$f":"INDEX('RNG Blending Model'!$B$78:$AF$78,MATCH(A27,$B$35:$AF$35,0))*'GHG Emissions'!$E$5*0.1/1000/10^6","v":0.23647575983286373},{"$f":"INDEX('RNG Blending Model'!$B$79:$AF$79,MATCH(A27,$B$35:$AF$35,0))*'GHG Emissions'!$E$5*0.1/1000/10^6","v":0.3864689560697071},{"$f":"INDEX('RNG Blending Model'!$B$74:$AF$74+'RNG Blending Model'!$B$75:$AF$75+'RNG Blending Model'!$B$76:$AF$76+'RNG Blending Model'!$B$77:$AF$77+'RNG Blending Model'!$B$80:$AF$80+'RNG Blending Model'!$B$81:$AF$81+'RNG Blending Model'!$B$82:$AF$82+'RNG Blending Model'!$B$83:$AF$83,MATCH(A27,$B$35:$AF$35,0))*'GHG Emissions'!$E$5*0.1/1000/10^6","v":0.89476899057374504},{"$f":"INDEX($B$36:$AF$36,MATCH(A27,$B$35:$AF$35,0))*'GHG Emissions'!$E$5*0.1/1000/10^6","v":0},{"$f":"INDEX($B$44:$AF$44,,MATCH(A27,$B$35:$AF$35,0))*'GHG Emissions'!$E$5*0.1/1000/10^6","v":4.127309170164474},0.23647575983286373]
[2045,{"$f":"INDEX($B$41:$AF$41,,MATCH(A28,$B$35:$AF$35,0))*'GHG Emissions'!$E$5*0.1/1000/10^6","v":5.6766337899627892},{"$f":"INDEX('RNG Blending Model'!$B$78:$AF$78,MATCH(A28,$B$35:$AF$35,0))*'GHG Emissions'!$E$5*0.1/1000/10^6","v":0},{"$f":"INDEX('RNG Blending Model'!$B$79:$AF$79,MATCH(A28,$B$35:$AF$35,0))*'GHG Emissions'!$E$5*0.1/1000/10^6","v":0.40538701685633616},{"$f":"INDEX('RNG Blending Model'!$B$74:$AF$74+'RNG Blending Model'!$B$75:$AF$75+'RNG Blending Model'!$B$76:$AF$76+'RNG Blending Model'!$B$77:$AF$77+'RNG Blending Model'!$B$80:$AF$80+'RNG Blending Model'!$B$81:$AF$81+'RNG Blending Model'!$B$82:$AF$82+'RNG Blending Model'!$B$83:$AF$83,MATCH(A28,$B$35:$AF$35,0))*'GHG Emissions'!$E$5*0.1/1000/10^6","v":0.96869765646936901},{"$f":"INDEX($B$36:$AF$36,MATCH(A28,$B$35:$AF$35,0))*'GHG Emissions'!$E$5*0.1/1000/10^6","v":0},{"$f":"INDEX($B$44:$AF$44,,MATCH(A28,$B$35:$AF$35,0))*'GHG Emissions'!$E$5*0.1/1000/10^6","v":4.3025491166370839},0]
[2046,{"$f":"INDEX($B$41:$AF$41,,MATCH(A29,$B$35:$AF$35,0))*'GHG Emissions'!$E$5*0.1/1000/10^6","v":5.7082447032847883},{"$f":"INDEX('RNG Blending Model'!$B$78:$AF$78,MATCH(A29,$B$35:$AF$35,0))*'GHG Emissions'!$E$5*0.1/1000/10^6","v":0},{"$f":"INDEX('RNG Blending Model'!$B$79:$AF$79,MATCH(A29,$B$35:$AF$35,0))*'GHG Emissions'!$E$5*0.1/1000/10^6","v":0.28121258979364738},{"$f":"INDEX('RNG Blending Model'!$B$74:$AF$74+'RNG Blending Model'!$B$75:$AF$75+'RNG Blending Model'!$B$76:$AF$76+'RNG Blending Model'!$B$77:$AF$77+'RNG Blending Model'!$B$80:$AF$80+'RNG Blending Model'!$B$81:$AF$81+'RNG Blending Model'!$B$82:$AF$82+'RNG Blending Model'!$B$83:$AF$83,MATCH(A29,$B$35:$AF$35,0))*'GHG Emissions'!$E$5*0.1/1000/10^6","v":0.96569245117967528},{"$f":"INDEX($B$36:$AF$36,MATCH(A29,$B$35:$AF$35,0))*'GHG Emissions'!$E$5*0.1/1000/10^6","v":0},{"$f":"INDEX($B$44:$AF$44,,MATCH(A29,$B$35:$AF$35,0))*'GHG Emissions'!$E$5*0.1/1000/10^6","v":4.4613396623114658},0]
[2047,{"$f":"INDEX($B$41:$AF$41,,MATCH(A30,$B$35:$AF$35,0))*'GHG Emissions'!$E$5*0.1/1000/10^6","v":5.7398556166067891},{"$f":"INDEX('RNG Blending Model'!$B$78:$AF$78,MATCH(A30,$B$35:$AF$35,0))*'GHG Emissions'!$E$5*0.1/1000/10^6","v":0},{"$f":"INDEX('RNG Blending Model'!$B$79:$AF$79,MATCH(A30,$B$35:$AF$35,0))*'GHG Emissions'!$E$5*0.1/1000/10^6","v":0.17225980220147089},{"$f":"INDEX('RNG Blending Model'!$B$74:$AF$74+'RNG Blending Model'!$B$75:$AF$75+'RNG Blending Model'!$B$76:$AF$76+'RNG Blending Model'!$B$77:$AF$77+'RNG Blending Model'!$B$80:$AF$80+'RNG Blending Model'!$B$81:$AF$81+'RNG Blending Model'!$B$82:$AF$82+'RNG Blending Model'!$B$83:$AF$83,MATCH(A30,$B$35:$AF$35,0))*'GHG Emissions'!$E$5*0.1/1000/10^6","v":0.96372073855454687},{"$f":"INDEX($B$36:$AF$36,MATCH(A30,$B$35:$AF$35,0))*'GHG Emissions'!$E$5*0.1/1000/10^6","v":0},{"$f":"INDEX($B$44:$AF$44,,MATCH(A30,$B$35:$AF$35,0))*'GHG Emissions'!$E$5*0.1/1000/10^6","v":4.6038750758507705},0]
[2048,{"$f":"INDEX($B$41:$AF$41,,MATCH(A31,$B$35:$AF$35,0))*'GHG Emissions'!$E$5*0.1/1000/10^6","v":5.7714665299287891},{"$f":"INDEX('RNG Blending Model'!$B$78:$AF$78,MATCH(A31,$B$35:$AF$35,0))*'GHG Emissions'!$E$5*0.1/1000/10^6","v":0},{"$f":"INDEX('RNG Blending Model'!$B$79:$AF$79,MATCH(A31,$B$35:$AF$35,0))*'GHG Emissions'!$E$5*0.1/1000/10^6","v":7.8830103096048959E-2},{"$f":"INDEX('RNG Blending Model'!$B$74:$AF$74+'RNG Blending Model'!$B$75:$AF$75+'RNG Blending Model'!$B$76:$AF$76+'RNG Blending Model'!$B$77:$AF$77+'RNG Blending Model'!$B$80:$AF$80+'RNG Blending Model'!$B$81:$AF$81+'RNG Blending Model'!$B$82:$AF$82+'RNG Blending Model'!$B$83:$AF$83,MATCH(A31,$B$35:$AF$35,0))*'GHG Emissions'!$E$5*0.1/1000/10^6","v":0.96194776129472404},{"$f":"INDEX($B$36:$AF$36,MATCH(A31,$B$35:$AF$35,0))*'GHG Emissions'!$E$5*0.1/1000/10^6","v":0},{"$f":"INDEX($B$44:$AF$44,,MATCH(A31,$B$35:$AF$35,0))*'GHG Emissions'!$E$5*0.1/1000/10^6","v":4.7306886655380165},0]
[2049,{"$f":"INDEX($B$41:$AF$41,,MATCH(A32,$B$35:$AF$35,0))*'GHG Emissions'!$E$5*0.1/1000/10^6","v":5.8030774432507881},{"$f":"INDEX('RNG Blending Model'!$B$78:$AF$78,MATCH(A32,$B$35:$AF$35,0))*'GHG Emissions'!$E$5*0.1/1000/10^6","v":0},{"$f":"INDEX('RNG Blending Model'!$B$79:$AF$79,MATCH(A32,$B$35:$AF$35,0))*'GHG Emissions'!$E$5*0.1/1000/10^6","v":0},{"$f":"INDEX('RNG Blending Model'!$B$74:$AF$74+'RNG Blending Model'!$B$75:$AF$75+'RNG Blending Model'!$B$76:$AF$76+'RNG Blending Model'!$B$77:$AF$77+'RNG Blending Model'!$B$80:$AF$80+'RNG Blending Model'!$B$81:$AF$81+'RNG Blending Model'!$B$82:$AF$82+'RNG Blending Model'!$B$83:$AF$83,MATCH(A32,$B$35:$AF$35,0))*'GHG Emissions'!$E$5*0.1/1000/10^6","v":0.96033382620591057},{"$f":"INDEX($B$36:$AF$36,MATCH(A32,$B$35:$AF$35,0))*'GHG Emissions'!$E$5*0.1/1000/10^6","v":0},{"$f":"INDEX($B$44:$AF$44,,MATCH(A32,$B$35:$AF$35,0))*'GHG Emissions'!$E$5*0.1/1000/10^6","v":4.8427436170448779},0]
[2050,{"$f":"INDEX($B$41:$AF$41,,MATCH(A33,$B$35:$AF$35,0))*'GHG Emissions'!$E$5*0.1/1000/10^6","v":5.8346883565727881},{"$f":"INDEX('RNG Blending Model'!$B$78:$AF$78,MATCH(A33,$B$35:$AF$35,0))*'GHG Emissions'!$E$5*0.1/1000/10^6","v":0},{"$f":"INDEX('RNG Blending Model'!$B$79:$AF$79,MATCH(A33,$B$35:$AF$35,0))*'GHG Emissions'!$E$5*0.1/1000/10^6","v":0},{"$f":"INDEX('RNG Blending Model'!$B$74:$AF$74+'RNG Blending Model'!$B$75:$AF$75+'RNG Blending Model'!$B$76:$AF$76+'RNG Blending Model'!$B$77:$AF$77+'RNG Blending Model'!$B$80:$AF$80+'RNG Blending Model'!$B$81:$AF$81+'RNG Blending Model'!$B$82:$AF$82+'RNG Blending Model'!$B$83:$AF$83,MATCH(A33,$B$35:$AF$35,0))*'GHG Emissions'!$E$5*0.1/1000/10^6","v":0.95832283037271138},{"$f":"INDEX($B$36:$AF$36,MATCH(A33,$B$35:$AF$35,0))*'GHG Emissions'!$E$5*0.1/1000/10^6","v":0},{"$f":"INDEX($B$44:$AF$44,,MATCH(A33,$B$35:$AF$35,0))*'GHG Emissions'!$E$5*0.1/1000/10^6","v":4.9413877248068516},0]
[]
[null,2020,{"$f":"B35+1","v":2021},2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
["Climate Change",{"$f":"'Gas Demand Model'!D253*(1-'Gas Demand Model'!D78)+'Gas Demand Model'!D259*(1-'Gas Demand Model'!D103)","v":0},{"$f":"'Gas Demand Model'!E253*(1-'Gas Demand Model'!E78)+'Gas Demand Model'!E259*(1-'Gas Demand Model'!E103)","v":0},{"$f":"'Gas Demand Model'!F253*(1-'Gas Demand Model'!F78)+'Gas Demand Model'!F259*(1-'Gas Demand Model'!F103)","v":0},{"$f":"'Gas Demand Model'!G253*(1-'Gas Demand Model'!G78)+'Gas Demand Model'!G259*(1-'Gas Demand Model'!G103)","v":0},{"$f":"'Gas Demand Model'!H253*(1-'Gas Demand Model'!H78)+'Gas Demand Model'!H259*(1-'Gas Demand Model'!H103)","v":0},{"$f":"'Gas Demand Model'!I253*(1-'Gas Demand Model'!I78)+'Gas Demand Model'!I259*(1-'Gas Demand Model'!I103)","v":0},{"$f":"'Gas Demand Model'!J253*(1-'Gas Demand Model'!J78)+'Gas Demand Model'!J259*(1-'Gas Demand Model'!J103)","v":0},{"$f":"'Gas Demand Model'!K253*(1-'Gas Demand Model'!K78)+'Gas Demand Model'!K259*(1-'Gas Demand Model'!K103)","v":0},{"$f":"'Gas Demand Model'!L253*(1-'Gas Demand Model'!L78)+'Gas Demand Model'!L259*(1-'Gas Demand Model'!L103)","v":0},{"$f":"'Gas Demand Model'!M253*(1-'Gas Demand Model'!M78)+'Gas Demand Model'!M259*(1-'Gas Demand Model'!M103)","v":0},{"$f":"'Gas Demand Model'!N253*(1-'Gas Demand Model'!N78)+'Gas Demand Model'!N259*(1-'Gas Demand Model'!N103)","v":0},{"$f":"'Gas Demand Model'!O253*(1-'Gas Demand Model'!O78)+'Gas Demand Model'!O259*(1-'Gas Demand Model'!O103)","v":0},{"$f":"'Gas Demand Model'!P253*(1-'Gas Demand Model'!P78)+'Gas Demand Model'!P259*(1-'Gas Demand Model'!P103)","v":0},{"$f":"'Gas Demand Model'!Q253*(1-'Gas Demand Model'!Q78)+'Gas Demand Model'!Q259*(1-'Gas Demand Model'!Q103)","v":0},{"$f":"'Gas Demand Model'!R253*(1-'Gas Demand Model'!R78)+'Gas Demand Model'!R259*(1-'Gas Demand Model'!R103)","v":0},{"$f":"'Gas Demand Model'!S253*(1-'Gas Demand Model'!S78)+'Gas Demand Model'!S259*(1-'Gas Demand Model'!S103)","v":0},{"$f":"'Gas Demand Model'!T253*(1-'Gas Demand Model'!T78)+'Gas Demand Model'!T259*(1-'Gas Demand Model'!T103)","v":0},{"$f":"'Gas Demand Model'!U253*(1-'Gas Demand Model'!U78)+'Gas Demand Model'!U259*(1-'Gas Demand Model'!U103)","v":0},{"$f":"'Gas Demand Model'!V253*(1-'Gas Demand Model'!V78)+'Gas Demand Model'!V259*(1-'Gas Demand Model'!V103)","v":0},{"$f":"'Gas Demand Model'!W253*(1-'Gas Demand Model'!W78)+'Gas Demand Model'!W259*(1-'Gas Demand Model'!W103)","v":0},{"$f":"'Gas Demand Model'!X253*(1-'Gas Demand Model'!X78)+'Gas Demand Model'!X259*(1-'Gas Demand Model'!X103)","v":0},{"$f":"'Gas Demand Model'!Y253*(1-'Gas Demand Model'!Y78)+'Gas Demand Model'!Y259*(1-'Gas Demand Model'!Y103)","v":0},{"$f":"'Gas Demand Model'!Z253*(1-'Gas Demand Model'!Z78)+'Gas Demand Model'!Z259*(1-'Gas Demand Model'!Z103)","v":0},{"$f":"'Gas Demand Model'!AA253*(1-'Gas Demand Model'!AA78)+'Gas Demand Model'!AA259*(1-'Gas Demand Model'!AA103)","v":0},{"$f":"'Gas Demand Model'!AB253*(1-'Gas Demand Model'!AB78)+'Gas Demand Model'!AB259*(1-'Gas Demand Model'!AB103)","v":0},{"$f":"'Gas Demand Model'!AC253*(1-'Gas Demand Model'!AC78)+'Gas Demand Model'!AC259*(1-'Gas Demand Model'!AC103)","v":0},{"$f":"'Gas Demand Model'!AD253*(1-'Gas Demand Model'!AD78)+'Gas Demand Model'!AD259*(1-'Gas Demand Model'!AD103)","v":0},{"$f":"'Gas Demand Model'!AE253*(1-'Gas Demand Model'!AE78)+'Gas Demand Model'!AE259*(1-'Gas Demand Model'!AE103)","v":0},{"$f":"'Gas Demand Model'!AF253*(1-'Gas Demand Model'!AF78)+'Gas Demand Model'!AF259*(1-'Gas Demand Model'!AF103)","v":0},{"$f":"'Gas Demand Model'!AG253*(1-'Gas Demand Model'!AG78)+'Gas Demand Model'!AG259*(1-'Gas Demand Model'!AG103)","v":0},{"$f":"'Gas Demand Model'!AH253*(1-'Gas Demand Model'!AH78)+'Gas Demand Model'!AH259*(1-'Gas Demand Model'!AH103)","v":0}]
["Building Shell",{"$f":"'Gas Demand Model'!D253*(1-'Gas Demand Model'!D79)*'Gas Demand Model'!D78+'Gas Demand Model'!D259*(1-'Gas Demand Model'!D104)*'Gas Demand Model'!D103","v":66033.811944737041},{"$f":"'Gas Demand Model'!E253*(1-'Gas Demand Model'!E79)*'Gas Demand Model'!E78+'Gas Demand Model'!E259*(1-'Gas Demand Model'!E104)*'Gas Demand Model'!E103","v":211125.73948124272},{"$f":"'Gas Demand Model'!F253*(1-'Gas Demand Model'!F79)*'Gas Demand Model'!F78+'Gas Demand Model'!F259*(1-'Gas Demand Model'!F104)*'Gas Demand Model'!F103","v":436185.01227051608},{"$f":"'Gas Demand Model'!G253*(1-'Gas Demand Model'!G79)*'Gas Demand Model'!G78+'Gas Demand Model'!G259*(1-'Gas Demand Model'!G104)*'Gas Demand Model'!G103","v":740677.50233888521},{"$f":"'Gas Demand Model'!H253*(1-'Gas Demand Model'!H79)*'Gas Demand Model'!H78+'Gas Demand Model'!H259*(1-'Gas Demand Model'!H104)*'Gas Demand Model'!H103","v":1114036.4721951473},{"$f":"'Gas Demand Model'!I253*(1-'Gas Demand Model'!I79)*'Gas Demand Model'!I78+'Gas Demand Model'!I259*(1-'Gas Demand Model'!I104)*'Gas Demand Model'!I103","v":1546097.7803501142},{"$f":"'Gas Demand Model'!J253*(1-'Gas Demand Model'!J79)*'Gas Demand Model'!J78+'Gas Demand Model'!J259*(1-'Gas Demand Model'!J104)*'Gas Demand Model'!J103","v":2029718.4499356612},{"$f":"'Gas Demand Model'!K253*(1-'Gas Demand Model'!K79)*'Gas Demand Model'!K78+'Gas Demand Model'!K259*(1-'Gas Demand Model'!K104)*'Gas Demand Model'!K103","v":2568796.6034451062},{"$f":"'Gas Demand Model'!L253*(1-'Gas Demand Model'!L79)*'Gas Demand Model'!L78+'Gas Demand Model'!L259*(1-'Gas Demand Model'!L104)*'Gas Demand Model'!L103","v":3165700.5239047459},{"$f":"'Gas Demand Model'!M253*(1-'Gas Demand Model'!M79)*'Gas Demand Model'!M78+'Gas Demand Model'!M259*(1-'Gas Demand Model'!M104)*'Gas Demand Model'!M103","v":3825242.8546256572},{"$f":"'Gas Demand Model'!N253*(1-'Gas Demand Model'!N79)*'Gas Demand Model'!N78+'Gas Demand Model'!N259*(1-'Gas Demand Model'!N104)*'Gas Demand Model'!N103","v":4552053.3141874764},{"$f":"'Gas Demand Model'!O253*(1-'Gas Demand Model'!O79)*'Gas Demand Model'!O78+'Gas Demand Model'!O259*(1-'Gas Demand Model'!O104)*'Gas Demand Model'!O103","v":5512268.9883967889},{"$f":"'Gas Demand Model'!P253*(1-'Gas Demand Model'!P79)*'Gas Demand Model'!P78+'Gas Demand Model'!P259*(1-'Gas Demand Model'!P104)*'Gas Demand Model'!P103","v":6685021.3506553248},{"$f":"'Gas Demand Model'!Q253*(1-'Gas Demand Model'!Q79)*'Gas Demand Model'!Q78+'Gas Demand Model'!Q259*(1-'Gas Demand Model'!Q104)*'Gas Demand Model'!Q103","v":8085240.9464012934},{"$f":"'Gas Demand Model'!R253*(1-'Gas Demand Model'!R79)*'Gas Demand Model'!R78+'Gas Demand Model'!R259*(1-'Gas Demand Model'!R104)*'Gas Demand Model'!R103","v":9712503.6715034638},{"$f":"'Gas Demand Model'!S253*(1-'Gas Demand Model'!S79)*'Gas Demand Model'!S78+'Gas Demand Model'!S259*(1-'Gas Demand Model'!S104)*'Gas Demand Model'!S103","v":11582524.07307189},{"$f":"'Gas Demand Model'!T253*(1-'Gas Demand Model'!T79)*'Gas Demand Model'!T78+'Gas Demand Model'!T259*(1-'Gas Demand Model'!T104)*'Gas Demand Model'!T103","v":13677426.484390065},{"$f":"'Gas Demand Model'!U253*(1-'Gas Demand Model'!U79)*'Gas Demand Model'!U78+'Gas Demand Model'!U259*(1-'Gas Demand Model'!U104)*'Gas Demand Model'!U103","v":16009885.776316108},{"$f":"'Gas Demand Model'!V253*(1-'Gas Demand Model'!V79)*'Gas Demand Model'!V78+'Gas Demand Model'!V259*(1-'Gas Demand Model'!V104)*'Gas Demand Model'!V103","v":18576000.32593333},{"$f":"'Gas Demand Model'!W253*(1-'Gas Demand Model'!W79)*'Gas Demand Model'!W78+'Gas Demand Model'!W259*(1-'Gas Demand Model'!W104)*'Gas Demand Model'!W103","v":21437163.619696449},{"$f":"'Gas Demand Model'!X253*(1-'Gas Demand Model'!X79)*'Gas Demand Model'!X78+'Gas Demand Model'!X259*(1-'Gas Demand Model'!X104)*'Gas Demand Model'!X103","v":24521481.06601949},{"$f":"'Gas Demand Model'!Y253*(1-'Gas Demand Model'!Y79)*'Gas Demand Model'!Y78+'Gas Demand Model'!Y259*(1-'Gas Demand Model'!Y104)*'Gas Demand Model'!Y103","v":27908026.273326203},{"$f":"'Gas Demand Model'!Z253*(1-'Gas Demand Model'!Z79)*'Gas Demand Model'!Z78+'Gas Demand Model'!Z259*(1-'Gas Demand Model'!Z104)*'Gas Demand Model'!Z103","v":31523337.840998583},{"$f":"'Gas Demand Model'!AA253*(1-'Gas Demand Model'!AA79)*'Gas Demand Model'!AA78+'Gas Demand Model'!AA259*(1-'Gas Demand Model'!AA104)*'Gas Demand Model'!AA103","v":35418226.047639735},{"$f":"'Gas Demand Model'!AB253*(1-'Gas Demand Model'!AB79)*'Gas Demand Model'!AB78+'Gas Demand Model'!AB259*(1-'Gas Demand Model'!AB104)*'Gas Demand Model'!AB103","v":39583617.926722735},{"$f":"'Gas Demand Model'!AC253*(1-'Gas Demand Model'!AC79)*'Gas Demand Model'!AC78+'Gas Demand Model'!AC259*(1-'Gas Demand Model'!AC104)*'Gas Demand Model'!AC103","v":44022628.912247553},{"$f":"'Gas Demand Model'!AD253*(1-'Gas Demand Model'!AD79)*'Gas Demand Model'!AD78+'Gas Demand Model'!AD259*(1-'Gas Demand Model'!AD104)*'Gas Demand Model'!AD103","v":48737858.265717201},{"$f":"'Gas Demand Model'!AE253*(1-'Gas Demand Model'!AE79)*'Gas Demand Model'!AE78+'Gas Demand Model'!AE259*(1-'Gas Demand Model'!AE104)*'Gas Demand Model'!AE103","v":53731128.290882662},{"$f":"'Gas Demand Model'!AF253*(1-'Gas Demand Model'!AF79)*'Gas Demand Model'!AF78+'Gas Demand Model'!AF259*(1-'Gas Demand Model'!AF104)*'Gas Demand Model'!AF103","v":59003116.643254243},{"$f":"'Gas Demand Model'!AG253*(1-'Gas Demand Model'!AG79)*'Gas Demand Model'!AG78+'Gas Demand Model'!AG259*(1-'Gas Demand Model'!AG104)*'Gas Demand Model'!AG103","v":64552858.19490061},{"$f":"'Gas Demand Model'!AH253*(1-'Gas Demand Model'!AH79)*'Gas Demand Model'!AH78+'Gas Demand Model'!AH259*(1-'Gas Demand Model'!AH104)*'Gas Demand Model'!AH103","v":70377106.46760869}]
["Efficiency",{"$f":"'Gas Demand Model'!D252+'Gas Demand Model'!D258-'Gas Demand Model'!D43-'Gas Demand Model'!D52-B39-B37-B36","v":1526.692818282696},{"$f":"'Gas Demand Model'!E252+'Gas Demand Model'!E258-'Gas Demand Model'!E43-'Gas Demand Model'!E52-C39-C37-C36","v":14444.393702888512},{"$f":"'Gas Demand Model'!F252+'Gas Demand Model'!F258-'Gas Demand Model'!F43-'Gas Demand Model'!F52-D39-D37-D36","v":56675.110080389015},{"$f":"'Gas Demand Model'!G252+'Gas Demand Model'!G258-'Gas Demand Model'!G43-'Gas Demand Model'!G52-E39-E37-E36","v":150107.43350889266},{"$f":"'Gas Demand Model'!H252+'Gas Demand Model'!H258-'Gas Demand Model'!H43-'Gas Demand Model'!H52-F39-F37-F36","v":316254.26332746563},{"$f":"'Gas Demand Model'!I252+'Gas Demand Model'!I258-'Gas Demand Model'!I43-'Gas Demand Model'!I52-G39-G37-G36","v":574186.7451818483},{"$f":"'Gas Demand Model'!J252+'Gas Demand Model'!J258-'Gas Demand Model'!J43-'Gas Demand Model'!J52-H39-H37-H36","v":938668.61527450243},{"$f":"'Gas Demand Model'!K252+'Gas Demand Model'!K258-'Gas Demand Model'!K43-'Gas Demand Model'!K52-I39-I37-I36","v":1423393.6067831283},{"$f":"'Gas Demand Model'!L252+'Gas Demand Model'!L258-'Gas Demand Model'!L43-'Gas Demand Model'!L52-J39-J37-J36","v":2038979.4007840403},{"$f":"'Gas Demand Model'!M252+'Gas Demand Model'!M258-'Gas Demand Model'!M43-'Gas Demand Model'!M52-K39-K37-K36","v":2797783.0018296093},{"$f":"'Gas Demand Model'!N252+'Gas Demand Model'!N258-'Gas Demand Model'!N43-'Gas Demand Model'!N52-L39-L37-L36","v":3712091.3773727324},{"$f":"'Gas Demand Model'!O252+'Gas Demand Model'!O258-'Gas Demand Model'!O43-'Gas Demand Model'!O52-M39-M37-M36","v":4806567.2793203341},{"$f":"'Gas Demand Model'!P252+'Gas Demand Model'!P258-'Gas Demand Model'!P43-'Gas Demand Model'!P52-N39-N37-N36","v":6045685.9586989805},{"$f":"'Gas Demand Model'!Q252+'Gas Demand Model'!Q258-'Gas Demand Model'!Q43-'Gas Demand Model'!Q52-O39-O37-O36","v":7396240.5753189968},{"$f":"'Gas Demand Model'!R252+'Gas Demand Model'!R258-'Gas Demand Model'!R43-'Gas Demand Model'!R52-P39-P37-P36","v":8798904.3373035397},{"$f":"'Gas Demand Model'!S252+'Gas Demand Model'!S258-'Gas Demand Model'!S43-'Gas Demand Model'!S52-Q39-Q37-Q36","v":10222971.457809575},{"$f":"'Gas Demand Model'!T252+'Gas Demand Model'!T258-'Gas Demand Model'!T43-'Gas Demand Model'!T52-R39-R37-R36","v":11628780.339605823},{"$f":"'Gas Demand Model'!U252+'Gas Demand Model'!U258-'Gas Demand Model'!U43-'Gas Demand Model'!U52-S39-S37-S36","v":12990609.895528672},{"$f":"'Gas Demand Model'!V252+'Gas Demand Model'!V258-'Gas Demand Model'!V43-'Gas Demand Model'!V52-T39-T37-T36","v":14215315.321341045},{"$f":"'Gas Demand Model'!W252+'Gas Demand Model'!W258-'Gas Demand Model'!W43-'Gas Demand Model'!W52-U39-U37-U36","v":15225011.735266853},{"$f":"'Gas Demand Model'!X252+'Gas Demand Model'!X258-'Gas Demand Model'!X43-'Gas Demand Model'!X52-V39-V37-V36","v":15862640.235725805},{"$f":"'Gas Demand Model'!Y252+'Gas Demand Model'!Y258-'Gas Demand Model'!Y43-'Gas Demand Model'!Y52-W39-W37-W36","v":16166975.279586866},{"$f":"'Gas Demand Model'!Z252+'Gas Demand Model'!Z258-'Gas Demand Model'!Z43-'Gas Demand Model'!Z52-X39-X37-X36","v":16128203.081020541},{"$f":"'Gas Demand Model'!AA252+'Gas Demand Model'!AA258-'Gas Demand Model'!AA43-'Gas Demand Model'!AA52-Y39-Y37-Y36","v":15823855.145539634},{"$f":"'Gas Demand Model'!AB252+'Gas Demand Model'!AB258-'Gas Demand Model'!AB43-'Gas Demand Model'!AB52-Z39-Z37-Z36","v":15306316.860100538},{"$f":"'Gas Demand Model'!AC252+'Gas Demand Model'!AC258-'Gas Demand Model'!AC43-'Gas Demand Model'!AC52-AA39-AA37-AA36","v":14644637.751887307},{"$f":"'Gas Demand Model'!AD252+'Gas Demand Model'!AD258-'Gas Demand Model'!AD43-'Gas Demand Model'!AD52-AB39-AB37-AB36","v":13913223.634680815},{"$f":"'Gas Demand Model'!AE252+'Gas Demand Model'!AE258-'Gas Demand Model'!AE43-'Gas Demand Model'!AE52-AC39-AC37-AC36","v":13183702.126376197},{"$f":"'Gas Demand Model'!AF252+'Gas Demand Model'!AF258-'Gas Demand Model'!AF43-'Gas Demand Model'!AF52-AD39-AD37-AD36","v":12515830.753861465},{"$f":"'Gas Demand Model'!AG252+'Gas Demand Model'!AG258-'Gas Demand Model'!AG43-'Gas Demand Model'!AG52-AE39-AE37-AE36","v":11950612.718057774},{"$f":"'Gas Demand Model'!AH252+'Gas Demand Model'!AH258-'Gas Demand Model'!AH43-'Gas Demand Model'!AH52-AF39-AF37-AF36","v":11507724.491089106}]
["Electrification",{"$f":"'Electric Demand Model'!D117+'Electric Demand Model'!D124","v":3183030.5349578136},{"$f":"'Electric Demand Model'!E117+'Electric Demand Model'!E124","v":9718438.6841858067},{"$f":"'Electric Demand Model'!F117+'Electric Demand Model'!F124","v":19124065.239578035},{"$f":"'Electric Demand Model'!G117+'Electric Demand Model'!G124","v":31258137.558694821},{"$f":"'Electric Demand Model'!H117+'Electric Demand Model'!H124","v":45890702.376299396},{"$f":"'Electric Demand Model'!I117+'Electric Demand Model'!I124","v":62813515.003653392},{"$f":"'Electric Demand Model'!J117+'Electric Demand Model'!J124","v":81782808.102419853},{"$f":"'Electric Demand Model'!K117+'Electric Demand Model'!K124","v":102845720.95497659},{"$f":"'Electric Demand Model'!L117+'Electric Demand Model'!L124","v":125966358.91612509},{"$f":"'Electric Demand Model'!M117+'Electric Demand Model'!M124","v":151255201.46782786},{"$f":"'Electric Demand Model'!N117+'Electric Demand Model'!N124","v":178823771.79063243},{"$f":"'Electric Demand Model'!O117+'Electric Demand Model'!O124","v":209371273.01833826},{"$f":"'Electric Demand Model'!P117+'Electric Demand Model'!P124","v":241746459.8590126},{"$f":"'Electric Demand Model'!Q117+'Electric Demand Model'!Q124","v":276023107.41937971},{"$f":"'Electric Demand Model'!R117+'Electric Demand Model'!R124","v":311839486.23995483},{"$f":"'Electric Demand Model'!S117+'Electric Demand Model'!S124","v":349907610.59845203},{"$f":"'Electric Demand Model'!T117+'Electric Demand Model'!T124","v":390382142.86394179},{"$f":"'Electric Demand Model'!U117+'Electric Demand Model'!U124","v":433959285.34551668},{"$f":"'Electric Demand Model'!V117+'Electric Demand Model'!V124","v":479510458.97857356},{"$f":"'Electric Demand Model'!W117+'Electric Demand Model'!W124","v":526772405.170892},{"$f":"'Electric Demand Model'!X117+'Electric Demand Model'!X124","v":572762662.94221151},{"$f":"'Electric Demand Model'!Y117+'Electric Demand Model'!Y124","v":615874274.73069453},{"$f":"'Electric Demand Model'!Z117+'Electric Demand Model'!Z124","v":654631298.18745613},{"$f":"'Electric Demand Model'!AA117+'Electric Demand Model'!AA124","v":690335759.12753129},{"$f":"'Electric Demand Model'!AB117+'Electric Demand Model'!AB124","v":722820479.79099345},{"$f":"'Electric Demand Model'!AC117+'Electric Demand Model'!AC124","v":752063676.73836815},{"$f":"'Electric Demand Model'!AD117+'Electric Demand Model'!AD124","v":778000823.56624317},{"$f":"'Electric Demand Model'!AE117+'Electric Demand Model'!AE124","v":800595076.4700166},{"$f":"'Electric Demand Model'!AF117+'Electric Demand Model'!AF124","v":819886491.74703646},{"$f":"'Electric Demand Model'!AG117+'Electric Demand Model'!AG124","v":836016524.7615993},{"$f":"'Electric Demand Model'!AH117+'Electric Demand Model'!AH124","v":849222710.93066549}]
["Remaining Demand",{"$f":"'Gas Demand Model'!D43+'Gas Demand Model'!D52","v":954840344.96027923},{"$f":"'Gas Demand Model'!E43+'Gas Demand Model'!E52","v":950798657.18263006},{"$f":"'Gas Demand Model'!F43+'Gas Demand Model'!F52","v":941001507.63807106},{"$f":"'Gas Demand Model'!G43+'Gas Demand Model'!G52","v":937633354.5054574},{"$f":"'Gas Demand Model'!H43+'Gas Demand Model'!H52","v":931573077.88817799},{"$f":"'Gas Demand Model'!I43+'Gas Demand Model'!I52","v":919857630.4708147},{"$f":"'Gas Demand Model'!J43+'Gas Demand Model'!J52","v":901787010.83237004},{"$f":"'Gas Demand Model'!K43+'Gas Demand Model'!K52","v":880542857.83479524},{"$f":"'Gas Demand Model'!L43+'Gas Demand Model'!L52","v":856746745.15918612},{"$f":"'Gas Demand Model'!M43+'Gas Demand Model'!M52","v":831277071.67571688},{"$f":"'Gas Demand Model'!N43+'Gas Demand Model'!N52","v":804372027.51780736},{"$f":"'Gas Demand Model'!O43+'Gas Demand Model'!O52","v":777327106.71394467},{"$f":"'Gas Demand Model'!P43+'Gas Demand Model'!P52","v":746383807.83163309},{"$f":"'Gas Demand Model'!Q43+'Gas Demand Model'!Q52","v":713754606.0589},{"$f":"'Gas Demand Model'!R43+'Gas Demand Model'!R52","v":679218398.75123811},{"$f":"'Gas Demand Model'!S43+'Gas Demand Model'!S52","v":643203289.8706665},{"$f":"'Gas Demand Model'!T43+'Gas Demand Model'!T52","v":603612839.31206226},{"$f":"'Gas Demand Model'!U43+'Gas Demand Model'!U52","v":560779554.9826386},{"$f":"'Gas Demand Model'!V43+'Gas Demand Model'!V52","v":515486724.37415212},{"$f":"'Gas Demand Model'!W43+'Gas Demand Model'!W52","v":470917757.47414476},{"$f":"'Gas Demand Model'!X43+'Gas Demand Model'!X52","v":426273847.7560432},{"$f":"'Gas Demand Model'!Y43+'Gas Demand Model'!Y52","v":386330252.71639234},{"$f":"'Gas Demand Model'!Z43+'Gas Demand Model'!Z52","v":349498025.78534061},{"$f":"'Gas Demand Model'!AA43+'Gas Demand Model'!AA52","v":316159480.82471776},{"$f":"'Gas Demand Model'!AB43+'Gas Demand Model'!AB52","v":285983362.81822413},{"$f":"'Gas Demand Model'!AC43+'Gas Demand Model'!AC52","v":258919290.24415016},{"$f":"'Gas Demand Model'!AD43+'Gas Demand Model'!AD52","v":234954784.43062419},{"$f":"'Gas Demand Model'!AE43+'Gas Demand Model'!AE52","v":214053239.26060253},{"$f":"'Gas Demand Model'!AF43+'Gas Demand Model'!AF52","v":196114163.25433823},{"$f":"'Gas Demand Model'!AG43+'Gas Demand Model'!AG52","v":180956062.97454503},{"$f":"'Gas Demand Model'!AH43+'Gas Demand Model'!AH52","v":168324973.01035184}]
["Total Demand",{"$f":"'Gas Demand Model'!D252+'Gas Demand Model'!D258","v":958090936},{"$f":"'Gas Demand Model'!E252+'Gas Demand Model'!E258","v":960742666},{"$f":"'Gas Demand Model'!F252+'Gas Demand Model'!F258","v":960618433},{"$f":"'Gas Demand Model'!G252+'Gas Demand Model'!G258","v":969782277},{"$f":"'Gas Demand Model'!H252+'Gas Demand Model'!H258","v":978894071},{"$f":"'Gas Demand Model'!I252+'Gas Demand Model'!I258","v":984791430},{"$f":"'Gas Demand Model'!J252+'Gas Demand Model'!J258","v":986538206},{"$f":"'Gas Demand Model'!K252+'Gas Demand Model'!K258","v":987380769},{"$f":"'Gas Demand Model'!L252+'Gas Demand Model'!L258","v":987917784},{"$f":"'Gas Demand Model'!M252+'Gas Demand Model'!M258","v":989155299},{"$f":"'Gas Demand Model'!N252+'Gas Demand Model'!N258","v":991459944},{"$f":"'Gas Demand Model'!O252+'Gas Demand Model'!O258","v":997017216},{"$f":"'Gas Demand Model'!P252+'Gas Demand Model'!P258","v":1000860975},{"$f":"'Gas Demand Model'!Q252+'Gas Demand Model'!Q258","v":1005259195},{"$f":"'Gas Demand Model'!R252+'Gas Demand Model'!R258","v":1009569293},{"$f":"'Gas Demand Model'!S252+'Gas Demand Model'!S258","v":1014916396},{"$f":"'Gas Demand Model'!T252+'Gas Demand Model'!T258","v":1019301189},{"$f":"'Gas Demand Model'!U252+'Gas Demand Model'!U258","v":1023739336},{"$f":"'Gas Demand Model'!V252+'Gas Demand Model'!V258","v":1027788499},{"$f":"'Gas Demand Model'!W252+'Gas Demand Model'!W258","v":1034352338},{"$f":"'Gas Demand Model'!X252+'Gas Demand Model'!X258","v":1039420632},{"$f":"'Gas Demand Model'!Y252+'Gas Demand Model'!Y258","v":1046279529},{"$f":"'Gas Demand Model'!Z252+'Gas Demand Model'!Z258","v":1051780864.8948159},{"$f":"'Gas Demand Model'!AA252+'Gas Demand Model'!AA258","v":1057737321.1454284},{"$f":"'Gas Demand Model'!AB252+'Gas Demand Model'!AB258","v":1063693777.3960408},{"$f":"'Gas Demand Model'!AC252+'Gas Demand Model'!AC258","v":1069650233.6466532},{"$f":"'Gas Demand Model'!AD252+'Gas Demand Model'!AD258","v":1075606689.8972654},{"$f":"'Gas Demand Model'!AE252+'Gas Demand Model'!AE258","v":1081563146.1478779},{"$f":"'Gas Demand Model'!AF252+'Gas Demand Model'!AF258","v":1087519602.3984904},{"$f":"'Gas Demand Model'!AG252+'Gas Demand Model'!AG258","v":1093476058.6491027},{"$f":"'Gas Demand Model'!AH252+'Gas Demand Model'!AH258","v":1099432514.8997152}]
[]
[]
["Electrification/Efficiency",{"$f":"'Gas Demand Model'!D264-'Gas Demand Model'!D43-'Gas Demand Model'!D52","v":3250591.0397208333},{"$f":"'Gas Demand Model'!E264-'Gas Demand Model'!E43-'Gas Demand Model'!E52","v":9944008.8173699379},{"$f":"'Gas Demand Model'!F264-'Gas Demand Model'!F43-'Gas Demand Model'!F52","v":19616925.36192894},{"$f":"'Gas Demand Model'!G264-'Gas Demand Model'!G43-'Gas Demand Model'!G52","v":32148922.494542599},{"$f":"'Gas Demand Model'!H264-'Gas Demand Model'!H43-'Gas Demand Model'!H52","v":47320993.111822009},{"$f":"'Gas Demand Model'!I264-'Gas Demand Model'!I43-'Gas Demand Model'!I52","v":64933799.529185355},{"$f":"'Gas Demand Model'!J264-'Gas Demand Model'!J43-'Gas Demand Model'!J52","v":84751195.167630017},{"$f":"'Gas Demand Model'!K264-'Gas Demand Model'!K43-'Gas Demand Model'!K52","v":106837911.16520482},{"$f":"'Gas Demand Model'!L264-'Gas Demand Model'!L43-'Gas Demand Model'!L52","v":131171038.84081388},{"$f":"'Gas Demand Model'!M264-'Gas Demand Model'!M43-'Gas Demand Model'!M52","v":157878227.32428312},{"$f":"'Gas Demand Model'!N264-'Gas Demand Model'!N43-'Gas Demand Model'!N52","v":187087916.48219264},{"$f":"'Gas Demand Model'!O264-'Gas Demand Model'!O43-'Gas Demand Model'!O52","v":219690109.28605539},{"$f":"'Gas Demand Model'!P264-'Gas Demand Model'!P43-'Gas Demand Model'!P52","v":254477167.16836691},{"$f":"'Gas Demand Model'!Q264-'Gas Demand Model'!Q43-'Gas Demand Model'!Q52","v":291504588.9411},{"$f":"'Gas Demand Model'!R264-'Gas Demand Model'!R43-'Gas Demand Model'!R52","v":330350894.24876183},{"$f":"'Gas Demand Model'!S264-'Gas Demand Model'!S43-'Gas Demand Model'!S52","v":371713106.1293335},{"$f":"'Gas Demand Model'!T264-'Gas Demand Model'!T43-'Gas Demand Model'!T52","v":415688349.68793768},{"$f":"'Gas Demand Model'!U264-'Gas Demand Model'!U43-'Gas Demand Model'!U52","v":462959781.01736146},{"$f":"'Gas Demand Model'!V264-'Gas Demand Model'!V43-'Gas Demand Model'!V52","v":512301774.62584794},{"$f":"'Gas Demand Model'!W264-'Gas Demand Model'!W43-'Gas Demand Model'!W52","v":563434580.5258553},{"$f":"'Gas Demand Model'!X264-'Gas Demand Model'!X43-'Gas Demand Model'!X52","v":613146784.2439568},{"$f":"'Gas Demand Model'!Y264-'Gas Demand Model'!Y43-'Gas Demand Model'!Y52","v":659949276.2836076},{"$f":"'Gas Demand Model'!Z264-'Gas Demand Model'!Z43-'Gas Demand Model'!Z52","v":702282839.10947526},{"$f":"'Gas Demand Model'!AA264-'Gas Demand Model'!AA43-'Gas Demand Model'!AA52","v":741577840.32071066},{"$f":"'Gas Demand Model'!AB264-'Gas Demand Model'!AB43-'Gas Demand Model'!AB52","v":777710414.57781672},{"$f":"'Gas Demand Model'!AC264-'Gas Demand Model'!AC43-'Gas Demand Model'!AC52","v":810730943.40250301},{"$f":"'Gas Demand Model'!AD264-'Gas Demand Model'!AD43-'Gas Demand Model'!AD52","v":840651905.46664119},{"$f":"'Gas Demand Model'!AE264-'Gas Demand Model'!AE43-'Gas Demand Model'!AE52","v":867509906.88727546},{"$f":"'Gas Demand Model'!AF264-'Gas Demand Model'!AF43-'Gas Demand Model'!AF52","v":891405439.14415216},{"$f":"'Gas Demand Model'!AG264-'Gas Demand Model'!AG43-'Gas Demand Model'!AG52","v":912519995.67455769},{"$f":"'Gas Demand Model'!AH264-'Gas Demand Model'!AH43-'Gas Demand Model'!AH52","v":931107541.88936329}]

{"sheet":"SH AURORA Outputs","index":15,"n_rows":8764,"n_cols":107,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
[null,null,null,"SH Shapes",null,null,null,"Res + Com SH 8760",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Res + Com SH 8760, GWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Res + Com SH 8760, MW"]
[null,null,null,null,null,null,null,"Year",2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,null,null,"Year",2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,null,null,"Year",2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"GWh",{"$f":"'Electric Demand Model'!D96+'Electric Demand Model'!D103","v":17.574212910665992},{"$f":"'Electric Demand Model'!E96+'Electric Demand Model'!E103","v":52.902382876461814},{"$f":"'Electric Demand Model'!F96+'Electric Demand Model'!F103","v":102.55106301677614},{"$f":"'Electric Demand Model'!G96+'Electric Demand Model'!G103","v":165.86529397988679},{"$f":"'Electric Demand Model'!H96+'Electric Demand Model'!H103","v":242.51272363704663},{"$f":"'Electric Demand Model'!I96+'Electric Demand Model'!I103","v":332.31713873293273},{"$f":"'Electric Demand Model'!J96+'Electric Demand Model'!J103","v":434.59227408502124},{"$f":"'Electric Demand Model'!K96+'Electric Demand Model'!K103","v":550.11848458483109},{"$f":"'Electric Demand Model'!L96+'Electric Demand Model'!L103","v":678.8511682321199},{"$f":"'Electric Demand Model'!M96+'Electric Demand Model'!M103","v":820.84991762188338},{"$f":"'Electric Demand Model'!N96+'Electric Demand Model'!N103","v":975.60938388521504},{"$f":"'Electric Demand Model'!O96+'Electric Demand Model'!O103","v":1145.5683056380872},{"$f":"'Electric Demand Model'!P96+'Electric Demand Model'!P103","v":1323.432381002857},{"$f":"'Electric Demand Model'!Q96+'Electric Demand Model'!Q103","v":1510.001158306296},{"$f":"'Electric Demand Model'!R96+'Electric Demand Model'!R103","v":1705.4608657088047},{"$f":"'Electric Demand Model'!S96+'Electric Demand Model'!S103","v":1917.2581729092385},{"$f":"'Electric Demand Model'!T96+'Electric Demand Model'!T103","v":2149.9316482671161},{"$f":"'Electric Demand Model'!U96+'Electric Demand Model'!U103","v":2408.709986718492},{"$f":"'Electric Demand Model'!V96+'Electric Demand Model'!V103","v":2684.786325845811},{"$f":"'Electric Demand Model'!W96+'Electric Demand Model'!W103","v":2971.9073594548518},{"$f":"'Electric Demand Model'!X96+'Electric Demand Model'!X103","v":3249.2443007773309},{"$f":"'Electric Demand Model'!Y96+'Electric Demand Model'!Y103","v":3507.3375279624388},{"$f":"'Electric Demand Model'!Z96+'Electric Demand Model'!Z103","v":3738.2106810481691},{"$f":"'Electric Demand Model'!AA96+'Electric Demand Model'!AA103","v":3950.0887208844265},{"$f":"'Electric Demand Model'!AB96+'Electric Demand Model'!AB103","v":4142.7277510211798},{"$f":"'Electric Demand Model'!AC96+'Electric Demand Model'!AC103","v":4316.5982928740223},{"$f":"'Electric Demand Model'!AD96+'Electric Demand Model'!AD103","v":4471.6863204617439},{"$f":"'Electric Demand Model'!AE96+'Electric Demand Model'!AE103","v":4607.8599622790498},{"$f":"'Electric Demand Model'!AF96+'Electric Demand Model'!AF103","v":4725.1569773006049},{"$f":"'Electric Demand Model'!AG96+'Electric Demand Model'!AG103","v":4823.9715332555415},{"$f":"'Electric Demand Model'!AH96+'Electric Demand Model'!AH103","v":4905.0847732210532}]
[null,null,"Month","High Electrification","Carbon Out","Carbon Out + Addl Electrifcation","old F5 formula","Hour end",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Month",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Month"]
[null,null,1,1.2093856529618E-4,1.2182404182616799E-4,{"$f":"E5*'Scenario Setup'!$N$7 + D5* 'Scenario Setup'!$N$7","v":1.21381303561174E-4},{"$f":"E5*'Scenario Setup'!N7 + D5* 'Scenario Setup'!$N$7","v":1.21381303561174E-4},{"$f":"1","v":1},{"$f":"INDEX($D5:$G5,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":2.1409616486909554E-3},{"$f":"INDEX($D5:$G5,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":6.4447821042460376E-3},{"$f":"INDEX($D5:$G5,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":1.2493184990273727E-2},{"$f":"INDEX($D5:$G5,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":2.0206380511315378E-2},{"$f":"INDEX($D5:$G5,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":2.954388018773749E-2},{"$f":"INDEX($D5:$G5,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":4.0484217008553272E-2},{"$f":"INDEX($D5:$G5,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":5.294378737546309E-2},{"$f":"INDEX($D5:$G5,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":6.7017657275410619E-2},{"$f":"INDEX($D5:$G5,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":8.270039311245278E-2},{"$f":"INDEX($D5:$G5,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":9.9999254697374876E-2},{"$f":"INDEX($D5:$G5,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0.11885267838843443},{"$f":"INDEX($D5:$G5,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.13955776118078672},{"$f":"INDEX($D5:$G5,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.16122588173739716},{"$f":"INDEX($D5:$G5,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.18395444426706833},{"$f":"INDEX($D5:$G5,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.2077661358370021},{"$f":"INDEX($D5:$G5,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.23356813984805749},{"$f":"INDEX($D5:$G5,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.26191336304189544},{"$f":"INDEX($D5:$G5,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.29343878616910213},{"$f":"INDEX($D5:$G5,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.32707152165416398},{"$f":"INDEX($D5:$G5,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.36204976646172432},{"$f":"INDEX($D5:$G5,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.39583607360133555},{"$f":"INDEX($D5:$G5,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":0.42727803370498479},{"$f":"INDEX($D5:$G5,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":0.45540393436304011},{"$f":"INDEX($D5:$G5,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":0.48121577355009881},{"$f":"INDEX($D5:$G5,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":0.50468383881483103},{"$f":"INDEX($D5:$G5,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":0.5258654509778502},{"$f":"INDEX($D5:$G5,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":0.54475890133743476},{"$f":"INDEX($D5:$G5,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":0.5613481247738078},{"$f":"INDEX($D5:$G5,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":0.57563772123787837},{"$f":"INDEX($D5:$G5,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":0.58767570983556683},{"$f":"INDEX($D5:$G5,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":0.59755725257378134},null,null,{"$f":"1","v":1},{"$f":"SUMIF($C$5:$C$8764, $AP5, I$5:I$8764)","v":2.4998777485508308},{"$f":"SUMIF($C$5:$C$8764, $AP5, J$5:J$8764)","v":7.5252012975169933},14.58757338545057,23.593828058468024,34.496689248186442,47.271091160864771,61.819414684448439,78.252662902785403,96.564491318485054,116.76337679494799,138.77743500944149,162.95356903134333,188.25418684741078,214.79302174863901,242.59656411822272,272.72407982346465,305.82116625810846,342.63158919937842,381.90259954812097,422.74468372615723,462.19501086100388,498.90797883125902,531.74897495840332,561.88797463285016,589.29028433452743,614.02283428802218,636.08362934063484,655.45391117622091,672.13905089282696,686.19511763791377,697.73322661231555,null,null,{"$f":"1","v":1},{"$f":"_xlfn.MAXIFS(I$5:I$8764, $C$5:$C$8764, $BX5) * 1000","v":5.7414913437813686},{"$f":"_xlfn.MAXIFS(J$5:J$8764, $C$5:$C$8764, $BX5) * 1000","v":17.283196402285007},33.503408863850211,54.188153657868881,79.228851419792022,108.56793331935457,141.98119667817608,179.72358326107462,221.78052160475855,268.17148059640147,318.73136287595844,374.25690379223443,432.36505658789804,493.31703351868026,557.1736752820475,626.36780716771909,702.38217842209326,786.92500248649094,877.11907942067569,970.92145551931571,1061.5273709027247,1145.846369272919,1221.2725756521952,1290.4930828715499,1353.4282100164671,1410.2316763259487,1460.8988995151371,1505.3867971933732,1543.7077052090558,1575.9903980692602,1602.4900750388842]
[null,null,1,1.2509447067587601E-4,1.2848530374954999E-4,{"$f":"E6*'Scenario Setup'!$N$7 + D6* 'Scenario Setup'!$N$7","v":1.26789887212713E-4},null,{"$f":"H5+1","v":2},{"$f":"INDEX($D6:$G6,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":2.2580280839861831E-3},{"$f":"INDEX($D6:$G6,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":6.7971787329571889E-3},{"$f":"INDEX($D6:$G6,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":1.3176304481549725E-2},{"$f":"INDEX($D6:$G6,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":2.1311252678514161E-2},{"$f":"INDEX($D6:$G6,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":3.1159320959636611E-2},{"$f":"INDEX($D6:$G6,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":4.2697868511282211E-2},{"$f":"INDEX($D6:$G6,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":5.583872034302164E-2},{"$f":"INDEX($D6:$G6,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":7.0682140590124162E-2},{"$f":"INDEX($D6:$G6,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":8.7222398551040789E-2},{"$f":"INDEX($D6:$G6,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":0.10546715099844077},{"$f":"INDEX($D6:$G6,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0.12535146802940317},{"$f":"INDEX($D6:$G6,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.14718869171576696},{"$f":"INDEX($D6:$G6,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.17004161146514227},{"$f":"INDEX($D6:$G6,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.19401295748715677},{"$f":"INDEX($D6:$G6,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.21912665736356626},{"$f":"INDEX($D6:$G6,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.24633949871255076},{"$f":"INDEX($D6:$G6,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.27623462086837108},{"$f":"INDEX($D6:$G6,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.3094838342881},{"$f":"INDEX($D6:$G6,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.34495558657893732},{"$f":"INDEX($D6:$G6,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.38184641979507972},{"$f":"INDEX($D6:$G6,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.41748014094186953},{"$f":"INDEX($D6:$G6,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":0.45064132763244974},{"$f":"INDEX($D6:$G6,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":0.48030513483428616},{"$f":"INDEX($D6:$G6,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":0.50752834914050693},{"$f":"INDEX($D6:$G6,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":0.53227963344164642},{"$f":"INDEX($D6:$G6,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":0.55461944282470776},{"$f":"INDEX($D6:$G6,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":0.57454597515723471},{"$f":"INDEX($D6:$G6,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":0.59204228688881366},{"$f":"INDEX($D6:$G6,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":0.60711322949277369},{"$f":"INDEX($D6:$G6,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":0.61980944772952062},{"$f":"INDEX($D6:$G6,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":0.63023130700459962},null,null,{"$f":"AP5+1","v":2},{"$f":"SUMIF($C$5:$C$8764, $AP6, I$5:I$8764)","v":2.5747984327589091},7.7507296179879779,15.024759155677527,24.300928932601852,35.530546028937266,48.687793435640955,63.672126421326972,80.597874803318859,99.458503941294083,120.26274474803822,142.93655854641301,167.8372450003194,193.89611573446064,221.2303125969041,249.86711988072074,280.89754937501993,314.98654685908053,352.90016857650966,393.348120864343,435.41423165443069,476.04687480568617,513.86012085203356,547.68535306886076,578.72761070392858,606.95116048141358,632.42493850728169,655.14688983462588,675.09769396545948,692.28288296823473,706.76020636814144,718.6441094596106,null,null,{"$f":"BX5+1","v":2},{"$f":"_xlfn.MAXIFS(I$5:I$8764, $C$5:$C$8764, $BX6) * 1000","v":5.4545167542698731},16.419337537747261,31.828821821869766,51.479689563571213,75.26878847581699,103.14142716739832,134.88460918977006,170.74053365885862,210.69535743080135,254.76757628742845,302.80034486182581,355.55057560906175,410.75433261322632,468.65977206580249,529.32469368881402,595.06032387074254,667.27530021505993,747.59245523646553,833.27839889050688,922.3922895827784,1008.4694869350037,1088.5740036493971,1160.2302131205449,1225.990900328751,1285.7803670177261,1339.7446491412645,1387.8793934489593,1430.1436709194825,1466.5492008236195,1497.2183211854665,1522.3934757505097]
[null,null,1,1.3221176670909801E-4,1.3905205644718099E-4,{"$f":"E7*'Scenario Setup'!$N$7 + D7* 'Scenario Setup'!$N$7","v":1.3563191157813951E-4},null,{"$f":"H6+1","v":3},{"$f":"INDEX($D7:$G7,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":2.4437304456687045E-3},{"$f":"INDEX($D7:$G7,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":7.3561851299281493E-3},{"$f":"INDEX($D7:$G7,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":1.425993620332717E-2},{"$f":"INDEX($D7:$G7,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":2.3063910221119487E-2},{"$f":"INDEX($D7:$G7,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":3.3721892936338212E-2},{"$f":"INDEX($D7:$G7,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":4.6209381533457439E-2},{"$f":"INDEX($D7:$G7,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":6.043094942757913E-2},{"$f":"INDEX($D7:$G7,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":7.6495106571127597E-2},{"$f":"INDEX($D7:$G7,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":9.4395650964247499E-2},{"$f":"INDEX($D7:$G7,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":0.11414086907982199},{"$f":"INDEX($D7:$G7,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0.13566049111840639},{"$f":"INDEX($D7:$G7,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.15929362869968877},{"$f":"INDEX($D7:$G7,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.18402599414723642},{"$f":"INDEX($D7:$G7,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.20996876630011577},{"$f":"INDEX($D7:$G7,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.23714784056699886},{"$f":"INDEX($D7:$G7,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.2665986916831945},{"$f":"INDEX($D7:$G7,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.29895241691241992},{"$f":"INDEX($D7:$G7,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.33493607703806832},{"$f":"INDEX($D7:$G7,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.37332505973013136},{"$f":"INDEX($D7:$G7,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.41324982990270864},{"$f":"INDEX($D7:$G7,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.45181410192237054},{"$f":"INDEX($D7:$G7,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":0.48770249591754927},{"$f":"INDEX($D7:$G7,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":0.51980588263256489},{"$f":"INDEX($D7:$G7,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":0.54926795978779419},{"$f":"INDEX($D7:$G7,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":0.57605481308030027},{"$f":"INDEX($D7:$G7,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":0.60023186948052365},{"$f":"INDEX($D7:$G7,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":0.62179717864693351},{"$f":"INDEX($D7:$G7,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":0.64073240357553174},{"$f":"INDEX($D7:$G7,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":0.65704279472939486},{"$f":"INDEX($D7:$G7,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":0.67078316194184384},{"$f":"INDEX($D7:$G7,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":0.68206212476414185},null,null,{"$f":"AP6+1","v":3},2.6401340849453132,7.9474048093617329,15.406013247605813,24.917566344038246,36.432135593310392,49.923248878351465,65.287810139673425,82.643050320017693,101.98226896220329,123.31441852640873,146.56358159998177,172.09612434549388,198.81624036120522,226.84404397603674,256.20751182349943,288.02534017700287,322.97934785163403,361.85502981041651,403.32935111755148,446.46289178814919,488.12659049954794,526.89934974906043,561.58289909826135,593.41285573225639,622.35257964138077,648.47275618908839,671.77127828408334,692.22833516967501,709.8495992908579,724.69428557020865,736.87974335781439,null,null,{"$f":"BX6+1","v":3},5.7065873766428341,17.178127512835651,33.299733231163017,53.858730269184214,78.747199343563508,107.90792159940627,141.11805734269447,178.63099848326101,220.43226214139739,266.54119884802486,316.79371491139392,371.98170212612331,429.73660087432461,490.31803543685521,553.78647664530922,622.55996003376879,698.11222084375606,782.14108785827693,871.78685235778198,965.01898026534718,1055.0740795447616,1138.8804815576602,1213.8481530944694,1282.647851474338,1345.2003801830308,1401.6585239617089,1452.0177283823743,1496.2351729630359,1534.3231185593731,1566.4095568259072,1592.748135607143]
[null,null,1,1.3982717879980401E-4,1.5032543714502901E-4,{"$f":"E8*'Scenario Setup'!$N$7 + D8* 'Scenario Setup'!$N$7","v":1.4507630797241651E-4},null,4,{"$f":"INDEX($D8:$G8,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":2.6418512382756776E-3},{"$f":"INDEX($D8:$G8,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":7.9525738319178186E-3},{"$f":"INDEX($D8:$G8,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":1.5416033377684291E-2},{"$f":"INDEX($D8:$G8,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":2.493377282471523E-2},{"$f":"INDEX($D8:$G8,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":3.6455831193970646E-2},{"$f":"INDEX($D8:$G8,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":4.9955719150813364E-2},{"$f":"INDEX($D8:$G8,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":6.5330273581683085E-2},{"$f":"INDEX($D8:$G8,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":8.2696801676775636E-2},{"$f":"INDEX($D8:$G8,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":0.10204859862090705},{"$f":"INDEX($D8:$G8,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":0.12339462269697067},{"$f":"INDEX($D8:$G8,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0.14665890711533736},{"$f":"INDEX($D8:$G8,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.17220805632453565},{"$f":"INDEX($D8:$G8,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.19894555120614107},{"$f":"INDEX($D8:$G8,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.22699158421189408},{"$f":"INDEX($D8:$G8,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.25637415017141568},{"$f":"INDEX($D8:$G8,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.28821267296246089},{"$f":"INDEX($D8:$G8,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.32318941485768699},{"$f":"INDEX($D8:$G8,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.36209038170905433},{"$f":"INDEX($D8:$G8,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.40359167807376783},{"$f":"INDEX($D8:$G8,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.44675327296457945},{"$f":"INDEX($D8:$G8,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.48844406990534639},{"$f":"INDEX($D8:$G8,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":0.52724204710611899},{"$f":"INDEX($D8:$G8,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":0.56194815476878257},{"$f":"INDEX($D8:$G8,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":0.59379881372859988},{"$f":"INDEX($D8:$G8,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":0.62275736014510175},{"$f":"INDEX($D8:$G8,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":0.6488945253557733},{"$f":"INDEX($D8:$G8,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":0.67220820089885791},{"$f":"INDEX($D8:$G8,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":0.69267856313267506},{"$f":"INDEX($D8:$G8,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":0.71031128819159728},{"$f":"INDEX($D8:$G8,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":0.72516562951181507},{"$f":"INDEX($D8:$G8,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":0.7373590127678803},null,null,4,1.847330399985788,5.5608851796749983,10.779754247017923,17.435090915830536,25.491959670419792,34.931837683897527,45.682587527374558,57.826236960569524,71.358097601057196,86.284433582139258,102.55212466833967,120.41752122970331,139.11387566428999,158.72523326834244,179.27116959518852,201.53444853777069,225.99214610202873,253.19388161696131,282.21391321548293,312.39491856448541,341.54745958287441,368.67717896394117,392.94563391005136,415.21739914178812,435.46683724774317,453.74340754192855,470.04563566975281,484.35965983030036,496.68944909473964,507.07643678543093,515.60273351298838,null,null,4,5.4470444597139691,16.396844229536438,31.785218631571702,51.409166101751353,75.165675664234342,103.00013085107335,134.6998270034957,170.50663144210722,210.40671998715391,254.41856308257888,302.38553022830843,355.06349696393841,410.19162880248132,468.01774197933565,528.59955703507478,594.24513414472074,666.36118117982483,746.56830749158496,832.13686758276856,921.12867867197451,1007.0879564719941,1087.0827357758865,1158.6407814081369,1224.3113812177419,1284.0189406495635,1337.9092955986719,1385.978098778299,1428.1844772369245,1464.5401341907775,1495.1672400696852,1520.3079064886881]
[null,null,1,1.4700304291709399E-4,1.6094326653623599E-4,{"$f":"E9*'Scenario Setup'!$N$7 + D9* 'Scenario Setup'!$N$7","v":1.5397315472666498E-4},null,5,{"$f":"INDEX($D9:$G9,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":2.8284512326458761E-3},{"$f":"INDEX($D9:$G9,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":8.5142823076884006E-3},{"$f":"INDEX($D9:$G9,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":1.6504903068683335E-2},{"$f":"INDEX($D9:$G9,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":2.6694902218116056E-2},{"$f":"INDEX($D9:$G9,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":3.9030789918745736E-2},{"$f":"INDEX($D9:$G9,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":5.3484205833653702E-2},{"$f":"INDEX($D9:$G9,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":6.9944700202654503E-2},{"$f":"INDEX($D9:$G9,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":8.8537865891046702E-2},{"$f":"INDEX($D9:$G9,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":0.10925652450721725},{"$f":"INDEX($D9:$G9,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":0.13211026707806614},{"$f":"INDEX($D9:$G9,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0.15701776110589113},{"$f":"INDEX($D9:$G9,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.18437150514977491},{"$f":"INDEX($D9:$G9,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.21299753043842823},{"$f":"INDEX($D9:$G9,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.24302451889131527},{"$f":"INDEX($D9:$G9,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.27448244267689192},{"$f":"INDEX($D9:$G9,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.30856979314130839},{"$f":"INDEX($D9:$G9,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.34601702230174364},{"$f":"INDEX($D9:$G9,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.38766565340092773},{"$f":"INDEX($D9:$G9,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.43209828123344407},{"$f":"INDEX($D9:$G9,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.47830847827374351},{"$f":"INDEX($D9:$G9,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.52294399154135174},{"$f":"INDEX($D9:$G9,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":0.56448235859540186},{"$f":"INDEX($D9:$G9,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":0.60163983800853971},{"$f":"INDEX($D9:$G9,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":0.6357401818470817},{"$f":"INDEX($D9:$G9,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":0.66674413661966325},{"$f":"INDEX($D9:$G9,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":0.69472742957988498},{"$f":"INDEX($D9:$G9,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":0.71968780334051485},{"$f":"INDEX($D9:$G9,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":0.74160403407072739},{"$f":"INDEX($D9:$G9,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":0.76048219882324641},{"$f":"INDEX($D9:$G9,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":0.77638573623996165},{"$f":"INDEX($D9:$G9,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":0.78944036603934864},null,null,5,0.69590621825891641,2.0948361893408207,4.0608317883257037,6.5679578403134364,9.6030538177616194,13.159142002763824,17.209047567615254,21.783671117891778,26.881246497153072,32.504133461573062,38.632321133734429,45.362379037188092,52.405466353837873,59.793243713677974,67.533085406270715,75.919865732678588,85.133303577578531,95.380445557389663,106.3125562635401,117.68201637518978,128.66404458893064,138.88405743397948,148.0262058578156,156.41618304678374,164.04433115406957,170.92928195456881,177.07048004545496,182.46270355983569,187.10744768303735,191.02032072566431,194.23225450398266,null,null,5,4.8288051507315135,14.53580312349526,28.177597700996248,45.574227987848012,66.634374749481793,91.309620484683933,119.41140250419016,151.15413619824977,186.52556643090887,225.5420672515273,268.06478571496922,314.76380552000137,363.63489679545989,414.89774864481683,468.6035303298039,526.79833729608424,590.72921613304402,661.8328371010906,737.68936934806334,816.58061375385046,892.7835172667202,963.69889260304535,1027.1351031720767,1085.3520927629604,1138.2828467992747,1186.0566488083496,1228.6696449202761,1266.0856012617519,1298.3148927344732,1325.465823429802,1347.7530253050147]
[null,null,1,1.5205463286021401E-4,1.6794972184818301E-4,{"$f":"E10*'Scenario Setup'!$N$7 + D10* 'Scenario Setup'!$N$7","v":1.6000217735419851E-4},null,6,{"$f":"INDEX($D10:$G10,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":2.9515841700470998E-3},{"$f":"INDEX($D10:$G10,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":8.8849404892078418E-3},{"$f":"INDEX($D10:$G10,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":1.722342250890304E-2},{"$f":"INDEX($D10:$G10,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":2.7857029988189088E-2},{"$f":"INDEX($D10:$G10,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":4.0729944479487259E-2},{"$f":"INDEX($D10:$G10,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":5.5812571015580098E-2},{"$f":"INDEX($D10:$G10,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":7.2989651549948631E-2},{"$f":"INDEX($D10:$G10,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":9.2392246469566328E-2},{"$f":"INDEX($D10:$G10,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":0.11401286488089862},{"$f":"INDEX($D10:$G10,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":0.13786151534369925},{"$f":"INDEX($D10:$G10,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0.16385332465599906},{"$f":"INDEX($D10:$G10,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.19239787829001104},{"$f":"INDEX($D10:$G10,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.22227010027430841},{"$f":"INDEX($D10:$G10,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.25360427452797657},{"$f":"INDEX($D10:$G10,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.28643167801875513},{"$f":"INDEX($D10:$G10,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.32200297685126217},{"$f":"INDEX($D10:$G10,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.36108042231906778},{"$f":"INDEX($D10:$G10,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.40454217228231132},{"$f":"INDEX($D10:$G10,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.45090911664760919},{"$f":"INDEX($D10:$G10,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.49913101437901036},{"$f":"INDEX($D10:$G10,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.54570967653234659},{"$f":"INDEX($D10:$G10,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":0.58905636224898539},{"$f":"INDEX($D10:$G10,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":0.6278314440919468},{"$f":"INDEX($D10:$G10,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":0.66341630194818446},{"$f":"INDEX($D10:$G10,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":0.69576997347675584},{"$f":"INDEX($D10:$G10,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":0.72497148261853361},{"$f":"INDEX($D10:$G10,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":0.75101847371387487},{"$f":"INDEX($D10:$G10,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":0.77388879898014551},{"$f":"INDEX($D10:$G10,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":0.79358880002663779},{"$f":"INDEX($D10:$G10,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":0.81018467721382115},{"$f":"INDEX($D10:$G10,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":0.82380762330423374},null,null,6,0.48438094966954198,1.4580969621649584,2.8265152781630101,4.5715838896224419,6.6841424978393738,9.1593343081231104,11.978244460244859,15.162381117634462,18.710514958708959,22.624288476244793,26.88977323052865,31.574185803765619,36.476480442804316,41.618694321075814,47.005960264365797,52.843523591991939,59.256476452507371,66.388932282543877,73.998156092881473,81.911794082622734,89.55576264605682,96.669335420136761,103.03266774764026,108.87245623044156,114.18197858773753,118.97420334399533,123.24874391472689,127.00196565380085,130.2349092751374,132.95843884075316,135.19408423807383,null,null,6,2.4841983223928557,7.4780026542486384,14.496078999433552,23.445845748116515,34.280323351063977,46.974603229127524,61.431678544856823,77.761856162191492,95.958831376918525,116.03102788489664,137.90701222741325,161.93151167102351,187.07344205966436,213.44582334035329,241.07497974655672,271.01353334831248,303.90303230268989,340.48257743056081,379.50727697179661,420.09319644602766,459.29608808464724,495.77878948660185,528.41380435165081,558.36376989427106,585.59421019482465,610.17163568636545,632.09406372994579,651.34285366302834,667.92334289571477,681.89124890544952,693.35698996995416]
[null,null,1,1.5820732645940299E-4,1.7639283363591501E-4,{"$f":"E11*'Scenario Setup'!$N$7 + D11* 'Scenario Setup'!$N$7","v":1.6730008004765899E-4},null,7,{"$f":"INDEX($D11:$G11,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":3.0999652142332558E-3},{"$f":"INDEX($D11:$G11,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":9.3316012216712076E-3},{"$f":"INDEX($D11:$G11,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":1.8089272597904431E-2},{"$f":"INDEX($D11:$G11,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":2.9257449206966303E-2},{"$f":"INDEX($D11:$G11,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":4.2777506515102197E-2},{"$f":"INDEX($D11:$G11,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":5.861836176688149E-2},{"$f":"INDEX($D11:$G11,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":7.6658962702133127E-2},{"$f":"INDEX($D11:$G11,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":9.7036958331413792E-2},{"$f":"INDEX($D11:$G11,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":0.11974448118151487},{"$f":"INDEX($D11:$G11,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":0.14479204295913142},{"$f":"INDEX($D11:$G11,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0.17209050374530227},{"$f":"INDEX($D11:$G11,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.20207003955499614},{"$f":"INDEX($D11:$G11,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.23344398781061984},{"$f":"INDEX($D11:$G11,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.26635338310716145},{"$f":"INDEX($D11:$G11,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.30083107475753679},{"$f":"INDEX($D11:$G11,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.33819060193107769},{"$f":"INDEX($D11:$G11,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.37923253556136993},{"$f":"INDEX($D11:$G11,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.424879179964402},{"$f":"INDEX($D11:$G11,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.47357706772289965},{"$f":"INDEX($D11:$G11,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.52422316043767114},{"$f":"INDEX($D11:$G11,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.57314340938946073},{"$f":"INDEX($D11:$G11,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":0.61866920507487988},{"$f":"INDEX($D11:$G11,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":0.65939357475813021},{"$f":"INDEX($D11:$G11,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":0.69676734259007089},{"$f":"INDEX($D11:$G11,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":0.73074748698476732},{"$f":"INDEX($D11:$G11,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":0.7614170045480021},{"$f":"INDEX($D11:$G11,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":0.78877342119720528},{"$f":"INDEX($D11:$G11,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":0.81279347574388205},{"$f":"INDEX($D11:$G11,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":0.83348382860056858},{"$f":"INDEX($D11:$G11,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":0.85091400812993456},{"$f":"INDEX($D11:$G11,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":0.86522180237284108},null,null,7,0.17607625066759008,0.53002961074947685,1.027460334625333,1.6618063766674478,2.4297378968978518,3.3294894125906476,4.3541852246225243,5.5116437180436426,6.8014180248767424,8.2241052040483247,9.7746421591586632,11.477462641752799,13.259484953527517,15.128719778791798,17.087032939726068,19.209032709668012,21.540191059635934,24.132894347124477,26.898906511576499,29.775575602970108,32.554217755987544,35.140056905453619,37.453177804908975,39.575986436100933,41.506039197561144,43.248050249015392,44.80187906398919,46.166204420283869,47.341404625521058,48.331428850922791,49.14410337838116,null,null,7,1.9804796932606128,5.9616948733074251,11.55672227595187,18.691752979987029,27.329333436548925,37.449605756375355,48.975233090010285,61.99415547915266,76.501346618715132,92.503522139426522,109.94373307987564,129.09680667304613,149.14073075722027,170.16560832779248,192.19242587740757,216.06036625857612,242.2808914934208,271.44323560316053,302.55493239497241,334.91128197723964,366.16503901729612,395.2501763151368,421.26781896744779,445.14485730063529,466.85380604585686,486.44768937628965,503.92492667087771,519.27065701723313,532.489135563677,543.62478200554665,552.76562520705204]
[null,null,1,1.6377762871812901E-4,1.83996405305965E-4,{"$f":"E12*'Scenario Setup'!$N$7 + D12* 'Scenario Setup'!$N$7","v":1.73887017012047E-4},null,8,{"$f":"INDEX($D12:$G12,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":3.2335920016442225E-3},{"$f":"INDEX($D12:$G12,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":9.7338482813888096E-3},{"$f":"INDEX($D12:$G12,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":1.8869026955392301E-2},{"$f":"INDEX($D12:$G12,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":3.0518617857316285E-2},{"$f":"INDEX($D12:$G12,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":4.4621469390175507E-2},{"$f":"INDEX($D12:$G12,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":6.1145158948423289E-2},{"$f":"INDEX($D12:$G12,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":7.9963416205388591E-2},{"$f":"INDEX($D12:$G12,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":0.10121982365597385},{"$f":"INDEX($D12:$G12,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":0.12490617469246497},{"$f":"INDEX($D12:$G12,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":0.15103343413812403},{"$f":"INDEX($D12:$G12,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0.17950861961764683},{"$f":"INDEX($D12:$G12,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.21078045026985306},{"$f":"INDEX($D12:$G12,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.24350680077003997},{"$f":"INDEX($D12:$G12,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.27783478513620186},{"$f":"INDEX($D12:$G12,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.31379866868041917},{"$f":"INDEX($D12:$G12,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.35276861185878217},{"$f":"INDEX($D12:$G12,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.39557969493467765},{"$f":"INDEX($D12:$G12,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.44319397898078122},{"$f":"INDEX($D12:$G12,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.49399103297023844},{"$f":"INDEX($D12:$G12,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.54682027104203512},{"$f":"INDEX($D12:$G12,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.59784927130392262},{"$f":"INDEX($D12:$G12,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":0.64533749733979828},{"$f":"INDEX($D12:$G12,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":0.68781732758922642},{"$f":"INDEX($D12:$G12,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":0.72680212528237176},{"$f":"INDEX($D12:$G12,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":0.76224701434916187},{"$f":"INDEX($D12:$G12,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":0.79423856903868517},{"$f":"INDEX($D12:$G12,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":0.82277420862081829},{"$f":"INDEX($D12:$G12,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":0.84782966921262459},{"$f":"INDEX($D12:$G12,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":0.86941189832971055},{"$f":"INDEX($D12:$G12,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":0.887593421417324},{"$f":"INDEX($D12:$G12,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":0.90251796599369827},null,null,8,6.3371452910293058E-2,0.19076250426346661,0.36979237100990847,0.59809931291540175,0.87448489011901964,1.1983136892415918,1.5671110832873378,1.9836909805383867,2.4478925491229244,2.9599306760089688,3.5179831064979967,4.1308437712285011,4.7722098986168096,5.4449646072069289,6.1497794234653647,6.9135065472919637,7.7525117569174311,8.6856493815004612,9.6811624558888418,10.716501970289917,11.716560693069786,12.647227851602963,13.479741217828531,14.243759458216376,14.938403098250275,15.565368807128616,16.124606008088023,16.615639181176043,17.038604482765443,17.39492325569606,17.687412250395553,null,null,8,0.9787845988110293,2.9463645321184906,5.7115161619329671,9.2377619441634877,13.5065917386033,18.508191460189636,24.204340006517,30.638498746427803,37.808183599916006,45.716713538618137,54.335943479028813,63.801697415654807,73.707723849597883,84.098553115856646,94.984557073255829,106.78047324948569,119.7390743196885,134.15156911929293,149.52746505315588,165.51848821418022,180.96459258469531,195.33893054852544,208.19726381602027,219.99767634500103,230.7265844779686,240.41019360559022,249.0477225597725,256.63182684098877,263.16460941129242,268.66802319139657,273.18557344764281]
[null,null,1,1.61899848331862E-4,1.8099146820139901E-4,{"$f":"E13*'Scenario Setup'!$N$7 + D13* 'Scenario Setup'!$N$7","v":1.7144565826663049E-4},null,9,{"$f":"INDEX($D13:$G13,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":3.1807825971854197E-3},{"$f":"INDEX($D13:$G13,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":9.5748799481633739E-3},{"$f":"INDEX($D13:$G13,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":1.8560867461020505E-2},{"$f":"INDEX($D13:$G13,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":3.0020203081076377E-2},{"$f":"INDEX($D13:$G13,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":4.3892733908589193E-2},{"$f":"INDEX($D13:$G13,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":6.0146566847761498E-2},{"$f":"INDEX($D13:$G13,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":7.8657493755632801E-2},{"$f":"INDEX($D13:$G13,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":9.9566752209737264E-2},{"$f":"INDEX($D13:$G13,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":0.1228662696285663},{"$f":"INDEX($D13:$G13,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":0.14856683176338212},{"$f":"INDEX($D13:$G13,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0.17657697478044737},{"$f":"INDEX($D13:$G13,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.20733808956242639},{"$f":"INDEX($D13:$G13,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.23952996970298038},{"$f":"INDEX($D13:$G13,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.27329732662766965},{"$f":"INDEX($D13:$G13,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.30867386604466557},{"$f":"INDEX($D13:$G13,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.34700737163597484},{"$f":"INDEX($D13:$G13,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.38911928555251912},{"$f":"INDEX($D13:$G13,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.43595595696755218},{"$f":"INDEX($D13:$G13,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.48592341892187302},{"$f":"INDEX($D13:$G13,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.5378898763462765},{"$f":"INDEX($D13:$G13,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.58808549654271725},{"$f":"INDEX($D13:$G13,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":0.63479816866378713},{"$f":"INDEX($D13:$G13,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":0.67658423960905989},{"$f":"INDEX($D13:$G13,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":0.71493235711865855},{"$f":"INDEX($D13:$G13,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":0.74979837801600313},{"$f":"INDEX($D13:$G13,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":0.78126746266292191},{"$f":"INDEX($D13:$G13,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":0.80933707247648268},{"$f":"INDEX($D13:$G13,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":0.83398333983932826},{"$f":"INDEX($D13:$G13,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":0.85521309880372109},{"$f":"INDEX($D13:$G13,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":0.87309769036567442},{"$f":"INDEX($D13:$G13,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":0.88777849475760473},null,null,9,0.28470761523845911,0.85703475573851862,1.6613585336703913,2.6870684075518021,3.9287801714171087,5.3836391167253721,7.0405275379764625,8.9120874226854383,10.997596204829687,13.298019302644015,15.805169910149703,18.558556337566451,21.440008667244541,24.462479826210611,27.628986767525845,31.060167814067352,{"$f":"SUMIF($C$5:$C$8764, $AP13, Y$5:Y$8764)","v":34.829549159059624},{"$f":"SUMIF($C$5:$C$8764, $AP13, Z$5:Z$8764)","v":39.021837256988981},{"$f":"SUMIF($C$5:$C$8764, $AP13, AA$5:AA$8764)","v":43.494358247616127},{"$f":"SUMIF($C$5:$C$8764, $AP13, AB$5:AB$8764)","v":48.145806661218671},{"$f":"SUMIF($C$5:$C$8764, $AP13, AC$5:AC$8764)","v":52.638749792317917},{"$f":"SUMIF($C$5:$C$8764, $AP13, AD$5:AD$8764)","v":56.8199388785428},{"$f":"SUMIF($C$5:$C$8764, $AP13, AE$5:AE$8764)","v":60.560154453018384},{"$f":"SUMIF($C$5:$C$8764, $AP13, AF$5:AF$8764)","v":63.992643392911013},{"$f":"SUMIF($C$5:$C$8764, $AP13, AG$5:AG$8764)","v":67.113454501259341},{"$f":"SUMIF($C$5:$C$8764, $AP13, AH$5:AH$8764)","v":69.930210368664262},{"$f":"SUMIF($C$5:$C$8764, $AP13, AI$5:AI$8764)","v":72.442683769947493},{"$f":"SUMIF($C$5:$C$8764, $AP13, AJ$5:AJ$8764)","v":74.648738346457861},{"$f":"SUMIF($C$5:$C$8764, $AP13, AK$5:AK$8764)","v":76.548985805114015},{"$f":"SUMIF($C$5:$C$8764, $AP13, AL$5:AL$8764)","v":78.149811783482804},{"$f":"SUMIF($C$5:$C$8764, $AP13, AM$5:AM$8764)","v":79.463871037927703},null,null,9,2.1435768384304628,6.4526544208952838,12.508445445415607,20.231062653108108,29.579968107565225,40.533668575795268,53.008458337504685,67.099519502966018,82.801411839085816,100.12140402452555,118.99785721740808,139.728231317574,161.42281953491468,184.1791450577052,208.01992266545386,233.85344388569874,{"$f":"_xlfn.MAXIFS(Y$5:Y$8764, $C$5:$C$8764, $BX13) * 1000","v":262.23329083699912},{"$f":"_xlfn.MAXIFS(Z$5:Z$8764, $C$5:$C$8764, $BX13) * 1000","v":293.79722234344104},{"$f":"_xlfn.MAXIFS(AA$5:AA$8764, $C$5:$C$8764, $BX13) * 1000","v":327.47104029478891},{"$f":"_xlfn.MAXIFS(AB$5:AB$8764, $C$5:$C$8764, $BX13) * 1000","v":362.49201111146891},{"$f":"_xlfn.MAXIFS(AC$5:AC$8764, $C$5:$C$8764, $BX13) * 1000","v":396.31958830550701},{"$f":"_xlfn.MAXIFS(AD$5:AD$8764, $C$5:$C$8764, $BX13) * 1000","v":427.79995483810995},{"$f":"_xlfn.MAXIFS(AE$5:AE$8764, $C$5:$C$8764, $BX13) * 1000","v":455.96021135062927},{"$f":"_xlfn.MAXIFS(AF$5:AF$8764, $C$5:$C$8764, $BX13) * 1000","v":481.80357976056825},{"$f":"_xlfn.MAXIFS(AG$5:AG$8764, $C$5:$C$8764, $BX13) * 1000","v":505.3003113227673},{"$f":"_xlfn.MAXIFS(AH$5:AH$8764, $C$5:$C$8764, $BX13) * 1000","v":526.50779687535839},{"$f":"_xlfn.MAXIFS(AI$5:AI$8764, $C$5:$C$8764, $BX13) * 1000","v":545.42432562943657},{"$f":"_xlfn.MAXIFS(AJ$5:AJ$8764, $C$5:$C$8764, $BX13) * 1000","v":562.03381284164311},{"$f":"_xlfn.MAXIFS(AK$5:AK$8764, $C$5:$C$8764, $BX13) * 1000","v":576.340864081738},{"$f":"_xlfn.MAXIFS(AL$5:AL$8764, $C$5:$C$8764, $BX13) * 1000","v":588.39355711109351},{"$f":"_xlfn.MAXIFS(AM$5:AM$8764, $C$5:$C$8764, $BX13) * 1000","v":598.28717017723534}]
[null,null,1,1.5919688371145301E-4,1.76559311672755E-4,{"$f":"E14*'Scenario Setup'!$N$7 + D14* 'Scenario Setup'!$N$7","v":1.6787809769210402E-4},null,10,{"$f":"INDEX($D14:$G14,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":3.1028909346976319E-3},{"$f":"INDEX($D14:$G14,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":9.3404083065166382E-3},{"$f":"INDEX($D14:$G14,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":1.8106345097551317E-2},{"$f":"INDEX($D14:$G14,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":2.9285062135487965E-2},{"$f":"INDEX($D14:$G14,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":4.2817879557242013E-2},{"$f":"INDEX($D14:$G14,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":5.8673685271746032E-2},{"$f":"INDEX($D14:$G14,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":7.6731312770748628E-2},{"$f":"INDEX($D14:$G14,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":9.7128540976756855E-2},{"$f":"INDEX($D14:$G14,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":0.1198574949913087},{"$f":"INDEX($D14:$G14,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":0.14492869644195738},{"$f":"INDEX($D14:$G14,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0.17225292128025416},{"$f":"INDEX($D14:$G14,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.20226075151758488},{"$f":"INDEX($D14:$G14,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.23366431023529968},{"$f":"INDEX($D14:$G14,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.26660476513562237},{"$f":"INDEX($D14:$G14,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.30111499653436741},{"$f":"INDEX($D14:$G14,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.33850978330781906},{"$f":"INDEX($D14:$G14,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.37959045196151364},{"$f":"INDEX($D14:$G14,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.42528017727430778},{"$f":"INDEX($D14:$G14,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.47402402567976132},{"$f":"INDEX($D14:$G14,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.52471791774054355},{"$f":"INDEX($D14:$G14,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.57368433720186762},{"$f":"INDEX($D14:$G14,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":0.61925309974107035},{"$f":"INDEX($D14:$G14,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":0.66001590473360539},{"$f":"INDEX($D14:$G14,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":0.69742494560566759},{"$f":"INDEX($D14:$G14,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":0.73143716016791982},{"$f":"INDEX($D14:$G14,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":0.76213562335762663},{"$f":"INDEX($D14:$G14,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":0.78951785875720004},{"$f":"INDEX($D14:$G14,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":0.81356058322443581},{"$f":"INDEX($D14:$G14,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":0.83427046345791045},{"$f":"INDEX($D14:$G14,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":0.85171709344056301},{"$f":"INDEX($D14:$G14,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":0.86603839125642068},null,null,10,1.3894382994489971,{"$f":"SUMIF($C$5:$C$8764, $AP14, J$5:J$8764)","v":4.1825256854638537},{"$f":"SUMIF($C$5:$C$8764, $AP14, K$5:K$8764)","v":8.1078097397032494},{"$f":"SUMIF($C$5:$C$8764, $AP14, L$5:L$8764)","v":13.113508592191542},{"$f":"SUMIF($C$5:$C$8764, $AP14, M$5:M$8764)","v":19.173346085986037},{"$f":"SUMIF($C$5:$C$8764, $AP14, N$5:N$8764)","v":26.27339059028985},{"$f":"SUMIF($C$5:$C$8764, $AP14, O$5:O$8764)","v":34.359385158688234},{"$f":"SUMIF($C$5:$C$8764, $AP14, P$5:P$8764)","v":43.493025582563149},{"$f":"SUMIF($C$5:$C$8764, $AP14, Q$5:Q$8764)","v":53.670785574411127},{"$f":"SUMIF($C$5:$C$8764, $AP14, R$5:R$8764)","v":64.897376596092343},{"$f":"SUMIF($C$5:$C$8764, $AP14, S$5:S$8764)","v":77.13284516140466},{"$f":"SUMIF($C$5:$C$8764, $AP14, T$5:T$8764)","v":90.570000863164509},{"$f":"SUMIF($C$5:$C$8764, $AP14, U$5:U$8764)","v":104.63214746763103},{"$f":"SUMIF($C$5:$C$8764, $AP14, V$5:V$8764)","v":119.38249822214136},{"$f":"SUMIF($C$5:$C$8764, $AP14, W$5:W$8764)","v":134.83577654787027},{"$f":"SUMIF($C$5:$C$8764, $AP14, X$5:X$8764)","v":151.58072506080458},169.97616840563464,190.43549345989646,212.2624191438546,234.96255158800287,256.88914198976283,277.29430132760996,295.5474090396018,312.29874037131702,327.52901257760544,341.27542564454137,353.53687066126781,364.30292170879954,373.57656405684918,381.38896107768568,387.80187087759322,null,null,10,5.0555934362046901,{"$f":"_xlfn.MAXIFS(J$5:J$8764, $C$5:$C$8764, $BX14) * 1000","v":15.218487507199113},{"$f":"_xlfn.MAXIFS(K$5:K$8764, $C$5:$C$8764, $BX14) * 1000","v":29.50097871801529},{"$f":"_xlfn.MAXIFS(L$5:L$8764, $C$5:$C$8764, $BX14) * 1000","v":47.714654181181153},{"$f":"_xlfn.MAXIFS(M$5:M$8764, $C$5:$C$8764, $BX14) * 1000","v":69.763905789002578},{"$f":"_xlfn.MAXIFS(N$5:N$8764, $C$5:$C$8764, $BX14) * 1000","v":95.598042077713203},{"$f":"_xlfn.MAXIFS(O$5:O$8764, $C$5:$C$8764, $BX14) * 1000","v":125.01964437656521},{"$f":"_xlfn.MAXIFS(P$5:P$8764, $C$5:$C$8764, $BX14) * 1000","v":158.25319824787235},{"$f":"_xlfn.MAXIFS(Q$5:Q$8764, $C$5:$C$8764, $BX14) * 1000","v":195.28587298446087},{"$f":"_xlfn.MAXIFS(R$5:R$8764, $C$5:$C$8764, $BX14) * 1000","v":236.13481165462281},{"$f":"_xlfn.MAXIFS(S$5:S$8764, $C$5:$C$8764, $BX14) * 1000","v":280.65463998540349},{"$f":"_xlfn.MAXIFS(T$5:T$8764, $C$5:$C$8764, $BX14) * 1000","v":329.54691263544993},{"$f":"_xlfn.MAXIFS(U$5:U$8764, $C$5:$C$8764, $BX14) * 1000","v":380.71326964510047},{"$f":"_xlfn.MAXIFS(V$5:V$8764, $C$5:$C$8764, $BX14) * 1000","v":434.38371797360304},{"$f":"_xlfn.MAXIFS(W$5:W$8764, $C$5:$C$8764, $BX14) * 1000","v":490.61183008364145},{"$f":"_xlfn.MAXIFS(X$5:X$8764, $C$5:$C$8764, $BX14) * 1000","v":551.53979775600783},618.47323601453195,692.91628936531515,772.33547787056023,854.93190596033264,934.71373330555946,1008.9596999339716,1075.3752374757817,1136.3264295955717,1191.7431143294373,1241.7606470979802,1286.374993031536,1325.548216507043,1359.2911796908722,1387.7172732534502,1411.0512094953433]
[null,null,1,1.5708337162208499E-4,1.7291323692124401E-4,{"$f":"E15*'Scenario Setup'!$N$7 + D15* 'Scenario Setup'!$N$7","v":1.649983042716645E-4},null,11,{"$f":"INDEX($D15:$G15,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":3.038814040726374E-3},{"$f":"INDEX($D15:$G15,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":9.1475222640160034E-3},{"$f":"INDEX($D15:$G15,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":1.7732436255945238E-2},{"$f":"INDEX($D15:$G15,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":2.8680304874955952E-2},{"$f":"INDEX($D15:$G15,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":4.1933660038668816E-2},{"$f":"INDEX($D15:$G15,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":5.7462032142717508E-2},{"$f":"INDEX($D15:$G15,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":7.5146756853005495E-2},{"$f":"INDEX($D15:$G15,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":9.5122767859772611E-2},{"$f":"INDEX($D15:$G15,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":0.11738235288678382},{"$f":"INDEX($D15:$G15,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":0.14193581628253635},{"$f":"INDEX($D15:$G15,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0.16869577653833309},{"$f":"INDEX($D15:$G15,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.19808392384226664},{"$f":"INDEX($D15:$G15,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.2288389768455931},{"$f":"INDEX($D15:$G15,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.26109918803756943},{"$f":"INDEX($D15:$G15,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.29489675873221644},{"$f":"INDEX($D15:$G15,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.33151931669144657},{"$f":"INDEX($D15:$G15,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.3717516404612925},{"$f":"INDEX($D15:$G15,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.41649784060802109},{"$f":"INDEX($D15:$G15,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.4642350940438929},{"$f":"INDEX($D15:$G15,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.5138821213534055},{"$f":"INDEX($D15:$G15,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.5618373495953124},{"$f":"INDEX($D15:$G15,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":0.60646508493533946},{"$f":"INDEX($D15:$G15,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":0.64638610915360695},{"$f":"INDEX($D15:$G15,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":0.68302262685422255},{"$f":"INDEX($D15:$G15,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":0.71633246511253756},{"$f":"INDEX($D15:$G15,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":0.74639698330956328},{"$f":"INDEX($D15:$G15,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":0.77321375616748733},{"$f":"INDEX($D15:$G15,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":0.79675998135747184},{"$f":"INDEX($D15:$G15,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":0.81704218790604866},{"$f":"INDEX($D15:$G15,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":0.83412853263115216},{"$f":"INDEX($D15:$G15,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":0.84815408551075844},null,null,11,1.9761452356450173,5.948647168837951,11.531429351691767,18.650844400450136,27.269520736703413,37.367643931962789,48.868046395410502,61.858475704069107,76.33391655337131,92.30106987628487,109.70311134931362,128.8142667213682,148.81432287814621,169.7931856165479,191.77179549839445,215.58749874918189,241.75063801047918,270.84915771194784,301.89276376213166,334.17829856839438,365.36365395521545,394.38513581882432,420.34583652433417,444.17061781545641,465.83205457732515,485.38305493495579,502.82204172662404,518.13418656438091,531.32373528377491,542.43501036365126,551.55584800914835,null,null,11,5.1004873218531843,15.353628326276553,29.762948669079933,48.138362348302984,70.383412252171624,96.446956774556142,126.12982415848026,159.65849340763941,197.02001987763202,238.2316988679288,283.14686517582209,332.4733032952924,384.09401974061109,438.24106394264805,494.96848408984425,556.43749471750243,623.96530476662986,699.0694156107869,779.19384990211859,862.5237378011949,943.0140311808965,1017.9193051641697,1084.9246155160979,1146.417056825265,1202.3258440865302,1252.7875346824114,1297.7980579134294,1337.3191412865694,1371.3617434247037,1400.0402619122556,1423.5814045046179]
[null,null,1,1.50864756845146E-4,1.64602099390282E-4,{"$f":"E16*'Scenario Setup'!$N$7 + D16* 'Scenario Setup'!$N$7","v":1.5773342811771398E-4},null,12,{"$f":"INDEX($D16:$G16,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":2.8927523402274206E-3},{"$f":"INDEX($D16:$G16,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":8.7078432842141191E-3},{"$f":"INDEX($D16:$G16,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":1.6880120267266457E-2},{"$f":"INDEX($D16:$G16,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":2.7301775605075667E-2},{"$f":"INDEX($D16:$G16,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":3.9918103439513138E-2},{"$f":"INDEX($D16:$G16,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":5.4700098698812323E-2},{"$f":"INDEX($D16:$G16,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":7.1534800693191347E-2},{"$f":"INDEX($D16:$G16,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":9.0550657476063681E-2},{"$f":"INDEX($D16:$G16,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":0.11174032746455244},{"$f":"INDEX($D16:$G16,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":0.13511361972490205},{"$f":"INDEX($D16:$G16,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0.16058735277236594},{"$f":"INDEX($D16:$G16,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.18856294810299737},{"$f":"INDEX($D16:$G16,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.21783974831414982},{"$f":"INDEX($D16:$G16,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.24854936073897388},{"$f":"INDEX($D16:$G16,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.28072243892363707},{"$f":"INDEX($D16:$G16,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.31558472033403695},{"$f":"INDEX($D16:$G16,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.35388326285037663},{"$f":"INDEX($D16:$G16,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.39647872063620204},{"$f":"INDEX($D16:$G16,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.44192146564854223},{"$f":"INDEX($D16:$G16,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.48918219055969803},{"$f":"INDEX($D16:$G16,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.53483243333985753},{"$f":"INDEX($D16:$G16,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":0.57731512037293931},{"$f":"INDEX($D16:$G16,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":0.61531732606370448},{"$f":"INDEX($D16:$G16,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":0.65019289623545029},{"$f":"INDEX($D16:$G16,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":0.68190168502046766},{"$f":"INDEX($D16:$G16,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":0.7105211412315714},{"$f":"INDEX($D16:$G16,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":0.7360489561628083},{"$f":"INDEX($D16:$G16,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":0.75846342348755724},{"$f":"INDEX($D16:$G16,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":0.77777075841231857},{"$f":"INDEX($D16:$G16,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":0.79403584177281972},{"$f":"INDEX($D16:$G16,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":0.80738725135949063},null,null,12,2.9420462225862933,8.8562290953609555,17.167765583834729,27.767010909235612,40.598326999467851,55.632214522480076,72.753787884351453,92.09368395471239,113.64443604660515,137.41602037745059,163.32383801024901,191.77615085519056,221.55184173367829,252.78476063071741,285.50608344355135,320.96243479029079,359.91360277444676,403.23490751782788,449.45201862281681,497.5180888729322,543.94623360687001,587.15284592998614,625.80262736743612,661.27249392236695,693.52161562229662,722.62876104482132,748.59158214253762,771.3880027026471,791.02434384173512,807.5665919959805,821.14551598280855,null,null,12,5.6298016888671203,16.946985106925805,32.851664578193954,53.134027504906406,77.687606724907425,106.45595329863653,139.21922597896514,176.22740712974195,217.46620874742638,262.95472098949267,312.53105814702752,366.97645661728501,423.95422722740693,483.72050085183241,546.33493464944911,614.18302798003833,688.7186860594602,771.61689232687092,860.05641722485018,952.03404877729474,1040.8774006007457,1123.5561352717043,1197.5150700907582,1265.3890256737177,1327.0998711447776,1382.7983354312375,1432.4799253877657,1476.1023967086278,1513.6778452720537,1545.3325405251269,1571.3167173226079]
[null,null,1,1.4449618323438901E-4,1.56171325780494E-4,{"$f":"E17*'Scenario Setup'!$N$7 + D17* 'Scenario Setup'!$N$7","v":1.503337545074415E-4},null,13,{"$f":"INDEX($D17:$G17,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":2.7445881298073824E-3},{"$f":"INDEX($D17:$G17,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":8.2618352707643453E-3},{"$f":"INDEX($D17:$G17,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":1.6015535471528917E-2},{"$f":"INDEX($D17:$G17,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":2.590340286181031E-2},{"$f":"INDEX($D17:$G17,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":3.7873533569036118E-2},{"$f":"INDEX($D17:$G17,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":5.1898408135502463E-2},{"$f":"INDEX($D17:$G17,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":6.7870851617817599E-2},{"$f":"INDEX($D17:$G17,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":8.5912733073969322E-2},{"$f":"INDEX($D17:$G17,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":0.10601708695044734},{"$f":"INDEX($D17:$G17,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":0.12819321990181881},{"$f":"INDEX($D17:$G17,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0.15236221092524496},{"$f":"INDEX($D17:$G17,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.17890492106361425},{"$f":"INDEX($D17:$G17,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.20668218952205206},{"$f":"INDEX($D17:$G17,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.23581888282277585},{"$f":"INDEX($D17:$G17,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.26634408446449309},{"$f":"INDEX($D17:$G17,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.29942075072672342},{"$f":"INDEX($D17:$G17,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.33575767584731825},{"$f":"INDEX($D17:$G17,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.37617143204654302},{"$f":"INDEX($D17:$G17,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.41928663994468168},{"$f":"INDEX($D17:$G17,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.46412671242287135},{"$f":"INDEX($D17:$G17,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.50743879023711003},{"$f":"INDEX($D17:$G17,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":0.54774555170157457},{"$f":"INDEX($D17:$G17,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":0.58380131810609603},{"$f":"INDEX($D17:$G17,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":0.61689059249109657},{"$f":"INDEX($D17:$G17,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":0.64697528522462189},{"$f":"INDEX($D17:$G17,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":0.67412887825995316},{"$f":"INDEX($D17:$G17,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":0.69834918114100952},{"$f":"INDEX($D17:$G17,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":0.71961559931997632},{"$f":"INDEX($D17:$G17,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":0.73793402966598709},{"$f":"INDEX($D17:$G17,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":0.75336602987588031},{"$f":"INDEX($D17:$G17,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":0.76603359209964561}]
[null,null,1,1.38748054523374E-4,1.4852884241831499E-4,{"$f":"E18*'Scenario Setup'!$N$7 + D18* 'Scenario Setup'!$N$7","v":1.436384484708445E-4},null,14,{"$f":"INDEX($D18:$G18,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":2.6102775000342261E-3},{"$f":"INDEX($D18:$G18,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":7.8575296898113628E-3},{"$f":"INDEX($D18:$G18,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":1.5231790678649434E-2},{"$f":"INDEX($D18:$G18,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":2.4635780112206095E-2},{"$f":"INDEX($D18:$G18,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":3.6020134113523276E-2},{"$f":"INDEX($D18:$G18,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":4.9358679931769088E-2},{"$f":"INDEX($D18:$G18,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":6.454948739379128E-2},{"$f":"INDEX($D18:$G18,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":8.1708461708302621E-2},{"$f":"INDEX($D18:$G18,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":0.10082897819183757},{"$f":"INDEX($D18:$G18,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":0.12191988806354756},{"$f":"INDEX($D18:$G18,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0.14490613244091649},{"$f":"INDEX($D18:$G18,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.17014993434753556},{"$f":"INDEX($D18:$G18,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.19656787956926877},{"$f":"INDEX($D18:$G18,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.22427872409354896},{"$f":"INDEX($D18:$G18,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.2533101281734661},{"$f":"INDEX($D18:$G18,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.28476813703926279},{"$f":"INDEX($D18:$G18,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.31932685899561469},{"$f":"INDEX($D18:$G18,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.35776290604873251},{"$f":"INDEX($D18:$G18,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.39876820511839933},{"$f":"INDEX($D18:$G18,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.44141395987430032},{"$f":"INDEX($D18:$G18,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.48260649472876427},{"$f":"INDEX($D18:$G18,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":0.52094078299857549},{"$f":"INDEX($D18:$G18,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":0.5552321051718655},{"$f":"INDEX($D18:$G18,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":0.58670210516260646},{"$f":"INDEX($D18:$G18,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":0.61531455731340523},{"$f":"INDEX($D18:$G18,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":0.64113934762545322},{"$f":"INDEX($D18:$G18,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":0.66417439283599722},{"$f":"INDEX($D18:$G18,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":0.68440010622300784},{"$f":"INDEX($D18:$G18,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":0.70182209608328316},{"$f":"INDEX($D18:$G18,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":0.71649890769334967},{"$f":"INDEX($D18:$G18,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":0.72854656333022616}]
[null,null,1,1.40956371417023E-4,1.50746544192667E-4,{"$f":"E19*'Scenario Setup'!$N$7 + D19* 'Scenario Setup'!$N$7","v":1.4585145780484499E-4},null,15,{"$f":"INDEX($D19:$G19,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":2.6492518631890498E-3},{"$f":"INDEX($D19:$G19,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":7.9748513981839405E-3},{"$f":"INDEX($D19:$G19,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":1.5459218353063423E-2},{"$f":"INDEX($D19:$G19,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":2.5003619868968707E-2},{"$f":"INDEX($D19:$G19,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":3.6557955011036092E-2},{"$f":"INDEX($D19:$G19,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":5.0095660239984692E-2},{"$f":"INDEX($D19:$G19,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":6.5513283451149304E-2},{"$f":"INDEX($D19:$G19,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":8.2928460447670244E-2},{"$f":"INDEX($D19:$G19,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":0.10233446763214689},{"$f":"INDEX($D19:$G19,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":0.12374028838233431},{"$f":"INDEX($D19:$G19,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0.14706974310263318},{"$f":"INDEX($D19:$G19,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.17269046321159057},{"$f":"INDEX($D19:$G19,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.19950285790885369},{"$f":"INDEX($D19:$G19,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.22762745634159842},{"$f":"INDEX($D19:$G19,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.25709233176143642},{"$f":"INDEX($D19:$G19,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.2890200438912145},{"$f":"INDEX($D19:$G19,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.32409476622671224},{"$f":"INDEX($D19:$G19,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.36310470646017751},{"$f":"INDEX($D19:$G19,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.40472226051698362},{"$f":"INDEX($D19:$G19,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.44800476409857309},{"$f":"INDEX($D19:$G19,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.48981234957990127},{"$f":"INDEX($D19:$G19,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":0.52871901165758917},{"$f":"INDEX($D19:$G19,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":0.56352234163212767},{"$f":"INDEX($D19:$G19,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":0.5954622239277596},{"$f":"INDEX($D19:$G19,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":0.62450189199750228},{"$f":"INDEX($D19:$G19,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":0.65071227531872478},{"$f":"INDEX($D19:$G19,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":0.67409125952323079},{"$f":"INDEX($D19:$G19,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":0.69461896543731971},{"$f":"INDEX($D19:$G19,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":0.71230108509593448},{"$f":"INDEX($D19:$G19,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":0.72719703792207413},{"$f":"INDEX($D19:$G19,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":0.73942457853514543}]
[null,null,1,1.4315765576031E-4,1.5297397304032899E-4,{"$f":"E20*'Scenario Setup'!$N$7 + D20* 'Scenario Setup'!$N$7","v":1.4806581440031949E-4},null,16,{"$f":"INDEX($D20:$G20,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":2.6883971720012209E-3},{"$f":"INDEX($D20:$G20,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":8.0926876919130315E-3},{"$f":"INDEX($D20:$G20,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":1.5687643549185393E-2},{"$f":"INDEX($D20:$G20,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":2.5373073009605444E-2},{"$f":"INDEX($D20:$G20,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":3.7098134847590329E-2},{"$f":"INDEX($D20:$G20,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":5.0835873021370923E-2},{"$f":"INDEX($D20:$G20,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":6.6481306819417302E-2},{"$f":"INDEX($D20:$G20,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":8.4153810229866594E-2},{"$f":"INDEX($D20:$G20,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":0.10384656030753615},{"$f":"INDEX($D20:$G20,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":0.12556867316844625},{"$f":"INDEX($D20:$G20,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0.14924284358834886},{"$f":"INDEX($D20:$G20,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.17524213510253611},{"$f":"INDEX($D20:$G20,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.20245070937222945},{"$f":"INDEX($D20:$G20,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.23099087648161287},{"$f":"INDEX($D20:$G20,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.26089112449227481},{"$f":"INDEX($D20:$G20,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.29329060005396829},{"$f":"INDEX($D20:$G20,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.32888358600056389},{"$f":"INDEX($D20:$G20,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.36846993657024579},{"$f":"INDEX($D20:$G20,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.41070243102898102},{"$f":"INDEX($D20:$G20,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.45462447628360181},{"$f":"INDEX($D20:$G20,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.49704981006855403},{"$f":"INDEX($D20:$G20,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":0.53653135644586025},{"$f":"INDEX($D20:$G20,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":0.57184893994173247},{"$f":"INDEX($D20:$G20,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":0.60426076549548191},{"$f":"INDEX($D20:$G20,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":0.6337295232981367},{"$f":"INDEX($D20:$G20,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":0.66032719088004077},{"$f":"INDEX($D20:$G20,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":0.68405162263112274},{"$f":"INDEX($D20:$G20,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":0.70488264564328673},{"$f":"INDEX($D20:$G20,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":0.72282603605690521},{"$f":"INDEX($D20:$G20,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":0.73794209127554766},{"$f":"INDEX($D20:$G20,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":0.75035030585924567}]
[null,null,1,1.4504715963226201E-4,1.54766828281265E-4,{"$f":"E21*'Scenario Setup'!$N$7 + D21* 'Scenario Setup'!$N$7","v":1.4990699395676352E-4},null,17,{"$f":"INDEX($D21:$G21,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":2.7199051917234339E-3},{"$f":"INDEX($D21:$G21,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":8.187534006311099E-3},{"$f":"INDEX($D21:$G21,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":1.5871502759978579E-2},{"$f":"INDEX($D21:$G21,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":2.5670445471206674E-2},{"$f":"INDEX($D21:$G21,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":3.7532925055156673E-2},{"$f":"INDEX($D21:$G21,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":5.143166954520112E-2},{"$f":"INDEX($D21:$G21,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":6.7260467855680933E-2},{"$f":"INDEX($D21:$G21,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":8.5140093038090281E-2},{"$f":"INDEX($D21:$G21,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":0.10506364218231665},{"$f":"INDEX($D21:$G21,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":0.12704033824527655},{"$f":"INDEX($D21:$G21,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0.15099196998535383},{"$f":"INDEX($D21:$G21,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.17729597324314955},{"$f":"INDEX($D21:$G21,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.20482343205253487},{"$f":"INDEX($D21:$G21,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.23369808997210176},{"$f":"INDEX($D21:$G21,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.26394876894357211},{"$f":"INDEX($D21:$G21,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.29672796641749599},{"$f":"INDEX($D21:$G21,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.33273810222381378},{"$f":"INDEX($D21:$G21,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.37278840489382897},{"$f":"INDEX($D21:$G21,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.415515864264067},{"$f":"INDEX($D21:$G21,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.45995267596857675},{"$f":"INDEX($D21:$G21,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.50287523474228413},{"$f":"INDEX($D21:$G21,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":0.54281950491459929},{"$f":"INDEX($D21:$G21,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":0.57855101055297264},{"$f":"INDEX($D21:$G21,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":0.61134270276088176},{"$f":"INDEX($D21:$G21,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":0.64115683445832605},{"$f":"INDEX($D21:$G21,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":0.66806622675243543},{"$f":"INDEX($D21:$G21,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":0.69206870888658445},{"$f":"INDEX($D21:$G21,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":0.71314387152615788},{"$f":"INDEX($D21:$G21,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":0.7312975585079039},{"$f":"INDEX($D21:$G21,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":0.74659077392107109},{"$f":"INDEX($D21:$G21,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":0.75914441280215039}]
[null,null,1,1.4887533660230199E-4,1.5990039276174401E-4,{"$f":"E22*'Scenario Setup'!$N$7 + D22* 'Scenario Setup'!$N$7","v":1.54387864682023E-4},null,18,{"$f":"INDEX($D22:$G22,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":2.8101235468940043E-3},{"$f":"INDEX($D22:$G22,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":8.4591117999784048E-3},{"$f":"INDEX($D22:$G22,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":1.6397955254516865E-2},{"$f":"INDEX($D22:$G22,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":2.6521925652926031E-2},{"$f":"INDEX($D22:$G22,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":3.877787975928404E-2},{"$f":"INDEX($D22:$G22,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":5.3137641004854914E-2},{"$f":"INDEX($D22:$G22,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":6.9491475317414397E-2},{"$f":"INDEX($D22:$G22,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":8.7964161750609907E-2},{"$f":"INDEX($D22:$G22,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":0.10854856842708473},{"$f":"INDEX($D22:$G22,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":0.13125422422618438},{"$f":"INDEX($D22:$G22,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0.15600032366528896},{"$f":"INDEX($D22:$G22,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.18317682200693575},{"$f":"INDEX($D22:$G22,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.21161735751596689},{"$f":"INDEX($D22:$G22,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.24144977828386513},{"$f":"INDEX($D22:$G22,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.27270386226662185},{"$f":"INDEX($D22:$G22,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.30657033487385094},{"$f":"INDEX($D22:$G22,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.34377491496881551},{"$f":"INDEX($D22:$G22,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.38515367292542207},{"$f":"INDEX($D22:$G22,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.4292983879841048},{"$f":"INDEX($D22:$G22,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.47520915402834835},{"$f":"INDEX($D22:$G22,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.51955543987315345},{"$f":"INDEX($D22:$G22,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":0.56082464826919831},{"$f":"INDEX($D22:$G22,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":0.59774135612574886},{"$f":"INDEX($D22:$G22,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":0.63162073791315476},{"$f":"INDEX($D22:$G22,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":0.66242379449326305},{"$f":"INDEX($D22:$G22,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":0.69022576242522982},{"$f":"INDEX($D22:$G22,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":0.71502439894915071},{"$f":"INDEX($D22:$G22,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":0.73679861775953503},{"$f":"INDEX($D22:$G22,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":0.75555445653126185},{"$f":"INDEX($D22:$G22,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":0.7713549428390335},{"$f":"INDEX($D22:$G22,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":0.78432498176769649}]
[null,null,1,1.5130163080146101E-4,1.6341478609589101E-4,{"$f":"E23*'Scenario Setup'!$N$7 + D23* 'Scenario Setup'!$N$7","v":1.5735820844867601E-4},null,19,{"$f":"INDEX($D23:$G23,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":2.8718862436001294E-3},{"$f":"INDEX($D23:$G23,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":8.6450315817199353E-3},{"$f":"INDEX($D23:$G23,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":1.6758360026792714E-2},{"$f":"INDEX($D23:$G23,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":2.7104841536455277E-2},{"$f":"INDEX($D23:$G23,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":3.9630164858679907E-2},{"$f":"INDEX($D23:$G23,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":5.4305534142040743E-2},{"$f":"INDEX($D23:$G23,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":7.1018803508530584E-2},{"$f":"INDEX($D23:$G23,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":8.9897494485825888E-2},{"$f":"INDEX($D23:$G23,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":0.1109343184475976},{"$f":"INDEX($D23:$G23,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":0.13413901370500983},{"$f":"INDEX($D23:$G23,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0.15942899878074643},{"$f":"INDEX($D23:$G23,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.18720279962408032},{"$f":"INDEX($D23:$G23,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.21626841945395761},{"$f":"INDEX($D23:$G23,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.24675651628917103},{"$f":"INDEX($D23:$G23,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.27869752256471741},{"$f":"INDEX($D23:$G23,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.31330833421656201},{"$f":"INDEX($D23:$G23,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.35133062042235719},{"$f":"INDEX($D23:$G23,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.39361882724663882},{"$f":"INDEX($D23:$G23,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.43873378315126632},{"$f":"INDEX($D23:$G23,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.48565360544211889},{"$f":"INDEX($D23:$G23,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.53097456238482044},{"$f":"INDEX($D23:$G23,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":0.57315081189807304},{"$f":"INDEX($D23:$G23,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":0.61087889882486157},{"$f":"INDEX($D23:$G23,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":0.64550290338312033},{"$f":"INDEX($D23:$G23,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":0.6769829692866377},{"$f":"INDEX($D23:$G23,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":0.70539598669189663},{"$f":"INDEX($D23:$G23,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":0.73073966354617781},{"$f":"INDEX($D23:$G23,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":0.7529924500956513},{"$f":"INDEX($D23:$G23,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":0.77216051671508523},{"$f":"INDEX($D23:$G23,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":0.78830827623962174},{"$f":"INDEX($D23:$G23,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":0.80156337899813046}]
[null,null,1,1.5448775992029799E-4,1.6747995282502E-4,{"$f":"E24*'Scenario Setup'!$N$7 + D24* 'Scenario Setup'!$N$7","v":1.60983856372659E-4},null,20,{"$f":"INDEX($D24:$G24,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":2.9433283492151978E-3},{"$f":"INDEX($D24:$G24,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":8.8600885884809709E-3},{"$f":"INDEX($D24:$G24,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":1.717524719620532E-2},{"$f":"INDEX($D24:$G24,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":2.7779111611059514E-2},{"$f":"INDEX($D24:$G24,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":4.0616019514199686E-2},{"$f":"INDEX($D24:$G24,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":5.5656458717937202E-2},{"$f":"INDEX($D24:$G24,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":7.2785493561877523E-2},{"$f":"INDEX($D24:$G24,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":9.2133817846439009E-2},{"$f":"INDEX($D24:$G24,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":0.11369396163072516},{"$f":"INDEX($D24:$G24,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":0.13747590547973459},{"$f":"INDEX($D24:$G24,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0.16339501358874264},{"$f":"INDEX($D24:$G24,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.19185972578610494},{"$f":"INDEX($D24:$G24,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.2216483927374624},{"$f":"INDEX($D24:$G24,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.25289492275886399},{"$f":"INDEX($D24:$G24,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.28563050533382839},{"$f":"INDEX($D24:$G24,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.32110230835222331},{"$f":"INDEX($D24:$G24,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.36007045102879409},{"$f":"INDEX($D24:$G24,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.40341063494476759},{"$f":"INDEX($D24:$G24,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.44964788719791521},{"$f":"INDEX($D24:$G24,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.49773490436182832},{"$f":"INDEX($D24:$G24,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.54418328221115253},{"$f":"INDEX($D24:$G24,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":0.58740872372457154},{"$f":"INDEX($D24:$G24,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":0.62607534851193325},{"$f":"INDEX($D24:$G24,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":0.66156067262836737},{"$f":"INDEX($D24:$G24,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":0.69382384830792843},{"$f":"INDEX($D24:$G24,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":0.7229436784551031},{"$f":"INDEX($D24:$G24,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":0.74891781399922019},{"$f":"INDEX($D24:$G24,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":0.77172416910679376},{"$f":"INDEX($D24:$G24,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":0.79136906764911941},{"$f":"INDEX($D24:$G24,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":0.80791852481887749},{"$f":"INDEX($D24:$G24,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":0.8215033664217859}]
[null,null,1,1.5093945064692201E-4,1.62589250821575E-4,{"$f":"E25*'Scenario Setup'!$N$7 + D25* 'Scenario Setup'!$N$7","v":1.5676435073424849E-4},null,21,{"$f":"INDEX($D25:$G25,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":2.8573781109240345E-3},{"$f":"INDEX($D25:$G25,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":8.6013587985600444E-3},{"$f":"INDEX($D25:$G25,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":1.667370050685376E-2},{"$f":"INDEX($D25:$G25,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":2.6967913885490087E-2},{"$f":"INDEX($D25:$G25,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":3.9429962050847076E-2},{"$f":"INDEX($D25:$G25,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":5.4031194621756935E-2},{"$f":"INDEX($D25:$G25,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":7.0660032256328192E-2},{"$f":"INDEX($D25:$G25,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":8.944335227174785E-2},{"$f":"INDEX($D25:$G25,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":0.11037390286221135},{"$f":"INDEX($D25:$G25,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":0.13346137314309359},{"$f":"INDEX($D25:$G25,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0.15862359882039548},{"$f":"INDEX($D25:$G25,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.18625709257863765},{"$f":"INDEX($D25:$G25,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.21517587934026774},{"$f":"INDEX($D25:$G25,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.24550995706873113},{"$f":"INDEX($D25:$G25,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.27728960446110928},{"$f":"INDEX($D25:$G25,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.31172556996485479},{"$f":"INDEX($D25:$G25,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.34955577600934429},{"$f":"INDEX($D25:$G25,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.39163035218700548},{"$f":"INDEX($D25:$G25,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.43651739733527933},{"$f":"INDEX($D25:$G25,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.48320019108488954},{"$f":"INDEX($D25:$G25,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.52829219659965854},{"$f":"INDEX($D25:$G25,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":0.57025538104980777},{"$f":"INDEX($D25:$G25,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":0.60779287404483151},{"$f":"INDEX($D25:$G25,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":0.64224196580735238},{"$f":"INDEX($D25:$G25,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":0.67356300139628189},{"$f":"INDEX($D25:$G25,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":0.70183248253607688},{"$f":"INDEX($D25:$G25,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":0.72704812875296032},{"$f":"INDEX($D25:$G25,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":0.7491884991576816},{"$f":"INDEX($D25:$G25,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":0.76825973295364325},{"$f":"INDEX($D25:$G25,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":0.78432591757662296},{"$f":"INDEX($D25:$G25,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":0.79751405849432611}]
[null,null,1,1.47068271170729E-4,1.5716884128959499E-4,{"$f":"E26*'Scenario Setup'!$N$7 + D26* 'Scenario Setup'!$N$7","v":1.52118556230162E-4},null,22,{"$f":"INDEX($D26:$G26,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":2.7621186797460143E-3},{"$f":"INDEX($D26:$G26,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":8.3146062181520142E-3},{"$f":"INDEX($D26:$G26,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":1.6117831747362945E-2},{"$f":"INDEX($D26:$G26,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":2.6068856064976841E-2},{"$f":"INDEX($D26:$G26,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":3.8115443772018393E-2},{"$f":"INDEX($D26:$G26,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":5.2229899635328626E-2},{"$f":"INDEX($D26:$G26,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":6.8304364151352867E-2},{"$f":"INDEX($D26:$G26,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":8.6461484794185833E-2},{"$f":"INDEX($D26:$G26,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":0.1066942515191302},{"$f":"INDEX($D26:$G26,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":0.12901203042529091},{"$f":"INDEX($D26:$G26,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0.15333539641649491},{"$f":"INDEX($D26:$G26,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.18004764321522276},{"$f":"INDEX($D26:$G26,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.20800233384734884},{"$f":"INDEX($D26:$G26,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.23732513239694683},{"$f":"INDEX($D26:$G26,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.26804530812820243},{"$f":"INDEX($D26:$G26,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.30133324548915097},{"$f":"INDEX($D26:$G26,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.33790226600997175},{"$f":"INDEX($D26:$G26,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.37857415761522112},{"$f":"INDEX($D26:$G26,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.42196475594333516},{"$f":"INDEX($D26:$G26,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.46709123610553893},{"$f":"INDEX($D26:$G26,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.51067996181999342},{"$f":"INDEX($D26:$G26,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":0.55124417528136893},{"$f":"INDEX($D26:$G26,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":0.58753024123672848},{"$f":"INDEX($D26:$G26,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":0.62083086725250369},{"$f":"INDEX($D26:$G26,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":0.65110772040624865},{"$f":"INDEX($D26:$G26,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":0.67843475200365388},{"$f":"INDEX($D26:$G26,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":0.70280975759750486},{"$f":"INDEX($D26:$G26,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":0.7242120110961151},{"$f":"INDEX($D26:$G26,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":0.74264744703378116},{"$f":"INDEX($D26:$G26,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":0.75817801629576442},{"$f":"INDEX($D26:$G26,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":0.77092649023438875}]
[null,null,1,1.43747218252676E-4,1.52693950066698E-4,{"$f":"E27*'Scenario Setup'!$N$7 + D27* 'Scenario Setup'!$N$7","v":1.48220584159687E-4},null,23,{"$f":"INDEX($D27:$G27,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":2.6834759886427521E-3},{"$f":"INDEX($D27:$G27,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":8.0778738093477999E-3},{"$f":"INDEX($D27:$G27,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":1.5658926895570417E-2},{"$f":"INDEX($D27:$G27,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":2.5326626916763018E-2},{"$f":"INDEX($D27:$G27,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":3.703022571357413E-2},{"$f":"INDEX($D27:$G27,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":5.0742816587994385E-2},{"$f":"INDEX($D27:$G27,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":6.6359610998510968E-2},{"$f":"INDEX($D27:$G27,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":8.3999764415963768E-2},{"$f":"INDEX($D27:$G27,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":0.10365646638475493},{"$f":"INDEX($D27:$G27,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":0.12533881633360902},{"$f":"INDEX($D27:$G27,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0.14896965054757103},{"$f":"INDEX($D27:$G27,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.17492134965909392},{"$f":"INDEX($D27:$G27,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.20208011790150149},{"$f":"INDEX($D27:$G27,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.23056804146707771},{"$f":"INDEX($D27:$G27,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.26041355626924778},{"$f":"INDEX($D27:$G27,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.29275372371917191},{"$f":"INDEX($D27:$G27,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.32828155574731277},{"$f":"INDEX($D27:$G27,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.36779544243715023},{"$f":"INDEX($D27:$G27,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.40995062917845387},{"$f":"INDEX($D27:$G27,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.45379227394745142},{"$f":"INDEX($D27:$G27,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.49613994701739683},{"$f":"INDEX($D27:$G27,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":0.53554922136175265},{"$f":"INDEX($D27:$G27,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":0.57080215507076626},{"$f":"INDEX($D27:$G27,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":0.60315464990575363},{"$f":"INDEX($D27:$G27,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":0.63256946435435213},{"$f":"INDEX($D27:$G27,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":0.65911844419009979},{"$f":"INDEX($D27:$G27,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":0.68279944773052204},{"$f":"INDEX($D27:$G27,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":0.70359233899457418},{"$f":"INDEX($D27:$G27,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":0.72150288354924819},{"$f":"INDEX($D27:$G27,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":0.73659126842209421},{"$f":"INDEX($D27:$G27,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":0.74897676943513614}]
[null,null,1,1.4672179844565E-4,1.5676510260126199E-4,{"$f":"E28*'Scenario Setup'!$N$7 + D28* 'Scenario Setup'!$N$7","v":1.51743450523456E-4},null,24,{"$f":"INDEX($D28:$G28,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":2.7550232900769773E-3},{"$f":"INDEX($D28:$G28,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":8.2932474794797824E-3},{"$f":"INDEX($D28:$G28,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":1.6076427915693397E-2},{"$f":"INDEX($D28:$G28,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":2.6001889828745434E-2},{"$f":"INDEX($D28:$G28,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":3.8017532003073111E-2},{"$f":"INDEX($D28:$G28,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":5.2095730349626015E-2},{"$f":"INDEX($D28:$G28,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":6.8128902436654135E-2},{"$f":"INDEX($D28:$G28,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":8.6239380678791805E-2},{"$f":"INDEX($D28:$G28,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":0.10642017303889484},{"$f":"INDEX($D28:$G28,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":0.128680621556232},{"$f":"INDEX($D28:$G28,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0.15294150516351973},{"$f":"INDEX($D28:$G28,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.17958513297010859},{"$f":"INDEX($D28:$G28,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.20746801299374534},{"$f":"INDEX($D28:$G28,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.23671548650991095},{"$f":"INDEX($D28:$G28,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.26735674759527789},{"$f":"INDEX($D28:$G28,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.3005591741892249},{"$f":"INDEX($D28:$G28,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.33703425542629478},{"$f":"INDEX($D28:$G28,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.37760166820460883},{"$f":"INDEX($D28:$G28,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.42088080383368376},{"$f":"INDEX($D28:$G28,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.46589136212638543},{"$f":"INDEX($D28:$G28,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.5093681161879241},{"$f":"INDEX($D28:$G28,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":0.54982812742828835},{"$f":"INDEX($D28:$G28,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":0.58602098095964972},{"$f":"INDEX($D28:$G28,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":0.61923606361353489},{"$f":"INDEX($D28:$G28,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":0.64943514093793064},{"$f":"INDEX($D28:$G28,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":0.6766919742708285},{"$f":"INDEX($D28:$G28,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":0.70100436482784501},{"$f":"INDEX($D28:$G28,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":0.72235163975892247},{"$f":"INDEX($D28:$G28,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":0.74073971835359831},{"$f":"INDEX($D28:$G28,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":0.75623039235637213},{"$f":"INDEX($D28:$G28,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":0.76894611774188637}]
[null,null,1,1.4997802984672301E-4,1.6129766837237001E-4,{"$f":"E29*'Scenario Setup'!$N$7 + D29* 'Scenario Setup'!$N$7","v":1.5563784910954651E-4},null,25,{"$f":"INDEX($D29:$G29,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":2.8346795659700266E-3},{"$f":"INDEX($D29:$G29,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":8.5330310093156836E-3},{"$f":"INDEX($D29:$G29,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":1.6541247353713977E-2},{"$f":"INDEX($D29:$G29,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":2.6753685182853437E-2},{"$f":"INDEX($D29:$G29,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":3.9116736873288566E-2},{"$f":"INDEX($D29:$G29,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":5.360197963779946E-2},{"$f":"INDEX($D29:$G29,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":7.0098720502559886E-2},{"$f":"INDEX($D29:$G29,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":8.873282889207483E-2},{"$f":"INDEX($D29:$G29,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":0.10949711060770044},{"$f":"INDEX($D29:$G29,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":0.13240117779606178},{"$f":"INDEX($D29:$G29,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0.15736351886288963},{"$f":"INDEX($D29:$G29,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.18477749666071},{"$f":"INDEX($D29:$G29,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.21346655730425487},{"$f":"INDEX($D29:$G29,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.24355966607438351},{"$f":"INDEX($D29:$G29,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.27508686113915382},{"$f":"INDEX($D29:$G29,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.30924927295813037},{"$f":"INDEX($D29:$G29,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.34677896202545211},{"$f":"INDEX($D29:$G29,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.3885193046429351},{"$f":"INDEX($D29:$G29,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.43304977443695136},{"$f":"INDEX($D29:$G29,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.47936172769875451},{"$f":"INDEX($D29:$G29,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.52409552968759521},{"$f":"INDEX($D29:$G29,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":0.56572536545525343},{"$f":"INDEX($D29:$G29,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":0.60296466673775906},{"$f":"INDEX($D29:$G29,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":0.63714010054265546},{"$f":"INDEX($D29:$G29,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":0.66821232694122845},{"$f":"INDEX($D29:$G29,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":0.69625723994073252},{"$f":"INDEX($D29:$G29,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":0.72127257718310189},{"$f":"INDEX($D29:$G29,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":0.74323706810200751},{"$f":"INDEX($D29:$G29,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":0.76215680313202328},{"$f":"INDEX($D29:$G29,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":0.77809536060880558},{"$f":"INDEX($D29:$G29,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":0.79117873708937114}]
[null,null,1,1.5361192415986699E-4,1.66096110423197E-4,{"$f":"E30*'Scenario Setup'!$N$7 + D30* 'Scenario Setup'!$N$7","v":1.5985401729153199E-4},null,26,{"$f":"INDEX($D30:$G30,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":2.9190084082107528E-3},{"$f":"INDEX($D30:$G30,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":8.786880027899048E-3},{"$f":"INDEX($D30:$G30,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":1.7033332686850682E-2},{"$f":"INDEX($D30:$G30,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":2.7549580184259306E-2},{"$f":"INDEX($D30:$G30,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":4.0280420124249157E-2},{"$f":"INDEX($D30:$G30,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":5.5196584170506074E-2},{"$f":"INDEX($D30:$G30,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":7.2184086345493989E-2},{"$f":"INDEX($D30:$G30,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":9.1372540561443907E-2},{"$f":"INDEX($D30:$G30,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":0.11275453859959847},{"$f":"INDEX($D30:$G30,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":0.13633997855819649},{"$f":"INDEX($D30:$G30,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0.16204492395570586},{"$f":"INDEX($D30:$G30,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.19027443979057843},{"$f":"INDEX($D30:$G30,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.21981697089268507},{"$f":"INDEX($D30:$G30,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.2508053191291979},{"$f":"INDEX($D30:$G30,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.28327041627321076},{"$f":"INDEX($D30:$G30,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.31844912519730978},{"$f":"INDEX($D30:$G30,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.35709528445290084},{"$f":"INDEX($D30:$G30,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.40007735993145205},{"$f":"INDEX($D30:$G30,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.44593256604037518},{"$f":"INDEX($D30:$G30,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.49362225294352485},{"$f":"INDEX($D30:$G30,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.53968684017385504},{"$f":"INDEX($D30:$G30,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":0.58255512133587206},{"$f":"INDEX($D30:$G30,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":0.62090225406455113},{"$f":"INDEX($D30:$G30,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":0.65609437236544466},{"$f":"INDEX($D30:$G30,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":0.68809096598685648},{"$f":"INDEX($D30:$G30,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":0.71697018670578727},{"$f":"INDEX($D30:$G30,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":0.74272970486131329},{"$f":"INDEX($D30:$G30,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":0.76534761710932941},{"$f":"INDEX($D30:$G30,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":0.78483019506866103},{"$f":"INDEX($D30:$G30,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":0.80124290846597135},{"$f":"INDEX($D30:$G30,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":0.8147155021280662}]
[null,null,1,1.56982527007787E-4,1.7088665212797399E-4,{"$f":"E31*'Scenario Setup'!$N$7 + D31* 'Scenario Setup'!$N$7","v":1.6393458956788048E-4},null,27,{"$f":"INDEX($D31:$G31,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":3.0031984080879288E-3},{"$f":"INDEX($D31:$G31,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":9.040311099350818E-3},{"$f":"INDEX($D31:$G31,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":1.7524607831101765E-2},{"$f":"INDEX($D31:$G31,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":2.8344164792445052E-2},{"$f":"INDEX($D31:$G31,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":4.1442187440771487E-2},{"$f":"INDEX($D31:$G31,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":5.6788563282818345E-2},{"$f":"INDEX($D31:$G31,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":7.4266018759072155E-2},{"$f":"INDEX($D31:$G31,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":9.4007906104416256E-2},{"$f":"INDEX($D31:$G31,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":0.11600660343235103},{"$f":"INDEX($D31:$G31,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":0.14027229432192689},{"$f":"INDEX($D31:$G31,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0.16671862139677979},{"$f":"INDEX($D31:$G31,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.19576233253440839},{"$f":"INDEX($D31:$G31,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.22615692890733158},{"$f":"INDEX($D31:$G31,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.2580390426523258},{"$f":"INDEX($D31:$G31,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.29144049767625391},{"$f":"INDEX($D31:$G31,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.32763383043345606},{"$f":"INDEX($D31:$G31,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.3673946216763444},{"$f":"INDEX($D31:$G31,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.41161638557753982},{"$f":"INDEX($D31:$G31,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.45879414690275455},{"$f":"INDEX($D31:$G31,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.507859299091727},{"$f":"INDEX($D31:$G31,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.55525248050573783},{"$f":"INDEX($D31:$G31,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":0.59935716803630557},{"$f":"INDEX($D31:$G31,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":0.63881030823335527},{"$f":"INDEX($D31:$G31,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":0.67501743712041073},{"$f":"INDEX($D31:$G31,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":0.70793687604966038},{"$f":"INDEX($D31:$G31,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":0.73764903085056943},{"$f":"INDEX($D31:$G31,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":0.76415150467016602},{"$f":"INDEX($D31:$G31,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":0.78742176242839934},{"$f":"INDEX($D31:$G31,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":0.80746625663003757},{"$f":"INDEX($D31:$G31,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":0.82435234527868906},{"$f":"INDEX($D31:$G31,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":0.83821351529964827}]
[null,null,1,1.59843796590356E-4,1.75123014131324E-4,{"$f":"E32*'Scenario Setup'!$N$7 + D32* 'Scenario Setup'!$N$7","v":1.6748340536084001E-4},null,28,{"$f":"INDEX($D32:$G32,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":3.0776491359014572E-3},{"$f":"INDEX($D32:$G32,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":9.264424744055335E-3},{"$f":"INDEX($D32:$G32,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":1.7959051257869185E-2},{"$f":"INDEX($D32:$G32,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":2.9046830221535924E-2},{"$f":"INDEX($D32:$G32,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":4.2469559128516389E-2},{"$f":"INDEX($D32:$G32,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":5.8196378982408536E-2},{"$f":"INDEX($D32:$G32,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":7.6107108955955405E-2},{"$f":"INDEX($D32:$G32,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":9.6338407149851923E-2},{"$f":"INDEX($D32:$G32,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":0.11888246272737933},{"$f":"INDEX($D32:$G32,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":0.14374971172339321},{"$f":"INDEX($D32:$G32,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0.1708516559207828},{"$f":"INDEX($D32:$G32,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.20061537457665563},{"$f":"INDEX($D32:$G32,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.2317634675602151},{"$f":"INDEX($D32:$G32,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.26443595418438909},{"$f":"INDEX($D32:$G32,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.29866544728594308},{"$f":"INDEX($D32:$G32,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.33575603010778099},{"$f":"INDEX($D32:$G32,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.37650251042086286},{"$f":"INDEX($D32:$G32,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.42182055304236371},{"$f":"INDEX($D32:$G32,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.47016787368068141},{"$f":"INDEX($D32:$G32,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.52044937450679774},{"$f":"INDEX($D32:$G32,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.56901745560115247},{"$f":"INDEX($D32:$G32,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":0.61421551947268915},{"$f":"INDEX($D32:$G32,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":0.65464672192306483},{"$f":"INDEX($D32:$G32,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":0.69175144288742696},{"$f":"INDEX($D32:$G32,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":0.7254869704843101},{"$f":"INDEX($D32:$G32,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":0.75593570384222641},{"$f":"INDEX($D32:$G32,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":0.78309518668907019},{"$f":"INDEX($D32:$G32,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":0.80694232528935605},{"$f":"INDEX($D32:$G32,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":0.82748373210853798},{"$f":"INDEX($D32:$G32,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":0.84478843498741485},{"$f":"INDEX($D32:$G32,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":0.85899323005613271}]
[null,null,1,1.6260253770175999E-4,1.79144498965359E-4,{"$f":"E33*'Scenario Setup'!$N$7 + D33* 'Scenario Setup'!$N$7","v":1.7087351833355949E-4},null,29,{"$f":"INDEX($D33:$G33,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":3.1483235665918023E-3},{"$f":"INDEX($D33:$G33,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":9.4771708744773395E-3},{"$f":"INDEX($D33:$G33,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":1.8371458802505319E-2},{"$f":"INDEX($D33:$G33,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":2.9713854985768794E-2},{"$f":"INDEX($D33:$G33,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":4.3444820368683294E-2},{"$f":"INDEX($D33:$G33,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":5.9532787315912931E-2},{"$f":"INDEX($D33:$G33,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":7.7854815195177104E-2},{"$f":"INDEX($D33:$G33,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":9.8550700292532128E-2},{"$f":"INDEX($D33:$G33,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":0.12161245240499174},{"$f":"INDEX($D33:$G33,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":0.1470507472181285},{"$f":"INDEX($D33:$G33,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0.17477505426201945},{"$f":"INDEX($D33:$G33,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.20522226014413036},{"$f":"INDEX($D33:$G33,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.23708563080928891},{"$f":"INDEX($D33:$G33,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.27050840094189316},{"$f":"INDEX($D33:$G33,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.30552393229243124},{"$f":"INDEX($D33:$G33,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.34346625477306514},{"$f":"INDEX($D33:$G33,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.38514842793858095},{"$f":"INDEX($D33:$G33,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.43150714372354076},{"$f":"INDEX($D33:$G33,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.48096470117269485},{"$f":"INDEX($D33:$G33,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.53240085488100253},{"$f":"INDEX($D33:$G33,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.58208424227880318},{"$f":"INDEX($D33:$G33,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":0.62832022414923194},{"$f":"INDEX($D33:$G33,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":0.66967987948332774},{"$f":"INDEX($D33:$G33,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":0.7076366647715564},{"$f":"INDEX($D33:$G33,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":0.74214688730657774},{"$f":"INDEX($D33:$G33,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":0.77329483841164071},{"$f":"INDEX($D33:$G33,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":0.80107800540936891},{"$f":"INDEX($D33:$G33,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":0.82547276424501836},{"$f":"INDEX($D33:$G33,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":0.84648587923118712},{"$f":"INDEX($D33:$G33,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":0.86418796334821857},{"$f":"INDEX($D33:$G33,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":0.87871895408129719}]
[null,null,1,1.6875357095881899E-4,1.8690225679267899E-4,{"$f":"E34*'Scenario Setup'!$N$7 + D34* 'Scenario Setup'!$N$7","v":1.7782791387574898E-4},null,30,{"$f":"INDEX($D34:$G34,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":3.2846600543585099E-3},{"$f":"INDEX($D34:$G34,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":9.8875747493210892E-3},{"$f":"INDEX($D34:$G34,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":1.9167025114323701E-2},{"$f":"INDEX($D34:$G34,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":3.1000597768421994E-2},{"$f":"INDEX($D34:$G34,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":4.5326175348703285E-2},{"$f":"INDEX($D34:$G34,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":6.2110823200070928E-2},{"$f":"INDEX($D34:$G34,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":8.1226276811152978E-2},{"$f":"INDEX($D34:$G34,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":0.10281838627227352},{"$f":"INDEX($D34:$G34,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":0.12687881536892981},{"$f":"INDEX($D34:$G34,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":0.15341870209161465},{"$f":"INDEX($D34:$G34,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0.18234359559626179},{"$f":"INDEX($D34:$G34,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.21410930163392394},{"$f":"INDEX($D34:$G34,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.24735249872194257},{"$f":"INDEX($D34:$G34,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.28222262424700606},{"$f":"INDEX($D34:$G34,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.31875448467257161},{"$f":"INDEX($D34:$G34,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.35833987937094502},{"$f":"INDEX($D34:$G34,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.40182707701112813},{"$f":"INDEX($D34:$G34,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.45019333247674997},{"$f":"INDEX($D34:$G34,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.50179262330670693},{"$f":"INDEX($D34:$G34,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.55545619246088329},{"$f":"INDEX($D34:$G34,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.60729109268603343},{"$f":"INDEX($D34:$G34,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":0.65552929930983572},{"$f":"INDEX($D34:$G34,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":0.69868001265440038},{"$f":"INDEX($D34:$G34,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":0.73828049646460603},{"$f":"INDEX($D34:$G34,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":0.77428516594351804},{"$f":"INDEX($D34:$G34,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":0.80678196260558033},{"$f":"INDEX($D34:$G34,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":0.83576826496325074},{"$f":"INDEX($D34:$G34,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":0.86121942593458312},{"$f":"INDEX($D34:$G34,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":0.88314250275715656},{"$f":"INDEX($D34:$G34,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":0.90161116626910065},{"$f":"INDEX($D34:$G34,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":0.91677141387442085}]
[null,null,1,1.7418731165196201E-4,1.9358953147368901E-4,{"$f":"E35*'Scenario Setup'!$N$7 + D35* 'Scenario Setup'!$N$7","v":1.838884215628255E-4},null,31,{"$f":"INDEX($D35:$G35,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":3.4021836433946856E-3},{"$f":"INDEX($D35:$G35,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":1.0241347514895952E-2},{"$f":"INDEX($D35:$G35,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":1.985281224154645E-2},{"$f":"INDEX($D35:$G35,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":3.2109784549311973E-2},{"$f":"INDEX($D35:$G35,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":4.6947924545304082E-2},{"$f":"INDEX($D35:$G35,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":6.4333119187985358E-2},{"$f":"INDEX($D35:$G35,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":8.4132514722204302E-2},{"$f":"INDEX($D35:$G35,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":0.10649717968579327},{"$f":"INDEX($D35:$G35,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":0.13141847959842254},{"$f":"INDEX($D35:$G35,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":0.15890795096263663},{"$f":"INDEX($D35:$G35,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0.18886776352767318},{"$f":"INDEX($D35:$G35,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.22177003155958508},{"$f":"INDEX($D35:$G35,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.25620265457545177},{"$f":"INDEX($D35:$G35,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.29232041676124354},{"$f":"INDEX($D35:$G35,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.33015936993927958},{"$f":"INDEX($D35:$G35,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.3711611114076005},{"$f":"INDEX($D35:$G35,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.41620426048848697},{"$f":"INDEX($D35:$G35,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.46630103778482856},{"$f":"INDEX($D35:$G35,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.51974652692745749},{"$f":"INDEX($D35:$G35,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.57533015330007298},{"$f":"INDEX($D35:$G35,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.62901968183103774},{"$f":"INDEX($D35:$G35,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":0.67898382875833518},{"$f":"INDEX($D35:$G35,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":0.72367845429405497},{"$f":"INDEX($D35:$G35,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":0.76469582475551967},{"$f":"INDEX($D35:$G35,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":0.80198872434323953},{"$f":"INDEX($D35:$G35,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":0.83564824107760782},{"$f":"INDEX($D35:$G35,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":0.86567165967549342},{"$f":"INDEX($D35:$G35,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":0.89203345119397159},{"$f":"INDEX($D35:$G35,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":0.91474092537525664},{"$f":"INDEX($D35:$G35,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":0.93387038896535346},{"$f":"INDEX($D35:$G35,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":0.94957306308658984}]
[null,null,1,1.8088894474062799E-4,2.0214264726289499E-4,{"$f":"E36*'Scenario Setup'!$N$7 + D36* 'Scenario Setup'!$N$7","v":1.9151579600176148E-4},null,32,{"$f":"INDEX($D36:$G36,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":3.5524979213237707E-3},{"$f":"INDEX($D36:$G36,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":1.0693827721163236E-2},{"$f":"INDEX($D36:$G36,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":2.0729943357835096E-2},{"$f":"INDEX($D36:$G36,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":3.3528449614132635E-2},{"$f":"INDEX($D36:$G36,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":4.9022163950927455E-2},{"$f":"INDEX($D36:$G36,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":6.7175466154305766E-2},{"$f":"INDEX($D36:$G36,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":8.7849632763547833E-2},{"$f":"INDEX($D36:$G36,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":0.11120240678222985},{"$f":"INDEX($D36:$G36,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":0.13722477224394961},{"$f":"INDEX($D36:$G36,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":0.16592877535361678},{"$f":"INDEX($D36:$G36,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0.19721226355307933},{"$f":"INDEX($D36:$G36,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.23156820992215213},{"$f":"INDEX($D36:$G36,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.26752212496935379},{"$f":"INDEX($D36:$G36,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.30523563151007244},{"$f":"INDEX($D36:$G36,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.34474637419764642},{"$f":"INDEX($D36:$G36,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.38755964255829473},{"$f":"INDEX($D36:$G36,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.43459287481499409},{"$f":"INDEX($D36:$G36,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.4869030132038486},{"$f":"INDEX($D36:$G36,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.54270981524169359},{"$f":"INDEX($D36:$G36,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.60074922106028372},{"$f":"INDEX($D36:$G36,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.65681084456300387},{"$f":"INDEX($D36:$G36,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":0.70898249274682534},{"$f":"INDEX($D36:$G36,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":0.75565180309350655},{"$f":"INDEX($D36:$G36,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":0.79848139096288073},{"$f":"INDEX($D36:$G36,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":0.83742195448088064},{"$f":"INDEX($D36:$G36,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":0.87256860609204812},{"$f":"INDEX($D36:$G36,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":0.90391851054741112},{"$f":"INDEX($D36:$G36,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":0.93144501099179056},{"$f":"INDEX($D36:$G36,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":0.95515574012428328},{"$f":"INDEX($D36:$G36,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":0.97513037605312169},{"$f":"INDEX($D36:$G36,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":0.99152682110782064}]
[null,null,1,1.7298776719634301E-4,1.93405245396049E-4,{"$f":"E37*'Scenario Setup'!$N$7 + D37* 'Scenario Setup'!$N$7","v":1.8319650629619599E-4},null,33,{"$f":"INDEX($D37:$G37,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":3.3989449606297685E-3},{"$f":"INDEX($D37:$G37,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":1.0231598342257838E-2},{"$f":"INDEX($D37:$G37,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":1.9833913508385276E-2},{"$f":"INDEX($D37:$G37,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":3.2079217884867811E-2},{"$f":"INDEX($D37:$G37,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":4.6903232826687215E-2},{"$f":"INDEX($D37:$G37,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":6.4271877765955721E-2},{"$f":"INDEX($D37:$G37,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":8.4052425416640528E-2},{"$f":"INDEX($D37:$G37,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":0.10639580050803187},{"$f":"INDEX($D37:$G37,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":0.1312933767793277},{"$f":"INDEX($D37:$G37,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":0.15875667975098695},{"$f":"INDEX($D37:$G37,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0.1886879723010082},{"$f":"INDEX($D37:$G37,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.22155891926987031},{"$f":"INDEX($D37:$G37,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.25595876441293497},{"$f":"INDEX($D37:$G37,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.29204214457054745},{"$f":"INDEX($D37:$G37,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.32984507724576956},{"$f":"INDEX($D37:$G37,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.37080778741909182},{"$f":"INDEX($D37:$G37,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.41580805801783371},{"$f":"INDEX($D37:$G37,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.46585714606920386},{"$f":"INDEX($D37:$G37,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.51925175818616587},{"$f":"INDEX($D37:$G37,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.57478247214968958},{"$f":"INDEX($D37:$G37,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.62842089134355339},{"$f":"INDEX($D37:$G37,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":0.67833747528234734},{"$f":"INDEX($D37:$G37,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":0.72298955411025267},{"$f":"INDEX($D37:$G37,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":0.76396787839881786},{"$f":"INDEX($D37:$G37,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":0.80122527729527349},{"$f":"INDEX($D37:$G37,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":0.83485275210946652},{"$f":"INDEX($D37:$G37,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":0.86484759014305901},{"$f":"INDEX($D37:$G37,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":0.89118428675520878},{"$f":"INDEX($D37:$G37,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":0.91387014472967665},{"$f":"INDEX($D37:$G37,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":0.93298139817284276},{"$f":"INDEX($D37:$G37,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":0.94866912425324113}]
[null,null,1,1.6680563859894099E-4,1.8690948371674501E-4,{"$f":"E38*'Scenario Setup'!$N$7 + D38* 'Scenario Setup'!$N$7","v":1.76857561157843E-4},null,34,{"$f":"INDEX($D38:$G38,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":3.2847870618607352E-3},{"$f":"INDEX($D38:$G38,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":9.88795707082505E-3},{"$f":"INDEX($D38:$G38,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":1.9167766243069012E-2},{"$f":"INDEX($D38:$G38,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":3.1001796464306775E-2},{"$f":"INDEX($D38:$G38,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":4.5327927969742055E-2},{"$f":"INDEX($D38:$G38,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":6.2113224830798383E-2},{"$f":"INDEX($D38:$G38,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":8.1229417576517471E-2},{"$f":"INDEX($D38:$G38,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":0.10282236193678893},{"$f":"INDEX($D38:$G38,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":0.12688372137477474},{"$f":"INDEX($D38:$G38,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":0.15342463431163889},{"$f":"INDEX($D38:$G38,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0.18235064625119723},{"$f":"INDEX($D38:$G38,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.21411758056908123},{"$f":"INDEX($D38:$G38,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.24736206306726657},{"$f":"INDEX($D38:$G38,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.28223353691071673},{"$f":"INDEX($D38:$G38,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.31876680990874567},{"$f":"INDEX($D38:$G38,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.35835373525017561},{"$f":"INDEX($D38:$G38,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.40184261440389729},{"$f":"INDEX($D38:$G38,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.4502107400409211},{"$f":"INDEX($D38:$G38,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.5018120260536173},{"$f":"INDEX($D38:$G38,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.55547767020970129},{"$f":"INDEX($D38:$G38,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.6073145747278671},{"$f":"INDEX($D38:$G38,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":0.65555464657182416},{"$f":"INDEX($D38:$G38,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":0.69870702841913501},{"$f":"INDEX($D38:$G38,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":0.7383090434558458},{"$f":"INDEX($D38:$G38,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":0.77431510512240087},{"$f":"INDEX($D38:$G38,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":0.8068131583336664},{"$f":"INDEX($D38:$G38,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":0.83580058150073577},{"$f":"INDEX($D38:$G38,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":0.86125272658863739},{"$f":"INDEX($D38:$G38,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":0.8831766511078315},{"$f":"INDEX($D38:$G38,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":0.90164602874506816},{"$f":"INDEX($D38:$G38,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":0.9168068625496143}]
[null,null,1,1.6105212708414799E-4,1.80930845919474E-4,{"$f":"E39*'Scenario Setup'!$N$7 + D39* 'Scenario Setup'!$N$7","v":1.7099148650181101E-4},null,35,{"$f":"INDEX($D39:$G39,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":3.179717208295739E-3},{"$f":"INDEX($D39:$G39,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":9.5716728849941316E-3},{"$f":"INDEX($D39:$G39,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":1.8554650581566592E-2},{"$f":"INDEX($D39:$G39,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":3.0010147948463153E-2},{"$f":"INDEX($D39:$G39,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":4.3878032233886463E-2},{"$f":"INDEX($D39:$G39,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":6.0126421024488716E-2},{"$f":"INDEX($D39:$G39,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":7.8631147780270791E-2},{"$f":"INDEX($D39:$G39,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":9.9533402771872601E-2},{"$f":"INDEX($D39:$G39,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":0.12282511612166061},{"$f":"INDEX($D39:$G39,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":0.14851706996825792},{"$f":"INDEX($D39:$G39,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0.1765178311133288},{"$f":"INDEX($D39:$G39,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.20726864259763764},{"$f":"INDEX($D39:$G39,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.23944974021207052},{"$f":"INDEX($D39:$G39,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.27320578691174369},{"$f":"INDEX($D39:$G39,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.30857047711525248},{"$f":"INDEX($D39:$G39,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.34689114307049368},{"$f":"INDEX($D39:$G39,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.38898895179001836},{"$f":"INDEX($D39:$G39,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.43580993547166175},{"$f":"INDEX($D39:$G39,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.48576066104831916},{"$f":"INDEX($D39:$G39,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.53770971254047661},{"$f":"INDEX($D39:$G39,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.5878885199386723},{"$f":"INDEX($D39:$G39,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":0.63458554585936089},{"$f":"INDEX($D39:$G39,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":0.67635762074725825},{"$f":"INDEX($D39:$G39,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":0.71469289372659228},{"$f":"INDEX($D39:$G39,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":0.74954723640634213},{"$f":"INDEX($D39:$G39,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":0.78100578062425419},{"$f":"INDEX($D39:$G39,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":0.80906598864768342},{"$f":"INDEX($D39:$G39,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":0.83370400085362406},{"$f":"INDEX($D39:$G39,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":0.85492664900530324},{"$f":"INDEX($D39:$G39,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":0.87280525020338717},{"$f":"INDEX($D39:$G39,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":0.8874811373256164}]
[null,null,1,1.54622958510054E-4,1.73696614178638E-4,{"$f":"E40*'Scenario Setup'!$N$7 + D40* 'Scenario Setup'!$N$7","v":1.6415978634434601E-4},null,36,{"$f":"INDEX($D40:$G40,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":3.0525812794371895E-3},{"$f":"INDEX($D40:$G40,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":9.1889647876233736E-3},{"$f":"INDEX($D40:$G40,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":1.7812772426434156E-2},{"$f":"INDEX($D40:$G40,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":2.8810239974050762E-2},{"$f":"INDEX($D40:$G40,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":4.2123638990994756E-2},{"$f":"INDEX($D40:$G40,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":5.7722361831443136E-2},{"$f":"INDEX($D40:$G40,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":7.5487206556762831E-2},{"$f":"INDEX($D40:$G40,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":9.5553718169468421E-2},{"$f":"INDEX($D40:$G40,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":0.11791414945313221},{"$f":"INDEX($D40:$G40,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":0.14257885143973506},{"$f":"INDEX($D40:$G40,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0.16946004674176893},{"$f":"INDEX($D40:$G40,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.19898133599969489},{"$f":"INDEX($D40:$G40,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.22987572367456952},{"$f":"INDEX($D40:$G40,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.26228208860362517},{"$f":"INDEX($D40:$G40,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.29623277798778819},{"$f":"INDEX($D40:$G40,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.33302125314065645},{"$f":"INDEX($D40:$G40,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.37343584801949653},{"$f":"INDEX($D40:$G40,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.41838476923127416},{"$f":"INDEX($D40:$G40,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.46633829459252291},{"$f":"INDEX($D40:$G40,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.51621024598988419},{"$f":"INDEX($D40:$G40,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.5643827336842584},{"$f":"INDEX($D40:$G40,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":0.60921265338874975},{"$f":"INDEX($D40:$G40,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":0.64931453838448738},{"$f":"INDEX($D40:$G40,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":0.68611703652285194},{"$f":"INDEX($D40:$G40,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":0.71957778381626258},{"$f":"INDEX($D40:$G40,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":0.74977850824150649},{"$f":"INDEX($D40:$G40,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":0.77671677353313695},{"$f":"INDEX($D40:$G40,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":0.80036967405717752},{"$f":"INDEX($D40:$G40,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":0.82074376841968255},{"$f":"INDEX($D40:$G40,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":0.83790752222062059},{"$f":"INDEX($D40:$G40,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":0.85199661736768939}]
[null,null,1,1.48115331344322E-4,1.66638568193069E-4,{"$f":"E41*'Scenario Setup'!$N$7 + D41* 'Scenario Setup'!$N$7","v":1.573769497686955E-4},null,37,{"$f":"INDEX($D41:$G41,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":2.9285416765535283E-3},{"$f":"INDEX($D41:$G41,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":8.8155773365351277E-3},{"$f":"INDEX($D41:$G41,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":1.7088962307792766E-2},{"$f":"INDEX($D41:$G41,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":2.7639555101730801E-2},{"$f":"INDEX($D41:$G41,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":4.0411973035478888E-2},{"$f":"INDEX($D41:$G41,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":5.5376852184473378E-2},{"$f":"INDEX($D41:$G41,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":7.2419834301297739E-2},{"$f":"INDEX($D41:$G41,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":9.1670956607757148E-2},{"$f":"INDEX($D41:$G41,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":0.11312278669039266},{"$f":"INDEX($D41:$G41,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":0.13678525497390928},{"$f":"INDEX($D41:$G41,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0.16257415084635443},{"$f":"INDEX($D41:$G41,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.1908958622188909},{"$f":"INDEX($D41:$G41,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.22053487707066027},{"$f":"INDEX($D41:$G41,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.2516244309900369},{"$f":"INDEX($D41:$G41,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.28419555677102715},{"$f":"INDEX($D41:$G41,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.31948915679005502},{"$f":"INDEX($D41:$G41,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.35826153158019708},{"$f":"INDEX($D41:$G41,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.40138398337911574},{"$f":"INDEX($D41:$G41,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.44738894924327632},{"$f":"INDEX($D41:$G41,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.49523438718200091},{"$f":"INDEX($D41:$G41,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.54144941799102408},{"$f":"INDEX($D41:$G41,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":0.58445770382947893},{"$f":"INDEX($D41:$G41,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":0.62293007549390422},{"$f":"INDEX($D41:$G41,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":0.65823712868377215},{"$f":"INDEX($D41:$G41,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":0.6903382208438622},{"$f":"INDEX($D41:$G41,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":0.71931175898917299},{"$f":"INDEX($D41:$G41,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":0.74515540585027806},{"$f":"INDEX($D41:$G41,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":0.76784718654834982},{"$f":"INDEX($D41:$G41,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":0.78739339318486268},{"$f":"INDEX($D41:$G41,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":0.80385970930582717},{"$f":"INDEX($D41:$G41,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":0.81737630347518087}]
[null,null,1,1.4264720369318499E-4,1.6068083538039199E-4,{"$f":"E42*'Scenario Setup'!$N$7 + D42* 'Scenario Setup'!$N$7","v":1.516640195367885E-4},null,38,{"$f":"INDEX($D42:$G42,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":2.8238392116386817E-3},{"$f":"INDEX($D42:$G42,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":8.5003990742032291E-3},{"$f":"INDEX($D42:$G42,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":1.6477990474682812E-2},{"$f":"INDEX($D42:$G42,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":2.665137399730251E-2},{"$f":"INDEX($D42:$G42,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":3.8967147024374788E-2},{"$f":"INDEX($D42:$G42,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":5.339699546282925E-2},{"$f":"INDEX($D42:$G42,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":6.9830649649845492E-2},{"$f":"INDEX($D42:$G42,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":8.8393497661285958E-2},{"$f":"INDEX($D42:$G42,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":0.10907837281049204},{"$f":"INDEX($D42:$G42,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":0.13189485048541016},{"$f":"INDEX($D42:$G42,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0.1567617308076259},{"$f":"INDEX($D42:$G42,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.18407087233522806},{"$f":"INDEX($D42:$G42,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.21265022054900029},{"$f":"INDEX($D42:$G42,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.24262824754201517},{"$f":"INDEX($D42:$G42,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.27403487661065729},{"$f":"INDEX($D42:$G42,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.3080666448629405},{"$f":"INDEX($D42:$G42,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.34545281325430327},{"$f":"INDEX($D42:$G42,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.38703353285502018},{"$f":"INDEX($D42:$G42,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.43139370965475821},{"$f":"INDEX($D42:$G42,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.47752855719034049},{"$f":"INDEX($D42:$G42,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.52209128860387921},{"$f":"INDEX($D42:$G42,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":0.56356192395400362},{"$f":"INDEX($D42:$G42,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":0.60065881505872387},{"$f":"INDEX($D42:$G42,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":0.63470355549837365},{"$f":"INDEX($D42:$G42,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":0.66565695578761575},{"$f":"INDEX($D42:$G42,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":0.6935946197005719},{"$f":"INDEX($D42:$G42,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":0.71851429353086427},{"$f":"INDEX($D42:$G42,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":0.74039478805485925},{"$f":"INDEX($D42:$G42,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":0.75924217041614916},{"$f":"INDEX($D42:$G42,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":0.77511977581473079},{"$f":"INDEX($D42:$G42,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":0.78815311897279938}]
[null,null,1,1.4941402293489999E-4,1.68623665502783E-4,{"$f":"E43*'Scenario Setup'!$N$7 + D43* 'Scenario Setup'!$N$7","v":1.5901884421884151E-4},null,39,{"$f":"INDEX($D43:$G43,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":2.9634281993228327E-3},{"$f":"INDEX($D43:$G43,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":8.9205937144606513E-3},{"$f":"INDEX($D43:$G43,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":1.729253614709568E-2},{"$f":"INDEX($D43:$G43,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":2.7968813850585195E-2},{"$f":"INDEX($D43:$G43,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":4.0893384390742207E-2},{"$f":"INDEX($D43:$G43,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":5.6036534042543981E-2},{"$f":"INDEX($D43:$G43,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":7.328254225540641E-2},{"$f":"INDEX($D43:$G43,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":9.2762995331530443E-2},{"$f":"INDEX($D43:$G43,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":0.11447037231814645},{"$f":"INDEX($D43:$G43,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":0.13841472193705945},{"$f":"INDEX($D43:$G43,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0.16451083040963671},{"$f":"INDEX($D43:$G43,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.19316992678050668},{"$f":"INDEX($D43:$G43,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.22316201912977743},{"$f":"INDEX($D43:$G43,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.25462193022705576},{"$f":"INDEX($D43:$G43,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.2875810625473682},{"$f":"INDEX($D43:$G43,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.32329510083112434},{"$f":"INDEX($D43:$G43,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.36252935511124107},{"$f":"INDEX($D43:$G43,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.40616550709363186},{"$f":"INDEX($D43:$G43,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.45271851135586977},{"$f":"INDEX($D43:$G43,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.50113391248597394},{"$f":"INDEX($D43:$G43,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.54789948411110068},{"$f":"INDEX($D43:$G43,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":0.59142011012049611},{"$f":"INDEX($D43:$G43,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":0.63035078745999706},{"$f":"INDEX($D43:$G43,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":0.66607843917673148},{"$f":"INDEX($D43:$G43,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":0.69856193855729187},{"$f":"INDEX($D43:$G43,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":0.72788062664747322},{"$f":"INDEX($D43:$G43,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":0.75403213833491156},{"$f":"INDEX($D43:$G43,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":0.77699423696300873},{"$f":"INDEX($D43:$G43,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":0.79677328958847837},{"$f":"INDEX($D43:$G43,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":0.81343576221862968},{"$f":"INDEX($D43:$G43,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":0.82711337406242103}]
[null,null,1,1.57084023461411E-4,1.7796022048706999E-4,{"$f":"E44*'Scenario Setup'!$N$7 + D44* 'Scenario Setup'!$N$7","v":1.6752212197424049E-4},null,40,{"$f":"INDEX($D44:$G44,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":3.1275108044688318E-3},{"$f":"INDEX($D44:$G44,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":9.414519720986541E-3},{"$f":"INDEX($D44:$G44,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":1.8250009785648891E-2},{"$f":"INDEX($D44:$G44,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":2.9517424287813336E-2},{"$f":"INDEX($D44:$G44,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":4.3157617769368689E-2},{"$f":"INDEX($D44:$G44,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":5.9139231280544935E-2},{"$f":"INDEX($D44:$G44,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":7.7340136918147534E-2},{"$f":"INDEX($D44:$G44,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":9.7899206810729361E-2},{"$f":"INDEX($D44:$G44,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":0.1208085035764931},{"$f":"INDEX($D44:$G44,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":0.14607863232678361},{"$f":"INDEX($D44:$G44,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0.17361966106546739},{"$f":"INDEX($D44:$G44,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.20386558825435316},{"$f":"INDEX($D44:$G44,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.23551831832299647},{"$f":"INDEX($D44:$G44,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.26872013906791953},{"$f":"INDEX($D44:$G44,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.30350419169360815},{"$f":"INDEX($D44:$G44,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.34119568718156507},{"$f":"INDEX($D44:$G44,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.38260231015774576},{"$f":"INDEX($D44:$G44,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.42865456032583027},{"$f":"INDEX($D44:$G44,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.47778516650819108},{"$f":"INDEX($D44:$G44,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.52888128895573139},{"$f":"INDEX($D44:$G44,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.57823623218268938},{"$f":"INDEX($D44:$G44,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":0.62416655979877067},{"$f":"INDEX($D44:$G44,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":0.66525279702645224},{"$f":"INDEX($D44:$G44,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":0.70295865971208082},{"$f":"INDEX($D44:$G44,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":0.7372407439896328},{"$f":"INDEX($D44:$G44,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":0.76818278395397088},{"$f":"INDEX($D44:$G44,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":0.79578228353838665},{"$f":"INDEX($D44:$G44,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":0.82001577486072175},{"$f":"INDEX($D44:$G44,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":0.8408899775164328},{"$f":"INDEX($D44:$G44,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":0.85847503768150524},{"$f":"INDEX($D44:$G44,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":0.87290996775018836}]
[null,null,1,1.6481929361827501E-4,1.8722566407504301E-4,{"$f":"E45*'Scenario Setup'!$N$7 + D45* 'Scenario Setup'!$N$7","v":1.7602247884665901E-4},null,41,{"$f":"INDEX($D45:$G45,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":3.290343682795635E-3},{"$f":"INDEX($D45:$G45,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":9.9046837651977481E-3},{"$f":"INDEX($D45:$G45,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":1.9200190874917498E-2},{"$f":"INDEX($D45:$G45,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":3.1054239812386537E-2},{"$f":"INDEX($D45:$G45,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":4.5404605729593435E-2},{"$f":"INDEX($D45:$G45,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":6.2218296982791528E-2},{"$f":"INDEX($D45:$G45,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":8.1366827117451204E-2},{"$f":"INDEX($D45:$G45,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":0.10299629859635132},{"$f":"INDEX($D45:$G45,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":0.1270983607803774},{"$f":"INDEX($D45:$G45,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":0.15368417093270148},{"$f":"INDEX($D45:$G45,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0.18265911477575295},{"$f":"INDEX($D45:$G45,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.21447978676641272},{"$f":"INDEX($D45:$G45,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.24778050639167526},{"$f":"INDEX($D45:$G45,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.28271096961798042},{"$f":"INDEX($D45:$G45,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.31930604313632871},{"$f":"INDEX($D45:$G45,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.35895993462623582},{"$f":"INDEX($D45:$G45,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.40252238056276263},{"$f":"INDEX($D45:$G45,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.45097232682755772},{"$f":"INDEX($D45:$G45,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.50266090275607678},{"$f":"INDEX($D45:$G45,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.5564173289434422},{"$f":"INDEX($D45:$G45,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.60834192195508452},{"$f":"INDEX($D45:$G45,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":0.65666359780808736},{"$f":"INDEX($D45:$G45,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":0.69988897721166232},{"$f":"INDEX($D45:$G45,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":0.73955798392292393},{"$f":"INDEX($D45:$G45,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":0.7756249542670498},{"$f":"INDEX($D45:$G45,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":0.80817798192853585},{"$f":"INDEX($D45:$G45,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":0.83721444088373564},{"$f":"INDEX($D45:$G45,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":0.86270964140249773},{"$f":"INDEX($D45:$G45,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":0.88467065293392866},{"$f":"INDEX($D45:$G45,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":0.90317127379287221},{"$f":"INDEX($D45:$G45,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":0.91835775401069342}]
[null,null,1,1.7512936338510599E-4,1.9724706507708801E-4,{"$f":"E46*'Scenario Setup'!$N$7 + D46* 'Scenario Setup'!$N$7","v":1.86188214231097E-4},null,42,{"$f":"INDEX($D46:$G46,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":3.4664619176687349E-3},{"$f":"INDEX($D46:$G46,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":1.0434839757966489E-2},{"$f":"INDEX($D46:$G46,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":2.0227896200594595E-2},{"$f":"INDEX($D46:$G46,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":3.2716442435681066E-2},{"$f":"INDEX($D46:$G46,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":4.7834922981258396E-2},{"$f":"INDEX($D46:$G46,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":6.5548580289886471E-2},{"$f":"INDEX($D46:$G46,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":8.5722050568447852E-2},{"$f":"INDEX($D46:$G46,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":0.10850925652901322},{"$f":"INDEX($D46:$G46,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":0.13390140055793817},{"$f":"INDEX($D46:$G46,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":0.16191023711968597},{"$f":"INDEX($D46:$G46,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0.19243608763302475},{"$f":"INDEX($D46:$G46,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.22595998613244522},{"$f":"INDEX($D46:$G46,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.26104315298079606},{"$f":"INDEX($D46:$G46,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.29784329673892024},{"$f":"INDEX($D46:$G46,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.33639715036489143},{"$f":"INDEX($D46:$G46,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.37817354760140742},{"$f":"INDEX($D46:$G46,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.42406770773703495},{"$f":"INDEX($D46:$G46,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.47511097550209419},{"$f":"INDEX($D46:$G46,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.52956622313218471},{"$f":"INDEX($D46:$G46,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.58620000433346797},{"$f":"INDEX($D46:$G46,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.64090390204678349},{"$f":"INDEX($D46:$G46,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":0.69181203362532018},{"$f":"INDEX($D46:$G46,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":0.73735108547657369},{"$f":"INDEX($D46:$G46,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":0.77914340698856177},{"$f":"INDEX($D46:$G46,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":0.81714089030233306},{"$f":"INDEX($D46:$G46,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":0.85143634438616933},{"$f":"INDEX($D46:$G46,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":0.88202700265644185},{"$f":"INDEX($D46:$G46,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":0.90888685384576406},{"$f":"INDEX($D46:$G46,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":0.93202334580106894},{"$f":"INDEX($D46:$G46,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":0.95151422695007581},{"$f":"INDEX($D46:$G46,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":0.96751357547216654}]
[null,null,1,1.8561873325495401E-4,2.0737914104590699E-4,{"$f":"E47*'Scenario Setup'!$N$7 + D47* 'Scenario Setup'!$N$7","v":1.964989371504305E-4},null,43,{"$f":"INDEX($D47:$G47,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":3.6445251779718022E-3},{"$f":"INDEX($D47:$G47,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":1.097085072020235E-2},{"$f":"INDEX($D47:$G47,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":2.1266951361763715E-2},{"$f":"INDEX($D47:$G47,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":3.4397002194875771E-2},{"$f":"INDEX($D47:$G47,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":5.0292080320554156E-2},{"$f":"INDEX($D47:$G47,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":6.8915642785269099E-2},{"$f":"INDEX($D47:$G47,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":9.0125372504939086E-2},{"$f":"INDEX($D47:$G47,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":0.1140830988066783},{"$f":"INDEX($D47:$G47,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":0.14077957216598752},{"$f":"INDEX($D47:$G47,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":0.17022715084402967},{"$f":"INDEX($D47:$G47,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0.20232103602644244},{"$f":"INDEX($D47:$G47,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.23756697123264156},{"$f":"INDEX($D47:$G47,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.27445227040471198},{"$f":"INDEX($D47:$G47,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.31314274318788426},{"$f":"INDEX($D47:$G47,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.35367700941810087},{"$f":"INDEX($D47:$G47,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.3975993530611629},{"$f":"INDEX($D47:$G47,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.44585097852504557},{"$f":"INDEX($D47:$G47,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.49951620807437891},{"$f":"INDEX($D47:$G47,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.55676868214570086},{"$f":"INDEX($D47:$G47,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.61631159547175673},{"$f":"INDEX($D47:$G47,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.67382549214351151},{"$f":"INDEX($D47:$G47,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":0.72734864390692533},{"$f":"INDEX($D47:$G47,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":0.7752269200844043},{"$f":"INDEX($D47:$G47,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":0.81916600599213785},{"$f":"INDEX($D47:$G47,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":0.85911532259381429},{"$f":"INDEX($D47:$G47,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":0.89517244621644321},{"$f":"INDEX($D47:$G47,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":0.92733446816408882},{"$f":"INDEX($D47:$G47,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":0.95557404103725474},{"$f":"INDEX($D47:$G47,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":0.97989899525967372},{"$f":"INDEX($D47:$G47,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":1.0003910729964411},{"$f":"INDEX($D47:$G47,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":1.0172122670279395}]
[null,null,1,1.96984658501959E-4,2.18487421367279E-4,{"$f":"E48*'Scenario Setup'!$N$7 + D48* 'Scenario Setup'!$N$7","v":2.0773603993461901E-4},null,44,{"$f":"INDEX($D48:$G48,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":3.8397444614109554E-3},{"$f":"INDEX($D48:$G48,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":1.1558505218862638E-2},{"$f":"INDEX($D48:$G48,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":2.2406117317008749E-2},{"$f":"INDEX($D48:$G48,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":3.6239480375991132E-2},{"$f":"INDEX($D48:$G48,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":5.298597963621389E-2},{"$f":"INDEX($D48:$G48,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":7.2607114717910787E-2},{"$f":"INDEX($D48:$G48,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":9.4952945310978046E-2},{"$f":"INDEX($D48:$G48,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":0.12019396914341497},{"$f":"INDEX($D48:$G48,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":0.1483204412392008},{"$f":"INDEX($D48:$G48,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":0.17934538183074869},{"$f":"INDEX($D48:$G48,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0.21315837854680042},{"$f":"INDEX($D48:$G48,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.25029226509894859},{"$f":"INDEX($D48:$G48,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.28915332827927254},{"$f":"INDEX($D48:$G48,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.32991625933994706},{"$f":"INDEX($D48:$G48,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.37262174679152404},{"$f":"INDEX($D48:$G48,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.41889679429428023},{"$f":"INDEX($D48:$G48,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.46973302194578603},{"$f":"INDEX($D48:$G48,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.52627283381973611},{"$f":"INDEX($D48:$G48,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.58659204125618247},{"$f":"INDEX($D48:$G48,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.64932437550972966},{"$f":"INDEX($D48:$G48,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.70991900866916646},{"$f":"INDEX($D48:$G48,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":0.76630913234920006},{"$f":"INDEX($D48:$G48,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":0.81675201222983429},{"$f":"INDEX($D48:$G48,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":0.86304469879801182},{"$f":"INDEX($D48:$G48,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":0.90513390374728453},{"$f":"INDEX($D48:$G48,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":0.94312243008844365},{"$f":"INDEX($D48:$G48,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":0.97700721332102247},{"$f":"INDEX($D48:$G48,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":1.006759441179877},{"$f":"INDEX($D48:$G48,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":1.0323873635260157},{"$f":"INDEX($D48:$G48,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":1.0539771010501624},{"$f":"INDEX($D48:$G48,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":1.0716993236889725}]
[null,null,1,2.0372375910809E-4,2.24554882652624E-4,{"$f":"E49*'Scenario Setup'!$N$7 + D49* 'Scenario Setup'!$N$7","v":2.14139320880357E-4},null,45,{"$f":"INDEX($D49:$G49,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":3.9463753178668312E-3},{"$f":"INDEX($D49:$G49,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":1.1879488378868068E-2},{"$f":"INDEX($D49:$G49,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":2.3028341921634016E-2},{"$f":"INDEX($D49:$G49,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":3.7245861625796461E-2},{"$f":"INDEX($D49:$G49,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":5.4457416198085237E-2},{"$f":"INDEX($D49:$G49,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":7.4623436091629483E-2},{"$f":"INDEX($D49:$G49,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":9.7589817108898955E-2},{"$f":"INDEX($D49:$G49,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":0.12353179175098609},{"$f":"INDEX($D49:$G49,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":0.15243934442096038},{"$f":"INDEX($D49:$G49,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":0.1843258569269981},{"$f":"INDEX($D49:$G49,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0.21907785071314326},{"$f":"INDEX($D49:$G49,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.25724295644312595},{"$f":"INDEX($D49:$G49,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.29718320301477935},{"$f":"INDEX($D49:$G49,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.33907813290879663},{"$f":"INDEX($D49:$G49,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.38296956456788317},{"$f":"INDEX($D49:$G49,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.43052968403241831},{"$f":"INDEX($D49:$G49,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.48277764898778475},{"$f":"INDEX($D49:$G49,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.54088758841177453},{"$f":"INDEX($D49:$G49,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.60288187834767559},{"$f":"INDEX($D49:$G49,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.66735630835685389},{"$f":"INDEX($D49:$G49,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.72963367267076085},{"$f":"INDEX($D49:$G49,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":0.78758976701474981},{"$f":"INDEX($D49:$G49,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":0.8394334608135573},{"$f":"INDEX($D49:$G49,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":0.88701170918565597},{"$f":"INDEX($D49:$G49,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":0.93026974399232998},{"$f":"INDEX($D49:$G49,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":0.96931322311484314},{"$f":"INDEX($D49:$G49,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":1.0041389969506309},{"$f":"INDEX($D49:$G49,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":1.0347174531092964},{"$f":"INDEX($D49:$G49,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":1.0610570705529649},{"$f":"INDEX($D49:$G49,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":1.0832463615697967},{"$f":"INDEX($D49:$G49,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":1.1014607356518265}]
[null,null,1,2.1098287447842101E-4,2.3125877318721599E-4,{"$f":"E50*'Scenario Setup'!$N$7 + D50* 'Scenario Setup'!$N$7","v":2.211208238328185E-4},null,46,{"$f":"INDEX($D50:$G50,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":4.0641909174515493E-3},{"$f":"INDEX($D50:$G50,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":1.2234140162690942E-2},{"$f":"INDEX($D50:$G50,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":2.3715833022304528E-2},{"$f":"INDEX($D50:$G50,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":3.8357804400125539E-2},{"$f":"INDEX($D50:$G50,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":5.6083194950593759E-2},{"$f":"INDEX($D50:$G50,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":7.6851253812463882E-2},{"$f":"INDEX($D50:$G50,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":0.10050327614154433},{"$f":"INDEX($D50:$G50,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":0.12721972585269845},{"$f":"INDEX($D50:$G50,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":0.15699028834206843},{"$f":"INDEX($D50:$G50,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":0.18982874492006407},{"$f":"INDEX($D50:$G50,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0.22561822922723049},{"$f":"INDEX($D50:$G50,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.26492272096402175},{"$f":"INDEX($D50:$G50,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.30605534882695695},{"$f":"INDEX($D50:$G50,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.34920101538118914},{"$f":"INDEX($D50:$G50,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.39440278752262548},{"$f":"INDEX($D50:$G50,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.44338277295015371},{"$f":"INDEX($D50:$G50,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.49719055541462243},{"$f":"INDEX($D50:$G50,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.55703531649231375},{"$f":"INDEX($D50:$G50,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.6208803919849154},{"$f":"INDEX($D50:$G50,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.68727964997358759},{"$f":"INDEX($D50:$G50,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.75141625078331897},{"$f":"INDEX($D50:$G50,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":0.81110257387007645},{"$f":"INDEX($D50:$G50,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":0.86449401601454678},{"$f":"INDEX($D50:$G50,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":0.91349267157239178},{"$f":"INDEX($D50:$G50,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":0.95804213734979238},{"$f":"INDEX($D50:$G50,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":0.99825122555207724},{"$f":"INDEX($D50:$G50,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":1.034116692548039},{"$f":"INDEX($D50:$G50,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":1.0656080418951444},{"$f":"INDEX($D50:$G50,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":1.0927340056875516},{"$f":"INDEX($D50:$G50,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":1.11558573867073},{"$f":"INDEX($D50:$G50,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":1.1343438870343943}]
[null,null,1,2.1948669159558E-4,2.3891283374822799E-4,{"$f":"E51*'Scenario Setup'!$N$7 + D51* 'Scenario Setup'!$N$7","v":2.2919976267190401E-4},null,47,{"$f":"INDEX($D51:$G51,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":4.1987050073819063E-3},{"$f":"INDEX($D51:$G51,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":1.2639058205049224E-2},{"$f":"INDEX($D51:$G51,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":2.450076506923109E-2},{"$f":"INDEX($D51:$G51,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":3.9627347405217651E-2},{"$f":"INDEX($D51:$G51,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":5.793940202412768E-2},{"$f":"INDEX($D51:$G51,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":7.9394829317787977E-2},{"$f":"INDEX($D51:$G51,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":0.10382967172673901},{"$f":"INDEX($D51:$G51,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":0.13143036604944286},{"$f":"INDEX($D51:$G51,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":0.1621862562956308},{"$f":"INDEX($D51:$G51,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":0.19611157990104366},{"$f":"INDEX($D51:$G51,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0.23308560253537952},{"$f":"INDEX($D51:$G51,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.27369097015215155},{"$f":"INDEX($D51:$G51,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.31618498041955712},{"$f":"INDEX($D51:$G51,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.36075865569406379},{"$f":"INDEX($D51:$G51,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.40745648827319664},{"$f":"INDEX($D51:$G51,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.45805758311669625},{"$f":"INDEX($D51:$G51,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.51364626245249523},{"$f":"INDEX($D51:$G51,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.57547172860457152},{"$f":"INDEX($D51:$G51,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.64142990911631614},{"$f":"INDEX($D51:$G51,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.71002680888457226},{"$f":"INDEX($D51:$G51,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.77628616343899171},{"$f":"INDEX($D51:$G51,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":0.83794794771701109},{"$f":"INDEX($D51:$G51,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":0.89310650695711136},{"$f":"INDEX($D51:$G51,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":0.94372688986341158},{"$f":"INDEX($D51:$G51,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":0.98975082644389356},{"$f":"INDEX($D51:$G51,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":1.0312907303032961},{"$f":"INDEX($D51:$G51,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":1.0683432504547019},{"$f":"INDEX($D51:$G51,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":1.1008768811030907},{"$f":"INDEX($D51:$G51,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":1.1289006433520989},{"$f":"INDEX($D51:$G51,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":1.1525087089308657},{"$f":"INDEX($D51:$G51,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":1.1718877029455261}]
[null,null,1,2.2179011426527799E-4,2.4295441436089299E-4,{"$f":"E52*'Scenario Setup'!$N$7 + D52* 'Scenario Setup'!$N$7","v":2.3237226431308547E-4},null,48,{"$f":"INDEX($D52:$G52,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":4.2697326055645005E-3},{"$f":"INDEX($D52:$G52,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":1.2852867450046514E-2},{"$f":"INDEX($D52:$G52,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":2.4915233457327879E-2},{"$f":"INDEX($D52:$G52,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":4.0297705361680744E-2},{"$f":"INDEX($D52:$G52,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":5.8919536746303756E-2},{"$f":"INDEX($D52:$G52,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":8.0737915822947301E-2},{"$f":"INDEX($D52:$G52,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":0.10558611143609503},{"$f":"INDEX($D52:$G52,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":0.13365371425140957},{"$f":"INDEX($D52:$G52,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":0.16492988801604275},{"$f":"INDEX($D52:$G52,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":0.19942911101401192},{"$f":"INDEX($D52:$G52,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0.23702860650682406},{"$f":"INDEX($D52:$G52,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.27832087680670192},{"$f":"INDEX($D52:$G52,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.32153373907279131},{"$f":"INDEX($D52:$G52,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.36686144710057622},{"$f":"INDEX($D52:$G52,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.41434924584370419},{"$f":"INDEX($D52:$G52,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.46580633657779974},{"$f":"INDEX($D52:$G52,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.52233538452068651},{"$f":"INDEX($D52:$G52,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.58520672418842556},{"$f":"INDEX($D52:$G52,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.65228068948000262},{"$f":"INDEX($D52:$G52,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.72203801205118134},{"$f":"INDEX($D52:$G52,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.78941824621082568},{"$f":"INDEX($D52:$G52,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":0.85212313507209647},{"$f":"INDEX($D52:$G52,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":0.90821478677169287},{"$f":"INDEX($D52:$G52,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":0.95969149185604474},{"$f":"INDEX($D52:$G52,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":1.0064939946059701},{"$f":"INDEX($D52:$G52,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":1.0487366102764386},{"$f":"INDEX($D52:$G52,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":1.0864159311933994},{"$f":"INDEX($D52:$G52,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":1.119499918592513},{"$f":"INDEX($D52:$G52,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":1.1479977461833557},{"$f":"INDEX($D52:$G52,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":1.1720051787557191},{"$f":"INDEX($D52:$G52,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":1.1917119984684545}]
[null,null,1,2.2420561820254601E-4,2.4696906466477699E-4,{"$f":"E53*'Scenario Setup'!$N$7 + D53* 'Scenario Setup'!$N$7","v":2.355873414336615E-4},null,49,{"$f":"INDEX($D53:$G53,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":4.3402869247668278E-3},{"$f":"INDEX($D53:$G53,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":1.3065252017537689E-2},{"$f":"INDEX($D53:$G53,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":2.5326940113631808E-2},{"$f":"INDEX($D53:$G53,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":4.0963596514560906E-2},{"$f":"INDEX($D53:$G53,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":5.9893140525948962E-2},{"$f":"INDEX($D53:$G53,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":8.2072052924947334E-2},{"$f":"INDEX($D53:$G53,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":0.1073308474413161},{"$f":"INDEX($D53:$G53,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":0.13586224759272028},{"$f":"INDEX($D53:$G53,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":0.16765523806487784},{"$f":"INDEX($D53:$G53,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":0.20272453638523577},{"$f":"INDEX($D53:$G53,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0.24094533701631091},{"$f":"INDEX($D53:$G53,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.28291993295305179},{"$f":"INDEX($D53:$G53,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.32684685728335439},{"$f":"INDEX($D53:$G53,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.3729235737096358},{"$f":"INDEX($D53:$G53,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.42119607482648436},{"$f":"INDEX($D53:$G53,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.47350345768429392},{"$f":"INDEX($D53:$G53,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.53096660826573194},{"$f":"INDEX($D53:$G53,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.59487685246857336},{"$f":"INDEX($D53:$G53,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.66305916771892315},{"$f":"INDEX($D53:$G53,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.7339691808349319},{"$f":"INDEX($D53:$G53,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.80246282583033468},{"$f":"INDEX($D53:$G53,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":0.86620386874455457},{"$f":"INDEX($D53:$G53,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":0.92322239541834528},{"$f":"INDEX($D53:$G53,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":0.97554971673971214},{"$f":"INDEX($D53:$G53,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":1.0231255978305158},{"$f":"INDEX($D53:$G53,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":1.0660662429246703},{"$f":"INDEX($D53:$G53,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":1.1043681880387151},{"$f":"INDEX($D53:$G53,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":1.1379988649903314},{"$f":"INDEX($D53:$G53,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":1.1669675990781754},{"$f":"INDEX($D53:$G53,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":1.1913717375376311},{"$f":"INDEX($D53:$G53,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":1.2114041985438433}]
[null,null,1,2.2743323360874501E-4,2.5191980245072102E-4,{"$f":"E54*'Scenario Setup'!$N$7 + D54* 'Scenario Setup'!$N$7","v":2.3967651802973302E-4},null,50,{"$f":"INDEX($D54:$G54,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":4.4272922446818878E-3},{"$f":"INDEX($D54:$G54,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":1.3327157843410667E-2},{"$f":"INDEX($D54:$G54,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":2.5834643536297688E-2},{"$f":"INDEX($D54:$G54,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":4.1784752092843845E-2},{"$f":"INDEX($D54:$G54,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":6.1093757430431092E-2},{"$f":"INDEX($D54:$G54,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":8.3717267940589271E-2},{"$f":"INDEX($D54:$G54,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":0.10948239983410815},{"$f":"INDEX($D54:$G54,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":0.13858573996110066},{"$f":"INDEX($D54:$G54,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":0.17101605219447683},{"$f":"INDEX($D54:$G54,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":0.20678834908899549},{"$f":"INDEX($D54:$G54,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0.24577532325743301},{"$f":"INDEX($D54:$G54,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.28859134125015412},{"$f":"INDEX($D54:$G54,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.33339882397912712},{"$f":"INDEX($D54:$G54,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.38039919350088203},{"$f":"INDEX($D54:$G54,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.42963936437679773},{"$f":"INDEX($D54:$G54,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.48299530016632569},{"$f":"INDEX($D54:$G54,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.54161035611400488},{"$f":"INDEX($D54:$G54,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.60680174401520137},{"$f":"INDEX($D54:$G54,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.67635084082947383},{"$f":"INDEX($D54:$G54,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.74868231489571024},{"$f":"INDEX($D54:$G54,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.8185489823659563},{"$f":"INDEX($D54:$G54,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":0.88356777717229784},{"$f":"INDEX($D54:$G54,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":0.94172929628883006},{"$f":"INDEX($D54:$G54,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":0.99510557022802604},{"$f":"INDEX($D54:$G54,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":1.0436351566443753},{"$f":"INDEX($D54:$G54,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":1.0874365891999433},{"$f":"INDEX($D54:$G54,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":1.1265063344723141},{"$f":"INDEX($D54:$G54,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":1.160811171417925},{"$f":"INDEX($D54:$G54,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":1.1903606122702144},{"$f":"INDEX($D54:$G54,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":1.2152539556856379},{"$f":"INDEX($D54:$G54,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":1.2356879870738875}]
[null,null,1,2.3083245247301499E-4,2.5774030208355501E-4,{"$f":"E55*'Scenario Setup'!$N$7 + D55* 'Scenario Setup'!$N$7","v":2.4428637727828503E-4},null,51,{"$f":"INDEX($D55:$G55,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":4.5295829444757648E-3},{"$f":"INDEX($D55:$G55,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":1.3635076143519156E-2},{"$f":"INDEX($D55:$G55,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":2.6431541960933568E-2},{"$f":"INDEX($D55:$G55,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":4.2750170975553677E-2},{"$f":"INDEX($D55:$G55,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":6.2505302649318084E-2},{"$f":"INDEX($D55:$G55,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":8.5651519724568748E-2},{"$f":"INDEX($D55:$G55,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":0.11201194400585252},{"$f":"INDEX($D55:$G55,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":0.14178770439864186},{"$f":"INDEX($D55:$G55,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":0.17496730516992082},{"$f":"INDEX($D55:$G55,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":0.21156610573312548},{"$f":"INDEX($D55:$G55,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0.25145385731812631},{"$f":"INDEX($D55:$G55,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.29525912115250685},{"$f":"INDEX($D55:$G55,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.34110186166683482},{"$f":"INDEX($D55:$G55,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.38918815468838269},{"$f":"INDEX($D55:$G55,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.43956599871946855},{"$f":"INDEX($D55:$G55,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.49415470065779188},{"$f":"INDEX($D55:$G55,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.55412403248336184},{"$f":"INDEX($D55:$G55,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.6208216396084999},{"$f":"INDEX($D55:$G55,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.69197763865329709},{"$f":"INDEX($D55:$G55,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.76598030059023381},{"$f":"INDEX($D55:$G55,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.83746120762561871},{"$f":"INDEX($D55:$G55,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":0.90398223396602806},{"$f":"INDEX($D55:$G55,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":0.96348755018532706},{"$f":"INDEX($D55:$G55,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":1.0180970601775956},{"$f":"INDEX($D55:$G55,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":1.0677479019981253},{"$f":"INDEX($D55:$G55,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":1.1125613479787084},{"$f":"INDEX($D55:$G55,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":1.1525337830587103},{"$f":"INDEX($D55:$G55,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":1.1876312186365208},{"$f":"INDEX($D55:$G55,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":1.2178633867216757},{"$f":"INDEX($D55:$G55,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":1.2433318802237534},{"$f":"INDEX($D55:$G55,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":1.2642380311954402}]
[null,null,1,2.36349195698406E-4,2.6627550454444898E-4,{"$f":"E56*'Scenario Setup'!$N$7 + D56* 'Scenario Setup'!$N$7","v":2.5131235012142746E-4},null,52,{"$f":"INDEX($D56:$G56,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":4.6795824097591561E-3},{"$f":"INDEX($D56:$G56,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":1.4086608692033488E-2},{"$f":"INDEX($D56:$G56,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":2.7306836046361648E-2},{"$f":"INDEX($D56:$G56,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":4.4165864840907711E-2},{"$f":"INDEX($D56:$G56,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":6.4575197844903107E-2},{"$f":"INDEX($D56:$G56,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":8.8487913784879316E-2},{"$f":"INDEX($D56:$G56,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":0.11572127705310849},{"$f":"INDEX($D56:$G56,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":0.14648307704205357},{"$f":"INDEX($D56:$G56,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":0.18076143733159633},{"$f":"INDEX($D56:$G56,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":0.21857222597003637},{"$f":"INDEX($D56:$G56,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0.25978088093233465},{"$f":"INDEX($D56:$G56,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.3050367785739112},{"$f":"INDEX($D56:$G56,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.35239762498199717},{"$f":"INDEX($D56:$G56,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.40207632029071133},{"$f":"INDEX($D56:$G56,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.45412245249742472},{"$f":"INDEX($D56:$G56,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.51051888733337591},{"$f":"INDEX($D56:$G56,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.57247413437840511},{"$f":"INDEX($D56:$G56,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.64138046701471951},{"$f":"INDEX($D56:$G56,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.71489283350863075},{"$f":"INDEX($D56:$G56,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.79134613159820177},{"$f":"INDEX($D56:$G56,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.86519416557765916},{"$f":"INDEX($D56:$G56,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":0.93391806986587877},{"$f":"INDEX($D56:$G56,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":0.99539393518954944},{"$f":"INDEX($D56:$G56,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":1.0518118671488377},{"$f":"INDEX($D56:$G56,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":1.1031069220934551},{"$f":"INDEX($D56:$G56,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":1.1494043883507374},{"$f":"INDEX($D56:$G56,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":1.1907005311454615},{"$f":"INDEX($D56:$G56,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":1.2269602363260197},{"$f":"INDEX($D56:$G56,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":1.2581935581824419},{"$f":"INDEX($D56:$G56,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":1.2845054539256784},{"$f":"INDEX($D56:$G56,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":1.30610392282273}]
[null,null,1,2.39782593810274E-4,2.7219178182253501E-4,{"$f":"E57*'Scenario Setup'!$N$7 + D57* 'Scenario Setup'!$N$7","v":2.5598718781640452E-4},null,53,{"$f":"INDEX($D57:$G57,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":4.7835563262827755E-3},{"$f":"INDEX($D57:$G57,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":1.4399593857802106E-2},{"$f":"INDEX($D57:$G57,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":2.7913556570331371E-2},{"$f":"INDEX($D57:$G57,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":4.5147169910903971E-2},{"$f":"INDEX($D57:$G57,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":6.6009970361403728E-2},{"$f":"INDEX($D57:$G57,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":9.0453994121883527E-2},{"$f":"INDEX($D57:$G57,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":0.11829244544950944},{"$f":"INDEX($D57:$G57,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":0.14973773053265793},{"$f":"INDEX($D57:$G57,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":0.18477770907341018},{"$f":"INDEX($D57:$G57,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":0.22342860168638151},{"$f":"INDEX($D57:$G57,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0.26555285656250227},{"$f":"INDEX($D57:$G57,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.31181427831105335},{"$f":"INDEX($D57:$G57,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.36022741790680768},{"$f":"INDEX($D57:$G57,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.41100990583348246},{"$f":"INDEX($D57:$G57,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.46421243186588268},{"$f":"INDEX($D57:$G57,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.52186191829798356},{"$f":"INDEX($D57:$G57,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.58519372613848597},{"$f":"INDEX($D57:$G57,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.65563106317864095},{"$f":"INDEX($D57:$G57,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.73077677384474837},{"$f":"INDEX($D57:$G57,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.80892875958152111},{"$f":"INDEX($D57:$G57,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.88441759580529855},{"$f":"INDEX($D57:$G57,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":0.95466845118914145},{"$f":"INDEX($D57:$G57,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":1.0175102261025333},{"$f":"INDEX($D57:$G57,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":1.0751816872946303},{"$f":"INDEX($D57:$G57,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":1.1276164481561182},{"$f":"INDEX($D57:$G57,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":1.1749425807494929},{"$f":"INDEX($D57:$G57,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":1.2171562673179375},{"$f":"INDEX($D57:$G57,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":1.2542216135214534},{"$f":"INDEX($D57:$G57,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":1.2861488970426354},{"$f":"INDEX($D57:$G57,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":1.313045407098012},{"$f":"INDEX($D57:$G57,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":1.3351237644136236}]
[null,null,1,2.42784791868533E-4,2.75638991816435E-4,{"$f":"E58*'Scenario Setup'!$N$7 + D58* 'Scenario Setup'!$N$7","v":2.59211891842484E-4},null,54,{"$f":"INDEX($D58:$G58,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":4.8441383286633496E-3},{"$f":"INDEX($D58:$G58,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":1.4581959480754969E-2},{"$f":"INDEX($D58:$G58,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":2.8267071619647869E-2},{"$f":"INDEX($D58:$G58,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":4.5718942409952598E-2},{"$f":"INDEX($D58:$G58,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":6.6845962645973256E-2},{"$f":"INDEX($D58:$G58,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":9.1599561083667944E-2},{"$f":"INDEX($D58:$G58,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":0.11979057628000706},{"$f":"INDEX($D58:$G58,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":0.15163410447054787},{"$f":"INDEX($D58:$G58,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":0.18711785160491065},{"$f":"INDEX($D58:$G58,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":0.22625824372589967},{"$f":"INDEX($D58:$G58,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0.26891598698077396},{"$f":"INDEX($D58:$G58,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.31576329282294402},{"$f":"INDEX($D58:$G58,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.36478956723685158},{"$f":"INDEX($D58:$G58,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.41621519691719649},{"$f":"INDEX($D58:$G58,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.47009151360635937},{"$f":"INDEX($D58:$G58,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.52847110983252277},{"$f":"INDEX($D58:$G58,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.5926049920025942},{"$f":"INDEX($D58:$G58,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.6639343923172637},{"$f":"INDEX($D58:$G58,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.74003179609869008},{"$f":"INDEX($D58:$G58,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.81917354833197886},{"$f":"INDEX($D58:$G58,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.89561842323156082},{"$f":"INDEX($D58:$G58,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":0.96675898016751405},{"$f":"INDEX($D58:$G58,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":1.0303966233215462},{"$f":"INDEX($D58:$G58,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":1.0887984726100546},{"$f":"INDEX($D58:$G58,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":1.1418973006614452},{"$f":"INDEX($D58:$G58,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":1.1898228015243399},{"$f":"INDEX($D58:$G58,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":1.2325711090914189},{"$f":"INDEX($D58:$G58,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":1.2701058744339135},{"$f":"INDEX($D58:$G58,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":1.3024375053975321},{"$f":"INDEX($D58:$G58,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":1.3296746499777397},{"$f":"INDEX($D58:$G58,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":1.3520326216647978}]
[null,null,1,2.4697543224231797E-4,2.8067625660940202E-4,{"$f":"E59*'Scenario Setup'!$N$7 + D59* 'Scenario Setup'!$N$7","v":2.6382584442585999E-4},null,55,{"$f":"INDEX($D59:$G59,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":4.9326642926223541E-3},{"$f":"INDEX($D59:$G59,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":1.4848442791482631E-2},{"$f":"INDEX($D59:$G59,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":2.8783648478863617E-2},{"$f":"INDEX($D59:$G59,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":4.6554449815692608E-2},{"$f":"INDEX($D59:$G59,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":6.8067563450596696E-2},{"$f":"INDEX($D59:$G59,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":9.3273530506706878E-2},{"$f":"INDEX($D59:$G59,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":0.121979732641551},{"$f":"INDEX($D59:$G59,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":0.15440519694490742},{"$f":"INDEX($D59:$G59,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":0.19053740469431082},{"$f":"INDEX($D59:$G59,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":0.23039308211624623},{"$f":"INDEX($D59:$G59,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0.27383038978190721},{"$f":"INDEX($D59:$G59,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.32153382371687361},{"$f":"INDEX($D59:$G59,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.37145604657554981},{"$f":"INDEX($D59:$G59,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.42382147258927222},{"$f":"INDEX($D59:$G59,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.47868237158097737},{"$f":"INDEX($D59:$G59,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.53812884692594665},{"$f":"INDEX($D59:$G59,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.60343476700169574},{"$f":"INDEX($D59:$G59,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.67606770232982882},{"$f":"INDEX($D59:$G59,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.75355577573451249},{"$f":"INDEX($D59:$G59,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.83414383264172032},{"$f":"INDEX($D59:$G59,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.91198572715161519},{"$f":"INDEX($D59:$G59,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":0.98442636801417116},{"$f":"INDEX($D59:$G59,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":1.0492269803738834},{"$f":"INDEX($D59:$G59,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":1.1086961154528618},{"$f":"INDEX($D59:$G59,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":1.1627653173085115},{"$f":"INDEX($D59:$G59,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":1.2115666501304156},{"$f":"INDEX($D59:$G59,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":1.2550961771586731},{"$f":"INDEX($D59:$G59,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":1.2933168851928241},{"$f":"INDEX($D59:$G59,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":1.326239372280531},{"$f":"INDEX($D59:$G59,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":1.3539742719444829},{"$f":"INDEX($D59:$G59,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":1.3767408324994628}]
[null,null,1,2.5068992145241801E-4,2.8478047124812998E-4,{"$f":"E60*'Scenario Setup'!$N$7 + D60* 'Scenario Setup'!$N$7","v":2.67735196350274E-4},null,56,{"$f":"INDEX($D60:$G60,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":5.0047926345144307E-3},{"$f":"INDEX($D60:$G60,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":1.5065565525707798E-2},{"$f":"INDEX($D60:$G60,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":2.9204540052914185E-2},{"$f":"INDEX($D60:$G60,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":4.7235196583301775E-2},{"$f":"INDEX($D60:$G60,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":6.9062887721025645E-2},{"$f":"INDEX($D60:$G60,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":9.4637431372194769E-2},{"$f":"INDEX($D60:$G60,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":0.12376339261472881},{"$f":"INDEX($D60:$G60,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":0.15666300128237531},{"$f":"INDEX($D60:$G60,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":0.19332355559648667},{"$f":"INDEX($D60:$G60,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":0.23376202636434862},{"$f":"INDEX($D60:$G60,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0.27783450009692928},{"$f":"INDEX($D60:$G60,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.32623548192653623},{"$f":"INDEX($D60:$G60,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.3768876971270283},{"$f":"INDEX($D60:$G60,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.43001884144768909},{"$f":"INDEX($D60:$G60,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.48568194903179712},{"$f":"INDEX($D60:$G60,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.54599768598542164},{"$f":"INDEX($D60:$G60,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.61225854794477819},{"$f":"INDEX($D60:$G60,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.68595356511776906},{"$f":"INDEX($D60:$G60,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.76457471507490549},{"$f":"INDEX($D60:$G60,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.84634117833133826},{"$f":"INDEX($D60:$G60,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.92532132317566884},{"$f":"INDEX($D60:$G60,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":0.9988212340393946},{"$f":"INDEX($D60:$G60,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":1.0645693993736904},{"$f":"INDEX($D60:$G60,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":1.12490812740539},{"$f":"INDEX($D60:$G60,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":1.1797679611885172},{"$f":"INDEX($D60:$G60,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":1.2292828960335374},{"$f":"INDEX($D60:$G60,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":1.2734489376149118},{"$f":"INDEX($D60:$G60,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":1.3122285315032183},{"$f":"INDEX($D60:$G60,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":1.3456324307170557},{"$f":"INDEX($D60:$G60,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":1.3737728865280772},{"$f":"INDEX($D60:$G60,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":1.3968723532299183}]
[null,null,1,2.4803143482618299E-4,2.8278220428439699E-4,{"$f":"E61*'Scenario Setup'!$N$7 + D61* 'Scenario Setup'!$N$7","v":2.6540681955528999E-4},null,57,{"$f":"INDEX($D61:$G61,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":4.9696746654414375E-3},{"$f":"INDEX($D61:$G61,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":1.495985244170301E-2},{"$f":"INDEX($D61:$G61,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":2.8999615651592061E-2},{"$f":"INDEX($D61:$G61,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":4.6903753445911911E-2},{"$f":"INDEX($D61:$G61,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":6.8578282557096831E-2},{"$f":"INDEX($D61:$G61,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":9.3973373012382483E-2},{"$f":"INDEX($D61:$G61,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":0.12289496123073113},{"$f":"INDEX($D61:$G61,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":0.15556371768849062},{"$f":"INDEX($D61:$G61,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":0.19196702973371688},{"$f":"INDEX($D61:$G61,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":0.23212174909178188},{"$f":"INDEX($D61:$G61,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0.27588497209560359},{"$f":"INDEX($D61:$G61,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.3239463306266801},{"$f":"INDEX($D61:$G61,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.37424312592133585},{"$f":"INDEX($D61:$G61,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.42700145601784706},{"$f":"INDEX($D61:$G61,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.48227398292591178},{"$f":"INDEX($D61:$G61,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.54216649231754999},{"$f":"INDEX($D61:$G61,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.60796241055776201},{"$f":"INDEX($D61:$G61,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.68114031952609577},{"$f":"INDEX($D61:$G61,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.75920979525528576},{"$f":"INDEX($D61:$G61,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.84040251403566468},{"$f":"INDEX($D61:$G61,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.9188284656323279},{"$f":"INDEX($D61:$G61,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":0.99181263732660629},{"$f":"INDEX($D61:$G61,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":1.0570994564662781},{"$f":"INDEX($D61:$G61,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":1.1170147956106322},{"$f":"INDEX($D61:$G61,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":1.1714896851839118},{"$f":"INDEX($D61:$G61,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":1.220657180269181},{"$f":"INDEX($D61:$G61,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":1.2645133145685563},{"$f":"INDEX($D61:$G61,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":1.3030207971670882},{"$f":"INDEX($D61:$G61,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":1.3361903056308635},{"$f":"INDEX($D61:$G61,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":1.3641333035791843},{"$f":"INDEX($D61:$G61,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":1.387070684373281}]
[null,null,1,2.4426414880906702E-4,2.7962110821257998E-4,{"$f":"E62*'Scenario Setup'!$N$7 + D62* 'Scenario Setup'!$N$7","v":2.619426285108235E-4},null,58,{"$f":"INDEX($D62:$G62,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":4.9141208900442554E-3},{"$f":"INDEX($D62:$G62,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":1.4792622927002468E-2},{"$f":"INDEX($D62:$G62,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":2.8675441889129068E-2},{"$f":"INDEX($D62:$G62,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":4.6379437316661311E-2},{"$f":"INDEX($D62:$G62,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":6.7811676539042118E-2},{"$f":"INDEX($D62:$G62,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":9.292288661053634E-2},{"$f":"INDEX($D62:$G62,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":0.12152117330027895},{"$f":"INDEX($D62:$G62,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":0.15382474030783558},{"$f":"INDEX($D62:$G62,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":0.18982111597246995},{"$f":"INDEX($D62:$G62,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":0.22952696364163602},{"$f":"INDEX($D62:$G62,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0.27280097710457618},{"$f":"INDEX($D62:$G62,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.32032507915572944},{"$f":"INDEX($D62:$G62,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.37005962902043227},{"$f":"INDEX($D62:$G62,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.42222819728788591},{"$f":"INDEX($D62:$G62,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.47688285728268204},{"$f":"INDEX($D62:$G62,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.53610585503850761},{"$f":"INDEX($D62:$G62,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.60116627006974976},{"$f":"INDEX($D62:$G62,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.67352615584893349},{"$f":"INDEX($D62:$G62,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.75072292774698657},{"$f":"INDEX($D62:$G62,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.83100802935588791},{"$f":"INDEX($D62:$G62,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.90855729223676684},{"$f":"INDEX($D62:$G62,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":0.98072560644442786},{"$f":"INDEX($D62:$G62,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":1.0452826133667925},{"$f":"INDEX($D62:$G62,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":1.104528185671716},{"$f":"INDEX($D62:$G62,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":1.1583941247635514},{"$f":"INDEX($D62:$G62,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":1.2070119983619649},{"$f":"INDEX($D62:$G62,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":1.250377884506547},{"$f":"INDEX($D62:$G62,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":1.2884549091408448},{"$f":"INDEX($D62:$G62,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":1.3212536304711997},{"$f":"INDEX($D62:$G62,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":1.3488842661148532},{"$f":"INDEX($D62:$G62,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":1.3715652401647225}]
[null,null,1,2.4175325918856399E-4,2.7772961388007503E-4,{"$f":"E63*'Scenario Setup'!$N$7 + D63* 'Scenario Setup'!$N$7","v":2.5974143653431951E-4},null,59,{"$f":"INDEX($D63:$G63,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":4.8808793659254951E-3},{"$f":"INDEX($D63:$G63,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":1.4692558369615633E-2},{"$f":"INDEX($D63:$G63,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":2.8481467134640479E-2},{"$f":"INDEX($D63:$G63,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":4.6065704053139089E-2},{"$f":"INDEX($D63:$G63,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":6.7352965096722311E-2},{"$f":"INDEX($D63:$G63,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":9.2294310626028733E-2},{"$f":"INDEX($D63:$G63,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":0.12069914447689668},{"$f":"INDEX($D63:$G63,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":0.15278419431203716},{"$f":"INDEX($D63:$G63,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":0.18853707283514451},{"$f":"INDEX($D63:$G63,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":0.22797433067461706},{"$f":"INDEX($D63:$G63,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0.27095561748421865},{"$f":"INDEX($D63:$G63,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.3181582431981177},{"$f":"INDEX($D63:$G63,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.3675563641723118},{"$f":"INDEX($D63:$G63,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.41937203865487366},{"$f":"INDEX($D63:$G63,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.47365698772088483},{"$f":"INDEX($D63:$G63,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.53247937207050089},{"$f":"INDEX($D63:$G63,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.59709968654177947},{"$f":"INDEX($D63:$G63,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.66897009456040746},{"$f":"INDEX($D63:$G63,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.7456446696276624},{"$f":"INDEX($D63:$G63,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.82538668342874932},{"$f":"INDEX($D63:$G63,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.90241136505692243},{"$f":"INDEX($D63:$G63,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":0.97409149738810497},{"$f":"INDEX($D63:$G63,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":1.0382118090498804},{"$f":"INDEX($D63:$G63,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":1.0970566152432712},{"$f":"INDEX($D63:$G63,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":1.1505581787013839},{"$f":"INDEX($D63:$G63,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":1.1988471771552933},{"$f":"INDEX($D63:$G63,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":1.2419197151746535},{"$f":"INDEX($D63:$G63,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":1.2797391681372177},{"$f":"INDEX($D63:$G63,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":1.3123160228284394},{"$f":"INDEX($D63:$G63,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":1.339759751299535},{"$f":"INDEX($D63:$G63,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":1.3622873001157185}]
[null,null,1,2.33998461039791E-4,2.6875265563691198E-4,{"$f":"E64*'Scenario Setup'!$N$7 + D64* 'Scenario Setup'!$N$7","v":2.5137555833835149E-4},null,60,{"$f":"INDEX($D64:$G64,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":4.72311639046999E-3},{"$f":"INDEX($D64:$G64,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":1.4217655887569812E-2},{"$f":"INDEX($D64:$G64,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":2.7560870524146897E-2},{"$f":"INDEX($D64:$G64,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":4.457673823509168E-2},{"$f":"INDEX($D64:$G64,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":6.5175938503196792E-2},{"$f":"INDEX($D64:$G64,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":8.931111354813577E-2},{"$f":"INDEX($D64:$G64,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":0.11679782777963418},{"$f":"INDEX($D64:$G64,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":0.14784580364712699},{"$f":"INDEX($D64:$G64,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":0.18244305424460233},{"$f":"INDEX($D64:$G64,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":0.22060559524022158},{"$f":"INDEX($D64:$G64,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0.26219761278344306},{"$f":"INDEX($D64:$G64,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.3078745243537136},{"$f":"INDEX($D64:$G64,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.35567596695039932},{"$f":"INDEX($D64:$G64,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.4058168213096302},{"$f":"INDEX($D64:$G64,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.45834713674406818},{"$f":"INDEX($D64:$G64,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.51526822551093165},{"$f":"INDEX($D64:$G64,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.5777998399096308},{"$f":"INDEX($D64:$G64,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.64734720558974568},{"$f":"INDEX($D64:$G64,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.7215434548887294},{"$f":"INDEX($D64:$G64,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.79870799516037416},{"$f":"INDEX($D64:$G64,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.87324303464700881},{"$f":"INDEX($D64:$G64,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":0.94260627485490744},{"$f":"INDEX($D64:$G64,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":1.0046540478619648},{"$f":"INDEX($D64:$G64,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":1.0615968337391024},{"$f":"INDEX($D64:$G64,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":1.113369084667674},{"$f":"INDEX($D64:$G64,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":1.1600972545276542},{"$f":"INDEX($D64:$G64,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":1.201777573799345},{"$f":"INDEX($D64:$G64,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":1.2383746016654957},{"$f":"INDEX($D64:$G64,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":1.2698984859508213},{"$f":"INDEX($D64:$G64,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":1.2964551602792929},{"$f":"INDEX($D64:$G64,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":1.3182545589273382}]
[null,null,1,2.26192199576837E-4,2.5992599586408698E-4,{"$f":"E65*'Scenario Setup'!$N$7 + D65* 'Scenario Setup'!$N$7","v":2.4305909772046199E-4},null,61,{"$f":"INDEX($D65:$G65,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":4.5679947923323522E-3},{"$f":"INDEX($D65:$G65,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":1.375070455274756E-2},{"$f":"INDEX($D65:$G65,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":2.6655687181556278E-2},{"$f":"INDEX($D65:$G65,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":4.3112701717011627E-2},{"$f":"INDEX($D65:$G65,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":6.3035361201071449E-2},{"$f":"INDEX($D65:$G65,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":8.6377863227861493E-2},{"$f":"INDEX($D65:$G65,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":0.11296182963638739},{"$f":"INDEX($D65:$G65,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":0.14299009494895459},{"$f":"INDEX($D65:$G65,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":0.17645106594623261},{"$f":"INDEX($D65:$G65,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":0.21336023229282181},{"$f":"INDEX($D65:$G65,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0.25358624068071284},{"$f":"INDEX($D65:$G65,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.29776298267331458},{"$f":"INDEX($D65:$G65,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.34399447959094742},{"$f":"INDEX($D65:$G65,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.39248855482868883},{"$f":"INDEX($D65:$G65,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.443293613926589},{"$f":"INDEX($D65:$G65,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.4983452399219937},{"$f":"INDEX($D65:$G65,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.55882312471554818},{"$f":"INDEX($D65:$G65,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.62608634204557578},{"$f":"INDEX($D65:$G65,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.69784575942775551},{"$f":"INDEX($D65:$G65,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.77247598002211149},{"$f":"INDEX($D65:$G65,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.84456306068525666},{"$f":"INDEX($D65:$G65,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":0.91164819978712197},{"$f":"INDEX($D65:$G65,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":0.97165813402121215},{"$f":"INDEX($D65:$G65,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":1.0267307445273821},{"$f":"INDEX($D65:$G65,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":1.0768026362779695},{"$f":"INDEX($D65:$G65,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":1.121996110020498},{"$f":"INDEX($D65:$G65,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":1.1623075200378337},{"$f":"INDEX($D65:$G65,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":1.1977025894976363},{"$f":"INDEX($D65:$G65,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":1.2281911329389987},{"$f":"INDEX($D65:$G65,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":1.2538756048014532},{"$f":"INDEX($D65:$G65,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":1.2749590444772516}]
[null,null,1,2.20539196885898E-4,2.5356854035748301E-4,{"$f":"E66*'Scenario Setup'!$N$7 + D66* 'Scenario Setup'!$N$7","v":2.3705386862169051E-4},null,62,{"$f":"INDEX($D66:$G66,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":4.4562675156892082E-3},{"$f":"INDEX($D66:$G66,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":1.3414380007417126E-2},{"$f":"INDEX($D66:$G66,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":2.6003723361272185E-2},{"$f":"INDEX($D66:$G66,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":4.2058220490444706E-2},{"$f":"INDEX($D66:$G66,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":6.1493597350763582E-2},{"$f":"INDEX($D66:$G66,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":8.426517180428493E-2},{"$f":"INDEX($D66:$G66,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":0.11019892859037803},{"$f":"INDEX($D66:$G66,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":0.13949274115984614},{"$f":"INDEX($D66:$G66,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":0.17213529984859077},{"$f":"INDEX($D66:$G66,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":0.20814171546394114},{"$f":"INDEX($D66:$G66,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0.24738384743083727},{"$f":"INDEX($D66:$G66,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.29048008314044471},{"$f":"INDEX($D66:$G66,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.33558081711272281},{"$f":"INDEX($D66:$G66,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.38288878964983614},{"$f":"INDEX($D66:$G66,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.43245122235459094},{"$f":"INDEX($D66:$G66,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.48615635639305038},{"$f":"INDEX($D66:$G66,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.5451550299194502},{"$f":"INDEX($D66:$G66,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.61077307547670034},{"$f":"INDEX($D66:$G66,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.6807773498164521},{"$f":"INDEX($D66:$G66,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.75358221121462832},{"$f":"INDEX($D66:$G66,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.82390613461297824},{"$f":"INDEX($D66:$G66,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":0.88935045750645836},{"$f":"INDEX($D66:$G66,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":0.94789262594213675},{"$f":"INDEX($D66:$G66,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":1.001618231237221},{"$f":"INDEX($D66:$G66,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":1.0504654289248789},{"$f":"INDEX($D66:$G66,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":1.0945535284336687},{"$f":"INDEX($D66:$G66,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":1.1338789732160084},{"$f":"INDEX($D66:$G66,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":1.1684083248067854},{"$f":"INDEX($D66:$G66,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":1.1981511576940909},{"$f":"INDEX($D66:$G66,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":1.2232074204136569},{"$f":"INDEX($D66:$G66,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":1.2437751862753781}]
[null,null,1,2.2683319279718901E-4,2.5933277182464698E-4,{"$f":"E67*'Scenario Setup'!$N$7 + D67* 'Scenario Setup'!$N$7","v":2.4308298231091798E-4},null,63,{"$f":"INDEX($D67:$G67,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":4.5575693467595083E-3},{"$f":"INDEX($D67:$G67,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":1.3719321587481584E-2},{"$f":"INDEX($D67:$G67,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":2.6594851425704599E-2},{"$f":"INDEX($D67:$G67,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":4.3014306437313972E-2},{"$f":"INDEX($D67:$G67,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":6.289149682353988E-2},{"$f":"INDEX($D67:$G67,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":8.6180724712447199E-2},{"$f":"INDEX($D67:$G67,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":0.11270401905204526},{"$f":"INDEX($D67:$G67,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":0.14266375143935858},{"$f":"INDEX($D67:$G67,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":0.17604835511403538},{"$f":"INDEX($D67:$G67,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":0.21287328438891615},{"$f":"INDEX($D67:$G67,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0.25300748574108889},{"$f":"INDEX($D67:$G67,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.29708340401558953},{"$f":"INDEX($D67:$G67,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.34320938768796316},{"$f":"INDEX($D67:$G67,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.3915927858419993},{"$f":"INDEX($D67:$G67,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.44228189354272635},{"$f":"INDEX($D67:$G67,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.49720787628401109},{"$f":"INDEX($D67:$G67,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.55754773357864318},{"$f":"INDEX($D67:$G67,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.62465743737741519},{"$f":"INDEX($D67:$G67,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.69625307963850402},{"$f":"INDEX($D67:$G67,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.77071297313349418},{"$f":"INDEX($D67:$G67,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.84263553085602216},{"$f":"INDEX($D67:$G67,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":0.90956756285110452},{"$f":"INDEX($D67:$G67,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":0.96944053758072302},{"$f":"INDEX($D67:$G67,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":1.0243874569402327},{"$f":"INDEX($D67:$G67,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":1.0743450705872086},{"$f":"INDEX($D67:$G67,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":1.1194354001445594},{"$f":"INDEX($D67:$G67,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":1.1596548082157005},{"$f":"INDEX($D67:$G67,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":1.1949690961976391},{"$f":"INDEX($D67:$G67,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":1.2253880562299364},{"$f":"INDEX($D67:$G67,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":1.2510139089223518},{"$f":"INDEX($D67:$G67,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":1.2720492302742856}]
[null,null,1,2.3443709139148801E-4,2.6687420515544602E-4,{"$f":"E68*'Scenario Setup'!$N$7 + D68* 'Scenario Setup'!$N$7","v":2.5065564827346704E-4},null,64,{"$f":"INDEX($D68:$G68,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":4.6901041017665644E-3},{"$f":"INDEX($D68:$G68,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":1.4118281380984825E-2},{"$f":"INDEX($D68:$G68,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":2.736823343044819E-2},{"$f":"INDEX($D68:$G68,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":4.4265168493756675E-2},{"$f":"INDEX($D68:$G68,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":6.4720390360719166E-2},{"$f":"INDEX($D68:$G68,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":8.8686872258883512E-2},{"$f":"INDEX($D68:$G68,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":0.11598146771313779},{"$f":"INDEX($D68:$G68,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":0.1468124333148953},{"$f":"INDEX($D68:$G68,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":0.18116786594079298},{"$f":"INDEX($D68:$G68,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":0.21906366931725346},{"$f":"INDEX($D68:$G68,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0.26036497886656118},{"$f":"INDEX($D68:$G68,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.30572263101843555},{"$f":"INDEX($D68:$G68,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.35318996475711689},{"$f":"INDEX($D68:$G68,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.40298035890679557},{"$f":"INDEX($D68:$G68,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.45514351295975614},{"$f":"INDEX($D68:$G68,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.51166675097293568},{"$f":"INDEX($D68:$G68,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.5737612997698246},{"$f":"INDEX($D68:$G68,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.64282256315548247},{"$f":"INDEX($D68:$G68,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.71650021672231112},{"$f":"INDEX($D68:$G68,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.79312541435013395},{"$f":"INDEX($D68:$G68,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.86713949012581315},{"$f":"INDEX($D68:$G68,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":0.93601791498684284},{"$f":"INDEX($D68:$G68,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":0.99763200420832865},{"$f":"INDEX($D68:$G68,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":1.0541767876795238},{"$f":"INDEX($D68:$G68,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":1.1055871757291857},{"$f":"INDEX($D68:$G68,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":1.1519887383861098},{"$f":"INDEX($D68:$G68,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":1.1933777324777091},{"$f":"INDEX($D68:$G68,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":1.2297189649008249},{"$f":"INDEX($D68:$G68,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":1.2610225125518089},{"$f":"INDEX($D68:$G68,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":1.2873935686300708},{"$f":"INDEX($D68:$G68,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":1.3090406000734498}]
[null,null,1,2.4131271990472401E-4,2.73118831093426E-4,{"$f":"E69*'Scenario Setup'!$N$7 + D69* 'Scenario Setup'!$N$7","v":2.5721577549907499E-4},null,65,{"$f":"INDEX($D69:$G69,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":4.7998484875480911E-3},{"$f":"INDEX($D69:$G69,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":1.4448636973276125E-2},{"$f":"INDEX($D69:$G69,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":2.8008626458530167E-2},{"$f":"INDEX($D69:$G69,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":4.5300935210754144E-2},{"$f":"INDEX($D69:$G69,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":6.6234791605033233E-2},{"$f":"INDEX($D69:$G69,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":9.0762068483050462E-2},{"$f":"INDEX($D69:$G69,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":0.11869533390033481},{"$f":"INDEX($D69:$G69,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":0.15024771747269597},{"$f":"INDEX($D69:$G69,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":0.18540703755396326},{"$f":"INDEX($D69:$G69,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":0.22418957000402381},{"$f":"INDEX($D69:$G69,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0.26645729453050743},{"$f":"INDEX($D69:$G69,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.31287627657355094},{"$f":"INDEX($D69:$G69,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.36145430493068992},{"$f":"INDEX($D69:$G69,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.41240975130633489},{"$f":"INDEX($D69:$G69,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.46579347811797112},{"$f":"INDEX($D69:$G69,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.52363931108928885},{"$f":"INDEX($D69:$G69,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.5871868187054774},{"$f":"INDEX($D69:$G69,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.65786405601561615},{"$f":"INDEX($D69:$G69,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.73326570305062178},{"$f":"INDEX($D69:$G69,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.81168386413225935},{"$f":"INDEX($D69:$G69,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.88742980536528093},{"$f":"INDEX($D69:$G69,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":0.95791992588720765},{"$f":"INDEX($D69:$G69,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":1.0209757315888359},{"$f":"INDEX($D69:$G69,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":1.0788436141632809},{"$f":"INDEX($D69:$G69,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":1.131456960897202},{"$f":"INDEX($D69:$G69,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":1.178944280049631},{"$f":"INDEX($D69:$G69,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":1.2213017408609745},{"$f":"INDEX($D69:$G69,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":1.2584933267398521},{"$f":"INDEX($D69:$G69,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":1.2905293503732873},{"$f":"INDEX($D69:$G69,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":1.3175174663907154},{"$f":"INDEX($D69:$G69,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":1.3396710196762966}]
[null,null,1,2.6412955190800101E-4,2.9208520678218098E-4,{"$f":"E70*'Scenario Setup'!$N$7 + D70* 'Scenario Setup'!$N$7","v":2.7810737934509102E-4},null,66,{"$f":"INDEX($D70:$G70,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":5.1331676120459505E-3},{"$f":"INDEX($D70:$G70,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":1.545200344174146E-2},{"$f":"INDEX($D70:$G70,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":2.9953648446987533E-2},{"$f":"INDEX($D70:$G70,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":4.8446798690102467E-2},{"$f":"INDEX($D70:$G70,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":7.0834379030836669E-2},{"$f":"INDEX($D70:$G70,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":9.7064920184071382E-2},{"$f":"INDEX($D70:$G70,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":0.12693797424206171},{"$f":"INDEX($D70:$G70,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":0.16068147132466043},{"$f":"INDEX($D70:$G70,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":0.19828238384740388},{"$f":"INDEX($D70:$G70,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":0.23975811792572405},{"$f":"INDEX($D70:$G70,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0.28496106863074921},{"$f":"INDEX($D70:$G70,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.33460355543541337},{"$f":"INDEX($D70:$G70,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.38655502066745362},{"$f":"INDEX($D70:$G70,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.44104900056522728},{"$f":"INDEX($D70:$G70,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.49813988961947364},{"$f":"INDEX($D70:$G70,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.56000274988902143},{"$f":"INDEX($D70:$G70,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.62796323005165577},{"$f":"INDEX($D70:$G70,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.70354855454897514},{"$f":"INDEX($D70:$G70,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.78418636915064566},{"$f":"INDEX($D70:$G70,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.86805017562385589},{"$f":"INDEX($D70:$G70,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.94905619347836978},{"$f":"INDEX($D70:$G70,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":1.0244414071098125},{"$f":"INDEX($D70:$G70,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":1.0918760397693121},{"$f":"INDEX($D70:$G70,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":1.1537624808474884},{"$f":"INDEX($D70:$G70,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":1.2100294917993009},{"$f":"INDEX($D70:$G70,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":1.2608145049697181},{"$f":"INDEX($D70:$G70,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":1.3061134235771186},{"$f":"INDEX($D70:$G70,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":1.3458877299056089},{"$f":"INDEX($D70:$G70,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":1.3801484527931125},{"$f":"INDEX($D70:$G70,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":1.4090107228022994},{"$f":"INDEX($D70:$G70,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":1.4327027002703987}]
[null,null,1,2.8786449724948798E-4,3.0157847642638401E-4,{"$f":"E71*'Scenario Setup'!$N$7 + D71* 'Scenario Setup'!$N$7","v":2.9472148683793603E-4},null,{"$f":"H70+1","v":67},{"$f":"INDEX($D71:$G71,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":5.3000043539915371E-3},{"$f":"INDEX($D71:$G71,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":1.5954220027208581E-2},{"$f":"INDEX($D71:$G71,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":3.0927193340505445E-2},{"$f":"INDEX($D71:$G71,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":5.002140265046854E-2},{"$f":"INDEX($D71:$G71,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":7.3136617708473253E-2},{"$f":"INDEX($D71:$G71,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":0.10021969638945313},{"$f":"INDEX($D71:$G71,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":0.13106367588523821},{"$f":"INDEX($D71:$G71,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":0.16590389443508458},{"$f":"INDEX($D71:$G71,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":0.20472690103571362},{"$f":"INDEX($D71:$G71,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":0.24755066753113042},{"$f":"INDEX($D71:$G71,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0.29422279157938636},{"$f":"INDEX($D71:$G71,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.34547874425668856},{"$f":"INDEX($D71:$G71,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.39911872111618341},{"$f":"INDEX($D71:$G71,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.45538384872408783},{"$f":"INDEX($D71:$G71,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.51433028948528325},{"$f":"INDEX($D71:$G71,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.57820379870200089},{"$f":"INDEX($D71:$G71,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.6483731109052614},{"$f":"INDEX($D71:$G71,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.72641508794757848},{"$f":"INDEX($D71:$G71,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.80967376967896909},{"$f":"INDEX($D71:$G71,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.8962632935447522},{"$f":"INDEX($D71:$G71,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.97990214576553891},{"$f":"INDEX($D71:$G71,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":1.0577375079959923},{"$f":"INDEX($D71:$G71,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":1.1273638817513423},{"$f":"INDEX($D71:$G71,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":1.1912617381933694},{"$f":"INDEX($D71:$G71,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":1.2493575234022678},{"$f":"INDEX($D71:$G71,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":1.3017931365096778},{"$f":"INDEX($D71:$G71,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":1.3485643475815559},{"$f":"INDEX($D71:$G71,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":1.3896313870102512},{"$f":"INDEX($D71:$G71,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":1.4250056420898145},{"$f":"INDEX($D71:$G71,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":1.4548059853234538},{"$f":"INDEX($D71:$G71,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":1.4792679926502605}]
[null,null,1,3.12404191930701E-4,2.9504907854435101E-4,{"$f":"E72*'Scenario Setup'!$N$7 + D72* 'Scenario Setup'!$N$7","v":3.0372663523752603E-4},null,68,{"$f":"INDEX($D72:$G72,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":5.1852553254342374E-3},{"$f":"INDEX($D72:$G72,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":1.5608799320500511E-2},{"$f":"INDEX($D72:$G72,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":3.0257596646843472E-2},{"$f":"INDEX($D72:$G72,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":4.8938402151253488E-2},{"$f":"INDEX($D72:$G72,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":7.1553155644391464E-2},{"$f":"INDEX($D72:$G72,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":9.8049865567647054E-2},{"$f":"INDEX($D72:$G72,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":0.12822605001127957},{"$f":"INDEX($D72:$G72,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":0.16231195196696918},{"$f":"INDEX($D72:$G72,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":0.20029441165564318},{"$f":"INDEX($D72:$G72,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":0.24219101181754313},{"$f":"INDEX($D72:$G72,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0.28785264973455471},{"$f":"INDEX($D72:$G72,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.33799887298813108},{"$f":"INDEX($D72:$G72,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.39047750453064944},{"$f":"INDEX($D72:$G72,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.44552445035917532},{"$f":"INDEX($D72:$G72,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.50319465692083398},{"$f":"INDEX($D72:$G72,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.56568525724849683},{"$f":"INDEX($D72:$G72,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.63433535175455036},{"$f":"INDEX($D72:$G72,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.71068766206186706},{"$f":"INDEX($D72:$G72,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.7921437315292803},{"$f":"INDEX($D72:$G72,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.87685852792632935},{"$f":"INDEX($D72:$G72,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.95868653690983552},{"$f":"INDEX($D72:$G72,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":1.0348367057693395},{"$f":"INDEX($D72:$G72,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":1.1029556168479131},{"$f":"INDEX($D72:$G72,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":1.1654700372653841},{"$f":"INDEX($D72:$G72,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":1.2223080055989106},{"$f":"INDEX($D72:$G72,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":1.273608348758599},{"$f":"INDEX($D72:$G72,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":1.319366928391617},{"$f":"INDEX($D72:$G72,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":1.3595448359318416},{"$f":"INDEX($D72:$G72,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":1.3941532121299545},{"$f":"INDEX($D72:$G72,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":1.4233083558112276},{"$f":"INDEX($D72:$G72,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":1.4472407425207987}]
[null,null,1,3.2047030289723702E-4,2.8657131326405701E-4,{"$f":"E73*'Scenario Setup'!$N$7 + D73* 'Scenario Setup'!$N$7","v":3.0352080808064704E-4},null,69,{"$f":"INDEX($D73:$G73,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":5.0362652733916989E-3},{"$f":"INDEX($D73:$G73,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":1.5160305335705624E-2},{"$f":"INDEX($D73:$G73,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":2.9388192805342606E-2},{"$f":"INDEX($D73:$G73,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":4.7532235120745045E-2},{"$f":"INDEX($D73:$G73,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":6.9497189695911774E-2},{"$f":"INDEX($D73:$G73,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":9.5232558866850364E-2},{"$f":"INDEX($D73:$G73,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":0.12454167871895755},{"$f":"INDEX($D73:$G73,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":0.15764817657830796},{"$f":"INDEX($D73:$G73,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":0.19453927079111791},{"$f":"INDEX($D73:$G73,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":0.23523203888559613},{"$f":"INDEX($D73:$G73,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0.27958166237272358},{"$f":"INDEX($D73:$G73,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.32828701378038727},{"$f":"INDEX($D73:$G73,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.3792577554401666},{"$f":"INDEX($D73:$G73,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.43272301496608251},{"$f":"INDEX($D73:$G73,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.48873616000662773},{"$f":"INDEX($D73:$G73,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.54943119247684691},{"$f":"INDEX($D73:$G73,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.6161087358718661},{"$f":"INDEX($D73:$G73,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.69026718416616761},{"$f":"INDEX($D73:$G73,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.76938274323101652},{"$f":"INDEX($D73:$G73,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.85166339489809284},{"$f":"INDEX($D73:$G73,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.93114020638951234},{"$f":"INDEX($D73:$G73,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":1.0051023214485073},{"$f":"INDEX($D73:$G73,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":1.0712639441256988},{"$f":"INDEX($D73:$G73,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":1.1319821122533893},{"$f":"INDEX($D73:$G73,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":1.1871869321055928},{"$f":"INDEX($D73:$G73,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":1.2370132416222952},{"$f":"INDEX($D73:$G73,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":1.2814570213596408},{"$f":"INDEX($D73:$G73,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":1.3204804807271755},{"$f":"INDEX($D73:$G73,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":1.3540944403638564},{"$f":"INDEX($D73:$G73,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":1.3824118574334672},{"$f":"INDEX($D73:$G73,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":1.4056565851334863}]
[null,null,1,3.2781686307564202E-4,2.81581957475597E-4,{"$f":"E74*'Scenario Setup'!$N$7 + D74* 'Scenario Setup'!$N$7","v":3.0469941027561954E-4},null,70,{"$f":"INDEX($D74:$G74,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":4.9485812724782393E-3},{"$f":"INDEX($D74:$G74,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":1.4896356525477621E-2},{"$f":"INDEX($D74:$G74,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":2.8876529065467126E-2},{"$f":"INDEX($D74:$G74,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":4.6704674156121874E-2},{"$f":"INDEX($D74:$G74,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":6.8287207434458069E-2},{"$f":"INDEX($D74:$G74,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":9.3574510427108737E-2},{"$f":"INDEX($D74:$G74,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":0.12237334324063145},{"$f":"INDEX($D74:$G74,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":0.15490343973290577},{"$f":"INDEX($D74:$G74,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":0.19115224078539614},{"$f":"INDEX($D74:$G74,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":0.23113652659765246},{"$f":"INDEX($D74:$G74,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0.27471400004596003},{"$f":"INDEX($D74:$G74,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.32257136592357555},{"$f":"INDEX($D74:$G74,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.37265468042937455},{"$f":"INDEX($D74:$G74,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.42518908194630567},{"$f":"INDEX($D74:$G74,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.48022700896431147},{"$f":"INDEX($D74:$G74,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.53986530931387},{"$f":"INDEX($D74:$G74,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.60538196195779126},{"$f":"INDEX($D74:$G74,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.6782492730512123},{"$f":"INDEX($D74:$G74,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.75598738903537943},{"$f":"INDEX($D74:$G74,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.83683549171142979},{"$f":"INDEX($D74:$G74,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.91492857052930832},{"$f":"INDEX($D74:$G74,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":0.987602966651285},{"$f":"INDEX($D74:$G74,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":1.0526126810257281},{"$f":"INDEX($D74:$G74,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":1.1122737142289139},{"$f":"INDEX($D74:$G74,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":1.1665173894210215},{"$f":"INDEX($D74:$G74,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":1.2154761969432875},{"$f":"INDEX($D74:$G74,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":1.2591461873324676},{"$f":"INDEX($D74:$G74,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":1.2974902279519653},{"$f":"INDEX($D74:$G74,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":1.3305189510477795},{"$f":"INDEX($D74:$G74,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":1.3583433471406523},{"$f":"INDEX($D74:$G74,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":1.381183372027329}]
[null,null,1,3.3591160991865902E-4,2.7943657667323698E-4,{"$f":"E75*'Scenario Setup'!$N$7 + D75* 'Scenario Setup'!$N$7","v":3.0767409329594798E-4},null,71,{"$f":"INDEX($D75:$G75,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":4.9108778934831088E-3},{"$f":"INDEX($D75:$G75,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":1.4782860768855361E-2},{"$f":"INDEX($D75:$G75,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":2.8656517983609322E-2},{"$f":"INDEX($D75:$G75,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":4.6348829938639625E-2},{"$f":"INDEX($D75:$G75,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":6.7766925292839106E-2},{"$f":"INDEX($D75:$G75,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":9.2861563617375895E-2},{"$f":"INDEX($D75:$G75,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":0.12144097731895546},{"$f":"INDEX($D75:$G75,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":0.15372322609705408},{"$f":"INDEX($D75:$G75,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":0.18969584652141128},{"$f":"INDEX($D75:$G75,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":0.22937549094276768},{"$f":"INDEX($D75:$G75,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0.27262094640317036},{"$f":"INDEX($D75:$G75,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.32011368567286752},{"$f":"INDEX($D75:$G75,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.36981541400594942},{"$f":"INDEX($D75:$G75,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.42194955444973392},{"$f":"INDEX($D75:$G75,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.4765681459638435},{"$f":"INDEX($D75:$G75,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.53575206043654267},{"$f":"INDEX($D75:$G75,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.6007695398732128},{"$f":"INDEX($D75:$G75,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.67308167288725351},{"$f":"INDEX($D75:$G75,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.75022749999347116},{"$f":"INDEX($D75:$G75,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.83045961871606289},{"$f":"INDEX($D75:$G75,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.90795770418424293},{"$f":"INDEX($D75:$G75,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":0.98007839205139746},{"$f":"INDEX($D75:$G75,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":1.0445927955954302},{"$f":"INDEX($D75:$G75,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":1.1037992697195096},{"$f":"INDEX($D75:$G75,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":1.1576296608345764},{"$f":"INDEX($D75:$G75,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":1.2062154498342557},{"$f":"INDEX($D75:$G75,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":1.249552717346373},{"$f":"INDEX($D75:$G75,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":1.2876046136489285},{"$f":"INDEX($D75:$G75,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":1.3203816899805412},{"$f":"INDEX($D75:$G75,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":1.3479940912220747},{"$f":"INDEX($D75:$G75,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":1.370660097320912}]
[null,null,1,3.4384303338086099E-4,2.8102808913890601E-4,{"$f":"E76*'Scenario Setup'!$N$7 + D76* 'Scenario Setup'!$N$7","v":3.1243556125988353E-4},null,72,{"$f":"INDEX($D76:$G76,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":4.9388474724047548E-3},{"$f":"INDEX($D76:$G76,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":1.4867055570666846E-2},{"$f":"INDEX($D76:$G76,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":2.8819729278768132E-2},{"$f":"INDEX($D76:$G76,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":4.6612806621630476E-2},{"$f":"INDEX($D76:$G76,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":6.8152887315590813E-2},{"$f":"INDEX($D76:$G76,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":9.339045048622481E-2},{"$f":"INDEX($D76:$G76,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":0.12213263634064522},{"$f":"INDEX($D76:$G76,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":0.15459874652286582},{"$f":"INDEX($D76:$G76,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":0.19077624661798667},{"$f":"INDEX($D76:$G76,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":0.23068188381910629},{"$f":"INDEX($D76:$G76,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0.2741736408992474},{"$f":"INDEX($D76:$G76,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.32193687191156589},{"$f":"INDEX($D76:$G76,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.37192167313778551},{"$f":"INDEX($D76:$G76,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.4243527401163531},{"$f":"INDEX($D76:$G76,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.47928240819132978},{"$f":"INDEX($D76:$G76,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.53880340071863353},{"$f":"INDEX($D76:$G76,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.60419118289176621},{"$f":"INDEX($D76:$G76,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.67691516485729752},{"$f":"INDEX($D76:$G76,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.75450037089871258},{"$f":"INDEX($D76:$G76,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.83518944632544889},{"$f":"INDEX($D76:$G76,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.91312891699293408},{"$f":"INDEX($D76:$G76,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":0.98566036344845853},{"$f":"INDEX($D76:$G76,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":1.0505422044936155},{"$f":"INDEX($D76:$G76,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":1.1100858851592958},{"$f":"INDEX($D76:$G76,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":1.1642228636921996},{"$f":"INDEX($D76:$G76,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":1.2130853698266502},{"$f":"INDEX($D76:$G76,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":1.2566694618679495},{"$f":"INDEX($D76:$G76,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":1.294938080218953},{"$f":"INDEX($D76:$G76,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":1.327901836212158},{"$f":"INDEX($D76:$G76,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":1.3556715020512835},{"$f":"INDEX($D76:$G76,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":1.3784666008826567}]
[null,null,1,3.5055495363240302E-4,2.8188327065797902E-4,{"$f":"E77*'Scenario Setup'!$N$7 + D77* 'Scenario Setup'!$N$7","v":3.1621911214519099E-4},null,73,{"$f":"INDEX($D77:$G77,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":4.9538766144982113E-3},{"$f":"INDEX($D77:$G77,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":1.4912296710817721E-2},{"$f":"INDEX($D77:$G77,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":2.8907429052621371E-2},{"$f":"INDEX($D77:$G77,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":4.6754651555697684E-2},{"$f":"INDEX($D77:$G77,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":6.8360279714985275E-2},{"$f":"INDEX($D77:$G77,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":9.367464196174044E-2},{"$f":"INDEX($D77:$G77,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":0.12250429162177465},{"$f":"INDEX($D77:$G77,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":0.1550691976841832},{"$f":"INDEX($D77:$G77,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":0.1913567875912599},{"$f":"INDEX($D77:$G77,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":0.23138385949858914},{"$f":"INDEX($D77:$G77,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0.27500796401418021},{"$f":"INDEX($D77:$G77,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.32291654075538334},{"$f":"INDEX($D77:$G77,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.37305344805176194},{"$f":"INDEX($D77:$G77,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.42564406520071546},{"$f":"INDEX($D77:$G77,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.48074088680518623},{"$f":"INDEX($D77:$G77,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.54044300447539717},{"$f":"INDEX($D77:$G77,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.60602976470463443},{"$f":"INDEX($D77:$G77,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.67897504912274576},{"$f":"INDEX($D77:$G77,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.75679635054723582},{"$f":"INDEX($D77:$G77,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.83773096657565171},{"$f":"INDEX($D77:$G77,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.91590761066991211},{"$f":"INDEX($D77:$G77,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":0.9886597736835232},{"$f":"INDEX($D77:$G77,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":1.0537390531824491},{"$f":"INDEX($D77:$G77,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":1.113463928032095},{"$f":"INDEX($D77:$G77,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":1.167765647903424},{"$f":"INDEX($D77:$G77,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":1.2167768449119782},{"$f":"INDEX($D77:$G77,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":1.2604935653683},{"$f":"INDEX($D77:$G77,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":1.2988786369011704},{"$f":"INDEX($D77:$G77,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":1.3319427031338644},{"$f":"INDEX($D77:$G77,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":1.3597968733550578},{"$f":"INDEX($D77:$G77,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":1.3826613387302018}]
[null,null,1,3.5820797688782203E-4,2.8242712075962802E-4,{"$f":"E78*'Scenario Setup'!$N$7 + D78* 'Scenario Setup'!$N$7","v":3.2031754882372505E-4},null,74,{"$f":"INDEX($D78:$G78,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":4.9634343519760777E-3},{"$f":"INDEX($D78:$G78,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":1.4941067677122558E-2},{"$f":"INDEX($D78:$G78,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":2.8963201458667258E-2},{"$f":"INDEX($D78:$G78,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":4.6844857412688685E-2},{"$f":"INDEX($D78:$G78,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":6.8492170284386464E-2},{"$f":"INDEX($D78:$G78,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":9.3855372671420051E-2},{"$f":"INDEX($D78:$G78,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":0.12274064467421165},{"$f":"INDEX($D78:$G78,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":0.15536837967794365},{"$f":"INDEX($D78:$G78,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":0.19172598086810749},{"$f":"INDEX($D78:$G78,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":0.23183027880972637},{"$f":"INDEX($D78:$G78,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0.2755385492767759},{"$f":"INDEX($D78:$G78,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.32353955819485047},{"$f":"INDEX($D78:$G78,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.37377319688669591},{"$f":"INDEX($D78:$G78,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.42646527948415047},{"$f":"INDEX($D78:$G78,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.48166840187036031},{"$f":"INDEX($D78:$G78,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.54148570552762132},{"$f":"INDEX($D78:$G78,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.60719900525008286},{"$f":"INDEX($D78:$G78,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.68028502629386556},{"$f":"INDEX($D78:$G78,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.75825647186345291},{"$f":"INDEX($D78:$G78,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.83934723869518268},{"$f":"INDEX($D78:$G78,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.91767471251317234},{"$f":"INDEX($D78:$G78,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":0.99056723955462289},{"$f":"INDEX($D78:$G78,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":1.0557720794413226},{"$f":"INDEX($D78:$G78,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":1.1156121841844704},{"$f":"INDEX($D78:$G78,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":1.1700186708119209},{"$f":"INDEX($D78:$G78,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":1.2191244273323356},{"$f":"INDEX($D78:$G78,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":1.2629254924282256},{"$f":"INDEX($D78:$G78,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":1.3013846220100402},{"$f":"INDEX($D78:$G78,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":1.3345124802362769},{"$f":"INDEX($D78:$G78,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":1.3624203907637709},{"$f":"INDEX($D78:$G78,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":1.3853289695827149}]
[null,null,1,3.6502124399991699E-4,2.7508345318785998E-4,{"$f":"E79*'Scenario Setup'!$N$7 + D79* 'Scenario Setup'!$N$7","v":3.2005234859388849E-4},null,75,{"$f":"INDEX($D79:$G79,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":4.8343751745246726E-3},{"$f":"INDEX($D79:$G79,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":1.4552570163523428E-2},{"$f":"INDEX($D79:$G79,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":2.8210100542740618E-2},{"$f":"INDEX($D79:$G79,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":4.5626797832006821E-2},{"$f":"INDEX($D79:$G79,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":6.6711237460071945E-2},{"$f":"INDEX($D79:$G79,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":9.1414946076164266E-2},{"$f":"INDEX($D79:$G79,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":0.11954914348407256},{"$f":"INDEX($D79:$G79,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":0.15132849240206786},{"$f":"INDEX($D79:$G79,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":0.18674072355790441},{"$f":"INDEX($D79:$G79,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":0.22580222988839807},{"$f":"INDEX($D79:$G79,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0.26837399828162545},{"$f":"INDEX($D79:$G79,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.31512688537749084},{"$f":"INDEX($D79:$G79,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.36405434942689752},{"$f":"INDEX($D79:$G79,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.41537633294456433},{"$f":"INDEX($D79:$G79,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.46914406421593513},{"$f":"INDEX($D79:$G79,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.52740599885652051},{"$f":"INDEX($D79:$G79,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.59141062192318583},{"$f":"INDEX($D79:$G79,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.6625962608746071},{"$f":"INDEX($D79:$G79,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.73854029358521278},{"$f":"INDEX($D79:$G79,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.81752253899325533},{"$f":"INDEX($D79:$G79,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.89381334250880173},{"$f":"INDEX($D79:$G79,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":0.96481051868728007},{"$f":"INDEX($D79:$G79,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":1.0283199028864722},{"$f":"INDEX($D79:$G79,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":1.0866040457393049},{"$f":"INDEX($D79:$G79,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":1.1395958553680832},{"$f":"INDEX($D79:$G79,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":1.1874247644286073},{"$f":"INDEX($D79:$G79,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":1.230086914605532},{"$f":"INDEX($D79:$G79,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":1.2675460302298032},{"$f":"INDEX($D79:$G79,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":1.299812498170561},{"$f":"INDEX($D79:$G79,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":1.3269947474478698},{"$f":"INDEX($D79:$G79,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":1.3493076575968384}]
[null,null,1,3.7183009474194798E-4,2.6351238469383899E-4,{"$f":"E80*'Scenario Setup'!$N$7 + D80* 'Scenario Setup'!$N$7","v":3.1767123971789349E-4},null,76,{"$f":"INDEX($D80:$G80,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":4.6310227532068487E-3},{"$f":"INDEX($D80:$G80,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":1.3940433067762966E-2},{"$f":"INDEX($D80:$G80,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":2.7023475168438837E-2},{"$f":"INDEX($D80:$G80,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":4.3707559154584623E-2},{"$f":"INDEX($D80:$G80,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":6.3905106124196087E-2},{"$f":"INDEX($D80:$G80,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":8.7569681702148433E-2},{"$f":"INDEX($D80:$G80,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":0.11452044651366243},{"$f":"INDEX($D80:$G80,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":0.14496303373710975},{"$f":"INDEX($D80:$G80,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":0.1788856901930444},{"$f":"INDEX($D80:$G80,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":0.21630411926828377},{"$f":"INDEX($D80:$G80,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0.25708515527728004},{"$f":"INDEX($D80:$G80,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.30187143604837297},{"$f":"INDEX($D80:$G80,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.34874082269910817},{"$f":"INDEX($D80:$G80,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.39790400611575116},{"$f":"INDEX($D80:$G80,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.44941005972494624},{"$f":"INDEX($D80:$G80,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.50522127321706611},{"$f":"INDEX($D80:$G80,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.56653361556362369},{"$f":"INDEX($D80:$G80,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.63472491263605513},{"$f":"INDEX($D80:$G80,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.70747444711703988},{"$f":"INDEX($D80:$G80,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.78313439537911811},{"$f":"INDEX($D80:$G80,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.85621611415069987},{"$f":"INDEX($D80:$G80,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":0.92422687591957642},{"$f":"INDEX($D80:$G80,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":0.98506481105098298},{"$f":"INDEX($D80:$G80,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":1.0408972985924914},{"$f":"INDEX($D80:$G80,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":1.0916600688089355},{"$f":"INDEX($D80:$G80,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":1.137477109920588},{"$f":"INDEX($D80:$G80,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":1.1783447259076925},{"$f":"INDEX($D80:$G80,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":1.2142281669954154},{"$f":"INDEX($D80:$G80,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":1.2451373831412145},{"$f":"INDEX($D80:$G80,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":1.2711762424233626},{"$f":"INDEX($D80:$G80,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":1.2925505857169182}]
[null,null,1,3.79326685908189E-4,2.3996808362612801E-4,{"$f":"E81*'Scenario Setup'!$N$7 + D81* 'Scenario Setup'!$N$7","v":3.0964738476715848E-4},null,77,{"$f":"INDEX($D81:$G81,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":4.2172501934100749E-3},{"$f":"INDEX($D81:$G81,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":1.2694883438120232E-2},{"$f":"INDEX($D81:$G81,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":2.460898206595806E-2},{"$f":"INDEX($D81:$G81,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":3.9802376736437779E-2},{"$f":"INDEX($D81:$G81,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":5.8195313546134879E-2},{"$f":"INDEX($D81:$G81,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":7.9745506937859992E-2},{"$f":"INDEX($D81:$G81,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":0.10428827517090353},{"$f":"INDEX($D81:$G81,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":0.13201087851313156},{"$f":"INDEX($D81:$G81,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":0.16290261390802005},{"$f":"INDEX($D81:$G81,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":0.19697778167638841},{"$f":"INDEX($D81:$G81,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0.23411511421860251},{"$f":"INDEX($D81:$G81,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.27489983096680226},{"$f":"INDEX($D81:$G81,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.31758153227801933},{"$f":"INDEX($D81:$G81,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.36235208423199539},{"$f":"INDEX($D81:$G81,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.40925617564349914},{"$f":"INDEX($D81:$G81,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.46008076956956157},{"$f":"INDEX($D81:$G81,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.51591497756182259},{"$f":"INDEX($D81:$G81,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.57801351952395275},{"$f":"INDEX($D81:$G81,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.64426302955885251},{"$f":"INDEX($D81:$G81,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.71316291376276719},{"$f":"INDEX($D81:$G81,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.77971492809065435},{"$f":"INDEX($D81:$G81,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":0.8416490652151476},{"$f":"INDEX($D81:$G81,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":0.89705125332185198},{"$f":"INDEX($D81:$G81,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":0.94789522050381914},{"$f":"INDEX($D81:$G81,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":0.99412243939733169},{"$f":"INDEX($D81:$G81,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":1.0358458201247949},{"$f":"INDEX($D81:$G81,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":1.0730619968983763},{"$f":"INDEX($D81:$G81,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":1.1057393247656662},{"$f":"INDEX($D81:$G81,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":1.1338868646754539},{"$f":"INDEX($D81:$G81,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":1.1575992043023267},{"$f":"INDEX($D81:$G81,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":1.1770637930535568}]
[null,null,1,3.8057781699883301E-4,2.4503269475861501E-4,{"$f":"E82*'Scenario Setup'!$N$7 + D82* 'Scenario Setup'!$N$7","v":3.1280525587872401E-4},null,78,{"$f":"INDEX($D82:$G82,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":4.3062567477621314E-3},{"$f":"INDEX($D82:$G82,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":1.2962813435371449E-2},{"$f":"INDEX($D82:$G82,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":2.5128363321361202E-2},{"$f":"INDEX($D82:$G82,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":4.0642419950821546E-2},{"$f":"INDEX($D82:$G82,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":5.9423546186036805E-2},{"$f":"INDEX($D82:$G82,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":8.1428564018203031E-2},{"$f":"INDEX($D82:$G82,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":0.10648931604032737},{"$f":"INDEX($D82:$G82,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":0.13479701471434677},{"$f":"INDEX($D82:$G82,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":0.16634073109195024},{"$f":"INDEX($D82:$G82,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":0.20113506730727723},{"$f":"INDEX($D82:$G82,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0.23905619636518635},{"$f":"INDEX($D82:$G82,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.28070168896056119},{"$f":"INDEX($D82:$G82,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.32428420264794017},{"$f":"INDEX($D82:$G82,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.36999965290842174},{"$f":"INDEX($D82:$G82,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.41789367172998887},{"$f":"INDEX($D82:$G82,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.46979093665592936},{"$f":"INDEX($D82:$G82,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.52680354532172236},{"$f":"INDEX($D82:$G82,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.59021269893761985},{"$f":"INDEX($D82:$G82,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.65786042827308011},{"$f":"INDEX($D82:$G82,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.72821446886018226},{"$f":"INDEX($D82:$G82,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.79617108694854122},{"$f":"INDEX($D82:$G82,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":0.85941236590465564},{"$f":"INDEX($D82:$G82,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":0.91598383675267037},{"$f":"INDEX($D82:$G82,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":0.9679008838139217},{"$f":"INDEX($D82:$G82,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":1.0151037444840163},{"$f":"INDEX($D82:$G82,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":1.0577077118933589},{"$f":"INDEX($D82:$G82,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":1.0957093492179768},{"$f":"INDEX($D82:$G82,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":1.1290763436275657},{"$f":"INDEX($D82:$G82,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":1.1578179473054391},{"$f":"INDEX($D82:$G82,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":1.1820307442324531},{"$f":"INDEX($D82:$G82,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":1.2019061400018047}]
[null,null,1,3.8401603508601601E-4,2.4513118326126602E-4,{"$f":"E83*'Scenario Setup'!$N$7 + D83* 'Scenario Setup'!$N$7","v":3.1457360917364101E-4},null,79,{"$f":"INDEX($D83:$G83,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":4.3079876056769722E-3},{"$f":"INDEX($D83:$G83,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":1.2968023711847623E-2},{"$f":"INDEX($D83:$G83,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":2.5138463422002991E-2},{"$f":"INDEX($D83:$G83,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":4.065875577526739E-2},{"$f":"INDEX($D83:$G83,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":5.9447430901061638E-2},{"$f":"INDEX($D83:$G83,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":8.14612934356021E-2},{"$f":"INDEX($D83:$G83,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":0.1065321183826657},{"$f":"INDEX($D83:$G83,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":0.13485119506017418},{"$f":"INDEX($D83:$G83,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":0.16640759012703232},{"$f":"INDEX($D83:$G83,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":0.20121591158656502},{"$f":"INDEX($D83:$G83,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0.23915228267257749},{"$f":"INDEX($D83:$G83,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.28081451426766796},{"$f":"INDEX($D83:$G83,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.324414545521505},{"$f":"INDEX($D83:$G83,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.37014837066150463},{"$f":"INDEX($D83:$G83,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.41806164001698243},{"$f":"INDEX($D83:$G83,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.46997976454257462},{"$f":"INDEX($D83:$G83,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.52701528887056215},{"$f":"INDEX($D83:$G83,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.59044992917753236},{"$f":"INDEX($D83:$G83,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.65812484885825062},{"$f":"INDEX($D83:$G83,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.72850716756603251},{"$f":"INDEX($D83:$G83,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.79649110015447211},{"$f":"INDEX($D83:$G83,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":0.85975779832607635},{"$f":"INDEX($D83:$G83,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":0.91635200752524082},{"$f":"INDEX($D83:$G83,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":0.96828992213738019},{"$f":"INDEX($D83:$G83,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":1.0155117555371052},{"$f":"INDEX($D83:$G83,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":1.0581328471957701},{"$f":"INDEX($D83:$G83,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":1.096149758908004},{"$f":"INDEX($D83:$G83,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":1.1295301648556761},{"$f":"INDEX($D83:$G83,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":1.1582833209409245},{"$f":"INDEX($D83:$G83,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":1.1825058499655945},{"$f":"INDEX($D83:$G83,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":1.2023892344564955}]
[null,null,1,3.84612141777059E-4,2.5275963339411398E-4,{"$f":"E84*'Scenario Setup'!$N$7 + D84* 'Scenario Setup'!$N$7","v":3.1868588758558649E-4},null,80,{"$f":"INDEX($D84:$G84,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":4.4420516124900411E-3},{"$f":"INDEX($D84:$G84,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":1.3371586901529542E-2},{"$f":"INDEX($D84:$G84,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":2.5920769092297017E-2},{"$f":"INDEX($D84:$G84,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":4.1924050899163123E-2},{"$f":"INDEX($D84:$G84,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":6.1297427119907988E-2},{"$f":"INDEX($D84:$G84,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":8.3996358156716994E-2},{"$f":"INDEX($D84:$G84,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":0.10984738387364427},{"$f":"INDEX($D84:$G84,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":0.13904774648698745},{"$f":"INDEX($D84:$G84,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":0.17158617241151664},{"$f":"INDEX($D84:$G84,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":0.20747772424969591},{"$f":"INDEX($D84:$G84,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0.24659467020668438},{"$f":"INDEX($D84:$G84,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.28955342496099923},{"$f":"INDEX($D84:$G84,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.33451028344418154},{"$f":"INDEX($D84:$G84,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.38166733919818685},{"$f":"INDEX($D84:$G84,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.43107166318456575},{"$f":"INDEX($D84:$G84,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.48460547290640793},{"$f":"INDEX($D84:$G84,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.54341593523839948},{"$f":"INDEX($D84:$G84,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.60882465319570722},{"$f":"INDEX($D84:$G84,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.67860560746231746},{"$f":"INDEX($D84:$G84,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.75117821465707768},{"$f":"INDEX($D84:$G84,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.82127779827239233},{"$f":"INDEX($D84:$G84,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":0.88651334775720403},{"$f":"INDEX($D84:$G84,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":0.94486876129169639},{"$f":"INDEX($D84:$G84,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":0.99842297696497229},{"$f":"INDEX($D84:$G84,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":1.0471143475997358},{"$f":"INDEX($D84:$G84,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":1.0910618020164962},{"$f":"INDEX($D84:$G84,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":1.1302617950133849},{"$f":"INDEX($D84:$G84,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":1.1646809947970684},{"$f":"INDEX($D84:$G84,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":1.1943289453121406},{"$f":"INDEX($D84:$G84,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":1.2193052762493126},{"$f":"INDEX($D84:$G84,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":1.2398074290464041}]
[null,null,1,3.6164978331178102E-4,2.6901725824875498E-4,{"$f":"E85*'Scenario Setup'!$N$7 + D85* 'Scenario Setup'!$N$7","v":3.1533352078026797E-4},null,81,{"$f":"INDEX($D85:$G85,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":4.7277665731072374E-3},{"$f":"INDEX($D85:$G85,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":1.4231653996251642E-2},{"$f":"INDEX($D85:$G85,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":2.7588005803268412E-2},{"$f":"INDEX($D85:$G85,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":4.462062662509287E-2},{"$f":"INDEX($D85:$G85,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":6.5240108003276315E-2},{"$f":"INDEX($D85:$G85,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":8.9399045531004709E-2},{"$f":"INDEX($D85:$G85,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":0.11691282203044387},{"$f":"INDEX($D85:$G85,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":0.14799136643497124},{"$f":"INDEX($D85:$G85,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":0.18262268003676921},{"$f":"INDEX($D85:$G85,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":0.22082279427235546},{"$f":"INDEX($D85:$G85,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0.26245576157455763},{"$f":"INDEX($D85:$G85,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.30817764471942999},{"$f":"INDEX($D85:$G85,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.35602615061501031},{"$f":"INDEX($D85:$G85,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.40621637156000401},{"$f":"INDEX($D85:$G85,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.45879840614353073},{"$f":"INDEX($D85:$G85,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.51577553703106072},{"$f":"INDEX($D85:$G85,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.57836871743904628},{"$f":"INDEX($D85:$G85,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.64798455654340381},{"$f":"INDEX($D85:$G85,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.7222538563627886},{"$f":"INDEX($D85:$G85,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.79949436960984133},{"$f":"INDEX($D85:$G85,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.87410279317551054},{"$f":"INDEX($D85:$G85,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":0.94353432552542127},{"$f":"INDEX($D85:$G85,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":1.0056431881717895},{"$f":"INDEX($D85:$G85,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":1.0626420375316601},{"$f":"INDEX($D85:$G85,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":1.1144652612507486},{"$f":"INDEX($D85:$G85,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":1.1612394377102258},{"$f":"INDEX($D85:$G85,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":1.2029607936790818},{"$f":"INDEX($D85:$G85,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":1.2395938534465216},{"$f":"INDEX($D85:$G85,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":1.2711487748283834},{"$f":"INDEX($D85:$G85,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":1.2977315957464486},{"$f":"INDEX($D85:$G85,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":1.3195524571696438}]
[null,null,1,3.3748051629761997E-4,2.7758802256883699E-4,{"$f":"E86*'Scenario Setup'!$N$7 + D86* 'Scenario Setup'!$N$7","v":3.0753426943322848E-4},null,82,{"$f":"INDEX($D86:$G86,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":4.8783910100754979E-3},{"$f":"INDEX($D86:$G86,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":1.4685067851856538E-2},{"$f":"INDEX($D86:$G86,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":2.8466946795159081E-2},{"$f":"INDEX($D86:$G86,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":4.6042218968675594E-2},{"$f":"INDEX($D86:$G86,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":6.7318627402190634E-2},{"$f":"INDEX($D86:$G86,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":9.2247257406608663E-2},{"$f":"INDEX($D86:$G86,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":0.12063760998695507},{"$f":"INDEX($D86:$G86,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":0.1527063023144685},{"$f":"INDEX($D86:$G86,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":0.18844095340809905},{"$f":"INDEX($D86:$G86,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":0.22785810545845134},{"$f":"INDEX($D86:$G86,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0.27081747967229824},{"$f":"INDEX($D86:$G86,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.31799604067960968},{"$f":"INDEX($D86:$G86,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.36736897764615073},{"$f":"INDEX($D86:$G86,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.4191582356108981},{"$f":"INDEX($D86:$G86,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.47341550928064396},{"$f":"INDEX($D86:$G86,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.53220790497181691},{"$f":"INDEX($D86:$G86,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.59679527490062911},{"$f":"INDEX($D86:$G86,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.66862904215499586},{"$f":"INDEX($D86:$G86,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.74526452721139191},{"$f":"INDEX($D86:$G86,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.82496588716884611},{"$f":"INDEX($D86:$G86,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.9019513002958427},{"$f":"INDEX($D86:$G86,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":0.97359488886856638},{"$f":"INDEX($D86:$G86,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":1.0376825108978667},{"$f":"INDEX($D86:$G86,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":1.0964973170017747},{"$f":"INDEX($D86:$G86,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":1.1499716044470145},{"$f":"INDEX($D86:$G86,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":1.1982359843429173},{"$f":"INDEX($D86:$G86,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":1.2412865632450942},{"$f":"INDEX($D86:$G86,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":1.2790867352031572},{"$f":"INDEX($D86:$G86,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":1.311646981656218},{"$f":"INDEX($D86:$G86,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":1.3390767188447665},{"$f":"INDEX($D86:$G86,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":1.3615927827309444}]
[null,null,1,3.1760771913853401E-4,2.8181153684831702E-4,{"$f":"E87*'Scenario Setup'!$N$7 + D87* 'Scenario Setup'!$N$7","v":2.9970962799342549E-4},null,83,{"$f":"INDEX($D87:$G87,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":4.952615949254318E-3},{"$f":"INDEX($D87:$G87,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":1.4908501821353793E-2},{"$f":"INDEX($D87:$G87,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":2.8900072674186289E-2},{"$f":"INDEX($D87:$G87,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":4.6742753406269801E-2},{"$f":"INDEX($D87:$G87,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":6.8342883353427294E-2},{"$f":"INDEX($D87:$G87,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":9.3650803587363149E-2},{"$f":"INDEX($D87:$G87,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":0.12247311666230486},{"$f":"INDEX($D87:$G87,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":0.15502973558951844},{"$f":"INDEX($D87:$G87,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":0.19130809101076912},{"$f":"INDEX($D87:$G87,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":0.23132497680683739},{"$f":"INDEX($D87:$G87,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0.27493797983633217},{"$f":"INDEX($D87:$G87,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.32283436477659189},{"$f":"INDEX($D87:$G87,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.37295851320524259},{"$f":"INDEX($D87:$G87,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.42553574706503611},{"$f":"INDEX($D87:$G87,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.48061854760005945},{"$f":"INDEX($D87:$G87,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.54030547224254888},{"$f":"INDEX($D87:$G87,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.60587554191699133},{"$f":"INDEX($D87:$G87,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.67880226317902748},{"$f":"INDEX($D87:$G87,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.75660376059595447},{"$f":"INDEX($D87:$G87,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.83751778033879554},{"$f":"INDEX($D87:$G87,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.91567452999769483},{"$f":"INDEX($D87:$G87,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":0.98840817900087197},{"$f":"INDEX($D87:$G87,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":1.0534708970889783},{"$f":"INDEX($D87:$G87,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":1.1131805731196429},{"$f":"INDEX($D87:$G87,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":1.1674684742594508},{"$f":"INDEX($D87:$G87,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":1.2164671988716498},{"$f":"INDEX($D87:$G87,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":1.2601727942729199},{"$f":"INDEX($D87:$G87,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":1.2985480975516872},{"$f":"INDEX($D87:$G87,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":1.3316037496226316},{"$f":"INDEX($D87:$G87,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":1.3594508314992764},{"$f":"INDEX($D87:$G87,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":1.3823094783127037}]
[null,null,1,3.0269600103112601E-4,2.90425242629147E-4,{"$f":"E88*'Scenario Setup'!$N$7 + D88* 'Scenario Setup'!$N$7","v":2.965606218301365E-4},null,84,{"$f":"INDEX($D88:$G88,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":5.1039950485964585E-3},{"$f":"INDEX($D88:$G88,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":1.5364187382556453E-2},{"$f":"INDEX($D88:$G88,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":2.9783417358524154E-2},{"$f":"INDEX($D88:$G88,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":4.8171468247863412E-2},{"$f":"INDEX($D88:$G88,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":7.0431816602944536E-2},{"$f":"INDEX($D88:$G88,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":9.6513285646335892E-2},{"$f":"INDEX($D88:$G88,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":0.12621656664589503},{"$f":"INDEX($D88:$G88,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":0.15976829436032824},{"$f":"INDEX($D88:$G88,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":0.19715551524289332},{"$f":"INDEX($D88:$G88,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":0.23839553648745079},{"$f":"INDEX($D88:$G88,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0.28334159202613618},{"$f":"INDEX($D88:$G88,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.33270195311320228},{"$f":"INDEX($D88:$G88,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.38435817035602449},{"$f":"INDEX($D88:$G88,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.43854245277139903},{"$f":"INDEX($D88:$G88,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.4953088857179947},{"$f":"INDEX($D88:$G88,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.55682017004988071},{"$f":"INDEX($D88:$G88,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.62439442058405914},{"$f":"INDEX($D88:$G88,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.69955018231596744},{"$f":"INDEX($D88:$G88,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.7797297200911858},{"$f":"INDEX($D88:$G88,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.86311691594102291},{"$f":"INDEX($D88:$G88,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.94366256441462937},{"$f":"INDEX($D88:$G88,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":1.0186193525408038},{"$f":"INDEX($D88:$G88,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":1.0856707440422833},{"$f":"INDEX($D88:$G88,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":1.1472054751695164},{"$f":"INDEX($D88:$G88,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":1.2031527122368266},{"$f":"INDEX($D88:$G88,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":1.2536491065404995},{"$f":"INDEX($D88:$G88,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":1.2986905845815395},{"$f":"INDEX($D88:$G88,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":1.3382388475460252},{"$f":"INDEX($D88:$G88,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":1.3723048615933351},{"$f":"INDEX($D88:$G88,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":1.4010031029818388},{"$f":"INDEX($D88:$G88,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":1.4245604353792589}]
[null,null,1,2.89213620455204E-4,2.9485390268540199E-4,{"$f":"E89*'Scenario Setup'!$N$7 + D89* 'Scenario Setup'!$N$7","v":2.92033761570303E-4},null,85,{"$f":"INDEX($D89:$G89,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":5.1818252633340457E-3},{"$f":"INDEX($D89:$G89,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":1.5598474052482148E-2},{"$f":"INDEX($D89:$G89,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":3.0237581155033038E-2},{"$f":"INDEX($D89:$G89,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":4.8906029250031131E-2},{"$f":"INDEX($D89:$G89,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":7.1505823015249534E-2},{"$f":"INDEX($D89:$G89,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":9.7985005284651386E-2},{"$f":"INDEX($D89:$G89,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":0.1281412280908924},{"$f":"INDEX($D89:$G89,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":0.16220458211921659},{"$f":"INDEX($D89:$G89,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":0.20016191629578495},{"$f":"INDEX($D89:$G89,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":0.24203080172980304},{"$f":"INDEX($D89:$G89,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0.28766223433505617},{"$f":"INDEX($D89:$G89,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.33777528571009341},{"$f":"INDEX($D89:$G89,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.39021920247892627},{"$f":"INDEX($D89:$G89,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.44522973458608889},{"$f":"INDEX($D89:$G89,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.50286179213146531},{"$f":"INDEX($D89:$G89,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.56531105473777221},{"$f":"INDEX($D89:$G89,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.63391573699841819},{"$f":"INDEX($D89:$G89,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.71021754002125015},{"$f":"INDEX($D89:$G89,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.79161972605203867},{"$f":"INDEX($D89:$G89,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.8762784833547308},{"$f":"INDEX($D89:$G89,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.95805236286249618},{"$f":"INDEX($D89:$G89,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":1.0341521581546953},{"$f":"INDEX($D89:$G89,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":1.1022260083673072},{"$f":"INDEX($D89:$G89,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":1.1646990753063606},{"$f":"INDEX($D89:$G89,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":1.2214994451517132},{"$f":"INDEX($D89:$G89,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":1.2727658529790493},{"$f":"INDEX($D89:$G89,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":1.3184941631730702},{"$f":"INDEX($D89:$G89,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":1.358645492905787},{"$f":"INDEX($D89:$G89,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":1.3932309755582408},{"$f":"INDEX($D89:$G89,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":1.4223668330236789},{"$f":"INDEX($D89:$G89,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":1.4462833883869675}]
[null,null,1,2.7701067843917702E-4,2.9886836488229499E-4,{"$f":"E90*'Scenario Setup'!$N$7 + D90* 'Scenario Setup'!$N$7","v":2.8793952166073601E-4},null,86,{"$f":"INDEX($D90:$G90,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":5.2523762767040629E-3},{"$f":"INDEX($D90:$G90,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":1.5810848668665264E-2},{"$f":"INDEX($D90:$G90,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":3.0649268520765077E-2},{"$f":"INDEX($D90:$G90,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":4.9571889202489929E-2},{"$f":"INDEX($D90:$G90,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":7.2479381176556015E-2},{"$f":"INDEX($D90:$G90,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":9.9319079875474392E-2},{"$f":"INDEX($D90:$G90,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":0.12988588234626849},{"$f":"INDEX($D90:$G90,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":0.16441301197939448},{"$f":"INDEX($D90:$G90,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":0.20288713864796942},{"$f":"INDEX($D90:$G90,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":0.24532607269341883},{"$f":"INDEX($D90:$G90,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0.29157878132559745},{"$f":"INDEX($D90:$G90,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.34237412636703629},{"$f":"INDEX($D90:$G90,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.39553207174260629},{"$f":"INDEX($D90:$G90,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.45129157715337415},{"$f":"INDEX($D90:$G90,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.5097083003051337},{"$f":"INDEX($D90:$G90,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.57300781519460053},{"$f":"INDEX($D90:$G90,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.64254655632629032},{"$f":"INDEX($D90:$G90,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.71988721520621024},{"$f":"INDEX($D90:$G90,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.80239769926388194},{"$f":"INDEX($D90:$G90,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.88820909310193041},{"$f":"INDEX($D90:$G90,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.9710963312764368},{"$f":"INDEX($D90:$G90,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":1.0482322320724446},{"$f":"INDEX($D90:$G90,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":1.1172329138303967},{"$f":"INDEX($D90:$G90,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":1.1805565571507246},{"$f":"INDEX($D90:$G90,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":1.2381302691002072},{"$f":"INDEX($D90:$G90,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":1.290094673644965},{"$f":"INDEX($D90:$G90,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":1.3364455788629275},{"$f":"INDEX($D90:$G90,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":1.3771435725329331},{"$f":"INDEX($D90:$G90,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":1.4121999396179992},{"$f":"INDEX($D90:$G90,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":1.4417324843828212},{"$f":"INDEX($D90:$G90,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":1.4659746657816188}]
[null,null,1,2.8058380377670502E-4,3.0017638419269099E-4,{"$f":"E91*'Scenario Setup'!$N$7 + D91* 'Scenario Setup'!$N$7","v":2.9038009398469798E-4},null,87,{"$f":"INDEX($D91:$G91,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":5.275363686556225E-3},{"$f":"INDEX($D91:$G91,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":1.5880046007033639E-2},{"$f":"INDEX($D91:$G91,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":3.0783407291492659E-2},{"$f":"INDEX($D91:$G91,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":4.9788844209940133E-2},{"$f":"INDEX($D91:$G91,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":7.2796592502090002E-2},{"$f":"INDEX($D91:$G91,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":9.9753757110112612E-2},{"$f":"INDEX($D91:$G91,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":0.13045433743292059},{"$f":"INDEX($D91:$G91,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":0.16513257758023722},{"$f":"INDEX($D91:$G91,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":0.20377508908490194},{"$f":"INDEX($D91:$G91,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":0.2463997602366052},{"$f":"INDEX($D91:$G91,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0.29285489723912284},{"$f":"INDEX($D91:$G91,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.34387255183218851},{"$f":"INDEX($D91:$G91,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.39726314685296144},{"$f":"INDEX($D91:$G91,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.45326668782715912},{"$f":"INDEX($D91:$G91,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.51193907605060551},{"$f":"INDEX($D91:$G91,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.57551562590778038},{"$f":"INDEX($D91:$G91,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.64535870843825527},{"$f":"INDEX($D91:$G91,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.72303785438198165},{"$f":"INDEX($D91:$G91,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.80590945162237537},{"$f":"INDEX($D91:$G91,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.89209640531680534},{"$f":"INDEX($D91:$G91,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.97534640556604768},{"$f":"INDEX($D91:$G91,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":1.0528198972870961},{"$f":"INDEX($D91:$G91,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":1.1221225655875362},{"$f":"INDEX($D91:$G91,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":1.1857233494754189},{"$f":"INDEX($D91:$G91,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":1.2435490369962563},{"$f":"INDEX($D91:$G91,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":1.2957408675672666},{"$f":"INDEX($D91:$G91,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":1.3422946309201251},{"$f":"INDEX($D91:$G91,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":1.3831707423431947},{"$f":"INDEX($D91:$G91,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":1.4183805361889608},{"$f":"INDEX($D91:$G91,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":1.44804233230112},{"$f":"INDEX($D91:$G91,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":1.4723906113841214}]
[null,null,1,2.84200577163973E-4,3.0036293673887102E-4,{"$f":"E92*'Scenario Setup'!$N$7 + D92* 'Scenario Setup'!$N$7","v":2.9228175695142204E-4},null,88,{"$f":"INDEX($D92:$G92,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":5.2786422007218194E-3},{"$f":"INDEX($D92:$G92,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":1.5889915081258234E-2},{"$f":"INDEX($D92:$G92,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":3.0802538453411906E-2},{"$f":"INDEX($D92:$G92,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":4.9819786802854982E-2},{"$f":"INDEX($D92:$G92,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":7.2841833868165548E-2},{"$f":"INDEX($D92:$G92,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":9.9815751718482504E-2},{"$f":"INDEX($D92:$G92,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":0.13053541172820132},{"$f":"INDEX($D92:$G92,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":0.16523520358423721},{"$f":"INDEX($D92:$G92,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":0.20390173049881291},{"$f":"INDEX($D92:$G92,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":0.24655289187876925},{"$f":"INDEX($D92:$G92,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0.29303689965376378},{"$f":"INDEX($D92:$G92,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.34408626051642843},{"$f":"INDEX($D92:$G92,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.39751003653333461},{"$f":"INDEX($D92:$G92,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.45354838238797596},{"$f":"INDEX($D92:$G92,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.51225723411751389},{"$f":"INDEX($D92:$G92,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.57587329530162101},{"$f":"INDEX($D92:$G92,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.64575978366135245},{"$f":"INDEX($D92:$G92,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.72348720536301325},{"$f":"INDEX($D92:$G92,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.80641030534741132},{"$f":"INDEX($D92:$G92,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.89265082220172287},{"$f":"INDEX($D92:$G92,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.97595256036351863},{"$f":"INDEX($D92:$G92,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":1.0534742000332502},{"$f":"INDEX($D92:$G92,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":1.1228199383082431},{"$f":"INDEX($D92:$G92,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":1.1864602485839371},{"$f":"INDEX($D92:$G92,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":1.2443218734063402},{"$f":"INDEX($D92:$G92,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":1.2965461399696385},{"$f":"INDEX($D92:$G92,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":1.3431288353889257},{"$f":"INDEX($D92:$G92,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":1.3840303503515989},{"$f":"INDEX($D92:$G92,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":1.4192620262541766},{"$f":"INDEX($D92:$G92,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":1.448942256473349},{"$f":"INDEX($D92:$G92,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":1.4733056674377947}]
[null,null,1,2.8825401431181703E-4,2.9964801630012701E-4,{"$f":"E93*'Scenario Setup'!$N$7 + D93* 'Scenario Setup'!$N$7","v":2.9395101530597202E-4},null,89,{"$f":"INDEX($D93:$G93,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":5.2660780367171454E-3},{"$f":"INDEX($D93:$G93,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":1.585209408648159E-2},{"$f":"INDEX($D93:$G93,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":3.0729222602446288E-2},{"$f":"INDEX($D93:$G93,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":4.9701206314110472E-2},{"$f":"INDEX($D93:$G93,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":7.2668456565381942E-2},{"$f":"INDEX($D93:$G93,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":9.9578171403857399E-2},{"$f":"INDEX($D93:$G93,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":0.13022471282893772},{"$f":"INDEX($D93:$G93,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":0.16484191263587664},{"$f":"INDEX($D93:$G93,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":0.20341640592377852},{"$f":"INDEX($D93:$G93,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":0.24596604949552003},{"$f":"INDEX($D93:$G93,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0.29233941656499379},{"$f":"INDEX($D93:$G93,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.34326727032075044},{"$f":"INDEX($D93:$G93,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.39656388767486001},{"$f":"INDEX($D93:$G93,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.45246885169737566},{"$f":"INDEX($D93:$G93,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.51103796528714063},{"$f":"INDEX($D93:$G93,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.57450260824745925},{"$f":"INDEX($D93:$G93,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.64422275358410375},{"$f":"INDEX($D93:$G93,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.72176516936250146},{"$f":"INDEX($D93:$G93,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.80449089672940366},{"$f":"INDEX($D93:$G93,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.89052614488839488},{"$f":"INDEX($D93:$G93,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.97362960920242037},{"$f":"INDEX($D93:$G93,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":1.050966732748936},{"$f":"INDEX($D93:$G93,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":1.1201474150880306},{"$f":"INDEX($D93:$G93,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":1.1836362494225245},{"$f":"INDEX($D93:$G93,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":1.2413601526649829},{"$f":"INDEX($D93:$G93,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":1.2934601156242154},{"$f":"INDEX($D93:$G93,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":1.3399319354427757},{"$f":"INDEX($D93:$G93,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":1.3807360970856952},{"$f":"INDEX($D93:$G93,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":1.4158839149548306},{"$f":"INDEX($D93:$G93,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":1.4454935006283052},{"$f":"INDEX($D93:$G93,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":1.469798922079647}]
[null,null,1,2.9712808691615501E-4,2.9444110544016999E-4,{"$f":"E94*'Scenario Setup'!$N$7 + D94* 'Scenario Setup'!$N$7","v":2.957845961781625E-4},null,90,{"$f":"INDEX($D94:$G94,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":5.1745706766574018E-3},{"$f":"INDEX($D94:$G94,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":1.5576636094564536E-2},{"$f":"INDEX($D94:$G94,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":3.01952483587241E-2},{"$f":"INDEX($D94:$G94,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":4.883756051359664E-2},{"$f":"INDEX($D94:$G94,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":7.1405714430998454E-2},{"$f":"INDEX($D94:$G94,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":9.7847825685239045E-2},{"$f":"INDEX($D94:$G94,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":0.127961829597351},{"$f":"INDEX($D94:$G94,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":0.16197749472422879},{"$f":"INDEX($D94:$G94,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":0.1998816884036162},{"$f":"INDEX($D94:$G94,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":0.24169195714505981},{"$f":"INDEX($D94:$G94,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0.28725950546896589},{"$f":"INDEX($D94:$G94,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.33730239826930092},{"$f":"INDEX($D94:$G94,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.38967289323779747},{"$f":"INDEX($D94:$G94,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.44460641026764292},{"$f":"INDEX($D94:$G94,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.50215778258424981},{"$f":"INDEX($D94:$G94,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.56451961584559673},{"$f":"INDEX($D94:$G94,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.63302825113657635},{"$f":"INDEX($D94:$G94,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.70922323117416997},{"$f":"INDEX($D94:$G94,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.79051145365269304},{"$f":"INDEX($D94:$G94,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.87505168818366319},{"$f":"INDEX($D94:$G94,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.95671108376604952},{"$f":"INDEX($D94:$G94,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":1.0327043388850536},{"$f":"INDEX($D94:$G94,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":1.1006828852960737},{"$f":"INDEX($D94:$G94,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":1.1630684895639576},{"$f":"INDEX($D94:$G94,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":1.2197893385483456},{"$f":"INDEX($D94:$G94,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":1.2709839730949777},{"$f":"INDEX($D94:$G94,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":1.3166482633784422},{"$f":"INDEX($D94:$G94,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":1.3567433810069434},{"$f":"INDEX($D94:$G94,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":1.3912804437747224},{"$f":"INDEX($D94:$G94,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":1.4203755108636733},{"$f":"INDEX($D94:$G94,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":1.4442585829049523}]
[null,null,1,3.0775243107552299E-4,3.0057598447035E-4,{"$f":"E95*'Scenario Setup'!$N$7 + D95* 'Scenario Setup'!$N$7","v":3.0416420777293649E-4},null,91,{"$f":"INDEX($D95:$G95,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":5.2823863469149655E-3},{"$f":"INDEX($D95:$G95,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":1.5901185813919895E-2},{"$f":"INDEX($D95:$G95,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":3.0824386724748389E-2},{"$f":"INDEX($D95:$G95,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":4.9855124027468486E-2},{"$f":"INDEX($D95:$G95,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":7.2893500653791216E-2},{"$f":"INDEX($D95:$G95,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":9.9886551131021128E-2},{"$f":"INDEX($D95:$G95,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":0.13062800062631344},{"$f":"INDEX($D95:$G95,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":0.16535240507942267},{"$f":"INDEX($D95:$G95,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":0.20404635820021663},{"$f":"INDEX($D95:$G95,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":0.24672777209160329},{"$f":"INDEX($D95:$G95,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0.29324475101981012},{"$f":"INDEX($D95:$G95,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.34433032124519886},{"$f":"INDEX($D95:$G95,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.3977919907998731},{"$f":"INDEX($D95:$G95,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.45387008470928375},{"$f":"INDEX($D95:$G95,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.51262057868607935},{"$f":"INDEX($D95:$G95,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.57628176280601884},{"$f":"INDEX($D95:$G95,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.6462178217218506},{"$f":"INDEX($D95:$G95,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.72400037556147445},{"$f":"INDEX($D95:$G95,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.80698229298363855},{"$f":"INDEX($D95:$G95,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.89328398032282041},{"$f":"INDEX($D95:$G95,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.97664480449082025},{"$f":"INDEX($D95:$G95,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":1.0542214303371138},{"$f":"INDEX($D95:$G95,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":1.1236163556136309},{"$f":"INDEX($D95:$G95,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":1.187301806025062},{"$f":"INDEX($D95:$G95,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":1.2452044721558302},{"$f":"INDEX($D95:$G95,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":1.2974657814436414},{"$f":"INDEX($D95:$G95,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":1.3440815180153856},{"$f":"INDEX($D95:$G95,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":1.3850120444635352},{"$f":"INDEX($D95:$G95,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":1.4202687102290725},{"$f":"INDEX($D95:$G95,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":1.4499699926652281},{"$f":"INDEX($D95:$G95,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":1.4743506846214416}]
[null,null,1,3.17032703471072E-4,2.9807892405576302E-4,{"$f":"E96*'Scenario Setup'!$N$7 + D96* 'Scenario Setup'!$N$7","v":3.0755581376341748E-4},null,92,{"$f":"INDEX($D96:$G96,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":5.2385024755382181E-3},{"$f":"INDEX($D96:$G96,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":1.576908536780176E-2},{"$f":"INDEX($D96:$G96,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":3.0568310524815383E-2},{"$f":"INDEX($D96:$G96,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":4.944094836771748E-2},{"$f":"INDEX($D96:$G96,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":7.2287931731563462E-2},{"$f":"INDEX($D96:$G96,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":9.9056735158802325E-2},{"$f":"INDEX($D96:$G96,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":0.1295427974622104},{"$f":"INDEX($D96:$G96,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":0.16397872598823332},{"$f":"INDEX($D96:$G96,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":0.20235122582062806},{"$f":"INDEX($D96:$G96,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":0.2446780602559927},{"$f":"INDEX($D96:$G96,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0.29080859544721077},{"$f":"INDEX($D96:$G96,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.34146976797698453},{"$f":"INDEX($D96:$G96,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.39448730018988826},{"$f":"INDEX($D96:$G96,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.45009952059089658},{"$f":"INDEX($D96:$G96,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.50836193986969069},{"$f":"INDEX($D96:$G96,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.57149425331790382},{"$f":"INDEX($D96:$G96,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.6408493125088951},{"$f":"INDEX($D96:$G96,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.71798568120341932},{"$f":"INDEX($D96:$G96,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.80027821932774457},{"$f":"INDEX($D96:$G96,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.885862948099706},{"$f":"INDEX($D96:$G96,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.96853124517002687},{"$f":"INDEX($D96:$G96,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":1.0454633966354434},{"$f":"INDEX($D96:$G96,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":1.1142818177005993},{"$f":"INDEX($D96:$G96,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":1.1774381958460352},{"$f":"INDEX($D96:$G96,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":1.2348598306803442},{"$f":"INDEX($D96:$G96,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":1.286686974720832},{"$f":"INDEX($D96:$G96,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":1.3329154471181106},{"$f":"INDEX($D96:$G96,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":1.3735059397557678},{"$f":"INDEX($D96:$G96,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":1.4084697077883457},{"$f":"INDEX($D96:$G96,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":1.4379242443084412},{"$f":"INDEX($D96:$G96,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":1.4621023916040379}]
[null,null,1,3.18056944080888E-4,2.9942581343213201E-4,{"$f":"E97*'Scenario Setup'!$N$7 + D97* 'Scenario Setup'!$N$7","v":3.0874137875651001E-4},null,93,{"$f":"INDEX($D97:$G97,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":5.2621729962056413E-3},{"$f":"INDEX($D97:$G97,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":1.584033902528267E-2},{"$f":"INDEX($D97:$G97,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":3.0706435462128024E-2},{"$f":"INDEX($D97:$G97,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":4.9664350570087307E-2},{"$f":"INDEX($D97:$G97,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":7.2614569542664514E-2},{"$f":"INDEX($D97:$G97,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":9.9504329582547041E-2},{"$f":"INDEX($D97:$G97,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":0.13012814517922755},{"$f":"INDEX($D97:$G97,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":0.16471967473086482},{"$f":"INDEX($D97:$G97,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":0.20326556324725559},{"$f":"INDEX($D97:$G97,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":0.24578365428963098},{"$f":"INDEX($D97:$G97,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0.29212263336185168},{"$f":"INDEX($D97:$G97,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.34301272175775349},{"$f":"INDEX($D97:$G97,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.39626981720420373},{"$f":"INDEX($D97:$G97,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.45213332510932425},{"$f":"INDEX($D97:$G97,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.51065900699152689},{"$f":"INDEX($D97:$G97,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.57407658798275196},{"$f":"INDEX($D97:$G97,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.64374503260586557},{"$f":"INDEX($D97:$G97,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.72122994709528432},{"$f":"INDEX($D97:$G97,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.80389432950784701},{"$f":"INDEX($D97:$G97,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.8898657785497085},{"$f":"INDEX($D97:$G97,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.97290761779997126},{"$f":"INDEX($D97:$G97,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":1.0501873922911962},{"$f":"INDEX($D97:$G97,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":1.1193167739535321},{"$f":"INDEX($D97:$G97,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":1.1827585283799094},{"$f":"INDEX($D97:$G97,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":1.2404396266773836},{"$f":"INDEX($D97:$G97,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":1.2925009551035564},{"$f":"INDEX($D97:$G97,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":1.338938313917595},{"$f":"INDEX($D97:$G97,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":1.3797122173867575},{"$f":"INDEX($D97:$G97,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":1.4148339715227478},{"$f":"INDEX($D97:$G97,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":1.4444216003184895},{"$f":"INDEX($D97:$G97,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":1.4687089981752786}]
[null,null,1,3.1958277335962298E-4,2.9679078782055202E-4,{"$f":"E98*'Scenario Setup'!$N$7 + D98* 'Scenario Setup'!$N$7","v":3.0818678059008747E-4},null,94,{"$f":"INDEX($D98:$G98,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":5.215864495082676E-3},{"$f":"INDEX($D98:$G98,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":1.5700939891489584E-2},{"$f":"INDEX($D98:$G98,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":3.0436210784584066E-2},{"$f":"INDEX($D98:$G98,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":4.9227291272378064E-2},{"$f":"INDEX($D98:$G98,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":7.1975542304746884E-2},{"$f":"INDEX($D98:$G98,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":9.8628665410818786E-2},{"$f":"INDEX($D98:$G98,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":0.12898298340641873},{"$f":"INDEX($D98:$G98,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":0.16327009843458024},{"$f":"INDEX($D98:$G98,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":0.20147677303251296},{"$f":"INDEX($D98:$G98,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":0.24362069373343401},{"$f":"INDEX($D98:$G98,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0.28955187764841633},{"$f":"INDEX($D98:$G98,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.33999411993258283},{"$f":"INDEX($D98:$G98,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.39278253898506693},{"$f":"INDEX($D98:$G98,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.44815443338367167},{"$f":"INDEX($D98:$G98,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.50616507393083687},{"$f":"INDEX($D98:$G98,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.56902456359312503},{"$f":"INDEX($D98:$G98,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.63807990764953537},{"$f":"INDEX($D98:$G98,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.71488293458941266},{"$f":"INDEX($D98:$G98,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.79681984877762357},{"$f":"INDEX($D98:$G98,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.88203472654230197},{"$f":"INDEX($D98:$G98,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.96434577584914272},{"$f":"INDEX($D98:$G98,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":1.0409454680765595},{"$f":"INDEX($D98:$G98,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":1.1094664930674885},{"$f":"INDEX($D98:$G98,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":1.1723499434323656},{"$f":"INDEX($D98:$G98,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":1.2295234329516396},{"$f":"INDEX($D98:$G98,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":1.281126608046931},{"$f":"INDEX($D98:$G98,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":1.3271553059362264},{"$f":"INDEX($D98:$G98,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":1.3675703883715784},{"$f":"INDEX($D98:$G98,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":1.4023830618688249},{"$f":"INDEX($D98:$G98,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":1.4317103117788283},{"$f":"INDEX($D98:$G98,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":1.4557839741708702}]
[null,null,1,3.20375097878159E-4,2.9581995617694698E-4,{"$f":"E99*'Scenario Setup'!$N$7 + D99* 'Scenario Setup'!$N$7","v":3.0809752702755302E-4},null,95,{"$f":"INDEX($D99:$G99,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":5.1988028930775492E-3},{"$f":"INDEX($D99:$G99,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":1.5649580584171003E-2},{"$f":"INDEX($D99:$G99,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":3.0336650967522045E-2},{"$f":"INDEX($D99:$G99,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":4.9066263996406539E-2},{"$f":"INDEX($D99:$G99,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":7.1740103278663189E-2},{"$f":"INDEX($D99:$G99,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":9.8306041416824572E-2},{"$f":"INDEX($D99:$G99,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":0.12856106747467072},{"$f":"INDEX($D99:$G99,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":0.16273602600201323},{"$f":"INDEX($D99:$G99,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":0.20081772283709498},{"$f":"INDEX($D99:$G99,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":0.24282378665875609},{"$f":"INDEX($D99:$G99,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0.28860472518674257},{"$f":"INDEX($D99:$G99,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.33888196597155834},{"$f":"INDEX($D99:$G99,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.39149770895141778},{"$f":"INDEX($D99:$G99,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.44668847647730769},{"$f":"INDEX($D99:$G99,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.50450935855547663},{"$f":"INDEX($D99:$G99,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.56716322868990432},{"$f":"INDEX($D99:$G99,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.63599268597380965},{"$f":"INDEX($D99:$G99,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.71254448271403881},{"$f":"INDEX($D99:$G99,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.79421337325617436},{"$f":"INDEX($D99:$G99,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.8791495048358805},{"$f":"INDEX($D99:$G99,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.96119130666414476},{"$f":"INDEX($D99:$G99,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":1.0375404338196101},{"$f":"INDEX($D99:$G99,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":1.1058373198478646},{"$f":"INDEX($D99:$G99,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":1.1685150723070836},{"$f":"INDEX($D99:$G99,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":1.2255015417601076},{"$f":"INDEX($D99:$G99,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":1.2769359178314774},{"$f":"INDEX($D99:$G99,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":1.3228140513560465},{"$f":"INDEX($D99:$G99,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":1.363096932110897},{"$f":"INDEX($D99:$G99,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":1.3977957299542603},{"$f":"INDEX($D99:$G99,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":1.4270270475664941},{"$f":"INDEX($D99:$G99,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":1.451021962658462}]
[null,null,1,3.2365607280913E-4,2.9007662018326E-4,{"$f":"E100*'Scenario Setup'!$N$7 + D100* 'Scenario Setup'!$N$7","v":3.06866346496195E-4},null,96,{"$f":"INDEX($D100:$G100,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":5.0978682835070028E-3},{"$f":"INDEX($D100:$G100,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":1.5345744424444812E-2},{"$f":"INDEX($D100:$G100,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":2.9747665756106934E-2},{"$f":"INDEX($D100:$G100,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":4.8113643883388381E-2},{"$f":"INDEX($D100:$G100,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":7.0347271224071473E-2},{"$f":"INDEX($D100:$G100,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":9.6397432432620653E-2},{"$f":"INDEX($D100:$G100,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":0.12606505802433993},{"$f":"INDEX($D100:$G100,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":0.15957651070870463},{"$f":"INDEX($D100:$G100,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":0.19691885248823099},{"$f":"INDEX($D100:$G100,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":0.23810936978146333},{"$f":"INDEX($D100:$G100,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0.28300147269649584},{"$f":"INDEX($D100:$G100,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.33230258228856013},{"$f":"INDEX($D100:$G100,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.38389679212239319},{"$f":"INDEX($D100:$G100,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.4380160324742981},{"$f":"INDEX($D100:$G100,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.49471432377962676},{"$f":"INDEX($D100:$G100,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.55615177081624423},{"$f":"INDEX($D100:$G100,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.62364490615435042},{"$f":"INDEX($D100:$G100,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.69871045194896531},{"$f":"INDEX($D100:$G100,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.77879374331558548},{"$f":"INDEX($D100:$G100,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.86208084232842019},{"$f":"INDEX($D100:$G100,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.94252980491920801},{"$f":"INDEX($D100:$G100,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":1.0173966159532544},{"$f":"INDEX($D100:$G100,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":1.0843675198914156},{"$f":"INDEX($D100:$G100,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":1.145828385578171},{"$f":"INDEX($D100:$G100,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":1.2017084643556217},{"$f":"INDEX($D100:$G100,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":1.2521442434857264},{"$f":"INDEX($D100:$G100,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":1.2971316543592608},{"$f":"INDEX($D100:$G100,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":1.3366324441356707},{"$f":"INDEX($D100:$G100,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":1.3706575658107085},{"$f":"INDEX($D100:$G100,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":1.3993213582270261},{"$f":"INDEX($D100:$G100,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":1.4228504127283355}]
[null,null,1,3.2706596122947701E-4,2.8693459327595698E-4,{"$f":"E101*'Scenario Setup'!$N$7 + D101* 'Scenario Setup'!$N$7","v":3.0700027725271697E-4},null,97,{"$f":"INDEX($D101:$G101,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":5.0426496336670188E-3},{"$f":"INDEX($D101:$G101,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":1.5179523713986521E-2},{"$f":"INDEX($D101:$G101,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":2.9425447556735696E-2},{"$f":"INDEX($D101:$G101,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":4.759249066671585E-2},{"$f":"INDEX($D101:$G101,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":6.9585289721040541E-2},{"$f":"INDEX($D101:$G101,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":9.5353283040963827E-2},{"$f":"INDEX($D101:$G101,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":0.12469955740545879},{"$f":"INDEX($D101:$G101,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":0.15784802362793432},{"$f":"INDEX($D101:$G101,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":0.19478588385159157},{"$f":"INDEX($D101:$G101,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":0.23553023725343791},{"$f":"INDEX($D101:$G101,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0.27993608176131113},{"$f":"INDEX($D101:$G101,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.32870317584809172},{"$f":"INDEX($D101:$G101,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.3797385319712861},{"$f":"INDEX($D101:$G101,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.43327156820484097},{"$f":"INDEX($D101:$G101,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.48935571985021736},{"$f":"INDEX($D101:$G101,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.55012769404871675},{"$f":"INDEX($D101:$G101,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.61688976306663279},{"$f":"INDEX($D101:$G101,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.69114222035880624},{"$f":"INDEX($D101:$G101,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.77035807243941867},{"$f":"INDEX($D101:$G101,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.85274302943900115},{"$f":"INDEX($D101:$G101,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.93232059189776462},{"$f":"INDEX($D101:$G101,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":1.0063764670674027},{"$f":"INDEX($D101:$G101,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":1.0726219613463945},{"$f":"INDEX($D101:$G101,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":1.1334171005309182},{"$f":"INDEX($D101:$G101,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":1.1886919022922822},{"$f":"INDEX($D101:$G101,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":1.2385813755014978},{"$f":"INDEX($D101:$G101,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":1.283081495619351},{"$f":"INDEX($D101:$G101,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":1.3221544241491057},{"$f":"INDEX($D101:$G101,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":1.3558109954467994},{"$f":"INDEX($D101:$G101,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":1.3841643098694734},{"$f":"INDEX($D101:$G101,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":1.4074385043882727}]
[null,null,1,3.30279979621924E-4,2.8608915998795301E-4,{"$f":"E102*'Scenario Setup'!$N$7 + D102* 'Scenario Setup'!$N$7","v":3.0818456980493851E-4},null,98,{"$f":"INDEX($D102:$G102,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":5.0277918090618724E-3},{"$f":"INDEX($D102:$G102,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":1.5134798278488029E-2},{"$f":"INDEX($D102:$G102,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":2.933874747434112E-2},{"$f":"INDEX($D102:$G102,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":4.7452262625860692E-2},{"$f":"INDEX($D102:$G102,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":6.9380261391713272E-2},{"$f":"INDEX($D102:$G102,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":9.5072331069704766E-2},{"$f":"INDEX($D102:$G102,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":0.12433213863023797},{"$f":"INDEX($D102:$G102,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":0.15738293514872001},{"$f":"INDEX($D102:$G102,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":0.19421196047636777},{"$f":"INDEX($D102:$G102,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":0.23483626340862504},{"$f":"INDEX($D102:$G102,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0.27911126911208556},{"$f":"INDEX($D102:$G102,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.32773467426882297},{"$f":"INDEX($D102:$G102,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.37861965818196397},{"$f":"INDEX($D102:$G102,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.43199496296068429},{"$f":"INDEX($D102:$G102,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.48791386646295909},{"$f":"INDEX($D102:$G102,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.54850678016764165},{"$f":"INDEX($D102:$G102,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.61507213928425453},{"$f":"INDEX($D102:$G102,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.6891058167548868},{"$f":"INDEX($D102:$G102,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.76808826470837077},{"$f":"INDEX($D102:$G102,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.85023048002845403},{"$f":"INDEX($D102:$G102,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.92957357260503037},{"$f":"INDEX($D102:$G102,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":1.0034112471689978},{"$f":"INDEX($D102:$G102,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":1.0694615535990644},{"$f":"INDEX($D102:$G102,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":1.1300775640357135},{"$f":"INDEX($D102:$G102,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":1.1851895023484311},{"$f":"INDEX($D102:$G102,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":1.234931979613761},{"$f":"INDEX($D102:$G102,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":1.2793009831505209},{"$f":"INDEX($D102:$G102,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":1.3182587859505341},{"$f":"INDEX($D102:$G102,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":1.3518161904471453},{"$f":"INDEX($D102:$G102,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":1.3800859637548757},{"$f":"INDEX($D102:$G102,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":1.4032915824405101}]
[null,null,1,3.3411418375349597E-4,2.8934140275475298E-4,{"$f":"E103*'Scenario Setup'!$N$7 + D103* 'Scenario Setup'!$N$7","v":3.1172779325412447E-4},null,99,{"$f":"INDEX($D103:$G103,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":5.0849474158827885E-3},{"$f":"INDEX($D103:$G103,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":1.5306849670544485E-2},{"$f":"INDEX($D103:$G103,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":2.9672268427265079E-2},{"$f":"INDEX($D103:$G103,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":4.7991696828469925E-2},{"$f":"INDEX($D103:$G103,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":7.0168971643018815E-2},{"$f":"INDEX($D103:$G103,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":9.6153107080432607E-2},{"$f":"INDEX($D103:$G103,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":0.12574553821013812},{"$f":"INDEX($D103:$G103,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":0.15917205401109399},{"$f":"INDEX($D103:$G103,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":0.19641974927798436},{"$f":"INDEX($D103:$G103,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":0.23750586661583917},{"$f":"INDEX($D103:$G103,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0.28228418767404839},{"$f":"INDEX($D103:$G103,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.33146034050470974},{"$f":"INDEX($D103:$G103,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.38292378157042933},{"$f":"INDEX($D103:$G103,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.43690585330564552},{"$f":"INDEX($D103:$G103,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.49346043922752092},{"$f":"INDEX($D103:$G103,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.5547421691925738},{"$f":"INDEX($D103:$G103,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.62206423893644558},{"$f":"INDEX($D103:$G103,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.69693952638651091},{"$f":"INDEX($D103:$G103,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.77681984161700623},{"$f":"INDEX($D103:$G103,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.85989584424184073},{"$f":"INDEX($D103:$G103,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.94014090387979943},{"$f":"INDEX($D103:$G103,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":1.0148179602750398},{"$f":"INDEX($D103:$G103,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":1.0816191222472777},{"$f":"INDEX($D103:$G103,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":1.1429242115064278},{"$f":"INDEX($D103:$G103,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":1.1986626587115112},{"$f":"INDEX($D103:$G103,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":1.2489706051889415},{"$f":"INDEX($D103:$G103,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":1.2938439926416407},{"$f":"INDEX($D103:$G103,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":1.3332446651832834},{"$f":"INDEX($D103:$G103,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":1.3671835480485655},{"$f":"INDEX($D103:$G103,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":1.395774690281155},{"$f":"INDEX($D103:$G103,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":1.4192441089147589}]
[null,null,1,3.3897367698155898E-4,2.8923498198139098E-4,{"$f":"E104*'Scenario Setup'!$N$7 + D104* 'Scenario Setup'!$N$7","v":3.1410432948147498E-4},null,100,{"$f":"INDEX($D104:$G104,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":5.083077154553607E-3},{"$f":"INDEX($D104:$G104,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":1.530121975804608E-2},{"$f":"INDEX($D104:$G104,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":2.9661354863829738E-2},{"$f":"INDEX($D104:$G104,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":4.7974045315610669E-2},{"$f":"INDEX($D104:$G104,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":7.0143163251419227E-2},{"$f":"INDEX($D104:$G104,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":9.6117741633527209E-2},{"$f":"INDEX($D104:$G104,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":0.12569928856423285},{"$f":"INDEX($D104:$G104,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":0.15911350997652374},{"$f":"INDEX($D104:$G104,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":0.1963475054116634},{"$f":"INDEX($D104:$G104,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":0.23741851113279172},{"$f":"INDEX($D104:$G104,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0.28218036256891615},{"$f":"INDEX($D104:$G104,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.33133842823968473},{"$f":"INDEX($D104:$G104,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.38278294087295073},{"$f":"INDEX($D104:$G104,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.43674515781460105},{"$f":"INDEX($D104:$G104,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.49327894276325357},{"$f":"INDEX($D104:$G104,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.55453813309507816},{"$f":"INDEX($D104:$G104,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.62183544154776149},{"$f":"INDEX($D104:$G104,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.69668318960691955},{"$f":"INDEX($D104:$G104,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.77653412457989801},{"$f":"INDEX($D104:$G104,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.85957957156228726},{"$f":"INDEX($D104:$G104,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.93979511678846861},{"$f":"INDEX($D104:$G104,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":1.0144447067028723},{"$f":"INDEX($D104:$G104,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":1.0812212989756105},{"$f":"INDEX($D104:$G104,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":1.1425038400099028},{"$f":"INDEX($D104:$G104,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":1.1982217864204192},{"$f":"INDEX($D104:$G104,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":1.2485112294603209},{"$f":"INDEX($D104:$G104,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":1.293368112325185},{"$f":"INDEX($D104:$G104,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":1.3327542931625538},{"$f":"INDEX($D104:$G104,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":1.3666806931887843},{"$f":"INDEX($D104:$G104,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":1.3952613194999095},{"$f":"INDEX($D104:$G104,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":1.4187221059997865}]
[null,null,1,3.4355146627854398E-4,2.8579766846713799E-4,{"$f":"E105*'Scenario Setup'!$N$7 + D105* 'Scenario Setup'!$N$7","v":3.1467456737284101E-4},null,101,{"$f":"INDEX($D105:$G105,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":5.0226690750134152E-3},{"$f":"INDEX($D105:$G105,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":1.5119377682448632E-2},{"$f":"INDEX($D105:$G105,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":2.9308854709021163E-2},{"$f":"INDEX($D105:$G105,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":4.740391429906806E-2},{"$f":"INDEX($D105:$G105,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":6.9309570989083316E-2},{"$f":"INDEX($D105:$G105,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":9.4975463441542618E-2},{"$f":"INDEX($D105:$G105,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":0.12420545866733047},{"$f":"INDEX($D105:$G105,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":0.15722258027501992},{"$f":"INDEX($D105:$G105,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":0.19401408111693272},{"$f":"INDEX($D105:$G105,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":0.23459699261777656},{"$f":"INDEX($D105:$G105,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0.27882688724905547},{"$f":"INDEX($D105:$G105,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.32740075082121506},{"$f":"INDEX($D105:$G105,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.37823388886452958},{"$f":"INDEX($D105:$G105,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.43155481042661714},{"$f":"INDEX($D105:$G105,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.48741673908152311},{"$f":"INDEX($D105:$G105,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.54794791566702528},{"$f":"INDEX($D105:$G105,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.61444545243845283},{"$f":"INDEX($D105:$G105,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.6884036982176559},{"$f":"INDEX($D105:$G105,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.76730567225918667},{"$f":"INDEX($D105:$G105,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.84936419423252518},{"$f":"INDEX($D105:$G105,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.92862644544229722},{"$f":"INDEX($D105:$G105,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":1.0023888880189604},{"$f":"INDEX($D105:$G105,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":1.0683718968825189},{"$f":"INDEX($D105:$G105,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":1.1289261466671086},{"$f":"INDEX($D105:$G105,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":1.1839819323359633},{"$f":"INDEX($D105:$G105,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":1.2336737278126237},{"$f":"INDEX($D105:$G105,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":1.2779975245043618},{"$f":"INDEX($D105:$G105,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":1.3169156338424268},{"$f":"INDEX($D105:$G105,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":1.3504388472537421},{"$f":"INDEX($D105:$G105,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":1.3786798169562786},{"$f":"INDEX($D105:$G105,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":1.4018617918202374}]
[null,null,1,3.4229310332024301E-4,2.9369390794240798E-4,{"$f":"E106*'Scenario Setup'!$N$7 + D106* 'Scenario Setup'!$N$7","v":3.1799350563132547E-4},null,102,{"$f":"INDEX($D106:$G106,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":5.1614392687454151E-3},{"$f":"INDEX($D106:$G106,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":1.5537107566453597E-2},{"$f":"INDEX($D106:$G106,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":3.011862246104513E-2},{"$f":"INDEX($D106:$G106,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":4.8713626380969308E-2},{"$f":"INDEX($D106:$G106,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":7.1224509530721403E-2},{"$f":"INDEX($D106:$G106,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":9.7599519150714367E-2},{"$f":"INDEX($D106:$G106,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":0.12763710333760797},{"$f":"INDEX($D106:$G106,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":0.16156644756907437},{"$f":"INDEX($D106:$G106,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":0.19937445250936034},{"$f":"INDEX($D106:$G106,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":0.2410786201405746},{"$f":"INDEX($D106:$G106,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0.28653053257853373},{"$f":"INDEX($D106:$G106,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.33644643249781264},{"$f":"INDEX($D106:$G106,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.38868402787425488},{"$f":"INDEX($D106:$G106,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.44347814118053874},{"$f":"INDEX($D106:$G106,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.50088346649286108},{"$f":"INDEX($D106:$G106,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.56308704533623521},{"$f":"INDEX($D106:$G106,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.63142182758863186},{"$f":"INDEX($D106:$G106,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.70742344909925958},{"$f":"INDEX($D106:$G106,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.78850538802799541},{"$f":"INDEX($D106:$G106,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.87283108644109797},{"$f":"INDEX($D106:$G106,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.95428325655489121},{"$f":"INDEX($D106:$G106,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":1.0300836650603533},{"$f":"INDEX($D106:$G106,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":1.0978897036290873},{"$f":"INDEX($D106:$G106,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":1.1601169931557749},{"$f":"INDEX($D106:$G106,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":1.2166939027388732},{"$f":"INDEX($D106:$G106,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":1.2677586216516985},{"$f":"INDEX($D106:$G106,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":1.3133070305490164},{"$f":"INDEX($D106:$G106,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":1.3533003995730908},{"$f":"INDEX($D106:$G106,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":1.3877498183047505},{"$f":"INDEX($D106:$G106,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":1.4167710514047498},{"$f":"INDEX($D106:$G106,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":1.4405935158360912}]
[null,null,1,3.3918007375565497E-4,2.9488301600681601E-4,{"$f":"E107*'Scenario Setup'!$N$7 + D107* 'Scenario Setup'!$N$7","v":3.1703154488123546E-4},null,103,{"$f":"INDEX($D107:$G107,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":5.1823369070431126E-3},{"$f":"INDEX($D107:$G107,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":1.5600014216558399E-2},{"$f":"INDEX($D107:$G107,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":3.0240566757091997E-2},{"$f":"INDEX($D107:$G107,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":4.8910858139646199E-2},{"$f":"INDEX($D107:$G107,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":7.1512883366119773E-2},{"$f":"INDEX($D107:$G107,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":9.7994680140322699E-2},{"$f":"INDEX($D107:$G107,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":0.1281538805154519},{"$f":"INDEX($D107:$G107,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":0.16222059789547411},{"$f":"INDEX($D107:$G107,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":0.20018167990803795},{"$f":"INDEX($D107:$G107,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":0.24205469939728744},{"$f":"INDEX($D107:$G107,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0.28769063756462376},{"$f":"INDEX($D107:$G107,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.33780863700837716},{"$f":"INDEX($D107:$G107,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.39025773199120412},{"$f":"INDEX($D107:$G107,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.44527369573514619},{"$f":"INDEX($D107:$G107,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.50291144376180774},{"$f":"INDEX($D107:$G107,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.56536687249119377},{"$f":"INDEX($D107:$G107,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.63397832864951231},{"$f":"INDEX($D107:$G107,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.71028766556928669},{"$f":"INDEX($D107:$G107,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.79169788909927097},{"$f":"INDEX($D107:$G107,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.87636500544889939},{"$f":"INDEX($D107:$G107,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.95814695915617731},{"$f":"INDEX($D107:$G107,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":1.0342542683994542},{"$f":"INDEX($D107:$G107,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":1.1023348400963777},{"$f":"INDEX($D107:$G107,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":1.1648140755089056},{"$f":"INDEX($D107:$G107,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":1.2216200537162594},{"$f":"INDEX($D107:$G107,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":1.2728915234925648},{"$f":"INDEX($D107:$G107,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":1.3186243488141807},{"$f":"INDEX($D107:$G107,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":1.3587796430138996},{"$f":"INDEX($D107:$G107,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":1.3933685405720526},{"$f":"INDEX($D107:$G107,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":1.4225072748574186},{"$f":"INDEX($D107:$G107,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":1.4464261916965333}]
[null,null,1,3.3661876088653299E-4,2.9616871046999498E-4,{"$f":"E108*'Scenario Setup'!$N$7 + D108* 'Scenario Setup'!$N$7","v":3.1639373567826396E-4},null,104,{"$f":"INDEX($D108:$G108,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":5.2049319752770842E-3},{"$f":"INDEX($D108:$G108,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":1.5668030517311641E-2},{"$f":"INDEX($D108:$G108,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":3.0372416091005782E-2},{"$f":"INDEX($D108:$G108,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":4.912411022974969E-2},{"$f":"INDEX($D108:$G108,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":7.1824680632150376E-2},{"$f":"INDEX($D108:$G108,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":9.8421938445611104E-2},{"$f":"INDEX($D108:$G108,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":0.12871263339598335},{"$f":"INDEX($D108:$G108,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":0.16292788218519724},{"$f":"INDEX($D108:$G108,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":0.20105447509635657},{"$f":"INDEX($D108:$G108,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":0.2431100615914748},{"$f":"INDEX($D108:$G108,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0.28894497314771045},{"$f":"INDEX($D108:$G108,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.33928148783612938},{"$f":"INDEX($D108:$G108,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.39195926167585127},{"$f":"INDEX($D108:$G108,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.44721509586377445},{"$f":"INDEX($D108:$G108,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.50510414535401793},{"$f":"INDEX($D108:$G108,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.56783188070858781},{"$f":"INDEX($D108:$G108,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.6367424838659026},{"$f":"INDEX($D108:$G108,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.71338453066261454},{"$f":"INDEX($D108:$G108,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.7951497040132296},{"$f":"INDEX($D108:$G108,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.88018597028603129},{"$f":"INDEX($D108:$G108,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.96232449456320257},{"$f":"INDEX($D108:$G108,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":1.0387636328396554},{"$f":"INDEX($D108:$G108,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":1.107141036871198},{"$f":"INDEX($D108:$G108,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":1.1698926827064124},{"$f":"INDEX($D108:$G108,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":1.2269463358482053},{"$f":"INDEX($D108:$G108,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":1.2784413500174809},{"$f":"INDEX($D108:$G108,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":1.3243735711574713},{"$f":"INDEX($D108:$G108,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":1.3647039430545058},{"$f":"INDEX($D108:$G108,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":1.3994436487354196},{"$f":"INDEX($D108:$G108,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":1.4287094283482582},{"$f":"INDEX($D108:$G108,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":1.4527326320308871}]
[null,null,1,3.2006746817767799E-4,3.1437510926173999E-4,{"$f":"E109*'Scenario Setup'!$N$7 + D109* 'Scenario Setup'!$N$7","v":3.1722128871970897E-4},null,105,{"$f":"INDEX($D109:$G109,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":5.5248951039797026E-3},{"$f":"INDEX($D109:$G109,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":1.6631192396994086E-2},{"$f":"INDEX($D109:$G109,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":3.2239501640806585E-2},{"$f":"INDEX($D109:$G109,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":5.214391991765753E-2},{"$f":"INDEX($D109:$G109,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":7.6239963990758691E-2},{"$f":"INDEX($D109:$G109,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":0.10447223679871454},{"$f":"INDEX($D109:$G109,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":0.13662499364978661},{"$f":"INDEX($D109:$G109,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":0.17294355869825911},{"$f":"INDEX($D109:$G109,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":0.21341391018543254},{"$f":"INDEX($D109:$G109,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":0.25805478253986985},{"$f":"INDEX($D109:$G109,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0.30670730665569329},{"$f":"INDEX($D109:$G109,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.36013816125176001},{"$f":"INDEX($D109:$G109,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.41605419937829791},{"$f":"INDEX($D109:$G109,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.47470677912789577},{"$f":"INDEX($D109:$G109,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.53615444599882711},{"$f":"INDEX($D109:$G109,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.6027382475913059},{"$f":"INDEX($D109:$G109,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.67588499682924741},{"$f":"INDEX($D109:$G109,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.75723846525447025},{"$f":"INDEX($D109:$G109,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.84402999453220229},{"$f":"INDEX($D109:$G109,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.93429370084438823},{"$f":"INDEX($D109:$G109,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":1.0214815320749593},{"$f":"INDEX($D109:$G109,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":1.1026196185709927},{"$f":"INDEX($D109:$G109,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":1.1752003912979216},{"$f":"INDEX($D109:$G109,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":1.2418095732216083},{"$f":"INDEX($D109:$G109,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":1.3023704893689259},{"$f":"INDEX($D109:$G109,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":1.3570310599613111},{"$f":"INDEX($D109:$G109,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":1.4057868755793888},{"$f":"INDEX($D109:$G109,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":1.4485964791042734},{"$f":"INDEX($D109:$G109,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":1.4854717410177507},{"$f":"INDEX($D109:$G109,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":1.5165365778427342},{"$f":"INDEX($D109:$G109,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":1.5420365615194658}]
[null,null,1,3.0163932523523602E-4,3.09187706938423E-4,{"$f":"E110*'Scenario Setup'!$N$7 + D110* 'Scenario Setup'!$N$7","v":3.0541351608682951E-4},null,106,{"$f":"INDEX($D110:$G110,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":5.4337305910964464E-3},{"$f":"INDEX($D110:$G110,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":1.6356766453151723E-2},{"$f":"INDEX($D110:$G110,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":3.170752801825473E-2},{"$f":"INDEX($D110:$G110,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":5.1283509906308609E-2},{"$f":"INDEX($D110:$G110,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":7.4981952924729936E-2},{"$f":"INDEX($D110:$G110,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":0.10274837410117327},{"$f":"INDEX($D110:$G110,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":0.13437058867750235},{"$f":"INDEX($D110:$G110,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":0.17008987279322413},{"$f":"INDEX($D110:$G110,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":0.20989243605815877},{"$f":"INDEX($D110:$G110,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":0.25379670377010355},{"$f":"INDEX($D110:$G110,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0.30164642827107729},{"$f":"INDEX($D110:$G110,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.35419563756157468},{"$f":"INDEX($D110:$G110,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.40918902317033073},{"$f":"INDEX($D110:$G110,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.46687379561108633},{"$f":"INDEX($D110:$G110,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.52730753434172306},{"$f":"INDEX($D110:$G110,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.59279265809075798},{"$f":"INDEX($D110:$G110,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.66473243640205382},{"$f":"INDEX($D110:$G110,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.7447435174731698},{"$f":"INDEX($D110:$G110,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.83010292770790006},{"$f":"INDEX($D110:$G110,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.91887722170326924},{"$f":"INDEX($D110:$G110,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":1.0046263946400824},{"$f":"INDEX($D110:$G110,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":1.0844256477297836},{"$f":"INDEX($D110:$G110,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":1.155808788526004},{"$f":"INDEX($D110:$G110,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":1.2213188738135843},{"$f":"INDEX($D110:$G110,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":1.2808804938084086},{"$f":"INDEX($D110:$G110,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":1.3346391279480301},{"$f":"INDEX($D110:$G110,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":1.3825904395714808},{"$f":"INDEX($D110:$G110,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":1.4246936556304277},{"$f":"INDEX($D110:$G110,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":1.4609604507356642},{"$f":"INDEX($D110:$G110,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":1.4915126967035095},{"$f":"INDEX($D110:$G110,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":1.5165919133707919}]
[null,null,1,2.8375592947818703E-4,2.9777095125347903E-4,{"$f":"E111*'Scenario Setup'!$N$7 + D111* 'Scenario Setup'!$N$7","v":2.9076344036583303E-4},null,107,{"$f":"INDEX($D111:$G111,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":5.2330900959401848E-3},{"$f":"INDEX($D111:$G111,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":1.5752792872699796E-2},{"$f":"INDEX($D111:$G111,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":3.0536727586560904E-2},{"$f":"INDEX($D111:$G111,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":4.9389866368328837E-2},{"$f":"INDEX($D111:$G111,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":7.2213244408475444E-2},{"$f":"INDEX($D111:$G111,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":9.8954390518339735E-2},{"$f":"INDEX($D111:$G111,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":0.12940895486170945},{"$f":"INDEX($D111:$G111,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":0.1638093044569475},{"$f":"INDEX($D111:$G111,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":0.20214215812401387},{"$f":"INDEX($D111:$G111,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":0.24442526080660812},{"$f":"INDEX($D111:$G111,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0.29050813429132105},{"$f":"INDEX($D111:$G111,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.34111696409568942},{"$f":"INDEX($D111:$G111,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.39407971901087741},{"$f":"INDEX($D111:$G111,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.44963448130272093},{"$f":"INDEX($D111:$G111,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.50783670430769268},{"$f":"INDEX($D111:$G111,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.57090378994569113},{"$f":"INDEX($D111:$G111,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.64018719203445928},{"$f":"INDEX($D111:$G111,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.71724386403892015},{"$f":"INDEX($D111:$G111,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.79945137815944001},{"$f":"INDEX($D111:$G111,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.88494768146208624},{"$f":"INDEX($D111:$G111,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.96753056629741108},{"$f":"INDEX($D111:$G111,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":1.044383232068401},{"$f":"INDEX($D111:$G111,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":1.1131305504816289},{"$f":"INDEX($D111:$G111,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":1.1762216759533939},{"$f":"INDEX($D111:$G111,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":1.2335839832057625},{"$f":"INDEX($D111:$G111,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":1.2853575798482413},{"$f":"INDEX($D111:$G111,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":1.331538289351063},{"$f":"INDEX($D111:$G111,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":1.3720868442106526},{"$f":"INDEX($D111:$G111,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":1.4070144879528148},{"$f":"INDEX($D111:$G111,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":1.4364385922772063},{"$f":"INDEX($D111:$G111,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":1.4605917589009885}]
[null,null,1,2.7302105793486901E-4,2.9007359210626502E-4,{"$f":"E112*'Scenario Setup'!$N$7 + D112* 'Scenario Setup'!$N$7","v":2.8154732502056704E-4},null,108,{"$f":"INDEX($D112:$G112,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":5.0978150674371838E-3},{"$f":"INDEX($D112:$G112,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":1.5345584231956243E-2},{"$f":"INDEX($D112:$G112,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":2.9747355223592203E-2},{"$f":"INDEX($D112:$G112,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":4.8113141630507415E-2},{"$f":"INDEX($D112:$G112,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":7.0346536876872034E-2},{"$f":"INDEX($D112:$G112,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":9.6396426150737818E-2},{"$f":"INDEX($D112:$G112,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":0.12606374204547258},{"$f":"INDEX($D112:$G112,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":0.15957484490757692},{"$f":"INDEX($D112:$G112,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":0.19691679687462543},{"$f":"INDEX($D112:$G112,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":0.23810688418471143},{"$f":"INDEX($D112:$G112,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0.28299851847616442},{"$f":"INDEX($D112:$G112,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.33229911341952761},{"$f":"INDEX($D112:$G112,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.38389278466724586},{"$f":"INDEX($D112:$G112,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.43801146007452824},{"$f":"INDEX($D112:$G112,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.49470915951281341},{"$f":"INDEX($D112:$G112,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.55614596521087734},{"$f":"INDEX($D112:$G112,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.62363839599578541},{"$f":"INDEX($D112:$G112,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.69870315818966688},{"$f":"INDEX($D112:$G112,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.77878561357587572},{"$f":"INDEX($D112:$G112,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.86207184316411378},{"$f":"INDEX($D112:$G112,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.94251996595728971},{"$f":"INDEX($D112:$G112,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":1.0173859954651723},{"$f":"INDEX($D112:$G112,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":1.0843562003016498},{"$f":"INDEX($D112:$G112,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":1.1458164244053872},{"$f":"INDEX($D112:$G112,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":1.2016959198570223},{"$f":"INDEX($D112:$G112,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":1.252131172493739},{"$f":"INDEX($D112:$G112,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":1.2971181137487851},{"$f":"INDEX($D112:$G112,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":1.3366184911809229},{"$f":"INDEX($D112:$G112,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":1.3706432576715679},{"$f":"INDEX($D112:$G112,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":1.3993067508698018},{"$f":"INDEX($D112:$G112,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":1.4228355597539752}]
[null,null,1,2.6203937123533998E-4,2.8300711050237499E-4,{"$f":"E113*'Scenario Setup'!$N$7 + D113* 'Scenario Setup'!$N$7","v":2.7252324086885751E-4},null,109,{"$f":"INDEX($D113:$G113,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":4.9736272152011152E-3},{"$f":"INDEX($D113:$G113,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":1.497175051655778E-2},{"$f":"INDEX($D113:$G113,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":2.9022680023324785E-2},{"$f":"INDEX($D113:$G113,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":4.694105758187473E-2},{"$f":"INDEX($D113:$G113,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":6.8632825176581577E-2},{"$f":"INDEX($D113:$G113,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":9.4048113203224176E-2},{"$f":"INDEX($D113:$G113,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":0.12299270373545805},{"$f":"INDEX($D113:$G113,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":0.15568744275629837},{"$f":"INDEX($D113:$G113,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":0.19211970758253391},{"$f":"INDEX($D113:$G113,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":0.23230636334228175},{"$f":"INDEX($D113:$G113,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0.27610439271235704},{"$f":"INDEX($D113:$G113,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.32420397606173662},{"$f":"INDEX($D113:$G113,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.37454077409289682},{"$f":"INDEX($D113:$G113,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.42734106466750416},{"$f":"INDEX($D113:$G113,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.48265755167912783},{"$f":"INDEX($D113:$G113,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.54259769560210647},{"$f":"INDEX($D113:$G113,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.60844594355368486},{"$f":"INDEX($D113:$G113,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.68168205337941445},{"$f":"INDEX($D113:$G113,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.75981362039391076},{"$f":"INDEX($D113:$G113,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.84107091448006066},{"$f":"INDEX($D113:$G113,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.91955924087930219},{"$f":"INDEX($D113:$G113,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":0.99260145934519262},{"$f":"INDEX($D113:$G113,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":1.0579402032925576},{"$f":"INDEX($D113:$G113,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":1.1179031951255241},{"$f":"INDEX($D113:$G113,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":1.1724214104145065},{"$f":"INDEX($D113:$G113,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":1.2216280100657617},{"$f":"INDEX($D113:$G113,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":1.2655190246268753},{"$f":"INDEX($D113:$G113,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":1.3040571335241764},{"$f":"INDEX($D113:$G113,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":1.3372530228159805},{"$f":"INDEX($D113:$G113,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":1.3652182447723624},{"$f":"INDEX($D113:$G113,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":1.3881738684384874}]
[null,null,1,2.5227501934100698E-4,2.7548507408727799E-4,{"$f":"E114*'Scenario Setup'!$N$7 + D114* 'Scenario Setup'!$N$7","v":2.6388004671414251E-4},null,110,{"$f":"INDEX($D114:$G114,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":4.8414333457204185E-3},{"$f":"INDEX($D114:$G114,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":1.4573816866115629E-2},{"$f":"INDEX($D114:$G114,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":2.8251287192905688E-2},{"$f":"INDEX($D114:$G114,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":4.5693412800557255E-2},{"$f":"INDEX($D114:$G114,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":6.6808635638259367E-2},{"$f":"INDEX($D114:$G114,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":9.1548411584314218E-2},{"$f":"INDEX($D114:$G114,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":0.1197236848240707},{"$f":"INDEX($D114:$G114,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":0.15154943148263328},{"$f":"INDEX($D114:$G114,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":0.18701336437466076},{"$f":"INDEX($D114:$G114,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":0.22613190037060057},{"$f":"INDEX($D114:$G114,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0.2687658233998621},{"$f":"INDEX($D114:$G114,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.31558696955074594},{"$f":"INDEX($D114:$G114,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.36458586753007477},{"$f":"INDEX($D114:$G114,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.41598278096788555},{"$f":"INDEX($D114:$G114,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.46982901294274332},{"$f":"INDEX($D114:$G114,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.52817600980834079},{"$f":"INDEX($D114:$G114,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.59227407940545018},{"$f":"INDEX($D114:$G114,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.66356364914591015},{"$f":"INDEX($D114:$G114,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.73961855988414416},{"$f":"INDEX($D114:$G114,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.81871611909994657},{"$f":"INDEX($D114:$G114,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.89511830692730876},{"$f":"INDEX($D114:$G114,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":0.9662191387398229},{"$f":"INDEX($D114:$G114,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":1.0298212464224088},{"$f":"INDEX($D114:$G114,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":1.0881904839241674},{"$f":"INDEX($D114:$G114,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":1.1412596614134922},{"$f":"INDEX($D114:$G114,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":1.1891584005174176},{"$f":"INDEX($D114:$G114,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":1.2318828372874711},{"$f":"INDEX($D114:$G114,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":1.2693966430922461},{"$f":"INDEX($D114:$G114,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":1.3017102199656756},{"$f":"INDEX($D114:$G114,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":1.3289321552338229},{"$f":"INDEX($D114:$G114,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":1.3512776421551811}]
[null,null,1,2.6542646223836898E-4,2.8250999741204002E-4,{"$f":"E115*'Scenario Setup'!$N$7 + D115* 'Scenario Setup'!$N$7","v":2.7396822982520453E-4},null,111,{"$f":"INDEX($D115:$G115,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":4.9648908439108895E-3},{"$f":"INDEX($D115:$G115,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":1.4945452049519978E-2},{"$f":"INDEX($D115:$G115,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":2.897170054747138E-2},{"$f":"INDEX($D115:$G115,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":4.6858603773005075E-2},{"$f":"INDEX($D115:$G115,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":6.8512268927088824E-2},{"$f":"INDEX($D115:$G115,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":9.3882914003417375E-2},{"$f":"INDEX($D115:$G115,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":0.12277666222705194},{"$f":"INDEX($D115:$G115,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":0.15541397165637602},{"$f":"INDEX($D115:$G115,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":0.19178224178041653},{"$f":"INDEX($D115:$G115,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":0.23189830810303153},{"$f":"INDEX($D115:$G115,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0.27561940451657407},{"$f":"INDEX($D115:$G115,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.32363449906113106},{"$f":"INDEX($D115:$G115,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.37388287853212709},{"$f":"INDEX($D115:$G115,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.42659042332528913},{"$f":"INDEX($D115:$G115,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.48180974475772997},{"$f":"INDEX($D115:$G115,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.5416446014668016},{"$f":"INDEX($D115:$G115,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.60737718438800592},{"$f":"INDEX($D115:$G115,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.68048465211419618},{"$f":"INDEX($D115:$G115,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.75847897796658048},{"$f":"INDEX($D115:$G115,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.83959354042841283},{"$f":"INDEX($D115:$G115,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.9179439990036895},{"$f":"INDEX($D115:$G115,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":0.99085791594781947},{"$f":"INDEX($D115:$G115,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":1.0560818898285786},{"$f":"INDEX($D115:$G115,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":1.1159395543143877},{"$f":"INDEX($D115:$G115,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":1.1703620062197799},{"$f":"INDEX($D115:$G115,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":1.2194821725486564},{"$f":"INDEX($D115:$G115,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":1.2632960908211019},{"$f":"INDEX($D115:$G115,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":1.3017665060184971},{"$f":"INDEX($D115:$G115,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":1.3349040854286767},{"$f":"INDEX($D115:$G115,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":1.3628201853757778},{"$f":"INDEX($D115:$G115,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":1.3857354865885168}]
[null,null,1,2.7907936021711899E-4,2.9077209777809401E-4,{"$f":"E116*'Scenario Setup'!$N$7 + D116* 'Scenario Setup'!$N$7","v":2.8492572899760653E-4},null,112,{"$f":"INDEX($D116:$G116,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":5.1100907548332136E-3},{"$f":"INDEX($D116:$G116,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":1.5382536846448721E-2},{"$f":"INDEX($D116:$G116,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":2.9818987722761512E-2},{"$f":"INDEX($D116:$G116,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":4.8228999479111946E-2},{"$f":"INDEX($D116:$G116,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":7.0515933389823218E-2},{"$f":"INDEX($D116:$G116,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":9.6628551556988754E-2},{"$f":"INDEX($D116:$G116,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":0.12636730721385403},{"$f":"INDEX($D116:$G116,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":0.15995910578923742},{"$f":"INDEX($D116:$G116,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":0.19739097826596333},{"$f":"INDEX($D116:$G116,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":0.23868025250789068},{"$f":"INDEX($D116:$G116,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0.28367998716429782},{"$f":"INDEX($D116:$G116,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.33309929937848337},{"$f":"INDEX($D116:$G116,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.3848172096916585},{"$f":"INDEX($D116:$G116,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.43906620444807354},{"$f":"INDEX($D116:$G116,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.49590043360059344},{"$f":"INDEX($D116:$G116,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.557485180919015},{"$f":"INDEX($D116:$G116,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.62514013544614466},{"$f":"INDEX($D116:$G116,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.70038565577718093},{"$f":"INDEX($D116:$G116,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.78066095205212793},{"$f":"INDEX($D116:$G116,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.86414773731084338},{"$f":"INDEX($D116:$G116,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.94478958153054071},{"$f":"INDEX($D116:$G116,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":1.0198358906214728},{"$f":"INDEX($D116:$G116,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":1.0869673616648536},{"$f":"INDEX($D116:$G116,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":1.1485755837811529},{"$f":"INDEX($D116:$G116,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":1.204589638687954},{"$f":"INDEX($D116:$G116,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":1.2551463408843189},{"$f":"INDEX($D116:$G116,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":1.3002416120062676},{"$f":"INDEX($D116:$G116,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":1.3398371074995685},{"$f":"INDEX($D116:$G116,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":1.3739438066204945},{"$f":"INDEX($D116:$G116,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":1.4026763223465224},{"$f":"INDEX($D116:$G116,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":1.4262617892888723}]
[null,null,1,2.93389347585677E-4,2.9876116202382598E-4,{"$f":"E117*'Scenario Setup'!$N$7 + D117* 'Scenario Setup'!$N$7","v":2.9607525480475149E-4},null,113,{"$f":"INDEX($D117:$G117,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":5.2504922708446963E-3},{"$f":"INDEX($D117:$G117,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":1.5805177382001084E-2},{"$f":"INDEX($D117:$G117,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":3.0638274753670643E-2},{"$f":"INDEX($D117:$G117,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":4.9554107968854483E-2},{"$f":"INDEX($D117:$G117,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":7.2453383119367026E-2},{"$f":"INDEX($D117:$G117,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":9.9283454528283965E-2},{"$f":"INDEX($D117:$G117,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":0.12983929281221801},{"$f":"INDEX($D117:$G117,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":0.16435403770535034},{"$f":"INDEX($D117:$G117,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":0.20281436386225993},{"$f":"INDEX($D117:$G117,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":0.24523807523587571},{"$f":"INDEX($D117:$G117,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0.29147419321089579},{"$f":"INDEX($D117:$G117,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.34225131817010035},{"$f":"INDEX($D117:$G117,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.39539019600837239},{"$f":"INDEX($D117:$G117,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.4511297007129122},{"$f":"INDEX($D117:$G117,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.50952547002532267},{"$f":"INDEX($D117:$G117,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.57280227963804153},{"$f":"INDEX($D117:$G117,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.64231607750808306},{"$f":"INDEX($D117:$G117,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.71962899461041108},{"$f":"INDEX($D117:$G117,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.80210988249537274},{"$f":"INDEX($D117:$G117,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.88789049613789184},{"$f":"INDEX($D117:$G117,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.97074800299952935},{"$f":"INDEX($D117:$G117,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":1.0478562354638314},{"$f":"INDEX($D117:$G117,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":1.1168321669598289},{"$f":"INDEX($D117:$G117,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":1.1801330963486396},{"$f":"INDEX($D117:$G117,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":1.237686156843439},{"$f":"INDEX($D117:$G117,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":1.2896319219691064},{"$f":"INDEX($D117:$G117,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":1.3359662013071973},{"$f":"INDEX($D117:$G117,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":1.3766495967735519},{"$f":"INDEX($D117:$G117,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":1.4116933892833179},{"$f":"INDEX($D117:$G117,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":1.441215340845283},{"$f":"INDEX($D117:$G117,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":1.4654488266728967}]
[null,null,1,3.1947347207082099E-4,2.7282535043083201E-4,{"$f":"E118*'Scenario Setup'!$N$7 + D118* 'Scenario Setup'!$N$7","v":2.9614941125082647E-4},null,114,{"$f":"INDEX($D118:$G118,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":4.7946907958985015E-3},{"$f":"INDEX($D118:$G118,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":1.4433111146896742E-2},{"$f":"INDEX($D118:$G118,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":2.7978529704606288E-2},{"$f":"INDEX($D118:$G118,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":4.5252256954375583E-2},{"$f":"INDEX($D118:$G118,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":6.6163618810212765E-2},{"$f":"INDEX($D118:$G118,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":9.0664539828983787E-2},{"$f":"INDEX($D118:$G118,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":0.11856778947177811},{"$f":"INDEX($D118:$G118,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":0.15008626833533481},{"$f":"INDEX($D118:$G118,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":0.18520780786330782},{"$f":"INDEX($D118:$G118,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":0.22394866642630992},{"$f":"INDEX($D118:$G118,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0.26617097204209189},{"$f":"INDEX($D118:$G118,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.31254007442816562},{"$f":"INDEX($D118:$G118,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.36106590311861486},{"$f":"INDEX($D118:$G118,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.41196659516587747},{"$f":"INDEX($D118:$G118,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.46529295833307477},{"$f":"INDEX($D118:$G118,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.52307663289033968},{"$f":"INDEX($D118:$G118,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.58655585534081223},{"$f":"INDEX($D118:$G118,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.65715714621271726},{"$f":"INDEX($D118:$G118,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.7324777701807893},{"$f":"INDEX($D118:$G118,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.81081166679123851},{"$f":"INDEX($D118:$G118,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.88647621499495899},{"$f":"INDEX($D118:$G118,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":0.95689059014556044},{"$f":"INDEX($D118:$G118,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":1.019878639041246},{"$f":"INDEX($D118:$G118,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":1.0776843395081706},{"$f":"INDEX($D118:$G118,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":1.1302411504118859},{"$f":"INDEX($D118:$G118,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":1.1776774419224862},{"$f":"INDEX($D118:$G118,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":1.2199893873967331},{"$f":"INDEX($D118:$G118,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":1.2571410089449822},{"$f":"INDEX($D118:$G118,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":1.2891426081727284},{"$f":"INDEX($D118:$G118,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":1.3161017240288011},{"$f":"INDEX($D118:$G118,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":1.3382314721469719}]
[null,null,1,3.4650344103486999E-4,2.5079767786800303E-4,{"$f":"E119*'Scenario Setup'!$N$7 + D119* 'Scenario Setup'!$N$7","v":2.9865055945143648E-4},null,115,{"$f":"INDEX($D119:$G119,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":4.4075717883529089E-3},{"$f":"INDEX($D119:$G119,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":1.3267794779100629E-2},{"$f":"INDEX($D119:$G119,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":2.5719568467502701E-2},{"$f":"INDEX($D119:$G119,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":4.1598630569049271E-2},{"$f":"INDEX($D119:$G119,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":6.0821627941616066E-2},{"$f":"INDEX($D119:$G119,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":8.3344366709958539E-2},{"$f":"INDEX($D119:$G119,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":0.10899473315989804},{"$f":"INDEX($D119:$G119,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":0.13796843848614046},{"$f":"INDEX($D119:$G119,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":0.17025429661059674},{"$f":"INDEX($D119:$G119,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":0.20586725321770993},{"$f":"INDEX($D119:$G119,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0.24468056798464508},{"$f":"INDEX($D119:$G119,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.28730587089321502},{"$f":"INDEX($D119:$G119,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.33191376797083877},{"$f":"INDEX($D119:$G119,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.37870478408121389},{"$f":"INDEX($D119:$G119,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.42772562481452236},{"$f":"INDEX($D119:$G119,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.48084389763908725},{"$f":"INDEX($D119:$G119,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.53919786496032096},{"$f":"INDEX($D119:$G119,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.60409887132646622},{"$f":"INDEX($D119:$G119,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.67333817609389712},{"$f":"INDEX($D119:$G119,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.74534746459010537},{"$f":"INDEX($D119:$G119,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.81490292546079779},{"$f":"INDEX($D119:$G119,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":0.87963210751228182},{"$f":"INDEX($D119:$G119,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":0.93753455818824694},{"$f":"INDEX($D119:$G119,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":0.99067307857040454},{"$f":"INDEX($D119:$G119,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":1.0389864999954466},{"$f":"INDEX($D119:$G119,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":1.0825928281417909},{"$f":"INDEX($D119:$G119,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":1.1214885453259202},{"$f":"INDEX($D119:$G119,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":1.1556405784805297},{"$f":"INDEX($D119:$G119,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":1.1850583974687841},{"$f":"INDEX($D119:$G119,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":1.2098408586418399},{"$f":"INDEX($D119:$G119,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":1.2301838708695403}]
[null,null,1,3.7482268376126698E-4,2.25122858832609E-4,{"$f":"E120*'Scenario Setup'!$N$7 + D120* 'Scenario Setup'!$N$7","v":2.9997277129693801E-4},null,116,{"$f":"INDEX($D120:$G120,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":3.9563570521820744E-3},{"$f":"INDEX($D120:$G120,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":1.1909535672206345E-2},{"$f":"INDEX($D120:$G120,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":2.3086588482659685E-2},{"$f":"INDEX($D120:$G120,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":3.7340069161863242E-2},{"$f":"INDEX($D120:$G120,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":5.4595157648454365E-2},{"$f":"INDEX($D120:$G120,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":7.4812184310630553E-2},{"$f":"INDEX($D120:$G120,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":9.7836655168584752E-2},{"$f":"INDEX($D120:$G120,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":0.12384424594639971},{"$f":"INDEX($D120:$G120,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":0.15282491571427123},{"$f":"INDEX($D120:$G120,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":0.18479208012754997},{"$f":"INDEX($D120:$G120,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0.2196319736041599},{"$f":"INDEX($D120:$G120,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.25789361195327415},{"$f":"INDEX($D120:$G120,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.29793488108300981},{"$f":"INDEX($D120:$G120,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.33993577759846433},{"$f":"INDEX($D120:$G120,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.38393822571550235},{"$f":"INDEX($D120:$G120,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.43161864100551234},{"$f":"INDEX($D120:$G120,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.48399875895259636},{"$f":"INDEX($D120:$G120,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.54225567830872257},{"$f":"INDEX($D120:$G120,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.6044067730291055},{"$f":"INDEX($D120:$G120,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.66904428094614632},{"$f":"INDEX($D120:$G120,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.73147916603655438},{"$f":"INDEX($D120:$G120,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":0.78958185118579993},{"$f":"INDEX($D120:$G120,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":0.84155667543615809},{"$f":"INDEX($D120:$G120,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":0.88925526548794576},{"$f":"INDEX($D120:$G120,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":0.93262271467507285},{"$f":"INDEX($D120:$G120,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":0.97176494812375946},{"$f":"INDEX($D120:$G120,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":1.006678808265018},{"$f":"INDEX($D120:$G120,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":1.0373346078085774},{"$f":"INDEX($D120:$G120,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":1.0637408471627616},{"$f":"INDEX($D120:$G120,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":1.0859862624936116},{"$f":"INDEX($D120:$G120,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":1.1042467069638231}]
[null,null,1,3.7658941240778802E-4,2.31658624715458E-4,{"$f":"E121*'Scenario Setup'!$N$7 + D121* 'Scenario Setup'!$N$7","v":3.0412401856162301E-4},null,117,{"$f":"INDEX($D121:$G121,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":4.0712179933415299E-3},{"$f":"INDEX($D121:$G121,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":1.225529326133174E-2},{"$f":"INDEX($D121:$G121,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":2.3756838221574629E-2},{"$f":"INDEX($D121:$G121,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":3.842412589140571E-2},{"$f":"INDEX($D121:$G121,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":5.6180164033758168E-2},{"$f":"INDEX($D121:$G121,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":7.698413132824726E-2},{"$f":"INDEX($D121:$G121,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":0.1006770485264994},{"$f":"INDEX($D121:$G121,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":0.12743969156947385},{"$f":"INDEX($D121:$G121,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":0.15726172801913491},{"$f":"INDEX($D121:$G121,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":0.1901569630140825},{"$f":"INDEX($D121:$G121,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0.22600832813034424},{"$f":"INDEX($D121:$G121,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.26538077820173672},{"$f":"INDEX($D121:$G121,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.3065845252870259},{"$f":"INDEX($D121:$G121,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.34980479165198514},{"$f":"INDEX($D121:$G121,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.39508471865613609},{"$f":"INDEX($D121:$G121,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.44414939156062599},{"$f":"INDEX($D121:$G121,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.49805020886979789},{"$f":"INDEX($D121:$G121,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.55799844286159495},{"$f":"INDEX($D121:$G121,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.62195390790030813},{"$f":"INDEX($D121:$G121,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.68846797167305929},{"$f":"INDEX($D121:$G121,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.75271546608261641},{"$f":"INDEX($D121:$G121,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":0.81250498814069283},{"$f":"INDEX($D121:$G121,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":0.86598874526825453},{"$f":"INDEX($D121:$G121,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":0.9150721205841289},{"$f":"INDEX($D121:$G121,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":0.95969861337212881},{"$f":"INDEX($D121:$G121,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":0.99997722397628985},{"$f":"INDEX($D121:$G121,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":1.0359047031570945},{"$f":"INDEX($D121:$G121,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":1.0674505017429869},{"$f":"INDEX($D121:$G121,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":1.0946233669261087},{"$f":"INDEX($D121:$G121,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":1.1175146110604981},{"$f":"INDEX($D121:$G121,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":1.1363051926771235}]
[null,null,1,3.7922470427726899E-4,2.3043546249638499E-4,{"$f":"E122*'Scenario Setup'!$N$7 + D122* 'Scenario Setup'!$N$7","v":3.0483008338682698E-4},null,118,{"$f":"INDEX($D122:$G122,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":4.0497218800792578E-3},{"$f":"INDEX($D122:$G122,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":1.2190585065298316E-2},{"$f":"INDEX($D122:$G122,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":2.3631401635766731E-2},{"$f":"INDEX($D122:$G122,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":3.822124573035407E-2},{"$f":"INDEX($D122:$G122,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":5.5883531632560837E-2},{"$f":"INDEX($D122:$G122,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":7.657765355939869E-2},{"$f":"INDEX($D122:$G122,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":0.10014547167613758},{"$f":"INDEX($D122:$G122,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":0.126766807423116},{"$f":"INDEX($D122:$G122,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":0.1564313829177798},{"$f":"INDEX($D122:$G122,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":0.18915293040731823},{"$f":"INDEX($D122:$G122,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0.22481499959140275},{"$f":"INDEX($D122:$G122,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.26397956233091274},{"$f":"INDEX($D122:$G122,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.30496575279908533},{"$f":"INDEX($D122:$G122,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.34795781528438835},{"$f":"INDEX($D122:$G122,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.39299866335909356},{"$f":"INDEX($D122:$G122,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.44180427379931442},{"$f":"INDEX($D122:$G122,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.49542049370404823},{"$f":"INDEX($D122:$G122,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.55505219980913711},{"$f":"INDEX($D122:$G122,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.61866997870024965},{"$f":"INDEX($D122:$G122,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.6848328468723891},{"$f":"INDEX($D122:$G122,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.74874111321336734},{"$f":"INDEX($D122:$G122,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":0.80821494538695227},{"$f":"INDEX($D122:$G122,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":0.86141630719626117},{"$f":"INDEX($D122:$G122,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":0.91024052129875666},{"$f":"INDEX($D122:$G122,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":0.95463138530317437},{"$f":"INDEX($D122:$G122,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":0.99469732402953126},{"$f":"INDEX($D122:$G122,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":1.0304351053943599},{"$f":"INDEX($D122:$G122,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":1.0618143415263479},{"$f":"INDEX($D122:$G122,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":1.0888437334322854},{"$f":"INDEX($D122:$G122,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":1.1116141113351361},{"$f":"INDEX($D122:$G122,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":1.130305478301169}]
[null,null,1,3.8217133360173299E-4,2.24905313333781E-4,{"$f":"E123*'Scenario Setup'!$N$7 + D123* 'Scenario Setup'!$N$7","v":3.0353832346775698E-4},null,119,{"$f":"INDEX($D123:$G123,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":3.952533861267914E-3},{"$f":"INDEX($D123:$G123,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":1.1898026996934295E-2},{"$f":"INDEX($D123:$G123,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":2.306427896050036E-2},{"$f":"INDEX($D123:$G123,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":3.7303985913746139E-2},{"$f":"INDEX($D123:$G123,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":5.4542400097018613E-2},{"$f":"INDEX($D123:$G123,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":7.4739890212915813E-2},{"$f":"INDEX($D123:$G123,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":9.7742111575532142E-2},{"$f":"INDEX($D123:$G123,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":0.12372457014625621},{"$f":"INDEX($D123:$G123,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":0.1526772346982482},{"$f":"INDEX($D123:$G123,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":0.18461350792275799},{"$f":"INDEX($D123:$G123,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0.21941973417408131},{"$f":"INDEX($D123:$G123,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.25764439872478262},{"$f":"INDEX($D123:$G123,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.2976469743255194},{"$f":"INDEX($D123:$G123,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.33960728364324977},{"$f":"INDEX($D123:$G123,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.3835672103807401},{"$f":"INDEX($D123:$G123,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.43120155011990474},{"$f":"INDEX($D123:$G123,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.48353105099972798},{"$f":"INDEX($D123:$G123,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.54173167429312996},{"$f":"INDEX($D123:$G123,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.60382270984860276},{"$f":"INDEX($D123:$G123,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.66839775587716321},{"$f":"INDEX($D123:$G123,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.73077230756432776},{"$f":"INDEX($D123:$G123,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":0.78881884569372118},{"$f":"INDEX($D123:$G123,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":0.84074344452882532},{"$f":"INDEX($D123:$G123,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":0.88839594146674616},{"$f":"INDEX($D123:$G123,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":0.93172148289996837},{"$f":"INDEX($D123:$G123,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":0.97082589159489618},{"$f":"INDEX($D123:$G123,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":1.0057060130338307},{"$f":"INDEX($D123:$G123,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":1.036332188614554},{"$f":"INDEX($D123:$G123,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":1.0627129105310942},{"$f":"INDEX($D123:$G123,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":1.0849368292000776},{"$f":"INDEX($D123:$G123,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":1.1031796278500392}]
[null,null,1,3.8057657817530498E-4,2.2875584999848899E-4,{"$f":"E124*'Scenario Setup'!$N$7 + D124* 'Scenario Setup'!$N$7","v":3.0466621408689696E-4},null,120,{"$f":"INDEX($D124:$G124,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":4.0202040124338182E-3},{"$f":"INDEX($D124:$G124,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":1.2101729561850532E-2},{"$f":"INDEX($D124:$G124,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":2.3459155588651234E-2},{"$f":"INDEX($D124:$G124,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":3.794265630961826E-2},{"$f":"INDEX($D124:$G124,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":5.5476204231041257E-2},{"$f":"INDEX($D124:$G124,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":7.6019489539917814E-2},{"$f":"INDEX($D124:$G124,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":9.9415525061095342E-2},{"$f":"INDEX($D124:$G124,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":0.1258428215410837},{"$f":"INDEX($D124:$G124,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":0.15529117601140585},{"$f":"INDEX($D124:$G124,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":0.18777422062678359},{"$f":"INDEX($D124:$G124,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0.22317635387716453},{"$f":"INDEX($D124:$G124,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.26205545148756948},{"$f":"INDEX($D124:$G124,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.30274289923183267},{"$f":"INDEX($D124:$G124,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.34542159846705967},{"$f":"INDEX($D124:$G124,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.39013414997437651},{"$f":"INDEX($D124:$G124,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.43858402301040283},{"$f":"INDEX($D124:$G124,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.49180944163799661},{"$f":"INDEX($D124:$G124,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.55100650041163779},{"$f":"INDEX($D124:$G124,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.61416057803317869},{"$f":"INDEX($D124:$G124,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.67984119412885957},{"$f":"INDEX($D124:$G124,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.7432836418770643},{"$f":"INDEX($D124:$G124,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":0.80232397744064687},{"$f":"INDEX($D124:$G124,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":0.85513756181660439},{"$f":"INDEX($D124:$G124,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":0.90360590291536114},{"$f":"INDEX($D124:$G124,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":0.94767320799717869},{"$f":"INDEX($D124:$G124,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":0.98744711158842347},{"$f":"INDEX($D124:$G124,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":1.022924405163842},{"$f":"INDEX($D124:$G124,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":1.0540749223451495},{"$f":"INDEX($D124:$G124,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":1.0809073007186909},{"$f":"INDEX($D124:$G124,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":1.1035117084583856},{"$f":"INDEX($D124:$G124,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":1.1220668366128277}]
[null,null,1,3.7872851129772898E-4,2.35414606716015E-4,{"$f":"E125*'Scenario Setup'!$N$7 + D125* 'Scenario Setup'!$N$7","v":3.07071559006872E-4},null,121,{"$f":"INDEX($D125:$G125,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":4.1372264207079476E-3},{"$f":"INDEX($D125:$G125,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":1.2453993659202304E-2},{"$f":"INDEX($D125:$G125,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":2.4142018168403626E-2},{"$f":"INDEX($D125:$G125,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":3.9047112950111255E-2},{"$f":"INDEX($D125:$G125,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":5.7091037458644966E-2},{"$f":"INDEX($D125:$G125,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":7.8232308519804755E-2},{"$f":"INDEX($D125:$G125,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":0.10230936928554388},{"$f":"INDEX($D125:$G125,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":0.12950592669574817},{"$f":"INDEX($D125:$G125,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":0.15981148078807184},{"$f":"INDEX($D125:$G125,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":0.19324006052982898},{"$f":"INDEX($D125:$G125,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0.2296726994157916},{"$f":"INDEX($D125:$G125,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.26968351213812197},{"$f":"INDEX($D125:$G125,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.31155531348902693},{"$f":"INDEX($D125:$G125,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.3554763288234038},{"$f":"INDEX($D125:$G125,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.40149039897039274},{"$f":"INDEX($D125:$G125,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.45135057874849388},{"$f":"INDEX($D125:$G125,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.50612531344311706},{"$f":"INDEX($D125:$G125,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.56704551421627147},{"$f":"INDEX($D125:$G125,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.63203791701552647},{"$f":"INDEX($D125:$G125,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.69963040222249451},{"$f":"INDEX($D125:$G125,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.76491956919174853},{"$f":"INDEX($D125:$G125,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":0.8256784847655978},{"$f":"INDEX($D125:$G125,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":0.88002939730056129},{"$f":"INDEX($D125:$G125,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":0.92990858272037402},{"$f":"INDEX($D125:$G125,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":0.97525862423817233},{"$f":"INDEX($D125:$G125,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":1.0161902894679598},{"$f":"INDEX($D125:$G125,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":1.0527002764888858},{"$f":"INDEX($D125:$G125,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":1.0847575408223942},{"$f":"INDEX($D125:$G125,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":1.1123709714826562},{"$f":"INDEX($D125:$G125,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":1.1356333613106051},{"$f":"INDEX($D125:$G125,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":1.1547286027965478}]
[null,null,1,1.6244329752902601E-4,1.72581156200261E-4,{"$f":"E163*'Scenario Setup'!$N$7 + D163* 'Scenario Setup'!$N$7","v":1.675122268646435E-4},null,159,{"$f":"INDEX($D163:$G163,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":3.032977983432291E-3},{"$f":"INDEX($D163:$G163,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":9.1299544025686685E-3},{"$f":"INDEX($D163:$G163,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":1.7698381025001052E-2},{"$f":"INDEX($D163:$G163,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":2.862522420854505E-2},{"$f":"INDEX($D163:$G163,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":4.1853126238555874E-2},{"$f":"INDEX($D163:$G163,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":5.7351676027692068E-2},{"$f":"INDEX($D163:$G163,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":7.5002437137293695E-2},{"$f":"INDEX($D163:$G163,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":9.4940084116785603E-2},{"$f":"INDEX($D163:$G163,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":0.11715691950139714},{"$f":"INDEX($D163:$G163,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":0.14166322785007363},{"$f":"INDEX($D163:$G163,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0.16837179547073469},{"$f":"INDEX($D163:$G163,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.19770350269339507},{"$f":"INDEX($D163:$G163,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.2283994904663374},{"$f":"INDEX($D163:$G163,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.26059774576423389},{"$f":"INDEX($D163:$G163,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.29433040805832356},{"$f":"INDEX($D163:$G163,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.3308826322150763},{"$f":"INDEX($D163:$G163,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.37103768960947175},{"$f":"INDEX($D163:$G163,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.41569795445899266},{"$f":"INDEX($D163:$G163,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.46334352826512071},{"$f":"INDEX($D163:$G163,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.51289520821478296},{"$f":"INDEX($D163:$G163,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.56075833820526033},{"$f":"INDEX($D163:$G163,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":0.60530036576032298},{"$f":"INDEX($D163:$G163,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":0.64514472145545809},{"$f":"INDEX($D163:$G163,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":0.68171087854384438},{"$f":"INDEX($D163:$G163,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":0.7149567450941422},{"$f":"INDEX($D163:$G163,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":0.74496352423627166},{"$f":"INDEX($D163:$G163,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":0.77172879535017858},{"$f":"INDEX($D163:$G163,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":0.79522979989900944},{"$f":"INDEX($D163:$G163,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":0.81547305437026885},{"$f":"INDEX($D163:$G163,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":0.83252658468638718},{"$f":"INDEX($D163:$G163,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":0.84652520142278442}]
[null,null,1,2.2629493813500299E-4,2.4594854116830901E-4,{"$f":"E222*'Scenario Setup'!$N$7 + D222* 'Scenario Setup'!$N$7","v":2.36121739651656E-4},null,218,{"$f":"INDEX($D222:$G222,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":4.3223520275595621E-3},{"$f":"INDEX($D222:$G222,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":1.3011263892793114E-2},{"$f":"INDEX($D222:$G222,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":2.5222284344235419E-2},{"$f":"INDEX($D222:$G222,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":4.0794327084805862E-2},{"$f":"INDEX($D222:$G222,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":5.9645650593284909E-2},{"$f":"INDEX($D222:$G222,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":8.1732915476591367E-2},{"$f":"INDEX($D222:$G222,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":0.10688733581422888},{"$f":"INDEX($D222:$G222,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":0.1353008387533601},{"$f":"INDEX($D222:$G222,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":0.16696245449709221},{"$f":"INDEX($D222:$G222,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":0.20188683975722885},{"$f":"INDEX($D222:$G222,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0.23994970471668139},{"$f":"INDEX($D222:$G222,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.28175085358033908},{"$f":"INDEX($D222:$G222,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.32549626344255439},{"$f":"INDEX($D222:$G222,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.37138258204789032},{"$f":"INDEX($D222:$G222,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.4194556119407219},{"$f":"INDEX($D222:$G222,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.47154685067004476},{"$f":"INDEX($D222:$G222,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.52877255250287525},{"$f":"INDEX($D222:$G222,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.59241870733095015},{"$f":"INDEX($D222:$G222,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.66031928019040154},{"$f":"INDEX($D222:$G222,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.73093627954528217},{"$f":"INDEX($D222:$G222,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.7991468956756268},{"$f":"INDEX($D222:$G222,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":0.86262454838722502},{"$f":"INDEX($D222:$G222,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":0.91940746358358816},{"$f":"INDEX($D222:$G222,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":0.97151855838691648},{"$f":"INDEX($D222:$G222,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":1.0188978468211289},{"$f":"INDEX($D222:$G222,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":1.061661052941979},{"$f":"INDEX($D222:$G222,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":1.0998047270798494},{"$f":"INDEX($D222:$G222,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":1.1332964356303916},{"$f":"INDEX($D222:$G222,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":1.1621454653583405},{"$f":"INDEX($D222:$G222,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":1.1864487612416512},{"$f":"INDEX($D222:$G222,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":1.2063984442806039}]
[null,null,1,4.3803992301174899E-4,1.89436654796498E-4,{"$f":"E267*'Scenario Setup'!$N$7 + D267* 'Scenario Setup'!$N$7","v":3.1373828890412348E-4},null,263,{"$f":"INDEX($D267:$G267,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":3.3292001044779918E-3},{"$f":"INDEX($D267:$G267,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":1.0021650442880463E-2},{"$f":"INDEX($D267:$G267,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":1.9426930323722932E-2},{"$f":"INDEX($D267:$G267,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":3.1420966438387467E-2},{"$f":"INDEX($D267:$G267,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":4.5940799111389721E-2},{"$f":"INDEX($D267:$G267,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":6.2953047093110517E-2},{"$f":"INDEX($D267:$G267,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":8.2327706603069206E-2},{"$f":"INDEX($D267:$G267,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":0.10421260546146925},{"$f":"INDEX($D267:$G267,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":0.12859929441458748},{"$f":"INDEX($D267:$G267,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":0.15549906248427053},{"$f":"INDEX($D267:$G267,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0.18481617807128758},{"$f":"INDEX($D267:$G267,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.21701262766097143},{"$f":"INDEX($D267:$G267,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.25070660310654563},{"$f":"INDEX($D267:$G267,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.2860495681683819},{"$f":"INDEX($D267:$G267,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.32307680128621546},{"$f":"INDEX($D267:$G267,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.36319897465717188},{"$f":"INDEX($D267:$G267,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.40727585948884359},{"$f":"INDEX($D267:$G267,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.45629796225886826},{"$f":"INDEX($D267:$G267,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.50859694041161108},{"$f":"INDEX($D267:$G267,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.56298818854022059},{"$f":"INDEX($D267:$G267,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.61552597095584372},{"$f":"INDEX($D267:$G267,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":0.6644182885394232},{"$f":"INDEX($D267:$G267,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":0.70815412634230368},{"$f":"INDEX($D267:$G267,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":0.74829159343372342},{"$f":"INDEX($D267:$G267,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":0.78478448688607172},{"$f":"INDEX($D267:$G267,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":0.81772194070232873},{"$f":"INDEX($D267:$G267,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":0.84710129784753374},{"$f":"INDEX($D267:$G267,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":0.87289757702486059},{"$f":"INDEX($D267:$G267,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":0.89511793116815863},{"$f":"INDEX($D267:$G267,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":0.91383703009346318},{"$f":"INDEX($D267:$G267,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":0.92920285093223531}]
[null,null,1,5.4644378248967199E-4,1.82722097317746E-4,{"$f":"E370*'Scenario Setup'!$N$7 + D370* 'Scenario Setup'!$N$7","v":3.6458293990370902E-4},null,366,{"$f":"INDEX($D370:$G370,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":3.2111970417454997E-3},{"$f":"INDEX($D370:$G370,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":9.6664343522935153E-3},{"$f":"INDEX($D370:$G370,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":1.8738345316589671E-2},{"$f":"INDEX($D370:$G370,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":3.0307254388229423E-2},{"$f":"INDEX($D370:$G370,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":4.4312433489200075E-2},{"$f":"INDEX($D370:$G370,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":6.0721684563913837E-2},{"$f":"INDEX($D370:$G370,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":7.9409611798903795E-2},{"$f":"INDEX($D370:$G370,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":0.10051880327660045},{"$f":"INDEX($D370:$G370,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":0.12404110922597497},{"$f":"INDEX($D370:$G370,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":0.14998741853096956},{"$f":"INDEX($D370:$G370,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0.17826539278638048},{"$f":"INDEX($D370:$G370,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.20932064342692797},{"$f":"INDEX($D370:$G370,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.24182034031506033},{"$f":"INDEX($D370:$G370,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.27591057859795221},{"$f":"INDEX($D370:$G370,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.31162538627565156},{"$f":"INDEX($D370:$G370,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.35032543445356579},{"$f":"INDEX($D370:$G370,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.39284001986116607},{"$f":"INDEX($D370:$G370,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.440124540603403},{"$f":"INDEX($D370:$G370,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.49056978830855202},{"$f":"INDEX($D370:$G370,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.54303314575363493},{"$f":"INDEX($D370:$G370,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.59370873333576701},{"$f":"INDEX($D370:$G370,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":0.6408680691105354},{"$f":"INDEX($D370:$G370,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":0.68305369585672115},{"$f":"INDEX($D370:$G370,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":0.72176849567117496},{"$f":"INDEX($D370:$G370,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":0.75696790328301899},{"$f":"INDEX($D370:$G370,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":0.78873789335214339},{"$f":"INDEX($D370:$G370,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":0.8170759030218443},{"$f":"INDEX($D370:$G370,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":0.84195783645409794},{"$f":"INDEX($D370:$G370,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":0.86339059304794763},{"$f":"INDEX($D370:$G370,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":0.88144619595755547},{"$f":"INDEX($D370:$G370,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":0.8962673772842914}]
[null,null,1,2.2757184950238901E-4,2.3226834879696201E-4,{"$f":"E415*'Scenario Setup'!$N$7 + D415* 'Scenario Setup'!$N$7","v":2.299200991496755E-4},null,411,{"$f":"INDEX($D415:$G415,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":4.0819334141666413E-3},{"$f":"INDEX($D415:$G415,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":1.2287549118140463E-2},{"$f":"INDEX($D415:$G415,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":2.3819366074279792E-2},{"$f":"INDEX($D415:$G415,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":3.8525257955430985E-2},{"$f":"INDEX($D415:$G415,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":5.6328029881430798E-2},{"$f":"INDEX($D415:$G415,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":7.718675309042923E-2},{"$f":"INDEX($D415:$G415,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":0.10094202990164462},{"$f":"INDEX($D415:$G415,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":0.12777511205720571},{"$f":"INDEX($D415:$G415,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":0.15767563992416317},{"$f":"INDEX($D415:$G415,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":0.19065745497615713},{"$f":"INDEX($D415:$G415,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0.22660318066584034},{"$f":"INDEX($D415:$G415,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.26607925878469202},{"$f":"INDEX($D415:$G415,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.30739145387996553},{"$f":"INDEX($D415:$G415,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.35072547572130341},{"$f":"INDEX($D415:$G415,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.39612457921602146},{"$f":"INDEX($D415:$G415,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.44531839003910911},{"$f":"INDEX($D415:$G415,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.49936107396933394},{"$f":"INDEX($D415:$G415,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.55946709134585648},{"$f":"INDEX($D415:$G415,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.62359088677686891},{"$f":"INDEX($D415:$G415,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.69028001515811788},{"$f":"INDEX($D415:$G415,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.75469660857949006},{"$f":"INDEX($D415:$G415,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":0.81464349629345423},{"$f":"INDEX($D415:$G415,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":0.868268022342225},{"$f":"INDEX($D415:$G415,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":0.91748058480132944},{"$f":"INDEX($D415:$G415,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":0.9622245342450414},{"$f":"INDEX($D415:$G415,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":1.0026091579056342},{"$f":"INDEX($D415:$G415,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":1.0386311979916119},{"$f":"INDEX($D415:$G415,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":1.0702600249261864},{"$f":"INDEX($D415:$G415,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":1.0975044089240555},{"$f":"INDEX($D415:$G415,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":1.1204559026728138},{"$f":"INDEX($D415:$G415,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":1.1392959409851748}]
[null,null,1,3.0376985292839502E-4,3.1629334732439498E-4,{"$f":"E529*'Scenario Setup'!$N$7 + D529* 'Scenario Setup'!$N$7","v":3.1003160012639498E-4},null,525,{"$f":"INDEX($D529:$G529,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":5.558606628106145E-3},{"$f":"INDEX($D529:$G529,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":1.6732671761432862E-2},{"$f":"INDEX($D529:$G529,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":3.2436218993251095E-2},{"$f":"INDEX($D529:$G529,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":5.2462089037843211E-2},{"$f":"INDEX($D529:$G529,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":7.6705161127917407E-2},{"$f":"INDEX($D529:$G529,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":0.10510970018310464},{"$f":"INDEX($D529:$G529,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":0.13745864509167227},{"$f":"INDEX($D529:$G529,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":0.17399881691435981},{"$f":"INDEX($D529:$G529,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":0.21471610833521318},{"$f":"INDEX($D529:$G529,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":0.25962936809557935},{"$f":"INDEX($D529:$G529,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0.30857875771014531},{"$f":"INDEX($D529:$G529,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.36233563397900614},{"$f":"INDEX($D529:$G529,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.41859285774488769},{"$f":"INDEX($D529:$G529,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.47760332082441204},{"$f":"INDEX($D529:$G529,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.5394259259457983},{"$f":"INDEX($D529:$G529,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.60641600519451666},{"$f":"INDEX($D529:$G529,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.68000907754905993},{"$f":"INDEX($D529:$G529,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.76185894443289082},{"$f":"INDEX($D529:$G529,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.84918005385253537},{"$f":"INDEX($D529:$G529,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.93999452665997896},{"$f":"INDEX($D529:$G529,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":1.0277143561675752},{"$f":"INDEX($D529:$G529,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":1.1093475269157085},{"$f":"INDEX($D529:$G529,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":1.1823711693125316},{"$f":"INDEX($D529:$G529,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":1.2493867837568731},{"$f":"INDEX($D529:$G529,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":1.3103172274241517},{"$f":"INDEX($D529:$G529,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":1.3653113231078935},{"$f":"INDEX($D529:$G529,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":1.4143646344835521},{"$f":"INDEX($D529:$G529,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":1.457435451471301},{"$f":"INDEX($D529:$G529,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":1.4945357169836286},{"$f":"INDEX($D529:$G529,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":1.5257901036509891},{"$f":"INDEX($D529:$G529,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":1.5514456818320077}]
[null,null,1,3.5248902016484001E-4,2.2418349384868499E-4,{"$f":"E563*'Scenario Setup'!$N$7 + D563* 'Scenario Setup'!$N$7","v":2.8833625700676248E-4},null,559,{"$f":"INDEX($D563:$G563,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":3.9398484519537697E-3},{"$f":"INDEX($D563:$G563,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":1.1859841026166055E-2},{"$f":"INDEX($D563:$G563,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":2.2990255604997539E-2},{"$f":"INDEX($D563:$G563,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":3.7184261112650274E-2},{"$f":"INDEX($D563:$G563,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":5.4367349687713687E-2},{"$f":"INDEX($D563:$G563,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":7.4500017226947018E-2},{"$f":"INDEX($D563:$G563,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":9.7428414404025374E-2},{"$f":"INDEX($D563:$G563,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":0.12332748390497139},{"$f":"INDEX($D563:$G563,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":0.15218722669753806},{"$f":"INDEX($D563:$G563,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":0.18402100245787906},{"$f":"INDEX($D563:$G563,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0.21871552031095046},{"$f":"INDEX($D563:$G563,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.25681750520026458},{"$f":"INDEX($D563:$G563,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.29669169504570453},{"$f":"INDEX($D563:$G563,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.33851733538466672},{"$f":"INDEX($D563:$G563,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.38233617549680277},{"$f":"INDEX($D563:$G563,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.4298176358127393},{"$f":"INDEX($D563:$G563,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.4819791884443842},{"$f":"INDEX($D563:$G563,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.53999302049077114},{"$f":"INDEX($D563:$G563,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.6018847787652879},{"$f":"INDEX($D563:$G563,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.66625257523720838},{"$f":"INDEX($D563:$G563,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.72842693971618955},{"$f":"INDEX($D563:$G563,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":0.78628718112522944},{"$f":"INDEX($D563:$G563,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":0.83804513121985069},{"$f":"INDEX($D563:$G563,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":0.88554469046015383},{"$f":"INDEX($D563:$G563,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":0.92873118128783327},{"$f":"INDEX($D563:$G563,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":0.96771008683776749},{"$f":"INDEX($D563:$G563,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":1.0024782627164841},{"$f":"INDEX($D563:$G563,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":1.0330061455091872},{"$f":"INDEX($D563:$G563,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":1.0593022001547412},{"$f":"INDEX($D563:$G563,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":1.0814547925518252},{"$f":"INDEX($D563:$G563,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":1.0996390420846804}]
[null,null,1,3.4641695996404299E-4,2.4411360619310099E-4,{"$f":"E648*'Scenario Setup'!$N$7 + D648* 'Scenario Setup'!$N$7","v":2.9526528307857199E-4},null,644,{"$f":"INDEX($D648:$G648,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":4.2901044896280294E-3},{"$f":"INDEX($D648:$G648,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":1.2914191460181249E-2},{"$f":"INDEX($D648:$G648,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":2.5034109811961174E-2},{"$f":"INDEX($D648:$G648,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":4.0489975055709004E-2},{"$f":"INDEX($D648:$G648,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":5.9200655514750337E-2},{"$f":"INDEX($D648:$G648,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":8.1123135135869245E-2},{"$f":"INDEX($D648:$G648,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":0.10608988725055508},{"$f":"INDEX($D648:$G648,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":0.13429140710548695},{"$f":"INDEX($D648:$G648,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":0.16571680674554226},{"$f":"INDEX($D648:$G648,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":0.20038063353398783},{"$f":"INDEX($D648:$G648,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0.23815952493604928},{"$f":"INDEX($D648:$G648,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.27964881022983396},{"$f":"INDEX($D648:$G648,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.32306785107932945},{"$f":"INDEX($D648:$G648,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.3686118281099095},{"$f":"INDEX($D648:$G648,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.41632620214938426},{"$f":"INDEX($D648:$G648,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.46802880659207019},{"$f":"INDEX($D648:$G648,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.52482756772716332},{"$f":"INDEX($D648:$G648,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.58799888113118748},{"$f":"INDEX($D648:$G648,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.65539287186014683},{"$f":"INDEX($D648:$G648,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.72548302278834031},{"$f":"INDEX($D648:$G648,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.79318474366513514},{"$f":"INDEX($D648:$G648,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":0.85618881208730713},{"$f":"INDEX($D648:$G648,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":0.91254809006023663},{"$f":"INDEX($D648:$G648,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":0.96427040243779094},{"$f":"INDEX($D648:$G648,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":1.0112962107780152},{"$f":"INDEX($D648:$G648,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":1.0537403757604611},{"$f":"INDEX($D648:$G648,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":1.0915994734522749},{"$f":"INDEX($D648:$G648,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":1.1248413122247451},{"$f":"INDEX($D648:$G648,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":1.1534751095573432},{"$f":"INDEX($D648:$G648,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":1.1775970871558727},{"$f":"INDEX($D648:$G648,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":1.1973979326738602}]
[null,null,1,1.2738622131459301E-4,1.2723566013530301E-4,{"$f":"E710*'Scenario Setup'!$N$7 + D710* 'Scenario Setup'!$N$7","v":1.2731094072494803E-4},null,706,{"$f":"INDEX($D710:$G710,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":2.2360665810469524E-3},{"$f":"INDEX($D710:$G710,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":6.7310696080171688E-3},{"$f":"INDEX($D710:$G710,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":1.3048152200516571E-2},{"$f":"INDEX($D710:$G710,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":2.1103980173066996E-2},{"$f":"INDEX($D710:$G710,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":3.0856266483169931E-2},{"$f":"INDEX($D710:$G710,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":4.228259052095977E-2},{"$f":"INDEX($D710:$G710,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":5.529563488291022E-2},{"$f":"INDEX($D710:$G710,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":6.9994688538783503E-2},{"$f":"INDEX($D710:$G710,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":8.6374076523635421E-2},{"$f":"INDEX($D710:$G710,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":0.10444138114062942},{"$f":"INDEX($D710:$G710,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0.12413230399283159},{"$f":"INDEX($D710:$G710,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.14575713959794259},{"$f":"INDEX($D710:$G710,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.16838779264133436},{"$f":"INDEX($D710:$G710,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.19212599418217377},{"$f":"INDEX($D710:$G710,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.21699543908338512},{"$f":"INDEX($D710:$G710,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.24394360927991188},{"$f":"INDEX($D710:$G710,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.27354797251304658},{"$f":"INDEX($D710:$G710,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.30647380523462431},{"$f":"INDEX($D710:$G710,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.3416005604912265},{"$f":"INDEX($D710:$G710,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.37813259474120331},{"$f":"INDEX($D710:$G710,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.41341974355027478},{"$f":"INDEX($D710:$G710,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":0.44625840568762271},{"$f":"INDEX($D710:$G710,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":0.47563370372800445},{"$f":"INDEX($D710:$G710,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":0.50259214599474467},{"$f":"INDEX($D710:$G710,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":0.52710270016201899},{"$f":"INDEX($D710:$G710,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":0.54922523333274831},{"$f":"INDEX($D710:$G710,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":0.56895796090195416},{"$f":"INDEX($D710:$G710,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":0.58628410411160736},{"$f":"INDEX($D710:$G710,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":0.6012084672497755},{"$f":"INDEX($D710:$G710,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":0.61378120250767865},{"$f":"INDEX($D710:$G710,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":0.62410169914040381}]
[null,null,2,1.99577062625606E-4,2.1937285432705399E-4,{"$f":"E755*'Scenario Setup'!$N$7 + D755* 'Scenario Setup'!$N$7","v":2.0947495847633001E-4},null,751,{"$f":"INDEX($D755:$G755,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":3.8553052487641623E-3},{"$f":"INDEX($D755:$G755,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":1.1605346732312094E-2},{"$f":"INDEX($D755:$G755,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":2.2496919408263767E-2},{"$f":"INDEX($D755:$G755,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":3.6386342974163689E-2},{"$f":"INDEX($D755:$G755,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":5.3200708394886935E-2},{"$f":"INDEX($D755:$G755,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":7.2901359265643048E-2},{"$f":"INDEX($D755:$G755,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":9.5337747634516481E-2},{"$f":"INDEX($D755:$G755,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":0.12068106218144785},{"$f":"INDEX($D755:$G755,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":0.14892151843833526},{"$f":"INDEX($D755:$G755,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":0.1800721894028397},{"$f":"INDEX($D755:$G755,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0.21402221525115817},{"$f":"INDEX($D755:$G755,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.25130658903443415},{"$f":"INDEX($D755:$G755,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.29032513892944595},{"$f":"INDEX($D755:$G755,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.33125326413480988},{"$f":"INDEX($D755:$G755,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.374131818053629},{"$f":"INDEX($D755:$G755,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.42059439787297209},{"$f":"INDEX($D755:$G755,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.47163664228842511},{"$f":"INDEX($D755:$G755,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.52840558503251589},{"$f":"INDEX($D755:$G755,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.58896923955903957},{"$f":"INDEX($D755:$G755,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.65195580023918887},{"$f":"INDEX($D755:$G755,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.71279599666743576},{"$f":"INDEX($D755:$G755,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":0.76941464459751374},{"$f":"INDEX($D755:$G755,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":0.82006194717741732},{"$f":"INDEX($D755:$G755,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":0.86654223754551829},{"$f":"INDEX($D755:$G755,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":0.90880201144141326},{"$f":"INDEX($D755:$G755,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":0.94694448849106283},{"$f":"INDEX($D755:$G755,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":0.98096659177493417},{"$f":"INDEX($D755:$G755,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":1.0108393922645065},{"$f":"INDEX($D755:$G755,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":1.0365711732538283},{"$f":"INDEX($D755:$G755,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":1.0582484044427232},{"$f":"INDEX($D755:$G755,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":1.0760424474176729}]
[null,null,2,3.9193395083207601E-4,2.14040867197403E-4,{"$f":"E869*'Scenario Setup'!$N$7 + D869* 'Scenario Setup'!$N$7","v":3.0298740901473951E-4},null,865,{"$f":"INDEX($D869:$G869,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":3.7615997717107448E-3},{"$f":"INDEX($D869:$G869,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":1.132327190768693E-2},{"$f":"INDEX($D869:$G869,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":2.1950118460126289E-2},{"$f":"INDEX($D869:$G869,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":3.5501951361407158E-2},{"$f":"INDEX($D869:$G869,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":5.1907633673677595E-2},{"$f":"INDEX($D869:$G869,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":7.1129448558956601E-2},{"$f":"INDEX($D869:$G869,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":9.3020507222449395E-2},{"$f":"INDEX($D869:$G869,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":0.11774783750185842},{"$f":"INDEX($D869:$G869,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":0.14530189274637306},{"$f":"INDEX($D869:$G869,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":0.17569542820670472},{"$f":"INDEX($D869:$G869,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0.20882027857271548},{"$f":"INDEX($D869:$G869,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.24519843357263579},{"$f":"INDEX($D869:$G869,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.28326861450697538},{"$f":"INDEX($D869:$G869,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.32320195739296259},{"$f":"INDEX($D869:$G869,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.36503832266754621},{"$f":"INDEX($D869:$G869,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.41037160197080186},{"$f":"INDEX($D869:$G869,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.46017323441023555},{"$f":"INDEX($D869:$G869,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.5155623743842711},{"$f":"INDEX($D869:$G869,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.57465399342376677},{"$f":"INDEX($D869:$G869,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.63610962844806052},{"$f":"INDEX($D869:$G869,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.69547106787459922},{"$f":"INDEX($D869:$G869,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":0.75071356603907613},{"$f":"INDEX($D869:$G869,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":0.80012985593814456},{"$f":"INDEX($D869:$G869,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":0.84548041532478302},{"$f":"INDEX($D869:$G869,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":0.88671304039132037},{"$f":"INDEX($D869:$G869,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":0.92392844194958512},{"$f":"INDEX($D869:$G869,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":0.95712361786639577},{"$f":"INDEX($D869:$G869,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":0.98627034225040056},{"$f":"INDEX($D869:$G869,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":1.0113766970652809},{"$f":"INDEX($D869:$G869,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":1.0325270503136019},{"$f":"INDEX($D869:$G869,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":1.049888598537011}]
[null,null,2,3.1209856147381001E-4,2.25207053810726E-4,{"$f":"E903*'Scenario Setup'!$N$7 + D903* 'Scenario Setup'!$N$7","v":2.6865280764226803E-4},null,{"$f":"H902+1","v":899},{"$f":"INDEX($D903:$G903,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":3.9578367126535119E-3},{"$f":"INDEX($D903:$G903,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":1.1913989787174966E-2},{"$f":"INDEX($D903:$G903,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":2.3095222767166256E-2},{"$f":"INDEX($D903:$G903,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":3.7354034186660251E-2},{"$f":"INDEX($D903:$G903,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":5.4615576001914086E-2},{"$f":"INDEX($D903:$G903,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":7.4840163744854082E-2},{"$f":"INDEX($D903:$G903,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":9.7873245655591162E-2},{"$f":"INDEX($D903:$G903,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":0.12389056316017109},{"$f":"INDEX($D903:$G903,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":0.15288207157352524},{"$f":"INDEX($D903:$G903,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":0.1848611915684015},{"$f":"INDEX($D903:$G903,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0.21971411501488686},{"$f":"INDEX($D903:$G903,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.25799006305169891},{"$f":"INDEX($D903:$G903,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.29804630744336769},{"$f":"INDEX($D903:$G903,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.34006291211294459},{"$f":"INDEX($D903:$G903,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.38408181695577015},{"$f":"INDEX($D903:$G903,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.43178006451542511},{"$f":"INDEX($D903:$G903,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.48417977240067528},{"$f":"INDEX($D903:$G903,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.54245847959334459},{"$f":"INDEX($D903:$G903,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.6046328185550589},{"$f":"INDEX($D903:$G903,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.66929450062124141},{"$f":"INDEX($D903:$G903,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.73175273608935509},{"$f":"INDEX($D903:$G903,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":0.7898771513922157},{"$f":"INDEX($D903:$G903,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":0.84187141400264576},{"$f":"INDEX($D903:$G903,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":0.88958784312136086},{"$f":"INDEX($D903:$G903,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":0.93297151154741476},{"$f":"INDEX($D903:$G903,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":0.97212838402256796},{"$f":"INDEX($D903:$G903,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":1.0070553017969153},{"$f":"INDEX($D903:$G903,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":1.0377225664772678},{"$f":"INDEX($D903:$G903,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":1.0641386816510647},{"$f":"INDEX($D903:$G903,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":1.0863924166712913},{"$f":"INDEX($D903:$G903,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":1.1046596904689665}]
[null,null,2,2.7758277531636001E-4,3.0500751290054299E-4,{"$f":"E1017*'Scenario Setup'!$N$7 + D1017* 'Scenario Setup'!$N$7","v":2.9129514410845153E-4},null,1013,{"$f":"INDEX($D1017:$G1017,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":5.3602669710668465E-3},{"$f":"INDEX($D1017:$G1017,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":1.6135624227661891E-2},{"$f":"INDEX($D1017:$G1017,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":3.1278844676053748E-2},{"$f":"INDEX($D1017:$G1017,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":5.0590160793322674E-2},{"$f":"INDEX($D1017:$G1017,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":7.3968202683272324E-2},{"$f":"INDEX($D1017:$G1017,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":0.10135922397915652},{"$f":"INDEX($D1017:$G1017,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":0.13255390864446343},{"$f":"INDEX($D1017:$G1017,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":0.16779027078383502},{"$f":"INDEX($D1017:$G1017,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":0.207054706452107},{"$f":"INDEX($D1017:$G1017,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":0.25036539183846623},{"$f":"INDEX($D1017:$G1017,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0.29756819174126053},{"$f":"INDEX($D1017:$G1017,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.34940693976036202},{"$f":"INDEX($D1017:$G1017,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.40365681902172523},{"$f":"INDEX($D1017:$G1017,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.46056169777194245},{"$f":"INDEX($D1017:$G1017,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.52017837699904945},{"$f":"INDEX($D1017:$G1017,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.58477814690728602},{"$f":"INDEX($D1017:$G1017,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.65574530494411809},{"$f":"INDEX($D1017:$G1017,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.73467464234770719},{"$f":"INDEX($D1017:$G1017,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.81887999991561766},{"$f":"INDEX($D1017:$G1017,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.90645407227814434},{"$f":"INDEX($D1017:$G1017,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.99104392298635757},{"$f":"INDEX($D1017:$G1017,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":1.0697642963065621},{"$f":"INDEX($D1017:$G1017,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":1.140182342524747},{"$f":"INDEX($D1017:$G1017,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":1.2048067364934461},{"$f":"INDEX($D1017:$G1017,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":1.26356308796303},{"$f":"INDEX($D1017:$G1017,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":1.3165949095002352},{"$f":"INDEX($D1017:$G1017,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":1.3638979230754169},{"$f":"INDEX($D1017:$G1017,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":1.4054319068887229},{"$f":"INDEX($D1017:$G1017,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":1.4412083777111049},{"$f":"INDEX($D1017:$G1017,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":1.4713475596612917},{"$f":"INDEX($D1017:$G1017,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":1.4960877072464773}]
[null,null,2,1.90514917487271E-4,2.0477566467806999E-4,{"$f":"E1062*'Scenario Setup'!$N$7 + D1062* 'Scenario Setup'!$N$7","v":1.9764529108267048E-4},null,1058,{"$f":"INDEX($D1062:$G1062,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":3.5987711299755474E-3},{"$f":"INDEX($D1062:$G1062,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":1.0833120616581217E-2},{"$f":"INDEX($D1062:$G1062,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":2.0999962092702974E-2},{"$f":"INDEX($D1062:$G1062,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":3.3965175821754796E-2},{"$f":"INDEX($D1062:$G1062,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":4.9660704175665323E-2},{"$f":"INDEX($D1062:$G1062,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":6.8050462967950698E-2},{"$f":"INDEX($D1062:$G1062,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":8.89939217897142E-2},{"$f":"INDEX($D1062:$G1062,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":0.11265087833255139},{"$f":"INDEX($D1062:$G1062,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":0.13901219919221666},{"$f":"INDEX($D1062:$G1062,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":0.16809008748196017},{"$f":"INDEX($D1062:$G1062,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0.19978106005125726},{"$f":"INDEX($D1062:$G1062,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.23458451122116974},{"$f":"INDEX($D1062:$G1062,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.27100674547634079},{"$f":"INDEX($D1062:$G1062,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.30921149085682736},{"$f":"INDEX($D1062:$G1062,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.34923688235795713},{"$f":"INDEX($D1062:$G1062,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.39260781671695139},{"$f":"INDEX($D1062:$G1062,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.44025368228631728},{"$f":"INDEX($D1062:$G1062,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.49324518854698435},{"$f":"INDEX($D1062:$G1062,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.54977890439366939},{"$f":"INDEX($D1062:$G1062,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.60857430489401509},{"$f":"INDEX($D1062:$G1062,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.66536616139310867},{"$f":"INDEX($D1062:$G1062,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":0.71821737353884729},{"$f":"INDEX($D1062:$G1062,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":0.76549457691829959},{"$f":"INDEX($D1062:$G1062,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":0.80888204335645575},{"$f":"INDEX($D1062:$G1062,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":0.84832982879564811},{"$f":"INDEX($D1062:$G1062,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":0.88393428457150014},{"$f":"INDEX($D1062:$G1062,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":0.9156925385043867},{"$f":"INDEX($D1062:$G1062,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":0.94357758651915891},{"$f":"INDEX($D1062:$G1062,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":0.9675971607349515},{"$f":"INDEX($D1062:$G1062,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":0.98783197711049198},{"$f":"INDEX($D1062:$G1062,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":1.0044419947386214}]
[null,null,2,1.3184316709416601E-4,1.50106833883738E-4,{"$f":"E1133*'Scenario Setup'!$N$7 + D1133* 'Scenario Setup'!$N$7","v":1.40975000488952E-4},null,1129,{"$f":"INDEX($D1133:$G1133,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":2.6380094580187837E-3},{"$f":"INDEX($D1133:$G1133,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":7.9410091984909587E-3},{"$f":"INDEX($D1133:$G1133,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":1.5393615380859963E-2},{"$f":"INDEX($D1133:$G1133,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":2.4897514130516232E-2},{"$f":"INDEX($D1133:$G1133,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":3.6402817121679018E-2},{"$f":"INDEX($D1133:$G1133,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":4.9883073540503448E-2},{"$f":"INDEX($D1133:$G1133,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":6.5235270293236211E-2},{"$f":"INDEX($D1133:$G1133,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":8.2576543981948927E-2},{"$f":"INDEX($D1133:$G1133,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":0.1019001995416003},{"$f":"INDEX($D1133:$G1133,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":0.12321518222794807},{"$f":"INDEX($D1133:$G1133,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0.14644563572227395},{"$f":"INDEX($D1133:$G1133,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.17195763135689154},{"$f":"INDEX($D1133:$G1133,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.1986562445715557},{"$f":"INDEX($D1133:$G1133,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.22666149303413513},{"$f":"INDEX($D1133:$G1133,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.25600133086416754},{"$f":"INDEX($D1133:$G1133,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.28779355407312607},{"$f":"INDEX($D1133:$G1133,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.322719432787823},{"$f":"INDEX($D1133:$G1133,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.36156382985045343},{"$f":"INDEX($D1133:$G1133,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.40300477502706844},{"$f":"INDEX($D1133:$G1133,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.44610360432354784},{"$f":"INDEX($D1133:$G1133,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.4877337745044652},{"$f":"INDEX($D1133:$G1133,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":0.52647533168405802},{"$f":"INDEX($D1133:$G1133,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":0.56113096972251264},{"$f":"INDEX($D1133:$G1133,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":0.59293531145182576},{"$f":"INDEX($D1133:$G1133,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":0.62185174634808771},{"$f":"INDEX($D1133:$G1133,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":0.64795090289126789},{"$f":"INDEX($D1133:$G1133,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":0.67123067568573458},{"$f":"INDEX($D1133:$G1133,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":0.69167126991734851},{"$f":"INDEX($D1133:$G1133,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":0.70927835346624746},{"$f":"INDEX($D1133:$G1133,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":0.72411109360227044},{"$f":"INDEX($D1133:$G1133,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":0.73628674523954529}]
[null,null,2,2.5843858452379899E-4,2.8907026016528298E-4,{"$f":"E1209*'Scenario Setup'!$N$7 + D1209* 'Scenario Setup'!$N$7","v":2.7375442234454098E-4},null,1205,{"$f":"INDEX($D1209:$G1209,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":5.0801822982862932E-3},{"$f":"INDEX($D1209:$G1209,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":1.5292505581462229E-2},{"$f":"INDEX($D1209:$G1209,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":2.9644462466485808E-2},{"$f":"INDEX($D1209:$G1209,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":4.7946723683157021E-2},{"$f":"INDEX($D1209:$G1209,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":7.0103216115152439E-2},{"$f":"INDEX($D1209:$G1209,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":9.60630017509113E-2},{"$f":"INDEX($D1209:$G1209,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":0.12562770173557905},{"$f":"INDEX($D1209:$G1209,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":0.15902289346066834},{"$f":"INDEX($D1209:$G1209,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":0.19623568381436518},{"$f":"INDEX($D1209:$G1209,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":0.23728329924360891},{"$f":"INDEX($D1209:$G1209,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0.28201965841939053},{"$f":"INDEX($D1209:$G1209,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.33114972814790428},{"$f":"INDEX($D1209:$G1209,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.38256494268765578},{"$f":"INDEX($D1209:$G1209,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.43649642768147962},{"$f":"INDEX($D1209:$G1209,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.49299801615215288},{"$f":"INDEX($D1209:$G1209,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.55422231884688866},{"$f":"INDEX($D1209:$G1209,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.62148130090215092},{"$f":"INDEX($D1209:$G1209,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.69628642252342976},{"$f":"INDEX($D1209:$G1209,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.77609188170044274},{"$f":"INDEX($D1209:$G1209,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.85909003358473313},{"$f":"INDEX($D1209:$G1209,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.93925989536626597},{"$f":"INDEX($D1209:$G1209,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":1.0138669716955626},{"$f":"INDEX($D1209:$G1209,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":1.0806055341232339},{"$f":"INDEX($D1209:$G1209,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":1.141853174222011},{"$f":"INDEX($D1209:$G1209,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":1.1975393887816301},{"$f":"INDEX($D1209:$G1209,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":1.24780019155011},{"$f":"INDEX($D1209:$G1209,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":1.2926315280334133},{"$f":"INDEX($D1209:$G1209,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":1.3319952781011959},{"$f":"INDEX($D1209:$G1209,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":1.3659023567500879},{"$f":"INDEX($D1209:$G1209,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":1.3944667061480984},{"$f":"INDEX($D1209:$G1209,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":1.4179141315277779}]
[null,null,2,1.2396852706473299E-4,1.4710221288056401E-4,{"$f":"E1243*'Scenario Setup'!$N$7 + D1243* 'Scenario Setup'!$N$7","v":1.3553536997264849E-4},null,1239,{"$f":"INDEX($D1243:$G1243,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":2.5852056087931449E-3},{"$f":"INDEX($D1243:$G1243,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":7.7820575877823898E-3},{"$f":"INDEX($D1243:$G1243,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":1.5085488303021938E-2},{"$f":"INDEX($D1243:$G1243,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":2.4399151784526639E-2},{"$f":"INDEX($D1243:$G1243,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":3.567415829870222E-2},{"$f":"INDEX($D1243:$G1243,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":4.8884586485751794E-2},{"$f":"INDEX($D1243:$G1243,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":6.3929485218703216E-2},{"$f":"INDEX($D1243:$G1243,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":8.0923646428931087E-2},{"$f":"INDEX($D1243:$G1243,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":9.9860509063500871E-2},{"$f":"INDEX($D1243:$G1243,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":0.12074883932500771},{"$f":"INDEX($D1243:$G1243,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0.14351429927655879},{"$f":"INDEX($D1243:$G1243,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.1685156327652009},{"$f":"INDEX($D1243:$G1243,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.19467983184331397},{"$f":"INDEX($D1243:$G1243,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.222124511839071},{"$f":"INDEX($D1243:$G1243,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.25087706732696757},{"$f":"INDEX($D1243:$G1243,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.28203291989829599},{"$f":"INDEX($D1243:$G1243,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.3162597030020512},{"$f":"INDEX($D1243:$G1243,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.35432656923380412},{"$f":"INDEX($D1243:$G1243,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.39493800964339776},{"$f":"INDEX($D1243:$G1243,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.43717414905184249},{"$f":"INDEX($D1243:$G1243,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.4779710268339063},{"$f":"INDEX($D1243:$G1243,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":0.51593711168232181},{"$f":"INDEX($D1243:$G1243,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":0.54989906339594596},{"$f":"INDEX($D1243:$G1243,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":0.58106679191665567},{"$f":"INDEX($D1243:$G1243,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":0.6094044195369378},{"$f":"INDEX($D1243:$G1243,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":0.63498116099823365},{"$f":"INDEX($D1243:$G1243,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":0.65779495304766944},{"$f":"INDEX($D1243:$G1243,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":0.67782639709500048},{"$f":"INDEX($D1243:$G1243,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":0.69508104756895595},{"$f":"INDEX($D1243:$G1243,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":0.70961688741473739},{"$f":"INDEX($D1243:$G1243,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":0.7215488245075764}]
[null,null,2,2.0660065118667799E-4,2.3583529661813299E-4,{"$f":"E1357*'Scenario Setup'!$N$7 + D1357* 'Scenario Setup'!$N$7","v":2.212179739024055E-4},null,1353,{"$f":"INDEX($D1357:$G1357,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":4.1446197146171367E-3},{"$f":"INDEX($D1357:$G1357,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":1.2476249157476412E-2},{"$f":"INDEX($D1357:$G1357,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":2.4185160365066249E-2},{"$f":"INDEX($D1357:$G1357,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":3.911689080440043E-2},{"$f":"INDEX($D1357:$G1357,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":5.7193060112614207E-2},{"$f":"INDEX($D1357:$G1357,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":7.8372110984370441E-2},{"$f":"INDEX($D1357:$G1357,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":0.10249219786678994},{"$f":"INDEX($D1357:$G1357,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":0.12973735598718147},{"$f":"INDEX($D1357:$G1357,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":0.16009706661958809},{"$f":"INDEX($D1357:$G1357,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":0.19358538380132689},{"$f":"INDEX($D1357:$G1357,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0.23008312843200365},{"$f":"INDEX($D1357:$G1357,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.27016544115649033},{"$f":"INDEX($D1357:$G1357,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.31211206812785081},{"$f":"INDEX($D1357:$G1357,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.35611157106288971},{"$f":"INDEX($D1357:$G1357,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.40220786913505385},{"$f":"INDEX($D1357:$G1357,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.45215714990158995},{"$f":"INDEX($D1357:$G1357,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.50702976797778687},{"$f":"INDEX($D1357:$G1357,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.56805883418481473},{"$f":"INDEX($D1357:$G1357,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.63316737951215429},{"$f":"INDEX($D1357:$G1357,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.70088065363864738},{"$f":"INDEX($D1357:$G1357,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.7662864934586},{"$f":"INDEX($D1357:$G1357,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":0.82715398624693104},{"$f":"INDEX($D1357:$G1357,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":0.88160202478606786},{"$f":"INDEX($D1357:$G1357,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":0.9315703451577203},{"$f":"INDEX($D1357:$G1357,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":0.97700142797025091},{"$f":"INDEX($D1357:$G1357,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":1.0180062387812716},{"$f":"INDEX($D1357:$G1357,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":1.054581469769343},{"$f":"INDEX($D1357:$G1357,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":1.0866960209788987},{"$f":"INDEX($D1357:$G1357,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":1.1143587973089288},{"$f":"INDEX($D1357:$G1357,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":1.1376627574227505},{"$f":"INDEX($D1357:$G1357,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":1.1567921224296747}]
[null,null,2,3.1046520879574703E-4,2.7267414393549399E-4,{"$f":"E1402*'Scenario Setup'!$N$7 + D1402* 'Scenario Setup'!$N$7","v":2.9156967636562051E-4},null,1398,{"$f":"INDEX($D1402:$G1402,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":4.7920334607559553E-3},{"$f":"INDEX($D1402:$G1402,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":1.4425111962986962E-2},{"$f":"INDEX($D1402:$G1402,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":2.7963023317774331E-2},{"$f":"INDEX($D1402:$G1402,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":4.5227177044574671E-2},{"$f":"INDEX($D1402:$G1402,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":6.6126949311196725E-2},{"$f":"INDEX($D1402:$G1402,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":9.0614291319095222E-2},{"$f":"INDEX($D1402:$G1402,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":0.11850207629711274},{"$f":"INDEX($D1402:$G1402,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":0.15000308684726008},{"$f":"INDEX($D1402:$G1402,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":0.1851051611573033},{"$f":"INDEX($D1402:$G1402,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":0.22382454858706782},{"$f":"INDEX($D1402:$G1402,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0.26602345356633572},{"$f":"INDEX($D1402:$G1402,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.31236685705949974},{"$f":"INDEX($D1402:$G1402,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.36086579154646653},{"$f":"INDEX($D1402:$G1402,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.41173827318277362},{"$f":"INDEX($D1402:$G1402,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.46503508157263479},{"$f":"INDEX($D1402:$G1402,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.52278673100135598},{"$f":"INDEX($D1402:$G1402,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.58623077171106142},{"$f":"INDEX($D1402:$G1402,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.65679293361733992},{"$f":"INDEX($D1402:$G1402,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.73207181304972668},{"$f":"INDEX($D1402:$G1402,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.81036229509494617},{"$f":"INDEX($D1402:$G1402,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.88598490815174147},{"$f":"INDEX($D1402:$G1402,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":0.95636025792998969},{"$f":"INDEX($D1402:$G1402,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":1.0193133973053294},{"$f":"INDEX($D1402:$G1402,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":1.0770870604364113},{"$f":"INDEX($D1402:$G1402,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":1.1296147430675145},{"$f":"INDEX($D1402:$G1402,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":1.1770247442228388},{"$f":"INDEX($D1402:$G1402,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":1.2193132393799651},{"$f":"INDEX($D1402:$G1402,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":1.2564442705890775},{"$f":"INDEX($D1402:$G1402,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":1.2884281337462689},{"$f":"INDEX($D1402:$G1402,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":1.3153723081996471},{"$f":"INDEX($D1402:$G1402,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":1.3374897914690773}]
[null,null,3,1.35174703523721E-4,1.66164817440781E-4,{"$f":"E1436*'Scenario Setup'!$N$7 + D1436* 'Scenario Setup'!$N$7","v":1.5066976048225099E-4},null,1432,{"$f":"INDEX($D1436:$G1436,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":2.9202158799662308E-3},{"$f":"INDEX($D1436:$G1436,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":8.7905147928495769E-3},{"$f":"INDEX($D1436:$G1436,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":1.7040378664540636E-2},{"$f":"INDEX($D1436:$G1436,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":2.7560976293929361E-2},{"$f":"INDEX($D1436:$G1436,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":4.0297082450216432E-2},{"$f":"INDEX($D1436:$G1436,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":5.521941669000046E-2},{"$f":"INDEX($D1436:$G1436,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":7.221394588451141E-2},{"$f":"INDEX($D1436:$G1436,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":9.1410337561837557E-2},{"$f":"INDEX($D1436:$G1436,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":0.11280118043875112},{"$f":"INDEX($D1436:$G1436,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":0.13639637670792037},{"$f":"INDEX($D1436:$G1436,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0.16211195516679958},{"$f":"INDEX($D1436:$G1436,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.19035314837229758},{"$f":"INDEX($D1436:$G1436,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.21990789998455787},{"$f":"INDEX($D1436:$G1436,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.25090906680533354},{"$f":"INDEX($D1436:$G1436,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.28338759340289987},{"$f":"INDEX($D1436:$G1436,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.31858085428830896},{"$f":"INDEX($D1436:$G1436,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.35724299984446273},{"$f":"INDEX($D1436:$G1436,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.40024285521086428},{"$f":"INDEX($D1436:$G1436,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.44611702970167438},{"$f":"INDEX($D1436:$G1436,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.49382644383472896},{"$f":"INDEX($D1436:$G1436,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.53991008605916335},{"$f":"INDEX($D1436:$G1436,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":0.58279610003707882},{"$f":"INDEX($D1436:$G1436,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":0.62115909537154668},{"$f":"INDEX($D1436:$G1436,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":0.65636577118064887},{"$f":"INDEX($D1436:$G1436,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":0.68837560045529156},{"$f":"INDEX($D1436:$G1436,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":0.7172667673005988},{"$f":"INDEX($D1436:$G1436,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":0.74303694109196339},{"$f":"INDEX($D1436:$G1436,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":0.7656642094247823},{"$f":"INDEX($D1436:$G1436,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":0.78515484651218759},{"$f":"INDEX($D1436:$G1436,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":0.80157434916293147},{"$f":"INDEX($D1436:$G1436,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":0.81505251587383098}]
[null,null,3,1.7616540003561601E-4,2.1858656047790001E-4,{"$f":"E1550*'Scenario Setup'!$N$7 + D1550* 'Scenario Setup'!$N$7","v":1.9737598025675799E-4},null,1546,{"$f":"INDEX($D1550:$G1550,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":3.8414867532487831E-3},{"$f":"INDEX($D1550:$G1550,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":1.1563749914050743E-2},{"$f":"INDEX($D1550:$G1550,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":2.2416284138189472E-2},{"$f":"INDEX($D1550:$G1550,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":3.6255924113719189E-2},{"$f":"INDEX($D1550:$G1550,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":5.3010022131949545E-2},{"$f":"INDEX($D1550:$G1550,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":7.2640060343488883E-2},{"$f":"INDEX($D1550:$G1550,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":9.4996030402513587E-2},{"$f":"INDEX($D1550:$G1550,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":0.12024850740071288},{"$f":"INDEX($D1550:$G1550,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":0.14838774194026336},{"$f":"INDEX($D1550:$G1550,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":0.17942676016153505},{"$f":"INDEX($D1550:$G1550,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0.21325509959343233},{"$f":"INDEX($D1550:$G1550,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.25040583572192521},{"$f":"INDEX($D1550:$G1550,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.2892845321884922},{"$f":"INDEX($D1550:$G1550,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.33006595951181822},{"$f":"INDEX($D1550:$G1550,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.37279082466494934},{"$f":"INDEX($D1550:$G1550,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.41908686956437335},{"$f":"INDEX($D1550:$G1550,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.46994616425729124},{"$f":"INDEX($D1550:$G1550,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.52651163118556343},{"$f":"INDEX($D1550:$G1550,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.58685820858473436},{"$f":"INDEX($D1550:$G1550,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.64961900776219406},{"$f":"INDEX($D1550:$G1550,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.71024113585933601},{"$f":"INDEX($D1550:$G1550,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":0.76665684667237},{"$f":"INDEX($D1550:$G1550,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":0.81712261511206741},{"$f":"INDEX($D1550:$G1550,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":0.86343630708067443},{"$f":"INDEX($D1550:$G1550,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":0.90554461009206577},{"$f":"INDEX($D1550:$G1550,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":0.94355037380410745},{"$f":"INDEX($D1550:$G1550,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":0.97745053232580914},{"$f":"INDEX($D1550:$G1550,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":1.0072162603184036},{"$f":"INDEX($D1550:$G1550,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":1.0328558113862898},{"$f":"INDEX($D1550:$G1550,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":1.0544553452976304},{"$f":"INDEX($D1550:$G1550,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":1.0721856094309101}]
[null,null,3,2.1915783298314201E-4,2.5688161334906E-4,{"$f":"E1584*'Scenario Setup'!$N$7 + D1584* 'Scenario Setup'!$N$7","v":2.3801972316610102E-4},null,1580,{"$f":"INDEX($D1584:$G1584,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":4.5144921658317599E-3},{"$f":"INDEX($D1584:$G1584,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":1.3589649463315196E-2},{"$f":"INDEX($D1584:$G1584,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":2.6343482518410576E-2},{"$f":"INDEX($D1584:$G1584,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":4.2607744316169448E-2},{"$f":"INDEX($D1584:$G1584,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":6.2297059705559259E-2},{"$f":"INDEX($D1584:$G1584,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":8.5366162741259161E-2},{"$f":"INDEX($D1584:$G1584,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":0.11163876451599714},{"$f":"INDEX($D1584:$G1584,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":0.1413153238532914},{"$f":"INDEX($D1584:$G1584,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":0.1743843833193611},{"$f":"INDEX($D1584:$G1584,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":0.2108612511561524},{"$f":"INDEX($D1584:$G1584,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0.25061611253091648},{"$f":"INDEX($D1584:$G1584,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.2942754345538609},{"$f":"INDEX($D1584:$G1584,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.33996544519040178},{"$f":"INDEX($D1584:$G1584,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.38789153370467067},{"$f":"INDEX($D1584:$G1584,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.43810153868696233},{"$f":"INDEX($D1584:$G1584,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.49250837266359621},{"$f":"INDEX($D1584:$G1584,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.55227791039706053},{"$f":"INDEX($D1584:$G1584,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.61875330747823909},{"$f":"INDEX($D1584:$G1584,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.68967224288076701},{"$f":"INDEX($D1584:$G1584,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.76342835722070712},{"$f":"INDEX($D1584:$G1584,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.83467111814891914},{"$f":"INDEX($D1584:$G1584,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":0.90097052274269507},{"$f":"INDEX($D1584:$G1584,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":0.96027759078634201},{"$f":"INDEX($D1584:$G1584,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":1.0147051634927162},{"$f":"INDEX($D1584:$G1584,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":1.0641905883482436},{"$f":"INDEX($D1584:$G1584,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":1.108854733653277},{"$f":"INDEX($D1584:$G1584,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":1.1486939963911345},{"$f":"INDEX($D1584:$G1584,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":1.1836745011967811},{"$f":"INDEX($D1584:$G1584,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":1.213805947656547},{"$f":"INDEX($D1584:$G1584,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":1.2391895902126222},{"$f":"INDEX($D1584:$G1584,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":1.2600260901589322}]
[null,null,3,2.5289273723300902E-4,2.8679701217255402E-4,{"$f":"E1704*'Scenario Setup'!$N$7 + D1704* 'Scenario Setup'!$N$7","v":2.6984487470278155E-4},null,1700,{"$f":"INDEX($D1704:$G1704,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":5.0402317540633301E-3},{"$f":"INDEX($D1704:$G1704,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":1.5172245345777732E-2},{"$f":"INDEX($D1704:$G1704,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":2.9411338468330703E-2},{"$f":"INDEX($D1704:$G1704,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":4.756967073655384E-2},{"$f":"INDEX($D1704:$G1704,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":6.9551924552933297E-2},{"$f":"INDEX($D1704:$G1704,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":9.5307562482337238E-2},{"$f":"INDEX($D1704:$G1704,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":0.12463976572085977},{"$f":"INDEX($D1704:$G1704,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":0.15777233771982277},{"$f":"INDEX($D1704:$G1704,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":0.19469248675881981},{"$f":"INDEX($D1704:$G1704,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":0.23541730381604326},{"$f":"INDEX($D1704:$G1704,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0.27980185634578597},{"$f":"INDEX($D1704:$G1704,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.32854556729657858},{"$f":"INDEX($D1704:$G1704,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.37955645268402854},{"$f":"INDEX($D1704:$G1704,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.43306382057934145},{"$f":"INDEX($D1704:$G1704,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.48912108066250259},{"$f":"INDEX($D1704:$G1704,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.54986391555377956},{"$f":"INDEX($D1704:$G1704,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.61659397309822317},{"$f":"INDEX($D1704:$G1704,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.69081082738105581},{"$f":"INDEX($D1704:$G1704,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.76998869657430768},{"$f":"INDEX($D1704:$G1704,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.852334151145276},{"$f":"INDEX($D1704:$G1704,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.9318735572816379},{"$f":"INDEX($D1704:$G1704,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":1.0058939237002991},{"$f":"INDEX($D1704:$G1704,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":1.0721076541961432},{"$f":"INDEX($D1704:$G1704,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":1.1328736429661592},{"$f":"INDEX($D1704:$G1704,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":1.1881219412371986},{"$f":"INDEX($D1704:$G1704,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":1.2379874931454169},{"$f":"INDEX($D1704:$G1704,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":1.2824662760813101},{"$f":"INDEX($D1704:$G1704,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":1.3215204696911689},{"$f":"INDEX($D1704:$G1704,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":1.35516090313611},{"$f":"INDEX($D1704:$G1704,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":1.3835006225431437},{"$f":"INDEX($D1704:$G1704,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":1.4067636574128877}]
[null,null,3,2.6778392685944901E-4,2.4822658023878198E-4,{"$f":"E1742*'Scenario Setup'!$N$7 + D1742* 'Scenario Setup'!$N$7","v":2.5800525354911547E-4},null,1738,{"$f":"INDEX($D1742:$G1742,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":4.36238677120287E-3},{"$f":"INDEX($D1742:$G1742,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":1.3131777587906814E-2},{"$f":"INDEX($D1742:$G1742,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":2.5455899672506169E-2},{"$f":"INDEX($D1742:$G1742,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":4.1172174704927532E-2},{"$f":"INDEX($D1742:$G1742,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":6.0198104052816913E-2},{"$f":"INDEX($D1742:$G1742,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":8.2489946902412764E-2},{"$f":"INDEX($D1742:$G1742,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":0.10787735399432026},{"$f":"INDEX($D1742:$G1742,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":0.13655403015463372},{"$f":"INDEX($D1742:$G1742,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":0.1685089039813612},{"$f":"INDEX($D1742:$G1742,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":0.20375676794056602},{"$f":"INDEX($D1742:$G1742,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0.24217218101069199},{"$f":"INDEX($D1742:$G1742,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.28436050293847814},{"$f":"INDEX($D1742:$G1742,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.32851109411360796},{"$f":"INDEX($D1742:$G1742,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.37482242368297153},{"$f":"INDEX($D1742:$G1742,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.42334071842596921},{"$f":"INDEX($D1742:$G1742,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.47591443969611563},{"$f":"INDEX($D1742:$G1742,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.5336701807964741},{"$f":"INDEX($D1742:$G1742,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.59790584279013326},{"$f":"INDEX($D1742:$G1742,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.66643532833654984},{"$f":"INDEX($D1742:$G1742,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.73770640062394643},{"$f":"INDEX($D1742:$G1742,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.8065488011423092},{"$f":"INDEX($D1742:$G1742,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":0.87061440030925952},{"$f":"INDEX($D1742:$G1742,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":0.92792325356867522},{"$f":"INDEX($D1742:$G1742,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":0.98051701482492581},{"$f":"INDEX($D1742:$G1742,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":1.0283351424962877},{"$f":"INDEX($D1742:$G1742,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":1.0714944325046829},{"$f":"INDEX($D1742:$G1742,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":1.1099914032287608},{"$f":"INDEX($D1742:$G1742,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":1.1437933206557314},{"$f":"INDEX($D1742:$G1742,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":1.1729095575667492},{"$f":"INDEX($D1742:$G1742,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":1.1974379568692568},{"$f":"INDEX($D1742:$G1742,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":1.2175724190379835}]
[null,null,3,3.5081396875638803E-5,5.2581943371505503E-5,{"$f":"E1845*'Scenario Setup'!$N$7 + D1845* 'Scenario Setup'!$N$7","v":4.3831670123572153E-5},null,1841,{"$f":"INDEX($D1845:$G1845,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":9.2408626806742011E-4},{"$f":"INDEX($D1845:$G1845,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":2.7817101006278174E-3},{"$f":"INDEX($D1845:$G1845,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":5.3923341882358153E-3},{"$f":"INDEX($D1845:$G1845,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":8.7215194953485196E-3},{"$f":"INDEX($D1845:$G1845,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":1.2751790301152749E-2},{"$f":"INDEX($D1845:$G1845,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":1.7473880970235806E-2},{"$f":"INDEX($D1845:$G1845,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":2.2851706345632387E-2},{"$f":"INDEX($D1845:$G1845,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":2.892629900405801E-2},{"$f":"INDEX($D1845:$G1845,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":3.5695313685661686E-2},{"$f":"INDEX($D1845:$G1845,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":4.3161883884898826E-2},{"$f":"INDEX($D1845:$G1845,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":5.1299437376161751E-2},{"$f":"INDEX($D1845:$G1845,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":6.023620777525341E-2},{"$f":"INDEX($D1845:$G1845,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":6.9588646513908919E-2},{"$f":"INDEX($D1845:$G1845,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":7.9398795396969368E-2},{"$f":"INDEX($D1845:$G1845,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":8.9676446663019119E-2},{"$f":"INDEX($D1845:$G1845,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.10081316067646968},{"$f":"INDEX($D1845:$G1845,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.11304758418178898},{"$f":"INDEX($D1845:$G1845,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.12665465212001151},{"$f":"INDEX($D1845:$G1845,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.14117128255021674},{"$f":"INDEX($D1845:$G1845,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.15626866448021545},{"$f":"INDEX($D1845:$G1845,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.17085157982366062},{"$f":"INDEX($D1845:$G1845,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":0.18442262328007705},{"$f":"INDEX($D1845:$G1845,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":0.19656238234163184},{"$f":"INDEX($D1845:$G1845,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":0.20770334143396751},{"$f":"INDEX($D1845:$G1845,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":0.21783267600776002},{"$f":"INDEX($D1845:$G1845,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":0.22697512699343916},{"$f":"INDEX($D1845:$G1845,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":0.23512995687765523},{"$f":"INDEX($D1845:$G1845,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":0.24229023160038449},{"$f":"INDEX($D1845:$G1845,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":0.24845793660189452},{"$f":"INDEX($D1845:$G1845,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":0.25365379798739746},{"$f":"INDEX($D1845:$G1845,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":0.25791888977794331}]
[null,null,3,7.4211087305779805E-5,1.07382006928159E-4,{"$f":"E1890*'Scenario Setup'!$N$7 + D1890* 'Scenario Setup'!$N$7","v":9.0796547116969408E-5},null,1886,{"$f":"INDEX($D1890:$G1890,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":1.8871542525300768E-3},{"$f":"INDEX($D1890:$G1890,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":5.6807640445563426E-3},{"$f":"INDEX($D1890:$G1890,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":1.1012138959357525E-2},{"$f":"INDEX($D1890:$G1890,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":1.781094814728933E-2},{"$f":"INDEX($D1890:$G1890,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":2.6041502969760051E-2},{"$f":"INDEX($D1890:$G1890,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":3.5684881293765756E-2},{"$f":"INDEX($D1890:$G1890,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":4.6667390586722125E-2},{"$f":"INDEX($D1890:$G1890,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":5.907282692299666E-2},{"$f":"INDEX($D1890:$G1890,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":7.2896400850290324E-2},{"$f":"INDEX($D1890:$G1890,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":8.8144511541051823E-2},{"$f":"INDEX($D1890:$G1890,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0.1047628936195391},{"$f":"INDEX($D1890:$G1890,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.12301342373270845},{"$f":"INDEX($D1890:$G1890,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.14211282510579876},{"$f":"INDEX($D1890:$G1890,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.1621469548427748},{"$f":"INDEX($D1890:$G1890,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.18313581049724692},{"$f":"INDEX($D1890:$G1890,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.20587903040640931},{"$f":"INDEX($D1890:$G1890,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.23086397514928775},{"$f":"INDEX($D1890:$G1890,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.25865211248173087},{"$f":"INDEX($D1890:$G1890,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.28829774384260143},{"$f":"INDEX($D1890:$G1890,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.31912937666282759},{"$f":"INDEX($D1890:$G1890,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.34891037401735248},{"$f":"INDEX($D1890:$G1890,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":0.37662494272705466},{"$f":"INDEX($D1890:$G1890,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":0.40141656525123248},{"$f":"INDEX($D1890:$G1890,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":0.42416845439285422},{"$f":"INDEX($D1890:$G1890,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":0.44485442006163289},{"$f":"INDEX($D1890:$G1890,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":0.46352498779147755},{"$f":"INDEX($D1890:$G1890,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":0.48017865144437683},{"$f":"INDEX($D1890:$G1890,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":0.49480125039343537},{"$f":"INDEX($D1890:$G1890,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":0.50739683927313239},{"$f":"INDEX($D1890:$G1890,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":0.51800774460528831},{"$f":"INDEX($D1890:$G1890,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":0.52671784710123037}]
[null,null,3,1.2209124445870399E-4,1.5986780730024901E-4,{"$f":"E1935*'Scenario Setup'!$N$7 + D1935* 'Scenario Setup'!$N$7","v":1.409795258794765E-4},null,1931,{"$f":"INDEX($D1935:$G1935,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":2.8095508830558989E-3},{"$f":"INDEX($D1935:$G1935,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":8.457387951418191E-3},{"$f":"INDEX($D1935:$G1935,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":1.6394613580801663E-2},{"$f":"INDEX($D1935:$G1935,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":2.6516520855775692E-2},{"$f":"INDEX($D1935:$G1935,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":3.8769977370265912E-2},{"$f":"INDEX($D1935:$G1935,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":5.3126812297526603E-2},{"$f":"INDEX($D1935:$G1935,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":6.9477313927601175E-2},{"$f":"INDEX($D1935:$G1935,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":8.7946235885912785E-2},{"$f":"INDEX($D1935:$G1935,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":0.10852644774848147},{"$f":"INDEX($D1935:$G1935,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":0.13122747645280053},{"$f":"INDEX($D1935:$G1935,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0.15596853298327623},{"$f":"INDEX($D1935:$G1935,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.18313949313502248},{"$f":"INDEX($D1935:$G1935,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.21157423286107446},{"$f":"INDEX($D1935:$G1935,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.24140057419926372},{"$f":"INDEX($D1935:$G1935,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.27264828903725102},{"$f":"INDEX($D1935:$G1935,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.30650786013148162},{"$f":"INDEX($D1935:$G1935,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.34370485845387405},{"$f":"INDEX($D1935:$G1935,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.38507518399889723},{"$f":"INDEX($D1935:$G1935,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.42921090298266168},{"$f":"INDEX($D1935:$G1935,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.4751123130555201},{"$f":"INDEX($D1935:$G1935,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.51944956174810264},{"$f":"INDEX($D1935:$G1935,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":0.56071036005723085},{"$f":"INDEX($D1935:$G1935,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":0.59761954480554136},{"$f":"INDEX($D1935:$G1935,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":0.63149202244923863},{"$f":"INDEX($D1935:$G1935,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":0.66228880179764793},{"$f":"INDEX($D1935:$G1935,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":0.69008510407776802},{"$f":"INDEX($D1935:$G1935,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":0.71487868698673762},{"$f":"INDEX($D1935:$G1935,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":0.73664846851615984},{"$f":"INDEX($D1935:$G1935,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":0.75540048511052016},{"$f":"INDEX($D1935:$G1935,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":0.77119775150038372},{"$f":"INDEX($D1935:$G1935,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":0.78416514731668896}]
[null,null,3,1.2044081773323701E-4,1.6652669197936201E-4,{"$f":"E2038*'Scenario Setup'!$N$7 + D2038* 'Scenario Setup'!$N$7","v":1.4348375485629951E-4},null,2034,{"$f":"INDEX($D2038:$G2038,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":2.9265755401542025E-3},{"$f":"INDEX($D2038:$G2038,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":8.8096588182428309E-3},{"$f":"INDEX($D2038:$G2038,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":1.7077489283150823E-2},{"$f":"INDEX($D2038:$G2038,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":2.7620998720654932E-2},{"$f":"INDEX($D2038:$G2038,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":4.0384841630182605E-2},{"$f":"INDEX($D2038:$G2038,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":5.5339673801242002E-2},{"$f":"INDEX($D2038:$G2038,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":7.2371213763166797E-2},{"$f":"INDEX($D2038:$G2038,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":9.1609411434611571E-2},{"$f":"INDEX($D2038:$G2038,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":0.11304683939202029},{"$f":"INDEX($D2038:$G2038,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":0.13669342139310406},{"$f":"INDEX($D2038:$G2038,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0.16246500336242833},{"$f":"INDEX($D2038:$G2038,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.19076770037431337},{"$f":"INDEX($D2038:$G2038,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.22038681646677644},{"$f":"INDEX($D2038:$G2038,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.25145549777775239},{"$f":"INDEX($D2038:$G2038,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.28400475626674621},{"$f":"INDEX($D2038:$G2038,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.31927466120497117},{"$f":"INDEX($D2038:$G2038,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.35802100536766007},{"$f":"INDEX($D2038:$G2038,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.40111450602588344},{"$f":"INDEX($D2038:$G2038,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.4470885855145284},{"$f":"INDEX($D2038:$G2038,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.4949019014391372},{"$f":"INDEX($D2038:$G2038,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.54108590484124408},{"$f":"INDEX($D2038:$G2038,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":0.58406531618665802},{"$f":"INDEX($D2038:$G2038,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":0.62251185863686953},{"$f":"INDEX($D2038:$G2038,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":0.6577952077138729},{"$f":"INDEX($D2038:$G2038,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":0.68987474814865912},{"$f":"INDEX($D2038:$G2038,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":0.71882883431607214},{"$f":"INDEX($D2038:$G2038,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":0.74465513051585952},{"$f":"INDEX($D2038:$G2038,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":0.76733167662247792},{"$f":"INDEX($D2038:$G2038,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":0.78686476051307108},{"$f":"INDEX($D2038:$G2038,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":0.80332002163565619},{"$f":"INDEX($D2038:$G2038,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":0.81682754116284106}]
[null,null,3,1.38309178896492E-4,1.8242053928328299E-4,{"$f":"E2083*'Scenario Setup'!$N$7 + D2083* 'Scenario Setup'!$N$7","v":1.603648590898875E-4},null,2079,{"$f":"INDEX($D2083:$G2083,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":3.2058973966429248E-3},{"$f":"INDEX($D2083:$G2083,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":9.6504812136948802E-3},{"$f":"INDEX($D2083:$G2083,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":1.8707420219594241E-2},{"$f":"INDEX($D2083:$G2083,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":3.025723637619122E-2},{"$f":"INDEX($D2083:$G2083,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":4.4239301828927817E-2},{"$f":"INDEX($D2083:$G2083,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":6.0621471660739161E-2},{"$f":"INDEX($D2083:$G2083,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":7.9278557006937908E-2},{"$f":"INDEX($D2083:$G2083,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":0.1003529106276673},{"$f":"INDEX($D2083:$G2083,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":0.12383639620198998},{"$f":"INDEX($D2083:$G2083,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":0.14973988464322238},{"$f":"INDEX($D2083:$G2083,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0.17797118993817237},{"$f":"INDEX($D2083:$G2083,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.20897518810033661},{"$f":"INDEX($D2083:$G2083,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.24142124864750042},{"$f":"INDEX($D2083:$G2083,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.27545522561661651},{"$f":"INDEX($D2083:$G2083,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.31111109084913485},{"$f":"INDEX($D2083:$G2083,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.34974726984738513},{"$f":"INDEX($D2083:$G2083,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.39219169069908483},{"$f":"INDEX($D2083:$G2083,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.43939817475421672},{"$f":"INDEX($D2083:$G2083,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.48976016942117678},{"$f":"INDEX($D2083:$G2083,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.54213694321171157},{"$f":"INDEX($D2083:$G2083,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.5927288976109345},{"$f":"INDEX($D2083:$G2083,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":0.63981040329940475},{"$f":"INDEX($D2083:$G2083,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":0.68192640839133556},{"$f":"INDEX($D2083:$G2083,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":0.72057731468055064},{"$f":"INDEX($D2083:$G2083,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":0.75571863044510568},{"$f":"INDEX($D2083:$G2083,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":0.78743618845537788},{"$f":"INDEX($D2083:$G2083,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":0.8157274300843107},{"$f":"INDEX($D2083:$G2083,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":0.84056829926079224},{"$f":"INDEX($D2083:$G2083,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":0.86196568399734375},{"$f":"INDEX($D2083:$G2083,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":0.87999148858368137},{"$f":"INDEX($D2083:$G2083,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":0.89478820956120442}]
[null,null,4,2.8164153239859999E-4,2.8423924182531101E-4,{"$f":"E2189*'Scenario Setup'!$N$7 + D2189* 'Scenario Setup'!$N$7","v":2.8294038711195553E-4},null,2185,{"$f":"INDEX($D2189:$G2189,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":4.9952809534042934E-3},{"$f":"INDEX($D2189:$G2189,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":1.5036933199557822E-2},{"$f":"INDEX($D2189:$G2189,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":2.9149036400268141E-2},{"$f":"INDEX($D2189:$G2189,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":4.7145425405975341E-2},{"$f":"INDEX($D2189:$G2189,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":6.8931632699585313E-2},{"$f":"INDEX($D2189:$G2189,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":9.4457571559005499E-2},{"$f":"INDEX($D2189:$G2189,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":0.12352817848906419},{"$f":"INDEX($D2189:$G2189,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":0.15636526097248143},{"$f":"INDEX($D2189:$G2189,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":0.19295614137052441},{"$f":"INDEX($D2189:$G2189,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":0.23331775823721312},{"$f":"INDEX($D2189:$G2189,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0.27730647159319233},{"$f":"INDEX($D2189:$G2189,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.32561546665367608},{"$f":"INDEX($D2189:$G2189,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.37617141658331821},{"$f":"INDEX($D2189:$G2189,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.42920158439232303},{"$f":"INDEX($D2189:$G2189,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.48475890343180922},{"$f":"INDEX($D2189:$G2189,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.54496000945110301},{"$f":"INDEX($D2189:$G2189,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.61109494167968625},{"$f":"INDEX($D2189:$G2189,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.68464990040191909},{"$f":"INDEX($D2189:$G2189,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.76312162972137576},{"$f":"INDEX($D2189:$G2189,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.84473269462650913},{"$f":"INDEX($D2189:$G2189,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.92356273655816135},{"$f":"INDEX($D2189:$G2189,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":0.9969229597735042},{"$f":"INDEX($D2189:$G2189,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":1.0625461697644112},{"$f":"INDEX($D2189:$G2189,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":1.1227702231669019},{"$f":"INDEX($D2189:$G2189,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":1.177525795038936},{"$f":"INDEX($D2189:$G2189,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":1.2269466260309438},{"$f":"INDEX($D2189:$G2189,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":1.2710287294086609},{"$f":"INDEX($D2189:$G2189,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":1.3097346221154034},{"$f":"INDEX($D2189:$G2189,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":1.3430750367335023},{"$f":"INDEX($D2189:$G2189,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":1.3711620111994383},{"$f":"INDEX($D2189:$G2189,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":1.3942175770292298}]
[null,null,4,1.34837136713656E-4,1.6959010044813099E-4,{"$f":"E2230*'Scenario Setup'!$N$7 + D2230* 'Scenario Setup'!$N$7","v":1.5221361858089349E-4},null,2226,{"$f":"INDEX($D2230:$G2230,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":2.9804125328166862E-3},{"$f":"INDEX($D2230:$G2230,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":8.9717204259646445E-3},{"$f":"INDEX($D2230:$G2230,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":1.7391645078077677E-2},{"$f":"INDEX($D2230:$G2230,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":2.8129111866907777E-2},{"$f":"INDEX($D2230:$G2230,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":4.1127757161556568E-2},{"$f":"INDEX($D2230:$G2230,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":5.6357696938353546E-2},{"$f":"INDEX($D2230:$G2230,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":7.3702547416060429E-2},{"$f":"INDEX($D2230:$G2230,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":9.3294649059115109E-2},{"$f":"INDEX($D2230:$G2230,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":0.11512643780981628},{"$f":"INDEX($D2230:$G2230,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":0.13920801998233526},{"$f":"INDEX($D2230:$G2230,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0.16545369341123281},{"$f":"INDEX($D2230:$G2230,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.19427704402335844},{"$f":"INDEX($D2230:$G2230,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.22444103043058369},{"$f":"INDEX($D2230:$G2230,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.25608124811395888},{"$f":"INDEX($D2230:$G2230,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.28922927952591265},{"$f":"INDEX($D2230:$G2230,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.32514800612867784},{"$f":"INDEX($D2230:$G2230,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.36460712418623603},{"$f":"INDEX($D2230:$G2230,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.40849336859800534},{"$f":"INDEX($D2230:$G2230,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.45531318268195964},{"$f":"INDEX($D2230:$G2230,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.50400606761248801},{"$f":"INDEX($D2230:$G2230,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.55103966734934473},{"$f":"INDEX($D2230:$G2230,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":0.59480972367264939},{"$f":"INDEX($D2230:$G2230,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":0.63396352489523522},{"$f":"INDEX($D2230:$G2230,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":0.66989594295381916},{"$f":"INDEX($D2230:$G2230,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":0.70256561542494167},{"$f":"INDEX($D2230:$G2230,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":0.73205233808273618},{"$f":"INDEX($D2230:$G2230,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":0.75835373225964042},{"$f":"INDEX($D2230:$G2230,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":0.7814474338538252},{"$f":"INDEX($D2230:$G2230,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":0.80133984641359657},{"$f":"INDEX($D2230:$G2230,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":0.81809781688373173},{"$f":"INDEX($D2230:$G2230,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":0.8318538193971563}]
[null,null,4,6.72053462565916E-5,8.4819488030570995E-5,{"$f":"E2275*'Scenario Setup'!$N$7 + D2275* 'Scenario Setup'!$N$7","v":7.6012417143581291E-5},null,2271,{"$f":"INDEX($D2275:$G2275,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":1.4906357416229403E-3},{"$f":"INDEX($D2275:$G2275,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":4.4871530311787365E-3},{"$f":"INDEX($D2275:$G2275,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":8.698328662073776E-3},{"$f":"INDEX($D2275:$G2275,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":1.4068609317414146E-2},{"$f":"INDEX($D2275:$G2275,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":2.0569805059793649E-2},{"$f":"INDEX($D2275:$G2275,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":2.8186969571111588E-2},{"$f":"INDEX($D2275:$G2275,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":3.6861894189933089E-2},{"$f":"INDEX($D2275:$G2275,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":4.6660768218638939E-2},{"$f":"INDEX($D2275:$G2275,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":5.7579808538403429E-2},{"$f":"INDEX($D2275:$G2275,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":6.962406976262453E-2},{"$f":"INDEX($D2275:$G2275,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":8.2750688458964744E-2},{"$f":"INDEX($D2275:$G2275,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":9.7166517188271226E-2},{"$f":"INDEX($D2275:$G2275,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.1122528569997419},{"$f":"INDEX($D2275:$G2275,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.12807752517310922},{"$f":"INDEX($D2275:$G2275,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.14465631748559521},{"$f":"INDEX($D2275:$G2275,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.16262085664858958},{"$f":"INDEX($D2275:$G2275,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.18235610170673841},{"$f":"INDEX($D2275:$G2275,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.20430554788758595},{"$f":"INDEX($D2275:$G2275,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.22772220162971946},{"$f":"INDEX($D2275:$G2275,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.25207566070324666},{"$f":"INDEX($D2275:$G2275,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.27559923807818382},{"$f":"INDEX($D2275:$G2275,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":0.29749057347218255},{"$f":"INDEX($D2275:$G2275,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":0.31707311611691785},{"$f":"INDEX($D2275:$G2275,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":0.33504450298075011},{"$f":"INDEX($D2275:$G2275,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":0.35138404689165526},{"$f":"INDEX($D2275:$G2275,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":0.36613165723521129},{"$f":"INDEX($D2275:$G2275,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":0.37928614433487295},{"$f":"INDEX($D2275:$G2275,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":0.39083632291707521},{"$f":"INDEX($D2275:$G2275,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":0.40078539567871768},{"$f":"INDEX($D2275:$G2275,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":0.40916679572478359},{"$f":"INDEX($D2275:$G2275,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":0.41604677921115918}]
[null,null,4,1.2515660436936401E-4,1.5916809712844201E-4,{"$f":"E2378*'Scenario Setup'!$N$7 + D2378* 'Scenario Setup'!$N$7","v":1.42162350748903E-4},null,2374,{"$f":"INDEX($D2378:$G2378,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":2.7972540275208041E-3},{"$f":"INDEX($D2378:$G2378,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":8.4203716160067017E-3},{"$f":"INDEX($D2378:$G2378,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":1.6322857558879203E-2},{"$f":"INDEX($D2378:$G2378,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":2.6400463222428207E-2},{"$f":"INDEX($D2378:$G2378,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":3.8600288750744456E-2},{"$f":"INDEX($D2378:$G2378,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":5.2894286615289374E-2},{"$f":"INDEX($D2378:$G2378,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":6.917322529283515E-2},{"$f":"INDEX($D2378:$G2378,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":8.7561312386549725E-2},{"$f":"INDEX($D2378:$G2378,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":0.10805144868092639},{"$f":"INDEX($D2378:$G2378,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":0.13065311941591357},{"$f":"INDEX($D2378:$G2378,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0.15528588917366137},{"$f":"INDEX($D2378:$G2378,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.18233792733906781},{"$f":"INDEX($D2378:$G2378,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.21064821376238801},{"$f":"INDEX($D2378:$G2378,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.24034401102935646},{"$f":"INDEX($D2378:$G2378,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.27145496072189584},{"$f":"INDEX($D2378:$G2378,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.30516633508591695},{"$f":"INDEX($D2378:$G2378,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.34220052941089174},{"$f":"INDEX($D2378:$G2378,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.38338978512025723},{"$f":"INDEX($D2378:$G2378,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.42733233068133902},{"$f":"INDEX($D2378:$G2378,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.47303283924644146},{"$f":"INDEX($D2378:$G2378,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.51717603246016286},{"$f":"INDEX($D2378:$G2378,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":0.55825624031295518},{"$f":"INDEX($D2378:$G2378,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":0.59500388076765431},{"$f":"INDEX($D2378:$G2378,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":0.62872810519169564},{"$f":"INDEX($D2378:$G2378,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":0.65939009305123131},{"$f":"INDEX($D2378:$G2378,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":0.68706473634463938},{"$f":"INDEX($D2378:$G2378,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":0.71174980258318032},{"$f":"INDEX($D2378:$G2378,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":0.73342430203029096},{"$f":"INDEX($D2378:$G2378,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":0.75209424471011821},{"$f":"INDEX($D2378:$G2378,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":0.76782236955005734},{"$f":"INDEX($D2378:$G2378,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":0.78073300960729053}]
[null,null,4,1.1723691263833901E-4,1.43769857714534E-4,{"$f":"E2423*'Scenario Setup'!$N$7 + D2423* 'Scenario Setup'!$N$7","v":1.305033851764365E-4},null,2419,{"$f":"INDEX($D2423:$G2423,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":2.526642089611376E-3},{"$f":"INDEX($D2423:$G2423,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":7.6057680589087153E-3},{"$f":"INDEX($D2423:$G2423,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":1.4743751738396116E-2},{"$f":"INDEX($D2423:$G2423,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":2.3846429715267677E-2},{"$f":"INDEX($D2423:$G2423,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":3.4866019771262302E-2},{"$f":"INDEX($D2423:$G2423,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":4.7777187751734791E-2},{"$f":"INDEX($D2423:$G2423,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":6.2481269409039267E-2},{"$f":"INDEX($D2423:$G2423,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":7.9090456254896233E-2},{"$f":"INDEX($D2423:$G2423,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":9.7598335866077066E-2},{"$f":"INDEX($D2423:$G2423,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":0.11801347586148513},{"$f":"INDEX($D2423:$G2423,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0.14026322230614155},{"$f":"INDEX($D2423:$G2423,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.16469819230386759},{"$f":"INDEX($D2423:$G2423,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.19026968511158771},{"$f":"INDEX($D2423:$G2423,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.21709265167847772},{"$f":"INDEX($D2423:$G2423,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.24519386600066082},{"$f":"INDEX($D2423:$G2423,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.27564393472118864},{"$f":"INDEX($D2423:$G2423,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.30909536716733682},{"$f":"INDEX($D2423:$G2423,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.34629989206609468},{"$f":"INDEX($D2423:$G2423,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.38599134806077878},{"$f":"INDEX($D2423:$G2423,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.42727069820960051},{"$f":"INDEX($D2423:$G2423,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.46714339080251738},{"$f":"INDEX($D2423:$G2423,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":0.50424941735200524},{"$f":"INDEX($D2423:$G2423,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":0.53744201772124656},{"$f":"INDEX($D2423:$G2423,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":0.56790369336133961},{"$f":"INDEX($D2423:$G2423,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":0.59559937931436646},{"$f":"INDEX($D2423:$G2423,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":0.62059672237729857},{"$f":"INDEX($D2423:$G2423,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":0.64289370603681295},{"$f":"INDEX($D2423:$G2423,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":0.66247137114535704},{"$f":"INDEX($D2423:$G2423,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":0.67933514630534553},{"$f":"INDEX($D2423:$G2423,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":0.69354170095511158},{"$f":"INDEX($D2423:$G2423,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":0.70520333992371809}]
[null,null,4,8.5682733208904802E-5,1.2300218014841299E-4,{"$f":"E2468*'Scenario Setup'!$N$7 + D2468* 'Scenario Setup'!$N$7","v":1.0434245667865889E-4},null,2464,{"$f":"INDEX($D2468:$G2468,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":2.1616665024043039E-3},{"$f":"INDEX($D2468:$G2468,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":6.5071084288508751E-3},{"$f":"INDEX($D2468:$G2468,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":1.2614004327600752E-2},{"$f":"INDEX($D2468:$G2468,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":2.0401792770483516E-2},{"$f":"INDEX($D2468:$G2468,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":2.9829593721086303E-2},{"$f":"INDEX($D2468:$G2468,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":4.0875732564833345E-2},{"$f":"INDEX($D2468:$G2468,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":5.345579718811426E-2},{"$f":"INDEX($D2468:$G2468,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":6.7665772943875352E-2},{"$f":"INDEX($D2468:$G2468,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":8.3500173688847823E-2},{"$f":"INDEX($D2468:$G2468,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":0.10096632944213686},{"$f":"INDEX($D2468:$G2468,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0.12000208119113143},{"$f":"INDEX($D2468:$G2468,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.14090739910240824},{"$f":"INDEX($D2468:$G2468,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.16278506814235655},{"$f":"INDEX($D2468:$G2468,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.18573343449830332},{"$f":"INDEX($D2468:$G2468,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.20977540463998276},{"$f":"INDEX($D2468:$G2468,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.23582693517519929},{"$f":"INDEX($D2468:$G2468,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.26444627990692626},{"$f":"INDEX($D2468:$G2468,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.29627657971162941},{"$f":"INDEX($D2468:$G2468,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.33023457131168227},{"$f":"INDEX($D2468:$G2468,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.36555108441206002},{"$f":"INDEX($D2468:$G2468,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.39966413283041746},{"$f":"INDEX($D2468:$G2468,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":0.43141016245572539},{"$f":"INDEX($D2468:$G2468,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":0.45980806362300852},{"$f":"INDEX($D2468:$G2468,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":0.48586952444844045},{"$f":"INDEX($D2468:$G2468,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":0.50956454513693694},{"$f":"INDEX($D2468:$G2468,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":0.53095100084842251},{"$f":"INDEX($D2468:$G2468,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":0.5500271663566294},{"$f":"INDEX($D2468:$G2468,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":0.56677682117890715},{"$f":"INDEX($D2468:$G2468,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":0.5812046097514596},{"$f":"INDEX($D2468:$G2468,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":0.59335901556431414},{"$f":"INDEX($D2468:$G2468,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":0.60333612091897348}]
[null,null,4,1.6671267277081899E-4,2.14498716773739E-4,{"$f":"E2571*'Scenario Setup'!$N$7 + D2571* 'Scenario Setup'!$N$7","v":1.9060569477227898E-4},null,2567,{"$f":"INDEX($D2571:$G2571,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":3.7696461176463317E-3},{"$f":"INDEX($D2571:$G2571,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":1.1347493241274082E-2},{"$f":"INDEX($D2571:$G2571,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":2.1997071420881326E-2},{"$f":"INDEX($D2571:$G2571,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":3.5577892715984695E-2},{"$f":"INDEX($D2571:$G2571,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":5.2018668021450908E-2},{"$f":"INDEX($D2571:$G2571,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":7.128159982013467E-2},{"$f":"INDEX($D2571:$G2571,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":9.321948511101813E-2},{"$f":"INDEX($D2571:$G2571,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":0.11799970901696019},{"$f":"INDEX($D2571:$G2571,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":0.14561270446614333},{"$f":"INDEX($D2571:$G2571,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":0.17607125399372336},{"$f":"INDEX($D2571:$G2571,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0.20926696091579675},{"$f":"INDEX($D2571:$G2571,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.24572293153603614},{"$f":"INDEX($D2571:$G2571,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.28387454746192686},{"$f":"INDEX($D2571:$G2571,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.32389331078356004},{"$f":"INDEX($D2571:$G2571,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.36581916720236862},{"$f":"INDEX($D2571:$G2571,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.41124941781299507},{"$f":"INDEX($D2571:$G2571,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.46115757970454602},{"$f":"INDEX($D2571:$G2571,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.51666520123120641},{"$f":"INDEX($D2571:$G2571,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.57588322170560802},{"$f":"INDEX($D2571:$G2571,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.63747031497349682},{"$f":"INDEX($D2571:$G2571,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.69695873300112232},{"$f":"INDEX($D2571:$G2571,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":0.75231939904032108},{"$f":"INDEX($D2571:$G2571,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":0.80184139411471722},{"$f":"INDEX($D2571:$G2571,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":0.84728896177212953},{"$f":"INDEX($D2571:$G2571,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":0.88860978653700073},{"$f":"INDEX($D2571:$G2571,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":0.92590479464919018},{"$f":"INDEX($D2571:$G2571,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":0.95917097755372671},{"$f":"INDEX($D2571:$G2571,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":0.98838004898194554},{"$f":"INDEX($D2571:$G2571,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":1.0135401081854591},{"$f":"INDEX($D2571:$G2571,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":1.0347357036363598},{"$f":"INDEX($D2571:$G2571,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":1.0521343895223225}]
[null,null,4,5.0755287833825003E-5,7.49092385968658E-5,{"$f":"E2622*'Scenario Setup'!$N$7 + D2622* 'Scenario Setup'!$N$7","v":6.2832263215345405E-5},null,2618,{"$f":"INDEX($D2622:$G2622,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":1.3164709080771982E-3},{"$f":"INDEX($D2622:$G2622,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":3.9628772212356254E-3},{"$f":"INDEX($D2622:$G2622,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":7.6820220478859037E-3},{"$f":"INDEX($D2622:$G2622,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":1.2424842881678628E-2},{"$f":"INDEX($D2622:$G2622,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":1.8166443477703301E-2},{"$f":"INDEX($D2622:$G2622,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":2.4893623835173011E-2},{"$f":"INDEX($D2622:$G2622,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":3.2554976351789354E-2},{"$f":"INDEX($D2622:$G2622,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":4.1208956818311354E-2},{"$f":"INDEX($D2622:$G2622,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":5.0852224132860953E-2},{"$f":"INDEX($D2622:$G2622,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":6.1489242331355297E-2},{"$f":"INDEX($D2622:$G2622,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":7.3082156114798819E-2},{"$f":"INDEX($D2622:$G2622,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":8.5813649536050751E-2},{"$f":"INDEX($D2622:$G2622,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":9.9137311995361216E-2},{"$f":"INDEX($D2622:$G2622,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.11311303704911005},{"$f":"INDEX($D2622:$G2622,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.12775477490699816},{"$f":"INDEX($D2622:$G2622,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.14362034992624914},{"$f":"INDEX($D2622:$G2622,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.16104974280699436},{"$f":"INDEX($D2622:$G2622,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.18043463110574898},{"$f":"INDEX($D2622:$G2622,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.20111529946438655},{"$f":"INDEX($D2622:$G2622,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.22262331747718489},{"$f":"INDEX($D2622:$G2622,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.24339841658643546},{"$f":"INDEX($D2622:$G2622,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":0.26273198372187978},{"$f":"INDEX($D2622:$G2622,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":0.28002651583198951},{"$f":"INDEX($D2622:$G2622,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":0.29589813847151991},{"$f":"INDEX($D2622:$G2622,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":0.31032858154310283},{"$f":"INDEX($D2622:$G2622,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":0.32335309144772373},{"$f":"INDEX($D2622:$G2622,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":0.33497061750980966},{"$f":"INDEX($D2622:$G2622,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":0.34517128133530639},{"$f":"INDEX($D2622:$G2622,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":0.35395791142025623},{"$f":"INDEX($D2622:$G2622,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":0.36136003456912791},{"$f":"INDEX($D2622:$G2622,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":0.36743616561506925}]
[null,null,4,1.6616579606113099E-4,2.0635682432562001E-4,{"$f":"E2718*'Scenario Setup'!$N$7 + D2718* 'Scenario Setup'!$N$7","v":1.862613101933755E-4},null,2714,{"$f":"INDEX($D2718:$G2718,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":3.6265587662673454E-3},{"$f":"INDEX($D2718:$G2718,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":1.0916767729644719E-2},{"$f":"INDEX($D2718:$G2718,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":2.1162111695358463E-2},{"$f":"INDEX($D2718:$G2718,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":3.4227435331524815E-2},{"$f":"INDEX($D2718:$G2718,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":5.0044155508297668E-2},{"$f":"INDEX($D2718:$G2718,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":6.8575909417904493E-2},{"$f":"INDEX($D2718:$G2718,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":8.9681081556634429E-2},{"$f":"INDEX($D2718:$G2718,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":0.11352070348174829},{"$f":"INDEX($D2718:$G2718,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":0.14008557126611748},{"$f":"INDEX($D2718:$G2718,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":0.16938798224839866},{"$f":"INDEX($D2718:$G2718,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0.20132365424082768},{"$f":"INDEX($D2718:$G2718,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.23639583759955693},{"$f":"INDEX($D2718:$G2718,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.27309930335344357},{"$f":"INDEX($D2718:$G2718,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.31159904375609504},{"$f":"INDEX($D2718:$G2718,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.35193348825929166},{"$f":"INDEX($D2718:$G2718,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.39563930797389091},{"$f":"INDEX($D2718:$G2718,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.44365306745354793},{"$f":"INDEX($D2718:$G2718,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.49705374358063437},{"$f":"INDEX($D2718:$G2718,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.55402398019439081},{"$f":"INDEX($D2718:$G2718,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.61327336488704209},{"$f":"INDEX($D2718:$G2718,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.67050373536652974},{"$f":"INDEX($D2718:$G2718,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":0.72376303410839937},{"$f":"INDEX($D2718:$G2718,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":0.7714052848012134},{"$f":"INDEX($D2718:$G2718,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":0.81512776424616062},{"$f":"INDEX($D2718:$G2718,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":0.85488014274634849},{"$f":"INDEX($D2718:$G2718,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":0.89075951560687583},{"$f":"INDEX($D2718:$G2718,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":0.92276298847080218},{"$f":"INDEX($D2718:$G2718,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":0.95086334875307599},{"$f":"INDEX($D2718:$G2718,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":0.97506838827579856},{"$f":"INDEX($D2718:$G2718,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":0.99545944623980565},{"$f":"INDEX($D2718:$G2718,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":1.0121977168498506}]
[null,null,4,3.9182385260347501E-5,5.82836339495448E-5,{"$f":"E2763*'Scenario Setup'!$N$7 + D2763* 'Scenario Setup'!$N$7","v":4.8733009604946147E-5},null,2759,{"$f":"INDEX($D2763:$G2763,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":1.0242889922366209E-3},{"$f":"INDEX($D2763:$G2763,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":3.0833431186303674E-3},{"$f":"INDEX($D2763:$G2763,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":5.9770486180064824E-3},{"$f":"INDEX($D2763:$G2763,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":9.6672320792573589E-3},{"$f":"INDEX($D2763:$G2763,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":1.4134522812568747E-2},{"$f":"INDEX($D2763:$G2763,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":1.9368650469070346E-2},{"$f":"INDEX($D2763:$G2763,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":2.5329617020071624E-2},{"$f":"INDEX($D2763:$G2763,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":3.2062904384420603E-2},{"$f":"INDEX($D2763:$G2763,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":3.9565912995461736E-2},{"$f":"INDEX($D2763:$G2763,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":4.7842116126187856E-2},{"$f":"INDEX($D2763:$G2763,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":5.6862060208106809E-2},{"$f":"INDEX($D2763:$G2763,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":6.6767883790010529E-2},{"$f":"INDEX($D2763:$G2763,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":7.7134448451345025E-2},{"$f":"INDEX($D2763:$G2763,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":8.8008354774112812E-2},{"$f":"INDEX($D2763:$G2763,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":9.9400456812245755E-2},{"$f":"INDEX($D2763:$G2763,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.11174477353661513},{"$f":"INDEX($D2763:$G2763,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.1253058292041421},{"$f":"INDEX($D2763:$G2763,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.14038837115651351},{"$f":"INDEX($D2763:$G2763,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.15647910344834057},{"$f":"INDEX($D2763:$G2763,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.17321356067042484},{"$f":"INDEX($D2763:$G2763,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.18937776543915061},{"$f":"INDEX($D2763:$G2763,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":0.20442037661726414},{"$f":"INDEX($D2763:$G2763,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":0.21787650296049005},{"$f":"INDEX($D2763:$G2763,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":0.23022552507625355},{"$f":"INDEX($D2763:$G2763,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":0.24145322779313941},{"$f":"INDEX($D2763:$G2763,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":0.2515870348090995},{"$f":"INDEX($D2763:$G2763,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":0.26062612863897916},{"$f":"INDEX($D2763:$G2763,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":0.26856282333223547},{"$f":"INDEX($D2763:$G2763,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":0.275399319619126},{"$f":"INDEX($D2763:$G2763,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":0.28115859102729035},{"$f":"INDEX($D2763:$G2763,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":0.28588616541390183}]
[null,null,4,9.7569692579275004E-5,1.3785637688777799E-4,{"$f":"E2877*'Scenario Setup'!$N$7 + D2877* 'Scenario Setup'!$N$7","v":1.177130347335265E-4},null,2873,{"$f":"INDEX($D2877:$G2877,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":2.4227173185188246E-3},{"$f":"INDEX($D2877:$G2877,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":7.2929308320790528E-3},{"$f":"INDEX($D2877:$G2877,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":1.4137317993482963E-2},{"$f":"INDEX($D2877:$G2877,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":2.2865588479493368E-2},{"$f":"INDEX($D2877:$G2877,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":3.3431925429790246E-2},{"$f":"INDEX($D2877:$G2877,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":4.581203672343518E-2},{"$f":"INDEX($D2877:$G2877,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":5.9911316328781203E-2},{"$f":"INDEX($D2877:$G2877,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":7.583734114385976E-2},{"$f":"INDEX($D2877:$G2877,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":9.3583962498515499E-2},{"$f":"INDEX($D2877:$G2877,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":0.11315939561198386},{"$f":"INDEX($D2877:$G2877,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0.13449397492013307},{"$f":"INDEX($D2877:$G2877,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.15792389609273738},{"$f":"INDEX($D2877:$G2877,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.18244359310101926},{"$f":"INDEX($D2877:$G2877,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.20816328878045406},{"$f":"INDEX($D2877:$G2877,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.23510865587050911},{"$f":"INDEX($D2877:$G2877,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.26430626527574858},{"$f":"INDEX($D2877:$G2877,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.29638178758647332},{"$f":"INDEX($D2877:$G2877,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.33205603174241916},{"$f":"INDEX($D2877:$G2877,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.37011491559895282},{"$f":"INDEX($D2877:$G2877,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.40969638102056916},{"$f":"INDEX($D2877:$G2877,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.44792904692842439},{"$f":"INDEX($D2877:$G2877,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":0.48350884412743755},{"$f":"INDEX($D2877:$G2877,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":0.51533618053249364},{"$f":"INDEX($D2877:$G2877,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":0.54454491944640437},{"$f":"INDEX($D2877:$G2877,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":0.57110143818823267},{"$f":"INDEX($D2877:$G2877,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":0.5950706011355803},{"$f":"INDEX($D2877:$G2877,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":0.61645047471749537},{"$f":"INDEX($D2877:$G2877,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":0.63522287960604318},{"$f":"INDEX($D2877:$G2877,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":0.65139302111666597},{"$f":"INDEX($D2877:$G2877,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":0.6650152377843882},{"$f":"INDEX($D2877:$G2877,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":0.67619721516366249}]
[null,null,5,2.10440044738169E-4,2.5216285909764898E-4,{"$f":"E2911*'Scenario Setup'!$N$7 + D2911* 'Scenario Setup'!$N$7","v":2.3130145191790899E-4},null,2907,{"$f":"INDEX($D2911:$G2911,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":4.4315637739443517E-3},{"$f":"INDEX($D2911:$G2911,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":1.3340016119207118E-2},{"$f":"INDEX($D2911:$G2911,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":2.5859569253813445E-2},{"$f":"INDEX($D2911:$G2911,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":4.1825066755040316E-2},{"$f":"INDEX($D2911:$G2911,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":6.115270175987568E-2},{"$f":"INDEX($D2911:$G2911,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":8.3798039830046384E-2},{"$f":"INDEX($D2911:$G2911,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":0.10958803037502805},{"$f":"INDEX($D2911:$G2911,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":0.13871944991537694},{"$f":"INDEX($D2911:$G2911,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":0.17118105148319046},{"$f":"INDEX($D2911:$G2911,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":0.20698786211760375},{"$f":"INDEX($D2911:$G2911,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0.24601245160299162},{"$f":"INDEX($D2911:$G2911,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.28886977924134943},{"$f":"INDEX($D2911:$G2911,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.33372049301608953},{"$f":"INDEX($D2911:$G2911,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.38076620931927729},{"$f":"INDEX($D2911:$G2911,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.43005388797628374},{"$f":"INDEX($D2911:$G2911,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.48346130250912822},{"$f":"INDEX($D2911:$G2911,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.54213291129155705},{"$f":"INDEX($D2911:$G2911,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.60738719698799504},{"$f":"INDEX($D2911:$G2911,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.6770033959915519},{"$f":"INDEX($D2911:$G2911,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.74940465673347978},{"$f":"INDEX($D2911:$G2911,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.81933873279075309},{"$f":"INDEX($D2911:$G2911,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":0.8844202588714889},{"$f":"INDEX($D2911:$G2911,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":0.94263789324247593},{"$f":"INDEX($D2911:$G2911,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":0.99606566554759213},{"$f":"INDEX($D2911:$G2911,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":1.0446420741606739},{"$f":"INDEX($D2911:$G2911,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":1.0884857671071442},{"$f":"INDEX($D2911:$G2911,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":1.1275932075554791},{"$f":"INDEX($D2911:$G2911,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":1.1619311424098702},{"$f":"INDEX($D2911:$G2911,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":1.1915090930813255},{"$f":"INDEX($D2911:$G2911,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":1.2164264540313869},{"$f":"INDEX($D2911:$G2911,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":1.2368802005317638}]
[null,null,5,1.0352014133912799E-4,1.39689260702424E-4,{"$f":"E2956*'Scenario Setup'!$N$7 + D2956* 'Scenario Setup'!$N$7","v":1.21604701020776E-4},null,2952,{"$f":"INDEX($D2956:$G2956,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":2.4549288089179273E-3},{"$f":"INDEX($D2956:$G2956,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":7.3898947534095259E-3},{"$f":"INDEX($D2956:$G2956,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":1.4325282177061154E-2},{"$f":"INDEX($D2956:$G2956,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":2.3169600292240602E-2},{"$f":"INDEX($D2956:$G2956,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":3.3876423075790307E-2},{"$f":"INDEX($D2956:$G2956,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":4.6421135428348248E-2},{"$f":"INDEX($D2956:$G2956,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":6.0707873473921842E-2},{"$f":"INDEX($D2956:$G2956,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":7.6845644410392891E-2},{"$f":"INDEX($D2956:$G2956,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":9.4828217817321689E-2},{"$f":"INDEX($D2956:$G2956,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":0.11466391814024653},{"$f":"INDEX($D2956:$G2956,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0.13628215356927306},{"$f":"INDEX($D2956:$G2956,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.16002358969871289},{"$f":"INDEX($D2956:$G2956,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.18486929089193782},{"$f":"INDEX($D2956:$G2956,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.21093094546361041},{"$f":"INDEX($D2956:$G2956,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.23823456748777894},{"$f":"INDEX($D2956:$G2956,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.26782037674937176},{"$f":"INDEX($D2956:$G2956,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.30032236250717731},{"$f":"INDEX($D2956:$G2956,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.33647091729125167},{"$f":"INDEX($D2956:$G2956,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.37503581700137856},{"$f":"INDEX($D2956:$G2956,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.4151435419183413},{"$f":"INDEX($D2956:$G2956,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.45388453421714997},{"$f":"INDEX($D2956:$G2956,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":0.48993738631494044},{"$f":"INDEX($D2956:$G2956,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":0.52218788638552371},{"$f":"INDEX($D2956:$G2956,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":0.55178497312932917},{"$f":"INDEX($D2956:$G2956,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":0.57869457683156422},{"$f":"INDEX($D2956:$G2956,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":0.60298242428091764},{"$f":"INDEX($D2956:$G2956,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":0.62464655619844367},{"$f":"INDEX($D2956:$G2956,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":0.64366855155105984},{"$f":"INDEX($D2956:$G2956,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":0.66005368486202198},{"$f":"INDEX($D2956:$G2956,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":0.67385701713000534},{"$f":"INDEX($D2956:$G2956,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":0.68518766565396605}]
[null,null,5,5.7460505837912601E-5,7.4330334041910996E-5,{"$f":"E3059*'Scenario Setup'!$N$7 + D3059* 'Scenario Setup'!$N$7","v":6.5895419939911802E-5},null,3055,{"$f":"INDEX($D3059:$G3059,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":1.3062971161734681E-3},{"$f":"INDEX($D3059:$G3059,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":3.9322517908204789E-3},{"$f":"INDEX($D3059:$G3059,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":7.6226547703900352E-3},{"$f":"INDEX($D3059:$G3059,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":1.2328822707484755E-2},{"$f":"INDEX($D3059:$G3059,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":1.8026051757355322E-2},{"$f":"INDEX($D3059:$G3059,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":2.470124392987097E-2},{"$f":"INDEX($D3059:$G3059,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":3.230338890477337E-2},{"$f":"INDEX($D3059:$G3059,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":4.0890490721820362E-2},{"$f":"INDEX($D3059:$G3059,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":5.0459234099434994E-2},{"$f":"INDEX($D3059:$G3059,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":6.1014048575109711E-2},{"$f":"INDEX($D3059:$G3059,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":7.2517371398611016E-2},{"$f":"INDEX($D3059:$G3059,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":8.5150474825905015E-2},{"$f":"INDEX($D3059:$G3059,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":9.8371170961823989E-2},{"$f":"INDEX($D3059:$G3059,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.11223889050057952},{"$f":"INDEX($D3059:$G3059,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.12676747584354217},{"$f":"INDEX($D3059:$G3059,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.14251044043692765},{"$f":"INDEX($D3059:$G3059,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.15980513758297105},{"$f":"INDEX($D3059:$G3059,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.1790402179228725},{"$f":"INDEX($D3059:$G3059,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.19956106443127403},{"$f":"INDEX($D3059:$G3059,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.22090286676989279},{"$f":"INDEX($D3059:$G3059,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.24151741426055454},{"$f":"INDEX($D3059:$G3059,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":0.26070157005117844},{"$f":"INDEX($D3059:$G3059,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":0.27786244864135001},{"$f":"INDEX($D3059:$G3059,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":0.29361141411852437},{"$f":"INDEX($D3059:$G3059,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":0.30793033757809896},{"$f":"INDEX($D3059:$G3059,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":0.32085419303406881},{"$f":"INDEX($D3059:$G3059,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":0.33238193793056531},{"$f":"INDEX($D3059:$G3059,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":0.3425037702145492},{"$f":"INDEX($D3059:$G3059,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":0.35122249652322041},{"$f":"INDEX($D3059:$G3059,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":0.35856741547555399},{"$f":"INDEX($D3059:$G3059,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":0.3645965896974121}]
[null,null,5,7.1670777618646094E-5,1.0248256195194599E-4,{"$f":"E3104*'Scenario Setup'!$N$7 + D3104* 'Scenario Setup'!$N$7","v":8.7076669785296051E-5},null,3100,{"$f":"INDEX($D3104:$G3104,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":1.8010503633740166E-3},{"$f":"INDEX($D3104:$G3104,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":5.4215717305425648E-3},{"$f":"INDEX($D3104:$G3104,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":1.0509695668854678E-2},{"$f":"INDEX($D3104:$G3104,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":1.6998300265971482E-2},{"$f":"INDEX($D3104:$G3104,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":2.485332522426879E-2},{"$f":"INDEX($D3104:$G3104,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":3.4056711757891212E-2},{"$f":"INDEX($D3104:$G3104,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":4.4538129652755283E-2},{"$f":"INDEX($D3104:$G3104,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":5.6377551677375598E-2},{"$f":"INDEX($D3104:$G3104,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":6.9570406904499144E-2},{"$f":"INDEX($D3104:$G3104,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":8.4122802535934432E-2},{"$f":"INDEX($D3104:$G3104,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":9.9982949124916412E-2},{"$f":"INDEX($D3104:$G3104,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.11740077485274107},{"$f":"INDEX($D3104:$G3104,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.1356287409753367},{"$f":"INDEX($D3104:$G3104,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.15474878725363519},{"$f":"INDEX($D3104:$G3104,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.17477999882662201},{"$f":"INDEX($D3104:$G3104,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.19648552948304582},{"$f":"INDEX($D3104:$G3104,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.22033050333598408},{"$f":"INDEX($D3104:$G3104,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.24685077043814888},{"$f":"INDEX($D3104:$G3104,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.27514378096623077},{"$f":"INDEX($D3104:$G3104,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.30456868008077609},{"$f":"INDEX($D3104:$G3104,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.33299088035142027},{"$f":"INDEX($D3104:$G3104,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":0.35944093549579575},{"$f":"INDEX($D3104:$G3104,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":0.38310140770994522},{"$f":"INDEX($D3104:$G3104,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":0.40481521205372134},{"$f":"INDEX($D3104:$G3104,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":0.42455735339407397},{"$f":"INDEX($D3104:$G3104,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":0.44237605197112628},{"$f":"INDEX($D3104:$G3104,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":0.45826987036639011},{"$f":"INDEX($D3104:$G3104,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":0.47222529405015423},{"$f":"INDEX($D3104:$G3104,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":0.48424619265887914},{"$f":"INDEX($D3104:$G3104,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":0.49437296151128496},{"$f":"INDEX($D3104:$G3104,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":0.5026856541511735}]
[null,null,5,1.9927262138474401E-6,3.1838276339548798E-6,{"$f":"E3193*'Scenario Setup'!$N$7 + D3193* 'Scenario Setup'!$N$7","v":2.5882769239011597E-6},null,3189,{"$f":"INDEX($D3193:$G3193,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":5.5953264709985009E-5},{"$f":"INDEX($D3193:$G3193,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":1.6843206850414055E-4},{"$f":"INDEX($D3193:$G3193,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":3.2650490832426018E-4},{"$f":"INDEX($D3193:$G3193,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":5.2808650648721348E-4},{"$f":"INDEX($D3193:$G3193,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":7.7211871110129181E-4},{"$f":"INDEX($D3193:$G3193,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":1.0580404895347288E-3},{"$f":"INDEX($D3193:$G3193,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":1.3836668917351837E-3},{"$f":"INDEX($D3193:$G3193,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":1.7514824331705669E-3},{"$f":"INDEX($D3193:$G3193,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":2.1613451087599766E-3},{"$f":"INDEX($D3193:$G3193,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":2.6134446510541389E-3},{"$f":"INDEX($D3193:$G3193,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":3.1061721163594424E-3},{"$f":"INDEX($D3193:$G3193,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":3.6472920280734115E-3},{"$f":"INDEX($D3193:$G3193,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":4.2135805863075994E-3},{"$f":"INDEX($D3193:$G3193,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":4.8075834151194621E-3},{"$f":"INDEX($D3193:$G3193,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":5.4298934328723047E-3},{"$f":"INDEX($D3193:$G3193,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":6.1042195523342765E-3},{"$f":"INDEX($D3193:$G3193,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":6.8450117928670071E-3},{"$f":"INDEX($D3193:$G3193,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":7.6689174178974267E-3},{"$f":"INDEX($D3193:$G3193,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":8.5478968954920843E-3},{"$f":"INDEX($D3193:$G3193,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":9.462040776586236E-3},{"$f":"INDEX($D3193:$G3193,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":1.0345033794285268E-2},{"$f":"INDEX($D3193:$G3193,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":1.1166758143133809E-2},{"$f":"INDEX($D3193:$G3193,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":1.1901818467866452E-2},{"$f":"INDEX($D3193:$G3193,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":1.2576401626125321E-2},{"$f":"INDEX($D3193:$G3193,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":1.3189731093652983E-2},{"$f":"INDEX($D3193:$G3193,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":1.3743304929534772E-2},{"$f":"INDEX($D3193:$G3193,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":1.4237078477464117E-2},{"$f":"INDEX($D3193:$G3193,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":1.4670631881298329E-2},{"$f":"INDEX($D3193:$G3193,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":1.5044085359104377E-2},{"$f":"INDEX($D3193:$G3193,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":1.5358693872990685E-2},{"$f":"INDEX($D3193:$G3193,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":1.5616944447872493E-2}]
[null,null,5,1.4702741758996899E-5,2.1998338492697899E-5,{"$f":"E3251*'Scenario Setup'!$N$7 + D3251* 'Scenario Setup'!$N$7","v":1.8350540125847401E-5},null,3247,{"$f":"INDEX($D3251:$G3251,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":3.866034843515721E-4},{"$f":"INDEX($D3251:$G3251,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":1.1637645255867122E-3},{"$f":"INDEX($D3251:$G3251,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":2.2559529970290347E-3},{"$f":"INDEX($D3251:$G3251,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":3.6487608811603968E-3},{"$f":"INDEX($D3251:$G3251,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":5.3348769833538503E-3},{"$f":"INDEX($D3251:$G3251,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":7.3104249047719026E-3},{"$f":"INDEX($D3251:$G3251,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":9.5603079516336387E-3},{"$f":"INDEX($D3251:$G3251,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":1.2101692634987126E-2},{"$f":"INDEX($D3251:$G3251,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":1.4933597784933582E-2},{"$f":"INDEX($D3251:$G3251,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":1.8057334339549376E-2},{"$f":"INDEX($D3251:$G3251,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":2.1461785463359407E-2},{"$f":"INDEX($D3251:$G3251,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":2.5200599353933047E-2},{"$f":"INDEX($D3251:$G3251,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":2.9113313489497982E-2},{"$f":"INDEX($D3251:$G3251,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":3.3217516604787806E-2},{"$f":"INDEX($D3251:$G3251,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":3.7517305409911883E-2},{"$f":"INDEX($D3251:$G3251,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":4.2176494265548946E-2},{"$f":"INDEX($D3251:$G3251,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":4.729492413474394E-2},{"$f":"INDEX($D3251:$G3251,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":5.2987617618575247E-2},{"$f":"INDEX($D3251:$G3251,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":5.9060838376522873E-2},{"$f":"INDEX($D3251:$G3251,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":6.537702406222784E-2},{"$f":"INDEX($D3251:$G3251,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":7.1477975973969224E-2},{"$f":"INDEX($D3251:$G3251,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":7.7155598148260007E-2},{"$f":"INDEX($D3251:$G3251,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":8.2234423918716368E-2},{"$f":"INDEX($D3251:$G3251,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":8.6895388758203684E-2},{"$f":"INDEX($D3251:$G3251,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":9.1133127350057019E-2},{"$f":"INDEX($D3251:$G3251,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":9.495799038364465E-2},{"$f":"INDEX($D3251:$G3251,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":9.8369669310684221E-2},{"$f":"INDEX($D3251:$G3251,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":0.10136526317716471},{"$f":"INDEX($D3251:$G3251,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":0.10394560261779195},{"$f":"INDEX($D3251:$G3251,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":0.10611935866769429},{"$f":"INDEX($D3251:$G3251,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":0.10790371517669504}]
[null,null,5,9.3343805057446506E-5,1.1297774547818201E-4,{"$f":"E3296*'Scenario Setup'!$N$7 + D3296* 'Scenario Setup'!$N$7","v":1.0316077526781426E-4},null,3292,{"$f":"INDEX($D3296:$G3296,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":1.9854949532006026E-3},{"$f":"INDEX($D3296:$G3296,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":5.9767919478062367E-3},{"$f":"INDEX($D3296:$G3296,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":1.1585987896026339E-2},{"$f":"INDEX($D3296:$G3296,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":1.8739086966923484E-2},{"$f":"INDEX($D3296:$G3296,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":2.7398540766286946E-2},{"$f":"INDEX($D3296:$G3296,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":3.754444111780697E-2},{"$f":"INDEX($D3296:$G3296,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":4.9099255328361846E-2},{"$f":"INDEX($D3296:$G3296,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":6.215114613426824E-2},{"$f":"INDEX($D3296:$G3296,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":7.6695074502094951E-2},{"$f":"INDEX($D3296:$G3296,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":9.2737773068871807E-2},{"$f":"INDEX($D3296:$G3296,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0.11022214865870979},{"$f":"INDEX($D3296:$G3296,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.12942372446225203},{"$f":"INDEX($D3296:$G3296,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.14951840669852517},{"$f":"INDEX($D3296:$G3296,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.17059652653488871},{"$f":"INDEX($D3296:$G3296,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.19267912360904929},{"$f":"INDEX($D3296:$G3296,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.21660750587490421},{"$f":"INDEX($D3296:$G3296,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.24289443055341056},{"$f":"INDEX($D3296:$G3296,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.27213062381023695},{"$f":"INDEX($D3296:$G3296,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.30332110618471148},{"$f":"INDEX($D3296:$G3296,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.33575939324122622},{"$f":"INDEX($D3296:$G3296,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.36709229560965473},{"$f":"INDEX($D3296:$G3296,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":0.39625108654021646},{"$f":"INDEX($D3296:$G3296,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":0.42233461486728147},{"$f":"INDEX($D3296:$G3296,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":0.44627211812431827},{"$f":"INDEX($D3296:$G3296,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":0.46803604144027222},{"$f":"INDEX($D3296:$G3296,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":0.48767954326387625},{"$f":"INDEX($D3296:$G3296,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":0.50520103897139512},{"$f":"INDEX($D3296:$G3296,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":0.52058563001746783},{"$f":"INDEX($D3296:$G3296,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":0.5338375823259236},{"$f":"INDEX($D3296:$G3296,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":0.54500142807814},{"$f":"INDEX($D3296:$G3296,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":0.5541654190578742}]
[null,null,5,3.2133191036900497E-5,4.8652704495725599E-5,{"$f":"E3410*'Scenario Setup'!$N$7 + D3410* 'Scenario Setup'!$N$7","v":4.0392947766313051E-5},null,3406,{"$f":"INDEX($D3410:$G3410,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":8.5503298748759813E-4},{"$f":"INDEX($D3410:$G3410,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":2.5738440012082306E-3},{"$f":"INDEX($D3410:$G3410,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":4.989386564677744E-3},{"$f":"INDEX($D3410:$G3410,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":8.0697951341000863E-3},{"$f":"INDEX($D3410:$G3410,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":1.1798899879566798E-2},{"$f":"INDEX($D3410:$G3410,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":1.6168127549638422E-2},{"$f":"INDEX($D3410:$G3410,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":2.1144089487183926E-2},{"$f":"INDEX($D3410:$G3410,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":2.6764752068142165E-2},{"$f":"INDEX($D3410:$G3410,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":3.3027945284575436E-2},{"$f":"INDEX($D3410:$G3410,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":3.9936568477398196E-2},{"$f":"INDEX($D3410:$G3410,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":4.7466035057424284E-2},{"$f":"INDEX($D3410:$G3410,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":5.573499625387892E-2},{"$f":"INDEX($D3410:$G3410,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":6.4388564553006539E-2},{"$f":"INDEX($D3410:$G3410,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":7.3465640143279595E-2},{"$f":"INDEX($D3410:$G3410,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":8.2975283528354829E-2},{"$f":"INDEX($D3410:$G3410,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":9.3279795328567949E-2},{"$f":"INDEX($D3410:$G3410,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.10459998916914827},{"$f":"INDEX($D3410:$G3410,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.11719025519971793},{"$f":"INDEX($D3410:$G3410,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.13062211574554111},{"$f":"INDEX($D3410:$G3410,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.14459133054822906},{"$f":"INDEX($D3410:$G3410,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.15808452280014001},{"$f":"INDEX($D3410:$G3410,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":0.17064145631472524},{"$f":"INDEX($D3410:$G3410,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":0.1818740596078017},{"$f":"INDEX($D3410:$G3410,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":0.19218249926908873},{"$f":"INDEX($D3410:$G3410,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":0.20155490907667536},{"$f":"INDEX($D3410:$G3410,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":0.21001418116995338},{"$f":"INDEX($D3410:$G3410,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":0.21755963314700374},{"$f":"INDEX($D3410:$G3410,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":0.2241848491024479},{"$f":"INDEX($D3410:$G3410,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":0.22989166611252232},{"$f":"INDEX($D3410:$G3410,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":0.23469926150327419},{"$f":"INDEX($D3410:$G3410,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":0.23864563999800711}]
[null,null,5,6.3976443142595995E-5,9.5804345996718302E-5,{"$f":"E3444*'Scenario Setup'!$N$7 + D3444* 'Scenario Setup'!$N$7","v":7.9890394569657149E-5},null,3440,{"$f":"INDEX($D3444:$G3444,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":1.6836859743134386E-3},{"$f":"INDEX($D3444:$G3444,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":5.0682781931474137E-3},{"$f":"INDEX($D3444:$G3444,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":9.8248375235904829E-3},{"$f":"INDEX($D3444:$G3444,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":1.5890616013296471E-2},{"$f":"INDEX($D3444:$G3444,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":2.3233772883930141E-2},{"$f":"INDEX($D3444:$G3444,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":3.1837426139809326E-2},{"$f":"INDEX($D3444:$G3444,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":4.1635828593942006E-2},{"$f":"INDEX($D3444:$G3444,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":5.2703741636355501E-2},{"$f":"INDEX($D3444:$G3444,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":6.5036892201586441E-2},{"$f":"INDEX($D3444:$G3444,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":7.864098951922463E-2},{"$f":"INDEX($D3444:$G3444,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":9.3467618971384309E-2},{"$f":"INDEX($D3444:$G3444,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.10975042231622564},{"$f":"INDEX($D3444:$G3444,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.12679057373285843},{"$f":"INDEX($D3444:$G3444,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.14466467342582179},{"$f":"INDEX($D3444:$G3444,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.16339056286222906},{"$f":"INDEX($D3444:$G3444,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.18368166536243266},{"$f":"INDEX($D3444:$G3444,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.20597279549987765},{"$f":"INDEX($D3444:$G3444,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.23076488497332914},{"$f":"INDEX($D3444:$G3444,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.25721419808859014},{"$f":"INDEX($D3444:$G3444,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.28472164093540608},{"$f":"INDEX($D3444:$G3444,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.31129172521953646},{"$f":"INDEX($D3444:$G3444,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":0.33601817805618817},{"$f":"INDEX($D3444:$G3444,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":0.35813682949576675},{"$f":"INDEX($D3444:$G3444,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":0.37843566653334604},{"$f":"INDEX($D3444:$G3444,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":0.39689132282903977},{"$f":"INDEX($D3444:$G3444,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":0.4135488763793464},{"$f":"INDEX($D3444:$G3444,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":0.42840698343430905},{"$f":"INDEX($D3444:$G3444,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":0.44145301013060745},{"$f":"INDEX($D3444:$G3444,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":0.45269057394211476},{"$f":"INDEX($D3444:$G3444,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":0.46215743785033359},{"$f":"INDEX($D3444:$G3444,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":0.46992843875690432}]
[null,null,5,2.4067693237015601E-5,3.74283150659041E-5,{"$f":"E3558*'Scenario Setup'!$N$7 + D3558* 'Scenario Setup'!$N$7","v":3.0748004151459854E-5},null,3554,{"$f":"INDEX($D3558:$G3558,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":6.5777317785568629E-4},{"$f":"INDEX($D3558:$G3558,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":1.9800470540373028E-3},{"$f":"INDEX($D3558:$G3558,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":3.8383134969352832E-3},{"$f":"INDEX($D3558:$G3558,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":6.208058481578009E-3},{"$f":"INDEX($D3558:$G3558,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":9.0768426277779094E-3},{"$f":"INDEX($D3558:$G3558,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":1.2438070570295969E-2},{"$f":"INDEX($D3558:$G3558,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":1.6266056559661925E-2},{"$f":"INDEX($D3558:$G3558,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":2.0590007964618767E-2},{"$f":"INDEX($D3558:$G3558,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":2.5408255407448854E-2},{"$f":"INDEX($D3558:$G3558,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":3.0723029338573276E-2},{"$f":"INDEX($D3558:$G3558,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":3.6515415401308413E-2},{"$f":"INDEX($D3558:$G3558,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":4.2876691472936247E-2},{"$f":"INDEX($D3558:$G3558,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":4.9533844124594571E-2},{"$f":"INDEX($D3558:$G3558,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":5.6516799102968182E-2},{"$f":"INDEX($D3558:$G3558,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":6.3832526614318708E-2},{"$f":"INDEX($D3558:$G3558,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":7.1759742958326614E-2},{"$f":"INDEX($D3558:$G3558,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":8.0468319101500138E-2},{"$f":"INDEX($D3558:$G3558,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":9.0153956285289397E-2},{"$f":"INDEX($D3558:$G3558,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.10048702848838809},{"$f":"INDEX($D3558:$G3558,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.1112334849963553},{"$f":"INDEX($D3558:$G3558,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.1216137394155872},{"$f":"INDEX($D3558:$G3558,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":0.13127373403904738},{"$f":"INDEX($D3558:$G3558,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":0.1399149271529988},{"$f":"INDEX($D3558:$G3558,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":0.14784516518353644},{"$f":"INDEX($D3558:$G3558,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":0.15505531949748502},{"$f":"INDEX($D3558:$G3558,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":0.16156300091863268},{"$f":"INDEX($D3558:$G3558,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":0.16736768447813555},{"$f":"INDEX($D3558:$G3558,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":0.17246443444774526},{"$f":"INDEX($D3558:$G3558,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":0.17685466408226211},{"$f":"INDEX($D3558:$G3558,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":0.18055312641564089},{"$f":"INDEX($D3558:$G3558,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":0.18358905831708633}]
[null,null,5,3.1774281569624202E-5,4.8692604870551603E-5,{"$f":"E3592*'Scenario Setup'!$N$7 + D3592* 'Scenario Setup'!$N$7","v":4.0233443220087902E-5},null,3588,{"$f":"INDEX($D3592:$G3592,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":8.5573420517000569E-4},{"$f":"INDEX($D3592:$G3592,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":2.5759548261141902E-3},{"$f":"INDEX($D3592:$G3592,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":4.9934783905309183E-3},{"$f":"INDEX($D3592:$G3592,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":8.0764132215005082E-3},{"$f":"INDEX($D3592:$G3592,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":1.1808576228139992E-2},{"$f":"INDEX($D3592:$G3592,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":1.6181387128034973E-2},{"$f":"INDEX($D3592:$G3592,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":2.1161429881816404E-2},{"$f":"INDEX($D3592:$G3592,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":2.6786702001875815E-2},{"$f":"INDEX($D3592:$G3592,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":3.3055031700638969E-2},{"$f":"INDEX($D3592:$G3592,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":3.99693206967872E-2},{"$f":"INDEX($D3592:$G3592,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":4.7504962237525067E-2},{"$f":"INDEX($D3592:$G3592,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":5.5780704858662669E-2},{"$f":"INDEX($D3592:$G3592,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":6.4441370001065423E-2},{"$f":"INDEX($D3592:$G3592,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":7.3525889755483714E-2},{"$f":"INDEX($D3592:$G3592,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":8.3043332056147695E-2},{"$f":"INDEX($D3592:$G3592,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":9.3356294648305249E-2},{"$f":"INDEX($D3592:$G3592,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.10468577224776442},{"$f":"INDEX($D3592:$G3592,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.11728636363103513},{"$f":"INDEX($D3592:$G3592,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.13072923972627007},{"$f":"INDEX($D3592:$G3592,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.14470991076581946},{"$f":"INDEX($D3592:$G3592,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.1582141688656423},{"$f":"INDEX($D3592:$G3592,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":0.17078140039673226},{"$f":"INDEX($D3592:$G3592,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":0.18202321561515411},{"$f":"INDEX($D3592:$G3592,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":0.19234010928964798},{"$f":"INDEX($D3592:$G3592,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":0.20172020546674319},{"$f":"INDEX($D3592:$G3592,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":0.21018641505981234},{"$f":"INDEX($D3592:$G3592,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":0.21773805510729449},{"$f":"INDEX($D3592:$G3592,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":0.22436870444208859},{"$f":"INDEX($D3592:$G3592,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":0.23008020164702833},{"$f":"INDEX($D3592:$G3592,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":0.23489173977560107},{"$f":"INDEX($D3592:$G3592,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":0.23884135471901197}]
[null,null,6,2.32687453707972E-5,3.5568016985291499E-5,{"$f":"E3678*'Scenario Setup'!$N$7 + D3678* 'Scenario Setup'!$N$7","v":2.9418381178044351E-5},null,3674,{"$f":"INDEX($D3678:$G3678,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":6.2507990330969718E-4},{"$f":"INDEX($D3678:$G3678,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":1.8816328527123879E-3},{"$f":"INDEX($D3678:$G3678,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":3.6475379512403926E-3},{"$f":"INDEX($D3678:$G3678,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":5.8994995935469806E-3},{"$f":"INDEX($D3678:$G3678,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":8.625696673471777E-3},{"$f":"INDEX($D3678:$G3678,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":1.1819861634956423E-2},{"$f":"INDEX($D3678:$G3678,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":1.5457585386332495E-2},{"$f":"INDEX($D3678:$G3678,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":1.9566623603636091E-2},{"$f":"INDEX($D3678:$G3678,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":2.4145389882165018E-2},{"$f":"INDEX($D3678:$G3678,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":2.9196003812350275E-2},{"$f":"INDEX($D3678:$G3678,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":3.4700491137039102E-2},{"$f":"INDEX($D3678:$G3678,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":4.0745592952747087E-2},{"$f":"INDEX($D3678:$G3678,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":4.7071865406394388E-2},{"$f":"INDEX($D3678:$G3678,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":5.3707746846448176E-2},{"$f":"INDEX($D3678:$G3678,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":6.0659861039280706E-2},{"$f":"INDEX($D3678:$G3678,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":6.8193071259224747E-2},{"$f":"INDEX($D3678:$G3678,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":7.646880538278053E-2},{"$f":"INDEX($D3678:$G3678,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":8.567303772024458E-2},{"$f":"INDEX($D3678:$G3678,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":9.5492525639562162E-2},{"$f":"INDEX($D3678:$G3678,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.10570485143980297},{"$f":"INDEX($D3678:$G3678,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.1155691764794097},{"$f":"INDEX($D3678:$G3678,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":0.12474904076771832},{"$f":"INDEX($D3678:$G3678,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":0.13296074099811939},{"$f":"INDEX($D3678:$G3678,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":0.14049682271782565},{"$f":"INDEX($D3678:$G3678,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":0.14734861101375976},{"$f":"INDEX($D3678:$G3678,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":0.1535328413996235},{"$f":"INDEX($D3678:$G3678,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":0.15904901499907895},{"$f":"INDEX($D3678:$G3678,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":0.16389244140418588},{"$f":"INDEX($D3678:$G3678,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":0.16806446362679656},{"$f":"INDEX($D3678:$G3678,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":0.17157910143139576},{"$f":"INDEX($D3678:$G3678,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":0.17446413852822112}]
[null,null,6,5.9942050030918498E-5,8.9084269800876494E-5,{"$f":"E3750*'Scenario Setup'!$N$7 + D3750* 'Scenario Setup'!$N$7","v":7.4513159915897496E-5},null,3746,{"$f":"INDEX($D3750:$G3750,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":1.5655859244718161E-3},{"$f":"INDEX($D3750:$G3750,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":4.7127701492759933E-3},{"$f":"INDEX($D3750:$G3750,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":9.1356865661531735E-3},{"$f":"INDEX($D3750:$G3750,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":1.477598859950593E-2},{"$f":"INDEX($D3750:$G3750,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":2.160406890262806E-2},{"$f":"INDEX($D3750:$G3750,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":2.9604229646339884E-2},{"$f":"INDEX($D3750:$G3750,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":3.8715335397966497E-2},{"$f":"INDEX($D3750:$G3750,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":4.9006903503204413E-2},{"$f":"INDEX($D3750:$G3750,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":6.0474960625430368E-2},{"$f":"INDEX($D3750:$G3750,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":7.3124815527455103E-2},{"$f":"INDEX($D3750:$G3750,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":8.6911449574297389E-2},{"$f":"INDEX($D3750:$G3750,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.1020521160147963},{"$f":"INDEX($D3750:$G3750,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.11789700729247489},{"$f":"INDEX($D3750:$G3750,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.1345173505861941},{"$f":"INDEX($D3750:$G3750,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.15192973589563954},{"$f":"INDEX($D3750:$G3750,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.17079754435338212},{"$f":"INDEX($D3750:$G3750,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.19152509100767087},{"$f":"INDEX($D3750:$G3750,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.21457817032889578},{"$f":"INDEX($D3750:$G3750,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.23917222940935215},{"$f":"INDEX($D3750:$G3750,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.26475019703288644},{"$f":"INDEX($D3750:$G3750,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.28945655593940806},{"$f":"INDEX($D3750:$G3750,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":0.31244860262374513},{"$f":"INDEX($D3750:$G3750,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":0.33301576888301337},{"$f":"INDEX($D3750:$G3750,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":0.35189076934866736},{"$f":"INDEX($D3750:$G3750,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":0.36905187668354911},{"$f":"INDEX($D3750:$G3750,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":0.38454100694439231},{"$f":"INDEX($D3750:$G3750,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":0.39835691063690265},{"$f":"INDEX($D3750:$G3750,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":0.41048784008432349},{"$f":"INDEX($D3750:$G3750,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":0.42093715901734113},{"$f":"INDEX($D3750:$G3750,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":0.42973998158028454},{"$f":"INDEX($D3750:$G3750,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":0.43696589533379537}]
[null,null,6,4.9821307366079196E-6,7.8316849098035701E-6,{"$f":"E3784*'Scenario Setup'!$N$7 + D3784* 'Scenario Setup'!$N$7","v":6.4069078232057449E-6},null,3780,{"$f":"INDEX($D3784:$G3784,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":1.3763569805413792E-4},{"$f":"INDEX($D3784:$G3784,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":4.1431479366623678E-4},{"$f":"INDEX($D3784:$G3784,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":8.0314761271280068E-4},{"$f":"INDEX($D3784:$G3784,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":1.2990047199224124E-3},{"$f":"INDEX($D3784:$G3784,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":1.8992832381436217E-3},{"$f":"INDEX($D3784:$G3784,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":2.6026031206838086E-3},{"$f":"INDEX($D3784:$G3784,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":3.4035897548688782E-3},{"$f":"INDEX($D3784:$G3784,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":4.3083546343270296E-3},{"$f":"INDEX($D3784:$G3784,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":5.3165484502460184E-3},{"$f":"INDEX($D3784:$G3784,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":6.4286379130528079E-3},{"$f":"INDEX($D3784:$G3784,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":7.6406652896365973E-3},{"$f":"INDEX($D3784:$G3784,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":8.9717300124150506E-3},{"$f":"INDEX($D3784:$G3784,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":1.0364705407445484E-2},{"$f":"INDEX($D3784:$G3784,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":1.182585328529333E-2},{"$f":"INDEX($D3784:$G3784,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":1.3356632126232179E-2},{"$f":"INDEX($D3784:$G3784,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":1.5015361900970848E-2},{"$f":"INDEX($D3784:$G3784,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":1.683758724684269E-2},{"$f":"INDEX($D3784:$G3784,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":1.886425765507637E-2},{"$f":"INDEX($D3784:$G3784,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":2.102640055417361E-2},{"$f":"INDEX($D3784:$G3784,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":2.3275042020376738E-2},{"$f":"INDEX($D3784:$G3784,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":2.5447057558663076E-2},{"$f":"INDEX($D3784:$G3784,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":2.7468362391331189E-2},{"$f":"INDEX($D3784:$G3784,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":2.9276488180431472E-2},{"$f":"INDEX($D3784:$G3784,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":3.0935850227735848E-2},{"$f":"INDEX($D3784:$G3784,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":3.2444538413097058E-2},{"$f":"INDEX($D3784:$G3784,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":3.3806237711985335E-2},{"$f":"INDEX($D3784:$G3784,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":3.5020838277335292E-2},{"$f":"INDEX($D3784:$G3784,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":3.6087307333068884E-2},{"$f":"INDEX($D3784:$G3784,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":3.7005940595578199E-2},{"$f":"INDEX($D3784:$G3784,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":3.7779825062319417E-2},{"$f":"INDEX($D3784:$G3784,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":3.8415078399742592E-2}]
[null,null,6,4.7413627938065499E-5,7.2412225031058604E-5,{"$f":"E3898*'Scenario Setup'!$N$7 + D3898* 'Scenario Setup'!$N$7","v":5.9912926484562048E-5},null,3894,{"$f":"INDEX($D3898:$G3898,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":1.2725878600308813E-3},{"$f":"INDEX($D3898:$G3898,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":3.8307792535295744E-3},{"$f":"INDEX($D3898:$G3898,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":7.4259506523450657E-3},{"$f":"INDEX($D3898:$G3898,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":1.2010674992514252E-2},{"$f":"INDEX($D3898:$G3898,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":1.7560885916900745E-2},{"$f":"INDEX($D3898:$G3898,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":2.4063823431606648E-2},{"$f":"INDEX($D3898:$G3898,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":3.1469793547804055E-2},{"$f":"INDEX($D3898:$G3898,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":3.9835303499501734E-2},{"$f":"INDEX($D3898:$G3898,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":4.9157123556621288E-2},{"$f":"INDEX($D3898:$G3898,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":5.9439568951561737E-2},{"$f":"INDEX($D3898:$G3898,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":7.0646046248308628E-2},{"$f":"INDEX($D3898:$G3898,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":8.2953149936313683E-2},{"$f":"INDEX($D3898:$G3898,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":9.5832683386568571E-2},{"$f":"INDEX($D3898:$G3898,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.10934254367243465},{"$f":"INDEX($D3898:$G3898,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.12349621598936998},{"$f":"INDEX($D3898:$G3898,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.13883293025934004},{"$f":"INDEX($D3898:$G3898,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.15568133431571315},{"$f":"INDEX($D3898:$G3898,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.17442004959281762},{"$f":"INDEX($D3898:$G3898,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.1944113515874559},{"$f":"INDEX($D3898:$G3898,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.21520242448430391},{"$f":"INDEX($D3898:$G3898,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.23528500948877276},{"$f":"INDEX($D3898:$G3898,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":0.25397411433469291},{"$f":"INDEX($D3898:$G3898,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":0.27069215304956684},{"$f":"INDEX($D3898:$G3898,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":0.28603471334932951},{"$f":"INDEX($D3898:$G3898,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":0.29998413414935698},{"$f":"INDEX($D3898:$G3898,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":0.31257448695227713},{"$f":"INDEX($D3898:$G3898,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":0.32380475610558224},{"$f":"INDEX($D3898:$G3898,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":0.33366539250015576},{"$f":"INDEX($D3898:$G3898,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":0.34215913034736806},{"$f":"INDEX($D3898:$G3898,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":0.34931451220952109},{"$f":"INDEX($D3898:$G3898,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":0.35518810239490195}]
[null,null,6,2.4112305219475001E-8,4.17014594237202E-8,{"$f":"E3932*'Scenario Setup'!$N$7 + D3932* 'Scenario Setup'!$N$7","v":3.2906882321597598E-8},null,3928,{"$f":"INDEX($D3932:$G3932,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":7.3287032659795755E-7},{"$f":"INDEX($D3932:$G3932,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":2.2061065729408826E-6},{"$f":"INDEX($D3932:$G3932,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":4.2765289932534637E-6},{"$f":"INDEX($D3932:$G3932,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":6.9168248267056713E-6},{"$f":"INDEX($D3932:$G3932,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":1.011313450448617E-5},{"$f":"INDEX($D3932:$G3932,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":1.3858109676678191E-5},{"$f":"INDEX($D3932:$G3932,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":1.8123132083618801E-5},{"$f":"INDEX($D3932:$G3932,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":2.294074366315278E-5},{"$f":"INDEX($D3932:$G3932,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":2.8309084446776804E-5},{"$f":"INDEX($D3932:$G3932,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":3.4230639532673038E-5},{"$f":"INDEX($D3932:$G3932,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":4.0684335135489956E-5},{"$f":"INDEX($D3932:$G3932,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":4.7771870214666589E-5},{"$f":"INDEX($D3932:$G3932,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":5.5189061736428052E-5},{"$f":"INDEX($D3932:$G3932,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":6.29692520328805E-5},{"$f":"INDEX($D3932:$G3932,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":7.1120207090098444E-5},{"$f":"INDEX($D3932:$G3932,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":7.9952463902370534E-5},{"$f":"INDEX($D3932:$G3932,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":8.9655287393983037E-5},{"$f":"INDEX($D3932:$G3932,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":1.0044672177465081E-4},{"$f":"INDEX($D3932:$G3932,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":1.1195950802861793E-4},{"$f":"INDEX($D3932:$G3932,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":1.2393287416136194E-4},{"$f":"INDEX($D3932:$G3932,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":1.3549822936661997E-4},{"$f":"INDEX($D3932:$G3932,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":1.4626109360761676E-4},{"$f":"INDEX($D3932:$G3932,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":1.5588884103304767E-4},{"$f":"INDEX($D3932:$G3932,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":1.6472446451405674E-4},{"$f":"INDEX($D3932:$G3932,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":1.7275779321272936E-4},{"$f":"INDEX($D3932:$G3932,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":1.8000844855878593E-4},{"$f":"INDEX($D3932:$G3932,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":1.8647584564834008E-4},{"$f":"INDEX($D3932:$G3932,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":1.9215448524716468E-4},{"$f":"INDEX($D3932:$G3932,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":1.9704594195960956E-4},{"$f":"INDEX($D3932:$G3932,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":2.0116665315523727E-4},{"$f":"INDEX($D3932:$G3932,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":2.0454919364038554E-4}]
[null,null,6,1.9726993614822199E-5,3.0966286475446102E-5,{"$f":"E4046*'Scenario Setup'!$N$7 + D4046* 'Scenario Setup'!$N$7","v":2.5346640045134152E-5},null,4042,{"$f":"INDEX($D4046:$G4046,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":5.4420811157216656E-4},{"$f":"INDEX($D4046:$G4046,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":1.6381903433862509E-3},{"$f":"INDEX($D4046:$G4046,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":3.1756255957390159E-3},{"$f":"INDEX($D4046:$G4046,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":5.13623220971526E-3},{"$f":"INDEX($D4046:$G4046,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":7.5097184740854752E-3},{"$f":"INDEX($D4046:$G4046,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":1.0290627718704561E-2},{"$f":"INDEX($D4046:$G4046,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":1.3457708859332359E-2},{"$f":"INDEX($D4046:$G4046,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":1.7035126589092162E-2},{"$f":"INDEX($D4046:$G4046,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":2.1021499749667081E-2},{"$f":"INDEX($D4046:$G4046,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":2.5418673702425575E-2},{"$f":"INDEX($D4046:$G4046,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":3.021099966952304E-2},{"$f":"INDEX($D4046:$G4046,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":3.5473996329580405E-2},{"$f":"INDEX($D4046:$G4046,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":4.0981786241016206E-2},{"$f":"INDEX($D4046:$G4046,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":4.6759128446368203E-2},{"$f":"INDEX($D4046:$G4046,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":5.2811789740201162E-2},{"$f":"INDEX($D4046:$G4046,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":5.937036582969786E-2},{"$f":"INDEX($D4046:$G4046,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":6.6575399322867546E-2},{"$f":"INDEX($D4046:$G4046,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":7.4588803484992805E-2},{"$f":"INDEX($D4046:$G4046,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":8.3137862491501763E-2},{"$f":"INDEX($D4046:$G4046,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":9.2028934671365512E-2},{"$f":"INDEX($D4046:$G4046,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.10061702984658139},{"$f":"INDEX($D4046:$G4046,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":0.10860921865696783},{"$f":"INDEX($D4046:$G4046,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":0.11575850285491009},{"$f":"INDEX($D4046:$G4046,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":0.12231957893433561},{"$f":"INDEX($D4046:$G4046,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":0.12828489432790241},{"$f":"INDEX($D4046:$G4046,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":0.13366901933655856},{"$f":"INDEX($D4046:$G4046,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":0.13847151962775184},{"$f":"INDEX($D4046:$G4046,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":0.14268831163067133},{"$f":"INDEX($D4046:$G4046,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":0.14632056460054352},{"$f":"INDEX($D4046:$G4046,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":0.14938048444818808},{"$f":"INDEX($D4046:$G4046,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":0.1518922602739117}]
[null,null,6,5.6007852278698598E-5,8.1594257130474795E-5,{"$f":"E4091*'Scenario Setup'!$N$7 + D4091* 'Scenario Setup'!$N$7","v":6.8801054704586693E-5},null,4087,{"$f":"INDEX($D4091:$G4091,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":1.4339548470985908E-3},{"$f":"INDEX($D4091:$G4091,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":4.3165306312368517E-3},{"$f":"INDEX($D4091:$G4091,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":8.3675778047943572E-3},{"$f":"INDEX($D4091:$G4091,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":1.3533655446016675E-2},{"$f":"INDEX($D4091:$G4091,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":1.9787645529852956E-2},{"$f":"INDEX($D4091:$G4091,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":2.7115170066638578E-2},{"$f":"INDEX($D4091:$G4091,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":3.5460233758611001E-2},{"$f":"INDEX($D4091:$G4091,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":4.4886509083441842E-2},{"$f":"INDEX($D4091:$G4091,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":5.5390356774054794E-2},{"$f":"INDEX($D4091:$G4091,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":6.6976639243969002E-2},{"$f":"INDEX($D4091:$G4091,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":7.960412292763433E-2},{"$f":"INDEX($D4091:$G4091,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":9.3471794890756424E-2},{"$f":"INDEX($D4091:$G4091,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.10798448199034361},{"$f":"INDEX($D4091:$G4091,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.12320742277815869},{"$f":"INDEX($D4091:$G4091,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.13915581240260635},{"$f":"INDEX($D4091:$G4091,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.1564372563458607},{"$f":"INDEX($D4091:$G4091,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.17542207572165255},{"$f":"INDEX($D4091:$G4091,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.19653690200905116},{"$f":"INDEX($D4091:$G4091,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.21906314581144579},{"$f":"INDEX($D4091:$G4091,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.24249057325530957},{"$f":"INDEX($D4091:$G4091,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.26511967495735533},{"$f":"INDEX($D4091:$G4091,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":0.28617860009993107},{"$f":"INDEX($D4091:$G4091,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":0.30501652351733161},{"$f":"INDEX($D4091:$G4091,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":0.32230455478003217},{"$f":"INDEX($D4091:$G4091,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":0.3380227933383757},{"$f":"INDEX($D4091:$G4091,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":0.35220963103773151},{"$f":"INDEX($D4091:$G4091,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":0.36486392343858226},{"$f":"INDEX($D4091:$G4091,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":0.3759749105834167},{"$f":"INDEX($D4091:$G4091,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":0.38554567338772261},{"$f":"INDEX($D4091:$G4091,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":0.39360837367454338},{"$f":"INDEX($D4091:$G4091,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":0.40022674823297527}]
[null,null,6,5.8501680369109997E-5,8.7769245751288601E-5,{"$f":"E4163*'Scenario Setup'!$N$7 + D4163* 'Scenario Setup'!$N$7","v":7.3135463060199299E-5},null,4159,{"$f":"INDEX($D4163:$G4163,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":1.5424754118417124E-3},{"$f":"INDEX($D4163:$G4163,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":4.6432022435129389E-3},{"$f":"INDEX($D4163:$G4163,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":9.0008294519753097E-3},{"$f":"INDEX($D4163:$G4163,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":1.4557871748930412E-2},{"$f":"INDEX($D4163:$G4163,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":2.1285158838714281E-2},{"$f":"INDEX($D4163:$G4163,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":2.916722461681584E-2},{"$f":"INDEX($D4163:$G4163,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":3.8143836105779601E-2},{"$f":"INDEX($D4163:$G4163,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":4.8283484465852511E-2},{"$f":"INDEX($D4163:$G4163,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":5.9582255013114295E-2},{"$f":"INDEX($D4163:$G4163,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":7.2045378144680081E-2},{"$f":"INDEX($D4163:$G4163,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":8.5628499771484706E-2},{"$f":"INDEX($D4163:$G4163,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.10054566614243657},{"$f":"INDEX($D4163:$G4163,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.11615666188345276},{"$f":"INDEX($D4163:$G4163,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.13253166274811573},{"$f":"INDEX($D4163:$G4163,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.14968701384160149},{"$f":"INDEX($D4163:$G4163,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.16827630374673752},{"$f":"INDEX($D4163:$G4163,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.18869787918522948},{"$f":"INDEX($D4163:$G4163,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.21141065876787843},{"$f":"INDEX($D4163:$G4163,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.23564167082286019},{"$f":"INDEX($D4163:$G4163,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.26084206738205606},{"$f":"INDEX($D4163:$G4163,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.28518372154089944},{"$f":"INDEX($D4163:$G4163,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":0.30783636942445236},{"$f":"INDEX($D4163:$G4163,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":0.32809993193500869},{"$f":"INDEX($D4163:$G4163,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":0.34669630768269849},{"$f":"INDEX($D4163:$G4163,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":0.36360409006006106},{"$f":"INDEX($D4163:$G4163,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":0.37886457637685289},{"$f":"INDEX($D4163:$G4163,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":0.39247653558328227},{"$f":"INDEX($D4163:$G4163,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":0.40442839341679332},{"$f":"INDEX($D4163:$G4163,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":0.4147234639541128},{"$f":"INDEX($D4163:$G4163,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":0.42339634299952611},{"$f":"INDEX($D4163:$G4163,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":0.43051559089174235}]
[null,null,6,2.7450243263958802E-5,4.22458738560648E-5,{"$f":"E4238*'Scenario Setup'!$N$7 + D4238* 'Scenario Setup'!$N$7","v":3.4848058560011802E-5},null,4234,{"$f":"INDEX($D4238:$G4238,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":7.4243798174362084E-4},{"$f":"INDEX($D4238:$G4238,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":2.2349073936842483E-3},{"$f":"INDEX($D4238:$G4238,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":4.332359272012077E-3},{"$f":"INDEX($D4238:$G4238,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":7.0071242865734013E-3},{"$f":"INDEX($D4238:$G4238,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":1.0245161931261376E-2},{"$f":"INDEX($D4238:$G4238,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":1.4039027923119863E-2},{"$f":"INDEX($D4238:$G4238,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":1.8359730389816146E-2},{"$f":"INDEX($D4238:$G4238,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":2.3240236105660301E-2},{"$f":"INDEX($D4238:$G4238,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":2.8678660820176363E-2},{"$f":"INDEX($D4238:$G4238,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":3.4677522074615268E-2},{"$f":"INDEX($D4238:$G4238,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":4.1215470964407891E-2},{"$f":"INDEX($D4238:$G4238,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":4.839553413349252E-2},{"$f":"INDEX($D4238:$G4238,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":5.5909557424878187E-2},{"$f":"INDEX($D4238:$G4238,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":6.379131845631951E-2},{"$f":"INDEX($D4238:$G4238,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":7.2048684599189228E-2},{"$f":"INDEX($D4238:$G4238,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":8.0996246922232965E-2},{"$f":"INDEX($D4238:$G4238,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":9.0825741211854064E-2},{"$f":"INDEX($D4238:$G4238,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.10175805825475294},{"$f":"INDEX($D4238:$G4238,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.11342114445216982},{"$f":"INDEX($D4238:$G4238,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.12555082341944029},{"$f":"INDEX($D4238:$G4238,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.13726716485817658},{"$f":"INDEX($D4238:$G4238,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":0.14817053877694333},{"$f":"INDEX($D4238:$G4238,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":0.15792397687895504},{"$f":"INDEX($D4238:$G4238,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":0.16687494982274784},{"$f":"INDEX($D4238:$G4238,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":0.17501315398965978},{"$f":"INDEX($D4238:$G4238,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":0.1823584669680606},{"$f":"INDEX($D4238:$G4238,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":0.18891029621811739},{"$f":"INDEX($D4238:$G4238,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":0.19466307071285224},{"$f":"INDEX($D4238:$G4238,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":0.19961838561314579},{"$f":"INDEX($D4238:$G4238,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":0.20379289287916111},{"$f":"INDEX($D4238:$G4238,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":0.20721959258280082}]
[null,null,6,2.4342983364084001E-5,3.73583222531539E-5,{"$f":"E4283*'Scenario Setup'!$N$7 + D4283* 'Scenario Setup'!$N$7","v":3.0850652808618947E-5},null,4279,{"$f":"INDEX($D4283:$G4283,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":6.5654310926219791E-4},{"$f":"INDEX($D4283:$G4283,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":1.9763442674585914E-3},{"$f":"INDEX($D4283:$G4283,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":3.8311356595842161E-3},{"$f":"INDEX($D4283:$G4283,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":6.1964491031147179E-3},{"$f":"INDEX($D4283:$G4283,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":9.0598684801228412E-3},{"$f":"INDEX($D4283:$G4283,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":1.2414810759030953E-2},{"$f":"INDEX($D4283:$G4283,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":1.6235638223999208E-2},{"$f":"INDEX($D4283:$G4283,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":2.0551503624536796E-2},{"$f":"INDEX($D4283:$G4283,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":2.5360740704745525E-2},{"$f":"INDEX($D4283:$G4283,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":3.0665575743993152E-2},{"$f":"INDEX($D4283:$G4283,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":3.6447129756384797E-2},{"$f":"INDEX($D4283:$G4283,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":4.2796509925027162E-2},{"$f":"INDEX($D4283:$G4283,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":4.9441213369763481E-2},{"$f":"INDEX($D4283:$G4283,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":5.6411109874642262E-2},{"$f":"INDEX($D4283:$G4283,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":6.3713156611292357E-2},{"$f":"INDEX($D4283:$G4283,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":7.162554866603639E-2},{"$f":"INDEX($D4283:$G4283,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":8.0317839338217248E-2},{"$f":"INDEX($D4283:$G4283,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":8.998536389821947E-2},{"$f":"INDEX($D4283:$G4283,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.10029911274180886},{"$f":"INDEX($D4283:$G4283,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.11102547284103403},{"$f":"INDEX($D4283:$G4283,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.12138631566766324},{"$f":"INDEX($D4283:$G4283,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":0.13102824562020096},{"$f":"INDEX($D4283:$G4283,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":0.1396532792727794},{"$f":"INDEX($D4283:$G4283,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":0.14756868736334888},{"$f":"INDEX($D4283:$G4283,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":0.15476535832973276},{"$f":"INDEX($D4283:$G4283,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":0.16126087006260173},{"$f":"INDEX($D4283:$G4283,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":0.16705469857482985},{"$f":"INDEX($D4283:$G4283,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":0.17214191736822632},{"$f":"INDEX($D4283:$G4283,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":0.1765239370547346},{"$f":"INDEX($D4283:$G4283,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":0.18021548307940144},{"$f":"INDEX($D4283:$G4283,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":0.18324573763703042}]
[null,null,7,3.4933844160654599E-7,6.0416870671734803E-7,{"$f":"E4386*'Scenario Setup'!$N$7 + D4386* 'Scenario Setup'!$N$7","v":4.7675357416194701E-7},null,4382,{"$f":"INDEX($D4386:$G4386,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":1.0617789485812393E-5},{"$f":"INDEX($D4386:$G4386,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":3.196196424473791E-5},{"$f":"INDEX($D4386:$G4386,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":6.1958143115334896E-5},{"$f":"INDEX($D4386:$G4386,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":1.0021062015312093E-4},{"$f":"INDEX($D4386:$G4386,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":1.4651859860229609E-4},{"$f":"INDEX($D4386:$G4386,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":2.0077561592828549E-4},{"$f":"INDEX($D4386:$G4386,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":2.6256705218329854E-4},{"$f":"INDEX($D4386:$G4386,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":3.3236437337292479E-4},{"$f":"INDEX($D4386:$G4386,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":4.1014063236436072E-4},{"$f":"INDEX($D4386:$G4386,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":4.9593183313865498E-4},{"$f":"INDEX($D4386:$G4386,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":5.8943265972323912E-4},{"$f":"INDEX($D4386:$G4386,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":6.9211652167374684E-4},{"$f":"INDEX($D4386:$G4386,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":7.9957643005835674E-4},{"$f":"INDEX($D4386:$G4386,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":9.1229544695561242E-4},{"$f":"INDEX($D4386:$G4386,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":1.0303860855923374E-3},{"$f":"INDEX($D4386:$G4386,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":1.1583473907698402E-3},{"$f":"INDEX($D4386:$G4386,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":1.29892142346424E-3},{"$f":"INDEX($D4386:$G4386,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":1.4552671975328719E-3},{"$f":"INDEX($D4386:$G4386,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":1.6220638822986842E-3},{"$f":"INDEX($D4386:$G4386,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":1.7955334258456066E-3},{"$f":"INDEX($D4386:$G4386,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":1.9630917270093539E-3},{"$f":"INDEX($D4386:$G4386,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":2.119023578290287E-3},{"$f":"INDEX($D4386:$G4386,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":2.2585099126058491E-3},{"$f":"INDEX($D4386:$G4386,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":2.3865199939155273E-3},{"$f":"INDEX($D4386:$G4386,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":2.5029064676165341E-3},{"$f":"INDEX($D4386:$G4386,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":2.6079536080240101E-3},{"$f":"INDEX($D4386:$G4386,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":2.7016529410790286E-3},{"$f":"INDEX($D4386:$G4386,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":2.7839247941447817E-3},{"$f":"INDEX($D4386:$G4386,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":2.8547919800121597E-3},{"$f":"INDEX($D4386:$G4386,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":2.9144926424883029E-3},{"$f":"INDEX($D4386:$G4386,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":2.96349872377592E-3}]
[null,null,7,0,0,{"$f":"E4431*'Scenario Setup'!$N$7 + D4431* 'Scenario Setup'!$N$7","v":0},null,4427,{"$f":"INDEX($D4431:$G4431,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":0},{"$f":"INDEX($D4431:$G4431,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":0},{"$f":"INDEX($D4431:$G4431,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":0},{"$f":"INDEX($D4431:$G4431,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":0},{"$f":"INDEX($D4431:$G4431,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":0},{"$f":"INDEX($D4431:$G4431,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":0},{"$f":"INDEX($D4431:$G4431,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":0},{"$f":"INDEX($D4431:$G4431,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":0},{"$f":"INDEX($D4431:$G4431,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":0},{"$f":"INDEX($D4431:$G4431,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":0},{"$f":"INDEX($D4431:$G4431,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0},{"$f":"INDEX($D4431:$G4431,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0},{"$f":"INDEX($D4431:$G4431,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0},{"$f":"INDEX($D4431:$G4431,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0},{"$f":"INDEX($D4431:$G4431,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0},{"$f":"INDEX($D4431:$G4431,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0},{"$f":"INDEX($D4431:$G4431,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0},{"$f":"INDEX($D4431:$G4431,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0},{"$f":"INDEX($D4431:$G4431,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0},{"$f":"INDEX($D4431:$G4431,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0},{"$f":"INDEX($D4431:$G4431,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0},{"$f":"INDEX($D4431:$G4431,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":0},{"$f":"INDEX($D4431:$G4431,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":0},{"$f":"INDEX($D4431:$G4431,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":0},{"$f":"INDEX($D4431:$G4431,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":0},{"$f":"INDEX($D4431:$G4431,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":0},{"$f":"INDEX($D4431:$G4431,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":0},{"$f":"INDEX($D4431:$G4431,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":0},{"$f":"INDEX($D4431:$G4431,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":0},{"$f":"INDEX($D4431:$G4431,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":0},{"$f":"INDEX($D4431:$G4431,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":0}]
[null,null,7,2.6609789819147701E-6,4.1360460233726603E-6,{"$f":"E4465*'Scenario Setup'!$N$7 + D4465* 'Scenario Setup'!$N$7","v":3.398512502643715E-6},null,4461,{"$f":"INDEX($D4465:$G4465,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":7.2687753423064541E-5},{"$f":"INDEX($D4465:$G4465,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":2.1880669032312781E-4},{"$f":"INDEX($D4465:$G4465,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":4.2415591638317605E-4},{"$f":"INDEX($D4465:$G4465,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":6.8602648958104796E-4},{"$f":"INDEX($D4465:$G4465,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":1.0030437862162797E-3},{"$f":"INDEX($D4465:$G4465,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":1.374478980154927E-3},{"$f":"INDEX($D4465:$G4465,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":1.7974936470178335E-3},{"$f":"INDEX($D4465:$G4465,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":2.2753153705508847E-3},{"$f":"INDEX($D4465:$G4465,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":2.8077596748283442E-3},{"$f":"INDEX($D4465:$G4465,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":3.3950730375657667E-3},{"$f":"INDEX($D4465:$G4465,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":4.035165312583495E-3},{"$f":"INDEX($D4465:$G4465,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":4.7381232350361671E-3},{"$f":"INDEX($D4465:$G4465,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":5.4737772366494778E-3},{"$f":"INDEX($D4465:$G4465,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":6.2454342861008663E-3},{"$f":"INDEX($D4465:$G4465,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":7.053864631632596E-3},{"$f":"INDEX($D4465:$G4465,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":7.9298680418399877E-3},{"$f":"INDEX($D4465:$G4465,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":8.8922162443382351E-3},{"$f":"INDEX($D4465:$G4465,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":9.962535362025033E-3},{"$f":"INDEX($D4465:$G4465,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":1.1104399806619862E-2},{"$f":"INDEX($D4465:$G4465,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":1.2291945615905183E-2},{"$f":"INDEX($D4465:$G4465,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":1.343902396919636E-2},{"$f":"INDEX($D4465:$G4465,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":1.4506509435154741E-2},{"$f":"INDEX($D4465:$G4465,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":1.5461411421878485E-2},{"$f":"INDEX($D4465:$G4465,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":1.6337748745983229E-2},{"$f":"INDEX($D4465:$G4465,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":1.7134512640526716E-2},{"$f":"INDEX($D4465:$G4465,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":1.7853649203738813E-2},{"$f":"INDEX($D4465:$G4465,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":1.8495100423515719E-2},{"$f":"INDEX($D4465:$G4465,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":1.905832087324236E-2},{"$f":"INDEX($D4465:$G4465,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":1.9543466725775747E-2},{"$f":"INDEX($D4465:$G4465,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":1.9952168276984497E-2},{"$f":"INDEX($D4465:$G4465,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":2.0287656370586726E-2}]
[null,null,7,7.7814980278002595E-6,1.19626340392296E-5,{"$f":"E4579*'Scenario Setup'!$N$7 + D4579* 'Scenario Setup'!$N$7","v":9.8720660335149289E-6},null,4575,{"$f":"INDEX($D4579:$G4579,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":2.102338775778013E-4},{"$f":"INDEX($D4579:$G4579,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":6.3285184615431928E-4},{"$f":"INDEX($D4579:$G4579,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":1.226780837203666E-3},{"$f":"INDEX($D4579:$G4579,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":1.9841858116906182E-3},{"$f":"INDEX($D4579:$G4579,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":2.9010909627268148E-3},{"$f":"INDEX($D4579:$G4579,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":3.9753883156259662E-3},{"$f":"INDEX($D4579:$G4579,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":5.1988683311556755E-3},{"$f":"INDEX($D4579:$G4579,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":6.5808661093039048E-3},{"$f":"INDEX($D4579:$G4579,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":8.120848092664338E-3},{"$f":"INDEX($D4579:$G4579,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":9.8195271656423555E-3},{"$f":"INDEX($D4579:$G4579,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":1.1670858024657092E-2},{"$f":"INDEX($D4579:$G4579,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":1.370401440728876E-2},{"$f":"INDEX($D4579:$G4579,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":1.5831737249603454E-2},{"$f":"INDEX($D4579:$G4579,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":1.806359125563102E-2},{"$f":"INDEX($D4579:$G4579,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":2.0401804204702129E-2},{"$f":"INDEX($D4579:$G4579,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":2.2935457881235206E-2},{"$f":"INDEX($D4579:$G4579,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":2.5718845517577204E-2},{"$f":"INDEX($D4579:$G4579,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":2.8814516077750912E-2},{"$f":"INDEX($D4579:$G4579,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":3.2117116289621273E-2},{"$f":"INDEX($D4579:$G4579,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":3.5551840139651569E-2},{"$f":"INDEX($D4579:$G4579,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":3.8869520474251677E-2},{"$f":"INDEX($D4579:$G4579,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":4.1956995299070869E-2},{"$f":"INDEX($D4579:$G4579,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":4.4718846338918497E-2},{"$f":"INDEX($D4579:$G4579,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":4.7253465790428953E-2},{"$f":"INDEX($D4579:$G4579,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":4.9557936009627053E-2},{"$f":"INDEX($D4579:$G4579,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":5.163788567201516E-2},{"$f":"INDEX($D4579:$G4579,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":5.3493146989913018E-2},{"$f":"INDEX($D4579:$G4579,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":5.5122142432762582E-2},{"$f":"INDEX($D4579:$G4579,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":5.6525323697359464E-2},{"$f":"INDEX($D4579:$G4579,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":5.7707406067997347E-2},{"$f":"INDEX($D4579:$G4579,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":5.8677734073440978E-2}]
[null,null,7,4.4718589531612499E-7,7.4664120010337702E-7,{"$f":"E4624*'Scenario Setup'!$N$7 + D4624* 'Scenario Setup'!$N$7","v":5.96913547709751E-7},null,4620,{"$f":"INDEX($D4624:$G4624,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":1.3121631418491918E-5},{"$f":"INDEX($D4624:$G4624,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":3.9499098639209792E-5},{"$f":"INDEX($D4624:$G4624,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":7.6568848762722787E-5},{"$f":"INDEX($D4624:$G4624,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":1.2384186215264211E-4},{"$f":"INDEX($D4624:$G4624,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":1.8106999101670309E-4},{"$f":"INDEX($D4624:$G4624,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":2.4812166727847734E-4},{"$f":"INDEX($D4624:$G4624,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":3.2448449707849603E-4},{"$f":"INDEX($D4624:$G4624,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":4.1074112552946942E-4},{"$f":"INDEX($D4624:$G4624,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":5.0685825094040952E-4},{"$f":"INDEX($D4624:$G4624,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":6.1288036759796119E-4},{"$f":"INDEX($D4624:$G4624,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":7.2843016121617319E-4},{"$f":"INDEX($D4624:$G4624,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":8.5532849452201365E-4},{"$f":"INDEX($D4624:$G4624,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":9.8812914120764293E-4},{"$f":"INDEX($D4624:$G4624,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":1.1274290769953022E-3},{"$f":"INDEX($D4624:$G4624,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":1.2733673475021662E-3},{"$f":"INDEX($D4624:$G4624,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":1.4315039431289618E-3},{"$f":"INDEX($D4624:$G4624,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":1.605227546002391E-3},{"$f":"INDEX($D4624:$G4624,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":1.7984421151844843E-3},{"$f":"INDEX($D4624:$G4624,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":2.0045720843506524E-3},{"$f":"INDEX($D4624:$G4624,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":2.2189484774594289E-3},{"$f":"INDEX($D4624:$G4624,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":2.4260196641614443E-3},{"$f":"INDEX($D4624:$G4624,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":2.6187227010454868E-3},{"$f":"INDEX($D4624:$G4624,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":2.7911021091370672E-3},{"$f":"INDEX($D4624:$G4624,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":2.9492989830759617E-3},{"$f":"INDEX($D4624:$G4624,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":3.0931312197240179E-3},{"$f":"INDEX($D4624:$G4624,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":3.2229501297556485E-3},{"$f":"INDEX($D4624:$G4624,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":3.3387452407954107E-3},{"$f":"INDEX($D4624:$G4624,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":3.4404180921443314E-3},{"$f":"INDEX($D4624:$G4624,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":3.5279968762085691E-3},{"$f":"INDEX($D4624:$G4624,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":3.6017758948544451E-3},{"$f":"INDEX($D4624:$G4624,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":3.662338381686568E-3}]
[null,null,7,8.8901804000606104E-6,1.40775558576838E-5,{"$f":"E4734*'Scenario Setup'!$N$7 + D4734* 'Scenario Setup'!$N$7","v":1.1483868128872205E-5},null,4730,{"$f":"INDEX($D4734:$G4734,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":2.4740196390472829E-4},{"$f":"INDEX($D4734:$G4734,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":7.4473624994796615E-4},{"$f":"INDEX($D4734:$G4734,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":1.4436683178835174E-3},{"$f":"INDEX($D4734:$G4734,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":2.3349779408530008E-3},{"$f":"INDEX($D4734:$G4734,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":3.4139864131995583E-3},{"$f":"INDEX($D4734:$G4734,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":4.6782130829785169E-3},{"$f":"INDEX($D4734:$G4734,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":6.1179970137497141E-3},{"$f":"INDEX($D4734:$G4734,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":7.7443236950873236E-3},{"$f":"INDEX($D4734:$G4734,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":9.5565652398415697E-3},{"$f":"INDEX($D4734:$G4734,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":1.1555560566097208E-2},{"$f":"INDEX($D4734:$G4734,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":1.3734195596924591E-2},{"$f":"INDEX($D4734:$G4734,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":1.6126801811412361E-2},{"$f":"INDEX($D4734:$G4734,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":1.8630693267435189E-2},{"$f":"INDEX($D4734:$G4734,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":2.1257125651224121E-2},{"$f":"INDEX($D4734:$G4734,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":2.4008720600109466E-2},{"$f":"INDEX($D4734:$G4734,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":2.6990309022730589E-2},{"$f":"INDEX($D4734:$G4734,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":3.0265782868682527E-2},{"$f":"INDEX($D4734:$G4734,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":3.3908749382990377E-2},{"$f":"INDEX($D4734:$G4734,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":3.7795229468040065E-2},{"$f":"INDEX($D4734:$G4734,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":4.1837191856587241E-2},{"$f":"INDEX($D4734:$G4734,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":4.5741418139453614E-2},{"$f":"INDEX($D4734:$G4734,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":4.937473996164185E-2},{"$f":"INDEX($D4734:$G4734,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":5.2624869670245801E-2},{"$f":"INDEX($D4734:$G4734,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":5.5607594611057264E-2},{"$f":"INDEX($D4734:$G4734,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":5.8319481318177442E-2},{"$f":"INDEX($D4734:$G4734,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":6.076715358311658E-2},{"$f":"INDEX($D4734:$G4734,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":6.2950413954340742E-2},{"$f":"INDEX($D4734:$G4734,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":6.4867406003368086E-2},{"$f":"INDEX($D4734:$G4734,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":6.6518661284273611E-2},{"$f":"INDEX($D4734:$G4734,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":6.7909728715281448E-2},{"$f":"INDEX($D4734:$G4734,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":6.9051604881693651E-2}]
[null,null,7,0,0,{"$f":"E4771*'Scenario Setup'!$N$7 + D4771* 'Scenario Setup'!$N$7","v":0},null,4767,{"$f":"INDEX($D4771:$G4771,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":0},{"$f":"INDEX($D4771:$G4771,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":0},{"$f":"INDEX($D4771:$G4771,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":0},{"$f":"INDEX($D4771:$G4771,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":0},{"$f":"INDEX($D4771:$G4771,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":0},{"$f":"INDEX($D4771:$G4771,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":0},{"$f":"INDEX($D4771:$G4771,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":0},{"$f":"INDEX($D4771:$G4771,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":0},{"$f":"INDEX($D4771:$G4771,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":0},{"$f":"INDEX($D4771:$G4771,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":0},{"$f":"INDEX($D4771:$G4771,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0},{"$f":"INDEX($D4771:$G4771,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0},{"$f":"INDEX($D4771:$G4771,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0},{"$f":"INDEX($D4771:$G4771,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0},{"$f":"INDEX($D4771:$G4771,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0},{"$f":"INDEX($D4771:$G4771,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0},{"$f":"INDEX($D4771:$G4771,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0},{"$f":"INDEX($D4771:$G4771,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0},{"$f":"INDEX($D4771:$G4771,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0},{"$f":"INDEX($D4771:$G4771,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0},{"$f":"INDEX($D4771:$G4771,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0},{"$f":"INDEX($D4771:$G4771,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":0},{"$f":"INDEX($D4771:$G4771,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":0},{"$f":"INDEX($D4771:$G4771,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":0},{"$f":"INDEX($D4771:$G4771,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":0},{"$f":"INDEX($D4771:$G4771,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":0},{"$f":"INDEX($D4771:$G4771,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":0},{"$f":"INDEX($D4771:$G4771,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":0},{"$f":"INDEX($D4771:$G4771,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":0},{"$f":"INDEX($D4771:$G4771,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":0},{"$f":"INDEX($D4771:$G4771,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":0}]
[null,null,7,0,0,{"$f":"E4816*'Scenario Setup'!$N$7 + D4816* 'Scenario Setup'!$N$7","v":0},null,4812,{"$f":"INDEX($D4816:$G4816,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":0},{"$f":"INDEX($D4816:$G4816,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":0},{"$f":"INDEX($D4816:$G4816,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":0},{"$f":"INDEX($D4816:$G4816,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":0},{"$f":"INDEX($D4816:$G4816,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":0},{"$f":"INDEX($D4816:$G4816,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":0},{"$f":"INDEX($D4816:$G4816,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":0},{"$f":"INDEX($D4816:$G4816,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":0},{"$f":"INDEX($D4816:$G4816,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":0},{"$f":"INDEX($D4816:$G4816,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":0},{"$f":"INDEX($D4816:$G4816,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0},{"$f":"INDEX($D4816:$G4816,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0},{"$f":"INDEX($D4816:$G4816,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0},{"$f":"INDEX($D4816:$G4816,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0},{"$f":"INDEX($D4816:$G4816,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0},{"$f":"INDEX($D4816:$G4816,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0},{"$f":"INDEX($D4816:$G4816,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0},{"$f":"INDEX($D4816:$G4816,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0},{"$f":"INDEX($D4816:$G4816,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0},{"$f":"INDEX($D4816:$G4816,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0},{"$f":"INDEX($D4816:$G4816,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0},{"$f":"INDEX($D4816:$G4816,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":0},{"$f":"INDEX($D4816:$G4816,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":0},{"$f":"INDEX($D4816:$G4816,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":0},{"$f":"INDEX($D4816:$G4816,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":0},{"$f":"INDEX($D4816:$G4816,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":0},{"$f":"INDEX($D4816:$G4816,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":0},{"$f":"INDEX($D4816:$G4816,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":0},{"$f":"INDEX($D4816:$G4816,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":0},{"$f":"INDEX($D4816:$G4816,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":0},{"$f":"INDEX($D4816:$G4816,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":0}]
[null,null,7,8.3804219790090195E-7,1.3398677472428601E-6,{"$f":"E4919*'Scenario Setup'!$N$7 + D4919* 'Scenario Setup'!$N$7","v":1.0889549725718811E-6},null,4915,{"$f":"INDEX($D4919:$G4919,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":2.3547121062180429E-5},{"$f":"INDEX($D4919:$G4919,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":7.0882196568464146E-5},{"$f":"INDEX($D4919:$G4919,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":1.3740486178164844E-4},{"$f":"INDEX($D4919:$G4919,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":2.2223755779060564E-4},{"$f":"INDEX($D4919:$G4919,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":3.249349766973E-4},{"$f":"INDEX($D4919:$G4919,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":4.4526101604428761E-4},{"$f":"INDEX($D4919:$G4919,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":5.82296171247449E-4},{"$f":"INDEX($D4919:$G4919,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":7.3708601465733369E-4},{"$f":"INDEX($D4919:$G4919,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":9.0957078549235427E-4},{"$f":"INDEX($D4919:$G4919,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":1.0998303299485201E-3},{"$f":"INDEX($D4919:$G4919,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":1.3071875473752777E-3},{"$f":"INDEX($D4919:$G4919,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":1.534910024988124E-3},{"$f":"INDEX($D4919:$G4919,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":1.7732243629625525E-3},{"$f":"INDEX($D4919:$G4919,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":2.023201850313966E-3},{"$f":"INDEX($D4919:$G4919,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":2.285092008148114E-3},{"$f":"INDEX($D4919:$G4919,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":2.5688723890188634E-3},{"$f":"INDEX($D4919:$G4919,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":2.8806240742897901E-3},{"$f":"INDEX($D4919:$G4919,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":3.2273528236658852E-3},{"$f":"INDEX($D4919:$G4919,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":3.5972586062394622E-3},{"$f":"INDEX($D4919:$G4919,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":3.9819628187272487E-3},{"$f":"INDEX($D4919:$G4919,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":4.3535576415242245E-3},{"$f":"INDEX($D4919:$G4919,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":4.6993684324113747E-3},{"$f":"INDEX($D4919:$G4919,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":5.0087079239352081E-3},{"$f":"INDEX($D4919:$G4919,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":5.2925964758608474E-3},{"$f":"INDEX($D4919:$G4919,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":5.5507072992012282E-3},{"$f":"INDEX($D4919:$G4919,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":5.7836708304254917E-3},{"$f":"INDEX($D4919:$G4919,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":5.9914682765737906E-3},{"$f":"INDEX($D4919:$G4919,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":6.173922947269401E-3},{"$f":"INDEX($D4919:$G4919,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":6.3310854345446435E-3},{"$f":"INDEX($D4919:$G4919,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":6.4634838710267879E-3},{"$f":"INDEX($D4919:$G4919,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":6.5721648851309478E-3}]
[null,null,7,0,0,{"$f":"E4964*'Scenario Setup'!$N$7 + D4964* 'Scenario Setup'!$N$7","v":0},null,4960,{"$f":"INDEX($D4964:$G4964,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":0},{"$f":"INDEX($D4964:$G4964,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":0},{"$f":"INDEX($D4964:$G4964,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":0},{"$f":"INDEX($D4964:$G4964,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":0},{"$f":"INDEX($D4964:$G4964,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":0},{"$f":"INDEX($D4964:$G4964,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":0},{"$f":"INDEX($D4964:$G4964,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":0},{"$f":"INDEX($D4964:$G4964,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":0},{"$f":"INDEX($D4964:$G4964,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":0},{"$f":"INDEX($D4964:$G4964,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":0},{"$f":"INDEX($D4964:$G4964,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0},{"$f":"INDEX($D4964:$G4964,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0},{"$f":"INDEX($D4964:$G4964,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0},{"$f":"INDEX($D4964:$G4964,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0},{"$f":"INDEX($D4964:$G4964,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0},{"$f":"INDEX($D4964:$G4964,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0},{"$f":"INDEX($D4964:$G4964,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0},{"$f":"INDEX($D4964:$G4964,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0},{"$f":"INDEX($D4964:$G4964,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0},{"$f":"INDEX($D4964:$G4964,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0},{"$f":"INDEX($D4964:$G4964,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0},{"$f":"INDEX($D4964:$G4964,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":0},{"$f":"INDEX($D4964:$G4964,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":0},{"$f":"INDEX($D4964:$G4964,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":0},{"$f":"INDEX($D4964:$G4964,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":0},{"$f":"INDEX($D4964:$G4964,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":0},{"$f":"INDEX($D4964:$G4964,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":0},{"$f":"INDEX($D4964:$G4964,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":0},{"$f":"INDEX($D4964:$G4964,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":0},{"$f":"INDEX($D4964:$G4964,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":0},{"$f":"INDEX($D4964:$G4964,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":0}]
[null,null,7,1.39084449714042E-5,2.1256285746711901E-5,{"$f":"E5067*'Scenario Setup'!$N$7 + D5067* 'Scenario Setup'!$N$7","v":1.758236535905805E-5},null,5063,{"$f":"INDEX($D5067:$G5067,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":3.7356249140266978E-4},{"$f":"INDEX($D5067:$G5067,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":1.1245081671040309E-3},{"$f":"INDEX($D5067:$G5067,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":2.1798546991136526E-3},{"$f":"INDEX($D5067:$G5067,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":3.5256800842988468E-3},{"$f":"INDEX($D5067:$G5067,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":5.1549197508424368E-3},{"$f":"INDEX($D5067:$G5067,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":7.0638280594369192E-3},{"$f":"INDEX($D5067:$G5067,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":9.2378175612645493E-3},{"$f":"INDEX($D5067:$G5067,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":1.1693475702883295E-2},{"$f":"INDEX($D5067:$G5067,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":1.4429854411431133E-2},{"$f":"INDEX($D5067:$G5067,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":1.7448220404135677E-2},{"$f":"INDEX($D5067:$G5067,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":2.0737831841037675E-2},{"$f":"INDEX($D5067:$G5067,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":2.4350527247019773E-2},{"$f":"INDEX($D5067:$G5067,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":2.8131256857048023E-2},{"$f":"INDEX($D5067:$G5067,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":3.209701609882458E-2},{"$f":"INDEX($D5067:$G5067,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":3.6251763491341002E-2},{"$f":"INDEX($D5067:$G5067,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":4.0753787573577546E-2},{"$f":"INDEX($D5067:$G5067,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":4.5699561451465122E-2},{"$f":"INDEX($D5067:$G5067,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":5.1200227758646896E-2},{"$f":"INDEX($D5067:$G5067,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":5.7068585311043328E-2},{"$f":"INDEX($D5067:$G5067,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":6.3171712045328371E-2},{"$f":"INDEX($D5067:$G5067,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":6.9066865318198056E-2},{"$f":"INDEX($D5067:$G5067,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":7.4552968704535746E-2},{"$f":"INDEX($D5067:$G5067,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":7.9460474417770391E-2},{"$f":"INDEX($D5067:$G5067,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":8.3964214575983076E-2},{"$f":"INDEX($D5067:$G5067,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":8.8059004846539349E-2},{"$f":"INDEX($D5067:$G5067,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":9.1754846767098996E-2},{"$f":"INDEX($D5067:$G5067,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":9.5051442197397557E-2},{"$f":"INDEX($D5067:$G5067,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":9.7945988039036605E-2},{"$f":"INDEX($D5067:$G5067,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":0.10043928690757113},{"$f":"INDEX($D5067:$G5067,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":0.10253971734488372},{"$f":"INDEX($D5067:$G5067,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":0.10426388355143225}]
[null,null,8,5.9359686629088698E-7,1.02660512384275E-6,{"$f":"E5112*'Scenario Setup'!$N$7 + D5112* 'Scenario Setup'!$N$7","v":8.101009950668185E-7},null,5108,{"$f":"INDEX($D5112:$G5112,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":1.8041777021593117E-5},{"$f":"INDEX($D5112:$G5112,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":5.4309857324466659E-5},{"$f":"INDEX($D5112:$G5112,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":1.0527944674854313E-4},{"$f":"INDEX($D5112:$G5112,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":1.7027816066743582E-4},{"$f":"INDEX($D5112:$G5112,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":2.4896480468285286E-4},{"$f":"INDEX($D5112:$G5112,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":3.4115847736399077E-4},{"$f":"INDEX($D5112:$G5112,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":4.4615465535815559E-4},{"$f":"INDEX($D5112:$G5112,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":5.647544549953965E-4},{"$f":"INDEX($D5112:$G5112,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":6.9691208763373094E-4},{"$f":"INDEX($D5112:$G5112,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":8.4268873133652473E-4},{"$f":"INDEX($D5112:$G5112,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":1.0015655923656303E-3},{"$f":"INDEX($D5112:$G5112,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":1.1760462922799178E-3},{"$f":"INDEX($D5112:$G5112,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":1.3586424633969436E-3},{"$f":"INDEX($D5112:$G5112,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":1.5501749261257311E-3},{"$f":"INDEX($D5112:$G5112,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":1.7508348632499511E-3},{"$f":"INDEX($D5112:$G5112,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":1.9682670640380133E-3},{"$f":"INDEX($D5112:$G5112,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":2.2071308460227105E-3},{"$f":"INDEX($D5112:$G5112,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":2.4727940142164062E-3},{"$f":"INDEX($D5112:$G5112,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":2.7562153985362606E-3},{"$f":"INDEX($D5112:$G5112,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":3.0509753228023283E-3},{"$f":"INDEX($D5112:$G5112,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":3.3356908477948613E-3},{"$f":"INDEX($D5112:$G5112,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":3.6006506772522043E-3},{"$f":"INDEX($D5112:$G5112,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":3.8376662391677468E-3},{"$f":"INDEX($D5112:$G5112,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":4.0551813204934067E-3},{"$f":"INDEX($D5112:$G5112,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":4.2529455358838956E-3},{"$f":"INDEX($D5112:$G5112,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":4.4314419250353386E-3},{"$f":"INDEX($D5112:$G5112,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":4.5906560888035594E-3},{"$f":"INDEX($D5112:$G5112,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":4.7304526472255332E-3},{"$f":"INDEX($D5112:$G5112,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":4.8508703638581218E-3},{"$f":"INDEX($D5112:$G5112,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":4.9523138933117057E-3},{"$f":"INDEX($D5112:$G5112,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":5.0355851610717865E-3}]
[null,null,8,1.87775479860303E-6,2.96679068040919E-6,{"$f":"E5167*'Scenario Setup'!$N$7 + D5167* 'Scenario Setup'!$N$7","v":2.4222727395061098E-6},null,5163,{"$f":"INDEX($D5167:$G5167,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":5.2139011078890731E-5},{"$f":"INDEX($D5167:$G5167,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":1.5695029648932562E-4},{"$f":"INDEX($D5167:$G5167,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":3.0424753802422701E-4},{"$f":"INDEX($D5167:$G5167,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":4.9208760838285862E-4},{"$f":"INDEX($D5167:$G5167,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":7.1948448836703946E-4},{"$f":"INDEX($D5167:$G5167,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":9.8591539013311263E-4},{"$f":"INDEX($D5167:$G5167,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":1.2893443085332773E-3},{"$f":"INDEX($D5167:$G5167,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":1.6320863931871036E-3},{"$f":"INDEX($D5167:$G5167,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":2.0140093192959445E-3},{"$f":"INDEX($D5167:$G5167,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":2.4352898856152549E-3},{"$f":"INDEX($D5167:$G5167,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":2.8944288278304076E-3},{"$f":"INDEX($D5167:$G5167,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":3.3986613729392236E-3},{"$f":"INDEX($D5167:$G5167,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":3.9263468541110205E-3},{"$f":"INDEX($D5167:$G5167,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":4.4798573638702007E-3},{"$f":"INDEX($D5167:$G5167,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":5.0597454021874709E-3},{"$f":"INDEX($D5167:$G5167,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":5.6881036793254803E-3},{"$f":"INDEX($D5167:$G5167,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":6.3783971775956483E-3},{"$f":"INDEX($D5167:$G5167,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":7.1461383404049662E-3},{"$f":"INDEX($D5167:$G5167,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":7.9651990504093825E-3},{"$f":"INDEX($D5167:$G5167,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":8.8170270570701384E-3},{"$f":"INDEX($D5167:$G5167,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":9.6398277099188599E-3},{"$f":"INDEX($D5167:$G5167,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":1.040553629100837E-2},{"$f":"INDEX($D5167:$G5167,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":1.1090488609939799E-2},{"$f":"INDEX($D5167:$G5167,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":1.1719086403909375E-2},{"$f":"INDEX($D5167:$G5167,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":1.2290606083202159E-2},{"$f":"INDEX($D5167:$G5167,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":1.2806443586368869E-2},{"$f":"INDEX($D5167:$G5167,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":1.3266557301259163E-2},{"$f":"INDEX($D5167:$G5167,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":1.3670555992720126E-2},{"$f":"INDEX($D5167:$G5167,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":1.4018551683725892E-2},{"$f":"INDEX($D5167:$G5167,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":1.4311713787421772E-2},{"$f":"INDEX($D5167:$G5167,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":1.4552359791809246E-2}]
[null,null,8,5.7184959110414001E-6,8.9287273032004107E-6,{"$f":"E5259*'Scenario Setup'!$N$7 + D5259* 'Scenario Setup'!$N$7","v":7.3236116071209054E-6},null,5255,{"$f":"INDEX($D5259:$G5259,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":1.569153546477206E-4},{"$f":"INDEX($D5259:$G5259,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":4.7235095039342646E-4},{"$f":"INDEX($D5259:$G5259,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":9.1565047633011506E-4},{"$f":"INDEX($D5259:$G5259,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":1.4809659790115779E-3},{"$f":"INDEX($D5259:$G5259,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":2.1653299769115938E-3},{"$f":"INDEX($D5259:$G5259,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":2.9671691099261753E-3},{"$f":"INDEX($D5259:$G5259,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":3.8803559033828857E-3},{"$f":"INDEX($D5259:$G5259,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":4.911857933307816E-3},{"$f":"INDEX($D5259:$G5259,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":6.0612769606036244E-3},{"$f":"INDEX($D5259:$G5259,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":7.3291450713003177E-3},{"$f":"INDEX($D5259:$G5259,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":8.7109501431544504E-3},{"$f":"INDEX($D5259:$G5259,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":1.0228467008231821E-2},{"$f":"INDEX($D5259:$G5259,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":1.1816566834199738E-2},{"$f":"INDEX($D5259:$G5259,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":1.3482388570033671E-2},{"$f":"INDEX($D5259:$G5259,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":1.5227594996194013E-2},{"$f":"INDEX($D5259:$G5259,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":1.7118675395738851E-2},{"$f":"INDEX($D5259:$G5259,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":1.9196153407897262E-2},{"$f":"INDEX($D5259:$G5259,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":2.15067146239049E-2},{"$f":"INDEX($D5259:$G5259,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":2.3971724970838607E-2},{"$f":"INDEX($D5259:$G5259,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":2.6535350382946771E-2},{"$f":"INDEX($D5259:$G5259,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":2.9011616303118881E-2},{"$f":"INDEX($D5259:$G5259,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":3.131606034745766E-2},{"$f":"INDEX($D5259:$G5259,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":3.3377463772990189E-2},{"$f":"INDEX($D5259:$G5259,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":3.5269265012224764E-2},{"$f":"INDEX($D5259:$G5259,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":3.698928638026884E-2},{"$f":"INDEX($D5259:$G5259,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":3.8541729034532568E-2},{"$f":"INDEX($D5259:$G5259,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":3.9926467740854552E-2},{"$f":"INDEX($D5259:$G5259,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":4.1142325054524968E-2},{"$f":"INDEX($D5259:$G5259,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":4.2189638115131836E-2},{"$f":"INDEX($D5259:$G5259,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":4.30719263388403E-2},{"$f":"INDEX($D5259:$G5259,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":4.3796164339171412E-2}]
[null,null,8,1.2208758231063101E-7,1.0740287169752001E-7,{"$f":"E5304*'Scenario Setup'!$N$7 + D5304* 'Scenario Setup'!$N$7","v":1.1474522700407551E-7},null,5300,{"$f":"INDEX($D5304:$G5304,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":1.887520934429159E-6},{"$f":"INDEX($D5304:$G5304,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":5.6818678405737073E-6},{"$f":"INDEX($D5304:$G5304,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":1.1014278663635097E-5},{"$f":"INDEX($D5304:$G5304,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":1.7814408888393219E-5},{"$f":"INDEX($D5304:$G5304,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":2.6046562941805846E-5},{"$f":"INDEX($D5304:$G5304,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":3.5691815014220128E-5},{"$f":"INDEX($D5304:$G5304,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":4.6676458254286986E-5},{"$f":"INDEX($D5304:$G5304,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":5.9084305018298751E-5},{"$f":"INDEX($D5304:$G5304,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":7.2910564923345941E-5},{"$f":"INDEX($D5304:$G5304,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":8.8161638385263013E-5},{"$f":"INDEX($D5304:$G5304,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":1.0478324948432029E-4},{"$f":"INDEX($D5304:$G5304,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":1.2303732575119286E-4},{"$f":"INDEX($D5304:$G5304,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":1.4214043821719326E-4},{"$f":"INDEX($D5304:$G5304,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":1.621784606686777E-4},{"$f":"INDEX($D5304:$G5304,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":1.8317139454486416E-4},{"$f":"INDEX($D5304:$G5304,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":2.0591903355599258E-4},{"$f":"INDEX($D5304:$G5304,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":2.3090883297727078E-4},{"$f":"INDEX($D5304:$G5304,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":2.5870236966006133E-4},{"$f":"INDEX($D5304:$G5304,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":2.8835376129007377E-4},{"$f":"INDEX($D5304:$G5304,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":3.1919138482444491E-4},{"$f":"INDEX($D5304:$G5304,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":3.4897816875028578E-4},{"$f":"INDEX($D5304:$G5304,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":3.7669812251564679E-4},{"$f":"INDEX($D5304:$G5304,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":4.0149456215491541E-4},{"$f":"INDEX($D5304:$G5304,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":4.2425087208297098E-4},{"$f":"INDEX($D5304:$G5304,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":4.4494085712068335E-4},{"$f":"INDEX($D5304:$G5304,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":4.6361505261928248E-4},{"$f":"INDEX($D5304:$G5304,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":4.8027195214810802E-4},{"$f":"INDEX($D5304:$G5304,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":4.9489739232879619E-4},{"$f":"INDEX($D5304:$G5304,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":5.0749542858365831E-4},{"$f":"INDEX($D5304:$G5304,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":5.1810839565873384E-4},{"$f":"INDEX($D5304:$G5304,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":5.2682019056371975E-4}]
[null,null,8,6.2799671569298402E-7,9.1818967530065697E-7,{"$f":"E5407*'Scenario Setup'!$N$7 + D5407* 'Scenario Setup'!$N$7","v":7.7309319549682044E-7},null,5403,{"$f":"INDEX($D5407:$G5407,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":1.6136460846109022E-5},{"$f":"INDEX($D5407:$G5407,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":4.857442175596951E-5},{"$f":"INDEX($D5407:$G5407,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":9.416132725311089E-5},{"$f":"INDEX($D5407:$G5407,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":1.5229580042304026E-4},{"$f":"INDEX($D5407:$G5407,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":2.226726789725778E-4},{"$f":"INDEX($D5407:$G5407,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":3.0513016571003486E-4},{"$f":"INDEX($D5407:$G5407,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":3.990381390302998E-4},{"$f":"INDEX($D5407:$G5407,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":5.0511311273783552E-4},{"$f":"INDEX($D5407:$G5407,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":6.2331413373652189E-4},{"$f":"INDEX($D5407:$G5407,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":7.5369591933180814E-4},{"$f":"INDEX($D5407:$G5407,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":8.9579446340983958E-4},{"$f":"INDEX($D5407:$G5407,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":1.0518489905885591E-3},{"$f":"INDEX($D5407:$G5407,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":1.2151619481953887E-3},{"$f":"INDEX($D5407:$G5407,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":1.3864674732488739E-3},{"$f":"INDEX($D5407:$G5407,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":1.5659365585231448E-3},{"$f":"INDEX($D5407:$G5407,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":1.7604066592510645E-3},{"$f":"INDEX($D5407:$G5407,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":1.9740450420409894E-3},{"$f":"INDEX($D5407:$G5407,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":2.2116526405985019E-3},{"$f":"INDEX($D5407:$G5407,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":2.4651430847800089E-3},{"$f":"INDEX($D5407:$G5407,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":2.7287746534014833E-3},{"$f":"INDEX($D5407:$G5407,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":2.9834225695032474E-3},{"$f":"INDEX($D5407:$G5407,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":3.2204011059696405E-3},{"$f":"INDEX($D5407:$G5407,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":3.4323864514370661E-3},{"$f":"INDEX($D5407:$G5407,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":3.626930680037659E-3},{"$f":"INDEX($D5407:$G5407,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":3.8038098485691581E-3},{"$f":"INDEX($D5407:$G5407,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":3.9634559849373689E-3},{"$f":"INDEX($D5407:$G5407,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":4.1058562106311581E-3},{"$f":"INDEX($D5407:$G5407,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":4.2308894425958981E-3},{"$f":"INDEX($D5407:$G5407,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":4.3385903507322764E-3},{"$f":"INDEX($D5407:$G5407,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":4.429320855779518E-3},{"$f":"INDEX($D5407:$G5407,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":4.5037981952460353E-3}]
[null,null,8,3.5148850796740199E-6,5.2173638036758301E-6,{"$f":"E5452*'Scenario Setup'!$N$7 + D5452* 'Scenario Setup'!$N$7","v":4.3661244416749248E-6},null,5448,{"$f":"INDEX($D5452:$G5452,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":9.1691062318201204E-5},{"$f":"INDEX($D5452:$G5452,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":2.7601097754785189E-4},{"$f":"INDEX($D5452:$G5452,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":5.3504620421220689E-4},{"$f":"INDEX($D5452:$G5452,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":8.6537958109671187E-4},{"$f":"INDEX($D5452:$G5452,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":1.2652771062347671E-3},{"$f":"INDEX($D5452:$G5452,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":1.7338194109663225E-3},{"$f":"INDEX($D5452:$G5452,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":2.2674260001683553E-3},{"$f":"INDEX($D5452:$G5452,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":2.8701682692058978E-3},{"$f":"INDEX($D5452:$G5452,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":3.5418135132173141E-3},{"$f":"INDEX($D5452:$G5452,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":4.2826726484507015E-3},{"$f":"INDEX($D5452:$G5452,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":5.0901090860091987E-3},{"$f":"INDEX($D5452:$G5452,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":5.9768466124744063E-3},{"$f":"INDEX($D5452:$G5452,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":6.9048282012568263E-3},{"$f":"INDEX($D5452:$G5452,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":7.8782253868558451E-3},{"$f":"INDEX($D5452:$G5452,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":8.8980097893347626E-3},{"$f":"INDEX($D5452:$G5452,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":1.0003033393638318E-2},{"$f":"INDEX($D5452:$G5452,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":1.1216975562045968E-2},{"$f":"INDEX($D5452:$G5452,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":1.256711629825755E-2},{"$f":"INDEX($D5452:$G5452,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":1.4007506997071758E-2},{"$f":"INDEX($D5452:$G5452,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":1.5505521885097557E-2},{"$f":"INDEX($D5452:$G5452,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":1.6952489604175627E-2},{"$f":"INDEX($D5452:$G5452,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":1.8299055865665093E-2},{"$f":"INDEX($D5452:$G5452,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":1.950360509781509E-2},{"$f":"INDEX($D5452:$G5452,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":2.0609049913650566E-2},{"$f":"INDEX($D5452:$G5452,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":2.1614117816661279E-2},{"$f":"INDEX($D5452:$G5452,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":2.2521263688249804E-2},{"$f":"INDEX($D5452:$G5452,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":2.3330414349769461E-2},{"$f":"INDEX($D5452:$G5452,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":2.4040881779601789E-2},{"$f":"INDEX($D5452:$G5452,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":2.4652862980054473E-2},{"$f":"INDEX($D5452:$G5452,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":2.5168414467570059E-2},{"$f":"INDEX($D5452:$G5452,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":2.559161174976499E-2}]
[null,null,8,2.1865056366635901E-7,2.8586961236217199E-7,{"$f":"E5497*'Scenario Setup'!$N$7 + D5497* 'Scenario Setup'!$N$7","v":2.5226008801426548E-7},null,5493,{"$f":"INDEX($D5497:$G5497,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":5.0239334323423652E-6},{"$f":"INDEX($D5497:$G5497,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":1.5123183685929344E-5},{"$f":"INDEX($D5497:$G5497,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":2.9316232631934466E-5},{"$f":"INDEX($D5497:$G5497,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":4.7415847294367933E-5},{"$f":"INDEX($D5497:$G5497,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":6.9327018299017069E-5},{"$f":"INDEX($D5497:$G5497,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":9.4999371630889612E-5},{"$f":"INDEX($D5497:$G5497,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":1.2423672492827982E-4},{"$f":"INDEX($D5497:$G5497,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":1.5726215794153116E-4},{"$f":"INDEX($D5497:$G5497,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":1.9406292031412371E-4},{"$f":"INDEX($D5497:$G5497,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":2.3465604775808861E-4},{"$f":"INDEX($D5497:$G5497,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":2.7889707638816387E-4},{"$f":"INDEX($D5497:$G5497,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":3.2748316746715017E-4},{"$f":"INDEX($D5497:$G5497,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":3.7832910174483305E-4},{"$f":"INDEX($D5497:$G5497,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":4.3166344579145154E-4},{"$f":"INDEX($D5497:$G5497,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":4.8753943657903025E-4},{"$f":"INDEX($D5497:$G5497,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":5.4808585068777014E-4},{"$f":"INDEX($D5497:$G5497,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":6.1460012689528592E-4},{"$f":"INDEX($D5497:$G5497,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":6.8857699019610771E-4},{"$f":"INDEX($D5497:$G5497,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":7.6749882624480199E-4},{"$f":"INDEX($D5497:$G5497,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":8.4957800482364466E-4},{"$f":"INDEX($D5497:$G5497,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":9.2886020873321213E-4},{"$f":"INDEX($D5497:$G5497,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":1.002641219541921E-3},{"$f":"INDEX($D5497:$G5497,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":1.068640838319371E-3},{"$f":"INDEX($D5497:$G5497,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":1.1292103314354189E-3},{"$f":"INDEX($D5497:$G5497,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":1.1842799763064373E-3},{"$f":"INDEX($D5497:$G5497,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":1.2339842807071102E-3},{"$f":"INDEX($D5497:$G5497,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":1.2783192350356259E-3},{"$f":"INDEX($D5497:$G5497,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":1.3172471412358844E-3},{"$f":"INDEX($D5497:$G5497,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":1.3507787934513363E-3},{"$f":"INDEX($D5497:$G5497,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":1.3790268722579141E-3},{"$f":"INDEX($D5497:$G5497,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":1.4022146827242948E-3}]
[null,null,8,7.2027946617935698E-6,1.12077470221312E-5,{"$f":"E5600*'Scenario Setup'!$N$7 + D5600* 'Scenario Setup'!$N$7","v":9.2052708419623855E-6},null,5596,{"$f":"INDEX($D5600:$G5600,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":1.9696733241581646E-4},{"$f":"INDEX($D5600:$G5600,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":5.9291652414730951E-4},{"$f":"INDEX($D5600:$G5600,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":1.1493663711426619E-3},{"$f":"INDEX($D5600:$G5600,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":1.8589762546779923E-3},{"$f":"INDEX($D5600:$G5600,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":2.718021256172036E-3},{"$f":"INDEX($D5600:$G5600,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":3.7245264220371879E-3},{"$f":"INDEX($D5600:$G5600,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":4.870800265717623E-3},{"$f":"INDEX($D5600:$G5600,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":6.1655888074249694E-3},{"$f":"INDEX($D5600:$G5600,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":7.608392159223828E-3},{"$f":"INDEX($D5600:$G5600,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":9.1998782198433049E-3},{"$f":"INDEX($D5600:$G5600,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":1.0934383167002773E-2},{"$f":"INDEX($D5600:$G5600,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":1.2839239766163156E-2},{"$f":"INDEX($D5600:$G5600,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":1.4832695327176775E-2},{"$f":"INDEX($D5600:$G5600,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":1.6923710985422051E-2},{"$f":"INDEX($D5600:$G5600,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":1.9114373939009156E-2},{"$f":"INDEX($D5600:$G5600,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":2.1488144578080223E-2},{"$f":"INDEX($D5600:$G5600,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":2.4095890028651392E-2},{"$f":"INDEX($D5600:$G5600,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":2.6996212180821863E-2},{"$f":"INDEX($D5600:$G5600,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":3.0090405948556956E-2},{"$f":"INDEX($D5600:$G5600,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":3.3308385857979912E-2},{"$f":"INDEX($D5600:$G5600,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":3.6416708136213907E-2},{"$f":"INDEX($D5600:$G5600,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":3.930935173463003E-2},{"$f":"INDEX($D5600:$G5600,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":4.1896919628616663E-2},{"$f":"INDEX($D5600:$G5600,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":4.427159509864647E-2},{"$f":"INDEX($D5600:$G5600,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":4.6430644615007913E-2},{"$f":"INDEX($D5600:$G5600,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":4.8379341662695446E-2},{"$f":"INDEX($D5600:$G5600,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":5.0117529042059933E-2},{"$f":"INDEX($D5600:$G5600,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":5.1643728770630608E-2},{"$f":"INDEX($D5600:$G5600,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":5.2958364041443322E-2},{"$f":"INDEX($D5600:$G5600,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":5.4065852586690478E-2},{"$f":"INDEX($D5600:$G5600,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":5.4974949260369353E-2}]
[null,null,8,7.7910144321009903E-6,1.15795619915197E-5,{"$f":"E5652*'Scenario Setup'!$N$7 + D5652* 'Scenario Setup'!$N$7","v":9.6852882118103454E-6},null,5648,{"$f":"INDEX($D5652:$G5652,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":2.0350168785122273E-4},{"$f":"INDEX($D5652:$G5652,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":6.125864220170999E-4},{"$f":"INDEX($D5652:$G5652,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":1.1874963914990026E-3},{"$f":"INDEX($D5652:$G5652,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":1.9206474538817383E-3},{"$f":"INDEX($D5652:$G5652,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":2.8081911170874663E-3},{"$f":"INDEX($D5652:$G5652,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":3.8480869088024471E-3},{"$f":"INDEX($D5652:$G5652,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":5.0323881788030241E-3},{"$f":"INDEX($D5652:$G5652,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":6.3701310949309262E-3},{"$f":"INDEX($D5652:$G5652,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":7.8607991855594011E-3},{"$f":"INDEX($D5652:$G5652,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":9.5050825068364372E-3},{"$f":"INDEX($D5652:$G5652,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":1.1297129340207188E-2},{"$f":"INDEX($D5652:$G5652,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":1.3265179210656418E-2},{"$f":"INDEX($D5652:$G5652,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":1.5324767297407102E-2},{"$f":"INDEX($D5652:$G5652,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":1.7485152019874307E-2},{"$f":"INDEX($D5652:$G5652,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":1.974848981858596E-2},{"$f":"INDEX($D5652:$G5652,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":2.2201009866950325E-2},{"$f":"INDEX($D5652:$G5652,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":2.4895266798639199E-2},{"$f":"INDEX($D5652:$G5652,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":2.7891806610799371E-2},{"$f":"INDEX($D5652:$G5652,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":3.1088649694115979E-2},{"$f":"INDEX($D5652:$G5652,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":3.4413385501861078E-2},{"$f":"INDEX($D5652:$G5652,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":3.7624825806443184E-2},{"$f":"INDEX($D5652:$G5652,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":4.0613432330224519E-2},{"$f":"INDEX($D5652:$G5652,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":4.3286842318558352E-2},{"$f":"INDEX($D5652:$G5652,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":4.5740297215483977E-2},{"$f":"INDEX($D5652:$G5652,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":4.7970972806938739E-2},{"$f":"INDEX($D5652:$G5652,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":4.9984317524822852E-2},{"$f":"INDEX($D5652:$G5652,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":5.1780168954417394E-2},{"$f":"INDEX($D5652:$G5652,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":5.3357000081451889E-2},{"$f":"INDEX($D5652:$G5652,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":5.4715248138314201E-2},{"$f":"INDEX($D5652:$G5652,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":5.5859477414658881E-2},{"$f":"INDEX($D5652:$G5652,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":5.6798733205172536E-2}]
[null,null,8,1.67426297185862E-6,2.6719796637235699E-6,{"$f":"E5758*'Scenario Setup'!$N$7 + D5758* 'Scenario Setup'!$N$7","v":2.173121317791095E-6},null,5754,{"$f":"INDEX($D5758:$G5758,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":4.6957939503247739E-5},{"$f":"INDEX($D5758:$G5758,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":1.4135409120842398E-4},{"$f":"INDEX($D5758:$G5758,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":2.7401435487406015E-4},{"$f":"INDEX($D5758:$G5758,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":4.4318869243178895E-4},{"$f":"INDEX($D5758:$G5758,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":6.4798906575240295E-4},{"$f":"INDEX($D5758:$G5758,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":8.8794463660120057E-4},{"$f":"INDEX($D5758:$G5758,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":1.1612217183665566E-3},{"$f":"INDEX($D5758:$G5758,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":1.4699054034490969E-3},{"$f":"INDEX($D5758:$G5758,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":1.8138765162112123E-3},{"$f":"INDEX($D5758:$G5758,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":2.1932942868548399E-3},{"$f":"INDEX($D5758:$G5758,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":2.6068084334791761E-3},{"$f":"INDEX($D5758:$G5758,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":3.0609352160712359E-3},{"$f":"INDEX($D5758:$G5758,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":3.5361844083528974E-3},{"$f":"INDEX($D5758:$G5758,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":4.0346923871934582E-3},{"$f":"INDEX($D5758:$G5758,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":4.55695675045032E-3},{"$f":"INDEX($D5758:$G5758,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":5.1228748481212932E-3},{"$f":"INDEX($D5758:$G5758,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":5.744573642565429E-3},{"$f":"INDEX($D5758:$G5758,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":6.4360241003196808E-3},{"$f":"INDEX($D5758:$G5758,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":7.1736944641031287E-3},{"$f":"INDEX($D5758:$G5758,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":7.9408760269337776E-3},{"$f":"INDEX($D5758:$G5758,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":8.681914694146739E-3},{"$f":"INDEX($D5758:$G5758,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":9.3715345485301336E-3},{"$f":"INDEX($D5758:$G5758,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":9.9884229184749439E-3},{"$f":"INDEX($D5758:$G5758,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":1.0554556732107036E-2},{"$f":"INDEX($D5758:$G5758,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":1.1069284303071874E-2},{"$f":"INDEX($D5758:$G5758,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":1.1533862855023266E-2},{"$f":"INDEX($D5758:$G5758,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":1.1948254910824657E-2},{"$f":"INDEX($D5758:$G5758,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":1.2312108112495676E-2},{"$f":"INDEX($D5758:$G5758,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":1.262552335124875E-2},{"$f":"INDEX($D5758:$G5758,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":1.2889553835240215E-2},{"$f":"INDEX($D5758:$G5758,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":1.3106286762886792E-2}]
[null,null,8,1.3895099845101599E-5,2.12397129743106E-5,{"$f":"E5792*'Scenario Setup'!$N$7 + D5792* 'Scenario Setup'!$N$7","v":1.75674064097061E-5},null,5788,{"$f":"INDEX($D5792:$G5792,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":3.7327123797196933E-4},{"$f":"INDEX($D5792:$G5792,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":1.1236314279531329E-3},{"$f":"INDEX($D5792:$G5792,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":2.1781551436867641E-3},{"$f":"INDEX($D5792:$G5792,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":3.5229312365324434E-3},{"$f":"INDEX($D5792:$G5792,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":5.1509006426691799E-3},{"$f":"INDEX($D5792:$G5792,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":7.0583206431316468E-3},{"$f":"INDEX($D5792:$G5792,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":9.2306151624187739E-3},{"$f":"INDEX($D5792:$G5792,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":1.1684358714444523E-2},{"$f":"INDEX($D5792:$G5792,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":1.4418603965525665E-2},{"$f":"INDEX($D5792:$G5792,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":1.7434616645275305E-2},{"$f":"INDEX($D5792:$G5792,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":2.0721663288765974E-2},{"$f":"INDEX($D5792:$G5792,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":2.4331542004220292E-2},{"$f":"INDEX($D5792:$G5792,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":2.8109323913409152E-2},{"$f":"INDEX($D5792:$G5792,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":3.2071991193302271E-2},{"$f":"INDEX($D5792:$G5792,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":3.6223499276574291E-2},{"$f":"INDEX($D5792:$G5792,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":4.0722013290243386E-2},{"$f":"INDEX($D5792:$G5792,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":4.566393112358004E-2},{"$f":"INDEX($D5792:$G5792,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":5.1160308756256268E-2},{"$f":"INDEX($D5792:$G5792,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":5.7024090958318958E-2},{"$f":"INDEX($D5792:$G5792,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":6.3122459301062375E-2},{"$f":"INDEX($D5792:$G5792,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":6.9013016331925053E-2},{"$f":"INDEX($D5792:$G5792,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":7.4494842397950276E-2},{"$f":"INDEX($D5792:$G5792,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":7.9398521902965258E-2},{"$f":"INDEX($D5792:$G5792,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":8.3898750654646914E-2},{"$f":"INDEX($D5792:$G5792,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":8.7990348362401119E-2},{"$f":"INDEX($D5792:$G5792,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":9.1683308766043359E-2},{"$f":"INDEX($D5792:$G5792,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":9.4977333957758536E-2},{"$f":"INDEX($D5792:$G5792,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":9.786962302462468E-2},{"$f":"INDEX($D5792:$G5792,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":0.10036097795642591},{"$f":"INDEX($D5792:$G5792,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":0.10245977076259273},{"$f":"INDEX($D5792:$G5792,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":0.10418259269787657}]
[null,null,9,9.5798832087467007E-6,1.41719707630842E-5,{"$f":"E5906*'Scenario Setup'!$N$7 + D5906* 'Scenario Setup'!$N$7","v":1.1875926985915451E-5},null,5902,{"$f":"INDEX($D5906:$G5906,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":2.4906123155417532E-4},{"$f":"INDEX($D5906:$G5906,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":7.4973102342270302E-4},{"$f":"INDEX($D5906:$G5906,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":1.4533506667969568E-3},{"$f":"INDEX($D5906:$G5906,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":2.3506380968933214E-3},{"$f":"INDEX($D5906:$G5906,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":3.4368832290601436E-3},{"$f":"INDEX($D5906:$G5906,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":4.7095887741949189E-3},{"$f":"INDEX($D5906:$G5906,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":6.1590290021951962E-3},{"$f":"INDEX($D5906:$G5906,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":7.7962630797684127E-3},{"$f":"INDEX($D5906:$G5906,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":9.6206589086711564E-3},{"$f":"INDEX($D5906:$G5906,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":1.1633061033417406E-2},{"$f":"INDEX($D5906:$G5906,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":1.3826307664611858E-2},{"$f":"INDEX($D5906:$G5906,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":1.6234960534618877E-2},{"$f":"INDEX($D5906:$G5906,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":1.8755645010491401E-2},{"$f":"INDEX($D5906:$G5906,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":2.1399692267740102E-2},{"$f":"INDEX($D5906:$G5906,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":2.4169741526409449E-2},{"$f":"INDEX($D5906:$G5906,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":2.7171326771753958E-2},{"$f":"INDEX($D5906:$G5906,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":3.0468768461870993E-2},{"$f":"INDEX($D5906:$G5906,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":3.4136167508523399E-2},{"$f":"INDEX($D5906:$G5906,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":3.8048713315015081E-2},{"$f":"INDEX($D5906:$G5906,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":4.2117784208788929E-2},{"$f":"INDEX($D5906:$G5906,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":4.6048195232734297E-2},{"$f":"INDEX($D5906:$G5906,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":4.9705884902551699E-2},{"$f":"INDEX($D5906:$G5906,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":5.2977812478063727E-2},{"$f":"INDEX($D5906:$G5906,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":5.5980541863962757E-2},{"$f":"INDEX($D5906:$G5906,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":5.8710616566889723E-2},{"$f":"INDEX($D5906:$G5906,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":6.117470480258981E-2},{"$f":"INDEX($D5906:$G5906,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":6.3372607795267405E-2},{"$f":"INDEX($D5906:$G5906,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":6.5302456665804962E-2},{"$f":"INDEX($D5906:$G5906,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":6.6964786533287482E-2},{"$f":"INDEX($D5906:$G5906,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":6.8365183531248E-2},{"$f":"INDEX($D5906:$G5906,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":6.9514717996538258E-2}]
[null,null,9,9.0493790084795005E-6,1.4306798169282101E-5,{"$f":"E5940*'Scenario Setup'!$N$7 + D5940* 'Scenario Setup'!$N$7","v":1.1678088588880801E-5},null,5936,{"$f":"INDEX($D5940:$G5940,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":2.5143071709689008E-4},{"$f":"INDEX($D5940:$G5940,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":7.5686371448762464E-4},{"$f":"INDEX($D5940:$G5940,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":1.4671773606263461E-3},{"$f":"INDEX($D5940:$G5940,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":2.3730012842588816E-3},{"$f":"INDEX($D5940:$G5940,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":3.4695805905581149E-3},{"$f":"INDEX($D5940:$G5940,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":4.7543942320453876E-3},{"$f":"INDEX($D5940:$G5940,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":6.2176239512637269E-3},{"$f":"INDEX($D5940:$G5940,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":7.8704341281465046E-3},{"$f":"INDEX($D5940:$G5940,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":9.712186650878309E-3},{"$f":"INDEX($D5940:$G5940,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":1.1743734098688124E-2},{"$f":"INDEX($D5940:$G5940,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":1.3957846547303433E-2},{"$f":"INDEX($D5940:$G5940,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":1.6389414537890584E-2},{"$f":"INDEX($D5940:$G5940,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":1.8934079965700325E-2},{"$f":"INDEX($D5940:$G5940,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":2.1603281807270367E-2},{"$f":"INDEX($D5940:$G5940,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":2.4399684391304993E-2},{"$f":"INDEX($D5940:$G5940,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":2.7429825718219038E-2},{"$f":"INDEX($D5940:$G5940,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":3.0758638169509626E-2},{"$f":"INDEX($D5940:$G5940,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":3.4460927628315631E-2},{"$f":"INDEX($D5940:$G5940,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":3.8410696091524463E-2},{"$f":"INDEX($D5940:$G5940,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":4.2518478769524672E-2},{"$f":"INDEX($D5940:$G5940,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":4.6486282413911416E-2},{"$f":"INDEX($D5940:$G5940,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":5.017877012410743E-2},{"$f":"INDEX($D5940:$G5940,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":5.3481825728010739E-2},{"$f":"INDEX($D5940:$G5940,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":5.6513122080451186E-2},{"$f":"INDEX($D5940:$G5940,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":5.926916980414397E-2},{"$f":"INDEX($D5940:$G5940,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":6.1756700554016303E-2},{"$f":"INDEX($D5940:$G5940,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":6.3975513663185893E-2},{"$f":"INDEX($D5940:$G5940,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":6.5923722472642193E-2},{"$f":"INDEX($D5940:$G5940,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":6.7601867192414844E-2},{"$f":"INDEX($D5940:$G5940,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":6.9015587100649353E-2},{"$f":"INDEX($D5940:$G5940,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":7.0176057853692464E-2}]
[null,null,9,2.4036130394528601E-5,3.78186816401079E-5,{"$f":"E5985*'Scenario Setup'!$N$7 + D5985* 'Scenario Setup'!$N$7","v":3.0927406017318247E-5},null,5981,{"$f":"INDEX($D5985:$G5985,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":6.6463356314395115E-4},{"$f":"INDEX($D5985:$G5985,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":2.0006983760080051E-3},{"$f":"INDEX($D5985:$G5985,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":3.8783460040860999E-3},{"$f":"INDEX($D5985:$G5985,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":6.2728067481682441E-3},{"$f":"INDEX($D5985:$G5985,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":9.1715114889049359E-3},{"$f":"INDEX($D5985:$G5985,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":1.2567796073292352E-2},{"$f":"INDEX($D5985:$G5985,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":1.6435706856871932E-2},{"$f":"INDEX($D5985:$G5985,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":2.0804755832852333E-2},{"$f":"INDEX($D5985:$G5985,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":2.5673256212385871E-2},{"$f":"INDEX($D5985:$G5985,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":3.1043461708850802E-2},{"$f":"INDEX($D5985:$G5985,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":3.6896260694256763E-2},{"$f":"INDEX($D5985:$G5985,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":4.3323883047924644E-2},{"$f":"INDEX($D5985:$G5985,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":5.0050467889357034E-2},{"$f":"INDEX($D5985:$G5985,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":5.7106253082179981E-2},{"$f":"INDEX($D5985:$G5985,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":6.4498281529904097E-2},{"$f":"INDEX($D5985:$G5985,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":7.2508176463149429E-2},{"$f":"INDEX($D5985:$G5985,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":8.1307580553806505E-2},{"$f":"INDEX($D5985:$G5985,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":9.1094236151055177E-2},{"$f":"INDEX($D5985:$G5985,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.10153507932887772},{"$f":"INDEX($D5985:$G5985,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.11239361829111676},{"$f":"INDEX($D5985:$G5985,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.12288213578203287},{"$f":"INDEX($D5985:$G5985,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":0.13264288137441452},{"$f":"INDEX($D5985:$G5985,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":0.14137419965021164},{"$f":"INDEX($D5985:$G5985,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":0.14938714778530915},{"$f":"INDEX($D5985:$G5985,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":0.15667250193751017},{"$f":"INDEX($D5985:$G5985,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":0.16324805660643588},{"$f":"INDEX($D5985:$G5985,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":0.16911328134796821},{"$f":"INDEX($D5985:$G5985,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":0.17426318895563098},{"$f":"INDEX($D5985:$G5985,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":0.17869920742406611},{"$f":"INDEX($D5985:$G5985,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":0.18243624365713451},{"$f":"INDEX($D5985:$G5985,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":0.18550383945618787}]
[null,null,9,2.4236950729830799E-5,3.4970269531267401E-5,{"$f":"E6099*'Scenario Setup'!$N$7 + D6099* 'Scenario Setup'!$N$7","v":2.9603610130549098E-5},null,6095,{"$f":"INDEX($D6099:$G6099,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":6.1457496228586915E-4},{"$f":"INDEX($D6099:$G6099,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":1.8500105880361749E-3},{"$f":"INDEX($D6099:$G6099,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":3.58623831441465E-3},{"$f":"INDEX($D6099:$G6099,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":5.8003540363595453E-3},{"$f":"INDEX($D6099:$G6099,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":8.4807353103492841E-3},{"$f":"INDEX($D6099:$G6099,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":1.1621219911350239E-2},{"$f":"INDEX($D6099:$G6099,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":1.519780896095963E-2},{"$f":"INDEX($D6099:$G6099,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":1.9237791680063916E-2},{"$f":"INDEX($D6099:$G6099,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":2.3739608324692983E-2},{"$f":"INDEX($D6099:$G6099,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":2.8705342863955905E-2},{"$f":"INDEX($D6099:$G6099,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":3.4117323111699696E-2},{"$f":"INDEX($D6099:$G6099,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":4.0060832414641222E-2},{"$f":"INDEX($D6099:$G6099,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":4.6280787070076879E-2},{"$f":"INDEX($D6099:$G6099,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":5.280514749849715E-2},{"$f":"INDEX($D6099:$G6099,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":5.9640426148865534E-2},{"$f":"INDEX($D6099:$G6099,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":6.7047035067661354E-2},{"$f":"INDEX($D6099:$G6099,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":7.5183689213703025E-2},{"$f":"INDEX($D6099:$G6099,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":8.4233237458201188E-2},{"$f":"INDEX($D6099:$G6099,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":9.3887701448689118E-2},{"$f":"INDEX($D6099:$G6099,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.10392840138209336},{"$f":"INDEX($D6099:$G6099,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.11362694897111775},{"$f":"INDEX($D6099:$G6099,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":0.1226525386899756},{"$f":"INDEX($D6099:$G6099,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":0.13072623508091716},{"$f":"INDEX($D6099:$G6099,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":0.13813566724174767},{"$f":"INDEX($D6099:$G6099,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":0.14487230604787188},{"$f":"INDEX($D6099:$G6099,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":0.15095260576001329},{"$f":"INDEX($D6099:$G6099,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":0.15637607588582855},{"$f":"INDEX($D6099:$G6099,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":0.16113810484323401},{"$f":"INDEX($D6099:$G6099,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":0.16524001307375091},{"$f":"INDEX($D6099:$G6099,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":0.16869558472910756},{"$f":"INDEX($D6099:$G6099,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":0.17153213659325586}]
[null,null,9,2.0531488927135801E-5,3.14308330337462E-5,{"$f":"E6133*'Scenario Setup'!$N$7 + D6133* 'Scenario Setup'!$N$7","v":2.5981160980441001E-5},null,6129,{"$f":"INDEX($D6133:$G6133,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":5.5237215169464966E-4},{"$f":"INDEX($D6133:$G6133,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":1.6627659632773852E-3},{"$f":"INDEX($D6133:$G6133,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":3.2232653391134759E-3},{"$f":"INDEX($D6133:$G6133,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":5.2132843611750503E-3},{"$f":"INDEX($D6133:$G6133,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":7.6223769251950483E-3},{"$f":"INDEX($D6133:$G6133,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":1.0445004501767082E-2},{"$f":"INDEX($D6133:$G6133,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":1.3659597204522369E-2},{"$f":"INDEX($D6133:$G6133,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":1.7290682237763307E-2},{"$f":"INDEX($D6133:$G6133,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":2.1336857723467315E-2},{"$f":"INDEX($D6133:$G6133,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":2.579999670653774E-2},{"$f":"INDEX($D6133:$G6133,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":3.0664215651052193E-2},{"$f":"INDEX($D6133:$G6133,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":3.6006166143262255E-2},{"$f":"INDEX($D6133:$G6133,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":4.1596582198753985E-2},{"$f":"INDEX($D6133:$G6133,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":4.7460594287488556E-2},{"$f":"INDEX($D6133:$G6133,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":5.3604055715681692E-2},{"$f":"INDEX($D6133:$G6133,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":6.0261021515295575E-2},{"$f":"INDEX($D6133:$G6133,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":6.7574142670650483E-2},{"$f":"INDEX($D6133:$G6133,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":7.5707761419265954E-2},{"$f":"INDEX($D6133:$G6133,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":8.4385070738944606E-2},{"$f":"INDEX($D6133:$G6133,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":9.3409524006786995E-2},{"$f":"INDEX($D6133:$G6133,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.1021264551035837},{"$f":"INDEX($D6133:$G6133,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":0.11023854023437955},{"$f":"INDEX($D6133:$G6133,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":0.11749507576099168},{"$f":"INDEX($D6133:$G6133,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":0.1241545790546025},{"$f":"INDEX($D6133:$G6133,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":0.1302093842466136},{"$f":"INDEX($D6133:$G6133,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":0.13567428021707728},{"$f":"INDEX($D6133:$G6133,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":0.14054882611771999},{"$f":"INDEX($D6133:$G6133,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":0.14482887711727688},{"$f":"INDEX($D6133:$G6133,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":0.14851562001177621},{"$f":"INDEX($D6133:$G6133,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":0.15162144382129958},{"$f":"INDEX($D6133:$G6133,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":0.15417090052348176}]
[null,null,9,2.4919911132075799E-5,3.6815122559814801E-5,{"$f":"E6223*'Scenario Setup'!$N$7 + D6223* 'Scenario Setup'!$N$7","v":3.0867516845945302E-5},null,6219,{"$f":"INDEX($D6223:$G6223,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":6.4699680219844813E-4},{"$f":"INDEX($D6223:$G6223,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":1.9476077093031896E-3},{"$f":"INDEX($D6223:$G6223,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":3.7754299536019048E-3},{"$f":"INDEX($D6223:$G6223,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":6.1063511262892441E-3},{"$f":"INDEX($D6223:$G6223,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":8.9281356430123675E-3},{"$f":"INDEX($D6223:$G6223,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":1.2234296191179897E-2},{"$f":"INDEX($D6223:$G6223,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":1.5999567833988683E-2},{"$f":"INDEX($D6223:$G6223,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":2.0252679432410145E-2},{"$f":"INDEX($D6223:$G6223,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":2.499198895833895E-2},{"$f":"INDEX($D6223:$G6223,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":3.0219690320463521E-2},{"$f":"INDEX($D6223:$G6223,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":3.5917179038239599E-2},{"$f":"INDEX($D6223:$G6223,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":4.217423757270556E-2},{"$f":"INDEX($D6223:$G6223,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":4.8722325306247698E-2},{"$f":"INDEX($D6223:$G6223,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":5.5590877708508603E-2},{"$f":"INDEX($D6223:$G6223,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":6.2786750792037493E-2},{"$f":"INDEX($D6223:$G6223,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":7.0584094614460219E-2},{"$f":"INDEX($D6223:$G6223,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":7.9149997126178526E-2},{"$f":"INDEX($D6223:$G6223,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":8.8676953372091166E-2},{"$f":"INDEX($D6223:$G6223,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":9.8840737632928402E-2},{"$f":"INDEX($D6223:$G6223,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.10941113367474595},{"$f":"INDEX($D6223:$G6223,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.11962132715989718},{"$f":"INDEX($D6223:$G6223,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":0.12912306095057505},{"$f":"INDEX($D6223:$G6223,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":0.1376226843771971},{"$f":"INDEX($D6223:$G6223,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":0.14542300038150224},{"$f":"INDEX($D6223:$G6223,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":0.15251502988579066},{"$f":"INDEX($D6223:$G6223,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":0.15891609519364447},{"$f":"INDEX($D6223:$G6223,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":0.16462567993684638},{"$f":"INDEX($D6223:$G6223,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":0.16963892924976681},{"$f":"INDEX($D6223:$G6223,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":0.17395723323368581},{"$f":"INDEX($D6223:$G6223,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":0.17759510322186048},{"$f":"INDEX($D6223:$G6223,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":0.18058129709241447}]
[null,null,9,3.158507770406E-5,4.6613445042061501E-5,{"$f":"E6291*'Scenario Setup'!$N$7 + D6291* 'Scenario Setup'!$N$7","v":3.9099261373060754E-5},null,6287,{"$f":"INDEX($D6291:$G6291,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":8.1919460766881693E-4},{"$f":"INDEX($D6291:$G6291,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":2.4659623168060483E-3},{"$f":"INDEX($D6291:$G6291,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":4.78025833993748E-3},{"$f":"INDEX($D6291:$G6291,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":7.7315527653168273E-3},{"$f":"INDEX($D6291:$G6291,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":1.1304353515256122E-2},{"$f":"INDEX($D6291:$G6291,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":1.5490446682862688E-2},{"$f":"INDEX($D6291:$G6291,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":2.0257843083766665E-2},{"$f":"INDEX($D6291:$G6291,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":2.5642917747817181E-2},{"$f":"INDEX($D6291:$G6291,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":3.1643591622127168E-2},{"$f":"INDEX($D6291:$G6291,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":3.8262642522848368E-2},{"$f":"INDEX($D6291:$G6291,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":4.5476514398252954E-2},{"$f":"INDEX($D6291:$G6291,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":5.3398885256788486E-2},{"$f":"INDEX($D6291:$G6291,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":6.1689742558761272E-2},{"$f":"INDEX($D6291:$G6291,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":7.0386356006159737E-2},{"$f":"INDEX($D6291:$G6291,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":7.9497406335103993E-2},{"$f":"INDEX($D6291:$G6291,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":8.9370008474348034E-2},{"$f":"INDEX($D6291:$G6291,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.10021572073068791},{"$f":"INDEX($D6291:$G6291,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.11227827058816711},{"$f":"INDEX($D6291:$G6291,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.12514713984949194},{"$f":"INDEX($D6291:$G6291,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.13853084037004684},{"$f":"INDEX($D6291:$G6291,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.15145847064251566},{"$f":"INDEX($D6291:$G6291,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":0.16348908510363699},{"$f":"INDEX($D6291:$G6291,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":0.17425087813668613},{"$f":"INDEX($D6291:$G6291,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":0.18412724350221324},{"$f":"INDEX($D6291:$G6291,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":0.1931068123464488},{"$f":"INDEX($D6291:$G6291,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":0.20121151729353973},{"$f":"INDEX($D6291:$G6291,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":0.2084407045441817},{"$f":"INDEX($D6291:$G6291,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":0.21478822711321008},{"$f":"INDEX($D6291:$G6291,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":0.22025584507651519},{"$f":"INDEX($D6291:$G6291,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":0.22486193194987633},{"$f":"INDEX($D6291:$G6291,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":0.22864289950319228}]
[null,null,9,1.9257923645482498E-6,2.91693509390522E-6,{"$f":"E6325*'Scenario Setup'!$N$7 + D6325* 'Scenario Setup'!$N$7","v":2.4213637292267349E-6},null,6321,{"$f":"INDEX($D6325:$G6325,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":5.1262838386883834E-5},{"$f":"INDEX($D6325:$G6325,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":1.5431281716356203E-4},{"$f":"INDEX($D6325:$G6325,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":2.9913479463092004E-4},{"$f":"INDEX($D6325:$G6325,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":4.8381829687083798E-4},{"$f":"INDEX($D6325:$G6325,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":7.0739387429543928E-4},{"$f":"INDEX($D6325:$G6325,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":9.6934752427626115E-4},{"$f":"INDEX($D6325:$G6325,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":1.2676774558186745E-3},{"$f":"INDEX($D6325:$G6325,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":1.6046599134914516E-3},{"$f":"INDEX($D6325:$G6325,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":1.9801647961548269E-3},{"$f":"INDEX($D6325:$G6325,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":2.3943659315404805E-3},{"$f":"INDEX($D6325:$G6325,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":2.8457892497980334E-3},{"$f":"INDEX($D6325:$G6325,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":3.3415483931812776E-3},{"$f":"INDEX($D6325:$G6325,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":3.8603663565577777E-3},{"$f":"INDEX($D6325:$G6325,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":4.4045753705011662E-3},{"$f":"INDEX($D6325:$G6325,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":4.9747186504679897E-3},{"$f":"INDEX($D6325:$G6325,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":5.5925176486355602E-3},{"$f":"INDEX($D6325:$G6325,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":6.2712110743278447E-3},{"$f":"INDEX($D6325:$G6325,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":7.0260506912991454E-3},{"$f":"INDEX($D6325:$G6325,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":7.8313474534965014E-3},{"$f":"INDEX($D6325:$G6325,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":8.6688608726290528E-3},{"$f":"INDEX($D6325:$G6325,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":9.4778347296089246E-3},{"$f":"INDEX($D6325:$G6325,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":1.0230675921484418E-2},{"$f":"INDEX($D6325:$G6325,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":1.0904117923960737E-2},{"$f":"INDEX($D6325:$G6325,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":1.1522152413986965E-2},{"$f":"INDEX($D6325:$G6325,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":1.2084067961448727E-2},{"$f":"INDEX($D6325:$G6325,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":1.2591237046775599E-2},{"$f":"INDEX($D6325:$G6325,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":1.3043618757090765E-2},{"$f":"INDEX($D6325:$G6325,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":1.3440828431772543E-2},{"$f":"INDEX($D6325:$G6325,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":1.3782976211299246E-2},{"$f":"INDEX($D6325:$G6325,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":1.4071211857352861E-2},{"$f":"INDEX($D6325:$G6325,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":1.4307813913588617E-2}]
[null,null,9,1.5693954168148098E-5,2.42596985403679E-5,{"$f":"E6439*'Scenario Setup'!$N$7 + D6439* 'Scenario Setup'!$N$7","v":1.9976826354257997E-5},null,6435,{"$f":"INDEX($D6439:$G6439,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":4.2634510729699845E-4},{"$f":"INDEX($D6439:$G6439,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":1.2833958606500845E-3},{"$f":"INDEX($D6439:$G6439,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":2.4878578737812605E-3},{"$f":"INDEX($D6439:$G6439,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":4.0238420302615516E-3},{"$f":"INDEX($D6439:$G6439,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":5.8832855676383038E-3},{"$f":"INDEX($D6439:$G6439,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":8.0619136054585656E-3},{"$f":"INDEX($D6439:$G6439,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":1.0543077557275555E-2},{"$f":"INDEX($D6439:$G6439,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":1.3345708597512027E-2},{"$f":"INDEX($D6439:$G6439,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":1.6468724695087804E-2},{"$f":"INDEX($D6439:$G6439,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":1.9913571548392715E-2},{"$f":"INDEX($D6439:$G6439,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":2.3667989546209377E-2},{"$f":"INDEX($D6439:$G6439,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":2.7791141752180032E-2},{"$f":"INDEX($D6439:$G6439,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":3.2106070601690621E-2},{"$f":"INDEX($D6439:$G6439,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":3.6632172896117088E-2},{"$f":"INDEX($D6439:$G6439,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":4.1373966474490466E-2},{"$f":"INDEX($D6439:$G6439,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":4.6512105298834677E-2},{"$f":"INDEX($D6439:$G6439,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":5.2156693669356512E-2},{"$f":"INDEX($D6439:$G6439,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":5.8434578148964182E-2},{"$f":"INDEX($D6439:$G6439,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":6.5132106910321313E-2},{"$f":"INDEX($D6439:$G6439,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":7.2097576630275481E-2},{"$f":"INDEX($D6439:$G6439,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":7.8825687220866525E-2},{"$f":"INDEX($D6439:$G6439,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":8.5086951107687936E-2},{"$f":"INDEX($D6439:$G6439,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":9.0687864202611962E-2},{"$f":"INDEX($D6439:$G6439,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":9.5827961576363627E-2},{"$f":"INDEX($D6439:$G6439,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":0.10050132637459011},{"$f":"INDEX($D6439:$G6439,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":0.10471937330499048},{"$f":"INDEX($D6439:$G6439,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":0.10848176210148887},{"$f":"INDEX($D6439:$G6439,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":0.11178529360112074},{"$f":"INDEX($D6439:$G6439,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":0.11463088382522868},{"$f":"INDEX($D6439:$G6439,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":0.11702809516409576},{"$f":"INDEX($D6439:$G6439,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":0.1189958779132916}]
[null,null,9,1.10077956217596E-5,1.6935217394574201E-5,{"$f":"E6473*'Scenario Setup'!$N$7 + D6473* 'Scenario Setup'!$N$7","v":1.39715065081669E-5},null,6469,{"$f":"INDEX($D6473:$G6473,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":2.9762311618066118E-4},{"$f":"INDEX($D6473:$G6473,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":8.9591335470388044E-4},{"$f":"INDEX($D6473:$G6473,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":1.7367245462337824E-3},{"$f":"INDEX($D6473:$G6473,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":2.8089648117643421E-3},{"$f":"INDEX($D6473:$G6473,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":4.1070056957436783E-3},{"$f":"INDEX($D6473:$G6473,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":5.6278629883850908E-3},{"$f":"INDEX($D6473:$G6473,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":7.3599146396322104E-3},{"$f":"INDEX($D6473:$G6473,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":9.3163761292178304E-3},{"$f":"INDEX($D6473:$G6473,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":1.1496492112571614E-2},{"$f":"INDEX($D6473:$G6473,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":1.390127180324492E-2},{"$f":"INDEX($D6473:$G6473,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":1.6522157008282714E-2},{"$f":"INDEX($D6473:$G6473,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":1.9400448296315029E-2},{"$f":"INDEX($D6473:$G6473,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":2.2412615079302336E-2},{"$f":"INDEX($D6473:$G6473,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":2.5572197881975976E-2},{"$f":"INDEX($D6473:$G6473,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":2.8882350518717327E-2},{"$f":"INDEX($D6473:$G6473,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":3.246918395974209E-2},{"$f":"INDEX($D6473:$G6473,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":3.6409559846878846E-2},{"$f":"INDEX($D6473:$G6473,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":4.0792027265559597E-2},{"$f":"INDEX($D6473:$G6473,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":4.5467440086178937E-2},{"$f":"INDEX($D6473:$G6473,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":5.0329897208902886E-2},{"$f":"INDEX($D6473:$G6473,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":5.502665860174534E-2},{"$f":"INDEX($D6473:$G6473,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":5.9397523512192373E-2},{"$f":"INDEX($D6473:$G6473,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":6.3307410550270032E-2},{"$f":"INDEX($D6473:$G6473,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":6.6895611216033296E-2},{"$f":"INDEX($D6473:$G6473,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":7.0157995070079138E-2},{"$f":"INDEX($D6473:$G6473,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":7.310253049486945E-2},{"$f":"INDEX($D6473:$G6473,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":7.5728979957363232E-2},{"$f":"INDEX($D6473:$G6473,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":7.8035110184950185E-2},{"$f":"INDEX($D6473:$G6473,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":8.0021560634074854E-2},{"$f":"INDEX($D6473:$G6473,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":8.1695006620920024E-2},{"$f":"INDEX($D6473:$G6473,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":8.3068676973314229E-2}]
[null,null,10,6.0492069594714102E-5,9.0065758565958893E-5,{"$f":"E6587*'Scenario Setup'!$N$7 + D6587* 'Scenario Setup'!$N$7","v":7.5278914080336494E-5},null,6583,{"$f":"INDEX($D6587:$G6587,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":1.5828348169988008E-3},{"$f":"INDEX($D6587:$G6587,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":4.7646932437153278E-3},{"$f":"INDEX($D6587:$G6587,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":9.2363392823513954E-3},{"$f":"INDEX($D6587:$G6587,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":1.4938783522064278E-2},{"$f":"INDEX($D6587:$G6587,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":2.1842092416267354E-2},{"$f":"INDEX($D6587:$G6587,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":2.9930395184450585E-2},{"$f":"INDEX($D6587:$G6587,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":3.9141882832372556E-2},{"$f":"INDEX($D6587:$G6587,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":4.954683861528858E-2},{"$f":"INDEX($D6587:$G6587,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":6.1141245420213257E-2},{"$f":"INDEX($D6587:$G6587,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":7.3930470499419795E-2},{"$f":"INDEX($D6587:$G6587,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":8.7868999223689681E-2},{"$f":"INDEX($D6587:$G6587,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.10317647843641456},{"$f":"INDEX($D6587:$G6587,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.11919594130577545},{"$f":"INDEX($D6587:$G6587,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.13599939975833314},{"$f":"INDEX($D6587:$G6587,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.15360362657462046},{"$f":"INDEX($D6587:$G6587,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.17267931170985495},{"$f":"INDEX($D6587:$G6587,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.19363522476614015},{"$f":"INDEX($D6587:$G6587,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.21694229211920177},{"$f":"INDEX($D6587:$G6587,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.24180731702481667},{"$f":"INDEX($D6587:$G6587,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.26766709071705708},{"$f":"INDEX($D6587:$G6587,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.29264565271562898},{"$f":"INDEX($D6587:$G6587,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":0.3158910150027921},{"$f":"INDEX($D6587:$G6587,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":0.33668478066797319},{"$f":"INDEX($D6587:$G6587,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":0.35576773704929415},{"$f":"INDEX($D6587:$G6587,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":0.37311791742797146},{"$f":"INDEX($D6587:$G6587,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":0.38877769967222203},{"$f":"INDEX($D6587:$G6587,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":0.4027458205214085},{"$f":"INDEX($D6587:$G6587,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":0.41501040286837337},{"$f":"INDEX($D6587:$G6587,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":0.42557484750381241},{"$f":"INDEX($D6587:$G6587,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":0.43447465544325214},{"$f":"INDEX($D6587:$G6587,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":0.4417801809304886}]
[null,null,10,1.39397467537232E-4,1.935591872394E-4,{"$f":"E6632*'Scenario Setup'!$N$7 + D6632* 'Scenario Setup'!$N$7","v":1.6647832738831602E-4},null,6628,{"$f":"INDEX($D6632:$G6632,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":3.4016503673606796E-3},{"$f":"INDEX($D6632:$G6632,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":1.0239742232595501E-2},{"$f":"INDEX($D6632:$G6632,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":1.9849700408063681E-2},{"$f":"INDEX($D6632:$G6632,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":3.2104751493971032E-2},{"$f":"INDEX($D6632:$G6632,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":4.6940565682399973E-2},{"$f":"INDEX($D6632:$G6632,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":6.43230352788694E-2},{"$f":"INDEX($D6632:$G6632,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":8.4119327352419268E-2},{"$f":"INDEX($D6632:$G6632,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":0.1064804867616103},{"$f":"INDEX($D6632:$G6632,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":0.13139788037952632},{"$f":"INDEX($D6632:$G6632,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":0.15888304290042018},{"$f":"INDEX($D6632:$G6632,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0.18883815940795401},{"$f":"INDEX($D6632:$G6632,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.22173527016652472},{"$f":"INDEX($D6632:$G6632,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.25616249603321695},{"$f":"INDEX($D6632:$G6632,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.29227459693231922},{"$f":"INDEX($D6632:$G6632,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.33010761903519975},{"$f":"INDEX($D6632:$G6632,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.37110293367640923},{"$f":"INDEX($D6632:$G6632,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.4161390224588466},{"$f":"INDEX($D6632:$G6632,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.46622794732465728},{"$f":"INDEX($D6632:$G6632,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.51966505914217009},{"$f":"INDEX($D6632:$G6632,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.57523997304687247},{"$f":"INDEX($D6632:$G6632,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.62892108600071273},{"$f":"INDEX($D6632:$G6632,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":0.67887740128665608},{"$f":"INDEX($D6632:$G6632,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":0.72356502115332755},{"$f":"INDEX($D6632:$G6632,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":0.76457596233791081},{"$f":"INDEX($D6632:$G6632,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":0.80186301644176705},{"$f":"INDEX($D6632:$G6632,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":0.83551725720767733},{"$f":"INDEX($D6632:$G6632,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":0.86553596977811831},{"$f":"INDEX($D6632:$G6632,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":0.89189362921170523},{"$f":"INDEX($D6632:$G6632,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":0.91459754410488514},{"$f":"INDEX($D6632:$G6632,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":0.93372400924294485},{"$f":"INDEX($D6632:$G6632,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":0.94942422204502375}]
[null,null,10,1.4541558683419899E-4,1.8560877579359801E-4,{"$f":"E6708*'Scenario Setup'!$N$7 + D6708* 'Scenario Setup'!$N$7","v":1.655121813138985E-4},null,6704,{"$f":"INDEX($D6708:$G6708,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":3.2619281438847595E-3},{"$f":"INDEX($D6708:$G6708,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":9.8191465222642795E-3},{"$f":"INDEX($D6708:$G6708,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":1.9034377262875945E-2},{"$f":"INDEX($D6708:$G6708,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":3.0786054162252028E-2},{"$f":"INDEX($D6708:$G6708,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":4.5012489748643386E-2},{"$f":"INDEX($D6708:$G6708,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":6.1680977295450919E-2},{"$f":"INDEX($D6708:$G6708,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":8.0664139962276601E-2},{"$f":"INDEX($D6708:$G6708,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":0.10210681846521982},{"$f":"INDEX($D6708:$G6708,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":0.12600073428161762},{"$f":"INDEX($D6708:$G6708,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":0.15235694832007354},{"$f":"INDEX($D6708:$G6708,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0.18108166339568116},{"$f":"INDEX($D6708:$G6708,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.21262753079743169},{"$f":"INDEX($D6708:$G6708,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.24564066408354687},{"$f":"INDEX($D6708:$G6708,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.28026946644014661},{"$f":"INDEX($D6708:$G6708,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.31654850344810109},{"$f":"INDEX($D6708:$G6708,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.35585994235395424},{"$f":"INDEX($D6708:$G6708,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.39904618127477176},{"$f":"INDEX($D6708:$G6708,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.44707771187663303},{"$f":"INDEX($D6708:$G6708,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.49831990320763292},{"$f":"INDEX($D6708:$G6708,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.55161208676039952},{"$f":"INDEX($D6708:$G6708,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.60308825692160573},{"$f":"INDEX($D6708:$G6708,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":0.6509926248600526},{"$f":"INDEX($D6708:$G6708,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":0.693844708167903},{"$f":"INDEX($D6708:$G6708,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":0.73317113175945792},{"$f":"INDEX($D6708:$G6708,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":0.76892662631320663},{"$f":"INDEX($D6708:$G6708,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":0.80119852473308228},{"$f":"INDEX($D6708:$G6708,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":0.82998422367388314},{"$f":"INDEX($D6708:$G6708,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":0.85525924662694919},{"$f":"INDEX($D6708:$G6708,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":0.87703060198934324},{"$f":"INDEX($D6708:$G6708,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":0.89537145075072699},{"$f":"INDEX($D6708:$G6708,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":0.91042677992137799}]
[null,null,10,1.29520052126013E-4,1.6509430212856499E-4,{"$f":"E6779*'Scenario Setup'!$N$7 + D6779* 'Scenario Setup'!$N$7","v":1.47307177127289E-4},null,6775,{"$f":"INDEX($D6779:$G6779,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":2.9014024159452188E-3},{"$f":"INDEX($D6779:$G6779,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":8.7338819819276093E-3},{"$f":"INDEX($D6779:$G6779,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":1.6930596181297147E-2},{"$f":"INDEX($D6779:$G6779,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":2.7383414956958681E-2},{"$f":"INDEX($D6779:$G6779,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":4.0037468866155765E-2},{"$f":"INDEX($D6779:$G6779,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":5.4863666104475045E-2},{"$f":"INDEX($D6779:$G6779,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":7.1748708200532627E-2},{"$f":"INDEX($D6779:$G6779,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":9.0821427300556423E-2},{"$f":"INDEX($D6779:$G6779,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":0.1120744598684429},{"$f":"INDEX($D6779:$G6779,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":0.13551764430207491},{"$f":"INDEX($D6779:$G6779,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0.16106755038260884},{"$f":"INDEX($D6779:$G6779,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.18912679995992265},{"$f":"INDEX($D6779:$G6779,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.21849114535601183},{"$f":"INDEX($D6779:$G6779,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.24929258744390273},{"$f":"INDEX($D6779:$G6779,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.28156187143177341},{"$f":"INDEX($D6779:$G6779,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.31652840005673832},{"$f":"INDEX($D6779:$G6779,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.35494146509477498},{"$f":"INDEX($D6779:$G6779,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.39766429428739447},{"$f":"INDEX($D6779:$G6779,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.44324292482982824},{"$f":"INDEX($D6779:$G6779,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.49064497149994513},{"$f":"INDEX($D6779:$G6779,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.53643172028205055},{"$f":"INDEX($D6779:$G6779,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":0.57904144150828518},{"$f":"INDEX($D6779:$G6779,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":0.61715728359719513},{"$f":"INDEX($D6779:$G6779,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":0.65213714072033035},{"$f":"INDEX($D6779:$G6779,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":0.68394074696348117},{"$f":"INDEX($D6779:$G6779,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":0.71264578273139167},{"$f":"INDEX($D6779:$G6779,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":0.73824993241448222},{"$f":"INDEX($D6779:$G6779,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":0.76073142477861555},{"$f":"INDEX($D6779:$G6779,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":0.78009649361536304},{"$f":"INDEX($D6779:$G6779,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":0.79641021377088728},{"$f":"INDEX($D6779:$G6779,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":0.80980154751638023}]
[null,null,10,7.2200260628279504E-5,1.03815789806114E-4,{"$f":"E6813*'Scenario Setup'!$N$7 + D6813* 'Scenario Setup'!$N$7","v":8.8008025217196754E-5},null,6809,{"$f":"INDEX($D6813:$G6813,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":1.8244807935415956E-3},{"$f":"INDEX($D6813:$G6813,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":5.492102660945325E-3},{"$f":"INDEX($D6813:$G6813,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":1.0646419602543183E-2},{"$f":"INDEX($D6813:$G6813,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":1.7219436495945234E-2},{"$f":"INDEX($D6813:$G6813,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":2.5176649942411849E-2},{"$f":"INDEX($D6813:$G6813,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":3.4499766223667371E-2},{"$f":"INDEX($D6813:$G6813,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":4.5117540177771649E-2},{"$f":"INDEX($D6813:$G6813,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":5.711098496411679E-2},{"$f":"INDEX($D6813:$G6813,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":7.0475470190820691E-2},{"$f":"INDEX($D6813:$G6813,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":8.5217182510199441E-2},{"$f":"INDEX($D6813:$G6813,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0.10128365873029987},{"$f":"INDEX($D6813:$G6813,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.11892807842666982},{"$f":"INDEX($D6813:$G6813,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.1373931778887976},{"$f":"INDEX($D6813:$G6813,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.1567619628577151},{"$f":"INDEX($D6813:$G6813,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.17705376675697848},{"$f":"INDEX($D6813:$G6813,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.19904167148279969},{"$f":"INDEX($D6813:$G6813,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.22319685209401116},{"$f":"INDEX($D6813:$G6813,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.25006212968505465},{"$f":"INDEX($D6813:$G6813,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.27872321287833784},{"$f":"INDEX($D6813:$G6813,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.30853090975240821},{"$f":"INDEX($D6813:$G6813,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.33732286335821327},{"$f":"INDEX($D6813:$G6813,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":0.36411701558204407},{"$f":"INDEX($D6813:$G6813,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":0.38808529431466698},{"$f":"INDEX($D6813:$G6813,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":0.41008158036283937},{"$f":"INDEX($D6813:$G6813,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":0.43008055342397017},{"$f":"INDEX($D6813:$G6813,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":0.44813106105044004},{"$f":"INDEX($D6813:$G6813,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":0.46423164712393178},{"$f":"INDEX($D6813:$G6813,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":0.47836862129997026},{"$f":"INDEX($D6813:$G6813,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":0.4905459035563326},{"$f":"INDEX($D6813:$G6813,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":0.50080441472713477},{"$f":"INDEX($D6813:$G6813,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":0.50922524979788719}]
[null,null,10,1.57652231238114E-6,2.61306513269546E-6,{"$f":"E6927*'Scenario Setup'!$N$7 + D6927* 'Scenario Setup'!$N$7","v":2.0947937225383002E-6},null,6923,{"$f":"INDEX($D6927:$G6927,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":4.5922562991427693E-5},{"$f":"INDEX($D6927:$G6927,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":1.3823737213098771E-4},{"$f":"INDEX($D6927:$G6927,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":2.6797260708999265E-4},{"$f":"INDEX($D6927:$G6927,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":4.3341681642312436E-4},{"$f":"INDEX($D6927:$G6927,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":6.3370154237097666E-4},{"$f":"INDEX($D6927:$G6927,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":8.6836632822014646E-4},{"$f":"INDEX($D6927:$G6927,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":1.1356179183503977E-3},{"$f":"INDEX($D6927:$G6927,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":1.437495430919887E-3},{"$f":"INDEX($D6927:$G6927,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":1.7738823179969325E-3},{"$f":"INDEX($D6927:$G6927,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":2.144934298913684E-3},{"$f":"INDEX($D6927:$G6927,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":2.5493308641609553E-3},{"$f":"INDEX($D6927:$G6927,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":2.9934445965839017E-3},{"$f":"INDEX($D6927:$G6927,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":3.4582150102786991E-3},{"$f":"INDEX($D6927:$G6927,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":3.9457313770999399E-3},{"$f":"INDEX($D6927:$G6927,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":4.4564803233602922E-3},{"$f":"INDEX($D6927:$G6927,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":5.0099204820045345E-3},{"$f":"INDEX($D6927:$G6927,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":5.6179114277652804E-3},{"$f":"INDEX($D6927:$G6927,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":6.2941160810694357E-3},{"$f":"INDEX($D6927:$G6927,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":7.0155215368052403E-3},{"$f":"INDEX($D6927:$G6927,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":7.7657874985925064E-3},{"$f":"INDEX($D6927:$G6927,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":8.4904869899706838E-3},{"$f":"INDEX($D6927:$G6927,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":9.164901402912937E-3},{"$f":"INDEX($D6927:$G6927,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":9.7681879893167199E-3},{"$f":"INDEX($D6927:$G6927,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":1.0321839107596703E-2},{"$f":"INDEX($D6927:$G6927,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":1.0825217440443324E-2},{"$f":"INDEX($D6927:$G6927,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":1.1279552490961853E-2},{"$f":"INDEX($D6927:$G6927,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":1.1684807608349839E-2},{"$f":"INDEX($D6927:$G6927,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":1.2040638203774802E-2},{"$f":"INDEX($D6927:$G6927,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":1.2347142943896884E-2},{"$f":"INDEX($D6927:$G6927,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":1.2605351814665513E-2},{"$f":"INDEX($D6927:$G6927,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":1.2817305993819351E-2}]
[null,null,10,1.3939778203108901E-4,1.7753093646167401E-4,{"$f":"E6972*'Scenario Setup'!$N$7 + D6972* 'Scenario Setup'!$N$7","v":1.5846435924638151E-4},null,6968,{"$f":"INDEX($D6972:$G6972,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":3.1199664756073752E-3},{"$f":"INDEX($D6972:$G6972,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":9.391809573112293E-3},{"$f":"INDEX($D6972:$G6972,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":1.8205986252508414E-2},{"$f":"INDEX($D6972:$G6972,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":2.9446220966740162E-2},{"$f":"INDEX($D6972:$G6972,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":4.3053510931156037E-2},{"$f":"INDEX($D6972:$G6972,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":5.8996572841521586E-2},{"$f":"INDEX($D6972:$G6972,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":7.7153573397322317E-2},{"$f":"INDEX($D6972:$G6972,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":9.766304973322204E-2},{"$f":"INDEX($D6972:$G6972,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":0.12051708361434965},{"$f":"INDEX($D6972:$G6972,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":0.14572625456990093},{"$f":"INDEX($D6972:$G6972,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0.17320084754193904},{"$f":"INDEX($D6972:$G6972,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.20337381408074282},{"$f":"INDEX($D6972:$G6972,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.23495018994314015},{"$f":"INDEX($D6972:$G6972,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.26807191969232919},{"$f":"INDEX($D6972:$G6972,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.30277206458802136},{"$f":"INDEX($D6972:$G6972,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.34037263887537522},{"$f":"INDEX($D6972:$G6972,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.38167937884545144},{"$f":"INDEX($D6972:$G6972,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.42762053960672025},{"$f":"INDEX($D6972:$G6972,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.47663263062690386},{"$f":"INDEX($D6972:$G6972,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.52760549660136069},{"$f":"INDEX($D6972:$G6972,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.57684138350975667},{"$f":"INDEX($D6972:$G6972,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":0.62266091582634453},{"$f":"INDEX($D6972:$G6972,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":0.66364804289751367},{"$f":"INDEX($D6972:$G6972,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":0.70126294972530834},{"$f":"INDEX($D6972:$G6972,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":0.73546233714455478},{"$f":"INDEX($D6972:$G6972,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":0.76632973726278852},{"$f":"INDEX($D6972:$G6972,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":0.79386266003443073},{"$f":"INDEX($D6972:$G6972,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":0.8180376941876536},{"$f":"INDEX($D6972:$G6972,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":0.83886154310858929},{"$f":"INDEX($D6972:$G6972,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":0.85640418376331373},{"$f":"INDEX($D6972:$G6972,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":0.87080429321383146}]
[null,null,10,3.9470890833027198E-5,6.09991335690643E-5,{"$f":"E7075*'Scenario Setup'!$N$7 + D7075* 'Scenario Setup'!$N$7","v":5.0235012201045752E-5},null,7071,{"$f":"INDEX($D7075:$G7075,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":1.0720117607088892E-3},{"$f":"INDEX($D7075:$G7075,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":3.2269995192030741E-3},{"$f":"INDEX($D7075:$G7075,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":6.2555259906098577E-3},{"$f":"INDEX($D7075:$G7075,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":1.0117639221951231E-2},{"$f":"INDEX($D7075:$G7075,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":1.4793066021333784E-2},{"$f":"INDEX($D7075:$G7075,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":2.0271057532859436E-2},{"$f":"INDEX($D7075:$G7075,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":2.6509752174995613E-2},{"$f":"INDEX($D7075:$G7075,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":3.3556750920001349E-2},{"$f":"INDEX($D7075:$G7075,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":4.1409333084506422E-2},{"$f":"INDEX($D7075:$G7075,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":5.0071133765172693E-2},{"$f":"INDEX($D7075:$G7075,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":5.9511327118846762E-2},{"$f":"INDEX($D7075:$G7075,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":6.9878674088104359E-2},{"$f":"INDEX($D7075:$G7075,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":8.0728228578418076E-2},{"$f":"INDEX($D7075:$G7075,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":9.2108762344967551E-2},{"$f":"INDEX($D7075:$G7075,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.10403163514418341},{"$f":"INDEX($D7075:$G7075,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.11695108737567082},{"$f":"INDEX($D7075:$G7075,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.13114396777700438},{"$f":"INDEX($D7075:$G7075,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.14692922220898039},{"$f":"INDEX($D7075:$G7075,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.16376963969466601},{"$f":"INDEX($D7075:$G7075,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.1812837739742717},{"$f":"INDEX($D7075:$G7075,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.19820108710163734},{"$f":"INDEX($D7075:$G7075,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":0.21394455033997259},{"$f":"INDEX($D7075:$G7075,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":0.22802761264256011},{"$f":"INDEX($D7075:$G7075,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":0.24095198949488347},{"$f":"INDEX($D7075:$G7075,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":0.25270280342481027},{"$f":"INDEX($D7075:$G7075,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":0.26330875583101743},{"$f":"INDEX($D7075:$G7075,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":0.27276899114080361},{"$f":"INDEX($D7075:$G7075,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":0.28107546530660332},{"$f":"INDEX($D7075:$G7075,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":0.28823048159315573},{"$f":"INDEX($D7075:$G7075,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":0.29425808389041869},{"$f":"INDEX($D7075:$G7075,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":0.29920592124929452}]
[null,null,10,6.9775351591138706E-5,9.40668579096895E-5,{"$f":"E7120*'Scenario Setup'!$N$7 + D7120* 'Scenario Setup'!$N$7","v":8.1921104750414103E-5},null,7116,{"$f":"INDEX($D7120:$G7120,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":1.6531509887422486E-3},{"$f":"INDEX($D7120:$G7120,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":4.9763609331241248E-3},{"$f":"INDEX($D7120:$G7120,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":9.6466562732866953E-3},{"$f":"INDEX($D7120:$G7120,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":1.5602427040954887E-2},{"$f":"INDEX($D7120:$G7120,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":2.2812409915657864E-2},{"$f":"INDEX($D7120:$G7120,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":3.1260029070145356E-2},{"$f":"INDEX($D7120:$G7120,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":4.0880729695004531E-2},{"$f":"INDEX($D7120:$G7120,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":5.1747917322935023E-2},{"$f":"INDEX($D7120:$G7120,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":6.3857396383917547E-2},{"$f":"INDEX($D7120:$G7120,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":7.7214772566118028E-2},{"$f":"INDEX($D7120:$G7120,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":9.1772509289290247E-2},{"$f":"INDEX($D7120:$G7120,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.10776001103230171},{"$f":"INDEX($D7120:$G7120,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.12449112573687782},{"$f":"INDEX($D7120:$G7120,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.1420410644018649},{"$f":"INDEX($D7120:$G7120,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.16042734492516617},{"$f":"INDEX($D7120:$G7120,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.18035045212724424},{"$f":"INDEX($D7120:$G7120,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.20223731487308735},{"$f":"INDEX($D7120:$G7120,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.22657978006629848},{"$f":"INDEX($D7120:$G7120,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.25254941383121526},{"$f":"INDEX($D7120:$G7120,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.27955798730260006},{"$f":"INDEX($D7120:$G7120,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.30564620195508957},{"$f":"INDEX($D7120:$G7120,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":0.32992422088416434},{"$f":"INDEX($D7120:$G7120,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":0.35164173297064172},{"$f":"INDEX($D7120:$G7120,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":0.37157243443810251},{"$f":"INDEX($D7120:$G7120,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":0.38969338271383686},{"$f":"INDEX($D7120:$G7120,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":0.40604883826898891},{"$f":"INDEX($D7120:$G7120,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":0.42063748172357712},{"$f":"INDEX($D7120:$G7120,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":0.4334469083394506},{"$f":"INDEX($D7120:$G7120,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":0.44448066998471392},{"$f":"INDEX($D7120:$G7120,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":0.45377584477913602},{"$f":"INDEX($D7120:$G7120,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":0.46140591239756634}]
[null,null,10,1.3063396444138299E-4,1.6559620825919199E-4,{"$f":"E7209*'Scenario Setup'!$N$7 + D7209* 'Scenario Setup'!$N$7","v":1.4811508635028748E-4},null,7205,{"$f":"INDEX($D7209:$G7209,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":2.9102230211460263E-3},{"$f":"INDEX($D7209:$G7209,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":8.7604340122180834E-3},{"$f":"INDEX($D7209:$G7209,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":1.6982067188527582E-2},{"$f":"INDEX($D7209:$G7209,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":2.7466663764865434E-2},{"$f":"INDEX($D7209:$G7209,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":4.0159187488904242E-2},{"$f":"INDEX($D7209:$G7209,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":5.5030458113717526E-2},{"$f":"INDEX($D7209:$G7209,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":7.1966832727219029E-2},{"$f":"INDEX($D7209:$G7209,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":9.1097535140540781E-2},{"$f":"INDEX($D7209:$G7209,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":0.1124151794315619},{"$f":"INDEX($D7209:$G7209,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":0.13592963390805399},{"$f":"INDEX($D7209:$G7209,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0.16155721471347806},{"$f":"INDEX($D7209:$G7209,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.18970176771557437},{"$f":"INDEX($D7209:$G7209,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.21915538418150743},{"$f":"INDEX($D7209:$G7209,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.25005046628251054},{"$f":"INDEX($D7209:$G7209,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.2824178526958171},{"$f":"INDEX($D7209:$G7209,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.31749068368771616},{"$f":"INDEX($D7209:$G7209,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.35602052896946923},{"$f":"INDEX($D7209:$G7209,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.39887324059663098},{"$f":"INDEX($D7209:$G7209,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.44459043554619382},{"$f":"INDEX($D7209:$G7209,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.49213659002331095},{"$f":"INDEX($D7209:$G7209,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.53806253591651554},{"$f":"INDEX($D7209:$G7209,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":0.58080179571574764},{"$f":"INDEX($D7209:$G7209,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":0.61903351445558852},{"$f":"INDEX($D7209:$G7209,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":0.65411971446586281},{"$f":"INDEX($D7209:$G7209,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":0.6860200074192373},{"$f":"INDEX($D7209:$G7209,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":0.71481230987803923},{"$f":"INDEX($D7209:$G7209,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":0.74049429919296283},{"$f":"INDEX($D7209:$G7209,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":0.76304413794275405},{"$f":"INDEX($D7209:$G7209,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":0.78246807887044512},{"$f":"INDEX($D7209:$G7209,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":0.79883139465739839},{"$f":"INDEX($D7209:$G7209,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":0.81226343963530501}]
[null,null,10,4.2875719544700799E-5,6.5195709559636702E-5,{"$f":"E7267*'Scenario Setup'!$N$7 + D7267* 'Scenario Setup'!$N$7","v":5.403571455216875E-5},null,7263,{"$f":"INDEX($D7267:$G7267,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":1.1457632806629976E-3},{"$f":"INDEX($D7267:$G7267,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":3.4490083890265024E-3},{"$f":"INDEX($D7267:$G7267,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":6.6858893194737378E-3},{"$f":"INDEX($D7267:$G7267,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":1.0813705532336458E-2},{"$f":"INDEX($D7267:$G7267,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":1.5810789094757336E-2},{"$f":"INDEX($D7267:$G7267,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":2.166565165852178E-2},{"$f":"INDEX($D7267:$G7267,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":2.8333551678109074E-2},{"$f":"INDEX($D7267:$G7267,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":3.5865364944380126E-2},{"$f":"INDEX($D7267:$G7267,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":4.4258183598281362E-2},{"$f":"INDEX($D7267:$G7267,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":5.3515892821328022E-2},{"$f":"INDEX($D7267:$G7267,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":6.3605546035436583E-2},{"$f":"INDEX($D7267:$G7267,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":7.4686138535105862E-2},{"$f":"INDEX($D7267:$G7267,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":8.6282113133680727E-2},{"$f":"INDEX($D7267:$G7267,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":9.8445596951652281E-2},{"$f":"INDEX($D7267:$G7267,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.11118873126607781},{"$f":"INDEX($D7267:$G7267,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.12499700699183044},{"$f":"INDEX($D7267:$G7267,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.14016631931349391},{"$f":"INDEX($D7267:$G7267,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.1570375567074952},{"$f":"INDEX($D7267:$G7267,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.17503654952952763},{"$f":"INDEX($D7267:$G7267,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.19375560904516534},{"$f":"INDEX($D7267:$G7267,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.21183678772178371},{"$f":"INDEX($D7267:$G7267,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":0.22866335880065333},{"$f":"INDEX($D7267:$G7267,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":0.24371529783434814},{"$f":"INDEX($D7267:$G7267,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":0.25752883698157791},{"$f":"INDEX($D7267:$G7267,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":0.27008807524022377},{"$f":"INDEX($D7267:$G7267,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":0.28142368858783834},{"$f":"INDEX($D7267:$G7267,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":0.29153476259062439},{"$f":"INDEX($D7267:$G7267,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":0.30041269979222346},{"$f":"INDEX($D7267:$G7267,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":0.30805996191578111},{"$f":"INDEX($D7267:$G7267,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":0.31450224700608365},{"$f":"INDEX($D7267:$G7267,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":0.31979048224031625}]
[null,null,11,5.2393519629719297E-5,7.3844130187513296E-5,{"$f":"E7312*'Scenario Setup'!$N$7 + D7312* 'Scenario Setup'!$N$7","v":6.3118824908616297E-5},null,7308,{"$f":"INDEX($D7312:$G7312,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":1.2977524661182964E-3},{"$f":"INDEX($D7312:$G7312,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":3.9065304483591207E-3},{"$f":"INDEX($D7312:$G7312,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":7.5727940482786978E-3},{"$f":"INDEX($D7312:$G7312,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":1.2248178362240925E-2},{"$f":"INDEX($D7312:$G7312,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":1.7908141136382505E-2},{"$f":"INDEX($D7312:$G7312,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":2.4539670056136602E-2},{"$f":"INDEX($D7312:$G7312,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":3.2092088466021768E-2},{"$f":"INDEX($D7312:$G7312,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":4.062302099423979E-2},{"$f":"INDEX($D7312:$G7312,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":5.0129174044878155E-2},{"$f":"INDEX($D7312:$G7312,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":6.0614948181279923E-2},{"$f":"INDEX($D7312:$G7312,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":7.2043026355779458E-2},{"$f":"INDEX($D7312:$G7312,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":8.4593495100227928E-2},{"$f":"INDEX($D7312:$G7312,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":9.7727713037145669E-2},{"$f":"INDEX($D7312:$G7312,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.111504722117266},{"$f":"INDEX($D7312:$G7312,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.12593827419711009},{"$f":"INDEX($D7312:$G7312,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.14157826212338367},{"$f":"INDEX($D7312:$G7312,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.15875983252889198},{"$f":"INDEX($D7312:$G7312,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.17786909384320373},{"$f":"INDEX($D7312:$G7312,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.19825571097141356},{"$f":"INDEX($D7312:$G7312,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.21945791395681294},{"$f":"INDEX($D7312:$G7312,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.23993761915763684},{"$f":"INDEX($D7312:$G7312,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":0.25899628902640937},{"$f":"INDEX($D7312:$G7312,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":0.27604491619967375},{"$f":"INDEX($D7312:$G7312,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":0.29169086575721748},{"$f":"INDEX($D7312:$G7312,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":0.30591612737783219},{"$f":"INDEX($D7312:$G7312,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":0.31875544630618696},{"$f":"INDEX($D7312:$G7312,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":0.33020778680589929},{"$f":"INDEX($D7312:$G7312,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":0.34026341094036427},{"$f":"INDEX($D7312:$G7312,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":0.34892510698822266},{"$f":"INDEX($D7312:$G7312,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":0.35622198192258031},{"$f":"INDEX($D7312:$G7312,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":0.36221171857452461}]
[null,null,11,2.5061152061030501E-5,3.6463522293425597E-5,{"$f":"E7415*'Scenario Setup'!$N$7 + D7415* 'Scenario Setup'!$N$7","v":3.0762337177228047E-5},null,7411,{"$f":"INDEX($D7415:$G7415,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":6.4081770425747733E-4},{"$f":"INDEX($D7415:$G7415,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":1.929007217391202E-3},{"$f":"INDEX($D7415:$G7415,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":3.7393729725267101E-3},{"$f":"INDEX($D7415:$G7415,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":6.048032844741192E-3},{"$f":"INDEX($D7415:$G7415,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":8.8428681047788109E-3},{"$f":"INDEX($D7415:$G7415,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":1.2117453396675699E-2},{"$f":"INDEX($D7415:$G7415,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":1.5846765074649698E-2},{"$f":"INDEX($D7415:$G7415,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":2.0059257626684493E-2},{"$f":"INDEX($D7415:$G7415,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":2.4753304706749916E-2},{"$f":"INDEX($D7415:$G7415,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":2.993107927076211E-2},{"$f":"INDEX($D7415:$G7415,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":3.557415451897375E-2},{"$f":"INDEX($D7415:$G7415,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":4.1771455451276182E-2},{"$f":"INDEX($D7415:$G7415,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":4.8257006128538997E-2},{"$f":"INDEX($D7415:$G7415,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":5.5059960899000102E-2},{"$f":"INDEX($D7415:$G7415,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":6.2187110297337922E-2},{"$f":"INDEX($D7415:$G7415,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":6.9909986130128443E-2},{"$f":"INDEX($D7415:$G7415,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":7.8394080585929227E-2},{"$f":"INDEX($D7415:$G7415,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":8.7830050299106607E-2},{"$f":"INDEX($D7415:$G7415,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":9.7896766045562925E-2},{"$f":"INDEX($D7415:$G7415,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.10836621025547759},{"$f":"INDEX($D7415:$G7415,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.11847889199818026},{"$f":"INDEX($D7415:$G7415,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":0.1278898801414266},{"$f":"INDEX($D7415:$G7415,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":0.13630832850592159},{"$f":"INDEX($D7415:$G7415,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":0.14403414813497828},{"$f":"INDEX($D7415:$G7415,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":0.15105844570495366},{"$f":"INDEX($D7415:$G7415,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":0.15739837808397478},{"$f":"INDEX($D7415:$G7415,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":0.16305343383536308},{"$f":"INDEX($D7415:$G7415,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":0.16801880445954537},{"$f":"INDEX($D7415:$G7415,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":0.17229586678173611},{"$f":"INDEX($D7415:$G7415,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":0.17589899354571389},{"$f":"INDEX($D7415:$G7415,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":0.17885666797948832}]
[null,null,11,5.6302557270555199E-5,8.59414955144819E-5,{"$f":"E7460*'Scenario Setup'!$N$7 + D7460* 'Scenario Setup'!$N$7","v":7.1122026392518556E-5},null,7456,{"$f":"INDEX($D7460:$G7460,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":1.5103541400325513E-3},{"$f":"INDEX($D7460:$G7460,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":4.5465099006828467E-3},{"$f":"INDEX($D7460:$G7460,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":8.8133917222616171E-3},{"$f":"INDEX($D7460:$G7460,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":1.4254711418580661E-2},{"$f":"INDEX($D7460:$G7460,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":2.0841906150658032E-2},{"$f":"INDEX($D7460:$G7460,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":2.8559831887801798E-2},{"$f":"INDEX($D7460:$G7460,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":3.734950997390634E-2},{"$f":"INDEX($D7460:$G7460,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":4.7278005275380841E-2},{"$f":"INDEX($D7460:$G7460,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":5.8341484629621528E-2},{"$f":"INDEX($D7460:$G7460,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":7.0545069513363923E-2},{"$f":"INDEX($D7460:$G7460,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":8.3845329489057652E-2},{"$f":"INDEX($D7460:$G7460,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":9.8451853400528297E-2},{"$f":"INDEX($D7460:$G7460,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.11373775803567714},{"$f":"INDEX($D7460:$G7460,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.12977175777344302},{"$f":"INDEX($D7460:$G7460,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.14656985734043765},{"$f":"INDEX($D7460:$G7460,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.16477203466718307},{"$f":"INDEX($D7460:$G7460,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.18476834110599102},{"$f":"INDEX($D7460:$G7460,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.20700813851925504},{"$f":"INDEX($D7460:$G7460,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.2307345519800201},{"$f":"INDEX($D7460:$G7460,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.25541016300204489},{"$f":"INDEX($D7460:$G7460,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.27924491450071087},{"$f":"INDEX($D7460:$G7460,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":0.30142583242715798},{"$f":"INDEX($D7460:$G7460,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":0.32126741647748958},{"$f":"INDEX($D7460:$G7460,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":0.33947653208769446},{"$f":"INDEX($D7460:$G7460,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":0.35603221843210642},{"$f":"INDEX($D7460:$G7460,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":0.37097491282485301},{"$f":"INDEX($D7460:$G7460,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":0.38430340985213302},{"$f":"INDEX($D7460:$G7460,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":0.3960063762795657},{"$f":"INDEX($D7460:$G7460,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":0.40608705716990279},{"$f":"INDEX($D7460:$G7460,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":0.41457932788726948},{"$f":"INDEX($D7460:$G7460,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":0.4215503210359306}]
[null,null,11,3.9170998324912402E-5,5.0251723937082201E-5,{"$f":"E7505*'Scenario Setup'!$N$7 + D7505* 'Scenario Setup'!$N$7","v":4.4711361130997298E-5},null,7501,{"$f":"INDEX($D7505:$G7505,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":8.8313449559829324E-4},{"$f":"INDEX($D7505:$G7505,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":2.6584359399217839E-3},{"$f":"INDEX($D7505:$G7505,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":5.1533677081733549E-3},{"$f":"INDEX($D7505:$G7505,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":8.3350169638202534E-3},{"$f":"INDEX($D7505:$G7505,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":1.2186682439438776E-2},{"$f":"INDEX($D7505:$G7505,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":1.6699509115168383E-2},{"$f":"INDEX($D7505:$G7505,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":2.183901098250925E-2},{"$f":"INDEX($D7505:$G7505,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":2.7644402220042941E-2},{"$f":"INDEX($D7505:$G7505,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":3.4113441500366236E-2},{"$f":"INDEX($D7505:$G7505,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":4.1249123454111553E-2},{"$f":"INDEX($D7505:$G7505,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":4.9026053429426682E-2},{"$f":"INDEX($D7505:$G7505,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":5.7566782245996165E-2},{"$f":"INDEX($D7505:$G7505,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":6.6504758659550967E-2},{"$f":"INDEX($D7505:$G7505,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":7.5880161351882344E-2},{"$f":"INDEX($D7505:$G7505,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":8.5702348609096077E-2},{"$f":"INDEX($D7505:$G7505,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":9.634552842114967E-2},{"$f":"INDEX($D7505:$G7505,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.10803777167231522},{"$f":"INDEX($D7505:$G7505,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.12104182929707059},{"$f":"INDEX($D7505:$G7505,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.1349151412764569},{"$f":"INDEX($D7505:$G7505,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.14934346819390812},{"$f":"INDEX($D7505:$G7505,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.16328012760680011},{"$f":"INDEX($D7505:$G7505,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":0.1762497572093368},{"$f":"INDEX($D7505:$G7505,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":0.18785153116268463},{"$f":"INDEX($D7505:$G7505,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":0.19849876792886634},{"$f":"INDEX($D7505:$G7505,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":0.20817921129080572},{"$f":"INDEX($D7505:$G7505,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":0.21691650576078567},{"$f":"INDEX($D7505:$G7505,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":0.22470994650907045},{"$f":"INDEX($D7505:$G7505,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":0.23155290676518081},{"$f":"INDEX($D7505:$G7505,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":0.23744728398268777},{"$f":"INDEX($D7505:$G7505,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":0.24241288576950062},{"$f":"INDEX($D7505:$G7505,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":0.24648896591188982}]
[null,null,11,1.8391046501419701E-4,2.0810047370553499E-4,{"$f":"E7608*'Scenario Setup'!$N$7 + D7608* 'Scenario Setup'!$N$7","v":1.9600546935986599E-4},null,7604,{"$f":"INDEX($D7608:$G7608,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":3.6572020317115219E-3},{"$f":"INDEX($D7608:$G7608,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":1.1009010936743287E-2},{"$f":"INDEX($D7608:$G7608,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":2.1340924792797287E-2},{"$f":"INDEX($D7608:$G7608,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":3.4516646248522263E-2},{"$f":"INDEX($D7608:$G7608,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":5.0467012668488895E-2},{"$f":"INDEX($D7608:$G7608,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":6.9155353990791299E-2},{"$f":"INDEX($D7608:$G7608,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":9.0438858105858624E-2},{"$f":"INDEX($D7608:$G7608,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":0.1144799172362744},{"$f":"INDEX($D7608:$G7608,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":0.14126924968465998},{"$f":"INDEX($D7608:$G7608,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":0.17081925669826331},{"$f":"INDEX($D7608:$G7608,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0.20302477493807838},{"$f":"INDEX($D7608:$G7608,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.23839330706533304},{"$f":"INDEX($D7608:$G7608,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.27540690540393864},{"$f":"INDEX($D7608:$G7608,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.31423195633944673},{"$f":"INDEX($D7608:$G7608,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.35490721404025405},{"$f":"INDEX($D7608:$G7608,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.39898233399822103},{"$f":"INDEX($D7608:$G7608,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.44740179443890848},{"$f":"INDEX($D7608:$G7608,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.50125368925537106},{"$f":"INDEX($D7608:$G7608,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.55870530620665615},{"$f":"INDEX($D7608:$G7608,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.61845532931152036},{"$f":"INDEX($D7608:$G7608,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.67616927817677241},{"$f":"INDEX($D7608:$G7608,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":0.72987860101418356},{"$f":"INDEX($D7608:$G7608,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":0.77792341353721461},{"$f":"INDEX($D7608:$G7608,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":0.82201533399493998},{"$f":"INDEX($D7608:$G7608,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":0.86210360742057313},{"$f":"INDEX($D7608:$G7608,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":0.89828614954358765},{"$f":"INDEX($D7608:$G7608,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":0.93056004155064964},{"$f":"INDEX($D7608:$G7608,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":0.95889784091903885},{"$f":"INDEX($D7608:$G7608,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":0.98330740530926974},{"$f":"INDEX($D7608:$G7608,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":1.0038707612124942},{"$f":"INDEX($D7608:$G7608,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":1.0207504648731078}]
[null,null,11,1.13974959343198E-4,1.2645654910552499E-4,{"$f":"E7653*'Scenario Setup'!$N$7 + D7653* 'Scenario Setup'!$N$7","v":1.202157542243615E-4},null,7649,{"$f":"INDEX($D7653:$G7653,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":2.2223743179285854E-3},{"$f":"INDEX($D7653:$G7653,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":6.6898527780165779E-3},{"$f":"INDEX($D7653:$G7653,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":1.2968253536204739E-2},{"$f":"INDEX($D7653:$G7653,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":2.0974752693069892E-2},{"$f":"INDEX($D7653:$G7653,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":3.0667322145322799E-2},{"$f":"INDEX($D7653:$G7653,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":4.2023678572788666E-2},{"$f":"INDEX($D7653:$G7653,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":5.4957039248714264E-2},{"$f":"INDEX($D7653:$G7653,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":6.9566085159758692E-2},{"$f":"INDEX($D7653:$G7653,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":8.584517609088807E-2},{"$f":"INDEX($D7653:$G7653,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":0.10380184791601783},{"$f":"INDEX($D7653:$G7653,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0.12337219596109168},{"$f":"INDEX($D7653:$G7653,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.14486461469565584},{"$f":"INDEX($D7653:$G7653,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.16735669187612964},{"$f":"INDEX($D7653:$G7653,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.19094953562475975},{"$f":"INDEX($D7653:$G7653,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.21566669571205663},{"$f":"INDEX($D7653:$G7653,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.24244985229046623},{"$f":"INDEX($D7653:$G7653,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.27187293705261284},{"$f":"INDEX($D7653:$G7653,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.30459715271643545},{"$f":"INDEX($D7653:$G7653,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.33950881385216281},{"$f":"INDEX($D7653:$G7653,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.37581714893797358},{"$f":"INDEX($D7653:$G7653,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.41088822147709575},{"$f":"INDEX($D7653:$G7653,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":0.44352580033443278},{"$f":"INDEX($D7653:$G7653,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":0.47272122255476584},{"$f":"INDEX($D7653:$G7653,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":0.49951458830370188},{"$f":"INDEX($D7653:$G7653,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":0.52387505527783096},{"$f":"INDEX($D7653:$G7653,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":0.54586212399164913},{"$f":"INDEX($D7653:$G7653,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":0.56547402076797482},{"$f":"INDEX($D7653:$G7653,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":0.58269406959132319},{"$f":"INDEX($D7653:$G7653,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":0.59752704533132794},{"$f":"INDEX($D7653:$G7653,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":0.61002279307878404},{"$f":"INDEX($D7653:$G7653,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":0.62028009349159097}]
[null,null,11,1.3122361790335199E-4,1.6313207177830099E-4,{"$f":"E7764*'Scenario Setup'!$N$7 + D7764* 'Scenario Setup'!$N$7","v":1.4717784484082649E-4},null,7760,{"$f":"INDEX($D7764:$G7764,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":2.8669177619899087E-3},{"$f":"INDEX($D7764:$G7764,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":8.6300753206461304E-3},{"$f":"INDEX($D7764:$G7764,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":1.6729367372993794E-2},{"$f":"INDEX($D7764:$G7764,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":2.7057949043055887E-2},{"$f":"INDEX($D7764:$G7764,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":3.9561603039509965E-2},{"$f":"INDEX($D7764:$G7764,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":5.421158332894039E-2},{"$f":"INDEX($D7764:$G7764,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":7.0895938050332744E-2},{"$f":"INDEX($D7764:$G7764,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":8.9741968113862827E-2},{"$f":"INDEX($D7764:$G7764,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":0.11074239750282566},{"$f":"INDEX($D7764:$G7764,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":0.13390694768070555},{"$f":"INDEX($D7764:$G7764,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0.1591531800395469},{"$f":"INDEX($D7764:$G7764,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.18687893106229908},{"$f":"INDEX($D7764:$G7764,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.21589426617148585},{"$f":"INDEX($D7764:$G7764,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.24632961734214032},{"$f":"INDEX($D7764:$G7764,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.27821536435989208},{"$f":"INDEX($D7764:$G7764,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.31276629788056409},{"$f":"INDEX($D7764:$G7764,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.35072280396355215},{"$f":"INDEX($D7764:$G7764,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.39293785044647145},{"$f":"INDEX($D7764:$G7764,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.43797475561727983},{"$f":"INDEX($D7764:$G7764,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.48481340468104983},{"$f":"INDEX($D7764:$G7764,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.53005595449964293},{"$f":"INDEX($D7764:$G7764,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":0.57215923736229735},{"$f":"INDEX($D7764:$G7764,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":0.6098220531431614},{"$f":"INDEX($D7764:$G7764,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":0.64438615674597544},{"$f":"INDEX($D7764:$G7764,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":0.67581176083754657},{"$f":"INDEX($D7764:$G7764,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":0.70417562255121657},{"$f":"INDEX($D7764:$G7764,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":0.72947545379961187},{"$f":"INDEX($D7764:$G7764,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":0.75168974211086526},{"$f":"INDEX($D7764:$G7764,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":0.77082464718474197},{"$f":"INDEX($D7764:$G7764,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":0.78694447041952365},{"$f":"INDEX($D7764:$G7764,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":0.8001766413037481}]
[null,null,11,1.91636822386948E-4,2.28510345365865E-4,{"$f":"E7800*'Scenario Setup'!$N$7 + D7800* 'Scenario Setup'!$N$7","v":2.100735838764065E-4},null,7796,{"$f":"INDEX($D7800:$G7800,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":4.0158894617495292E-3},{"$f":"INDEX($D7800:$G7800,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":1.2088741781777511E-2},{"$f":"INDEX($D7800:$G7800,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":2.3433978827600101E-2},{"$f":"INDEX($D7800:$G7800,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":3.7901935611554659E-2},{"$f":"INDEX($D7800:$G7800,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":5.5416666233918097E-2},{"$f":"INDEX($D7800:$G7800,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":7.5937904142858531E-2},{"$f":"INDEX($D7800:$G7800,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":9.9308830644504867E-2},{"$f":"INDEX($D7800:$G7800,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":0.12570776490462604},{"$f":"INDEX($D7800:$G7800,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":0.15512451490474263},{"$f":"INDEX($D7800:$G7800,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":0.1875726981693184},{"$f":"INDEX($D7800:$G7800,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0.22293683725378924},{"$f":"INDEX($D7800:$G7800,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.26177420916154809},{"$f":"INDEX($D7800:$G7800,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.30241799045133189},{"$f":"INDEX($D7800:$G7800,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.34505088618742791},{"$f":"INDEX($D7800:$G7800,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.38971545143108605},{"$f":"INDEX($D7800:$G7800,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.4381133272470174},{"$f":"INDEX($D7800:$G7800,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.49128162345852205},{"$f":"INDEX($D7800:$G7800,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.55041515095125071},{"$f":"INDEX($D7800:$G7800,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.61350145055257799},{"$f":"INDEX($D7800:$G7800,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.67911157710438408},{"$f":"INDEX($D7800:$G7800,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.74248593734869639},{"$f":"INDEX($D7800:$G7800,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":0.80146290982935608},{"$f":"INDEX($D7800:$G7800,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":0.85421981377668255},{"$f":"INDEX($D7800:$G7800,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":0.90263613783510821},{"$f":"INDEX($D7800:$G7800,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":0.94665614914260299},{"$f":"INDEX($D7800:$G7800,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":0.9863873667103461},{"$f":"INDEX($D7800:$G7800,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":1.0218265854565272},{"$f":"INDEX($D7800:$G7800,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":1.0529436713779272},{"$f":"INDEX($D7800:$G7800,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":1.079747252790888},{"$f":"INDEX($D7800:$G7800,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":1.1023274010993251},{"$f":"INDEX($D7800:$G7800,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":1.1208626155775885}]
[null,null,11,1.0537882281188E-4,1.3473632011686701E-4,{"$f":"E7845*'Scenario Setup'!$N$7 + D7845* 'Scenario Setup'!$N$7","v":1.2005757146437351E-4},null,7841,{"$f":"INDEX($D7845:$G7845,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":2.3678847765334701E-3},{"$f":"INDEX($D7845:$G7845,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":7.1278723941880229E-3},{"$f":"INDEX($D7845:$G7845,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":1.3817352854953351E-2},{"$f":"INDEX($D7845:$G7845,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":2.2348079345952281E-2},{"$f":"INDEX($D7845:$G7845,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":3.2675271964374412E-2},{"$f":"INDEX($D7845:$G7845,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":4.4775188384641729E-2},{"$f":"INDEX($D7845:$G7845,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":5.8555363761436628E-2},{"$f":"INDEX($D7845:$G7845,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":7.4120940241227576E-2},{"$f":"INDEX($D7845:$G7845,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":9.1465908314632041E-2},{"$f":"INDEX($D7845:$G7845,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":0.110598297268606},{"$f":"INDEX($D7845:$G7845,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0.13145001825617772},{"$f":"INDEX($D7845:$G7845,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.15434965794419025},{"$f":"INDEX($D7845:$G7845,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.17831440893982844},{"$f":"INDEX($D7845:$G7845,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.20345199944239709},{"$f":"INDEX($D7845:$G7845,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.22978752114893064},{"$f":"INDEX($D7845:$G7845,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.25832431093177871},{"$f":"INDEX($D7845:$G7845,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.28967387879030165},{"$f":"INDEX($D7845:$G7845,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.32454071983919724},{"$f":"INDEX($D7845:$G7845,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.3617382298445484},{"$f":"INDEX($D7845:$G7845,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.40042386134118185},{"$f":"INDEX($D7845:$G7845,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.43779122024744016},{"$f":"INDEX($D7845:$G7845,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":0.47256575192544814},{"$f":"INDEX($D7845:$G7845,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":0.50367275098599751},{"$f":"INDEX($D7845:$G7845,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":0.53222041838710976},{"$f":"INDEX($D7845:$G7845,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":0.5581758924186182},{"$f":"INDEX($D7845:$G7845,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":0.58160256940459587},{"$f":"INDEX($D7845:$G7845,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":0.60249855953594866},{"$f":"INDEX($D7845:$G7845,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":0.62084609493132481},{"$f":"INDEX($D7845:$G7845,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":0.63665026309602202},{"$f":"INDEX($D7845:$G7845,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":0.64996417273937235},{"$f":"INDEX($D7845:$G7845,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":0.66089307220508187}]
[null,null,11,1.32482263025026E-4,1.5042746082982001E-4,{"$f":"E7948*'Scenario Setup'!$N$7 + D7948* 'Scenario Setup'!$N$7","v":1.4145486192742299E-4},null,7944,{"$f":"INDEX($D7948:$G7948,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":2.6436442242341257E-3},{"$f":"INDEX($D7948:$G7948,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":7.9579711279531007E-3},{"$f":"INDEX($D7948:$G7948,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":1.5426496015012496E-2},{"$f":"INDEX($D7948:$G7948,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":2.4950695013185999E-2},{"$f":"INDEX($D7948:$G7948,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":3.6480573235644798E-2},{"$f":"INDEX($D7948:$G7948,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":4.9989623369826104E-2},{"$f":"INDEX($D7948:$G7948,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":6.5374612286866932E-2},{"$f":"INDEX($D7948:$G7948,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":8.2752926791644629E-2},{"$f":"INDEX($D7948:$G7948,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":0.10211785751851477},{"$f":"INDEX($D7948:$G7948,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":0.12347836883022685},{"$f":"INDEX($D7948:$G7948,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0.14675844237959801},{"$f":"INDEX($D7948:$G7948,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.17232493142425664},{"$f":"INDEX($D7948:$G7948,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.19908057265422271},{"$f":"INDEX($D7948:$G7948,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.22714564009410318},{"$f":"INDEX($D7948:$G7948,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.25654814757320216},{"$f":"INDEX($D7948:$G7948,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.28840827870595676},{"$f":"INDEX($D7948:$G7948,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.323408758806492},{"$f":"INDEX($D7948:$G7948,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.36233612717749225},{"$f":"INDEX($D7948:$G7948,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.40386558986760712},{"$f":"INDEX($D7948:$G7948,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.44705647790424852},{"$f":"INDEX($D7948:$G7948,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.48877556978169784},{"$f":"INDEX($D7948:$G7948,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":0.52759987860452751},{"$f":"INDEX($D7948:$G7948,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":0.56232954079698827},{"$f":"INDEX($D7948:$G7948,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":0.5942018163351559},{"$f":"INDEX($D7948:$G7948,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":0.62318001649534682},{"$f":"INDEX($D7948:$G7948,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":0.64933492061937492},{"$f":"INDEX($D7948:$G7948,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":0.6726644188145009},{"$f":"INDEX($D7948:$G7948,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":0.69314867398502766},{"$f":"INDEX($D7948:$G7948,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":0.71079336611763744},{"$f":"INDEX($D7948:$G7948,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":0.72565778886296473},{"$f":"INDEX($D7948:$G7948,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":0.73785944759065658}]
[null,null,11,1.43792295502884E-4,1.84791304283754E-4,{"$f":"E7993*'Scenario Setup'!$N$7 + D7993* 'Scenario Setup'!$N$7","v":1.6429179989331901E-4},null,7989,{"$f":"INDEX($D7993:$G7993,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":3.2475617255223574E-3},{"$f":"INDEX($D7993:$G7993,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":9.7759003314599122E-3},{"$f":"INDEX($D7993:$G7993,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":1.8950544690555512E-2},{"$f":"INDEX($D7993:$G7993,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":3.065046400995157E-2},{"$f":"INDEX($D7993:$G7993,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":4.4814242506295426E-2},{"$f":"INDEX($D7993:$G7993,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":6.1409317502303863E-2},{"$f":"INDEX($D7993:$G7993,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":8.0308873159813776E-2},{"$f":"INDEX($D7993:$G7993,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":0.10165711227703315},{"$f":"INDEX($D7993:$G7993,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":0.12544579279216353},{"$f":"INDEX($D7993:$G7993,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":0.15168592689855986},{"$f":"INDEX($D7993:$G7993,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0.18028413051961853},{"$f":"INDEX($D7993:$G7993,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.21169106134499227},{"$f":"INDEX($D7993:$G7993,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.24455879581687201},{"$f":"INDEX($D7993:$G7993,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.27903508351339973},{"$f":"INDEX($D7993:$G7993,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.31515433777923024},{"$f":"INDEX($D7993:$G7993,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.35429263842058534},{"$f":"INDEX($D7993:$G7993,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.39728867340420143},{"$f":"INDEX($D7993:$G7993,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.44510866008701389},{"$f":"INDEX($D7993:$G7993,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.49612516687623515},{"$f":"INDEX($D7993:$G7993,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.54918263716414939},{"$f":"INDEX($D7993:$G7993,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.60043209227719718},{"$f":"INDEX($D7993:$G7993,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":0.64812547635553652},{"$f":"INDEX($D7993:$G7993,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":0.69078882743835146},{"$f":"INDEX($D7993:$G7993,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":0.72994204676877872},{"$f":"INDEX($D7993:$G7993,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":0.7655400644037067},{"$f":"INDEX($D7993:$G7993,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":0.79766982860921654},{"$f":"INDEX($D7993:$G7993,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":0.82632874750594643},{"$f":"INDEX($D7993:$G7993,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":0.85149245238643512},{"$f":"INDEX($D7993:$G7993,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":0.87316792078085936},{"$f":"INDEX($D7993:$G7993,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":0.89142799145799212},{"$f":"INDEX($D7993:$G7993,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":0.90641701286590015}]
[null,null,12,1.07197860436961E-4,1.15736997975738E-4,{"$f":"E8107*'Scenario Setup'!$N$7 + D8107* 'Scenario Setup'!$N$7","v":1.1146742920634949E-4},null,8103,{"$f":"INDEX($D8107:$G8107,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":2.0339866440669385E-3},{"$f":"INDEX($D8107:$G8107,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":6.1227629798847778E-3},{"$f":"INDEX($D8107:$G8107,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":1.18689521727824E-2},{"$f":"INDEX($D8107:$G8107,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":1.9196751193595346E-2},{"$f":"INDEX($D8107:$G8107,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":2.8067694604671574E-2},{"$f":"INDEX($D8107:$G8107,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":3.8461388012836481E-2},{"$f":"INDEX($D8107:$G8107,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":5.0298405146049475E-2},{"$f":"INDEX($D8107:$G8107,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":6.3669061936810656E-2},{"$f":"INDEX($D8107:$G8107,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":7.8568196283508238E-2},{"$f":"INDEX($D8107:$G8107,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":9.5002705254188621E-2},{"$f":"INDEX($D8107:$G8107,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0.11291410128783412},{"$f":"INDEX($D8107:$G8107,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.13258463667070491},{"$f":"INDEX($D8107:$G8107,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.15317009080115379},{"$f":"INDEX($D8107:$G8107,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.17476300100225781},{"$f":"INDEX($D8107:$G8107,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.19738492076224029},{"$f":"INDEX($D8107:$G8107,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.22189770527696367},{"$f":"INDEX($D8107:$G8107,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.24882663482346626},{"$f":"INDEX($D8107:$G8107,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.278776862856978},{"$f":"INDEX($D8107:$G8107,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.31072910955970567},{"$f":"INDEX($D8107:$G8107,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.34395963604530705},{"$f":"INDEX($D8107:$G8107,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.37605778106174415},{"$f":"INDEX($D8107:$G8107,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":0.40592871637401867},{"$f":"INDEX($D8107:$G8107,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":0.43264928202535413},{"$f":"INDEX($D8107:$G8107,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":0.45717141029298636},{"$f":"INDEX($D8107:$G8107,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":0.47946687333397192},{"$f":"INDEX($D8107:$G8107,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":0.4995901278844348},{"$f":"INDEX($D8107:$G8107,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":0.51753955061941614},{"$f":"INDEX($D8107:$G8107,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":0.53329987912677457},{"$f":"INDEX($D8107:$G8107,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":0.54687548351688442},{"$f":"INDEX($D8107:$G8107,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":0.55831198357941436},{"$f":"INDEX($D8107:$G8107,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":0.56769978646910835}]
[null,null,12,3.08451245423088E-4,2.7541517605540798E-4,{"$f":"E8141*'Scenario Setup'!$N$7 + D8141* 'Scenario Setup'!$N$7","v":2.9193321073924796E-4},null,8137,{"$f":"INDEX($D8141:$G8141,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":4.8402049428262978E-3},{"$f":"INDEX($D8141:$G8141,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":1.4570119093671331E-2},{"$f":"INDEX($D8141:$G8141,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":2.8244119075434639E-2},{"$f":"INDEX($D8141:$G8141,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":4.5681819142952523E-2},{"$f":"INDEX($D8141:$G8141,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":6.6791684476173702E-2},{"$f":"INDEX($D8141:$G8141,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":9.1525183270360105E-2},{"$f":"INDEX($D8141:$G8141,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":0.11969330767944625},{"$f":"INDEX($D8141:$G8141,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":0.15151097928326548},{"$f":"INDEX($D8141:$G8141,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":0.18696591401406867},{"$f":"INDEX($D8141:$G8141,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":0.22607452457689814},{"$f":"INDEX($D8141:$G8141,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0.26869763022405463},{"$f":"INDEX($D8141:$G8141,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.31550689658080922},{"$f":"INDEX($D8141:$G8141,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.36449336221132966},{"$f":"INDEX($D8141:$G8141,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.41587723485879852},{"$f":"INDEX($D8141:$G8141,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.46970980458479894},{"$f":"INDEX($D8141:$G8141,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.52804199723546774},{"$f":"INDEX($D8141:$G8141,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.59212380341458126},{"$f":"INDEX($D8141:$G8141,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.66339528505849288},{"$f":"INDEX($D8141:$G8141,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.73943089860397593},{"$f":"INDEX($D8141:$G8141,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.81850838862462061},{"$f":"INDEX($D8141:$G8141,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.89489119114561955},{"$f":"INDEX($D8141:$G8141,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":0.96597398274951451},{"$f":"INDEX($D8141:$G8141,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":1.0295599528530881},{"$f":"INDEX($D8141:$G8141,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":1.0879143804968656},{"$f":"INDEX($D8141:$G8141,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":1.1409700928971225},{"$f":"INDEX($D8141:$G8141,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":1.1888566787923724},{"$f":"INDEX($D8141:$G8141,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":1.2315702752145308},{"$f":"INDEX($D8141:$G8141,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":1.2690745627497502},{"$f":"INDEX($D8141:$G8141,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":1.3013799407926856},{"$f":"INDEX($D8141:$G8141,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":1.3285949691178514},{"$f":"INDEX($D8141:$G8141,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":1.3509347863833774}]
[null,null,12,2.57820778746884E-4,2.8426125948717801E-4,{"$f":"E8197*'Scenario Setup'!$N$7 + D8197* 'Scenario Setup'!$N$7","v":2.7104101911703101E-4},null,8193,{"$f":"INDEX($D8197:$G8197,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":4.9956678964817392E-3},{"$f":"INDEX($D8197:$G8197,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":1.5038097986335954E-2},{"$f":"INDEX($D8197:$G8197,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":2.9151294334897746E-2},{"$f":"INDEX($D8197:$G8197,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":4.7149077371933662E-2},{"$f":"INDEX($D8197:$G8197,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":6.8936972262732807E-2},{"$f":"INDEX($D8197:$G8197,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":9.4464888405398725E-2},{"$f":"INDEX($D8197:$G8197,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":0.12353774719480501},{"$f":"INDEX($D8197:$G8197,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":0.1563773732952618},{"$f":"INDEX($D8197:$G8197,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":0.19297108808600458},{"$f":"INDEX($D8197:$G8197,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":0.23333583143314288},{"$f":"INDEX($D8197:$G8197,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0.27732795223072099},{"$f":"INDEX($D8197:$G8197,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.32564068938927515},{"$f":"INDEX($D8197:$G8197,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.37620055546998699},{"$f":"INDEX($D8197:$G8197,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.42923483108724536},{"$f":"INDEX($D8197:$G8197,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.48479645369247776},{"$f":"INDEX($D8197:$G8197,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.54500222299326584},{"$f":"INDEX($D8197:$G8197,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.61114227814775501},{"$f":"INDEX($D8197:$G8197,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.68470293456394238},{"$f":"INDEX($D8197:$G8197,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.76318074243888334},{"$f":"INDEX($D8197:$G8197,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.84479812907784968},{"$f":"INDEX($D8197:$G8197,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.92363427732049908},{"$f":"INDEX($D8197:$G8197,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":0.9970001831452483},{"$f":"INDEX($D8197:$G8197,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":1.0626284764231739},{"$f":"INDEX($D8197:$G8197,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":1.122857194884703},{"$f":"INDEX($D8197:$G8197,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":1.177617008217765},{"$f":"INDEX($D8197:$G8197,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":1.2270416674325721},{"$f":"INDEX($D8197:$G8197,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":1.27112718548604},{"$f":"INDEX($D8197:$G8197,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":1.3098360764179833},{"$f":"INDEX($D8197:$G8197,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":1.343179073642097},{"$f":"INDEX($D8197:$G8197,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":1.3712682237735134},{"$f":"INDEX($D8197:$G8197,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":1.3943255755271955}]
[null,null,12,2.7092550866979898E-4,2.14781350661785E-4,{"$f":"E8288*'Scenario Setup'!$N$7 + D8288* 'Scenario Setup'!$N$7","v":2.42853429665792E-4},null,8284,{"$f":"INDEX($D8288:$G8288,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":3.7746131857706216E-3},{"$f":"INDEX($D8288:$G8288,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":1.1362445247433356E-2},{"$f":"INDEX($D8288:$G8288,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":2.2026055826545009E-2},{"$f":"INDEX($D8288:$G8288,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":3.5624771868914121E-2},{"$f":"INDEX($D8288:$G8288,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":5.2087210335433065E-2},{"$f":"INDEX($D8288:$G8288,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":7.1375523905119073E-2},{"$f":"INDEX($D8288:$G8288,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":9.3342315615157531E-2},{"$f":"INDEX($D8288:$G8288,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":0.11815519114314438},{"$f":"INDEX($D8288:$G8288,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":0.14580457081122536},{"$f":"INDEX($D8288:$G8288,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":0.17630325399744307},{"$f":"INDEX($D8288:$G8288,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0.20954270118917839},{"$f":"INDEX($D8288:$G8288,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.24604670796028089},{"$f":"INDEX($D8288:$G8288,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.2842485943013357},{"$f":"INDEX($D8288:$G8288,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.32432008828188608},{"$f":"INDEX($D8288:$G8288,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.36630118823775421},{"$f":"INDEX($D8288:$G8288,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.41179129994479235},{"$f":"INDEX($D8288:$G8288,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.46176522324532887},{"$f":"INDEX($D8288:$G8288,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.51734598429992795},{"$f":"INDEX($D8288:$G8288,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.57664203330345454},{"$f":"INDEX($D8288:$G8288,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.63831027670541207},{"$f":"INDEX($D8288:$G8288,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.69787707955106226},{"$f":"INDEX($D8288:$G8288,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":0.75331069148253871},{"$f":"INDEX($D8288:$G8288,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":0.80289793913383689},{"$f":"INDEX($D8288:$G8288,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":0.84840539070543974},{"$f":"INDEX($D8288:$G8288,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":0.88978066178838799},{"$f":"INDEX($D8288:$G8288,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":0.92712481160783788},{"$f":"INDEX($D8288:$G8288,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":0.96043482764460086},{"$f":"INDEX($D8288:$G8288,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":0.98968238635865602},{"$f":"INDEX($D8288:$G8288,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":1.0148755976735813},{"$f":"INDEX($D8288:$G8288,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":1.0360991214666271},{"$f":"INDEX($D8288:$G8288,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":1.0535207327029732}]
[null,null,12,2.4286753353437799E-4,1.9917636950826301E-4,{"$f":"E8333*'Scenario Setup'!$N$7 + D8333* 'Scenario Setup'!$N$7","v":2.2102195152132051E-4},null,8329,{"$f":"INDEX($D8333:$G8333,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":3.5003679245116958E-3},{"$f":"INDEX($D8333:$G8333,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":1.0536904559669763E-2},{"$f":"INDEX($D8333:$G8333,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":2.042574842089457E-2},{"$f":"INDEX($D8333:$G8333,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":3.3036447082334601E-2},{"$f":"INDEX($D8333:$G8333,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":4.8302803853587671E-2},{"$f":"INDEX($D8333:$G8333,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":6.6189721218199313E-2},{"$f":"INDEX($D8333:$G8333,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":8.6560511368594509E-2},{"$f":"INDEX($D8333:$G8333,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":0.10957060255899401},{"$f":"INDEX($D8333:$G8333,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":0.13521111112491674},{"$f":"INDEX($D8333:$G8333,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":0.16349390650308349},{"$f":"INDEX($D8333:$G8333,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0.19431833514045041},{"$f":"INDEX($D8333:$G8333,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.22817013614072643},{"$f":"INDEX($D8333:$G8333,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.26359645693782535},{"$f":"INDEX($D8333:$G8333,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.30075654866471996},{"$f":"INDEX($D8333:$G8333,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.33968750357029898},{"$f":"INDEX($D8333:$G8333,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.38187252229010771},{"$f":"INDEX($D8333:$G8333,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.42821558039276003},{"$f":"INDEX($D8333:$G8333,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.47975811035288563},{"$f":"INDEX($D8333:$G8333,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.53474599328739703},{"$f":"INDEX($D8333:$G8333,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.59193371837110575},{"$f":"INDEX($D8333:$G8333,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.64717268347424328},{"$f":"INDEX($D8333:$G8333,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":0.69857875545964443},{"$f":"INDEX($D8333:$G8333,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":0.74456323190818563},{"$f":"INDEX($D8333:$G8333,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":0.78676433066129847},{"$f":"INDEX($D8333:$G8333,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":0.82513347330952991},{"$f":"INDEX($D8333:$G8333,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":0.85976437660021354},{"$f":"INDEX($D8333:$G8333,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":0.89065424688933326},{"$f":"INDEX($D8333:$G8333,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":0.91777681848922288},{"$f":"INDEX($D8333:$G8333,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":0.94113961209537245},{"$f":"INDEX($D8333:$G8333,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":0.96082113660504775},{"$f":"INDEX($D8333:$G8333,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":0.97697697726043098}]
[null,null,12,2.8888867830081298E-4,2.69149161690926E-4,{"$f":"E8447*'Scenario Setup'!$N$7 + D8447* 'Scenario Setup'!$N$7","v":2.7901891999586949E-4},null,8443,{"$f":"INDEX($D8447:$G8447,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":4.7300846722836002E-3},{"$f":"INDEX($D8447:$G8447,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":1.4238632002652095E-2},{"$f":"INDEX($D8447:$G8447,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":2.7601532641478622E-2},{"$f":"INDEX($D8447:$G8447,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":4.4642504828305521E-2},{"$f":"INDEX($D8447:$G8447,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":6.5272096266294322E-2},{"$f":"INDEX($D8447:$G8447,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":8.9442879305495993E-2},{"$f":"INDEX($D8447:$G8447,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":0.11697014624733661},{"$f":"INDEX($D8447:$G8447,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":0.14806392895668988},{"$f":"INDEX($D8447:$G8447,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":0.18271222284258085},{"$f":"INDEX($D8447:$G8447,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":0.22093106720199557},{"$f":"INDEX($D8447:$G8447,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0.26258444781050644},{"$f":"INDEX($D8447:$G8447,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.30832874912218566},{"$f":"INDEX($D8447:$G8447,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.35620071590154512},{"$f":"INDEX($D8447:$G8447,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.4064155459104668},{"$f":"INDEX($D8447:$G8447,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.4590233623022057},{"$f":"INDEX($D8447:$G8447,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.51602842998359799},{"$f":"INDEX($D8447:$G8447,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.57865230082388508},{"$f":"INDEX($D8447:$G8447,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.64830227368184357},{"$f":"INDEX($D8447:$G8447,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.72260798892066136},{"$f":"INDEX($D8447:$G8447,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.79988637442036681},{"$f":"INDEX($D8447:$G8447,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.87453137968323758},{"$f":"INDEX($D8447:$G8447,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":0.94399695541821516},{"$f":"INDEX($D8447:$G8447,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":1.0061362710281803},{"$f":"INDEX($D8447:$G8447,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":1.0631630678308255},{"$f":"INDEX($D8447:$G8447,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":1.1150117013010856},{"$f":"INDEX($D8447:$G8447,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":1.1618088118835252},{"$f":"INDEX($D8447:$G8447,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":1.2035506244970597},{"$f":"INDEX($D8447:$G8447,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":1.2402016460365881},{"$f":"INDEX($D8447:$G8447,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":1.2717720392984877},{"$f":"INDEX($D8447:$G8447,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":1.2983678941966199},{"$f":"INDEX($D8447:$G8447,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":1.3201994547353724}]
[null,null,12,1.93947843627602E-4,2.1087267780246999E-4,{"$f":"E8481*'Scenario Setup'!$N$7 + D8481* 'Scenario Setup'!$N$7","v":2.0241026071503599E-4},null,8477,{"$f":"INDEX($D8481:$G8481,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":3.705921336742878E-3},{"$f":"INDEX($D8481:$G8481,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":1.1155667139291038E-2},{"$f":"INDEX($D8481:$G8481,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":2.1625217269837432E-2},{"$f":"INDEX($D8481:$G8481,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":3.4976458696032629E-2},{"$f":"INDEX($D8481:$G8481,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":5.1139307434514385E-2},{"$f":"INDEX($D8481:$G8481,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":7.007660492426844E-2},{"$f":"INDEX($D8481:$G8481,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":9.1643636588573413E-2},{"$f":"INDEX($D8481:$G8481,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":0.11600495795304014},{"$f":"INDEX($D8481:$G8481,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":0.14315116367444217},{"$f":"INDEX($D8481:$G8481,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":0.17309482020286346},{"$f":"INDEX($D8481:$G8481,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0.20572936326909322},{"$f":"INDEX($D8481:$G8481,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.24156905621554181},{"$f":"INDEX($D8481:$G8481,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.27907573007257119},{"$f":"INDEX($D8481:$G8481,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.31841798773688001},{"$f":"INDEX($D8481:$G8481,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.35963509963933432},{"$f":"INDEX($D8481:$G8481,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.40429736496004215},{"$f":"INDEX($D8481:$G8481,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.45336184376236482},{"$f":"INDEX($D8481:$G8481,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.50793112494888037},{"$f":"INDEX($D8481:$G8481,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.56614808185856091},{"$f":"INDEX($D8481:$G8481,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.62669406306911235},{"$f":"INDEX($D8481:$G8481,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.68517684653932998},{"$f":"INDEX($D8481:$G8481,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":0.73960165647853493},{"$f":"INDEX($D8481:$G8481,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":0.78828649650242244},{"$f":"INDEX($D8481:$G8481,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":0.83296578613023253},{"$f":"INDEX($D8481:$G8481,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":0.8735880942644404},{"$f":"INDEX($D8481:$G8481,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":0.91025264101591574},{"$f":"INDEX($D8481:$G8481,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":0.94295646868844185},{"$f":"INDEX($D8481:$G8481,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":0.97167176918457154},{"$f":"INDEX($D8481:$G8481,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":0.9964065048404035},{"$f":"INDEX($D8481:$G8481,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":1.0172437948604829},{"$f":"INDEX($D8481:$G8481,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":1.0343483609772448}]
[null,null,12,3.8026612171778899E-4,1.2335540049325901E-4,{"$f":"E8595*'Scenario Setup'!$N$7 + D8595* 'Scenario Setup'!$N$7","v":2.5181076110552397E-4},null,8591,{"$f":"INDEX($D8595:$G8595,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":2.1678740719490064E-3},{"$f":"INDEX($D8595:$G8595,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":6.5257946267736752E-3},{"$f":"INDEX($D8595:$G8595,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":1.2650227449443864E-2},{"$f":"INDEX($D8595:$G8595,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":2.0460379766821076E-2},{"$f":"INDEX($D8595:$G8595,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":2.9915254148958927E-2},{"$f":"INDEX($D8595:$G8595,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":4.0993113739174837E-2},{"$f":"INDEX($D8595:$G8595,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":5.3609304021033984E-2},{"$f":"INDEX($D8595:$G8595,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":6.7860085984706581E-2},{"$f":"INDEX($D8595:$G8595,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":8.3739957732589895E-2},{"$f":"INDEX($D8595:$G8595,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":0.10125627033310609},{"$f":"INDEX($D8595:$G8595,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0.12034668627414238},{"$f":"INDEX($D8595:$G8595,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.14131203713437038},{"$f":"INDEX($D8595:$G8595,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.16325253138435478},{"$f":"INDEX($D8595:$G8595,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.18626679762815815},{"$f":"INDEX($D8595:$G8595,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.21037780811508983},{"$f":"INDEX($D8595:$G8595,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.23650414976819314},{"$f":"INDEX($D8595:$G8595,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.26520567950512258},{"$f":"INDEX($D8595:$G8595,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.29712738508377218},{"$f":"INDEX($D8595:$G8595,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.33118289246353538},{"$f":"INDEX($D8595:$G8595,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.36660082255441712},{"$f":"INDEX($D8595:$G8595,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.400811832022827},{"$f":"INDEX($D8595:$G8595,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":0.43264902542684369},{"$f":"INDEX($D8595:$G8595,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":0.46112847568887544},{"$f":"INDEX($D8595:$G8595,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":0.48726477614860364},{"$f":"INDEX($D8595:$G8595,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":0.51102784086175579},{"$f":"INDEX($D8595:$G8595,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":0.53247571118599313},{"$f":"INDEX($D8595:$G8595,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":0.55160665694078614},{"$f":"INDEX($D8595:$G8595,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":0.56840441106378559},{"$f":"INDEX($D8595:$G8595,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":0.58287363132843328},{"$f":"INDEX($D8595:$G8595,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":0.59506294045281805},{"$f":"INDEX($D8595:$G8595,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":0.60506869665406959}]
[null,null,12,2.6636611890383597E-4,2.4701856950396899E-4,{"$f":"E8640*'Scenario Setup'!$N$7 + D8640* 'Scenario Setup'!$N$7","v":2.5669234420390246E-4},null,8636,{"$f":"INDEX($D8640:$G8640,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":4.3411569333508962E-3},{"$f":"INDEX($D8640:$G8640,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":1.3067870941494862E-2},{"$f":"INDEX($D8640:$G8640,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":2.5332016887515421E-2},{"$f":"INDEX($D8640:$G8640,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":4.0971807649266917E-2},{"$f":"INDEX($D8640:$G8640,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":5.9905146079334629E-2},{"$f":"INDEX($D8640:$G8640,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":8.2088504231461051E-2},{"$f":"INDEX($D8640:$G8640,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":0.10735236186195876},{"$f":"INDEX($D8640:$G8640,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":0.1358894811198362},{"$f":"INDEX($D8640:$G8640,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":0.16768884448279645},{"$f":"INDEX($D8640:$G8640,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":0.20276517242840841},{"$f":"INDEX($D8640:$G8640,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0.24099363440197435},{"$f":"INDEX($D8640:$G8640,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.28297664412780582},{"$f":"INDEX($D8640:$G8640,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.32691237359055741},{"$f":"INDEX($D8640:$G8640,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.37299832607415745},{"$f":"INDEX($D8640:$G8640,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.42128050339238948},{"$f":"INDEX($D8640:$G8640,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.47359837124183335},{"$f":"INDEX($D8640:$G8640,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.53107304028625324},{"$f":"INDEX($D8640:$G8640,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.594996095269126},{"$f":"INDEX($D8640:$G8640,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.66319207763424903},{"$f":"INDEX($D8640:$G8640,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.73411630463085531},{"$f":"INDEX($D8640:$G8640,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.80262367914694022},{"$f":"INDEX($D8640:$G8640,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":0.86637749892486848},{"$f":"INDEX($D8640:$G8640,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":0.9234074549369764},{"$f":"INDEX($D8640:$G8640,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":0.97574526524663363},{"$f":"INDEX($D8640:$G8640,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":1.0233306829016464},{"$f":"INDEX($D8640:$G8640,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":1.0662799354290156},{"$f":"INDEX($D8640:$G8640,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":1.1045895581509266},{"$f":"INDEX($D8640:$G8640,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":1.1382269763567834},{"$f":"INDEX($D8640:$G8640,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":1.1672015172144936},{"$f":"INDEX($D8640:$G8640,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":1.1916105474726519},{"$f":"INDEX($D8640:$G8640,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":1.2116470239767647}]
[null,null,12,1.8036002028808701E-4,1.9033456915516699E-4,{"$f":"E8674*'Scenario Setup'!$N$7 + D8674* 'Scenario Setup'!$N$7","v":1.85347294721627E-4},null,8670,{"$f":"INDEX($D8674:$G8674,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":3.3449802425927848E-3},{"$f":"INDEX($D8674:$G8674,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":1.0069152252073043E-2},{"$f":"INDEX($D8674:$G8674,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":1.9519012395702466E-2},{"$f":"INDEX($D8674:$G8674,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":3.1569899267456868E-2},{"$f":"INDEX($D8674:$G8674,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":4.6158554768103356E-2},{"$f":"INDEX($D8674:$G8674,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":6.3251439423610611E-2},{"$f":"INDEX($D8674:$G8674,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":8.2717933246136757E-2},{"$f":"INDEX($D8674:$G8674,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":0.1047065647477472},{"$f":"INDEX($D8674:$G8674,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":0.12920884462594232},{"$f":"INDEX($D8674:$G8674,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":0.1562361154116155},{"$f":"INDEX($D8674:$G8674,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0.18569219174553031},{"$f":"INDEX($D8674:$G8674,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.21804124989143997},{"$f":"INDEX($D8674:$G8674,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.25189493204417562},{"$f":"INDEX($D8674:$G8674,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.28740541989003193},{"$f":"INDEX($D8674:$G8674,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.32460815908568347},{"$f":"INDEX($D8674:$G8674,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.36492050829990258},{"$f":"INDEX($D8674:$G8674,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.40920631398597956},{"$f":"INDEX($D8674:$G8674,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.45846077754181219},{"$f":"INDEX($D8674:$G8674,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.51100764860354619},{"$f":"INDEX($D8674:$G8674,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.56565670683090918},{"$f":"INDEX($D8674:$G8674,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.61844351406833509},{"$f":"INDEX($D8674:$G8674,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":0.6675675772664792},{"$f":"INDEX($D8674:$G8674,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":0.7115107193885466},{"$f":"INDEX($D8674:$G8674,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":0.75183843481422197},{"$f":"INDEX($D8674:$G8674,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":0.78850430161777019},{"$f":"INDEX($D8674:$G8674,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":0.82159787629010639},{"$f":"INDEX($D8674:$G8674,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":0.85111648920214},{"$f":"INDEX($D8674:$G8674,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":0.87703504064772697},{"$f":"INDEX($D8674:$G8674,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":0.89936071746504176},{"$f":"INDEX($D8674:$G8674,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":0.91816854339898379},{"$f":"INDEX($D8674:$G8674,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":0.93360719698059913}]
[null,null,12,1.51378242398385E-4,1.68005895413544E-4,{"$f":"E8734*'Scenario Setup'!$N$7 + D8734* 'Scenario Setup'!$N$7","v":1.596920689059645E-4},null,8730,{"$f":"INDEX($D8734:$G8734,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":2.9525713762447053E-3},{"$f":"INDEX($D8734:$G8734,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":8.8879122046701051E-3},{"$f":"INDEX($D8734:$G8734,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":1.7229183167744251E-2},{"$f":"INDEX($D8734:$G8734,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":2.7866347233121588E-2},{"$f":"INDEX($D8734:$G8734,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":4.0743567283819358E-2},{"$f":"INDEX($D8734:$G8734,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":5.5831238454093289E-2},{"$f":"INDEX($D8734:$G8734,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":7.3014064147462324E-2},{"$f":"INDEX($D8734:$G8734,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":9.2423148586216447E-2},{"$f":"INDEX($D8734:$G8734,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":0.1140509983713677},{"$f":"INDEX($D8734:$G8734,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":0.13790762541019835},{"$f":"INDEX($D8734:$G8734,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0.16390812811349154},{"$f":"INDEX($D8734:$G8734,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.19246222894610329},{"$f":"INDEX($D8734:$G8734,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.22234444218966351},{"$f":"INDEX($D8734:$G8734,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.25368909667673789},{"$f":"INDEX($D8734:$G8734,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.28652747983616567},{"$f":"INDEX($D8734:$G8734,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.32211067607855198},{"$f":"INDEX($D8734:$G8734,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.36120119164503339},{"$f":"INDEX($D8734:$G8734,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.40467747811018595},{"$f":"INDEX($D8734:$G8734,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.4510599306677644},{"$f":"INDEX($D8734:$G8734,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.49929795701131352},{"$f":"INDEX($D8734:$G8734,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.54589219816945012},{"$f":"INDEX($D8734:$G8734,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":0.58925338190285548},{"$f":"INDEX($D8734:$G8734,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":0.62804143271397184},{"$f":"INDEX($D8734:$G8734,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":0.66363819251512879},{"$f":"INDEX($D8734:$G8734,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":0.69600268526485065},{"$f":"INDEX($D8734:$G8734,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":0.72521396133487559},{"$f":"INDEX($D8734:$G8734,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":0.75126966427767117},{"$f":"INDEX($D8734:$G8734,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":0.77414763890291083},{"$f":"INDEX($D8734:$G8734,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":0.79385422894094315},{"$f":"INDEX($D8734:$G8734,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":0.81045565689404397},{"$f":"INDEX($D8734:$G8734,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":0.8240831594043434}]
[null,null,12,1.71071855370441E-4,1.89728173466099E-4,{"$f":"E8735*'Scenario Setup'!$N$7 + D8735* 'Scenario Setup'!$N$7","v":1.8040001441827001E-4},null,8731,{"$f":"INDEX($D8735:$G8735,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":3.3343233156449938E-3},{"$f":"INDEX($D8735:$G8735,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":1.0037072475155333E-2},{"$f":"INDEX($D8735:$G8735,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":1.9456825873179755E-2},{"$f":"INDEX($D8735:$G8735,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":3.1469319268221468E-2},{"$f":"INDEX($D8735:$G8735,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":4.6011496097945713E-2},{"$f":"INDEX($D8735:$G8735,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":6.3049923743279543E-2},{"$f":"INDEX($D8735:$G8735,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":8.2454398364629353E-2},{"$f":"INDEX($D8735:$G8735,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":0.10437297527021834},{"$f":"INDEX($D8735:$G8735,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":0.12879719220400759},{"$f":"INDEX($D8735:$G8735,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":0.15573835556019777},{"$f":"INDEX($D8735:$G8735,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0.18510058642092805},{"$f":"INDEX($D8735:$G8735,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.21734658220936812},{"$f":"INDEX($D8735:$G8735,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.2510924083535625},{"$f":"INDEX($D8735:$G8735,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.28648976169714735},{"$f":"INDEX($D8735:$G8735,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.32357397496884349},{"$f":"INDEX($D8735:$G8735,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.36375789120902002},{"$f":"INDEX($D8735:$G8735,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.40790260470267953},{"$f":"INDEX($D8735:$G8735,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.45700014618965107},{"$f":"INDEX($D8735:$G8735,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.5093796057494846},{"$f":"INDEX($D8735:$G8735,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.5638545550198264},{"$f":"INDEX($D8735:$G8735,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.61647318633161496},{"$f":"INDEX($D8735:$G8735,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":0.66544074290941646},{"$f":"INDEX($D8735:$G8735,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":0.70924388454673115},{"$f":"INDEX($D8735:$G8735,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":0.74944311804244157},{"$f":"INDEX($D8735:$G8735,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":0.78599216936856853},{"$f":"INDEX($D8735:$G8735,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":0.81898030969386926},{"$f":"INDEX($D8735:$G8735,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":0.84840487789454766},{"$f":"INDEX($D8735:$G8735,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":0.87424085423077191},{"$f":"INDEX($D8735:$G8735,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":0.8964954026438372},{"$f":"INDEX($D8735:$G8735,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":0.9152433078570309},{"$f":"INDEX($D8735:$G8735,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":0.93063277471960482}]
[null,null,12,1.9181693974522601E-4,2.1224716311967501E-4,{"$f":"E8736*'Scenario Setup'!$N$7 + D8736* 'Scenario Setup'!$N$7","v":2.0203205143245052E-4},null,8732,{"$f":"INDEX($D8736:$G8736,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":3.7300768343500232E-3},{"$f":"INDEX($D8736:$G8736,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":1.1228380687799893E-2},{"$f":"INDEX($D8736:$G8736,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":2.1766172200217756E-2},{"$f":"INDEX($D8736:$G8736,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":3.520443810724188E-2},{"$f":"INDEX($D8736:$G8736,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":5.1472637612388905E-2},{"$f":"INDEX($D8736:$G8736,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":7.0533369952112443E-2},{"$f":"INDEX($D8736:$G8736,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":9.2240977288274018E-2},{"$f":"INDEX($D8736:$G8736,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":0.11676108773282506},{"$f":"INDEX($D8736:$G8736,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":0.1440842346377447},{"$f":"INDEX($D8736:$G8736,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":0.17422306636226367},{"$f":"INDEX($D8736:$G8736,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0.20707032404257086},{"$f":"INDEX($D8736:$G8736,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.24314362303149681},{"$f":"INDEX($D8736:$G8736,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.28089476844857331},{"$f":"INDEX($D8736:$G8736,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.32049346215793462},{"$f":"INDEX($D8736:$G8736,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.36197923055831882},{"$f":"INDEX($D8736:$G8736,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.4069326081679972},{"$f":"INDEX($D8736:$G8736,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.45631689324590236},{"$f":"INDEX($D8736:$G8736,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.51124186145903006},{"$f":"INDEX($D8736:$G8736,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.56983828124326874},{"$f":"INDEX($D8736:$G8736,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.63077890609877652},{"$f":"INDEX($D8736:$G8736,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.68964288512276051},{"$f":"INDEX($D8736:$G8736,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":0.74442244041320149},{"$f":"INDEX($D8736:$G8736,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":0.79342461219614213},{"$f":"INDEX($D8736:$G8736,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":0.83839512507874525},{"$f":"INDEX($D8736:$G8736,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":0.87928221273139673},{"$f":"INDEX($D8736:$G8736,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":0.91618574198974334},{"$f":"INDEX($D8736:$G8736,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":0.94910273587906313},{"$f":"INDEX($D8736:$G8736,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":0.97800520504646105},{"$f":"INDEX($D8736:$G8736,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":1.0029011637271921},{"$f":"INDEX($D8736:$G8736,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":1.0238742729035577},{"$f":"INDEX($D8736:$G8736,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":1.0410903279776831}]
[null,null,12,1.99937037780858E-4,2.19751568816323E-4,{"$f":"E8737*'Scenario Setup'!$N$7 + D8737* 'Scenario Setup'!$N$7","v":2.098443032985905E-4},null,8733,{"$f":"INDEX($D8737:$G8737,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":3.8619608578309298E-3},{"$f":"INDEX($D8737:$G8737,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":1.1625381631224266E-2},{"$f":"INDEX($D8737:$G8737,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":2.2535756981718159E-2},{"$f":"INDEX($D8737:$G8737,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":3.6449158564260738E-2},{"$f":"INDEX($D8737:$G8737,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":5.3292551477160374E-2},{"$f":"INDEX($D8737:$G8737,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":7.3027212581113624E-2},{"$f":"INDEX($D8737:$G8737,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":9.5502334025636848E-2},{"$f":"INDEX($D8737:$G8737,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":0.12088940002237483},{"$f":"INDEX($D8737:$G8737,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":0.14917860921180195},{"$f":"INDEX($D8737:$G8737,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":0.18038305716015837},{"$f":"INDEX($D8737:$G8737,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0.21439169266070232},{"$f":"INDEX($D8737:$G8737,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.25174043235022664},{"$f":"INDEX($D8737:$G8737,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.29082634194769952},{"$f":"INDEX($D8737:$G8737,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.33182512345227344},{"$f":"INDEX($D8737:$G8737,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.37477770079435418},{"$f":"INDEX($D8737:$G8737,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.4213204913227222},{"$f":"INDEX($D8737:$G8737,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.47245085255456187},{"$f":"INDEX($D8737:$G8737,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.5293177984049332},{"$f":"INDEX($D8737:$G8737,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.58998600704122872},{"$f":"INDEX($D8737:$G8737,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.65308130461697966},{"$f":"INDEX($D8737:$G8737,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.71402653256331494},{"$f":"INDEX($D8737:$G8737,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":0.77074292413811007},{"$f":"INDEX($D8737:$G8737,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":0.82147766172627046},{"$f":"INDEX($D8737:$G8737,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":0.86803819337801535},{"$f":"INDEX($D8737:$G8737,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":0.91037092246582185},{"$f":"INDEX($D8737:$G8737,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":0.94857924680892813},{"$f":"INDEX($D8737:$G8737,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":0.98266008417595907},{"$f":"INDEX($D8737:$G8737,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":1.012584455596744},{"$f":"INDEX($D8737:$G8737,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":1.0383606586652026},{"$f":"INDEX($D8737:$G8737,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":1.0600753123581883},{"$f":"INDEX($D8737:$G8737,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":1.0779000740923843}]
[null,null,12,2.09030896318775E-4,2.2872427351422001E-4,{"$f":"E8738*'Scenario Setup'!$N$7 + D8738* 'Scenario Setup'!$N$7","v":2.1887758491649751E-4},null,8734,{"$f":"INDEX($D8738:$G8738,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":4.0196490805763044E-3},{"$f":"INDEX($D8738:$G8738,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":1.2100059090589841E-2},{"$f":"INDEX($D8738:$G8738,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":2.3455917386623119E-2},{"$f":"INDEX($D8738:$G8738,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":3.7937418866772134E-2},{"$f":"INDEX($D8738:$G8738,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":5.5468546531838303E-2},{"$f":"INDEX($D8738:$G8738,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":7.6008996133014303E-2},{"$f":"INDEX($D8738:$G8738,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":9.940180216498927E-2},{"$f":"INDEX($D8738:$G8738,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":0.12582545073340914},{"$f":"INDEX($D8738:$G8738,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":0.15526974027817117},{"$f":"INDEX($D8738:$G8738,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":0.18774830107227261},{"$f":"INDEX($D8738:$G8738,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0.22314554756280158},{"$f":"INDEX($D8738:$G8738,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.26201927846798745},{"$f":"INDEX($D8738:$G8738,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.30270110989007287},{"$f":"INDEX($D8738:$G8738,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.34537391793923827},{"$f":"INDEX($D8738:$G8738,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.39008029751617906},{"$f":"INDEX($D8738:$G8738,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.4385234827378664},{"$f":"INDEX($D8738:$G8738,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.49174155435512573},{"$f":"INDEX($D8738:$G8738,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.5509304418186336},{"$f":"INDEX($D8738:$G8738,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.61407580191999511},{"$f":"INDEX($D8738:$G8738,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.67974735174287482},{"$f":"INDEX($D8738:$G8738,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.74318104216551473},{"$f":"INDEX($D8738:$G8738,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":0.80221322805236916},{"$f":"INDEX($D8738:$G8738,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":0.8550195222658401},{"$f":"INDEX($D8738:$G8738,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":0.90348117300100506},{"$f":"INDEX($D8738:$G8738,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":0.94754239521951789},{"$f":"INDEX($D8738:$G8738,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":0.98731080859033304},{"$f":"INDEX($D8738:$G8738,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":1.0227832050310879},{"$f":"INDEX($D8738:$G8738,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":1.0539294223275368},{"$f":"INDEX($D8738:$G8738,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":1.0807580968737287},{"$f":"INDEX($D8738:$G8738,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":1.1033593843971516},{"$f":"INDEX($D8738:$G8738,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":1.1219119512806479}]
[null,null,12,2.1765929449682199E-4,2.3528760799595801E-4,{"$f":"E8739*'Scenario Setup'!$N$7 + D8739* 'Scenario Setup'!$N$7","v":2.2647345124639001E-4},null,8735,{"$f":"INDEX($D8739:$G8739,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":4.1349945181622843E-3},{"$f":"INDEX($D8739:$G8739,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":1.2447275124289029E-2},{"$f":"INDEX($D8739:$G8739,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":2.4128994314660011E-2},{"$f":"INDEX($D8739:$G8739,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":3.9026048270073936E-2},{"$f":"INDEX($D8739:$G8739,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":5.706023865314553E-2},{"$f":"INDEX($D8739:$G8739,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":7.819010466853267E-2},{"$f":"INDEX($D8739:$G8739,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":0.10225417662298841},{"$f":"INDEX($D8739:$G8739,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":0.12943606235232621},{"$f":"INDEX($D8739:$G8739,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":0.15972526755859717},{"$f":"INDEX($D8739:$G8739,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":0.19313581364093213},{"$f":"INDEX($D8739:$G8739,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0.22954879827276259},{"$f":"INDEX($D8739:$G8739,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.26953802642956809},{"$f":"INDEX($D8739:$G8739,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.31138723927055756},{"$f":"INDEX($D8739:$G8739,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.35528456060901431},{"$f":"INDEX($D8739:$G8739,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.40127380762334042},{"$f":"INDEX($D8739:$G8739,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.45110708941451561},{"$f":"INDEX($D8739:$G8739,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.50585227487557705},{"$f":"INDEX($D8739:$G8739,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.56673961113096982},{"$f":"INDEX($D8739:$G8739,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.63169695258851755},{"$f":"INDEX($D8739:$G8739,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.6992529737917158},{"$f":"INDEX($D8739:$G8739,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.76450691932439729},{"$f":"INDEX($D8739:$G8739,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":0.82523305738873876},{"$f":"INDEX($D8739:$G8739,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":0.87955464932876481},{"$f":"INDEX($D8739:$G8739,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":0.92940692650871015},{"$f":"INDEX($D8739:$G8739,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":0.97473250311624804},{"$f":"INDEX($D8739:$G8739,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":1.0156420870097644},{"$f":"INDEX($D8739:$G8739,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":1.0521323780496907},{"$f":"INDEX($D8739:$G8739,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":1.084172348504983},{"$f":"INDEX($D8739:$G8739,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":1.1117708825944705},{"$f":"INDEX($D8739:$G8739,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":1.1350207231002905},{"$f":"INDEX($D8739:$G8739,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":1.1541056633085778}]
[null,null,12,2.1857213166765599E-4,2.35897055412728E-4,{"$f":"E8740*'Scenario Setup'!$N$7 + D8740* 'Scenario Setup'!$N$7","v":2.27234593540192E-4},null,8736,{"$f":"INDEX($D8740:$G8740,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":4.145705076822455E-3},{"$f":"INDEX($D8740:$G8740,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":1.2479516344874066E-2},{"$f":"INDEX($D8740:$G8740,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":2.4191493795102603E-2},{"$f":"INDEX($D8740:$G8740,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":3.912713444502177E-2},{"$f":"INDEX($D8740:$G8740,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":5.7208037406099983E-2},{"$f":"INDEX($D8740:$G8740,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":7.8392634490281846E-2},{"$f":"INDEX($D8740:$G8740,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":0.10251903776177773},{"$f":"INDEX($D8740:$G8740,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":0.12977133064167384},{"$f":"INDEX($D8740:$G8740,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":0.16013899164944753},{"$f":"INDEX($D8740:$G8740,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":0.19363607850278264},{"$f":"INDEX($D8740:$G8740,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0.23014338089154801},{"$f":"INDEX($D8740:$G8740,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.27023619007417277},{"$f":"INDEX($D8740:$G8740,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.31219380171642952},{"$f":"INDEX($D8740:$G8740,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.35620482691426381},{"$f":"INDEX($D8740:$G8740,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.40231319634234897},{"$f":"INDEX($D8740:$G8740,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.45227555745527631},{"$f":"INDEX($D8740:$G8740,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.50716254516484549},{"$f":"INDEX($D8740:$G8740,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.56820759321012348},{"$f":"INDEX($D8740:$G8740,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.63333318867938371},{"$f":"INDEX($D8740:$G8740,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.70106419505481532},{"$f":"INDEX($D8740:$G8740,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.76648716286996066},{"$f":"INDEX($D8740:$G8740,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":0.82737059518489586},{"$f":"INDEX($D8740:$G8740,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":0.8818328921716716},{"$f":"INDEX($D8740:$G8740,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":0.93181429787566539},{"$f":"INDEX($D8740:$G8740,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":0.97725727784248928},{"$f":"INDEX($D8740:$G8740,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":1.0182728266885903},{"$f":"INDEX($D8740:$G8740,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":1.0548576357263018},{"$f":"INDEX($D8740:$G8740,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":1.0869805968558317},{"$f":"INDEX($D8740:$G8740,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":1.1146506173081192},{"$f":"INDEX($D8740:$G8740,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":1.137960680089805},{"$f":"INDEX($D8740:$G8740,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":1.157095054552655}]
[null,null,12,2.19288905274934E-4,2.3640032046649801E-4,{"$f":"E8741*'Scenario Setup'!$N$7 + D8741* 'Scenario Setup'!$N$7","v":2.2784461287071601E-4},null,8737,{"$f":"INDEX($D8741:$G8741,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":4.1545495640279073E-3},{"$f":"INDEX($D8741:$G8741,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":1.2506140265436949E-2},{"$f":"INDEX($D8741:$G8741,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":2.424310416134591E-2},{"$f":"INDEX($D8741:$G8741,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":3.9210608651115142E-2},{"$f":"INDEX($D8741:$G8741,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":5.7330085585001092E-2},{"$f":"INDEX($D8741:$G8741,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":7.8559878092974975E-2},{"$f":"INDEX($D8741:$G8741,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":0.10273775286596316},{"$f":"INDEX($D8741:$G8741,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":0.13004818605039831},{"$f":"INDEX($D8741:$G8741,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":0.16048063371912971},{"$f":"INDEX($D8741:$G8741,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":0.19404918358071171},{"$f":"INDEX($D8741:$G8741,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0.23063437100058751},{"$f":"INDEX($D8741:$G8741,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.27081271456910694},{"$f":"INDEX($D8741:$G8741,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.3128598389848159},{"$f":"INDEX($D8741:$G8741,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.35696475772839159},{"$f":"INDEX($D8741:$G8741,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.40317149519663253},{"$f":"INDEX($D8741:$G8741,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.45324044649275647},{"$f":"INDEX($D8741:$G8741,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.50824453063141251},{"$f":"INDEX($D8741:$G8741,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.56941981277110565},{"$f":"INDEX($D8741:$G8741,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.6346843478140215},{"$f":"INDEX($D8741:$G8741,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.70255985217187089},{"$f":"INDEX($D8741:$G8741,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.76812239397770332},{"$f":"INDEX($D8741:$G8741,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":0.8291357155944955},{"$f":"INDEX($D8741:$G8741,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":0.88371420297107295},{"$f":"INDEX($D8741:$G8741,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":0.93380223948817764},{"$f":"INDEX($D8741:$G8741,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":0.97934216794686146},{"$f":"INDEX($D8741:$G8741,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":1.0204452197605571},{"$f":"INDEX($D8741:$G8741,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":1.0571080791828116},{"$f":"INDEX($D8741:$G8741,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":1.0892995717475129},{"$f":"INDEX($D8741:$G8741,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":1.117028623688372},{"$f":"INDEX($D8741:$G8741,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":1.1403884163828737},{"$f":"INDEX($D8741:$G8741,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":1.1595636123047968}]
[null,null,12,2.20277444638757E-4,2.3651083033939701E-4,{"$f":"E8742*'Scenario Setup'!$N$7 + D8742* 'Scenario Setup'!$N$7","v":2.2839413748907702E-4},null,8738,{"$f":"INDEX($D8742:$G8742,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":4.1564916880629651E-3},{"$f":"INDEX($D8742:$G8742,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":1.2511986501044682E-2},{"$f":"INDEX($D8742:$G8742,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":2.4254437066285554E-2},{"$f":"INDEX($D8742:$G8742,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":3.9228938403671212E-2},{"$f":"INDEX($D8742:$G8742,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":5.7356885635266613E-2},{"$f":"INDEX($D8742:$G8742,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":7.8596602417738512E-2},{"$f":"INDEX($D8742:$G8742,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":0.10278577960293518},{"$f":"INDEX($D8742:$G8742,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":0.13010897957420917},{"$f":"INDEX($D8742:$G8742,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":0.16055565347544837},{"$f":"INDEX($D8742:$G8742,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":0.19413989560077727},{"$f":"INDEX($D8742:$G8742,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0.23074218546959974},{"$f":"INDEX($D8742:$G8742,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.27093931117696013},{"$f":"INDEX($D8742:$G8742,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.31300609132903096},{"$f":"INDEX($D8742:$G8742,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.35713162776447333},{"$f":"INDEX($D8742:$G8742,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.40335996546013625},{"$f":"INDEX($D8742:$G8742,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.45345232244975919},{"$f":"INDEX($D8742:$G8742,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.50848211930460407},{"$f":"INDEX($D8742:$G8742,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.56968599900558847},{"$f":"INDEX($D8742:$G8742,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.63498104320965165},{"$f":"INDEX($D8742:$G8742,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.70288827727643177},{"$f":"INDEX($D8742:$G8742,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.76848146755239999},{"$f":"INDEX($D8742:$G8742,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":0.82952331101892451},{"$f":"INDEX($D8742:$G8742,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":0.88412731215830531},{"$f":"INDEX($D8742:$G8742,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":0.93423876329066236},{"$f":"INDEX($D8742:$G8742,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":0.97979998026408199},{"$f":"INDEX($D8742:$G8742,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":1.0209222464892587},{"$f":"INDEX($D8742:$G8742,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":1.05760224466973},{"$f":"INDEX($D8742:$G8742,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":1.0898087857662806},{"$f":"INDEX($D8742:$G8742,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":1.1175508001853613},{"$f":"INDEX($D8742:$G8742,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":1.1409215128638823},{"$f":"INDEX($D8742:$G8742,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":1.1601056725996441}]
[null,null,12,2.2300314478484499E-4,2.3779939825181999E-4,{"$f":"E8743*'Scenario Setup'!$N$7 + D8743* 'Scenario Setup'!$N$7","v":2.3040127151833248E-4},null,8739,{"$f":"INDEX($D8743:$G8743,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":4.1791372549057392E-3},{"$f":"INDEX($D8743:$G8743,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":1.2580154814110006E-2},{"$f":"INDEX($D8743:$G8743,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":2.438658107547384E-2},{"$f":"INDEX($D8743:$G8743,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":3.9442667099278302E-2},{"$f":"INDEX($D8743:$G8743,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":5.7669379749299615E-2},{"$f":"INDEX($D8743:$G8743,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":7.9024815619457983E-2},{"$f":"INDEX($D8743:$G8743,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":0.10334578126230808},{"$f":"INDEX($D8743:$G8743,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":0.13081784460147594},{"$f":"INDEX($D8743:$G8743,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":0.16143039930814312},{"$f":"INDEX($D8743:$G8743,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":0.19519761646553987},{"$f":"INDEX($D8743:$G8743,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0.23199932441673299},{"$f":"INDEX($D8743:$G8743,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.27241545373709414},{"$f":"INDEX($D8743:$G8743,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.31471142382945277},{"$f":"INDEX($D8743:$G8743,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.35907736680478836},{"$f":"INDEX($D8743:$G8743,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.40555756760758177},{"$f":"INDEX($D8743:$G8743,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.4559228398112008},{"$f":"INDEX($D8743:$G8743,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.51125245224046367},{"$f":"INDEX($D8743:$G8743,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.57278978540480674},{"$f":"INDEX($D8743:$G8743,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.63844057272084853},{"$f":"INDEX($D8743:$G8743,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.70671778173851907},{"$f":"INDEX($D8743:$G8743,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.77266833949800484},{"$f":"INDEX($D8743:$G8743,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":0.83404275361549385},{"$f":"INDEX($D8743:$G8743,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":0.88894425049178083},{"$f":"INDEX($D8743:$G8743,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":0.93932872086761798},{"$f":"INDEX($D8743:$G8743,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":0.98513816631395212},{"$f":"INDEX($D8743:$G8743,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":1.0264844765402759},{"$f":"INDEX($D8743:$G8743,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":1.0633643161766979},{"$f":"INDEX($D8743:$G8743,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":1.095746326258612},{"$f":"INDEX($D8743:$G8743,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":1.1236394858474725},{"$f":"INDEX($D8743:$G8743,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":1.1471375277920772},{"$f":"INDEX($D8743:$G8743,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":1.1664262074461313}]
[null,null,12,2.2444694327436999E-4,2.38299326755914E-4,{"$f":"E8744*'Scenario Setup'!$N$7 + D8744* 'Scenario Setup'!$N$7","v":2.3137313501514199E-4},null,8740,{"$f":"INDEX($D8744:$G8744,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":4.1879231048767979E-3},{"$f":"INDEX($D8744:$G8744,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":1.2606602223244444E-2},{"$f":"INDEX($D8744:$G8744,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":2.4437849275001065E-2},{"$f":"INDEX($D8744:$G8744,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":3.9525587887578775E-2},{"$f":"INDEX($D8744:$G8744,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":5.7790618772451244E-2},{"$f":"INDEX($D8744:$G8744,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":7.9190950429509535E-2},{"$f":"INDEX($D8744:$G8744,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":0.10356304632778221},{"$f":"INDEX($D8744:$G8744,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":0.1310928645125489},{"$f":"INDEX($D8744:$G8744,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":0.16176977635717987},{"$f":"INDEX($D8744:$G8744,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":0.19560798273694227},{"$f":"INDEX($D8744:$G8744,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0.2324870593565988},{"$f":"INDEX($D8744:$G8744,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.27298815598646931},{"$f":"INDEX($D8744:$G8744,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.31537304539995709},{"$f":"INDEX($D8744:$G8744,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.35983225942504066},{"$f":"INDEX($D8744:$G8744,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.40641017610696639},{"$f":"INDEX($D8744:$G8744,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.45688133182154528},{"$f":"INDEX($D8744:$G8744,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.51232726435328624},{"$f":"INDEX($D8744:$G8744,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.57399396818526316},{"$f":"INDEX($D8744:$G8744,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.63978277393254068},{"$f":"INDEX($D8744:$G8744,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.70820352293903732},{"$f":"INDEX($D8744:$G8744,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.77429272934072846},{"$f":"INDEX($D8744:$G8744,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":0.83579617161920083},{"$f":"INDEX($D8744:$G8744,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":0.89081308856554542},{"$f":"INDEX($D8744:$G8744,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":0.94130348281288834},{"$f":"INDEX($D8744:$G8744,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":0.98720923400138882},{"$f":"INDEX($D8744:$G8744,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":1.0286424670676071},{"$f":"INDEX($D8744:$G8744,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":1.0655998396296638},{"$f":"INDEX($D8744:$G8744,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":1.0980499267966288},{"$f":"INDEX($D8744:$G8744,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":1.1260017265067437},{"$f":"INDEX($D8744:$G8744,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":1.1495491686644896},{"$f":"INDEX($D8744:$G8744,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":1.1688783991392619}]
[null,null,12,2.2672180243868501E-4,2.3910720155390699E-4,{"$f":"E8745*'Scenario Setup'!$N$7 + D8745* 'Scenario Setup'!$N$7","v":2.3291450199629601E-4},null,8741,{"$f":"INDEX($D8745:$G8745,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":4.202120868581888E-3},{"$f":"INDEX($D8745:$G8745,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":1.2649340725124112E-2},{"$f":"INDEX($D8745:$G8745,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":2.452069769431971E-2},{"$f":"INDEX($D8745:$G8745,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":3.9659586278446825E-2},{"$f":"INDEX($D8745:$G8745,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":5.7986538690070255E-2},{"$f":"INDEX($D8745:$G8745,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":7.9459421070833022E-2},{"$f":"INDEX($D8745:$G8745,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":0.10391414247341796},{"$f":"INDEX($D8745:$G8745,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":0.13153729137215509},{"$f":"INDEX($D8745:$G8745,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":0.16231820310758271},{"$f":"INDEX($D8745:$G8745,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":0.19627112669832361},{"$f":"INDEX($D8745:$G8745,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0.23327522959052513},{"$f":"INDEX($D8745:$G8745,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.27391363174997385},{"$f":"INDEX($D8745:$G8745,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.31644221306741716},{"$f":"INDEX($D8745:$G8745,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.36105215130577656},{"$f":"INDEX($D8745:$G8745,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.40778797495933589},{"$f":"INDEX($D8745:$G8745,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.45843023638068475},{"$f":"INDEX($D8745:$G8745,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.51406413994932876},{"$f":"INDEX($D8745:$G8745,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.57593990427920705},{"$f":"INDEX($D8745:$G8745,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.64195174514318776},{"$f":"INDEX($D8745:$G8745,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.71060445199671074},{"$f":"INDEX($D8745:$G8745,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.77691771192384884},{"$f":"INDEX($D8745:$G8745,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":0.83862966121609672},{"$f":"INDEX($D8745:$G8745,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":0.89383309476435246},{"$f":"INDEX($D8745:$G8745,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":0.94449465994032722},{"$f":"INDEX($D8745:$G8745,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":0.99055603934638503},{"$f":"INDEX($D8745:$G8745,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":1.0321297380414796},{"$f":"INDEX($D8745:$G8745,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":1.0692124023124949},{"$f":"INDEX($D8745:$G8745,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":1.1017725007328349},{"$f":"INDEX($D8745:$G8745,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":1.1298190617452657},{"$f":"INDEX($D8745:$G8745,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":1.1534463336924425},{"$f":"INDEX($D8745:$G8745,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":1.1728410935095666}]
[null,null,12,2.4172878894680299E-4,2.5042843539065899E-4,{"$f":"E8746*'Scenario Setup'!$N$7 + D8746* 'Scenario Setup'!$N$7","v":2.4607861216873101E-4},null,8742,{"$f":"INDEX($D8746:$G8746,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":4.4010826424404036E-3},{"$f":"INDEX($D8746:$G8746,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":1.3248260972189922E-2},{"$f":"INDEX($D8746:$G8746,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":2.5681702258940124E-2},{"$f":"INDEX($D8746:$G8746,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":4.1537386056994738E-2},{"$f":"INDEX($D8746:$G8746,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":6.0732081942752869E-2},{"$f":"INDEX($D8746:$G8746,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":8.32216611063889E-2},{"$f":"INDEX($D8746:$G8746,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":0.10883426323198031},{"$f":"INDEX($D8746:$G8746,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":0.13776531137405962},{"$f":"INDEX($D8746:$G8746,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":0.17000363592349083},{"$f":"INDEX($D8746:$G8746,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":0.20556416056059956},{"$f":"INDEX($D8746:$G8746,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0.24432033155881919},{"$f":"INDEX($D8746:$G8746,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.28688287841407439},{"$f":"INDEX($D8746:$G8746,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.33142510051987994},{"$f":"INDEX($D8746:$G8746,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.3781472275127285},{"$f":"INDEX($D8746:$G8746,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.42709589621945476},{"$f":"INDEX($D8746:$G8746,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.48013596448161411},{"$f":"INDEX($D8746:$G8746,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.53840401887239442},{"$f":"INDEX($D8746:$G8746,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.60320947328376695},{"$f":"INDEX($D8746:$G8746,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.6723468389398024},{"$f":"INDEX($D8746:$G8746,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.74425011015426334},{"$f":"INDEX($D8746:$G8746,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.81370316644568275},{"$f":"INDEX($D8746:$G8746,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":0.87833704951457525},{"$f":"INDEX($D8746:$G8746,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":0.9361542520155427},{"$f":"INDEX($D8746:$G8746,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":0.9892145380253764},{"$f":"INDEX($D8746:$G8746,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":1.0374568289376975},{"$f":"INDEX($D8746:$G8746,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":1.0809989566944309},{"$f":"INDEX($D8746:$G8746,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":1.1198374087910474},{"$f":"INDEX($D8746:$G8746,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":1.1539391608528033},{"$f":"INDEX($D8746:$G8746,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":1.183313668800646},{"$f":"INDEX($D8746:$G8746,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":1.2080596434422635},{"$f":"INDEX($D8746:$G8746,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":1.2283727052162936}]
[null,null,12,2.57124481335648E-4,2.6050426288455597E-4,{"$f":"E8747*'Scenario Setup'!$N$7 + D8747* 'Scenario Setup'!$N$7","v":2.5881437211010196E-4},null,8743,{"$f":"INDEX($D8747:$G8747,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":4.5781573800692914E-3},{"$f":"INDEX($D8747:$G8747,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":1.3781296256069241E-2},{"$f":"INDEX($D8747:$G8747,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":2.6714989079212919E-2},{"$f":"INDEX($D8747:$G8747,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":4.3208616146360589E-2},{"$f":"INDEX($D8747:$G8747,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":6.3175598311194861E-2},{"$f":"INDEX($D8747:$G8747,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":8.6570031269527364E-2},{"$f":"INDEX($D8747:$G8747,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":0.11321314001584137},{"$f":"INDEX($D8747:$G8747,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":0.1433082103259404},{"$f":"INDEX($D8747:$G8747,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":0.17684362318862809},{"$f":"INDEX($D8747:$G8747,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":0.21383490272893721},{"$f":"INDEX($D8747:$G8747,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0.25415040341227374},{"$f":"INDEX($D8747:$G8747,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.29842542704415964},{"$f":"INDEX($D8747:$G8747,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.34475977689070209},{"$f":"INDEX($D8747:$G8747,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.39336173869940738},{"$f":"INDEX($D8747:$G8747,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.44427982569992885},{"$f":"INDEX($D8747:$G8747,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.49945392709311176},{"$f":"INDEX($D8747:$G8747,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.5600663592840035},{"$f":"INDEX($D8747:$G8747,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.62747921959276942},{"$f":"INDEX($D8747:$G8747,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.69939828281699834},{"$f":"INDEX($D8747:$G8747,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.77419453603597332},{"$f":"INDEX($D8747:$G8747,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.84644199150584309},{"$f":"INDEX($D8747:$G8747,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":0.91367637740919583},{"$f":"INDEX($D8747:$G8747,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":0.97381981797362727},{"$f":"INDEX($D8747:$G8747,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":1.0290149505625961},{"$f":"INDEX($D8747:$G8747,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":1.0791982391111667},{"$f":"INDEX($D8747:$G8747,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":1.1244922564538797},{"$f":"INDEX($D8747:$G8747,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":1.164893348762839},{"$f":"INDEX($D8747:$G8747,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":1.2003671629487618},{"$f":"INDEX($D8747:$G8747,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":1.2309235353855106},{"$f":"INDEX($D8747:$G8747,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":1.2566651484468161},{"$f":"INDEX($D8747:$G8747,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":1.2777954932342099}]
[null,null,12,2.7358850608838898E-4,2.71896157674579E-4,{"$f":"E8748*'Scenario Setup'!$N$7 + D8748* 'Scenario Setup'!$N$7","v":2.7274233188148396E-4},null,8744,{"$f":"INDEX($D8748:$G8748,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":4.7783609645650621E-3},{"$f":"INDEX($D8748:$G8748,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":1.438395463593941E-2},{"$f":"INDEX($D8748:$G8748,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":2.7883239999705052E-2},{"$f":"INDEX($D8748:$G8748,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":4.5098136124695695E-2},{"$f":"INDEX($D8748:$G8748,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":6.5938277744110027E-2},{"$f":"INDEX($D8748:$G8748,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":9.0355753150894419E-2},{"$f":"INDEX($D8748:$G8748,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":0.11816396947877479},{"$f":"INDEX($D8748:$G8748,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":0.1495751022243777},{"$f":"INDEX($D8748:$G8748,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":0.18457702427521264},{"$f":"INDEX($D8748:$G8748,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":0.22318593862888478},{"$f":"INDEX($D8748:$G8748,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0.26526444286965328},{"$f":"INDEX($D8748:$G8748,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.31147562065677364},{"$f":"INDEX($D8748:$G8748,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.35983617933679635},{"$f":"INDEX($D8748:$G8748,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.4105635130276456},{"$f":"INDEX($D8748:$G8748,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.46370825645058517},{"$f":"INDEX($D8748:$G8748,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.52129513048420562},{"$f":"INDEX($D8748:$G8748,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.58455815442680337},{"$f":"INDEX($D8748:$G8748,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.6549189903411442},{"$f":"INDEX($D8748:$G8748,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.72998308617472629},{"$f":"INDEX($D8748:$G8748,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.80805019200057815},{"$f":"INDEX($D8748:$G8748,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.88345704072738029},{"$f":"INDEX($D8748:$G8748,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":0.95363159752084337},{"$f":"INDEX($D8748:$G8748,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":1.0164051207550684},{"$f":"INDEX($D8748:$G8748,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":1.074013945682168},{"$f":"INDEX($D8748:$G8748,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":1.1263917577945088},{"$f":"INDEX($D8748:$G8748,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":1.1736664900570937},{"$f":"INDEX($D8748:$G8748,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":1.2158343288595244},{"$f":"INDEX($D8748:$G8748,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":1.2528594188462041},{"$f":"INDEX($D8748:$G8748,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":1.2847520265372623},{"$f":"INDEX($D8748:$G8748,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":1.3116193246237293},{"$f":"INDEX($D8748:$G8748,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":1.3336737029068881}]
[null,null,12,2.5464978664956002E-4,2.6269674985754301E-4,{"$f":"E8749*'Scenario Setup'!$N$7 + D8749* 'Scenario Setup'!$N$7","v":2.5867326825355149E-4},null,8745,{"$f":"INDEX($D8749:$G8749,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":4.6166886129364272E-3},{"$f":"INDEX($D8749:$G8749,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":1.3897284041365856E-2},{"$f":"INDEX($D8749:$G8749,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":2.6939830948943172E-2},{"$f":"INDEX($D8749:$G8749,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":4.3572273642682152E-2},{"$f":"INDEX($D8749:$G8749,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":6.3707304298552703E-2},{"$f":"INDEX($D8749:$G8749,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":8.7298632267099649E-2},{"$f":"INDEX($D8749:$G8749,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":0.1141659779153336},{"$f":"INDEX($D8749:$G8749,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":0.144514337936992},{"$f":"INDEX($D8749:$G8749,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":0.17833199553157406},{"$f":"INDEX($D8749:$G8749,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":0.21563460548010069},{"$f":"INDEX($D8749:$G8749,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0.25628941427716601},{"$f":"INDEX($D8749:$G8749,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.30093707063093794},{"$f":"INDEX($D8749:$G8749,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.34766138514568007},{"$f":"INDEX($D8749:$G8749,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.39667239656818926},{"$f":"INDEX($D8749:$G8749,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.44801902643093461},{"$f":"INDEX($D8749:$G8749,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.50365749066106813},{"$f":"INDEX($D8749:$G8749,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.56478005641564177},{"$f":"INDEX($D8749:$G8749,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.63276028486035341},{"$f":"INDEX($D8749:$G8749,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.70528464186166895},{"$f":"INDEX($D8749:$G8749,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.7807104042065024},{"$f":"INDEX($D8749:$G8749,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.85356591730734976},{"$f":"INDEX($D8749:$G8749,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":0.92136616924912207},{"$f":"INDEX($D8749:$G8749,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":0.98201579619410639},{"$f":"INDEX($D8749:$G8749,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":1.0376754686252783},{"$f":"INDEX($D8749:$G8749,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":1.0882811157379126},{"$f":"INDEX($D8749:$G8749,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":1.1339563419786243},{"$f":"INDEX($D8749:$G8749,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":1.1746974627677356},{"$f":"INDEX($D8749:$G8749,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":1.210469835889407},{"$f":"INDEX($D8749:$G8749,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":1.241283380503561},{"$f":"INDEX($D8749:$G8749,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":1.2672416431915392},{"$f":"INDEX($D8749:$G8749,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":1.288549827700894}]
[null,null,12,2.3662421145518399E-4,2.5262365727680698E-4,{"$f":"E8750*'Scenario Setup'!$N$7 + D8750* 'Scenario Setup'!$N$7","v":2.4462393436599551E-4},null,8746,{"$f":"INDEX($D8750:$G8750,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":4.4396619392537218E-3},{"$f":"INDEX($D8750:$G8750,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":1.3364393440909712E-2},{"$f":"INDEX($D8750:$G8750,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":2.5906824596922291E-2},{"$f":"INDEX($D8750:$G8750,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":4.1901497180491756E-2},{"$f":"INDEX($D8750:$G8750,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":6.1264451181350273E-2},{"$f":"INDEX($D8750:$G8750,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":8.395117096247752E-2},{"$f":"INDEX($D8750:$G8750,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":0.10978828970360258},{"$f":"INDEX($D8750:$G8750,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":0.1389729435113948},{"$f":"INDEX($D8750:$G8750,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":0.17149386486543108},{"$f":"INDEX($D8750:$G8750,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":0.2073661082650059},{"$f":"INDEX($D8750:$G8750,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0.24646201063065537},{"$f":"INDEX($D8750:$G8750,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.28939765503068859},{"$f":"INDEX($D8750:$G8750,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.33433032824749437},{"$f":"INDEX($D8750:$G8750,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.38146201510355127},{"$f":"INDEX($D8750:$G8750,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.43083976123782763},{"$f":"INDEX($D8750:$G8750,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.4843447715841806},{"$f":"INDEX($D8750:$G8750,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.54312359588039272},{"$f":"INDEX($D8750:$G8750,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.60849712616399465},{"$f":"INDEX($D8750:$G8750,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.67824054064192996},{"$f":"INDEX($D8750:$G8750,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.75077410623334284},{"$f":"INDEX($D8750:$G8750,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.8208359786481908},{"$f":"INDEX($D8750:$G8750,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":0.88603643361806661},{"$f":"INDEX($D8750:$G8750,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":0.94436045391761192},{"$f":"INDEX($D8750:$G8750,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":0.99788585923768824},{"$f":"INDEX($D8750:$G8750,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":1.0465510355650918},{"$f":"INDEX($D8750:$G8750,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":1.0904748477406572},{"$f":"INDEX($D8750:$G8750,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":1.1296537524697137},{"$f":"INDEX($D8750:$G8750,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":1.1640544358903033},{"$f":"INDEX($D8750:$G8750,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":1.1936864368127011},{"$f":"INDEX($D8750:$G8750,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":1.2186493313302209},{"$f":"INDEX($D8750:$G8750,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":1.2391404546638798}]
[null,null,12,2.1954403777806099E-4,2.40816533026753E-4,{"$f":"E8751*'Scenario Setup'!$N$7 + D8751* 'Scenario Setup'!$N$7","v":2.30180285402407E-4},null,8747,{"$f":"INDEX($D8751:$G8751,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":4.232161023820586E-3},{"$f":"INDEX($D8751:$G8751,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":1.27397684331634E-2},{"$f":"INDEX($D8751:$G8751,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":2.4695991453908099E-2},{"$f":"INDEX($D8751:$G8751,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":3.9943105045699499E-2},{"$f":"INDEX($D8751:$G8751,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":5.8401073321148668E-2},{"$f":"INDEX($D8751:$G8751,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":8.0027461215035359E-2},{"$f":"INDEX($D8751:$G8751,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":0.10465700472536721},{"$f":"INDEX($D8751:$G8751,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":0.1324776262116503},{"$f":"INDEX($D8751:$G8751,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":0.16347858477482016},{"$f":"INDEX($D8751:$G8751,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":0.19767423129699777},{"$f":"INDEX($D8751:$G8751,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0.23494286941560405},{"$f":"INDEX($D8751:$G8751,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.27587178770909587},{"$f":"INDEX($D8751:$G8751,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.31870439768844888},{"$f":"INDEX($D8751:$G8751,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.36363324380970341},{"$f":"INDEX($D8751:$G8751,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.41070317289279912},{"$f":"INDEX($D8751:$G8751,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.46170746611720975},{"$f":"INDEX($D8751:$G8751,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.51773908578017946},{"$f":"INDEX($D8751:$G8751,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.58005718806846351},{"$f":"INDEX($D8751:$G8751,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.64654093490782261},{"$f":"INDEX($D8751:$G8751,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.71568442678060962},{"$f":"INDEX($D8751:$G8751,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.78247174747013304},{"$f":"INDEX($D8751:$G8751,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":0.84462486363853684},{"$f":"INDEX($D8751:$G8751,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":0.90022293593359726},{"$f":"INDEX($D8751:$G8751,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":0.95124667091146897},{"$f":"INDEX($D8751:$G8751,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":0.99763733427463819},{"$f":"INDEX($D8751:$G8751,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":1.0395082353591225},{"$f":"INDEX($D8751:$G8751,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":1.0768559964767552},{"$f":"INDEX($D8751:$G8751,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":1.1096488607888257},{"$f":"INDEX($D8751:$G8751,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":1.1378959212807036},{"$f":"INDEX($D8751:$G8751,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":1.1616921000583496},{"$f":"INDEX($D8751:$G8751,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":1.1812255092894111}]
[null,null,12,2.00057637432407E-4,2.23535887946328E-4,{"$f":"E8752*'Scenario Setup'!$N$7 + D8752* 'Scenario Setup'!$N$7","v":2.1179676268936749E-4},null,8748,{"$f":"INDEX($D8752:$G8752,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":3.9284672879435437E-3},{"$f":"INDEX($D8752:$G8752,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":1.1825581130766509E-2},{"$f":"INDEX($D8752:$G8752,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":2.2923842931294892E-2},{"$f":"INDEX($D8752:$G8752,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":3.7076845769272726E-2},{"$f":"INDEX($D8752:$G8752,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":5.4210297016489668E-2},{"$f":"INDEX($D8752:$G8752,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":7.4284806686449184E-2},{"$f":"INDEX($D8752:$G8752,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":9.714696988220918E-2},{"$f":"INDEX($D8752:$G8752,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":0.12297122392735857},{"$f":"INDEX($D8752:$G8752,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":0.15174759867416901},{"$f":"INDEX($D8752:$G8752,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":0.1834894152062779},{"$f":"INDEX($D8752:$G8752,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0.21808370991555154},{"$f":"INDEX($D8752:$G8752,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.25607562840398029},{"$f":"INDEX($D8752:$G8752,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.29583463242439673},{"$f":"INDEX($D8752:$G8752,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.33753944972198169},{"$f":"INDEX($D8752:$G8752,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.38123170897393094},{"$f":"INDEX($D8752:$G8752,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.42857600810362112},{"$f":"INDEX($D8752:$G8752,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.48058688001930233},{"$f":"INDEX($D8752:$G8752,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.53843312568630608},{"$f":"INDEX($D8752:$G8752,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.6001460952941029},{"$f":"INDEX($D8752:$G8752,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.66432795048996729},{"$f":"INDEX($D8752:$G8752,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.72632270992880632},{"$f":"INDEX($D8752:$G8752,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":0.78401580864056275},{"$f":"INDEX($D8752:$G8752,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":0.83562424391855006},{"$f":"INDEX($D8752:$G8752,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":0.88298658968967525},{"$f":"INDEX($D8752:$G8752,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":0.92604832634441381},{"$f":"INDEX($D8752:$G8752,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":0.96491463230519814},{"$f":"INDEX($D8752:$G8752,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":0.99958237226186419},{"$f":"INDEX($D8752:$G8752,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":1.0300220682003809},{"$f":"INDEX($D8752:$G8752,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":1.0562421606066779},{"$f":"INDEX($D8752:$G8752,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":1.0783307601140868},{"$f":"INDEX($D8752:$G8752,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":1.0964624802339811}]
[null,null,12,1.81609691263302E-4,2.0624285620619401E-4,{"$f":"E8753*'Scenario Setup'!$N$7 + D8753* 'Scenario Setup'!$N$7","v":1.93926273734748E-4},null,8749,{"$f":"INDEX($D8753:$G8753,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":3.6245558662715244E-3},{"$f":"INDEX($D8753:$G8753,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":1.0910738544555133E-2},{"$f":"INDEX($D8753:$G8753,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":2.1150424143561303E-2},{"$f":"INDEX($D8753:$G8753,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":3.4208531975891888E-2},{"$f":"INDEX($D8753:$G8753,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":5.0016516789247872E-2},{"$f":"INDEX($D8753:$G8753,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":6.8538035858550075E-2},{"$f":"INDEX($D8753:$G8753,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":8.963155189243989E-2},{"$f":"INDEX($D8753:$G8753,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":0.11345800751259867},{"$f":"INDEX($D8753:$G8753,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":0.14000820387510393},{"$f":"INDEX($D8753:$G8753,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":0.16929443152695628},{"$f":"INDEX($D8753:$G8753,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0.20121246587405192},{"$f":"INDEX($D8753:$G8753,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.23626527933408931},{"$f":"INDEX($D8753:$G8753,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.27294847425379321},{"$f":"INDEX($D8753:$G8753,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.31142695176375179},{"$f":"INDEX($D8753:$G8753,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.35173912009167213},{"$f":"INDEX($D8753:$G8753,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.39542080166547033},{"$f":"INDEX($D8753:$G8753,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.44340804378670051},{"$f":"INDEX($D8753:$G8753,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.49677922743320541},{"$f":"INDEX($D8753:$G8753,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.55371800014577355},{"$f":"INDEX($D8753:$G8753,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.61293466219417669},{"$f":"INDEX($D8753:$G8753,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.67013342510401441},{"$f":"INDEX($D8753:$G8753,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":0.72336330944614524},{"$f":"INDEX($D8753:$G8753,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":0.77097924795987616},{"$f":"INDEX($D8753:$G8753,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":0.81467758006307556},{"$f":"INDEX($D8753:$G8753,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":0.85440800385527071},{"$f":"INDEX($D8753:$G8753,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":0.89026756101711946},{"$f":"INDEX($D8753:$G8753,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":0.92225335879019621},{"$f":"INDEX($D8753:$G8753,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":0.95033819961859656},{"$f":"INDEX($D8753:$G8753,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":0.974529871021103},{"$f":"INDEX($D8753:$G8753,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":0.99490966727599583},{"$f":"INDEX($D8753:$G8753,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":1.0116386935626214}]
[null,null,12,1.6308604392485201E-4,1.8867993782077701E-4,{"$f":"E8754*'Scenario Setup'!$N$7 + D8754* 'Scenario Setup'!$N$7","v":1.758829908728145E-4},null,8750,{"$f":"INDEX($D8754:$G8754,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":3.3159013992335559E-3},{"$f":"INDEX($D8754:$G8754,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":9.9816183117017541E-3},{"$f":"INDEX($D8754:$G8754,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":1.9349328193459907E-2},{"$f":"INDEX($D8754:$G8754,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":3.1295453354749939E-2},{"$f":"INDEX($D8754:$G8754,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":4.5757285616585236E-2},{"$f":"INDEX($D8754:$G8754,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":6.2701577072908271E-2},{"$f":"INDEX($D8754:$G8754,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":8.1998843251751885E-2},{"$f":"INDEX($D8754:$G8754,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":0.103796321465526},{"$f":"INDEX($D8754:$G8754,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":0.12808559621159821},{"$f":"INDEX($D8754:$G8754,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":0.1548779114170869},{"$f":"INDEX($D8754:$G8754,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0.18407791788882893},{"$f":"INDEX($D8754:$G8754,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.21614575667724717},{"$f":"INDEX($D8754:$G8754,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.24970513935762192},{"$f":"INDEX($D8754:$G8754,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.28490692465853318},{"$f":"INDEX($D8754:$G8754,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.32178625009770578},{"$f":"INDEX($D8754:$G8754,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.36174815285089168},{"$f":"INDEX($D8754:$G8754,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.40564896971396008},{"$f":"INDEX($D8754:$G8754,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.45447525052232968},{"$f":"INDEX($D8754:$G8754,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.50656531702265994},{"$f":"INDEX($D8754:$G8754,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.56073929579105097},{"$f":"INDEX($D8754:$G8754,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.61306721263518082},{"$f":"INDEX($D8754:$G8754,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":0.66176422669243073},{"$f":"INDEX($D8754:$G8754,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":0.70532535886113301},{"$f":"INDEX($D8754:$G8754,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":0.74530249424302619},{"$f":"INDEX($D8754:$G8754,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":0.78164961447108361},{"$f":"INDEX($D8754:$G8754,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":0.81445549749674273},{"$f":"INDEX($D8754:$G8754,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":0.84371749689874098},{"$f":"INDEX($D8754:$G8754,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":0.86941073116965906},{"$f":"INDEX($D8754:$G8754,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":0.89154232467048877},{"$f":"INDEX($D8754:$G8754,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":0.91018664894385393},{"$f":"INDEX($D8754:$G8754,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":0.92549109001698837}]
[null,null,12,1.6813314602563399E-4,1.9357435291415099E-4,{"$f":"E8755*'Scenario Setup'!$N$7 + D8755* 'Scenario Setup'!$N$7","v":1.8085374946989248E-4},null,8751,{"$f":"INDEX($D8755:$G8755,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":3.4019168921576872E-3},{"$f":"INDEX($D8755:$G8755,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":1.0240544532927756E-2},{"$f":"INDEX($D8755:$G8755,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":1.9851255664130762E-2},{"$f":"INDEX($D8755:$G8755,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":3.2107266953072006E-2},{"$f":"INDEX($D8755:$G8755,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":4.6944243551489628E-2},{"$f":"INDEX($D8755:$G8755,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":6.4328075092509596E-2},{"$f":"INDEX($D8755:$G8755,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":8.4125918237497335E-2},{"$f":"INDEX($D8755:$G8755,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":0.10648882967962202},{"$f":"INDEX($D8755:$G8755,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":0.13140817561554807},{"$f":"INDEX($D8755:$G8755,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":0.15889549164329023},{"$f":"INDEX($D8755:$G8755,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0.18885295518255402},{"$f":"INDEX($D8755:$G8755,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.22175264348285306},{"$f":"INDEX($D8755:$G8755,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.25618256677826218},{"$f":"INDEX($D8755:$G8755,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.29229749711875974},{"$f":"INDEX($D8755:$G8755,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.33013348349998961},{"$f":"INDEX($D8755:$G8755,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.37113201019027325},{"$f":"INDEX($D8755:$G8755,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.41617162762296106},{"$f":"INDEX($D8755:$G8755,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.46626447703688534},{"$f":"INDEX($D8755:$G8755,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.51970577573836374},{"$f":"INDEX($D8755:$G8755,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.57528504402727609},{"$f":"INDEX($D8755:$G8755,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.62897036298296483},{"$f":"INDEX($D8755:$G8755,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":0.67893059242684706},{"$f":"INDEX($D8755:$G8755,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":0.72362171364066696},{"$f":"INDEX($D8755:$G8755,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":0.76463586809868922},{"$f":"INDEX($D8755:$G8755,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":0.8019258437034209},{"$f":"INDEX($D8755:$G8755,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":0.83558272133341771},{"$f":"INDEX($D8755:$G8755,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":0.86560378591844289},{"$f":"INDEX($D8755:$G8755,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":0.89196351051719125},{"$f":"INDEX($D8755:$G8755,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":0.9146692042987502},{"$f":"INDEX($D8755:$G8755,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":0.93379716802622625},{"$f":"INDEX($D8755:$G8755,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":0.9494986109653204}]
[null,null,12,1.7334210095318499E-4,1.9882724884513899E-4,{"$f":"E8756*'Scenario Setup'!$N$7 + D8756* 'Scenario Setup'!$N$7","v":1.8608467489916199E-4},null,8752,{"$f":"INDEX($D8756:$G8756,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":3.4942324036464417E-3},{"$f":"INDEX($D8756:$G8756,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":1.0518435244679093E-2},{"$f":"INDEX($D8756:$G8756,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":2.0389945725770079E-2},{"$f":"INDEX($D8756:$G8756,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":3.2978540080911084E-2},{"$f":"INDEX($D8756:$G8756,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":4.8218137650695492E-2},{"$f":"INDEX($D8756:$G8756,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":6.607370243835739E-2},{"$f":"INDEX($D8756:$G8756,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":8.6408786225677367E-2},{"$f":"INDEX($D8756:$G8756,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":0.10937854482885898},{"$f":"INDEX($D8756:$G8756,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":0.13497411015490102},{"$f":"INDEX($D8756:$G8756,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":0.16320733083551806},{"$f":"INDEX($D8756:$G8756,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0.1939777297453984},{"$f":"INDEX($D8756:$G8756,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.22777019457420819},{"$f":"INDEX($D8756:$G8756,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.26313441934736986},{"$f":"INDEX($D8756:$G8756,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.30022937605901406},{"$f":"INDEX($D8756:$G8756,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.33909209194193068},{"$f":"INDEX($D8756:$G8756,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.3812031678454017},{"$f":"INDEX($D8756:$G8756,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.42746499483004574},{"$f":"INDEX($D8756:$G8756,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.47891717992504906},{"$f":"INDEX($D8756:$G8756,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.53380867890497152},{"$f":"INDEX($D8756:$G8756,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.5908961641030297},{"$f":"INDEX($D8756:$G8756,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.64603830514930405},{"$f":"INDEX($D8756:$G8756,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":0.69735427145608242},{"$f":"INDEX($D8756:$G8756,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":0.74325814531632084},{"$f":"INDEX($D8756:$G8756,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":0.7853852730676647},{"$f":"INDEX($D8756:$G8756,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":0.82368716144995113},{"$f":"INDEX($D8756:$G8756,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":0.85825736294176536},{"$f":"INDEX($D8756:$G8756,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":0.88909308879585114},{"$f":"INDEX($D8756:$G8756,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":0.91616811936360942},{"$f":"INDEX($D8756:$G8756,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":0.93948996215809211},{"$f":"INDEX($D8756:$G8756,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":0.95913698846446627},{"$f":"INDEX($D8756:$G8756,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":0.97526451081172449}]
[null,null,12,1.78099315664605E-4,2.0340576799559199E-4,{"$f":"E8757*'Scenario Setup'!$N$7 + D8757* 'Scenario Setup'!$N$7","v":1.9075254183009851E-4},null,8753,{"$f":"INDEX($D8757:$G8757,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":3.5746962740120639E-3},{"$f":"INDEX($D8757:$G8757,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":1.0760649817783571E-2},{"$f":"INDEX($D8757:$G8757,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":2.0859477731691702E-2},{"$f":"INDEX($D8757:$G8757,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":3.373795750579351E-2},{"$f":"INDEX($D8757:$G8757,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":4.9328486800096223E-2},{"$f":"INDEX($D8757:$G8757,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":6.7595222822069867E-2},{"$f":"INDEX($D8757:$G8757,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":8.8398575275214553E-2},{"$f":"INDEX($D8757:$G8757,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":0.1118972728455488},{"$f":"INDEX($D8757:$G8757,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":0.13808224322895918},{"$f":"INDEX($D8757:$G8757,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":0.16696560790299761},{"$f":"INDEX($D8757:$G8757,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0.19844457599287849},{"$f":"INDEX($D8757:$G8757,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.23301520099972417},{"$f":"INDEX($D8757:$G8757,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.26919377984812104},{"$f":"INDEX($D8757:$G8757,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.30714294527952563},{"$f":"INDEX($D8757:$G8757,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.34690057717592659},{"$f":"INDEX($D8757:$G8757,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.38998137110642916},{"$f":"INDEX($D8757:$G8757,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.43730849805380168},{"$f":"INDEX($D8757:$G8757,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.48994550472712706},{"$f":"INDEX($D8757:$G8757,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.5461010245127309},{"$f":"INDEX($D8757:$G8757,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.60450309886166598},{"$f":"INDEX($D8757:$G8757,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.66091503240491323},{"$f":"INDEX($D8757:$G8757,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":0.71341268349496101},{"$f":"INDEX($D8757:$G8757,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":0.76037361450792784},{"$f":"INDEX($D8757:$G8757,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":0.80347082992222241},{"$f":"INDEX($D8757:$G8757,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":0.84265471979311468},{"$f":"INDEX($D8757:$G8757,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":0.87802099089050178},{"$f":"INDEX($D8757:$G8757,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":0.90956679024890386},{"$f":"INDEX($D8757:$G8757,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":0.9372652944435097},{"$f":"INDEX($D8757:$G8757,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":0.9611241838675596},{"$f":"INDEX($D8757:$G8757,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":0.98122363451071681},{"$f":"INDEX($D8757:$G8757,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":0.99772253538051248}]
[null,null,12,1.8720221785959601E-4,2.08773544058148E-4,{"$f":"E8758*'Scenario Setup'!$N$7 + D8758* 'Scenario Setup'!$N$7","v":1.9798788095887199E-4},null,8754,{"$f":"INDEX($D8758:$G8758,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":3.6690307133921997E-3},{"$f":"INDEX($D8758:$G8758,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":1.1044617962240015E-2},{"$f":"INDEX($D8758:$G8758,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":2.1409948872942824E-2},{"$f":"INDEX($D8758:$G8758,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":3.4628285260427563E-2},{"$f":"INDEX($D8758:$G8758,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":5.0630240792900426E-2},{"$f":"INDEX($D8758:$G8758,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":6.9379026804537614E-2},{"$f":"INDEX($D8758:$G8758,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":9.0731369281019908E-2},{"$f":"INDEX($D8758:$G8758,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":0.11485018567867285},{"$f":"INDEX($D8758:$G8758,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":0.14172616427983373},{"$f":"INDEX($D8758:$G8758,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":0.17137174644175943},{"$f":"INDEX($D8758:$G8758,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0.20368142869010256},{"$f":"INDEX($D8758:$G8758,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.23916435512875114},{"$f":"INDEX($D8758:$G8758,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.27629766850327969},{"$f":"INDEX($D8758:$G8758,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.315248293351514},{"$f":"INDEX($D8758:$G8758,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.35605510918650435},{"$f":"INDEX($D8758:$G8758,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.40027278363271124},{"$f":"INDEX($D8758:$G8758,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.44884884969150152},{"$f":"INDEX($D8758:$G8758,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.50287492053547411},{"$f":"INDEX($D8758:$G8758,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.56051235628568374},{"$f":"INDEX($D8758:$G8758,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.62045563204588172},{"$f":"INDEX($D8758:$G8758,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.6783562481840224},{"$f":"INDEX($D8758:$G8758,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":0.73223928592086207},{"$f":"INDEX($D8758:$G8758,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":0.78043949231844933},{"$f":"INDEX($D8758:$G8758,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":0.82467402160315828},{"$f":"INDEX($D8758:$G8758,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":0.86489195464873259},{"$f":"INDEX($D8758:$G8758,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":0.90119152387866108},{"$f":"INDEX($D8758:$G8758,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":0.93356980103913756},{"$f":"INDEX($D8758:$G8758,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":0.96199925484864135},{"$f":"INDEX($D8758:$G8758,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":0.98648776838213326},{"$f":"INDEX($D8758:$G8758,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":1.0071176334333776},{"$f":"INDEX($D8758:$G8758,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":1.0240519320110164}]
[null,null,12,1.9681659642822001E-4,2.14479087830826E-4,{"$f":"E8759*'Scenario Setup'!$N$7 + D8759* 'Scenario Setup'!$N$7","v":2.0564784212952301E-4},null,8755,{"$f":"INDEX($D8759:$G8759,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":3.7693011544243675E-3},{"$f":"INDEX($D8759:$G8759,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":1.134645482342064E-2},{"$f":"INDEX($D8759:$G8759,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":2.1995058451919701E-2},{"$f":"INDEX($D8759:$G8759,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":3.5574636955597913E-2},{"$f":"INDEX($D8759:$G8759,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":5.2013907753042959E-2},{"$f":"INDEX($D8759:$G8759,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":7.1275076785989475E-2},{"$f":"INDEX($D8759:$G8759,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":9.3210954524079681E-2},{"$f":"INDEX($D8759:$G8759,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":0.11798891077263089},{"$f":"INDEX($D8759:$G8759,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":0.14559937933531569},{"$f":"INDEX($D8759:$G8759,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":0.17605514157755023},{"$f":"INDEX($D8759:$G8759,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0.20924781073489507},{"$f":"INDEX($D8759:$G8759,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.24570044524116183},{"$f":"INDEX($D8759:$G8759,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.28384856988327095},{"$f":"INDEX($D8759:$G8759,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.32386367105702507},{"$f":"INDEX($D8759:$G8759,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.36578569080839529},{"$f":"INDEX($D8759:$G8759,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.41121178406176956},{"$f":"INDEX($D8759:$G8759,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.46111537881895531},{"$f":"INDEX($D8759:$G8759,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.51661792080038316},{"$f":"INDEX($D8759:$G8759,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.57583052218808439},{"$f":"INDEX($D8759:$G8759,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.6374119795735953},{"$f":"INDEX($D8759:$G8759,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.69689495377023192},{"$f":"INDEX($D8759:$G8759,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":0.75225055371220806},{"$f":"INDEX($D8759:$G8759,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":0.80176801699066214},{"$f":"INDEX($D8759:$G8759,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":0.84721142570612606},{"$f":"INDEX($D8759:$G8759,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":0.8885284691704719},{"$f":"INDEX($D8759:$G8759,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":0.92582006438772102},{"$f":"INDEX($D8759:$G8759,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":0.95908320307821748},{"$f":"INDEX($D8759:$G8759,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":0.98828960156179491},{"$f":"INDEX($D8759:$G8759,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":1.0134473583488968},{"$f":"INDEX($D8759:$G8759,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":1.0346410141745197},{"$f":"INDEX($D8759:$G8759,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":1.0520381078933254}]
[null,null,12,2.0511780303898499E-4,2.1814481215831299E-4,{"$f":"E8760*'Scenario Setup'!$N$7 + D8760* 'Scenario Setup'!$N$7","v":2.1163130759864899E-4},null,8756,{"$f":"INDEX($D8760:$G8760,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":3.8337233742274318E-3},{"$f":"INDEX($D8760:$G8760,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":1.1540380375312916E-2},{"$f":"INDEX($D8760:$G8760,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":2.2370982378429948E-2},{"$f":"INDEX($D8760:$G8760,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":3.6182653398825766E-2},{"$f":"INDEX($D8760:$G8760,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":5.2902892543804411E-2},{"$f":"INDEX($D8760:$G8760,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":7.2493259805883656E-2},{"$f":"INDEX($D8760:$G8760,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":9.4804049995731041E-2},{"$f":"INDEX($D8760:$G8760,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":0.12000549348457377},{"$f":"INDEX($D8760:$G8760,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":0.14808786057744713},{"$f":"INDEX($D8760:$G8760,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":0.17906415108979243},{"$f":"INDEX($D8760:$G8760,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0.21282412578752771},{"$f":"INDEX($D8760:$G8760,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.2498997828479374},{"$f":"INDEX($D8760:$G8760,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.28869990815809715},{"$f":"INDEX($D8760:$G8760,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.32939891903756197},{"$f":"INDEX($D8760:$G8760,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.37203744019340107},{"$f":"INDEX($D8760:$G8760,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.4182399239882762},{"$f":"INDEX($D8760:$G8760,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.46899643556444226},{"$f":"INDEX($D8760:$G8760,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.52544758759655807},{"$f":"INDEX($D8760:$G8760,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.58567220873684178},{"$f":"INDEX($D8760:$G8760,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.64830617268018664},{"$f":"INDEX($D8760:$G8760,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.70880578764953983},{"$f":"INDEX($D8760:$G8760,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":0.76510748621316804},{"$f":"INDEX($D8760:$G8760,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":0.81547126682545212},{"$f":"INDEX($D8760:$G8760,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":0.86169136202600405},{"$f":"INDEX($D8760:$G8760,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":0.90371456706954567},{"$f":"INDEX($D8760:$G8760,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":0.94164352376189808},{"$f":"INDEX($D8760:$G8760,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":0.97547517240802495},{"$f":"INDEX($D8760:$G8760,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":1.0051807459231745},{"$f":"INDEX($D8760:$G8760,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":1.0307684812317826},{"$f":"INDEX($D8760:$G8760,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":1.0523243639790791},{"$f":"INDEX($D8760:$G8760,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":1.0700187964749079}]
[null,null,12,1.9429715796517199E-4,2.0611352776108899E-4,{"$f":"E8761*'Scenario Setup'!$N$7 + D8761* 'Scenario Setup'!$N$7","v":2.0020534286313048E-4},null,8757,{"$f":"INDEX($D8761:$G8761,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":3.6222830206418433E-3},{"$f":"INDEX($D8761:$G8761,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":1.0903896761635371E-2},{"$f":"INDEX($D8761:$G8761,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":2.1137161374037476E-2},{"$f":"INDEX($D8761:$G8761,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":3.4187080875324585E-2},{"$f":"INDEX($D8761:$G8761,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":4.9985152995781712E-2},{"$f":"INDEX($D8761:$G8761,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":6.8495057799715986E-2},{"$f":"INDEX($D8761:$G8761,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":8.9575346749377824E-2},{"$f":"INDEX($D8761:$G8761,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":0.1133868615443638},{"$f":"INDEX($D8761:$G8761,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":0.13992040910905873},{"$f":"INDEX($D8761:$G8761,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":0.16918827228344568},{"$f":"INDEX($D8761:$G8761,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0.20108629182940418},{"$f":"INDEX($D8761:$G8761,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.23611712476635957},{"$f":"INDEX($D8761:$G8761,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.27277731680175649},{"$f":"INDEX($D8761:$G8761,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.31123166566184129},{"$f":"INDEX($D8761:$G8761,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.35151855548972261},{"$f":"INDEX($D8761:$G8761,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.39517284564710309},{"$f":"INDEX($D8761:$G8761,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.44312999646954804},{"$f":"INDEX($D8761:$G8761,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.49646771271591422},{"$f":"INDEX($D8761:$G8761,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.55337078090481273},{"$f":"INDEX($D8761:$G8761,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.61255031003638227},{"$f":"INDEX($D8761:$G8761,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.66971320539082857},{"$f":"INDEX($D8761:$G8761,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":0.72290971093719536},{"$f":"INDEX($D8761:$G8761,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":0.77049579098502119},{"$f":"INDEX($D8761:$G8761,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":0.81416672123077671},{"$f":"INDEX($D8761:$G8761,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":0.85387223131673773},{"$f":"INDEX($D8761:$G8761,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":0.88970930207175913},{"$f":"INDEX($D8761:$G8761,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":0.92167504255137356},{"$f":"INDEX($D8761:$G8761,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":0.94974227225441343},{"$f":"INDEX($D8761:$G8761,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":0.97391877381635161},{"$f":"INDEX($D8761:$G8761,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":0.99428579053836907},{"$f":"INDEX($D8761:$G8761,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":1.0110043265757924}]
[null,null,12,1.83025088034534E-4,1.9383793993209901E-4,{"$f":"E8762*'Scenario Setup'!$N$7 + D8762* 'Scenario Setup'!$N$7","v":1.8843151398331649E-4},null,8758,{"$f":"INDEX($D8762:$G8762,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":3.4065492265315934E-3},{"$f":"INDEX($D8762:$G8762,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":1.0254488914272509E-2},{"$f":"INDEX($D8762:$G8762,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":1.9878286793018753E-2},{"$f":"INDEX($D8762:$G8762,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":3.215098689129324E-2},{"$f":"INDEX($D8762:$G8762,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":4.7008166757127573E-2},{"$f":"INDEX($D8762:$G8762,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":6.4415669576121229E-2},{"$f":"INDEX($D8762:$G8762,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":8.4240471119046659E-2},{"$f":"INDEX($D8762:$G8762,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":0.10663383377049182},{"$f":"INDEX($D8762:$G8762,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":0.1315871119706129},{"$f":"INDEX($D8762:$G8762,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":0.15911185702525904},{"$f":"INDEX($D8762:$G8762,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0.18911011315073445},{"$f":"INDEX($D8762:$G8762,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.222054600416392},{"$f":"INDEX($D8762:$G8762,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.25653140637302657},{"$f":"INDEX($D8762:$G8762,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.29269551382117576},{"$f":"INDEX($D8762:$G8762,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.33058302084380886},{"$f":"INDEX($D8762:$G8762,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.37163737455470686},{"$f":"INDEX($D8762:$G8762,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.41673832169491987},{"$f":"INDEX($D8762:$G8762,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.46689938171938605},{"$f":"INDEX($D8762:$G8762,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.52041345055982113},{"$f":"INDEX($D8762:$G8762,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.57606840022577255},{"$f":"INDEX($D8762:$G8762,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.62982682159879133},{"$f":"INDEX($D8762:$G8762,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":0.67985508106677983},{"$f":"INDEX($D8762:$G8762,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":0.72460705744654597},{"$f":"INDEX($D8762:$G8762,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":0.76567706020525728},{"$f":"INDEX($D8762:$G8762,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":0.80301781295748309},{"$f":"INDEX($D8762:$G8762,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":0.83672052060511581},{"$f":"INDEX($D8762:$G8762,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":0.86678246438085238},{"$f":"INDEX($D8762:$G8762,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":0.89317808258377052},{"$f":"INDEX($D8762:$G8762,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":0.91591469433573325},{"$f":"INDEX($D8762:$G8762,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":0.93506870429734323},{"$f":"INDEX($D8762:$G8762,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":0.95079152763347596}]
[null,null,12,1.7279419289341401E-4,1.8253454601645301E-4,{"$f":"E8763*'Scenario Setup'!$N$7 + D8763* 'Scenario Setup'!$N$7","v":1.7766436945493351E-4},null,8759,{"$f":"INDEX($D8763:$G8763,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":3.207900975244904E-3},{"$f":"INDEX($D8763:$G8763,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":9.6565124415435351E-3},{"$f":"INDEX($D8763:$G8763,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":1.8719111731271897E-2},{"$f":"INDEX($D8763:$G8763,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":3.0276146136504152E-2},{"$f":"INDEX($D8763:$G8763,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":4.4266949912301838E-2},{"$f":"INDEX($D8763:$G8763,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":6.0659358052102506E-2},{"$f":"INDEX($D8763:$G8763,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":7.9328103452367266E-2},{"$f":"INDEX($D8763:$G8763,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":0.10041562783895125},{"$f":"INDEX($D8763:$G8763,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":0.12391378980598877},{"$f":"INDEX($D8763:$G8763,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":0.14983346706075334},{"$f":"INDEX($D8763:$G8763,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0.17808241597687915},{"$f":"INDEX($D8763:$G8763,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.20910579060048554},{"$f":"INDEX($D8763:$G8763,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.24157212884982998},{"$f":"INDEX($D8763:$G8763,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.27562737591575792},{"$f":"INDEX($D8763:$G8763,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.31130552487098362},{"$f":"INDEX($D8763:$G8763,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.34996585018832199},{"$f":"INDEX($D8763:$G8763,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.39243679738284259},{"$f":"INDEX($D8763:$G8763,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.43967278391095649},{"$f":"INDEX($D8763:$G8763,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.49006625313944602},{"$f":"INDEX($D8763:$G8763,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.54247576066104697},{"$f":"INDEX($D8763:$G8763,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.59309933333893738},{"$f":"INDEX($D8763:$G8763,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":0.64021026339309228},{"$f":"INDEX($D8763:$G8763,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":0.68235258957898315},{"$f":"INDEX($D8763:$G8763,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":0.72102765139135039},{"$f":"INDEX($D8763:$G8763,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":0.75619092930241238},{"$f":"INDEX($D8763:$G8763,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":0.78792830972515571},{"$f":"INDEX($D8763:$G8763,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":0.81623723243346757},{"$f":"INDEX($D8763:$G8763,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":0.84109362632199669},{"$f":"INDEX($D8763:$G8763,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":0.86250438370804128},{"$f":"INDEX($D8763:$G8763,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":0.88054145381909299},{"$f":"INDEX($D8763:$G8763,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":0.89534742225212127}]
[null,null,12,1.6462986943541999E-4,1.7505812609951E-4,{"$f":"E8764*'Scenario Setup'!$N$7 + D8764* 'Scenario Setup'!$N$7","v":1.6984399776746498E-4},null,8760,{"$f":"INDEX($D8764:$G8764,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * I$3","v":3.0765087798150037E-3},{"$f":"INDEX($D8764:$G8764,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * J$3","v":9.2609920125522101E-3},{"$f":"INDEX($D8764:$G8764,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * K$3","v":1.7952396921229595E-2},{"$f":"INDEX($D8764:$G8764,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * L$3","v":2.9036067549063318E-2},{"$f":"INDEX($D8764:$G8764,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * M$3","v":4.2453822955189728E-2},{"$f":"INDEX($D8764:$G8764,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * N$3","v":5.8174815577338099E-2},{"$f":"INDEX($D8764:$G8764,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * O$3","v":7.6078909118648466E-2},{"$f":"INDEX($D8764:$G8764,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * P$3","v":9.6302711044122705E-2},{"$f":"INDEX($D8764:$G8764,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Q$3","v":0.11883841341117812},{"$f":"INDEX($D8764:$G8764,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * R$3","v":0.14369644838782406},{"$f":"INDEX($D8764:$G8764,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * S$3","v":0.17078835054804323},{"$f":"INDEX($D8764:$G8764,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * T$3","v":0.20054104090399427},{"$f":"INDEX($D8764:$G8764,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * U$3","v":0.23167759263777291},{"$f":"INDEX($D8764:$G8764,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * V$3","v":0.26433797318118973},{"$f":"INDEX($D8764:$G8764,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * W$3","v":0.29855478328703144},{"$f":"INDEX($D8764:$G8764,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * X$3","v":0.33563162299846161},{"$f":"INDEX($D8764:$G8764,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Y$3","v":0.37636300558767222},{"$f":"INDEX($D8764:$G8764,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * Z$3","v":0.42166425659211482},{"$f":"INDEX($D8764:$G8764,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AA$3","v":0.46999366318015612},{"$f":"INDEX($D8764:$G8764,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AB$3","v":0.5202565332875092},{"$f":"INDEX($D8764:$G8764,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AC$3","v":0.56880661853359216},{"$f":"INDEX($D8764:$G8764,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AD$3","v":0.6139879352435923},{"$f":"INDEX($D8764:$G8764,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AE$3","v":0.65440415678946551},{"$f":"INDEX($D8764:$G8764,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AF$3","v":0.69149512940483815},{"$f":"INDEX($D8764:$G8764,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AG$3","v":0.72521815703420511},{"$f":"INDEX($D8764:$G8764,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AH$3","v":0.75565560827487022},{"$f":"INDEX($D8764:$G8764,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AI$3","v":0.78280502776484584},{"$f":"INDEX($D8764:$G8764,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AJ$3","v":0.80664333032552926},{"$f":"INDEX($D8764:$G8764,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AK$3","v":0.82717712597226878},{"$f":"INDEX($D8764:$G8764,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AL$3","v":0.84447541696909523},{"$f":"INDEX($D8764:$G8764,MATCH(active_scenario,'SH AURORA Outputs'!$D$4:$G$4, 0)) * AM$3","v":0.85867494875931749}]

{"sheet":"WH AURORA Outputs","index":16,"n_rows":8764,"n_cols":107,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
[null,null,"WH Shape",null,null,null,null,"Res + Com WH 8760",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Res + Com WH 8760, GWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Res + Com WH 8760, MW"]
[null,null,null,null,null,null,null,"Year",2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,null,null,"Year",2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,null,null,"Year",2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"GWh",{"$f":"'Electric Demand Model'!D97+'Electric Demand Model'!D104","v":6.9671418071935447},{"$f":"'Electric Demand Model'!E97+'Electric Demand Model'!E104","v":21.944943706328303},{"$f":"'Electric Demand Model'!F97+'Electric Demand Model'!F104","v":44.476366241327135},{"$f":"'Electric Demand Model'!G97+'Electric Demand Model'!G104","v":74.124837548408237},{"$f":"'Electric Demand Model'!H97+'Electric Demand Model'!H104","v":109.66344492086709},{"$f":"'Electric Demand Model'!I97+'Electric Demand Model'!I104","v":149.85833752155523},{"$f":"'Electric Demand Model'!J97+'Electric Demand Model'!J104","v":193.51738928130305},{"$f":"'Electric Demand Model'!K97+'Electric Demand Model'!K104","v":240.33511083433655},{"$f":"'Electric Demand Model'!L97+'Electric Demand Model'!L104","v":290.1192833795966},{"$f":"'Electric Demand Model'!M97+'Electric Demand Model'!M104","v":343.53040087056843},{"$f":"'Electric Demand Model'!N97+'Electric Demand Model'!N104","v":401.78186443086213},{"$f":"'Electric Demand Model'!O97+'Electric Demand Model'!O104","v":467.70504884212392},{"$f":"'Electric Demand Model'!P97+'Electric Demand Model'!P104","v":539.45862921375715},{"$f":"'Electric Demand Model'!Q97+'Electric Demand Model'!Q104","v":616.83024477526465},{"$f":"'Electric Demand Model'!R97+'Electric Demand Model'!R104","v":697.22813269522464},{"$f":"'Electric Demand Model'!S97+'Electric Demand Model'!S104","v":779.22190757632529},{"$f":"'Electric Demand Model'!T97+'Electric Demand Model'!T104","v":859.88851776241449},{"$f":"'Electric Demand Model'!U97+'Electric Demand Model'!U104","v":939.44138730068937},{"$f":"'Electric Demand Model'!V97+'Electric Demand Model'!V104","v":1017.7096803007678},{"$f":"'Electric Demand Model'!W97+'Electric Demand Model'!W104","v":1098.4016007024925},{"$f":"'Electric Demand Model'!X97+'Electric Demand Model'!X104","v":1178.3906893856961},{"$f":"'Electric Demand Model'!Y97+'Electric Demand Model'!Y104","v":1254.8084393296758},{"$f":"'Electric Demand Model'!Z97+'Electric Demand Model'!Z104","v":1324.2510743712405},{"$f":"'Electric Demand Model'!AA97+'Electric Demand Model'!AA104","v":1388.6836868632363},{"$f":"'Electric Demand Model'!AB97+'Electric Demand Model'!AB104","v":1447.0898030375733},{"$f":"'Electric Demand Model'!AC97+'Electric Demand Model'!AC104","v":1498.9075162722863},{"$f":"'Electric Demand Model'!AD97+'Electric Demand Model'!AD104","v":1543.6972725986689},{"$f":"'Electric Demand Model'!AE97+'Electric Demand Model'!AE104","v":1581.315796342494},{"$f":"'Electric Demand Model'!AF97+'Electric Demand Model'!AF104","v":1612.0107902867139},{"$f":"'Electric Demand Model'!AG97+'Electric Demand Model'!AG104","v":1636.4304510587831},{"$f":"'Electric Demand Model'!AH97+'Electric Demand Model'!AH104","v":1655.5603644307785}]
[null,"Month","All Scenarios",null,null,null,null,"Hour end",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Month",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Month"]
[null,1,6.9468101510066757E-5,null,null,null,null,{"$f":"1","v":1},{"$f":"$C5*I$3","v":4.8399411429715113E-4},{"$f":"$C5*J$3","v":1.5244735770239151E-3},3.0896887248514195E-3,5.1493117392300315E-3,7.6181113237064101E-3,1.0410374203077244E-2,1.3443285642556665E-2,1.6695623875872836E-2,2.015403582784164E-2,2.3864404759470572E-2,2.791102334318701E-2,3.2490581809735394E-2,3.7475166814702747E-2,4.2850026058527411E-2,4.8435114697746161E-2,5.4131066574380021E-2,5.9734822839260251E-2,6.5261209655762223E-2,7.0698359378911321E-2,7.6303873896420557E-2,8.1860564028763086E-2,8.7169160039042362E-2,9.1993208059236303E-2,9.6469219324389052E-2,0.10052658133159666,0.10412625949460523,0.10723771883369752,0.10985100625979242,0.11198332921496038,0.11367971668831588,0.11500863545232043,null,null,{"$f":"1","v":1},{"$f":"SUMIF($B$5:$B$8764, $AP5, I$5:I$8764)","v":0.74750756841473265},{"$f":"SUMIF($B$5:$B$8764, $AP5, J$5:J$8764)","v":2.3544822199511692},4.7718879995596986,7.9528849287577499,11.765837028340968,16.078363924177847,20.762561910004145,25.7856549035603,31.127019669011617,36.857520879819134,43.107344851766499,50.180270973427838,57.878742724536941,66.179975828905029,74.805898964656279,83.60304548221869,92.257799942678218,100.7930607016269,109.19049870469063,117.847968708808,126.43003160288524,134.62892406483678,142.07945352164242,148.99245555653229,155.25887227234421,160.8184164717884,165.62392822509563,169.66003542504728,172.95331420718102,175.57330985968778,177.62576629367595,null,null,{"$f":"1","v":1},{"$f":"_xlfn.MAXIFS(I$5:I$8764, $B$5:$B$8764, $BX5) * 1000","v":1.6589299574421803},{"$f":"_xlfn.MAXIFS(J$5:J$8764, $B$5:$B$8764, $BX5) * 1000","v":5.2252595879736674},10.590164287990641,17.649692944763309,26.111708222689138,35.682420764036472,46.077976198688816,57.225635163132814,69.079628884995941,81.797226045822015,95.667346769537929,111.36416313071946,128.44924153537249,146.8720172535528,166.01537165575428,185.53871899649394,204.74605823348853,223.68820727102818,242.32448877194886,261.53785456561604,280.58387073081849,298.77952372176264,315.31434830007561,330.65624804278968,344.56319274131954,356.90138811470177,367.56617298812779,376.52343232350506,383.83214605529633,389.64665477729972,394.20163402909424]
[null,1,4.7418506189274408E-5,null,null,null,null,{"$f":"H5+1","v":2},{"$f":"$C6*I$3","v":3.3037145690595956E-4},{"$f":"$C6*J$3","v":1.0405964489618072E-3},{"$f":"$C6*K$3","v":2.1090028478908062E-3},3.5148890680681559E-3,5.2000767417172897E-3,7.1060585052802397E-3,9.176305521367693E-3,1.1396331940597939E-2,1.3757023034563257E-2,1.6289698439884967E-2,1.9051895825253046E-2,2.217787475327514E-2,2.5580322348230031E-2,2.9249168779607534E-2,3.3061516525544746E-2,3.6949538847226189E-2,4.0774629001603051E-2,4.4546907238178272E-2,4.8258272774226438E-2,5.2084563101220054E-2,5.5877526198018966E-2,5.9501141746707994E-2,6.2794007766225957E-2,6.5849306000468774E-2,6.8618836781773052E-2,7.1075955337507338E-2,7.3199818675086001E-2,7.4983632876063938E-2,7.643914363638768E-2,7.7597087471848014E-2,7.8504199387478268E-2,null,null,{"$f":"AP5+1","v":2},{"$f":"SUMIF($B$5:$B$8764, $AP6, I$5:I$8764)","v":0.67267251913086934},2.118768495551433,4.2941610992402142,7.1566996314574993,10.587926554806771,14.468714460398544,18.683964435613952,23.204181702403343,28.010807674087843,33.167612565751114,38.791749381181738,45.156585314514686,52.084341774905837,59.554515483046487,67.316873605868352,75.233313464372543,83.021616528277605,90.702388735489734,98.259136003943055,106.04988275092242,113.77277160212348,121.15085027249808,127.85548662714605,134.07640891617152,139.71547733000475,144.71844018935181,149.04285887539328,152.67490022506357,155.63847976349706,157.99618040781419,159.84315975383683,null,null,{"$f":"BX5+1","v":2},{"$f":"_xlfn.MAXIFS(I$5:I$8764, $B$5:$B$8764, $BX6) * 1000","v":1.7511466384340519},5.5157215778619184,11.178850867201554,18.630804954098071,27.563207158206119,37.665936944362954,48.639361031606718,60.406696617066913,72.919630731575765,86.344174315969511,100.98530800039521,117.55467977024446,135.58948436309186,155.03634625426992,175.24384239319909,195.8524545370353,216.12749230293676,236.12259846338509,255.79483450737456,276.07623383448072,296.18098089365083,315.38809474813365,332.84205797757198,349.0367840063123,363.71678863849564,376.74084023001313,387.99845969546499,397.45363560832419,405.16862648258427,411.30635240464846,416.11453406966302]
[null,1,4.9398193132222261E-5,null,null,null,null,{"$f":"H6+1","v":3},3.4416421657132673E-4,1.084040567480951E-3,2.1970521294085283E-3,3.6616330411108704E-3,5.417176031745811E-3,7.4027310993635348E-3,9.5594093701612468E-3,1.1872120221448599E-2,1.4331368391767232E-2,1.6969781088994072E-2,1.984729813618007E-2,2.3103784331618683E-2,2.6648281552745054E-2,3.0470299561204454E-2,3.4441809956097399E-2,3.8492154283313963E-2,4.2476939072608084E-2,4.6406707086282264E-2,5.02730193400295E-2,5.4259054408243801E-2,5.8210370859487146E-2,6.1985269629949727E-2,6.541561032734336E-2,6.8598464963236613E-2,7.1483621570119518E-2,7.4043322976157983E-2,7.6255856009513803E-2,7.8114143110760356E-2,7.9630420349809328E-2,8.0836707468851354E-2,8.1781690624203859E-2,null,null,{"$f":"AP6+1","v":3},0.7229296587840699,2.2770672830674075,4.6149892108697674,7.6913955534774594,11.378978498165896,15.549710312849985,20.079892741306125,24.937827372755248,30.103569059515802,35.645652457783385,41.689983381525444,48.530353009596922,55.975700443324001,64.003990549275017,72.346294938849297,80.854192917330181,89.224380663026125,97.47900363786195,105.60033544335727,113.97314944614132,122.2730357106191,130.20235011541703,137.40790755129825,144.09361136678731,150.15398946806576,155.53073688966424,160.17824431151976,164.08164505843811,167.2666414475689,169.80049213097959,171.78546417967598,null,null,{"$f":"BX6+1","v":3},1.7092237964752552,5.383673970355896,10.911226678626614,18.184779318943797,26.903337817621157,36.764205994429147,47.474923856129308,58.960546797315168,71.173918472100254,84.277075482288652,98.567697153569256,114.74039445948833,132.34344179905406,151.32474146959052,171.048465633962,191.16370299642139,210.95335182611782,230.46977067556892,249.67104899132048,269.46690708502433,289.09034200557369,307.8376332610045,324.87374470923697,340.68076537683402,355.00932741669408,367.72158030183789,378.70968984086545,387.9385067288506,395.4687989970451,401.45958638856615,406.15265910974495]
[null,1,4.8564462194705839E-5,null,null,null,null,4,3.383554949006054E-4,1.0657443889909286E-3,{"$f":"$C8*K$3","v":2.1599708068848226E-3},3.5998328708083836E-3,5.3257462250006563E-3,7.2777895671270361E-3,9.3980679357700148E-3,1.1671745404174575E-2,1.4089486969643569E-2,1.6683369165810862E-2,1.9512320165671032E-2,2.2713844162766374E-2,2.6198518204059343E-2,2.9956029102939489E-2,3.3860509291362584E-2,3.7842492871777017E-2,4.1760023412534417E-2,4.5623465737706335E-2,4.9424523294152804E-2,5.3343283011920574E-2,5.7227910085264989E-2,6.0939097013423878E-2,6.4311541237600703E-2,6.744067641107436E-2,7.0277138031962547E-2,7.2793637407365872E-2,7.4968827835188573E-2,7.67957512093662E-2,7.8286437082336999E-2,7.9472364774709689E-2,8.0401398729451956E-2,null,null,4,0.628786914829918,1.9805386241702905,4.014007161854332,6.6897917688727411,9.8971631566644884,13.524765868039095,17.465010120290042,21.690325394381762,26.183363878222284,31.003735375482592,36.260949749759526,42.210539536911945,48.686324540067162,55.669139127549187,62.925075823402956,70.325041859620882,77.605230831277666,84.784904331132793,91.848644362045974,99.131117589261521,106.3501600151295,113.24688790660259,119.51410930869325,125.32917447378641,130.60034629901574,135.27691252087141,139.3192032443601,142.71428779121322,145.48452142173591,147.68840410174812,149.41488528198207,null,null,4,1.4917232823458748,4.6985958320383183,9.5227616822478591,15.87074714869437,23.479859968087418,32.085922365429518,41.433690187223512,51.457755607413148,62.116962974401318,73.552729563094829,86.024854693933079,100.13955936825521,115.50260053981951,132.06850999305433,149.28236964749826,166.83792203646752,184.10931737368679,201.14225153115456,217.90014711713749,235.17696158303099,252.30329390472488,268.66497275819984,283.53322122301421,297.32878199334914,309.83401954121985,320.92862496325012,330.51848608157536,338.5729263770499,345.14498108545013,350.37343452141619,354.46930883486868]
[null,1,5.3396227145847252E-5,null,null,null,null,5,3.7201908649423524E-4,1.171777198845937E-3,2.3748701544437961E-3,{"$f":"$C9*L$3","v":3.9579866628838339E-3},5.8556142145907283E-3,8.0018698300000062E-3,1.0333098474735803E-2,1.2832988169232609E-2,1.5491275154727367E-2,1.8343227316388835E-2,2.145363569623232E-2,2.497368502523363E-2,2.8805055501285166E-2,3.2936407860448588E-2,3.7229351745869145E-2,4.160750997396586E-2,4.5914802614547792E-2,5.0162625706517472E-2,5.4341857257867388E-2,5.8650501368472503E-2,6.2921616916990164E-2,6.7002036450973454E-2,7.0710011165259018E-2,7.4150469577481976E-2,7.726913582343363E-2,8.0036006209492735E-2,8.2427610212103403E-2,8.4436297450820139E-2,8.6075294319706119E-2,8.7379212073116053E-2,8.8400677272807496E-2,null,null,5,0.57308967832738877,1.8051047441846575,3.6584509297766852,6.097217550936965,9.0204835947337418,12.326757344917555,15.917979200519662,19.769020808018819,23.864071004973372,28.257459425803827,33.048995673767017,38.471577500587294,44.373744764006581,50.738029502410207,57.351243500534622,64.095728882322248,70.731046916982564,77.274753027088948,83.712794924318089,90.350194877753381,96.929782658760914,103.21560616369969,108.92768415486205,114.2276573990848,119.03191476271989,123.29423601742518,126.97846518281145,130.07281696552408,132.59766642209658,134.60633165728362,136.17988307968588,null,null,5,1.2907682723946452,4.0656323438642827,8.2399187506755105,13.732745959771552,20.316809857265007,27.763520935789387,35.852019831582368,44.525710024606425,53.74898007811592,63.644196475076214,74.436160104486973,86.649425918227323,99.94286066341887,114.27712129919286,129.17204460726703,144.36263008395699,159.30733825141888,174.04570913859311,188.54609281596851,203.49549008323834,218.31467715697326,232.47221977705223,245.33751698839723,257.27463183602339,268.09524719852271,277.6952613854528,285.99324038376886,292.96264021035478,298.6493515477984,303.17346261364213,306.71756806140769]
[null,1,6.5256703435770014E-5,null,null,null,null,6,4.5465270670698389E-4,1.4320546833585337E-3,2.9023810417109779E-3,4.8371425411211063E-3,7.1562749029459236E-3,9.7792610890216555E-3,1.2628306881994452E-2,1.5683477052919215E-2,1.8932228036500454E-2,2.2417661490781872E-2,2.6218959973035524E-2,3.0520889667702809E-2,3.520329178246917E-2,4.0252308353512872E-2,4.549880948236798E-2,5.0849452933363251E-2,5.6113489991445741E-2,6.1304848006369442E-2,6.6412378791099513E-2,7.1678067510417623E-2,7.6897891748714947E-2,8.188466219403806E-2,8.6416259634743864E-2,9.0620919519725923E-2,9.4432310121749768E-2,9.7813763267027204E-2,0.10073659511257836,0.10319145596022063,0.10519451007700134,0.10678805663800636,0.10803641172167464,null,null,6,0.48623459244568584,1.5315305837858793,3.103991336947971,5.1731486415619914,7.6533766532831544,10.458565317867899,13.505516539249331,16.772910312556867,20.247331749306873,23.974876510700593,28.040227472031617,32.640985371323502,37.648644734951802,43.048384972845561,48.659327788146562,54.381647042683873,60.011343898762078,65.563313152192279,71.025632220970266,76.657095468880783,82.239508316545795,87.572678578885274,92.419057809020558,96.915789172075023,100.9919332897453,104.60827487908018,107.73413760956356,110.35952231783827,112.50171610169117,114.20595639588313,115.5410269153822,null,null,6,1.0616289333059867,3.3438945012364742,6.7771546147309305,11.294885965539834,16.710135845633982,22.834894338701904,29.487509404035592,36.621431630341576,44.207371382590601,52.345972441359891,61.222128666452953,71.267275138769847,82.200837150120222,93.990455901946817,106.24120755227138,118.73513492933128,131.02683354767242,143.14882422427229,155.07507557795674,167.37063087927785,179.55909111805025,191.2033631314184,201.78479129885073,211.60280958568526,220.50253124036527,228.39833487836862,235.22324278862777,240.95542312023352,245.63261996517076,249.35360328007599,252.26855321067433]
[null,1,1.0437410538138023E-4,null,null,null,null,7,7.2718919319103895E-4,2.2904838669927674E-3,4.6421809370531409E-3,7.7367136056552517E-3,1.1446023956655768E-2,1.5641329912753254E-2,2.0198204381976306E-2,2.5084762185068742E-2,3.0280940656632529E-2,3.5855678262172501E-2,4.193562265843423E-2,4.8816296055251431E-2,5.6305511814451613E-2,6.4381104970596029E-2,7.2772562596794335E-2,8.1330589496851499E-2,8.9750094769173103E-2,9.8053354357752198E-2,0.10622253741936312,0.11464468442279868,0.12299347399437995,0.13096950828004084,0.13821752118782984,0.14494261747406706,0.15103870359856444,0.15644713106034652,0.1611220218071627,0.16504842156869268,0.16825218410130752,0.17080096434810901,0.17279763194233433,null,null,7,0.45262294014036086,1.4256613711116717,2.8894235558868204,4.8155474421298861,7.1243261928089385,9.7356022326858866,12.571928651481347,15.613459219744982,18.847706372088695,22.317579342089857,26.101907181795365,30.384631199387911,35.046129043435421,40.072604618067992,45.295683093926712,50.622438955501146,55.862975072605117,61.0311566172727,66.115885172802379,71.358065577411054,76.554586259903658,81.519093602476133,86.030460029832852,90.21634849229234,94.010723396174953,97.377080270299757,100.28686332878242,102.73076461454178,104.72487623033761,106.31130850942139,107.55409039540562,null,null,7,0.94020750133695341,2.9614440555528461,6.0020327315757402,10.003058675573252,14.798951476858724,20.223204432293127,26.114941546555787,32.432937393033036,39.151252273114601,46.359019060343144,54.219984793335129,63.116240131713923,72.799300471254881,83.240507978525514,94.090107341631182,105.15506975226391,116.04093286561076,126.77649800303043,137.33871106427924,148.22798976112639,159.02242215338867,169.33490662994089,178.70610764543787,187.40121207594666,195.28304799528604,202.27578677305883,208.32011112391945,213.39668616601895,217.53893909534074,220.8343432759041,223.41590233556116]
[null,1,1.5156648434627577E-4,null,null,null,null,8,1.0559851896582838E-3,{"$f":"$C12*J$3","v":3.3261179667451114E-3},6.7411264676953374E-3,1.1234841029951051E-2,1.6621302807957278E-2,2.2713501368119712E-2,2.9330750353236772E-2,3.6426747814132923E-2,4.3972359822906371E-2,5.2067695126018845E-2,6.0896664665877759E-2,7.0888409964003918E-2,8.176384788019031E-2,9.3490791639039603E-2,0.10567641685993384,0.11810392505694225,0.13033027956697926,0.14238782832255353,0.15425067832835965,0.16648086901879858,0.17860453397657422,0.19018690367723604,0.2007120797342275,0.21047790428688523,0.21933031397974964,0.22718414260159858,0.23397276850271473,0.2396744758928632,0.24432680821201885,0.24802801034417005,0.2509274640598122,null,null,8,0.43576260752679191,1.3725550815723042,2.7817917107164889,4.6361669370994862,6.8589430259260205,9.3729482943204161,12.103620751328807,15.031853445164439,18.145623975783902,21.486243195670419,25.129603752373399,29.252795088289748,33.740650818431916,38.579888755405172,43.608406079894856,48.73673877814165,53.782063441799934,58.757728761320557,63.653049739167265,68.699957440155217,73.702906256597473,78.482484295691734,82.825801046902512,86.855763979519324,90.508797344415783,93.749756472292034,96.551149288370993,98.904014559606424,100.82384495337612,102.35118218109936,103.54767009012045,null,null,8,1.0628264390525457,3.3476663774123123,6.7847991705091779,11.307626472534439,16.728984694862884,22.860651848067729,29.520770989939319,36.66274020196083,44.257236810717224,52.405018121861964,61.291186553436447,71.347663840361193,82.29355878926458,94.096476101220944,106.36104646450693,118.86906685407031,131.17463037310196,143.31029452170273,155.2499985555873,167.55942310789484,179.7616317956024,191.41903841957981,202.01240232146677,211.84149522481695,220.75125566752348,228.65596568508522,235.48857201631415,241.2272181842136,245.90969085568861,249.63487139879913,252.55310936082097]
[null,1,2.0828394605024847E-4,null,null,null,null,9,1.451143788293931E-3,4.5707794710046238E-3,9.263713066719673E-3,1.5439013664916094E-2,2.2841135045582276E-2,3.1213085887519535E-2,4.0306565468851856E-2,5.0057945258999439E-2,6.0427189167572642E-2,7.1551867481545711E-2,8.368471217508594E-2,9.7415453160461768E-2,0.11236057202349919,0.12847583742493279,0.14522142677500766,0.16229941375879903,0.17910097364285488,0.19567055922990736,0.21197258814658074,0.22877941974222452,0.24543986277412544,0.2613564532807387,0.27582023933132305,0.28924051811548246,0.30140557446574262,0.31219837225356883,0.32152735944385685,0.32936269401380569,0.3357559684764963,0.34084219178331138,0.34482664562802995,null,null,9,0.44285897813023806,1.3949070671815245,2.8270930389623312,4.711666666073083,6.9706405438387096,9.5255862526824799,12.300727563642136,15.276646369249802,18.441124485324497,21.836145509358168,25.538837996579723,29.729175281421412,34.290115500516464,39.208160166763456,44.318566625162447,49.530413945306307,{"$f":"SUMIF($B$5:$B$8764, $AP13, Y$5:Y$8764)","v":54.657901449487319},{"$f":"SUMIF($B$5:$B$8764, $AP13, Z$5:Z$8764)","v":59.714595210862242},{"$f":"SUMIF($B$5:$B$8764, $AP13, AA$5:AA$8764)","v":64.689636227283358},{"$f":"SUMIF($B$5:$B$8764, $AP13, AB$5:AB$8764)","v":69.818732548471985},{"$f":"SUMIF($B$5:$B$8764, $AP13, AC$5:AC$8764)","v":74.903154117046483},{"$f":"SUMIF($B$5:$B$8764, $AP13, AD$5:AD$8764)","v":79.760567327189747},{"$f":"SUMIF($B$5:$B$8764, $AP13, AE$5:AE$8764)","v":84.17461475786294},{"$f":"SUMIF($B$5:$B$8764, $AP13, AF$5:AF$8764)","v":88.270205419876589},{"$f":"SUMIF($B$5:$B$8764, $AP13, AG$5:AG$8764)","v":91.982728236451862},{"$f":"SUMIF($B$5:$B$8764, $AP13, AH$5:AH$8764)","v":95.276466209242258},{"$f":"SUMIF($B$5:$B$8764, $AP13, AI$5:AI$8764)","v":98.123479556512834},{"$f":"SUMIF($B$5:$B$8764, $AP13, AJ$5:AJ$8764)","v":100.51466111201897},{"$f":"SUMIF($B$5:$B$8764, $AP13, AK$5:AK$8764)","v":102.46575584039338},{"$f":"SUMIF($B$5:$B$8764, $AP13, AL$5:AL$8764)","v":104.01796567264324},{"$f":"SUMIF($B$5:$B$8764, $AP13, AM$5:AM$8764)","v":105.23393832284759},null,null,9,1.0457219147989429,3.2937909386375073,6.6756084713473731,11.125647963021105,16.459757929384118,22.492745518660815,29.045680490842781,36.072710912186096,43.544986011705127,51.561641564279384,60.304801054906783,70.19943511575093,80.969173056556372,92.582140929914274,104.64933227294758,116.95605569599159,{"$f":"_xlfn.MAXIFS(Y$5:Y$8764, $B$5:$B$8764, $BX13) * 1000","v":129.06358047423583},{"$f":"_xlfn.MAXIFS(Z$5:Z$8764, $B$5:$B$8764, $BX13) * 1000","v":141.00394014589082},{"$f":"_xlfn.MAXIFS(AA$5:AA$8764, $B$5:$B$8764, $BX13) * 1000","v":152.75149337346832},{"$f":"_xlfn.MAXIFS(AB$5:AB$8764, $B$5:$B$8764, $BX13) * 1000","v":164.8628170477148},{"$f":"_xlfn.MAXIFS(AC$5:AC$8764, $B$5:$B$8764, $BX13) * 1000","v":176.86865032850974},{"$f":"_xlfn.MAXIFS(AD$5:AD$8764, $B$5:$B$8764, $BX13) * 1000","v":188.33844928014537},{"$f":"_xlfn.MAXIFS(AE$5:AE$8764, $B$5:$B$8764, $BX13) * 1000","v":198.76132960811165},{"$f":"_xlfn.MAXIFS(AF$5:AF$8764, $B$5:$B$8764, $BX13) * 1000","v":208.43223868033121},{"$f":"_xlfn.MAXIFS(AG$5:AG$8764, $B$5:$B$8764, $BX13) * 1000","v":217.19861050568088},{"$f":"_xlfn.MAXIFS(AH$5:AH$8764, $B$5:$B$8764, $BX13) * 1000","v":224.97610661583019},{"$f":"_xlfn.MAXIFS(AI$5:AI$8764, $B$5:$B$8764, $BX13) * 1000","v":231.69875286664188},{"$f":"_xlfn.MAXIFS(AJ$5:AJ$8764, $B$5:$B$8764, $BX13) * 1000","v":237.34504452682961},{"$f":"_xlfn.MAXIFS(AK$5:AK$8764, $B$5:$B$8764, $BX13) * 1000","v":241.95216014617154},{"$f":"_xlfn.MAXIFS(AL$5:AL$8764, $B$5:$B$8764, $BX13) * 1000","v":245.61738975222647},{"$f":"_xlfn.MAXIFS(AM$5:AM$8764, $B$5:$B$8764, $BX13) * 1000","v":248.48866325216389}]
[null,1,2.3405673828463184E-4,null,null,null,null,10,1.6307064865582165E-3,5.1363619457430627E-3,1.040999321319774E-2,1.7349417702458639E-2,2.5667468227234529E-2,3.5075353685052678E-2,4.5294048936539169E-2,5.6252052137160294E-2,6.7904373181303185E-2,8.0405605129377292E-2,9.403975269060573E-2,0.10946951821124196,0.12626392719327062,0.14437327516740953,0.16319094257892877,0.18238213808724354,0.20126270175587746,0.21988258692118892,0.23820180829189316,0.25708829598704397,0.27581028118259476,0.29369637048153324,0.30994988713725197,0.32503077425628613,0.33870111930392477,0.35082940424901005,0.36131274852332662,0.37011761748988931,0.37730198765413997,0.38301757380446766,0.38749505893198444,null,null,10,0.51320339418088734,{"$f":"SUMIF($B$5:$B$8764, $AP14, J$5:J$8764)","v":1.6164762978655038},{"$f":"SUMIF($B$5:$B$8764, $AP14, K$5:K$8764)","v":3.2761529401216145},{"$f":"SUMIF($B$5:$B$8764, $AP14, L$5:L$8764)","v":5.4600752038192644},{"$f":"SUMIF($B$5:$B$8764, $AP14, M$5:M$8764)","v":8.0778680423655427},{"$f":"SUMIF($B$5:$B$8764, $AP14, N$5:N$8764)","v":11.038645342766008},{"$f":"SUMIF($B$5:$B$8764, $AP14, O$5:O$8764)","v":14.254594460765473},{"$f":"SUMIF($B$5:$B$8764, $AP14, P$5:P$8764)","v":17.703212886189906},{"$f":"SUMIF($B$5:$B$8764, $AP14, Q$5:Q$8764)","v":21.370341679281839},{"$f":"SUMIF($B$5:$B$8764, $AP14, R$5:R$8764)","v":25.30463317813718},{"$f":"SUMIF($B$5:$B$8764, $AP14, S$5:S$8764)","v":29.595467158906906},{"$f":"SUMIF($B$5:$B$8764, $AP14, T$5:T$8764)","v":34.451404203297244},{"$f":"SUMIF($B$5:$B$8764, $AP14, U$5:U$8764)","v":39.736811334430016},{"$f":"SUMIF($B$5:$B$8764, $AP14, V$5:V$8764)","v":45.436045944299153},{"$f":"SUMIF($B$5:$B$8764, $AP14, W$5:W$8764)","v":51.358197395687384},{"$f":"SUMIF($B$5:$B$8764, $AP14, X$5:X$8764)","v":57.397902734717135},63.339848412042549,69.199755357200061,74.965039707077011,80.908849748431535,86.800888829260089,92.429861187253806,97.54504284860576,102.29118356770125,106.59340934278832,110.41032983137235,113.70956725287839,116.48056784446602,118.74157752569121,120.54034280703384,121.94946246392951,null,null,10,1.2030801111593039,{"$f":"_xlfn.MAXIFS(J$5:J$8764, $B$5:$B$8764, $BX14) * 1000","v":3.7894341817952739},{"$f":"_xlfn.MAXIFS(K$5:K$8764, $B$5:$B$8764, $BX14) * 1000","v":7.6801410280368225},{"$f":"_xlfn.MAXIFS(L$5:L$8764, $B$5:$B$8764, $BX14) * 1000","v":12.799813792411729},{"$f":"_xlfn.MAXIFS(M$5:M$8764, $B$5:$B$8764, $BX14) * 1000","v":18.936590234073858},{"$f":"_xlfn.MAXIFS(N$5:N$8764, $B$5:$B$8764, $BX14) * 1000","v":25.877410041723394},{"$f":"_xlfn.MAXIFS(O$5:O$8764, $B$5:$B$8764, $BX14) * 1000","v":33.416417901445016},{"$f":"_xlfn.MAXIFS(P$5:P$8764, $B$5:$B$8764, $BX14) * 1000","v":41.500862169838271},{"$f":"_xlfn.MAXIFS(Q$5:Q$8764, $B$5:$B$8764, $BX14) * 1000","v":50.097550668109506},{"$f":"_xlfn.MAXIFS(R$5:R$8764, $B$5:$B$8764, $BX14) * 1000","v":59.320536929396035},{"$f":"_xlfn.MAXIFS(S$5:S$8764, $B$5:$B$8764, $BX14) * 1000","v":69.379350025887305},{"$f":"_xlfn.MAXIFS(T$5:T$8764, $B$5:$B$8764, $BX14) * 1000","v":80.762909342505196},{"$f":"_xlfn.MAXIFS(U$5:U$8764, $B$5:$B$8764, $BX14) * 1000","v":93.153256465977265},{"$f":"_xlfn.MAXIFS(V$5:V$8764, $B$5:$B$8764, $BX14) * 1000","v":106.51372111938855},{"$f":"_xlfn.MAXIFS(W$5:W$8764, $B$5:$B$8764, $BX14) * 1000","v":120.39675990522902},{"$f":"_xlfn.MAXIFS(X$5:X$8764, $B$5:$B$8764, $BX14) * 1000","v":134.55537509180022},148.48481660960059,162.22193834125969,175.73724049078109,189.67105255505274,203.48350023699305,216.67925218827713,228.67054724111225,239.79671586870037,249.88223424681834,258.8300728187379,266.56432977964909,273.0602644081996,278.36064980990301,282.5774160261152,285.88075316822494]
[null,1,2.3810767791884789E-4,null,null,null,null,11,1.6589299574421804E-3,5.2252595879736675E-3,1.0590164287990641E-2,1.7649692944763311E-2,2.6111708222689139E-2,3.5682420764036472E-2,4.6077976198688815E-2,5.7225635163132817E-2,6.9079628884995942E-2,8.1797226045822014E-2,9.5667346769537934E-2,0.11136416313071947,0.12844924153537249,0.14687201725355281,0.16601537165575428,0.18553871899649393,0.20474605823348851,0.22368820727102817,0.24232448877194887,0.26153785456561607,0.28058387073081847,0.29877952372176264,0.3153143483000756,0.3306562480427897,0.34456319274131952,0.35690138811470179,0.36756617298812777,0.37652343232350505,0.38383214605529631,0.38964665477729971,0.39420163402909425,null,null,11,0.57554775014253978,1.8128471224944986,3.6741426015301255,6.1233694765073921,9.0591738683885925,12.379628746981886,15.986253918258733,19.853813249235287,23.966427760906139,28.378660116043196,33.190748016998661,38.63658815060392,44.564070738216117,50.955652895384368,57.597232009041733,64.370645549984062,71.034423507868297,77.606196603237507,84.071852275292471,90.737721081628877,97.345529750032483,103.65831414115867,109.39489213371148,114.71759779721398,119.5424613767086,123.82306439801917,127.5230958020684,130.63071974652314,133.16639867973927,135.18367939621584,136.76398002829217,null,null,11,1.3176874156238796,4.1504216447190752,8.4117633472545545,14.019144195092256,20.740519616952703,28.342532841026127,36.599718452275333,45.454299602743561,54.869922174456583,64.971504619584351,75.988536079432123,88.456511168855883,102.02718225581962,116.66038579512789,131.86594470100354,147.37333184916963,162.62971388426746,177.67545544777647,192.47824654671484,207.73941547341795,222.8676586557591,237.32045870175611,250.454063389916,262.64012834826258,273.68640907688626,283.4866328308064,291.95766727985369,299.0724148626295,304.87772331798328,309.49618531913512,313.11420355528281]
[null,1,2.2305878780627328E-4,null,null,null,null,12,1.5540822059870003E-3,4.8950125416104976E-3,9.9208443398182862E-3,1.653419640988487E-2,2.4461395090708628E-2,3.3427219110221472E-2,4.3165754272522158E-2,5.3608858489993444E-2,6.471365566987751E-2,7.6627474792792125E-2,8.9620975642492537E-2,0.104325721245598,0.12033098790405451,0.13758940668181735,0.15552286210342825,0.17381229413606702,0.19180569042061726,0.20955065706633547,0.22700908762659919,0.24500812957716819,0.26285039873657207,0.27989604940595908,0.29538583940040397,0.30975809983805985,0.32278609731237989,0.33434449361340801,0.34433524236570928,0.35272638467106843,0.35957317281198703,0.36502019274244518,0.36928728803004146,null,null,12,0.71592520514005564,2.2550048153919611,4.5702746558610174,7.6168737477146182,11.268727761544129,15.399049423867512,19.885338988843095,24.696205171075622,29.811896071093443,35.300282313928641,41.286049814175655,48.060143212761247,55.433352796934656,63.383856931312522,71.645332870053281,80.070797964125418,88.359887097606318,96.534531165402669,104.57717551981892,112.86886546462549,121.08833426679071,128.94082167396533,136.07656458166161,142.69749072219363,148.69914991913629,154.02380212287738,158.62627992131013,162.49186068221238,165.64599769340376,168.15529793897176,170.12103762594222,null,null,12,1.6213308537573321,5.1068307922628531,10.350141685880498,17.249668439775117,25.51989491529239,34.87369039418892,45.033633972598857,55.92863490083878,67.513961740758887,79.943318730788761,93.499077714955149,108.84013087875849,125.53798158189313,143.54321112744387,162.25268767734954,181.33354475040386,200.10555593979643,218.61838737867484,236.83228366838773,255.61018482452141,274.22452927666188,292.00778375713804,308.16785195653233,323.16203257068338,336.75378092634554,348.81233514607533,359.2354061662831,367.98965215503165,375.13271628590297,380.8154410737298,385.26718321391371]
[null,1,2.1139172278937358E-4,null,null,null,null,13,1.4727961095405131E-3,4.6389794565965614E-3,9.4019356831652797E-3,1.5669377110840464E-2,2.3181944548839675E-2,3.1678812143032982E-2,4.0907974309876513E-2,5.0804853126045449E-2,6.13288151280314E-2,7.2619483270553578E-2,8.4933360507566488E-2,9.8868976032024686E-2,0.11403708900309002,0.1303928081116342,0.14738825614766152,0.16472106147778143,0.18177331517659767,0.19859013332113187,0.21513540261820191,0.23219300668710549,0.24910203794819991,0.26525611776054531,0.27993571601701539,0.29355623697551853,0.30590280649504792,0.31685664216673964,0.32632482591988987,0.33427707046289001,0.34076573811376809,0.34592785227430783,0.34997175761882543]
[null,1,1.9661143813250537E-4,null,null,null,null,14,1.3698197703854251E-3,4.31462694183808E-3,8.7445623296153394E-3,1.4573790911730876E-2,2.1561087616456469E-2,2.9463863256259364E-2,{"$f":"$C18*O$3","v":3.8047732210244871E-2},4.7252631774873981E-2,5.7040769535234348E-2,6.7542006157398526E-2,7.8994910181311107E-2,9.1956162274683645E-2,0.10606373690270676,0.12127588150889008,0.13708302587564941,0.15320393987293549,0.16906391811089669,0.1847049221983845,0.20009336384530621,0.21595831836116297,0.23168508812207614,0.24670969183741218,0.26036290818064489,0.27303109678533066,0.2845144072821012,0.29470236240191588,0.30350854080685047,0.31090477286054569,0.31693975976338734,0.32174094438649176,0.32550210416591002]
[null,1,1.7268323216438933E-4,null,null,null,null,15,1.2031085662138259E-3,3.7895238088743446E-3,7.680322677479502E-3,1.2800116531519422E-2,1.8937038119216813E-2,2.5878022090004137E-2,3.3417208261109763E-2,4.150184374145998E-2,5.0098735567205135E-2,5.9321939969058102E-2,6.9380990974955759E-2,8.0764819533661533E-2,9.315545971160244E-2,0.10651624036454413,0.12039960750975313,0.1345585575735809,0.14848832854825963,0.16222577518808093,0.17574139699932392,0.18967553862384537,0.20348831299554496,0.21668437705060145,0.22867595571959093,0.23980238750150437,0.24988814442065771,0.25883619462539542,0.26657063451569052,0.27306672278502708,0.27836723355058135,0.28258409950106017,0.2858875147731611]
[null,1,1.505447586969142E-4,null,null,null,null,16,1.048866682171135E-3,3.3036962548865603E-3,6.6956838235161745E-3,1.1159105782173084E-2,1.6509256853484276E-2,2.2560387260903255E-2,2.913302867301058E-2,3.6181191266951324E-2,4.3675937509703042E-2,5.1716701304113925E-2,6.048615382954043E-2,7.0410543719266014E-2,8.1212669161953174E-2,9.2860560356650731E-2,0.10496404099330267,0.11730777404742707,0.12945170941278991,0.14142797696107659,0.15321085824439279,0.16535860393006102,0.17740054198426,0.18890483370973754,0.19935905844534779,0.20905905054516707,0.21785178521105658,0.22565267034620234,0.23239553340445118,0.23805880498399948,0.24267977544053532,0.24635602737892695,0.24923593557140689]
[null,1,1.6934276040284451E-4,null,null,null,null,17,1.1798350257482175E-3,3.7162173441146642E-3,7.5317506319942228E-3,1.2552504604859868E-2,1.8570710478184933E-2,2.537742454528133E-2,3.2770768886847691E-2,4.0699011090410131E-2,4.9129600293595976E-2,5.8174386365717798E-2,6.8038850002523646E-2,7.9202464025272479E-2,9.1353413394192215E-2,0.10445573635020557,0.11807053662113011,0.13195558879534511,0.14561589523659765,0.15908759776217649,0.17234176655082842,0.18600635909386307,0.19955193217358469,0.21249272489287255,0.22425233240045842,0.23516352885981978,0.24505418179719124,0.25382913639412052,0.26141395736820094,0.2677843820212602,0.27298235702632301,0.27711764978956627,0.28035716212624728]
[null,1,1.6845620832710978E-4,null,null,null,null,18,1.173658291717112E-3,3.6967620087199372E-3,7.4923200171818369E-3,1.2486789076267827E-2,1.8473488123458115E-2,2.524456732508544E-2,3.2599205643689587E-2,4.0485941499028018E-2,4.8872394440705125E-2,5.7869828775748013E-2,6.7682649456619892E-2,7.8787819143389878E-2,9.0875155226689749E-2,0.1039088842163241,0.1174524075728285,0.13126476799572534,0.14485355928627494,0.15825473405023396,0.17143951392126244,0.18503256887476993,0.19850722746188335,0.21138027186633537,0.22307831486168064,0.23393238845469222,0.24377126132853372,0.25250027682423498,0.26004538934687255,0.26638246321962067,0.27155322551408756,0.27566686897638459,0.27888942164865699]
[null,1,1.8588527246285593E-4,null,null,null,null,19,1.2950890531175266E-3,4.0792418400328722E-3,8.2675014569268627E-3,1.3778715623950799E-2,2.0384819338330775E-2,2.7856457901024919E-2,3.5972032632855575E-2,4.467475755983133E-2,5.3928902037744822E-2,6.3857242165099734E-2,7.4685331340365049E-2,8.6939480436271546E-2,0.10027741427383802,0.11465965811338019,0.12960444141482011,0.14484587659885156,0.15984061141194775,0.17462831824127201,0.18917724121079424,0.20417668082021992,0.21904547436415275,0.23325040863348781,0.24615877176872775,0.25813584549729601,0.26899268231585988,0.2786248320588966,0.28695058811717117,0.29394331765294252,0.29964906496550953,0.30418832026157611,0.3077442894209203]
[null,1,1.8510978542496249E-4,null,null,null,null,20,1.2896861249548823E-3,4.0622238206413129E-3,8.233010611414111E-3,1.372123277324605E-2,2.0299776758263902E-2,2.7740244702756694E-2,3.5821962405860941E-2,4.4488380796628618E-2,5.370391829404101E-2,6.3590838792102269E-2,7.4373754712438261E-2,8.6576781233337161E-2,9.985907109940298E-2,0.11418131425397633,0.12906375003546031,0.14424160010988352,0.1591737790123896,0.1738997936225597,0.18838802054538228,0.20332488461647372,0.21813164765895982,{"$f":"$C24*AD$3","v":0.23227732095374834},0.24513183222563636,0.25705893929839946,0.2678704829309364,0.27746244870902637,0.28575347089183939,0.29271702775006275,0.29839897149269784,0.3029192896583659,0.3064604238178541]
[null,1,1.6787265828818393E-4,null,null,null,null,21,1.1695926158443221E-3,3.6839560359658839E-3,7.466365831930429E-3,1.2443533524431082E-2,1.8409494015905799E-2,2.5157117486391371E-2,3.2486278563641655E-2,4.0345693935745393E-2,4.8703095321595821E-2,5.7669361596947778E-2,6.7448189633991559E-2,7.8514889843932248E-2,9.0560354122613165E-2,0.10354893290297486,0.11704554006885401,0.13081005302122731,0.14435177130826279,0.15770652299210608,0.1708456293977077,0.18439159657792376,0.19781957752922244,0.21064802835272003,0.2223055480956837,0.23312202203516746,0.24292681201764194,0.25162558928476803,0.25914456474335784,0.26545968632511091,0.27061253655466683,0.27471192992296978,0.2779233193335493]
[null,1,1.3120834299151118E-4,null,null,null,null,22,9.1414713190874762E-4,2.8793597007493285E-3,5.8356703168081199E-3,9.7257971092415945E-3,1.4388758894807823E-2,1.9662664149665866E-2,2.5391095987643001E-2,3.1533971655254484E-2,3.8066070442121541E-2,4.5074054665436875E-2,5.2717132676013405E-2,6.136680446733888E-2,7.0781472851609101E-2,8.0933274324010721E-2,9.1482147978005898E-2,0.10224041531577412,0.11282454757303303,0.12326254776536995,0.13353200079868432,0.14411945396739753,0.15461468975092171,0.16464133609621096,0.1737527891729789,0.18220688549266781,0.18987025521647227,0.19666917150760826,0.20254596121818647,0.20748182538440058,0.21150926467795617,0.21471332790427416,0.21722333213938483]
[null,1,1.0570060695356975E-4,null,null,null,null,23,7.3643111775194856E-4,2.3195938693208224E-3,4.7011789067975384E-3,7.8350403192015087E-3,1.1591492688755018E-2,1.5840117233081305E-2,2.0454905503103967E-2,2.5403567087442833E-2,3.0665784342158064E-2,3.6311371879022211E-2,4.2468586933279005E-2,4.9436707537861488E-2,5.7021104534234868E-2,6.5199331260064469E-2,7.3697436810989322E-2,8.2364228582336024E-2,9.089073823989266E-2,9.9299524834986469E-2,0.10757253091031459,0.11610171587302602,0.12455661109650357,0.13263401364760835,0.13997414231995697,0.14678470856796508,0.15295827049739322,0.1584354342372484,0.16316973866624954,0.1671460394586691,0.17039051894900931,0.1729716919142173,0.17499373536860641]
[null,1,9.5624655957366012E-5,null,null,null,null,24,6.6623053831906399E-4,2.0984776919214087E-3,4.2530372200607156E-3,7.0881620884621832E-3,1.0486529191657473E-2,1.4330151967841553E-2,1.8505033771792273E-2,2.2981962288008861E-2,2.7742556659771499E-2,3.2849976394144137E-2,3.8420252556110264E-2,4.4724134385051163E-2,5.1585545821797807E-2,5.8984179940732545E-2,6.6672200312777596E-2,7.4512826826428569E-2,8.2226543672720295E-2,8.9833759452739054E-2,9.7318138043241867E-2,0.10503427517019596,0.11268320425587054,0.11999062530329964,0.12663105338792219,0.13279239978990356,0.13837746455488051,0.14333251555544738,0.14761552059457198,0.15121277898519925,0.1541479772207287,0.15648309888065343,0.15831239026534469]
[null,1,6.5854127227241204E-5,null,null,null,null,25,4.5881504298115488E-4,1.4451651148311901E-3,2.9289522810617328E-3,4.8814264826114624E-3,7.2217904539963393E-3,9.8687900252073524E-3,1.2743918774414494E-2,1.5827058966057513E-2,1.9105552198755999E-2,2.2622894725355586E-2,2.6458994017828173E-2,3.080030779127229E-2,3.55255772020759E-2,4.0620817417040614E-2,4.5915350156923135E-2,5.131497863978491E-2,5.6627207849969899E-2,6.1866092641835575E-2,6.7020382766921738E-2,7.2334278759267331E-2,7.7601890382202096E-2,8.2634314609432449E-2,8.7207398732454533E-2,9.1450552193085941E-2,9.5296835998479767E-2,9.8709246278463253E-2,0.10165883659005799,0.10413617163878484,0.1061575636752269,0.10776569912255682,0.1090254828716023]
[null,1,5.3226464062706775E-5,null,null,null,null,26,3.7083632302036912E-4,1.1680517575430067E-3,2.3673197093837836E-3,3.9454030019243289E-3,5.836997410073156E-3,7.976429416588042E-3,1.0300246366090114E-2,1.2792188139830464E-2,1.544202361070234E-2,1.8284908536384564E-2,2.1385427968176607E-2,2.4894285974141825E-2,2.8713475341163103E-2,3.2831692856321246E-2,3.7110988148410524E-2,4.1475226860485097E-2,4.5768825288615353E-2,5.0003143240179543E-2,5.4169087724797615E-2,5.8464033326210814E-2,6.272156968041602E-2,6.6789016301562171E-2,7.0485202220021664E-2,7.3914722353293189E-2,7.7023473396888822E-2,7.978154704818792E-2,8.2165547403671518E-2,8.4167848405814302E-2,8.5801634397891333E-2,8.7101406594399355E-2,8.8119624241016561E-2]
[null,1,4.7613733863370144E-5,null,null,null,null,27,3.3173163579607316E-4,{"$f":"$C31*J$3","v":1.0448807092797554E-3},2.1176858654243305E-3,3.529360287695456E-3,5.2214860810025163E-3,7.1353149999584271E-3,9.2140854711741625E-3,1.1443252005289667E-2,1.3813662347467778E-2,1.6356765081028103E-2,1.9130334764139733E-2,2.2269183722123422E-2,2.5685639601682308E-2,2.9369591113606913E-2,3.3197634752204948E-2,3.7101664527846759E-2,4.0942503036907434E-2,4.4730312195170263E-2,4.8456957868016272E-2,5.2299001490948238E-2,5.6107580671483803E-2,5.9746115079754025E-2,6.3052538223394225E-2,6.6120415486709772E-2,6.8901348758227732E-2,7.1368583565593793E-2,7.3501191103123378E-2,7.5292349480994725E-2,7.6753852753592575E-2,7.7916563982627654E-2,7.8827410586751176E-2]
[null,1,4.8449677067553054E-5,null,null,null,null,28,3.3755577064237523E-4,1.0632254358372371E-3,2.1548655815305179E-3,3.5913244419052102E-3,5.3131584925314021E-3,7.2605880587997195E-3,9.375855017635085E-3,1.1644158507918176E-2,1.4056185590811367E-2,1.6643936985066086E-2,1.946620158327465E-2,2.2660158579265031E-2,2.6136596376711375E-2,2.9885226164861278E-2,3.3780477871496663E-2,3.7753049786035636E-2,4.1661320999685843E-2,4.5515631838612437E-2,4.9307705359094858E-2,5.3217202844519119E-2,5.7092648360148192E-2,6.079506366716303E-2,6.4159536909646792E-2,6.7281276177502763E-2,7.0111033644919385E-2,7.2621585117520301E-2,7.4791634347467925E-2,7.6614239674614323E-2,7.8101402218802282E-2,7.9284526897308222E-2,8.0211365022511666E-2]
[null,1,6.2114382985108778E-5,null,null,null,null,29,4.3275971452358272E-4,1.3630966379615287E-3,2.7626220464997565E-3,4.6042185481908011E-3,6.8116772172811205E-3,9.3083581703255775E-3,1.2020213232097243E-2,1.4928267119132546E-2,1.8020580279205566E-2,2.1338178886702433E-2,2.4956432603729622E-2,2.9051210527848693E-2,3.3508139899605105E-2,3.831403006076918E-2,4.330789526222343E-2,4.8400887997582902E-2,5.3411444716792128E-2,5.8352822122856925E-2,6.3214408849854506E-2,6.8226537697491138E-2,7.3195010586589476E-2,7.7941651973470111E-2,8.2255038401937E-2,8.6257230370995933E-2,8.9885090239721452E-2,9.3103715524994954E-2,9.5885803603261585E-2,9.822245499441995E-2,0.10012905560399682,0.10164586776555956,0.10283411053121963]
[null,1,1.0140092815938163E-4,null,null,null,null,30,7.0647464586745686E-4,2.2252376602270702E-3,4.5099448180271591E-3,7.5163273270719777E-3,1.1119975100131147E-2,1.5195774517107586E-2,1.9622842888104498E-2,2.4370203307889582E-2,2.9418364611625752E-2,3.4834301499240078E-2,4.0741053970896259E-2,4.7425726057420278E-2,5.4701605705862681E-2,6.2547159336990399E-2,7.0699579794128276E-2,7.9013824670363275E-2,8.7193493814703746E-2,9.5260228623627013E-2,0.10319670617928539,0.11137894180298322,0.11948990963808316,0.12723874041025424,0.13428028805730211,0.14081381476772423,0.14673624915798669,0.15199061337508324,0.15653233623861099,0.16034688946222059,0.16345939033801107,0.16593556660563613,0.16787535757716504]
[null,1,2.032607639344633E-4,null,null,null,null,31,1.4161465661698971E-3,4.4605460222470836E-3,9.0403001792411283E-3,1.5066671106607447E-2,2.2290275590300383E-2,3.0460320166579961E-2,3.933449237992058E-2,4.8850698228461151E-2,5.8969867171855844E-2,6.9826251715664159E-2,8.1666488699230003E-2,9.5066085523655572E-2,0.10965077308502666,0.12537738677090229,0.14171912288823071,0.15838524020843364,0.17478159701886167,0.19095157405439012,0.20686044708143247,0.22326194846562594,0.23952059173779544,0.25505332196956154,0.2691682850177321,0.2822649070551484,0.29413657884718919,0.30466908682461391,0.31377308691195288,0.32141945678620953,0.32765854470427536,0.33262210360782662,0.33651046441381849]
[null,1,2.3329693817389528E-4,null,null,null,null,32,1.6254128514415934E-3,5.1196881750848865E-3,1.037620006520242E-2,1.7293097642681027E-2,2.5584145929639902E-2,3.4961491303609003E-2,4.5147014402733783E-2,5.6069445493334487E-2,6.7683940517664548E-2,8.0144590692754467E-2,9.3734478785519215E-2,0.10911415586333965,0.1258540464670562,0.14390460747912362,0.16266118856649828,0.18179008519557871,0.20060935836486046,0.21916879925108734,0.23742855236410296,0.25625373032919702,0.2749149398063086,0.29274296689037743,0.30894372102430173,0.32397565223722941,0.33760162031133106,0.3496905341521625,0.36013984716466241,0.3689161335727188,0.37607718167717158,0.38177421376654047,0.38623716398375885]
[null,1,2.2548758864183519E-4,null,null,null,null,33,1.5710040058297902E-3,4.9483124392207863E-3,1.0028868575307978E-2,1.6714230877258335E-2,2.4727745757363029E-2,3.3791195165609744E-2,4.363576946930435E-2,5.4192584608002747E-2,6.5418297627762495E-2,7.7461841717467478E-2,9.0596823770535836E-2,{"$f":"$C37*T$3","v":0.10546168365902227},0.12164122547343997,0.13908756449572737,0.1572162903746957,0.17570486895627654,0.19389418837104871,0.21183237309277281,0.22948090174847313,0.24767592830273694,0.26571247502757045,0.28294372919187316,0.29860218151633056,0.3131309359370445,0.32630079023513064,0.33798504144136021,0.34808457559125155,0.35656708579851232,0.36348842596637021,0.36899475638931567,0.37330831442649415]
[null,1,1.9343066364367614E-4,null,null,null,null,34,1.3476588634650484E-3,4.2448250247381974E-3,8.603093038519102E-3,1.433801651946829E-2,2.1212272928495049E-2,2.898719767933244E-2,3.7432197035274069E-2,4.6488179985562178E-2,5.6117965519943108E-2,6.6449313422172154E-2,7.7716932676855185E-2,9.0468497987029994E-2,0.10434784065712487,0.11931388360237064,0.13486530041827841,0.15072541070817988,0.16632880665036084,0.18171677099990813,0.19685625885717101,0.21246455057115929,0.22793689307940423,0.24271842916522474,0.25615076414648019,0.26861400714110273,0.27991154095355442,0.28993467561304265,0.29859838790369336,0.30587496391675684,0.31181231696592593,0.31653582815502068,0.32023613999401179]
[null,1,1.9599364173040126E-4,null,null,null,null,35,1.365515495243992E-3,4.3010694345719334E-3,8.7170849905727835E-3,1.4527996853786919E-2,2.1493337934742018E-2,2.9371281314513244E-2,3.7928177863402301E-2,4.7104153608101232E-2,5.6861534885781412E-2,6.732977431172732E-2,7.8746690791035037E-2,9.1667215778263061E-2,0.1057304613024945,0.12089480600295893,0.13665228084382453,0.15272253938199415,0.16853268207841243,0.18412453868932244,0.19946462646642987,0.21527972980418358,0.23095708259390066,0.24593447569826443,0.25954479063141589,0.27217317299992588,0.28362040040826308,0.29377634273127606,0.30255485018590106,0.30992784165097492,0.3159438652969952,0.32072996354153405,0.32447930492929855]
[null,1,1.9519725955952902E-4,null,null,null,null,36,1.3599669877268044E-3,4.2835928726634182E-3,8.6816648054730064E-3,1.4468965154744565E-2,2.140600392241061E-2,2.9251936806354521E-2,3.7774064064824933E-2,4.6912755010798168E-2,5.6630489061071668E-2,6.7056192825321395E-2,7.8426718877622495E-2,9.1294743816138252E-2,0.10530084606826548,0.12040357339356515,0.13609702078991551,0.15210198094764729,0.16784788219392871,0.18337638431789668,0.19865414062191428,0.21440498235292657,0.23001863325855204,0.24493516862932224,0.25849018068602819,0.27106725007072685,0.28246796388947293,0.29258263950953045,0.3013254772007794,0.3086685099442491,0.31466008864435718,0.31942673950643841,0.32316084617226309]
[null,1,1.8335824294135931E-4,null,null,null,null,37,1.2774828800902951E-3,4.0237863194393991E-3,8.1551083664261319E-3,1.359139997118983E-2,2.0107696575586722E-2,2.7477761458065544E-2,3.5483008477218768E-2,4.4067423639700794E-2,5.3195762043889136E-2,6.2989130700568233E-2,7.3670016707746311E-2,8.5757575970494479E-2,9.8914186392188755E-2,0.1131009098750811,0.12784252534028132,0.14287675983460929,0.15766764774236616,0.17225432212184741,0.1866054588043613,0.20140098754878555,0.21606764630421835,0.23007947066347861,0.24281235020991798,0.25462660082457184,0.26533584366332719,0.27483704851528334,0.28304961953706048,0.28994728595277608,0.29557546610948388,0.30005301220187452,0.30356063950538403]
[null,1,1.5332472684954224E-4,null,null,null,null,38,1.0682351145099762E-3,3.364702499501368E-3,6.8193267052116847E-3,1.1365170469876385E-2,1.6814117737871767E-2,2.2976988666618962E-2,2.9671000852192323E-2,3.6849315221029112E-2,4.4482459877961587E-2,5.267170487799365E-2,6.1603094616961743E-2,7.1710748859870457E-2,8.2712346970827799E-2,9.4575328792703722E-2,0.1069023129973117,0.11947398613431932,0.13184217210697996,0.14403959409903322,0.15604005874425017,0.16841212539880962,0.18067643057210561,0.19239316120872293,0.2030404342581833,0.21291954696872095,0.2218746487774938,0.22981958550517409,0.23668696265957423,0.24245481253707923,0.24716111409922512,0.25090525191686114,0.25383834065927768]
[null,1,1.471958037031959E-4,null,null,null,null,39,1.0255340378239905E-3,3.2302036260743851E-3,6.546734474689838E-3,1.0910865037306783E-2,1.6141998911988188E-2,2.205851843311012E-2,2.8484947645805631E-2,3.5376319797356837E-2,4.2704341086854967E-2,5.0566233452624391E-2,5.9140604448269248E-2,6.8844220560358924E-2,7.9406046491743335E-2,9.0794823628134139E-2,0.10262905535655212,0.11469819494883464,0.12657198146718845,0.1382818300357703,0.14980259432839407,0.16168010640428024,0.17345416460049062,0.18470253672068457,0.19492420119689541,0.2044084113773513,0.21300554658881507,0.22063289653446039,{"$f":"$C43*AI$3","v":0.22722576071459255},0.23276304955119265,0.23728122385447684,0.24087569544798096,0.24369153842154434]
[null,1,1.3998349330853204E-4,null,null,null,null,40,9.7528484854687131E-4,3.0719298804709203E-3,6.2259571161306371E-3,1.0376253700953629E-2,1.5351072108270769E-2,2.0977693587676361E-2,2.7089240167543875E-2,3.3642948379283652E-2,4.0611910763643871E-2,4.8088585571542546E-2,5.6242828931047116E-2,6.5470986574958104E-2,7.5515303412773835E-2,8.634605244199843E-2,9.760042964766226E-2,0.10907820468507209,0.12037019857227849,0.13150628715296411,0.1424625562224108,0.15375809312201824,0.16495524518245905,0.1756524687703952,0.18537329140806291,0.19439279358768743,0.20256868576035508,0.20982231027420997,0.21609213682921491,0.2213581091959855,0.22565490167538166,0.22907325109566523,0.23175112319616673]
[null,1,1.5689385368995425E-4,null,null,null,null,41,1.0931017273349873E-3,3.4430267870949553E-3,6.9780684977276001E-3,1.1629731417111589E-2,1.720552048255088E-2,2.3511852081326667E-2,3.0361688960362683E-2,3.7707101715801335E-2,4.5517932399192801E-2,5.3897808452238294E-2,6.3037105053292714E-2,7.3380047503089102E-2,8.4637743243646493E-2,9.6776874175309044E-2,0.10939080863960458,0.12225512795928703,0.13491122329548788,0.14739257956944199,0.15967239367995878,0.17233246003342839,0.18488225641008371,0.19687173168910999,0.20776685431116612,0.21787593518834683,0.22703949583400174,0.23516937655279682,0.24219661402867698,0.24809872918897274,0.25291458507787123,0.25674587976220253,0.25974724559188989]
[null,1,1.7259997064913074E-4,null,null,null,null,42,1.2025284714299374E-3,3.7876966396090915E-3,7.6766195078330525E-3,1.2793944785226845E-2,1.8927907374624225E-2,2.5865544657747961E-2,3.3401095710049317E-2,4.1481833075962073E-2,5.0074579796065215E-2,5.9293337107344225E-2,6.9347538008119824E-2,8.072587770260084E-2,9.3110543568714788E-2,0.10646488214370681,0.12034155523894401,0.1344936783768334,0.14841673292731727,0.16214755587467763,0.17565666094924876,0.18958408404220842,0.20339019840118008,0.21657989979858361,0.22856569656855596,0.23968676359352126,0.24976765753094154,0.25871139331435805,0.26644210394167339,0.27293506003572127,0.27823301508956888,0.28244784782208976,0.28574967030861653]
[null,1,1.8175146662865004E-4,null,null,null,null,43,1.2662882416672101E-3,3.9885257037083326E-3,8.0836447946741868E-3,1.3472297938033626E-2,1.9931491949917779E-2,2.723697263107392E-2,3.517206932002423E-2,4.3681258876499825E-2,5.2729605251494616E-2,6.2437154189753888E-2,7.3024443125102631E-2,8.5006078576680424E-2,9.8047397045081475E-2,0.11210980164881355,0.12672223569211211,0.1416247245311715,0.15628599924045483,0.17074484995355393,0.1849702269968391,0.19963610187493486,0.21417423605739624,0.22806327418617603,0.2406845749515385,0.25239529677067418,0.26301069404544325,0.27242863942319517,0.28056924332545508,0.28740646518829993,0.29298532535581945,0.29742363451571713,0.30090052432755632]
[null,1,1.7802851171564758E-4,null,null,null,null,44,1.2403498868465341E-3,3.906825667721295E-3,7.9180612884635401E-3,1.319633450990727E-2,1.9523219888872862E-2,2.6679056797143663E-2,3.4451612804847993E-2,4.2786502094852144E-2,5.1649504240079795E-2,6.1158205996067104E-2,7.1528627358964467E-2,8.3264833767257587E-2,9.6039016891088555E-2,0.10981337045853896,0.12412648679001088,0.13872371650204107,0.15308467305861684,0.167247352025225,0.18118133974255318,0.19554680223914975,0.20978714065091142,0.22339167894209666,0.23575444790815928,0.24722529001606033,0.25762324395366876,0.26684827432135294,0.27482212798024536,0.28151929777529827,0.28698388186430857,0.29133127772816103,0.29473694773502662]
[null,1,1.6261425740289175E-4,null,null,null,null,45,1.1329565911974194E-3,3.5685607245528402E-3,7.2324912683124562E-3,1.2053755413044393E-2,1.7832839660049723E-2,2.4369102271699614E-2,3.1468686552525417E-2,3.9081915576167324E-2,4.7177531825032218E-2,5.5862941032885201E-2,6.5335459522373976E-2,7.6055509201045202E-2,8.7723664389177045E-2,0.10030539219777361,0.11337923503863882,0.12671259185258887,0.13983013276520834,0.15276656356944401,0.16549410391384373,0.17861576062838344,0.19162312688493666,0.20404974254447678,0.21534210507386087,0.22581976650677504,0.23531743371625188,0.24374373267423072,0.2510271856385019,0.25714449394169708,0.26213593758792264,0.26610692259040319,0.26921771924757187]
[null,1,1.5100671293754323E-4,null,null,null,null,46,1.0520851828740318E-3,{"$f":"$C50*J$3","v":3.3138338146920638E-3},6.7162298695091251E-3,1.1193348065214508E-2,1.6559916346907459E-2,2.2629614955414955E-2,2.9222424851624535E-2,3.6292215090573295E-2,4.3809959342948498E-2,5.1875396629581079E-2,6.0671758665622105E-2,7.0626602049942241E-2,8.1461874363362399E-2,9.314550770397291E-2,0.10528612848588709,0.11766773891202299,0.12984893856003846,0.14186195589376258,0.15368099354693693,0.16586601520741925,0.17794490456033948,0.189484497789463,0.19997080184481111,0.20970055886320588,0.21852027448214081,0.22634509702965505,0.23310865090577559,0.23878930052189357,0.24342445066104801,0.24711198336528803,0.250000728702373]
[null,1,1.2575877814637363E-4,null,null,null,null,47,8.7617924084517761E-4,2.7597693069987992E-3,5.5932934748999207E-3,9.3218490003862571E-3,1.3791140840570388E-2,1.8846001421757644E-2,2.4336510426092813E-2,3.0224249884199448E-2,3.6485046594519593E-2,4.3201963469616612E-2,5.0527596352197154E-2,5.8818015475275501E-2,6.7841658070439723E-2,7.7571817906665841E-2,8.7682558057029111E-2,9.7993995001685152E-2,0.10813852933589754,0.11814300100706886,0.12798592590236108,0.13813364321836644,0.14819297327620803,0.15780317613785805,0.16653619707194975,0.17463916369172192,0.1819842454980817,0.18850077780081836,0.19413348282989806,0.19886434241159184,0.20272450734522729,0.20579549404667163,0.20820124857837974]
[null,1,9.628210407688132E-5,null,null,null,null,48,6.7081107259859987E-4,2.1129053538940035E-3,4.2822781234089502E-3,7.1368953235177619E-3,1.0558627217300267E-2,1.4428676050038789E-2,1.8632261415468778E-2,2.31399701546804E-2,2.7933295037064543E-2,3.3075829810192831E-2,3.8684403287335689E-2,4.5031626189900233E-2,5.1940211883130694E-2,5.9389713825220208E-2,6.7130591637491244E-2,7.5025124804249749E-2,8.2791875761716011E-2,9.0451393426214749E-2,9.7987229358768135E-2,0.10575641723705043,0.11345793499866151,0.12081559675208886,0.12750167976653368,0.1337053872684334,0.13932885102465734,0.14431796948334796,0.14863042146354288,0.15225241208186446,0.15520779068344109,0.15755896700341959,0.15940083531368379]
[null,1,6.5854127227241204E-5,null,null,null,null,49,4.5881504298115488E-4,1.4451651148311901E-3,2.9289522810617328E-3,4.8814264826114624E-3,7.2217904539963393E-3,9.8687900252073524E-3,1.2743918774414494E-2,1.5827058966057513E-2,1.9105552198755999E-2,2.2622894725355586E-2,2.6458994017828173E-2,3.080030779127229E-2,3.55255772020759E-2,4.0620817417040614E-2,4.5915350156923135E-2,5.131497863978491E-2,5.6627207849969899E-2,6.1866092641835575E-2,6.7020382766921738E-2,7.2334278759267331E-2,7.7601890382202096E-2,8.2634314609432449E-2,8.7207398732454533E-2,9.1450552193085941E-2,9.5296835998479767E-2,9.8709246278463253E-2,0.10165883659005799,0.10413617163878484,0.1061575636752269,0.10776569912255682,0.1090254828716023]
[null,1,5.3226464062706775E-5,null,null,null,null,50,3.7083632302036912E-4,1.1680517575430067E-3,2.3673197093837836E-3,3.9454030019243289E-3,5.836997410073156E-3,7.976429416588042E-3,1.0300246366090114E-2,1.2792188139830464E-2,1.544202361070234E-2,1.8284908536384564E-2,2.1385427968176607E-2,2.4894285974141825E-2,2.8713475341163103E-2,3.2831692856321246E-2,3.7110988148410524E-2,4.1475226860485097E-2,4.5768825288615353E-2,5.0003143240179543E-2,5.4169087724797615E-2,5.8464033326210814E-2,6.272156968041602E-2,6.6789016301562171E-2,7.0485202220021664E-2,7.3914722353293189E-2,7.7023473396888822E-2,7.978154704818792E-2,8.2165547403671518E-2,8.4167848405814302E-2,8.5801634397891333E-2,8.7101406594399355E-2,8.8119624241016561E-2]
[null,1,4.7613733863370144E-5,null,null,null,null,51,3.3173163579607316E-4,1.0448807092797554E-3,2.1176858654243305E-3,3.529360287695456E-3,5.2214860810025163E-3,7.1353149999584271E-3,9.2140854711741625E-3,1.1443252005289667E-2,1.3813662347467778E-2,1.6356765081028103E-2,1.9130334764139733E-2,2.2269183722123422E-2,2.5685639601682308E-2,2.9369591113606913E-2,3.3197634752204948E-2,3.7101664527846759E-2,4.0942503036907434E-2,4.4730312195170263E-2,4.8456957868016272E-2,5.2299001490948238E-2,5.6107580671483803E-2,5.9746115079754025E-2,6.3052538223394225E-2,6.6120415486709772E-2,6.8901348758227732E-2,7.1368583565593793E-2,7.3501191103123378E-2,7.5292349480994725E-2,7.6753852753592575E-2,7.7916563982627654E-2,7.8827410586751176E-2]
[null,1,4.8449677067553054E-5,null,null,null,null,52,3.3755577064237523E-4,1.0632254358372371E-3,2.1548655815305179E-3,3.5913244419052102E-3,5.3131584925314021E-3,7.2605880587997195E-3,9.375855017635085E-3,1.1644158507918176E-2,1.4056185590811367E-2,1.6643936985066086E-2,1.946620158327465E-2,2.2660158579265031E-2,2.6136596376711375E-2,2.9885226164861278E-2,3.3780477871496663E-2,3.7753049786035636E-2,{"$f":"$C56*Y$3","v":4.1661320999685843E-2},4.5515631838612437E-2,4.9307705359094858E-2,5.3217202844519119E-2,5.7092648360148192E-2,6.079506366716303E-2,6.4159536909646792E-2,6.7281276177502763E-2,7.0111033644919385E-2,7.2621585117520301E-2,7.4791634347467925E-2,7.6614239674614323E-2,7.8101402218802282E-2,7.9284526897308222E-2,8.0211365022511666E-2]
[null,1,6.2114382985108778E-5,null,null,null,null,53,4.3275971452358272E-4,1.3630966379615287E-3,2.7626220464997565E-3,4.6042185481908011E-3,6.8116772172811205E-3,9.3083581703255775E-3,1.2020213232097243E-2,1.4928267119132546E-2,1.8020580279205566E-2,2.1338178886702433E-2,2.4956432603729622E-2,2.9051210527848693E-2,3.3508139899605105E-2,3.831403006076918E-2,4.330789526222343E-2,4.8400887997582902E-2,5.3411444716792128E-2,5.8352822122856925E-2,6.3214408849854506E-2,6.8226537697491138E-2,7.3195010586589476E-2,7.7941651973470111E-2,8.2255038401937E-2,8.6257230370995933E-2,8.9885090239721452E-2,9.3103715524994954E-2,9.5885803603261585E-2,9.822245499441995E-2,0.10012905560399682,0.10164586776555956,0.10283411053121963]
[null,1,1.0140092815938163E-4,null,null,null,null,54,7.0647464586745686E-4,2.2252376602270702E-3,4.5099448180271591E-3,7.5163273270719777E-3,1.1119975100131147E-2,1.5195774517107586E-2,1.9622842888104498E-2,2.4370203307889582E-2,2.9418364611625752E-2,3.4834301499240078E-2,4.0741053970896259E-2,4.7425726057420278E-2,5.4701605705862681E-2,6.2547159336990399E-2,7.0699579794128276E-2,7.9013824670363275E-2,8.7193493814703746E-2,9.5260228623627013E-2,0.10319670617928539,0.11137894180298322,0.11948990963808316,0.12723874041025424,0.13428028805730211,0.14081381476772423,0.14673624915798669,0.15199061337508324,0.15653233623861099,0.16034688946222059,0.16345939033801107,0.16593556660563613,0.16787535757716504]
[null,1,2.032607639344633E-4,null,null,null,null,55,1.4161465661698971E-3,4.4605460222470836E-3,9.0403001792411283E-3,1.5066671106607447E-2,2.2290275590300383E-2,3.0460320166579961E-2,3.933449237992058E-2,4.8850698228461151E-2,5.8969867171855844E-2,6.9826251715664159E-2,8.1666488699230003E-2,9.5066085523655572E-2,0.10965077308502666,0.12537738677090229,0.14171912288823071,0.15838524020843364,0.17478159701886167,0.19095157405439012,0.20686044708143247,0.22326194846562594,0.23952059173779544,0.25505332196956154,0.2691682850177321,0.2822649070551484,0.29413657884718919,0.30466908682461391,0.31377308691195288,0.32141945678620953,0.32765854470427536,0.33262210360782662,0.33651046441381849]
[null,1,2.3329693817389528E-4,null,null,null,null,56,1.6254128514415934E-3,5.1196881750848865E-3,1.037620006520242E-2,1.7293097642681027E-2,2.5584145929639902E-2,3.4961491303609003E-2,4.5147014402733783E-2,5.6069445493334487E-2,6.7683940517664548E-2,8.0144590692754467E-2,9.3734478785519215E-2,0.10911415586333965,0.1258540464670562,0.14390460747912362,0.16266118856649828,0.18179008519557871,0.20060935836486046,0.21916879925108734,0.23742855236410296,0.25625373032919702,0.2749149398063086,0.29274296689037743,0.30894372102430173,0.32397565223722941,0.33760162031133106,0.3496905341521625,0.36013984716466241,0.3689161335727188,0.37607718167717158,0.38177421376654047,0.38623716398375885]
[null,1,2.2548758864183519E-4,null,null,null,null,57,1.5710040058297902E-3,4.9483124392207863E-3,1.0028868575307978E-2,1.6714230877258335E-2,2.4727745757363029E-2,3.3791195165609744E-2,4.363576946930435E-2,5.4192584608002747E-2,6.5418297627762495E-2,7.7461841717467478E-2,9.0596823770535836E-2,0.10546168365902227,0.12164122547343997,0.13908756449572737,0.1572162903746957,0.17570486895627654,0.19389418837104871,0.21183237309277281,0.22948090174847313,0.24767592830273694,0.26571247502757045,0.28294372919187316,0.29860218151633056,0.3131309359370445,0.32630079023513064,0.33798504144136021,0.34808457559125155,0.35656708579851232,0.36348842596637021,0.36899475638931567,0.37330831442649415]
[null,1,1.9343066364367614E-4,null,null,null,null,58,1.3476588634650484E-3,4.2448250247381974E-3,8.603093038519102E-3,1.433801651946829E-2,2.1212272928495049E-2,2.898719767933244E-2,3.7432197035274069E-2,4.6488179985562178E-2,5.6117965519943108E-2,6.6449313422172154E-2,7.7716932676855185E-2,9.0468497987029994E-2,0.10434784065712487,0.11931388360237064,0.13486530041827841,0.15072541070817988,0.16632880665036084,0.18171677099990813,0.19685625885717101,0.21246455057115929,0.22793689307940423,0.24271842916522474,0.25615076414648019,0.26861400714110273,0.27991154095355442,0.28993467561304265,0.29859838790369336,0.30587496391675684,0.31181231696592593,0.31653582815502068,0.32023613999401179]
[null,1,1.9599364173040126E-4,null,null,null,null,59,1.365515495243992E-3,{"$f":"$C63*J$3","v":4.3010694345719334E-3},8.7170849905727835E-3,1.4527996853786919E-2,2.1493337934742018E-2,2.9371281314513244E-2,3.7928177863402301E-2,4.7104153608101232E-2,5.6861534885781412E-2,6.732977431172732E-2,7.8746690791035037E-2,9.1667215778263061E-2,0.1057304613024945,0.12089480600295893,0.13665228084382453,0.15272253938199415,0.16853268207841243,0.18412453868932244,0.19946462646642987,0.21527972980418358,0.23095708259390066,0.24593447569826443,0.25954479063141589,0.27217317299992588,0.28362040040826308,0.29377634273127606,0.30255485018590106,0.30992784165097492,0.3159438652969952,0.32072996354153405,0.32447930492929855]
[null,1,1.9519725955952902E-4,null,null,null,null,60,1.3599669877268044E-3,4.2835928726634182E-3,8.6816648054730064E-3,1.4468965154744565E-2,2.140600392241061E-2,2.9251936806354521E-2,3.7774064064824933E-2,4.6912755010798168E-2,5.6630489061071668E-2,6.7056192825321395E-2,7.8426718877622495E-2,9.1294743816138252E-2,0.10530084606826548,0.12040357339356515,0.13609702078991551,0.15210198094764729,0.16784788219392871,0.18337638431789668,0.19865414062191428,0.21440498235292657,0.23001863325855204,0.24493516862932224,0.25849018068602819,0.27106725007072685,0.28246796388947293,0.29258263950953045,0.3013254772007794,0.3086685099442491,0.31466008864435718,0.31942673950643841,0.32316084617226309]
[null,1,1.8335824294135931E-4,null,null,null,null,61,1.2774828800902951E-3,4.0237863194393991E-3,8.1551083664261319E-3,1.359139997118983E-2,2.0107696575586722E-2,2.7477761458065544E-2,3.5483008477218768E-2,4.4067423639700794E-2,5.3195762043889136E-2,6.2989130700568233E-2,7.3670016707746311E-2,8.5757575970494479E-2,9.8914186392188755E-2,0.1131009098750811,0.12784252534028132,0.14287675983460929,0.15766764774236616,0.17225432212184741,0.1866054588043613,0.20140098754878555,0.21606764630421835,0.23007947066347861,0.24281235020991798,0.25462660082457184,0.26533584366332719,0.27483704851528334,0.28304961953706048,0.28994728595277608,0.29557546610948388,0.30005301220187452,0.30356063950538403]
[null,1,1.5332472684954224E-4,null,null,null,null,62,1.0682351145099762E-3,3.364702499501368E-3,6.8193267052116847E-3,1.1365170469876385E-2,1.6814117737871767E-2,2.2976988666618962E-2,2.9671000852192323E-2,3.6849315221029112E-2,4.4482459877961587E-2,5.267170487799365E-2,6.1603094616961743E-2,7.1710748859870457E-2,8.2712346970827799E-2,9.4575328792703722E-2,0.1069023129973117,0.11947398613431932,0.13184217210697996,0.14403959409903322,0.15604005874425017,0.16841212539880962,0.18067643057210561,0.19239316120872293,0.2030404342581833,0.21291954696872095,0.2218746487774938,0.22981958550517409,0.23668696265957423,0.24245481253707923,0.24716111409922512,0.25090525191686114,0.25383834065927768]
[null,1,1.471958037031959E-4,null,null,null,null,63,1.0255340378239905E-3,3.2302036260743851E-3,6.546734474689838E-3,1.0910865037306783E-2,1.6141998911988188E-2,2.205851843311012E-2,2.8484947645805631E-2,3.5376319797356837E-2,4.2704341086854967E-2,5.0566233452624391E-2,5.9140604448269248E-2,6.8844220560358924E-2,7.9406046491743335E-2,9.0794823628134139E-2,0.10262905535655212,0.11469819494883464,0.12657198146718845,0.1382818300357703,0.14980259432839407,0.16168010640428024,0.17345416460049062,0.18470253672068457,0.19492420119689541,0.2044084113773513,0.21300554658881507,0.22063289653446039,0.22722576071459255,0.23276304955119265,0.23728122385447684,0.24087569544798096,0.24369153842154434]
[null,1,1.3998349330853204E-4,null,null,null,null,64,9.7528484854687131E-4,3.0719298804709203E-3,6.2259571161306371E-3,1.0376253700953629E-2,1.5351072108270769E-2,2.0977693587676361E-2,2.7089240167543875E-2,3.3642948379283652E-2,4.0611910763643871E-2,4.8088585571542546E-2,5.6242828931047116E-2,6.5470986574958104E-2,7.5515303412773835E-2,8.634605244199843E-2,9.760042964766226E-2,0.10907820468507209,0.12037019857227849,0.13150628715296411,0.1424625562224108,0.15375809312201824,0.16495524518245905,0.1756524687703952,0.18537329140806291,0.19439279358768743,0.20256868576035508,0.20982231027420997,0.21609213682921491,0.2213581091959855,0.22565490167538166,0.22907325109566523,0.23175112319616673]
[null,1,1.5689385368995425E-4,null,null,null,null,65,1.0931017273349873E-3,3.4430267870949553E-3,6.9780684977276001E-3,1.1629731417111589E-2,1.720552048255088E-2,2.3511852081326667E-2,{"$f":"$C69*O$3","v":3.0361688960362683E-2},3.7707101715801335E-2,4.5517932399192801E-2,5.3897808452238294E-2,6.3037105053292714E-2,7.3380047503089102E-2,8.4637743243646493E-2,9.6776874175309044E-2,0.10939080863960458,0.12225512795928703,0.13491122329548788,0.14739257956944199,0.15967239367995878,0.17233246003342839,0.18488225641008371,0.19687173168910999,0.20776685431116612,0.21787593518834683,0.22703949583400174,0.23516937655279682,0.24219661402867698,0.24809872918897274,0.25291458507787123,0.25674587976220253,0.25974724559188989]
[null,1,1.7259997064913074E-4,null,null,null,null,66,{"$f":"$C70*I$3","v":1.2025284714299374E-3},{"$f":"$C70*J$3","v":3.7876966396090915E-3},7.6766195078330525E-3,1.2793944785226845E-2,1.8927907374624225E-2,2.5865544657747961E-2,3.3401095710049317E-2,4.1481833075962073E-2,5.0074579796065215E-2,5.9293337107344225E-2,6.9347538008119824E-2,8.072587770260084E-2,9.3110543568714788E-2,0.10646488214370681,0.12034155523894401,0.1344936783768334,0.14841673292731727,0.16214755587467763,0.17565666094924876,0.18958408404220842,0.20339019840118008,0.21657989979858361,0.22856569656855596,0.23968676359352126,0.24976765753094154,0.25871139331435805,0.26644210394167339,0.27293506003572127,0.27823301508956888,0.28244784782208976,0.28574967030861653]
[null,1,1.8175146662865004E-4,null,null,null,null,{"$f":"H70+1","v":67},1.2662882416672101E-3,{"$f":"$C71*J$3","v":3.9885257037083326E-3},8.0836447946741868E-3,1.3472297938033626E-2,1.9931491949917779E-2,2.723697263107392E-2,3.517206932002423E-2,4.3681258876499825E-2,5.2729605251494616E-2,6.2437154189753888E-2,7.3024443125102631E-2,8.5006078576680424E-2,9.8047397045081475E-2,0.11210980164881355,0.12672223569211211,0.1416247245311715,0.15628599924045483,0.17074484995355393,0.1849702269968391,0.19963610187493486,0.21417423605739624,0.22806327418617603,0.2406845749515385,0.25239529677067418,0.26301069404544325,0.27242863942319517,0.28056924332545508,0.28740646518829993,0.29298532535581945,0.29742363451571713,0.30090052432755632]
[null,1,1.7802851171564758E-4,null,null,null,null,68,1.2403498868465341E-3,3.906825667721295E-3,7.9180612884635401E-3,1.319633450990727E-2,1.9523219888872862E-2,2.6679056797143663E-2,3.4451612804847993E-2,4.2786502094852144E-2,5.1649504240079795E-2,6.1158205996067104E-2,7.1528627358964467E-2,8.3264833767257587E-2,9.6039016891088555E-2,0.10981337045853896,0.12412648679001088,0.13872371650204107,0.15308467305861684,0.167247352025225,0.18118133974255318,0.19554680223914975,0.20978714065091142,0.22339167894209666,0.23575444790815928,0.24722529001606033,0.25762324395366876,0.26684827432135294,0.27482212798024536,0.28151929777529827,0.28698388186430857,0.29133127772816103,0.29473694773502662]
[null,1,1.6261425740289175E-4,null,null,null,null,69,1.1329565911974194E-3,3.5685607245528402E-3,7.2324912683124562E-3,1.2053755413044393E-2,1.7832839660049723E-2,2.4369102271699614E-2,3.1468686552525417E-2,3.9081915576167324E-2,4.7177531825032218E-2,5.5862941032885201E-2,6.5335459522373976E-2,7.6055509201045202E-2,8.7723664389177045E-2,0.10030539219777361,0.11337923503863882,0.12671259185258887,0.13983013276520834,0.15276656356944401,0.16549410391384373,0.17861576062838344,0.19162312688493666,0.20404974254447678,0.21534210507386087,0.22581976650677504,0.23531743371625188,0.24374373267423072,0.2510271856385019,0.25714449394169708,0.26213593758792264,0.26610692259040319,0.26921771924757187]
[null,1,1.5100671293754323E-4,null,null,null,null,70,1.0520851828740318E-3,3.3138338146920638E-3,6.7162298695091251E-3,1.1193348065214508E-2,1.6559916346907459E-2,2.2629614955414955E-2,2.9222424851624535E-2,3.6292215090573295E-2,4.3809959342948498E-2,5.1875396629581079E-2,6.0671758665622105E-2,7.0626602049942241E-2,8.1461874363362399E-2,9.314550770397291E-2,0.10528612848588709,0.11766773891202299,0.12984893856003846,0.14186195589376258,0.15368099354693693,0.16586601520741925,0.17794490456033948,0.189484497789463,0.19997080184481111,0.20970055886320588,0.21852027448214081,0.22634509702965505,0.23310865090577559,0.23878930052189357,0.24342445066104801,0.24711198336528803,0.250000728702373]
[null,1,1.2575877814637363E-4,null,null,null,null,71,8.7617924084517761E-4,2.7597693069987992E-3,5.5932934748999207E-3,9.3218490003862571E-3,1.3791140840570388E-2,1.8846001421757644E-2,2.4336510426092813E-2,3.0224249884199448E-2,3.6485046594519593E-2,4.3201963469616612E-2,5.0527596352197154E-2,5.8818015475275501E-2,6.7841658070439723E-2,7.7571817906665841E-2,8.7682558057029111E-2,9.7993995001685152E-2,0.10813852933589754,0.11814300100706886,0.12798592590236108,0.13813364321836644,0.14819297327620803,0.15780317613785805,0.16653619707194975,0.17463916369172192,0.1819842454980817,0.18850077780081836,0.19413348282989806,0.19886434241159184,0.20272450734522729,0.20579549404667163,0.20820124857837974]
[null,1,9.628210407688132E-5,null,null,null,null,72,6.7081107259859987E-4,2.1129053538940035E-3,4.2822781234089502E-3,7.1368953235177619E-3,1.0558627217300267E-2,1.4428676050038789E-2,1.8632261415468778E-2,2.31399701546804E-2,2.7933295037064543E-2,3.3075829810192831E-2,3.8684403287335689E-2,4.5031626189900233E-2,5.1940211883130694E-2,5.9389713825220208E-2,6.7130591637491244E-2,7.5025124804249749E-2,8.2791875761716011E-2,9.0451393426214749E-2,9.7987229358768135E-2,0.10575641723705043,0.11345793499866151,0.12081559675208886,0.12750167976653368,0.1337053872684334,0.13932885102465734,0.14431796948334796,0.14863042146354288,0.15225241208186446,0.15520779068344109,0.15755896700341959,0.15940083531368379]
[null,1,6.5854127227241204E-5,null,null,null,null,73,4.5881504298115488E-4,1.4451651148311901E-3,2.9289522810617328E-3,4.8814264826114624E-3,7.2217904539963393E-3,9.8687900252073524E-3,1.2743918774414494E-2,1.5827058966057513E-2,1.9105552198755999E-2,2.2622894725355586E-2,2.6458994017828173E-2,3.080030779127229E-2,3.55255772020759E-2,4.0620817417040614E-2,4.5915350156923135E-2,5.131497863978491E-2,{"$f":"$C77*Y$3","v":5.6627207849969899E-2},6.1866092641835575E-2,6.7020382766921738E-2,7.2334278759267331E-2,7.7601890382202096E-2,8.2634314609432449E-2,8.7207398732454533E-2,9.1450552193085941E-2,9.5296835998479767E-2,9.8709246278463253E-2,0.10165883659005799,0.10413617163878484,0.1061575636752269,0.10776569912255682,0.1090254828716023]
[null,1,5.3226464062706775E-5,null,null,null,null,74,3.7083632302036912E-4,1.1680517575430067E-3,2.3673197093837836E-3,3.9454030019243289E-3,5.836997410073156E-3,7.976429416588042E-3,1.0300246366090114E-2,1.2792188139830464E-2,1.544202361070234E-2,1.8284908536384564E-2,2.1385427968176607E-2,2.4894285974141825E-2,2.8713475341163103E-2,3.2831692856321246E-2,3.7110988148410524E-2,4.1475226860485097E-2,4.5768825288615353E-2,5.0003143240179543E-2,5.4169087724797615E-2,5.8464033326210814E-2,6.272156968041602E-2,6.6789016301562171E-2,7.0485202220021664E-2,7.3914722353293189E-2,7.7023473396888822E-2,7.978154704818792E-2,8.2165547403671518E-2,8.4167848405814302E-2,8.5801634397891333E-2,8.7101406594399355E-2,8.8119624241016561E-2]
[null,1,4.7613733863370144E-5,null,null,null,null,75,3.3173163579607316E-4,1.0448807092797554E-3,2.1176858654243305E-3,3.529360287695456E-3,5.2214860810025163E-3,7.1353149999584271E-3,9.2140854711741625E-3,1.1443252005289667E-2,1.3813662347467778E-2,1.6356765081028103E-2,1.9130334764139733E-2,2.2269183722123422E-2,2.5685639601682308E-2,2.9369591113606913E-2,3.3197634752204948E-2,3.7101664527846759E-2,4.0942503036907434E-2,4.4730312195170263E-2,4.8456957868016272E-2,5.2299001490948238E-2,5.6107580671483803E-2,5.9746115079754025E-2,6.3052538223394225E-2,6.6120415486709772E-2,6.8901348758227732E-2,7.1368583565593793E-2,7.3501191103123378E-2,7.5292349480994725E-2,7.6753852753592575E-2,7.7916563982627654E-2,7.8827410586751176E-2]
[null,1,4.8449677067553054E-5,null,null,null,null,76,3.3755577064237523E-4,1.0632254358372371E-3,2.1548655815305179E-3,3.5913244419052102E-3,5.3131584925314021E-3,7.2605880587997195E-3,9.375855017635085E-3,1.1644158507918176E-2,1.4056185590811367E-2,1.6643936985066086E-2,1.946620158327465E-2,2.2660158579265031E-2,2.6136596376711375E-2,2.9885226164861278E-2,3.3780477871496663E-2,3.7753049786035636E-2,4.1661320999685843E-2,4.5515631838612437E-2,4.9307705359094858E-2,5.3217202844519119E-2,5.7092648360148192E-2,6.079506366716303E-2,6.4159536909646792E-2,6.7281276177502763E-2,7.0111033644919385E-2,7.2621585117520301E-2,7.4791634347467925E-2,7.6614239674614323E-2,7.8101402218802282E-2,7.9284526897308222E-2,8.0211365022511666E-2]
[null,1,6.2114382985108778E-5,null,null,null,null,77,4.3275971452358272E-4,1.3630966379615287E-3,2.7626220464997565E-3,4.6042185481908011E-3,6.8116772172811205E-3,9.3083581703255775E-3,1.2020213232097243E-2,1.4928267119132546E-2,1.8020580279205566E-2,2.1338178886702433E-2,2.4956432603729622E-2,2.9051210527848693E-2,3.3508139899605105E-2,3.831403006076918E-2,4.330789526222343E-2,4.8400887997582902E-2,5.3411444716792128E-2,5.8352822122856925E-2,6.3214408849854506E-2,6.8226537697491138E-2,7.3195010586589476E-2,7.7941651973470111E-2,8.2255038401937E-2,8.6257230370995933E-2,8.9885090239721452E-2,9.3103715524994954E-2,9.5885803603261585E-2,9.822245499441995E-2,0.10012905560399682,0.10164586776555956,0.10283411053121963]
[null,1,1.0140092815938163E-4,null,null,null,null,78,7.0647464586745686E-4,2.2252376602270702E-3,4.5099448180271591E-3,7.5163273270719777E-3,1.1119975100131147E-2,1.5195774517107586E-2,1.9622842888104498E-2,2.4370203307889582E-2,2.9418364611625752E-2,3.4834301499240078E-2,4.0741053970896259E-2,4.7425726057420278E-2,5.4701605705862681E-2,6.2547159336990399E-2,7.0699579794128276E-2,7.9013824670363275E-2,8.7193493814703746E-2,9.5260228623627013E-2,0.10319670617928539,0.11137894180298322,0.11948990963808316,0.12723874041025424,0.13428028805730211,0.14081381476772423,0.14673624915798669,0.15199061337508324,0.15653233623861099,0.16034688946222059,0.16345939033801107,0.16593556660563613,0.16787535757716504]
[null,1,2.032607639344633E-4,null,null,null,null,79,1.4161465661698971E-3,4.4605460222470836E-3,9.0403001792411283E-3,1.5066671106607447E-2,2.2290275590300383E-2,3.0460320166579961E-2,3.933449237992058E-2,4.8850698228461151E-2,5.8969867171855844E-2,6.9826251715664159E-2,8.1666488699230003E-2,9.5066085523655572E-2,0.10965077308502666,0.12537738677090229,0.14171912288823071,0.15838524020843364,0.17478159701886167,0.19095157405439012,0.20686044708143247,0.22326194846562594,0.23952059173779544,0.25505332196956154,0.2691682850177321,0.2822649070551484,0.29413657884718919,0.30466908682461391,0.31377308691195288,0.32141945678620953,0.32765854470427536,0.33262210360782662,0.33651046441381849]
[null,1,2.3329693817389528E-4,null,null,null,null,80,1.6254128514415934E-3,{"$f":"$C84*J$3","v":5.1196881750848865E-3},1.037620006520242E-2,1.7293097642681027E-2,2.5584145929639902E-2,3.4961491303609003E-2,4.5147014402733783E-2,5.6069445493334487E-2,6.7683940517664548E-2,8.0144590692754467E-2,9.3734478785519215E-2,0.10911415586333965,0.1258540464670562,0.14390460747912362,0.16266118856649828,0.18179008519557871,0.20060935836486046,0.21916879925108734,0.23742855236410296,0.25625373032919702,0.2749149398063086,0.29274296689037743,0.30894372102430173,0.32397565223722941,0.33760162031133106,0.3496905341521625,0.36013984716466241,0.3689161335727188,0.37607718167717158,0.38177421376654047,0.38623716398375885]
[null,1,2.2548758864183519E-4,null,null,null,null,81,1.5710040058297902E-3,4.9483124392207863E-3,1.0028868575307978E-2,1.6714230877258335E-2,2.4727745757363029E-2,3.3791195165609744E-2,4.363576946930435E-2,5.4192584608002747E-2,6.5418297627762495E-2,7.7461841717467478E-2,9.0596823770535836E-2,0.10546168365902227,0.12164122547343997,0.13908756449572737,0.1572162903746957,0.17570486895627654,0.19389418837104871,0.21183237309277281,0.22948090174847313,0.24767592830273694,0.26571247502757045,0.28294372919187316,0.29860218151633056,0.3131309359370445,0.32630079023513064,0.33798504144136021,0.34808457559125155,0.35656708579851232,0.36348842596637021,0.36899475638931567,0.37330831442649415]
[null,1,1.9343066364367614E-4,null,null,null,null,82,1.3476588634650484E-3,4.2448250247381974E-3,8.603093038519102E-3,1.433801651946829E-2,2.1212272928495049E-2,2.898719767933244E-2,3.7432197035274069E-2,4.6488179985562178E-2,5.6117965519943108E-2,6.6449313422172154E-2,7.7716932676855185E-2,9.0468497987029994E-2,0.10434784065712487,0.11931388360237064,0.13486530041827841,0.15072541070817988,0.16632880665036084,0.18171677099990813,0.19685625885717101,0.21246455057115929,0.22793689307940423,0.24271842916522474,0.25615076414648019,0.26861400714110273,0.27991154095355442,0.28993467561304265,0.29859838790369336,0.30587496391675684,0.31181231696592593,0.31653582815502068,0.32023613999401179]
[null,1,1.9599364173040126E-4,null,null,null,null,83,1.365515495243992E-3,4.3010694345719334E-3,8.7170849905727835E-3,1.4527996853786919E-2,2.1493337934742018E-2,2.9371281314513244E-2,3.7928177863402301E-2,4.7104153608101232E-2,5.6861534885781412E-2,6.732977431172732E-2,7.8746690791035037E-2,9.1667215778263061E-2,0.1057304613024945,0.12089480600295893,0.13665228084382453,0.15272253938199415,0.16853268207841243,0.18412453868932244,0.19946462646642987,0.21527972980418358,0.23095708259390066,0.24593447569826443,0.25954479063141589,0.27217317299992588,0.28362040040826308,0.29377634273127606,0.30255485018590106,0.30992784165097492,0.3159438652969952,0.32072996354153405,0.32447930492929855]
[null,1,1.9519725955952902E-4,null,null,null,null,84,1.3599669877268044E-3,4.2835928726634182E-3,8.6816648054730064E-3,1.4468965154744565E-2,2.140600392241061E-2,2.9251936806354521E-2,3.7774064064824933E-2,4.6912755010798168E-2,5.6630489061071668E-2,6.7056192825321395E-2,7.8426718877622495E-2,9.1294743816138252E-2,0.10530084606826548,0.12040357339356515,0.13609702078991551,0.15210198094764729,0.16784788219392871,0.18337638431789668,0.19865414062191428,0.21440498235292657,0.23001863325855204,0.24493516862932224,0.25849018068602819,0.27106725007072685,0.28246796388947293,0.29258263950953045,0.3013254772007794,0.3086685099442491,0.31466008864435718,0.31942673950643841,0.32316084617226309]
[null,1,1.8335824294135931E-4,null,null,null,null,85,1.2774828800902951E-3,4.0237863194393991E-3,8.1551083664261319E-3,1.359139997118983E-2,2.0107696575586722E-2,2.7477761458065544E-2,3.5483008477218768E-2,4.4067423639700794E-2,5.3195762043889136E-2,6.2989130700568233E-2,7.3670016707746311E-2,8.5757575970494479E-2,9.8914186392188755E-2,0.1131009098750811,0.12784252534028132,0.14287675983460929,0.15766764774236616,0.17225432212184741,0.1866054588043613,0.20140098754878555,0.21606764630421835,0.23007947066347861,0.24281235020991798,0.25462660082457184,0.26533584366332719,0.27483704851528334,0.28304961953706048,0.28994728595277608,0.29557546610948388,0.30005301220187452,0.30356063950538403]
[null,1,1.5332472684954224E-4,null,null,null,null,86,1.0682351145099762E-3,3.364702499501368E-3,6.8193267052116847E-3,1.1365170469876385E-2,1.6814117737871767E-2,2.2976988666618962E-2,{"$f":"$C90*O$3","v":2.9671000852192323E-2},3.6849315221029112E-2,4.4482459877961587E-2,5.267170487799365E-2,6.1603094616961743E-2,7.1710748859870457E-2,8.2712346970827799E-2,9.4575328792703722E-2,0.1069023129973117,0.11947398613431932,0.13184217210697996,0.14403959409903322,0.15604005874425017,0.16841212539880962,0.18067643057210561,0.19239316120872293,0.2030404342581833,0.21291954696872095,0.2218746487774938,0.22981958550517409,0.23668696265957423,0.24245481253707923,0.24716111409922512,0.25090525191686114,0.25383834065927768]
[null,1,1.471958037031959E-4,null,null,null,null,87,1.0255340378239905E-3,3.2302036260743851E-3,6.546734474689838E-3,1.0910865037306783E-2,1.6141998911988188E-2,2.205851843311012E-2,2.8484947645805631E-2,3.5376319797356837E-2,4.2704341086854967E-2,5.0566233452624391E-2,5.9140604448269248E-2,6.8844220560358924E-2,7.9406046491743335E-2,9.0794823628134139E-2,0.10262905535655212,0.11469819494883464,0.12657198146718845,0.1382818300357703,0.14980259432839407,0.16168010640428024,0.17345416460049062,0.18470253672068457,0.19492420119689541,0.2044084113773513,0.21300554658881507,0.22063289653446039,0.22722576071459255,0.23276304955119265,0.23728122385447684,0.24087569544798096,0.24369153842154434]
[null,1,1.3998349330853204E-4,null,null,null,null,88,9.7528484854687131E-4,3.0719298804709203E-3,6.2259571161306371E-3,1.0376253700953629E-2,1.5351072108270769E-2,2.0977693587676361E-2,2.7089240167543875E-2,3.3642948379283652E-2,4.0611910763643871E-2,4.8088585571542546E-2,5.6242828931047116E-2,6.5470986574958104E-2,7.5515303412773835E-2,8.634605244199843E-2,9.760042964766226E-2,0.10907820468507209,0.12037019857227849,0.13150628715296411,0.1424625562224108,0.15375809312201824,0.16495524518245905,0.1756524687703952,0.18537329140806291,0.19439279358768743,0.20256868576035508,0.20982231027420997,0.21609213682921491,0.2213581091959855,0.22565490167538166,0.22907325109566523,0.23175112319616673]
[null,1,1.5689385368995425E-4,null,null,null,null,89,1.0931017273349873E-3,3.4430267870949553E-3,6.9780684977276001E-3,1.1629731417111589E-2,1.720552048255088E-2,2.3511852081326667E-2,3.0361688960362683E-2,3.7707101715801335E-2,4.5517932399192801E-2,5.3897808452238294E-2,6.3037105053292714E-2,7.3380047503089102E-2,8.4637743243646493E-2,9.6776874175309044E-2,0.10939080863960458,0.12225512795928703,0.13491122329548788,0.14739257956944199,0.15967239367995878,0.17233246003342839,0.18488225641008371,0.19687173168910999,0.20776685431116612,0.21787593518834683,0.22703949583400174,0.23516937655279682,0.24219661402867698,0.24809872918897274,0.25291458507787123,0.25674587976220253,0.25974724559188989]
[null,1,1.7259997064913074E-4,null,null,null,null,90,1.2025284714299374E-3,3.7876966396090915E-3,7.6766195078330525E-3,1.2793944785226845E-2,1.8927907374624225E-2,2.5865544657747961E-2,3.3401095710049317E-2,4.1481833075962073E-2,5.0074579796065215E-2,5.9293337107344225E-2,6.9347538008119824E-2,8.072587770260084E-2,9.3110543568714788E-2,0.10646488214370681,0.12034155523894401,0.1344936783768334,0.14841673292731727,0.16214755587467763,0.17565666094924876,0.18958408404220842,0.20339019840118008,0.21657989979858361,0.22856569656855596,0.23968676359352126,0.24976765753094154,0.25871139331435805,0.26644210394167339,0.27293506003572127,0.27823301508956888,0.28244784782208976,0.28574967030861653]
[null,1,1.8175146662865004E-4,null,null,null,null,91,1.2662882416672101E-3,3.9885257037083326E-3,8.0836447946741868E-3,1.3472297938033626E-2,1.9931491949917779E-2,2.723697263107392E-2,3.517206932002423E-2,4.3681258876499825E-2,5.2729605251494616E-2,6.2437154189753888E-2,7.3024443125102631E-2,8.5006078576680424E-2,9.8047397045081475E-2,0.11210980164881355,0.12672223569211211,0.1416247245311715,0.15628599924045483,0.17074484995355393,0.1849702269968391,0.19963610187493486,0.21417423605739624,0.22806327418617603,0.2406845749515385,0.25239529677067418,0.26301069404544325,0.27242863942319517,0.28056924332545508,0.28740646518829993,0.29298532535581945,0.29742363451571713,0.30090052432755632]
[null,1,1.7802851171564758E-4,null,null,null,null,92,1.2403498868465341E-3,3.906825667721295E-3,7.9180612884635401E-3,1.319633450990727E-2,1.9523219888872862E-2,2.6679056797143663E-2,3.4451612804847993E-2,4.2786502094852144E-2,5.1649504240079795E-2,6.1158205996067104E-2,7.1528627358964467E-2,8.3264833767257587E-2,9.6039016891088555E-2,0.10981337045853896,0.12412648679001088,0.13872371650204107,0.15308467305861684,0.167247352025225,0.18118133974255318,0.19554680223914975,0.20978714065091142,{"$f":"$C96*AD$3","v":0.22339167894209666},0.23575444790815928,0.24722529001606033,0.25762324395366876,0.26684827432135294,0.27482212798024536,0.28151929777529827,0.28698388186430857,0.29133127772816103,0.29473694773502662]
[null,1,1.6261425740289175E-4,null,null,null,null,93,1.1329565911974194E-3,3.5685607245528402E-3,7.2324912683124562E-3,1.2053755413044393E-2,1.7832839660049723E-2,2.4369102271699614E-2,3.1468686552525417E-2,3.9081915576167324E-2,4.7177531825032218E-2,5.5862941032885201E-2,6.5335459522373976E-2,7.6055509201045202E-2,8.7723664389177045E-2,0.10030539219777361,0.11337923503863882,0.12671259185258887,0.13983013276520834,0.15276656356944401,0.16549410391384373,0.17861576062838344,0.19162312688493666,0.20404974254447678,0.21534210507386087,0.22581976650677504,0.23531743371625188,0.24374373267423072,0.2510271856385019,0.25714449394169708,0.26213593758792264,0.26610692259040319,0.26921771924757187]
[null,1,1.5100671293754323E-4,null,null,null,null,94,1.0520851828740318E-3,3.3138338146920638E-3,6.7162298695091251E-3,1.1193348065214508E-2,1.6559916346907459E-2,2.2629614955414955E-2,2.9222424851624535E-2,3.6292215090573295E-2,4.3809959342948498E-2,5.1875396629581079E-2,6.0671758665622105E-2,7.0626602049942241E-2,8.1461874363362399E-2,9.314550770397291E-2,0.10528612848588709,0.11766773891202299,0.12984893856003846,0.14186195589376258,0.15368099354693693,0.16586601520741925,0.17794490456033948,0.189484497789463,0.19997080184481111,0.20970055886320588,0.21852027448214081,0.22634509702965505,0.23310865090577559,0.23878930052189357,0.24342445066104801,0.24711198336528803,0.250000728702373]
[null,1,1.2575877814637363E-4,null,null,null,null,95,8.7617924084517761E-4,2.7597693069987992E-3,5.5932934748999207E-3,9.3218490003862571E-3,1.3791140840570388E-2,1.8846001421757644E-2,2.4336510426092813E-2,3.0224249884199448E-2,3.6485046594519593E-2,4.3201963469616612E-2,5.0527596352197154E-2,5.8818015475275501E-2,6.7841658070439723E-2,7.7571817906665841E-2,8.7682558057029111E-2,9.7993995001685152E-2,0.10813852933589754,0.11814300100706886,0.12798592590236108,0.13813364321836644,0.14819297327620803,0.15780317613785805,0.16653619707194975,0.17463916369172192,0.1819842454980817,0.18850077780081836,0.19413348282989806,0.19886434241159184,0.20272450734522729,0.20579549404667163,0.20820124857837974]
[null,1,9.628210407688132E-5,null,null,null,null,96,6.7081107259859987E-4,2.1129053538940035E-3,4.2822781234089502E-3,7.1368953235177619E-3,1.0558627217300267E-2,1.4428676050038789E-2,1.8632261415468778E-2,2.31399701546804E-2,2.7933295037064543E-2,3.3075829810192831E-2,3.8684403287335689E-2,4.5031626189900233E-2,5.1940211883130694E-2,5.9389713825220208E-2,6.7130591637491244E-2,7.5025124804249749E-2,8.2791875761716011E-2,9.0451393426214749E-2,9.7987229358768135E-2,0.10575641723705043,0.11345793499866151,0.12081559675208886,0.12750167976653368,0.1337053872684334,0.13932885102465734,0.14431796948334796,0.14863042146354288,0.15225241208186446,0.15520779068344109,0.15755896700341959,0.15940083531368379]
[null,1,6.9468101510066757E-5,null,null,null,null,97,4.8399411429715113E-4,1.5244735770239151E-3,3.0896887248514195E-3,5.1493117392300315E-3,7.6181113237064101E-3,1.0410374203077244E-2,1.3443285642556665E-2,1.6695623875872836E-2,2.015403582784164E-2,2.3864404759470572E-2,2.791102334318701E-2,3.2490581809735394E-2,3.7475166814702747E-2,4.2850026058527411E-2,4.8435114697746161E-2,5.4131066574380021E-2,5.9734822839260251E-2,6.5261209655762223E-2,7.0698359378911321E-2,7.6303873896420557E-2,8.1860564028763086E-2,8.7169160039042362E-2,9.1993208059236303E-2,9.6469219324389052E-2,0.10052658133159666,0.10412625949460523,0.10723771883369752,0.10985100625979242,0.11198332921496038,0.11367971668831588,0.11500863545232043]
[null,1,4.7418506189274408E-5,null,null,null,null,98,3.3037145690595956E-4,1.0405964489618072E-3,2.1090028478908062E-3,3.5148890680681559E-3,5.2000767417172897E-3,7.1060585052802397E-3,9.176305521367693E-3,1.1396331940597939E-2,1.3757023034563257E-2,1.6289698439884967E-2,1.9051895825253046E-2,2.217787475327514E-2,2.5580322348230031E-2,2.9249168779607534E-2,3.3061516525544746E-2,3.6949538847226189E-2,4.0774629001603051E-2,4.4546907238178272E-2,4.8258272774226438E-2,5.2084563101220054E-2,5.5877526198018966E-2,5.9501141746707994E-2,6.2794007766225957E-2,6.5849306000468774E-2,6.8618836781773052E-2,7.1075955337507338E-2,7.3199818675086001E-2,7.4983632876063938E-2,7.643914363638768E-2,7.7597087471848014E-2,7.8504199387478268E-2]
[null,1,4.9398193132222261E-5,null,null,null,null,99,3.4416421657132673E-4,{"$f":"$C103*J$3","v":1.084040567480951E-3},2.1970521294085283E-3,3.6616330411108704E-3,5.417176031745811E-3,7.4027310993635348E-3,9.5594093701612468E-3,1.1872120221448599E-2,1.4331368391767232E-2,1.6969781088994072E-2,1.984729813618007E-2,2.3103784331618683E-2,2.6648281552745054E-2,3.0470299561204454E-2,3.4441809956097399E-2,3.8492154283313963E-2,4.2476939072608084E-2,4.6406707086282264E-2,5.02730193400295E-2,5.4259054408243801E-2,5.8210370859487146E-2,6.1985269629949727E-2,6.541561032734336E-2,6.8598464963236613E-2,7.1483621570119518E-2,7.4043322976157983E-2,7.6255856009513803E-2,7.8114143110760356E-2,7.9630420349809328E-2,8.0836707468851354E-2,8.1781690624203859E-2]
[null,1,4.8564462194705839E-5,null,null,null,null,100,3.383554949006054E-4,1.0657443889909286E-3,2.1599708068848226E-3,3.5998328708083836E-3,5.3257462250006563E-3,7.2777895671270361E-3,9.3980679357700148E-3,1.1671745404174575E-2,1.4089486969643569E-2,1.6683369165810862E-2,1.9512320165671032E-2,2.2713844162766374E-2,2.6198518204059343E-2,2.9956029102939489E-2,3.3860509291362584E-2,3.7842492871777017E-2,4.1760023412534417E-2,4.5623465737706335E-2,4.9424523294152804E-2,5.3343283011920574E-2,5.7227910085264989E-2,6.0939097013423878E-2,6.4311541237600703E-2,6.744067641107436E-2,7.0277138031962547E-2,7.2793637407365872E-2,7.4968827835188573E-2,7.67957512093662E-2,7.8286437082336999E-2,7.9472364774709689E-2,8.0401398729451956E-2]
[null,1,5.3396227145847252E-5,null,null,null,null,101,3.7201908649423524E-4,1.171777198845937E-3,2.3748701544437961E-3,3.9579866628838339E-3,5.8556142145907283E-3,8.0018698300000062E-3,1.0333098474735803E-2,1.2832988169232609E-2,1.5491275154727367E-2,1.8343227316388835E-2,2.145363569623232E-2,2.497368502523363E-2,2.8805055501285166E-2,3.2936407860448588E-2,3.7229351745869145E-2,4.160750997396586E-2,4.5914802614547792E-2,5.0162625706517472E-2,5.4341857257867388E-2,5.8650501368472503E-2,6.2921616916990164E-2,6.7002036450973454E-2,7.0710011165259018E-2,7.4150469577481976E-2,7.726913582343363E-2,8.0036006209492735E-2,8.2427610212103403E-2,8.4436297450820139E-2,8.6075294319706119E-2,8.7379212073116053E-2,8.8400677272807496E-2]
[null,1,6.5256703435770014E-5,null,null,null,null,102,4.5465270670698389E-4,1.4320546833585337E-3,2.9023810417109779E-3,4.8371425411211063E-3,7.1562749029459236E-3,9.7792610890216555E-3,1.2628306881994452E-2,1.5683477052919215E-2,1.8932228036500454E-2,2.2417661490781872E-2,2.6218959973035524E-2,3.0520889667702809E-2,3.520329178246917E-2,4.0252308353512872E-2,4.549880948236798E-2,5.0849452933363251E-2,5.6113489991445741E-2,6.1304848006369442E-2,6.6412378791099513E-2,7.1678067510417623E-2,7.6897891748714947E-2,8.188466219403806E-2,8.6416259634743864E-2,9.0620919519725923E-2,9.4432310121749768E-2,9.7813763267027204E-2,0.10073659511257836,0.10319145596022063,0.10519451007700134,0.10678805663800636,0.10803641172167464]
[null,1,1.0437410538138023E-4,null,null,null,null,103,7.2718919319103895E-4,2.2904838669927674E-3,4.6421809370531409E-3,7.7367136056552517E-3,1.1446023956655768E-2,1.5641329912753254E-2,2.0198204381976306E-2,2.5084762185068742E-2,3.0280940656632529E-2,3.5855678262172501E-2,4.193562265843423E-2,4.8816296055251431E-2,5.6305511814451613E-2,6.4381104970596029E-2,7.2772562596794335E-2,8.1330589496851499E-2,8.9750094769173103E-2,9.8053354357752198E-2,0.10622253741936312,0.11464468442279868,0.12299347399437995,0.13096950828004084,0.13821752118782984,0.14494261747406706,0.15103870359856444,0.15644713106034652,0.1611220218071627,0.16504842156869268,0.16825218410130752,0.17080096434810901,0.17279763194233433]
[null,1,1.5156648434627577E-4,null,null,null,null,104,1.0559851896582838E-3,3.3261179667451114E-3,6.7411264676953374E-3,1.1234841029951051E-2,1.6621302807957278E-2,2.2713501368119712E-2,2.9330750353236772E-2,3.6426747814132923E-2,4.3972359822906371E-2,5.2067695126018845E-2,6.0896664665877759E-2,7.0888409964003918E-2,8.176384788019031E-2,9.3490791639039603E-2,0.10567641685993384,0.11810392505694225,0.13033027956697926,0.14238782832255353,0.15425067832835965,0.16648086901879858,0.17860453397657422,0.19018690367723604,0.2007120797342275,0.21047790428688523,0.21933031397974964,0.22718414260159858,0.23397276850271473,0.2396744758928632,0.24432680821201885,0.24802801034417005,0.2509274640598122]
[null,1,2.0828394605024847E-4,null,null,null,null,105,1.451143788293931E-3,4.5707794710046238E-3,9.263713066719673E-3,1.5439013664916094E-2,2.2841135045582276E-2,3.1213085887519535E-2,4.0306565468851856E-2,5.0057945258999439E-2,6.0427189167572642E-2,7.1551867481545711E-2,8.368471217508594E-2,{"$f":"$C109*T$3","v":9.7415453160461768E-2},0.11236057202349919,0.12847583742493279,0.14522142677500766,0.16229941375879903,0.17910097364285488,0.19567055922990736,0.21197258814658074,0.22877941974222452,0.24543986277412544,0.2613564532807387,0.27582023933132305,0.28924051811548246,0.30140557446574262,0.31219837225356883,0.32152735944385685,0.32936269401380569,0.3357559684764963,0.34084219178331138,0.34482664562802995]
[null,1,2.3405673828463184E-4,null,null,null,null,106,1.6307064865582165E-3,5.1363619457430627E-3,1.040999321319774E-2,1.7349417702458639E-2,2.5667468227234529E-2,3.5075353685052678E-2,4.5294048936539169E-2,5.6252052137160294E-2,6.7904373181303185E-2,8.0405605129377292E-2,9.403975269060573E-2,0.10946951821124196,0.12626392719327062,0.14437327516740953,0.16319094257892877,0.18238213808724354,0.20126270175587746,0.21988258692118892,0.23820180829189316,0.25708829598704397,0.27581028118259476,0.29369637048153324,0.30994988713725197,0.32503077425628613,0.33870111930392477,0.35082940424901005,0.36131274852332662,0.37011761748988931,0.37730198765413997,0.38301757380446766,0.38749505893198444]
[null,1,2.3810767791884789E-4,null,null,null,null,107,1.6589299574421804E-3,5.2252595879736675E-3,1.0590164287990641E-2,1.7649692944763311E-2,2.6111708222689139E-2,3.5682420764036472E-2,4.6077976198688815E-2,5.7225635163132817E-2,6.9079628884995942E-2,8.1797226045822014E-2,9.5667346769537934E-2,0.11136416313071947,0.12844924153537249,0.14687201725355281,0.16601537165575428,0.18553871899649393,0.20474605823348851,0.22368820727102817,0.24232448877194887,0.26153785456561607,0.28058387073081847,0.29877952372176264,0.3153143483000756,0.3306562480427897,0.34456319274131952,0.35690138811470179,0.36756617298812777,0.37652343232350505,0.38383214605529631,0.38964665477729971,0.39420163402909425]
[null,1,2.2305878780627328E-4,null,null,null,null,108,1.5540822059870003E-3,4.8950125416104976E-3,9.9208443398182862E-3,1.653419640988487E-2,2.4461395090708628E-2,3.3427219110221472E-2,4.3165754272522158E-2,5.3608858489993444E-2,6.471365566987751E-2,7.6627474792792125E-2,8.9620975642492537E-2,0.104325721245598,0.12033098790405451,0.13758940668181735,0.15552286210342825,0.17381229413606702,0.19180569042061726,0.20955065706633547,0.22700908762659919,0.24500812957716819,0.26285039873657207,0.27989604940595908,0.29538583940040397,0.30975809983805985,0.32278609731237989,0.33434449361340801,0.34433524236570928,0.35272638467106843,0.35957317281198703,0.36502019274244518,0.36928728803004146]
[null,1,2.1139172278937358E-4,null,null,null,null,109,1.4727961095405131E-3,4.6389794565965614E-3,9.4019356831652797E-3,1.5669377110840464E-2,2.3181944548839675E-2,3.1678812143032982E-2,4.0907974309876513E-2,5.0804853126045449E-2,6.13288151280314E-2,7.2619483270553578E-2,8.4933360507566488E-2,9.8868976032024686E-2,0.11403708900309002,0.1303928081116342,0.14738825614766152,0.16472106147778143,0.18177331517659767,0.19859013332113187,0.21513540261820191,0.23219300668710549,0.24910203794819991,0.26525611776054531,0.27993571601701539,0.29355623697551853,0.30590280649504792,0.31685664216673964,0.32632482591988987,0.33427707046289001,0.34076573811376809,0.34592785227430783,0.34997175761882543]
[null,1,1.9661143813250537E-4,null,null,null,null,110,1.3698197703854251E-3,4.31462694183808E-3,8.7445623296153394E-3,1.4573790911730876E-2,2.1561087616456469E-2,2.9463863256259364E-2,3.8047732210244871E-2,4.7252631774873981E-2,5.7040769535234348E-2,6.7542006157398526E-2,7.8994910181311107E-2,9.1956162274683645E-2,0.10606373690270676,0.12127588150889008,0.13708302587564941,0.15320393987293549,0.16906391811089669,0.1847049221983845,0.20009336384530621,0.21595831836116297,0.23168508812207614,0.24670969183741218,0.26036290818064489,0.27303109678533066,0.2845144072821012,0.29470236240191588,0.30350854080685047,0.31090477286054569,0.31693975976338734,0.32174094438649176,0.32550210416591002]
[null,1,1.7268323216438933E-4,null,null,null,null,111,1.2031085662138259E-3,3.7895238088743446E-3,7.680322677479502E-3,1.2800116531519422E-2,1.8937038119216813E-2,2.5878022090004137E-2,3.3417208261109763E-2,4.150184374145998E-2,5.0098735567205135E-2,5.9321939969058102E-2,6.9380990974955759E-2,8.0764819533661533E-2,9.315545971160244E-2,0.10651624036454413,0.12039960750975313,0.1345585575735809,0.14848832854825963,0.16222577518808093,0.17574139699932392,0.18967553862384537,0.20348831299554496,0.21668437705060145,0.22867595571959093,0.23980238750150437,0.24988814442065771,0.25883619462539542,{"$f":"$C115*AI$3","v":0.26657063451569052},0.27306672278502708,0.27836723355058135,0.28258409950106017,0.2858875147731611]
[null,1,1.505447586969142E-4,null,null,null,null,112,1.048866682171135E-3,3.3036962548865603E-3,6.6956838235161745E-3,1.1159105782173084E-2,1.6509256853484276E-2,2.2560387260903255E-2,2.913302867301058E-2,3.6181191266951324E-2,4.3675937509703042E-2,5.1716701304113925E-2,6.048615382954043E-2,7.0410543719266014E-2,8.1212669161953174E-2,9.2860560356650731E-2,0.10496404099330267,0.11730777404742707,0.12945170941278991,0.14142797696107659,0.15321085824439279,0.16535860393006102,0.17740054198426,0.18890483370973754,0.19935905844534779,0.20905905054516707,0.21785178521105658,0.22565267034620234,0.23239553340445118,0.23805880498399948,0.24267977544053532,0.24635602737892695,0.24923593557140689]
[null,1,1.6934276040284451E-4,null,null,null,null,113,1.1798350257482175E-3,3.7162173441146642E-3,7.5317506319942228E-3,1.2552504604859868E-2,1.8570710478184933E-2,2.537742454528133E-2,3.2770768886847691E-2,4.0699011090410131E-2,4.9129600293595976E-2,5.8174386365717798E-2,6.8038850002523646E-2,7.9202464025272479E-2,9.1353413394192215E-2,0.10445573635020557,0.11807053662113011,0.13195558879534511,0.14561589523659765,0.15908759776217649,0.17234176655082842,0.18600635909386307,0.19955193217358469,0.21249272489287255,0.22425233240045842,0.23516352885981978,0.24505418179719124,0.25382913639412052,0.26141395736820094,0.2677843820212602,0.27298235702632301,0.27711764978956627,0.28035716212624728]
[null,1,1.6845620832710978E-4,null,null,null,null,114,1.173658291717112E-3,3.6967620087199372E-3,7.4923200171818369E-3,1.2486789076267827E-2,1.8473488123458115E-2,2.524456732508544E-2,3.2599205643689587E-2,4.0485941499028018E-2,4.8872394440705125E-2,5.7869828775748013E-2,6.7682649456619892E-2,7.8787819143389878E-2,9.0875155226689749E-2,0.1039088842163241,0.1174524075728285,0.13126476799572534,0.14485355928627494,0.15825473405023396,0.17143951392126244,0.18503256887476993,0.19850722746188335,0.21138027186633537,0.22307831486168064,0.23393238845469222,0.24377126132853372,0.25250027682423498,0.26004538934687255,0.26638246321962067,0.27155322551408756,0.27566686897638459,0.27888942164865699]
[null,1,1.8588527246285593E-4,null,null,null,null,115,1.2950890531175266E-3,4.0792418400328722E-3,8.2675014569268627E-3,1.3778715623950799E-2,2.0384819338330775E-2,2.7856457901024919E-2,3.5972032632855575E-2,4.467475755983133E-2,5.3928902037744822E-2,6.3857242165099734E-2,7.4685331340365049E-2,8.6939480436271546E-2,0.10027741427383802,0.11465965811338019,0.12960444141482011,0.14484587659885156,0.15984061141194775,0.17462831824127201,0.18917724121079424,0.20417668082021992,0.21904547436415275,0.23325040863348781,0.24615877176872775,0.25813584549729601,0.26899268231585988,0.2786248320588966,0.28695058811717117,0.29394331765294252,0.29964906496550953,0.30418832026157611,0.3077442894209203]
[null,1,1.8510978542496249E-4,null,null,null,null,116,1.2896861249548823E-3,4.0622238206413129E-3,8.233010611414111E-3,1.372123277324605E-2,2.0299776758263902E-2,2.7740244702756694E-2,3.5821962405860941E-2,4.4488380796628618E-2,5.370391829404101E-2,6.3590838792102269E-2,7.4373754712438261E-2,8.6576781233337161E-2,9.985907109940298E-2,0.11418131425397633,0.12906375003546031,0.14424160010988352,0.1591737790123896,0.1738997936225597,0.18838802054538228,0.20332488461647372,0.21813164765895982,0.23227732095374834,0.24513183222563636,0.25705893929839946,0.2678704829309364,0.27746244870902637,0.28575347089183939,0.29271702775006275,0.29839897149269784,0.3029192896583659,0.3064604238178541]
[null,1,1.6787265828818393E-4,null,null,null,null,117,1.1695926158443221E-3,3.6839560359658839E-3,7.466365831930429E-3,1.2443533524431082E-2,1.8409494015905799E-2,2.5157117486391371E-2,3.2486278563641655E-2,4.0345693935745393E-2,4.8703095321595821E-2,5.7669361596947778E-2,6.7448189633991559E-2,7.8514889843932248E-2,9.0560354122613165E-2,0.10354893290297486,0.11704554006885401,0.13081005302122731,0.14435177130826279,0.15770652299210608,0.1708456293977077,0.18439159657792376,0.19781957752922244,0.21064802835272003,0.2223055480956837,0.23312202203516746,0.24292681201764194,0.25162558928476803,0.25914456474335784,0.26545968632511091,0.27061253655466683,0.27471192992296978,0.2779233193335493]
[null,1,1.3120834299151118E-4,null,null,null,null,118,9.1414713190874762E-4,{"$f":"$C122*J$3","v":2.8793597007493285E-3},5.8356703168081199E-3,9.7257971092415945E-3,1.4388758894807823E-2,1.9662664149665866E-2,2.5391095987643001E-2,3.1533971655254484E-2,3.8066070442121541E-2,4.5074054665436875E-2,5.2717132676013405E-2,6.136680446733888E-2,7.0781472851609101E-2,8.0933274324010721E-2,9.1482147978005898E-2,0.10224041531577412,0.11282454757303303,0.12326254776536995,0.13353200079868432,0.14411945396739753,0.15461468975092171,0.16464133609621096,0.1737527891729789,0.18220688549266781,0.18987025521647227,0.19666917150760826,0.20254596121818647,0.20748182538440058,0.21150926467795617,0.21471332790427416,0.21722333213938483]
[null,1,1.0570060695356975E-4,null,null,null,null,119,7.3643111775194856E-4,2.3195938693208224E-3,4.7011789067975384E-3,7.8350403192015087E-3,1.1591492688755018E-2,1.5840117233081305E-2,2.0454905503103967E-2,2.5403567087442833E-2,3.0665784342158064E-2,3.6311371879022211E-2,4.2468586933279005E-2,4.9436707537861488E-2,5.7021104534234868E-2,6.5199331260064469E-2,7.3697436810989322E-2,8.2364228582336024E-2,9.089073823989266E-2,9.9299524834986469E-2,0.10757253091031459,0.11610171587302602,0.12455661109650357,0.13263401364760835,0.13997414231995697,0.14678470856796508,0.15295827049739322,0.1584354342372484,0.16316973866624954,0.1671460394586691,0.17039051894900931,0.1729716919142173,0.17499373536860641]
[null,1,9.5624655957366012E-5,null,null,null,null,120,6.6623053831906399E-4,2.0984776919214087E-3,4.2530372200607156E-3,7.0881620884621832E-3,1.0486529191657473E-2,1.4330151967841553E-2,1.8505033771792273E-2,2.2981962288008861E-2,2.7742556659771499E-2,3.2849976394144137E-2,3.8420252556110264E-2,4.4724134385051163E-2,5.1585545821797807E-2,5.8984179940732545E-2,6.6672200312777596E-2,7.4512826826428569E-2,8.2226543672720295E-2,8.9833759452739054E-2,9.7318138043241867E-2,0.10503427517019596,0.11268320425587054,0.11999062530329964,0.12663105338792219,0.13279239978990356,0.13837746455488051,0.14333251555544738,0.14761552059457198,0.15121277898519925,0.1541479772207287,0.15648309888065343,0.15831239026534469]
[null,1,6.9468101510066757E-5,null,null,null,null,121,4.8399411429715113E-4,1.5244735770239151E-3,3.0896887248514195E-3,5.1493117392300315E-3,7.6181113237064101E-3,1.0410374203077244E-2,1.3443285642556665E-2,1.6695623875872836E-2,2.015403582784164E-2,2.3864404759470572E-2,2.791102334318701E-2,3.2490581809735394E-2,3.7475166814702747E-2,4.2850026058527411E-2,4.8435114697746161E-2,5.4131066574380021E-2,5.9734822839260251E-2,6.5261209655762223E-2,7.0698359378911321E-2,7.6303873896420557E-2,8.1860564028763086E-2,8.7169160039042362E-2,9.1993208059236303E-2,9.6469219324389052E-2,0.10052658133159666,0.10412625949460523,0.10723771883369752,0.10985100625979242,0.11198332921496038,0.11367971668831588,0.11500863545232043]
[null,1,1.471958037031959E-4,null,null,null,null,159,1.0255340378239905E-3,3.2302036260743851E-3,6.546734474689838E-3,1.0910865037306783E-2,1.6141998911988188E-2,2.205851843311012E-2,2.8484947645805631E-2,3.5376319797356837E-2,4.2704341086854967E-2,5.0566233452624391E-2,5.9140604448269248E-2,6.8844220560358924E-2,7.9406046491743335E-2,9.0794823628134139E-2,0.10262905535655212,0.11469819494883464,0.12657198146718845,0.1382818300357703,0.14980259432839407,0.16168010640428024,0.17345416460049062,0.18470253672068457,0.19492420119689541,0.2044084113773513,0.21300554658881507,0.22063289653446039,0.22722576071459255,0.23276304955119265,0.23728122385447684,0.24087569544798096,0.24369153842154434]
[null,1,5.3226464062706775E-5,null,null,null,null,218,3.7083632302036912E-4,1.1680517575430067E-3,2.3673197093837836E-3,3.9454030019243289E-3,5.836997410073156E-3,7.976429416588042E-3,1.0300246366090114E-2,1.2792188139830464E-2,1.544202361070234E-2,1.8284908536384564E-2,2.1385427968176607E-2,2.4894285974141825E-2,2.8713475341163103E-2,3.2831692856321246E-2,3.7110988148410524E-2,4.1475226860485097E-2,4.5768825288615353E-2,5.0003143240179543E-2,5.4169087724797615E-2,5.8464033326210814E-2,6.272156968041602E-2,6.6789016301562171E-2,7.0485202220021664E-2,7.3914722353293189E-2,7.7023473396888822E-2,7.978154704818792E-2,8.2165547403671518E-2,8.4167848405814302E-2,8.5801634397891333E-2,8.7101406594399355E-2,8.8119624241016561E-2]
[null,1,1.2575877814637363E-4,null,null,null,null,263,8.7617924084517761E-4,2.7597693069987992E-3,5.5932934748999207E-3,9.3218490003862571E-3,1.3791140840570388E-2,1.8846001421757644E-2,2.4336510426092813E-2,3.0224249884199448E-2,3.6485046594519593E-2,4.3201963469616612E-2,5.0527596352197154E-2,5.8818015475275501E-2,6.7841658070439723E-2,7.7571817906665841E-2,8.7682558057029111E-2,9.7993995001685152E-2,0.10813852933589754,0.11814300100706886,0.12798592590236108,0.13813364321836644,0.14819297327620803,0.15780317613785805,0.16653619707194975,0.17463916369172192,0.1819842454980817,0.18850077780081836,0.19413348282989806,0.19886434241159184,0.20272450734522729,0.20579549404667163,0.20820124857837974]
[null,1,1.0140092815938163E-4,null,null,null,null,366,7.0647464586745686E-4,2.2252376602270702E-3,4.5099448180271591E-3,7.5163273270719777E-3,1.1119975100131147E-2,1.5195774517107586E-2,1.9622842888104498E-2,2.4370203307889582E-2,2.9418364611625752E-2,3.4834301499240078E-2,4.0741053970896259E-2,4.7425726057420278E-2,5.4701605705862681E-2,6.2547159336990399E-2,7.0699579794128276E-2,7.9013824670363275E-2,8.7193493814703746E-2,9.5260228623627013E-2,0.10319670617928539,0.11137894180298322,0.11948990963808316,0.12723874041025424,0.13428028805730211,0.14081381476772423,0.14673624915798669,0.15199061337508324,0.15653233623861099,0.16034688946222059,0.16345939033801107,0.16593556660563613,0.16787535757716504]
[null,1,4.7613733863370144E-5,null,null,null,null,411,3.3173163579607316E-4,1.0448807092797554E-3,2.1176858654243305E-3,3.529360287695456E-3,5.2214860810025163E-3,7.1353149999584271E-3,9.2140854711741625E-3,1.1443252005289667E-2,1.3813662347467778E-2,1.6356765081028103E-2,1.9130334764139733E-2,2.2269183722123422E-2,2.5685639601682308E-2,2.9369591113606913E-2,3.3197634752204948E-2,3.7101664527846759E-2,4.0942503036907434E-2,4.4730312195170263E-2,4.8456957868016272E-2,5.2299001490948238E-2,5.6107580671483803E-2,5.9746115079754025E-2,6.3052538223394225E-2,6.6120415486709772E-2,6.8901348758227732E-2,7.1368583565593793E-2,7.3501191103123378E-2,7.5292349480994725E-2,7.6753852753592575E-2,7.7916563982627654E-2,7.8827410586751176E-2]
[null,1,1.6261425740289175E-4,null,null,null,null,525,1.1329565911974194E-3,3.5685607245528402E-3,7.2324912683124562E-3,1.2053755413044393E-2,1.7832839660049723E-2,2.4369102271699614E-2,3.1468686552525417E-2,3.9081915576167324E-2,4.7177531825032218E-2,5.5862941032885201E-2,6.5335459522373976E-2,7.6055509201045202E-2,8.7723664389177045E-2,0.10030539219777361,0.11337923503863882,0.12671259185258887,0.13983013276520834,0.15276656356944401,0.16549410391384373,0.17861576062838344,0.19162312688493666,0.20404974254447678,0.21534210507386087,0.22581976650677504,0.23531743371625188,0.24374373267423072,0.2510271856385019,0.25714449394169708,0.26213593758792264,0.26610692259040319,0.26921771924757187]
[null,1,2.032607639344633E-4,null,null,null,null,559,1.4161465661698971E-3,4.4605460222470836E-3,9.0403001792411283E-3,1.5066671106607447E-2,2.2290275590300383E-2,3.0460320166579961E-2,3.933449237992058E-2,4.8850698228461151E-2,5.8969867171855844E-2,6.9826251715664159E-2,8.1666488699230003E-2,9.5066085523655572E-2,0.10965077308502666,0.12537738677090229,0.14171912288823071,0.15838524020843364,0.17478159701886167,0.19095157405439012,0.20686044708143247,0.22326194846562594,0.23952059173779544,0.25505332196956154,0.2691682850177321,0.2822649070551484,0.29413657884718919,0.30466908682461391,0.31377308691195288,0.32141945678620953,0.32765854470427536,0.33262210360782662,0.33651046441381849]
[null,1,1.8510978542496249E-4,null,null,null,null,644,1.2896861249548823E-3,4.0622238206413129E-3,8.233010611414111E-3,1.372123277324605E-2,2.0299776758263902E-2,2.7740244702756694E-2,{"$f":"$C648*O$3","v":3.5821962405860941E-2},4.4488380796628618E-2,5.370391829404101E-2,6.3590838792102269E-2,7.4373754712438261E-2,8.6576781233337161E-2,9.985907109940298E-2,0.11418131425397633,0.12906375003546031,0.14424160010988352,0.1591737790123896,0.1738997936225597,0.18838802054538228,0.20332488461647372,0.21813164765895982,0.23227732095374834,0.24513183222563636,0.25705893929839946,0.2678704829309364,0.27746244870902637,0.28575347089183939,0.29271702775006275,0.29839897149269784,0.3029192896583659,0.3064604238178541]
[null,1,1.9343066364367614E-4,null,null,null,null,706,{"$f":"$C710*I$3","v":1.3476588634650484E-3},{"$f":"$C710*J$3","v":4.2448250247381974E-3},8.603093038519102E-3,1.433801651946829E-2,2.1212272928495049E-2,2.898719767933244E-2,3.7432197035274069E-2,4.6488179985562178E-2,5.6117965519943108E-2,6.6449313422172154E-2,7.7716932676855185E-2,9.0468497987029994E-2,0.10434784065712487,0.11931388360237064,0.13486530041827841,0.15072541070817988,0.16632880665036084,0.18171677099990813,0.19685625885717101,0.21246455057115929,0.22793689307940423,0.24271842916522474,0.25615076414648019,0.26861400714110273,0.27991154095355442,0.28993467561304265,0.29859838790369336,0.30587496391675684,0.31181231696592593,0.31653582815502068,0.32023613999401179]
[null,2,2.0955672345076339E-4,null,null,null,null,751,1.4600114089323094E-3,4.5987104994096107E-3,9.3203215805286593E-3,1.5533358082964547E-2,2.2980712199940169E-2,3.1403822192795708E-2,4.0552870028535748E-2,5.0363838356619631E-2,6.0796446434911777E-2,7.198910521216359E-2,8.4196091052070279E-2,9.8010737576734744E-2,0.11304718277527522,0.12926092502043682,0.14610884298530535,0.16329118979274831,0.18019542031522515,0.19686625899677207,0.21326790602795281,0.23017744047628805,0.24693969181255274,0.26295354510429286,0.27750571617139036,0.29100800332858573,0.3032473976635644,0.31410614786574215,0.32349214244565694,0.33137535702246768,0.33780769937975946,0.3429250034789334,0.34693380544506569]
[null,2,6.3434781298718487E-5,null,null,null,null,865,4.4195911681648082E-4,1.3920727046236247E-3,2.8213485654802928E-3,4.7020928586863128E-3,6.9564766450192651E-3,9.5062308664693954E-3,1.2275733266558429E-2,1.5245605194179408E-2,1.8403653291725643E-2,2.17917758486856E-2,2.5486944699963099E-2,2.9668767485606578E-2,3.422044016388115E-2,3.9128491675753906E-2,4.4228514112835446E-2,4.9429771290274427E-2,5.454684006553797E-2,5.9593258946383919E-2,6.4558190995467918E-2,6.9676865318724926E-2,7.4750955665627741E-2,7.9598498920664257E-2,8.400357728733264E-2,8.8090845969267459E-2,9.1795825175294082E-2,9.5082870481737802E-2,9.7924098878724775E-2,0.10031042170519497,0.10225755193301204,0.10380660777347715,0.10502010964449311]
[null,2,1.9713650379332871E-4,null,null,null,null,{"$f":"H902+1","v":899},1.3734779773024693E-3,4.3261494782069745E-3,8.7679153422468639E-3,1.4612711318541655E-2,2.1618668125632009E-2,2.9542548723280007E-2,3.8149341546128666E-2,4.7378823488663263E-2,5.7193101208479653E-2,6.772238217434455E-2,7.9205872041465342E-2,9.2201738135224351E-2,0.10634698810434175,0.12159975788897884,0.13744911642588764,0.1536130825387651,0.16951541604371004,0.18519819061121234,0.20062772825111966,0.21653505132348524,0.2323038206081065,0.24736854865981553,0.2610582269461057,0.27376024690304807,0.28527422444580386,0.29548938726746049,0.30431908323539869,0.31173506748412266,0.31778617127424358,0.32260017782266842,0.32637138206269284]
[null,2,6.6658369346430174E-5,null,null,null,null,1013,4.644183118728623E-4,1.4628141628630503E-3,2.9647220481014824E-3,4.9410407990459317E-3,7.3099864153370608E-3,9.9893124121538234E-3,1.2899553609670007E-2,1.6020346584910437E-2,1.9338878346038792E-2,2.2899176342957569E-2,2.6782123915929743E-2,3.117645589090846E-2,3.595943255324955E-2,4.1116898280278522E-2,4.647609038792011E-2,5.1941661718052569E-2,5.7318766413761407E-2,6.2621630974012105E-2,6.783886775692595E-2,7.3217659590336867E-2,7.8549601807466202E-2,8.3643484407855143E-2,8.8272417222845123E-2,9.2567390104291991E-2,9.6460646568331462E-2,9.9914730835818352E-2,0.10290034295595897,0.10540793240594232,0.10745401064936257,0.10908178541642169,0.11035695424753737]
[null,2,4.8869092556443611E-5,null,null,null,null,1058,3.4047789782960916E-4,1.0724294851305026E-3,2.1735196584216996E-3,3.6224135468845087E-3,5.3591530398963104E-3,7.3234409666956494E-3,9.4570192080693279E-3,1.1744958775926326E-2,1.4177866111886598E-2,1.6788018956095985E-2,1.9634715120372282E-2,2.2856321320981733E-2,2.6362853681419295E-2,3.0143934323536178E-2,3.407290614963928E-2,3.8079867523355987E-2,4.2021971562754543E-2,4.5909648107351181E-2,4.9734548562206861E-2,5.3677889488875925E-2,5.7586883667240976E-2,6.1321349762208488E-2,6.4714948321418039E-2,6.7863711624942855E-2,7.0717965522128931E-2,7.3250250146259369E-2,7.5439084893753908E-2,7.7277468012427672E-2,7.8777504512507229E-2,7.9970871174974437E-2,8.0905732682147222E-2]
[null,2,7.3728300697011964E-5,null,null,null,null,1129,5.1367552615948903E-4,1.6179634083591733E-3,3.2791669041509989E-3,5.4650983118862059E-3,8.0852994425958981E-3,1.1048800570743535E-2,1.4267708267032631E-2,1.7719499319643662E-2,2.1390001763012523E-2,2.5327912693950329E-2,2.9622694115364698E-2,3.4483098478542779E-2,3.9773368028269772E-2,4.5477845765802202E-2,5.1405445421769683E-2,5.7450707111486574E-2,6.339811920349521E-2,6.9263417090123305E-2,7.5034005331474918E-2,8.0983283502672629E-2,8.6880743085587825E-2,9.2514893932046635E-2,9.7634781409583968E-2,0.10238528843808789,0.10669147213393403,0.11051190407673447,0.1138141766993119,0.11658772652967432,0.11885081627308673,0.12065123636540888,0.12206165237080714]
[null,2,6.6658369346430174E-5,null,null,null,null,1205,4.644183118728623E-4,1.4628141628630503E-3,2.9647220481014824E-3,4.9410407990459317E-3,7.3099864153370608E-3,9.9893124121538234E-3,1.2899553609670007E-2,1.6020346584910437E-2,1.9338878346038792E-2,2.2899176342957569E-2,2.6782123915929743E-2,3.117645589090846E-2,3.595943255324955E-2,4.1116898280278522E-2,4.647609038792011E-2,5.1941661718052569E-2,5.7318766413761407E-2,6.2621630974012105E-2,6.783886775692595E-2,7.3217659590336867E-2,7.8549601807466202E-2,8.3643484407855143E-2,8.8272417222845123E-2,9.2567390104291991E-2,9.6460646568331462E-2,9.9914730835818352E-2,0.10290034295595897,0.10540793240594232,0.10745401064936257,0.10908178541642169,0.11035695424753737]
[null,2,1.4153333747026498E-4,null,null,null,null,1239,9.8608283260071569E-4,3.1059411233537314E-3,6.2948885526848538E-3,1.0491135647667432E-2,1.5521033358136899E-2,2.1209950657171149E-2,2.7389161963515304E-2,3.4015430347669691E-2,4.1061550441195881E-2,4.862100415770957E-2,5.686552820792546E-2,6.6195856514319085E-2,7.6351380219757237E-2,8.7302043195643678E-2,9.8681024598515923E-2,0.11028587720922367,0.12170289177127375,0.13296227490236237,0.14403984762876404,0.15546044443010512,0.16678156711264391,0.17759722630418354,0.18742567420434575,0.19654503689226618,0.20481144944309615,0.2121453833372822,0.21848462703463503,0.22380890225080299,0.22815326718735804,0.23160946327632068,0.23431698376137625]
[null,2,2.2345206180624942E-4,null,null,null,null,1353,1.5568222017139162E-3,4.9036429174011366E-3,9.9383357382744168E-3,1.6563347781245116E-2,2.4504522872343823E-2,3.3486154498048343E-2,4.3241859630269761E-2,5.3703376040365979E-2,6.4827752040922407E-2,7.6762576367655891E-2,8.9778986003435132E-2,0.10450965748096518,0.12054314295698705,0.1378319899794864,0.15579706380006922,0.17411874185252862,0.19214386221753124,0.20992011493846235,0.22740932638338551,0.24544010236825664,0.26331382915652141,0.28038953294009811,0.29590663291739466,0.31030423302629417,0.32335520010754515,0.33493397496792676,0.34494233836685639,0.35334827505952149,0.36020713474348776,0.36566375829161585,0.36993837687676312]
[null,2,9.7337925999068948E-5,null,null,null,null,1398,6.7816713365362476E-4,2.1360753065403182E-3,4.3292372459057893E-3,7.2151579519799686E-3,1.0674412286510334E-2,1.458689976801664E-2,1.8836581317396496E-2,2.3393721233370683E-2,2.8239609336506086E-2,3.3438536738369884E-2,3.9108613387739209E-2,4.5525439433585585E-2,5.2509784129967867E-2,6.0040976719922298E-2,6.7866740384756805E-2,7.584784437651769E-2,8.369976490940699E-2,9.1443276237537174E-2,9.9061749549652245E-2,0.10691613372643809,0.11470210572141673,0.12214045101047918,0.12889985308133536,0.13517158994800793,0.14085672016207856,0.14590054889836004,0.15026029088517379,0.15392199996554445,0.15690978701462882,0.15928674614778285,0.16114881223995473]
[null,3,1.3257534305592772E-4,null,null,null,null,1432,9.2367121520798049E-4,2.9093584402094968E-3,5.8964695123250276E-3,9.8271257669451349E-3,1.453866883107879E-2,1.986752050671119E-2,2.5655634271256264E-2,3.1862509767246583E-2,3.8462663521189926E-2,4.5543660745555985E-2,5.3266368510571795E-2,6.2006157299234012E-2,7.1518912832494369E-2,8.1776481308352578E-2,9.2435258880313301E-2,0.10330561171362573,0.11400001523220531,0.12454676420232555,0.13492320999721283,0.14562096902631308,0.15622554989921983,0.16635665931360505,0.17556304047694807,0.18410521618206407,0.19184842707044117,0.19871817817890694,0.2046561954892685,0.20964348417986367,0.21371288353211826,0.2169503284362847,0.21948648326420717]
[null,3,2.0666218947879567E-4,null,null,null,null,1546,1.4398447802838712E-3,4.535190114338724E-3,9.1915832274934595E-3,1.531880122251409E-2,2.2663287633133709E-2,3.0970052143856962E-2,3.9992727371094515E-2,4.9668180213653018E-2,5.9956686313246604E-2,7.0994744796440051E-2,8.3033119796154631E-2,9.6656949424000396E-2,0.11148570144654486,0.12747548892199764,0.14409069246900741,0.16103570550956714,0.17770644378845687,0.19414701398655773,0.21032211078472185,0.22699807972819097,0.24352879992987539,0.25932145944834134,0.27367262644920803,0.28698841122064267,0.29905874706818408,0.30976750913905426,0.3190238582476862,0.32679818472954514,0.333141679384096,0.33818829994558131,0.34214172972757756]
[null,3,1.7326970116968068E-4,null,null,null,null,1580,1.2071945789392145E-3,3.8023938381809698E-3,7.7064066877480268E-3,1.2843588451263821E-2,1.9001352330676378E-2,2.596590936014502E-2,{"$f":"$C1584*O$3","v":3.3530700211908147E-2},4.1642792834847578E-2,5.0268881534744611E-2,5.9523409901544005E-2,6.9616623585332632E-2,8.1039114048425717E-2,9.3471835477273266E-2,0.10687799218463109,0.12080851019919604,0.13501554707061841,0.14899262651193321,0.16277672844402069,0.17633825218320529,0.19031971711801979,0.20417940261099357,0.21742028330784632,0.22945258792993342,0.24061680744200337,0.25073681773801243,0.25971525742548734,0.26747596511962246,0.27399411548715957,0.27931262791527972,0.28354381523992112,0.2868584496132886]
[null,3,1.7326970116968068E-4,null,null,null,null,1700,1.2071945789392145E-3,3.8023938381809698E-3,7.7064066877480268E-3,1.2843588451263821E-2,1.9001352330676378E-2,2.596590936014502E-2,3.3530700211908147E-2,4.1642792834847578E-2,5.0268881534744611E-2,5.9523409901544005E-2,6.9616623585332632E-2,8.1039114048425717E-2,9.3471835477273266E-2,0.10687799218463109,0.12080851019919604,0.13501554707061841,0.14899262651193321,0.16277672844402069,0.17633825218320529,0.19031971711801979,0.20417940261099357,0.21742028330784632,0.22945258792993342,0.24061680744200337,0.25073681773801243,0.25971525742548734,0.26747596511962246,0.27399411548715957,0.27931262791527972,0.28354381523992112,0.2868584496132886]
[null,3,2.0666218947879567E-4,null,null,null,null,1738,1.4398447802838712E-3,4.535190114338724E-3,9.1915832274934595E-3,1.531880122251409E-2,2.2663287633133709E-2,3.0970052143856962E-2,3.9992727371094515E-2,4.9668180213653018E-2,5.9956686313246604E-2,7.0994744796440051E-2,8.3033119796154631E-2,9.6656949424000396E-2,0.11148570144654486,0.12747548892199764,0.14409069246900741,0.16103570550956714,0.17770644378845687,0.19414701398655773,0.21032211078472185,0.22699807972819097,0.24352879992987539,0.25932145944834134,0.27367262644920803,0.28698841122064267,0.29905874706818408,0.30976750913905426,0.3190238582476862,0.32679818472954514,0.333141679384096,0.33818829994558131,0.34214172972757756]
[null,3,1.439186161605139E-4,null,null,null,null,1841,1.0027014074853568E-3,3.1582859299351482E-3,6.4009770812999984E-3,1.0667944043089813E-2,1.5782611236405928E-2,2.1567404556217445E-2,2.7850754868360601E-2,3.458869656606145E-2,4.1753565785471521E-2,4.9440419902358805E-2,5.782388992728088E-2,6.7311463400644034E-2,7.7638139392291708E-2,8.8773355234007145E-2,0.10034410800567589,0.1121445386203406,0.12375396552868217,0.13520310442422859,0.1464673688420455,0.15808043836159608,0.16959235731282335,0.18059029413486111,0.19058438207258271,0.19985743449803739,0.20826316191315819,0.21572069549450043,0.22216677524316,0.22758078112237276,0.23199836217388026,0.23551280595930563,0.23826595661907371]
[null,3,1.3750169585728284E-4,null,null,null,null,1886,9.5799381376728671E-4,3.0174669751127478E-3,6.1155757837520856E-3,1.0192290868051729E-2,1.5078909650170957E-2,2.0605775547566926E-2,2.6608969204053139E-2,3.304648531376931E-2,3.9891893465594144E-2,4.7236012698235352E-2,5.5245687723944455E-2,6.4310237376805343E-2,7.4176476361736757E-2,8.4815204712661768E-2,9.5870050645000024E-2,0.10714433374089165,0.11823612944053727,0.12917478391236326,0.13993680693172872,0.15103208282894676,0.16203071817296585,0.17253828838386084,0.18208676846687435,0.19094636195303893,0.19897730197544775,0.20610232542066714,0.21226099287257921,0.21743360368300263,0.2216542174046619,0.22501196217308098,0.22764235770333324]
[null,3,1.8708808039535367E-4,null,null,null,null,1931,1.3034691865500556E-3,4.1056373924010601E-3,8.3209979830506046E-3,1.3867873566549132E-2,2.0516723399786621E-2,2.803670869814677E-2,3.6204796883759376E-2,4.496383453760059E-2,5.427785981316436E-2,6.4270443256320975E-2,7.5168597754036226E-2,8.7502039779088089E-2,0.10092627939231069,0.11540158642480039,0.13044307294358651,0.14578313089046038,0.1608748921421761,0.17575828579403396,0.19040135048723972,0.20549784697861306,0.22046285203292734,0.23475970217807865,0.24775159146560014,0.25980616525158529,0.27073325340999005,0.28042772990954939,0.28880735944202796,0.29584533683656722,0.30158800433133837,0.30615663178909047,0.3097356105599865]
[null,3,1.6575457424611154E-4,null,null,null,null,2034,1.1548356239636502E-3,3.6374748008973327E-3,7.3721611503453077E-3,1.2286530888898591E-2,1.8177217623220228E-2,2.4839704933115471E-2,3.2076392469541415E-2,3.9836643972737486E-2,4.8088598297172019E-2,5.6941735336897094E-2,6.6597181878546463E-2,7.7524251243583059E-2,8.9417735408717267E-2,0.10224243460484876,0.11556875228730833,0.12915959553355669,0.14253045516082893,0.15571670718120215,0.16869003476440006,0.18206508967568905,0.19532364701470792,0.20799023862151811,0.21950067302736076,0.23018067327853622,0.23986175419838238,0.24845077719400932,0.25587488418447596,0.26211032657140093,0.26719816222411208,0.27124583269862085,0.27441670334496093]
[null,3,1.338895465301386E-4,null,null,null,null,2079,9.3282745717631406E-4,2.9381985614697157E-3,5.954920507359655E-3,9.9245408859765689E-3,1.4682788911387726E-2,2.0064464854521485E-2,2.5909955496569971E-2,3.217835900487992E-2,3.8843939291342965E-2,4.599512959187714E-2,5.3794391632681751E-2,6.2620816899328302E-2,7.222787123720012E-2,8.2587121759034585E-2,9.3351558514618932E-2,0.10432966785174376,0.11513008370968271,0.1257813813373336,0.13626068759480212,0.1470644922260351,0.15777419503718826,0.16800573292404122,0.17730337583961425,0.1859302291079197,0.19375019751708827,0.20068804764431275,0.20668492780804754,0.21172165489324152,0.21583139371317847,0.21910093102037065,0.22166222644690795]
[null,4,4.7039996562724E-5,null,null,null,null,2185,3.2773432666239504E-4,1.0322900765148549E-3,2.0921681151144823E-3,3.4868321034895984E-3,5.1585680721340605E-3,7.049335681909491E-3,9.1030573266198175E-3,1.1305362787549083E-2,1.3647210092956174E-2,1.6159668876142737E-2,1.8899817521792595E-2,2.2000843889902168E-2,2.5376132063946937E-2,2.9015692594012654E-2,3.2797608965417842E-2,3.6654595853989579E-2,4.0449152919869814E-2,4.4191319629505094E-2,4.7873059863199056E-2,5.1668807521535784E-2,5.5431493978249105E-2,5.9026184672945015E-2,6.229276598660672E-2,6.5323675856757524E-2,6.8071099360840395E-2,7.0508604413289516E-2,7.2615514396927802E-2,7.438508962453208E-2,7.5828982034161024E-2,7.6977682792942037E-2,7.7877553852205905E-2]
[null,4,1.5196211755825261E-4,null,null,null,null,2226,1.058741622349762E-3,3.3348001153102971E-3,6.7587227953284515E-3,1.1264167277517589E-2,1.6664689308907764E-2,2.2772790303534872E-2,2.9407312259531509E-2,3.6521832365983123E-2,4.4087140646846261E-2,5.2203607161926964E-2,6.105562291541658E-2,7.1073449614735107E-2,8.1977275630394766E-2,9.37348301700245E-2,0.10595226346555267,0.1184122111230794,0.13067048002320361,0.14275950253607528,0.15465331807803695,0.16691543317212501,0.17907074446997948,0.19068334757050368,0.20123599744024476,0.21102731367433877,0.21990283076654432,0.22777716019671762,0.23458350641299283,0.2403000969405199,0.24496457321872131,0.24867543657969915,0.25158245872441348]
[null,4,1.2207421913328707E-4,null,null,null,null,2271,8.5050839570403045E-4,2.6789118668739701E-3,5.4294176787961007E-3,9.0487316621036939E-3,1.3387079406181087E-2,1.8293839533556431E-2,2.362348418522741E-2,2.9338720985413635E-2,3.5416084974073087E-2,4.1936205434819726E-2,4.9047207362313702E-2,5.7094728622098169E-2,6.5853990915982846E-2,7.5299070468734755E-2,8.5113579856529412E-2,9.5122905898930299E-2,0.1049702193475264,0.11468157377622357,0.12423611452710345,0.13408651770050936,0.14385112324069468,0.1531797603930288,0.16165691584028566,0.16952247669696371,0.17665235772155397,0.18297796460195415,0.1884456391306675,0.19303789104164196,0.1967849584586836,0.19976596947893369,0.20210123871590746]
[null,4,1.2703920063989683E-4,null,null,null,null,2374,8.8510012593067408E-4,2.7878681065394823E-3,5.6502420146654917E-3,9.4167601097119927E-3,1.393155638216431E-2,1.9037883407962235E-2,2.4584294444216479E-2,3.0531980366095123E-2,3.6856521850763657E-2,4.3641827522100329E-2,5.1042046888904118E-2,5.9416875540147324E-2,6.8532393033610209E-2,7.8361621226761519E-2,8.8575304641249256E-2,9.8991728259591932E-2,0.10923954993596287,0.11934588289071531,0.12928902426889449,0.1395400613348278,0.14970181122105577,0.1594098610886385,0.16823179793464696,0.17641726552077033,0.18383713183203906,0.1904200127003644,0.1961100675409238,0.20088909472659233,0.20478856222091249,0.20789081640529361,0.21032106530838238]
[null,4,1.5394097863144179E-4,null,null,null,null,2419,1.0725286280634061E-3,3.3782261101640782E-3,6.8467353451603192E-3,1.1410850033098606E-2,1.6881698031213494E-2,2.3069339134149124E-2,2.9790256288165475E-2,3.6997422161333796E-2,4.4661246403307681E-2,5.2883406099666803E-2,6.1850693406852189E-2,7.1998972929622831E-2,8.3044789312341868E-2,9.4955451530176024E-2,0.10733198107647564,0.1199541830233584,0.13237207993828601,0.14461852652794746,0.15666722414819195,0.16908901734248385,0.18140261593421339,0.19316643914540244,0.20385650634244695,0.21377532576524524,0.22276642044718439,0.23074328993297952,0.23763826885452666,0.24342930121432121,0.24815451862118063,0.25191370509828076,0.25485858268390044]
[null,4,1.3329731371192956E-4,null,null,null,null,2464,9.2870128714897776E-4,2.925202045613078E-3,5.928580143636856E-3,9.8806417245359875E-3,1.4617842620347729E-2,1.997571382895897E-2,2.5795348147743449E-2,3.2036024664875921E-2,3.8672121130530278E-2,4.5791679614429079E-2,5.3556443226804577E-2,6.2343826620161927E-2,7.1908386132913671E-2,8.2221814644814747E-2,9.2938637132658208E-2,0.10386818706540961,0.11462082950946267,0.12522501331699032,0.13565796652271897,0.14641398275052572,0.15707631339826206,0.16726259418570452,0.17651911089382299,0.18510780505444777,0.19289318344483378,0.1998003454217161,0.20577069962183481,0.21078514778269514,0.21487670801986358,0.21813178320253698,0.22068174926656589]
[null,4,8.049367406158185E-5,null,null,null,null,2567,5.6081084176905747E-4,1.7664291459969523E-3,3.5800661276729285E-3,5.9665805134892762E-3,8.8272135919305102E-3,1.2062648175870588E-2,1.5576925658057461E-2,1.9345456077053236E-2,2.3352767035336949E-2,2.7652024117920088E-2,3.2340898439352485E-2,3.7647297758454143E-2,4.3423007069639905E-2,4.9650932674265902E-2,5.6122454059734754E-2,6.2722434250092787E-2,6.9215586078064523E-2,7.5619088829341971E-2,8.1919191295446669E-2,8.8414380435666198E-2,9.4852996068614956E-2,0.10100414152512513,0.10659383435613821,0.11178025206500514,0.11648157494354511,0.12065257306327661,0.12425786511031012,0.12728591829922345,0.12975667113709172,0.13172229935197305,0.13326213636376474]
[null,4,3.9724432976956E-5,null,null,null,null,2618,2.7676575776080809E-4,8.7175044544511105E-4,1.7667984298121483E-3,2.9445671411194945E-3,4.3563181677810908E-3,5.9530374849130711E-3,7.6873685603806264E-3,9.5471760023478937E-3,1.1524824027935289E-2,1.3646550384929722E-2,1.5960556744940204E-2,1.8579317865712885E-2,2.1429688160042454E-2,2.4503231716734363E-2,2.7696992226899635E-2,3.0954148441691538E-2,3.4158583791507074E-2,3.7318776425604799E-2,4.0427939985107166E-2,4.3633380768887349E-2,4.6810901961171061E-2,4.984655374707047E-2,5.2605123048522322E-2,5.516467204499078E-2,5.7484821892402539E-2,5.9543251168814024E-2,6.1322498842055595E-2,6.2816873367209203E-2,6.4036214596874447E-2,6.500627177453451E-2,6.5766196736135304E-2]
[null,4,4.2440232082027614E-5,null,null,null,null,2714,2.9568711524569134E-4,9.3134850392360437E-4,1.8875873054471817E-3,3.1458753085970405E-3,4.6541420533562517E-3,6.360022623841631E-3,8.2129229130065845E-3,1.0199877881269073E-2,1.2312729718101616E-2,1.4579509940178904E-2,1.7051715572795546E-2,1.9849510818795799E-2,2.2894749422484335E-2,2.6178418743476133E-2,2.9590523765704081E-2,3.3070358600939515E-2,3.6493868258507596E-2,3.9870110504503245E-2,4.3191835024090713E-2,4.6616418853084408E-2,5.0011174340829453E-2,5.3254361383638309E-2,5.6201522931189858E-2,5.893605795900151E-2,6.1414827084450244E-2,6.3613982860091414E-2,6.5514870513480553E-2,6.7111409391751753E-2,6.8414112058500884E-2,6.9450488129031887E-2,7.0262366092248452E-2]
[null,4,8.049367406158185E-5,null,null,null,null,2759,5.6081084176905747E-4,1.7664291459969523E-3,3.5800661276729285E-3,5.9665805134892762E-3,8.8272135919305102E-3,1.2062648175870588E-2,1.5576925658057461E-2,1.9345456077053236E-2,2.3352767035336949E-2,2.7652024117920088E-2,3.2340898439352485E-2,3.7647297758454143E-2,4.3423007069639905E-2,4.9650932674265902E-2,5.6122454059734754E-2,6.2722434250092787E-2,6.9215586078064523E-2,7.5619088829341971E-2,8.1919191295446669E-2,8.8414380435666198E-2,9.4852996068614956E-2,0.10100414152512513,0.10659383435613821,0.11178025206500514,0.11648157494354511,0.12065257306327661,0.12425786511031012,0.12728591829922345,0.12975667113709172,0.13172229935197305,0.13326213636376474]
[null,4,1.3694830261174628E-4,null,null,null,null,2873,9.5413824455049042E-4,3.0053227914919856E-3,6.0909628630881245E-3,1.0151270683625944E-2,1.5018222640469477E-2,2.0522844955795157E-2,2.6501877987930997E-2,3.2913485486768305E-2,3.973134341377197E-2,4.7045905294757114E-2,5.5023344353989326E-2,6.4051412561872759E-2,7.3877943600083443E-2,8.4473855021560476E-2,9.5484209305768411E-2,0.10671311760046479,0.11776027294289311,0.12865490339405355,0.1393736132687331,0.15042423480223144,0.16137860472485663,0.17184388586909352,0.18135393686692278,0.19017787378054199,0.1981764922527619,0.20527284012547808,0.21140672122876988,0.21655851420224642,0.22076214152158516,0.2241063726146747,0.22672618178007919]
[null,5,3.7211767725519564E-5,null,null,null,null,2907,2.5925966264004279E-4,8.1661014794949126E-4,1.6550442098474049E-3,2.7583162375432384E-3,4.0807706403756146E-3,5.5764936475846266E-3,7.2011241407847985E-3,8.9432943206543321E-3,1.0795851385815737E-2,1.2783373483850216E-2,1.4951013415527433E-2,1.7404131641565897E-2,2.0074209207829513E-2,2.2953343794652525E-2,2.5945091325552432E-2,2.8996224631366491E-2,3.1997971792816271E-2,3.4958274695973117E-2,3.7870776235364945E-2,4.0873465234680037E-2,4.3850000623335397E-2,4.6693640184357607E-2,4.9277723389772335E-2,5.167537479977289E-2,5.3848769628602036E-2,5.5776998337559752E-2,5.744370434645972E-2,5.8843556114191883E-2,5.9985771099180428E-2,6.0894469843766647E-2,6.1606327736774651E-2]
[null,5,6.1816689289309162E-5,null,null,null,null,2952,4.3068564032983927E-4,1.3565637665654774E-3,2.7493817126576386E-3,4.5821520513504689E-3,6.7790311010685099E-3,9.2637462879823999E-3,1.1962604325280598E-2,1.4856720871757862E-2,1.7934213597513557E-2,2.1235912052047751E-2,2.4836824675601939E-2,2.891197768331474E-2,3.3347546466543462E-2,3.8130403585521049E-2,4.3100334842585922E-2,4.8168918548068484E-2,5.3155461325963778E-2,5.8073156344284262E-2,6.2911443093874725E-2,6.7899550465505804E-2,7.2844211107170403E-2,7.7568103411645523E-2,8.186081720544082E-2,8.5843827991956972E-2,8.945430072810126E-2,9.2657500206814042E-2,9.5426254656985898E-2,9.7751707250780431E-2,9.9649170154167507E-2,0.10115871273666484,0.10234126064771287]
[null,5,1.8526510700010905E-4,null,null,null,null,3055,1.2907682723946451E-3,4.065632343864283E-3,8.2399187506755102E-3,1.3732745959771553E-2,2.0316809857265007E-2,2.7763520935789387E-2,3.5852019831582364E-2,4.4525710024606424E-2,5.3748980078115918E-2,6.3644196475076215E-2,7.4436160104486976E-2,8.6649425918227316E-2,9.994286066341887E-2,0.11427712129919286,0.12917204460726703,0.144362630083957,0.15930733825141888,0.1740457091385931,0.18854609281596851,0.20349549008323833,0.21831467715697325,0.23247221977705224,0.24533751698839723,0.25727463183602339,0.26809524719852273,0.27769526138545281,0.28599324038376889,0.29296264021035479,0.29864935154779843,0.30317346261364214,0.30671756806140771]
[null,5,5.0314067153978409E-5,null,null,null,null,3100,3.505452407584265E-4,1.1041393713304782E-3,2.2377868778310716E-3,3.7295220541883525E-3,5.5176139320851194E-3,7.5399824576430925E-3,9.7366469197620632E-3,1.2092236905977653E-2,1.4597081106625115E-2,1.7284411658834903E-2,2.0215279708225047E-2,2.3532143235697373E-2,2.7142357697054115E-2,3.1035238358227604E-2,3.5080383090070499E-2,3.9205823385646391E-2,4.3264488627633081E-2,4.7267117047873522E-2,5.1205113197906729E-2,5.5265051899782584E-2,5.9289628279374826E-2,6.3134516081812156E-2,6.6628457484642648E-2,6.9870324276471191E-2,7.2808973527869858E-2,7.5416133431326804E-2,7.7669688238942741E-2,7.9562429168823084E-2,8.1106819155423532E-2,8.2335471607386787E-2,8.3297975353435152E-2]
[null,5,1.3163681027540132E-4,null,null,null,null,3189,9.1713232423535338E-4,2.8887623911743013E-3,5.8547269846488444E-3,9.7575571770547598E-3,1.4435746093195104E-2,1.9726873544512021E-2,2.5474011857813873E-2,3.1636947387417111E-2,3.8190377063475348E-2,4.5221246203231577E-2,5.2889283060182417E-2,6.1567200779277978E-2,7.1012613225239427E-2,8.1197565903610866E-2,9.1780887422273624E-2,0.10257428641006104,0.11319298167068702,0.12366506766496066,0.1339680561011915,0.14459008311787114,0.15511959160896424,0.16517898046001298,0.17432018743400335,0.18280189102016065,0.19049028585392491,0.19731140433990799,0.20320738499572547,0.20815936746863203,0.21219995856287191,0.21541448481491443,0.21793268559204865]
[null,5,1.8526510700010905E-4,null,null,null,null,3247,1.2907682723946451E-3,4.065632343864283E-3,8.2399187506755102E-3,1.3732745959771553E-2,2.0316809857265007E-2,2.7763520935789387E-2,3.5852019831582364E-2,4.4525710024606424E-2,5.3748980078115918E-2,6.3644196475076215E-2,7.4436160104486976E-2,8.6649425918227316E-2,9.994286066341887E-2,0.11427712129919286,0.12917204460726703,0.144362630083957,0.15930733825141888,0.1740457091385931,0.18854609281596851,0.20349549008323833,0.21831467715697325,0.23247221977705224,0.24533751698839723,0.25727463183602339,0.26809524719852273,0.27769526138545281,0.28599324038376889,0.29296264021035479,0.29864935154779843,0.30317346261364214,0.30671756806140771]
[null,5,4.2082354716200384E-5,null,null,null,null,3292,2.9319373288838813E-4,9.2349490527675673E-4,1.8716702206551684E-3,3.1193477069928447E-3,4.6148959885604322E-3,6.3063917167621684E-3,8.1436674194888294E-3,1.0113867384887884E-2,1.2208902593190043E-2,1.4456568185233774E-2,1.6907926937515874E-2,1.9682129767932086E-2,2.2701689389288546E-2,2.5957669160313394E-2,2.9341001598194475E-2,3.2791492717261235E-2,3.6186133620865701E-2,3.9533905695466998E-2,4.28276197645278E-2,4.6223325781604582E-2,4.958945498499677E-2,5.2805293844753229E-2,5.5727603444999996E-2,5.8439079499179647E-2,6.0896946397623712E-2,6.3077557786549249E-2,6.4962416199928263E-2,6.6545492260015715E-2,6.7837209883188004E-2,6.8864846709847508E-2,6.9669878510058E-2]
[null,5,1.0666550387022858E-4,null,null,null,null,3406,7.4315369139963435E-4,2.3407684778393098E-3,4.7440940154479831E-3,7.9065631463998039E-3,1.1697306608629348E-2,1.5984715080891471E-2,2.064162983534136E-2,2.5635465694851738E-2,3.0945719544154301E-2,3.6642843303600792E-2,4.2856265015437781E-2,4.9887994697395015E-2,5.7541626502228216E-2,6.5794508861350035E-2,7.4370190086434723E-2,8.3116097398349423E-2,9.1720442019351936E-2,0.10020598893297458,0.10855451584289064,0.11716156019079697,0.1256936366393113,0.13384477444171503,0.14125190809849991,0.14812464517563381,0.1543545629864726,0.15988172547805626,0.16465924740483462,0.16867184619482387,0.17194594319017772,0.17455067861077053,0.17659118045958824]
[null,5,1.7323773517979879E-4,null,null,null,null,3440,1.2069718673547E-3,3.8016923463324945E-3,7.704984956674773E-3,1.2841218977456752E-2,1.8997846830105625E-2,2.596111899004409E-2,3.3524514237000411E-2,4.1635110285126384E-2,5.0259607584667555E-2,5.9512428612225651E-2,6.9603780230319517E-2,8.1024163393566717E-2,9.345459114819013E-2,0.10685827459526775,0.12078622261176093,0.13499063847100509,0.14896513932427488,0.1627466982701396,0.17630572008586209,0.19028460562356547,0.20414173418613976,0.21738017211397098,0.22941025693348899,0.24057241679331995,0.25069056008001034,0.2596673433629883,0.26742661930822587,0.27394356716241358,0.27926109839466789,0.28349150512068017,0.28680552798743036]
[null,5,3.6001675740409622E-5,null,null,null,null,3554,2.5082878018003351E-4,7.9005474745677442E-4,1.6012237155319606E-3,2.6686183657283332E-3,3.9480677846173273E-3,5.3951512744478914E-3,6.9669502990360932E-3,8.6524667292931911E-3,1.0444780366272248E-2,1.2367670099115135E-2,1.4464820401617116E-2,1.6838165510566591E-2,1.9421414644319551E-2,2.2206922459276576E-2,2.510138115038477E-2,2.8053294446386299E-2,3.0957427589383905E-2,3.3821464202719989E-2,3.6639253908064183E-2,3.9544298261238023E-2,4.2424039494781587E-2,4.5175206549076447E-2,4.7675257778402466E-2,4.9994939800446767E-2,5.209765785621194E-2,5.396318236569761E-2,5.5575688649451997E-2,5.6930018543110091E-2,5.8035089761943728E-2,5.8914238470750564E-2,5.9602947408911269E-2]
[null,5,1.2948645051158076E-4,null,null,null,null,3588,9.0215046282433225E-4,2.8415728672089055E-3,5.7590867962425468E-3,9.5981621088909262E-3,1.419993023367532E-2,1.9404624205232628E-2,2.5057879850303756E-2,3.1120140435245598E-2,3.7566516229787406E-2,4.4482532251550355E-2,5.202530750507748E-2,6.0561466660912139E-2,6.9852583094732357E-2,7.9871158964138558E-2,9.0281596099522063E-2,0.1008986789729214,0.11134391200071941,0.12164493070524149,0.13177961415342204,0.1422281245112044,0.15258562768444847,0.16248069088077596,0.1714725712064793,0.17981572149525596,0.1873785221668379,0.19408821392722783,0.19988788049320974,0.20475896960628326,0.20873355542059477,0.21189557061666689,0.21437263519780062]
[null,6,3.0118744962881868E-5,null,null,null,null,3674,2.0984156721109425E-4,6.6095416271570175E-4,1.3395723316982607E-3,2.2325470775355575E-3,3.302925329322639E-3,4.5135450483731925E-3,5.8285008936462962E-3,7.2385919088453288E-3,8.7380287049241227E-3,1.0346704530817222E-2,1.2101165505504314E-2,1.4086689083928138E-2,1.6247816871315005E-2,1.857815282777819E-2,2.0999636309593828E-2,2.3469185903781647E-2,2.5898762962996678E-2,2.8294795551685393E-2,3.0652138307234865E-2,3.3082477678379574E-2,3.5491648640242325E-2,3.7793255361442332E-2,3.9884780375809704E-2,4.1825409798748318E-2,4.3584528716075627E-2,4.5145213205551697E-2,4.6494224453295638E-2,4.7627247175816019E-2,4.8551741870059187E-2,4.9287231404933227E-2,4.986340038694638E-2]
[null,6,3.0118744962881868E-5,null,null,null,null,3746,2.0984156721109425E-4,6.6095416271570175E-4,1.3395723316982607E-3,2.2325470775355575E-3,3.302925329322639E-3,4.5135450483731925E-3,5.8285008936462962E-3,7.2385919088453288E-3,8.7380287049241227E-3,1.0346704530817222E-2,1.2101165505504314E-2,1.4086689083928138E-2,1.6247816871315005E-2,1.857815282777819E-2,2.0999636309593828E-2,2.3469185903781647E-2,2.5898762962996678E-2,2.8294795551685393E-2,3.0652138307234865E-2,3.3082477678379574E-2,3.5491648640242325E-2,3.7793255361442332E-2,3.9884780375809704E-2,4.1825409798748318E-2,4.3584528716075627E-2,4.5145213205551697E-2,4.6494224453295638E-2,4.7627247175816019E-2,4.8551741870059187E-2,4.9287231404933227E-2,4.986340038694638E-2]
[null,6,1.1950747728260182E-4,null,null,null,null,3780,8.326255412478479E-4,2.6225848614520055E-3,5.3152583281980813E-3,8.8584723393929487E-3,1.3105601652612381E-2,1.7909191866965737E-2,2.3126775003323739E-2,2.8721842798246064E-2,3.4671423667731863E-2,4.1054451577922556E-2,4.8015937036032658E-2,5.5894250499458301E-2,6.4469339875666595E-2,7.3715826464701664E-2,8.3323975228865449E-2,9.3122844417783346E-2,0.1027631075020619,0.11227027025117307,0.12162391649882796,0.13126720434312661,0.14082649854179058,0.14995899105720828,0.15825790518688207,0.16595808416052796,0.17293805176239754,0.17913065594963137,0.18448336673629981,0.18897906160802,0.19264734289949847,0.19556567495446536,0.19785184264218725]
[null,6,1.1507808850413318E-4,null,null,null,null,3894,8.0176536150906516E-4,2.525382174055069E-3,5.1182552106616855E-3,8.5301446157502181E-3,1.2619859620271677E-2,1.7245411028387794E-2,2.2269611250802585E-2,2.7657305155244439E-2,3.3386372569512913E-2,3.9532821875243623E-2,4.6236288954330393E-2,5.3822603004483868E-2,6.2079867876979111E-2,7.0983645500274042E-2,8.0235680761872569E-2,8.9671367644427846E-2,9.8954326950751029E-2,0.10810911911223439,0.11711608466116484,0.12640195661872297,0.13560694804557363,0.14440095663691366,0.15239228233818705,0.15980706422109348,0.16652832842738652,0.1724914118170926,0.17764573135969861,0.18197479916448536,0.18550712039423214,0.18831728827780123,0.1905187221419001]
[null,6,9.8260955570145998E-5,null,null,null,null,3928,6.8459801156755162E-4,2.1563311385168803E-3,4.3702902471605869E-3,7.2835773689884312E-3,1.0775634889038474E-2,1.4725223445021481E-2,1.9015203590220766E-2,2.3615557647638858E-2,2.8507398014205137E-2,3.3755625456937367E-2,3.9479469929731364E-2,4.5957145024208904E-2,5.3007720397104857E-2,6.0610329276184559E-2,6.8510302569021325E-2,7.6567089239641714E-2,8.4493467439131303E-2,9.2310408418309356E-2,0.10000112567934123,0.10792999088480486,0.11578979517400159,0.12329867630601751,0.13012217598251058,0.136453386055855,0.14219242684228631,0.14728408486018901,0.15168516911657334,0.15538160120677985,0.15839772064295873,0.16079721984512105,0.16267694341302744]
[null,6,1.4272147582701693E-4,null,null,null,null,4042,9.9436076101877243E-4,3.1320147527079821E-3,6.3477326293851222E-3,1.0579206210346703E-2,1.5651328703380936E-2,2.1388003096059587E-2,2.7619087396418919E-2,3.4300981711326201E-2,4.1406252289812567E-2,4.9029165803694263E-2,5.7342900652103082E-2,6.6751554822494966E-2,7.6992331709006934E-2,8.8034922869065863E-2,9.9509428086377652E-2,0.11121170064603653,0.12272455830175785,0.13407846124853459,0.14524902753596716,0.15676549750301749,0.16818165828994244,0.17908811234132715,0.1889990676997762,0.19819498524602411,0.20653079234374971,0.21392629285058909,0.22031875297542289,0.22568772420257527,0.23006855903879569,0.23355376906338052,0.23628401853227468]
[null,6,1.5237653584284153E-4,null,null,null,null,4087,1.0616289333059868E-3,3.3438945012364742E-3,6.7771546147309307E-3,1.1294885965539833E-2,1.671013584563398E-2,2.2834894338701905E-2,2.9487509404035592E-2,3.6621431630341574E-2,4.42073713825906E-2,5.2345972441359891E-2,6.1222128666452956E-2,7.1267275138769848E-2,8.2200837150120221E-2,9.3990455901946823E-2,0.10624120755227137,0.11873513492933128,0.13102683354767242,0.14314882422427228,0.15507507557795674,0.16737063087927787,0.17955909111805024,0.19120336313141839,0.20178479129885074,0.21160280958568525,0.22050253124036528,0.22839833487836861,0.23522324278862777,0.24095542312023352,0.24563261996517077,0.249353603280076,0.25226855321067432]
[null,6,1.0554090904656336E-4,null,null,null,null,4159,7.3531847978752297E-4,2.3160893077415483E-3,4.6940761241975482E-3,7.8232027377878391E-3,1.1573979666126045E-2,1.5816185170231655E-2,2.0424001181066402E-2,2.5365186073262439E-2,3.0619452899820147E-2,3.6256510793010115E-2,4.2404423210456274E-2,4.9362016020465076E-2,5.6934954120232889E-2,6.5100824760995615E-2,7.358609093749191E-2,8.2239788474602546E-2,{"$f":"$C4163*Y$3","v":9.0753415843347174E-2},9.9149498011679368E-2,0.10741000480443041,0.11592630343634136,0.12436842456977285,0.13243362336615344,0.13976266219502892,0.1465629386896791,0.15272717328459781,0.15819606184410356,0.16292321344276403,0.16689350663567706,0.17013308419972881,0.17271035739622168,0.1747293458434841]
[null,6,1.4272147582701693E-4,null,null,null,null,4234,9.9436076101877243E-4,3.1320147527079821E-3,6.3477326293851222E-3,1.0579206210346703E-2,1.5651328703380936E-2,2.1388003096059587E-2,2.7619087396418919E-2,3.4300981711326201E-2,4.1406252289812567E-2,4.9029165803694263E-2,5.7342900652103082E-2,6.6751554822494966E-2,7.6992331709006934E-2,8.8034922869065863E-2,9.9509428086377652E-2,0.11121170064603653,0.12272455830175785,0.13407846124853459,0.14524902753596716,0.15676549750301749,0.16818165828994244,0.17908811234132715,0.1889990676997762,0.19819498524602411,0.20653079234374971,0.21392629285058909,0.22031875297542289,0.22568772420257527,0.23006855903879569,0.23355376906338052,0.23628401853227468]
[null,6,1.5237653584284153E-4,null,null,null,null,4279,1.0616289333059868E-3,3.3438945012364742E-3,6.7771546147309307E-3,1.1294885965539833E-2,1.671013584563398E-2,2.2834894338701905E-2,2.9487509404035592E-2,3.6621431630341574E-2,4.42073713825906E-2,5.2345972441359891E-2,6.1222128666452956E-2,7.1267275138769848E-2,8.2200837150120221E-2,9.3990455901946823E-2,0.10624120755227137,0.11873513492933128,0.13102683354767242,0.14314882422427228,0.15507507557795674,0.16737063087927787,0.17955909111805024,0.19120336313141839,0.20178479129885074,0.21160280958568525,0.22050253124036528,0.22839833487836861,0.23522324278862777,0.24095542312023352,0.24563261996517077,0.249353603280076,0.25226855321067432]
[null,7,9.045392976439492E-5,null,null,null,null,4382,6.3020535568646433E-4,1.9850063966958208E-3,4.0230621081685097E-3,6.7048828494009017E-3,9.9194895445937036E-3,1.3555275536783744E-2,1.7504408338240057E-2,2.1739255235327146E-2,2.6242429282114618E-2,3.1073674752280827E-2,3.6342748545836842E-2,4.2305759638418372E-2,4.8796152957697951E-2,5.5794719637456316E-2,6.3067024544574066E-2,7.0483683698786756E-2,7.7780295590891099E-2,8.4976165264662284E-2,9.2055839942470463E-2,9.9354741243042208E-2,0.10659006865271066,0.1135023544388965,0.11978371367160071,0.12561189667648817,0.13089495940673274,0.13558207520021703,0.139633484673128,0.14303622797769217,0.14581271080404118,0.14802156508438827,0.14975194092493768]
[null,7,1.1303765803995237E-4,null,null,null,null,4427,7.8754939311739965E-4,2.4806050423819438E-3,5.0275042780468186E-3,8.3788980390639926E-3,1.2396098986448126E-2,1.6939635511197322E-2,2.1874752474364278E-2,2.7166918073485785E-2,3.2794404345458876E-2,3.8831871979935068E-2,4.5416480998190296E-2,5.2868283374575227E-2,6.0979140055766143E-2,6.9725046277606478E-2,7.8813035239437335E-2,8.8081419525852037E-2,9.7199784223309327E-2,0.10619225428627378,0.11503951882578745,0.12416074453074466,0.13320252378424405,0.14184060727059422,0.14969024010381582,0.15697355172130681,0.16357564230886323,0.16943299525790104,0.17449592441721548,0.1787482342401378,0.18221792446914295,0.18497826573294773,0.18714066633902526]
[null,7,1.0043148779152789E-4,null,null,null,null,4461,6.9972041735100199E-4,{"$f":"$C4465*J$3","v":2.2039633459278777E-3},4.4668276331773695E-3,7.4444677172919495E-3,1.1013662929746955E-2,1.5050495795254739E-2,1.9435239319053537E-2,2.4137212749634172E-2,2.9137111266824774E-2,3.4501269261051175E-2,4.0351550412445446E-2,4.697231390282372E-2,5.4178632733915821E-2,6.1949179197592151E-2,7.0023658696690236E-2,7.8258415497642786E-2,8.6359883173730945E-2,9.4349496219545206E-2,0.10221009733244631,0.11031410695114706,0.11834753013468967,0.1260222784552445,0.13299650560863294,0.13946756874349905,0.14533338188701253,0.15053751192112952,0.15503581378680811,0.15881389809492139,0.16189664200449133,0.16434914486719465,0.16627039052846718]
[null,7,9.5061402505708061E-5,null,null,null,null,4575,6.6230627164797179E-4,2.0861171266323797E-3,4.2279857532580845E-3,7.0464110178594577E-3,1.0424760877785093E-2,1.4245743741972815E-2,1.8396034434323746E-2,2.2846592707276826E-2,2.7579145972015412E-2,3.2656481710104351E-2,3.8193947534156017E-2,4.4460697901932987E-2,5.1281693886866493E-2,5.8636748176275857E-2,6.6279484160443977E-2,7.4073927397378711E-2,8.1742208497049579E-2,8.9304615848711605E-2,9.6744909553026753E-2,0.10441559667729367,0.11201947163267247,0.11928385011867766,0.12588516439942082,0.13201021891001677,0.13756238622846056,0.14248825072319096,0.14674602777746579,0.15032209740474808,0.15324000657898987,0.15556137378069637,0.15737989017565096]
[null,7,1.0683522780767439E-4,null,null,null,null,4620,7.4433618213989459E-4,2.3444930600921747E-3,4.7516427194497432E-3,7.91914390569105E-3,1.1715919120295189E-2,1.6010149627994713E-2,2.0674474368614418E-2,2.567625631616902E-2,3.0994959731258445E-2,3.6701148635868881E-2,4.2924457015463303E-2,4.9967375439847785E-2,5.7633185544867495E-2,6.589919971922896E-2,7.4488526390413756E-2,8.3248350008647318E-2,9.1866385684351015E-2,0.10036543462422681,0.10872724553700801,0.11734798523536499,0.12589363774696333,0.13405774547077828,0.14147666520500904,0.14836033803883503,0.15460016876568181,0.16013612596358512,0.16492124978416442,0.16894023333812438,0.17221954000871031,0.17482842003028046,0.17687216868331865]
[null,7,3.0865354216828392E-5,null,null,null,null,4730,2.1504329975790266E-4,6.77338460764182E-4,1.3727787983159503E-3,2.2878893671964815E-3,3.3848010721202132E-3,4.6254306699478271E-3,{"$f":"$C4734*O$3","v":5.9729827672832889E-3},7.4180283266425083E-3,8.9546344466436625E-3,1.0603187507119147E-2,1.2401139563556283E-2,1.4435882001511179E-2,1.6650581676007303E-2,1.9038683996641503E-2,2.1520193285575938E-2,2.4050960190855994E-2,2.6540763687720455E-2,2.8996191184984445E-2,3.1411969772378374E-2,3.3902554478013734E-2,3.6371446033702112E-2,3.8730106954176065E-2,4.0873478482483898E-2,4.2862213890164987E-2,4.4664939354315134E-2,4.6264311428010581E-2,4.764676312230981E-2,4.8807872182777143E-2,4.9755284043548891E-2,5.0509005523133595E-2,5.1099457075497477E-2]
[null,7,9.5061402505708061E-5,null,null,null,null,4767,6.6230627164797179E-4,2.0861171266323797E-3,4.2279857532580845E-3,7.0464110178594577E-3,1.0424760877785093E-2,1.4245743741972815E-2,1.8396034434323746E-2,2.2846592707276826E-2,2.7579145972015412E-2,3.2656481710104351E-2,3.8193947534156017E-2,4.4460697901932987E-2,5.1281693886866493E-2,5.8636748176275857E-2,6.6279484160443977E-2,7.4073927397378711E-2,8.1742208497049579E-2,8.9304615848711605E-2,9.6744909553026753E-2,0.10441559667729367,0.11201947163267247,0.11928385011867766,0.12588516439942082,0.13201021891001677,0.13756238622846056,0.14248825072319096,0.14674602777746579,0.15032209740474808,0.15324000657898987,0.15556137378069637,0.15737989017565096]
[null,7,1.1383355079684651E-4,null,null,null,null,4812,7.9309449081799935E-4,2.4980708641282601E-3,5.0629026957912616E-3,8.4378934603747246E-3,1.2483379327956703E-2,1.7058906676590924E-2,2.202877156282633E-2,2.7358199047426184E-2,3.3025308181736018E-2,3.9105285337760892E-2,4.573625627394224E-2,5.3240526435311492E-2,6.1408491271401411E-2,7.0215977001656354E-2,7.936795406015229E-2,8.8701596598105253E-2,9.7884163266332855E-2,0.10693994888195298,0.11584950658895987,0.12503495440890469,0.13414039639871761,0.14283930021874633,0.15074420194221716,0.15807879500929831,0.16472737060167622,0.17062596489335632,0.17572454189531397,0.18000679202880907,0.18350091218116732,0.18628068887610644,0.18845831484167674]
[null,7,1.0230968970757206E-4,null,null,null,null,4915,7.1280611644262439E-4,2.2451803812445852E-3,4.550363229470512E-3,7.5836891292018335E-3,1.1219633022117332E-2,1.5331960011922918E-2,1.9798704050389547E-2,2.4588610615295912E-2,2.9682013860749694E-2,3.5146488718185695E-2,4.1106177880051289E-2,4.7850758421702534E-2,5.5191844964931659E-2,6.3107710945203052E-2,7.1333193911438317E-2,7.9721951577476233E-2,8.7974927435376687E-2,9.611395683318455E-2,0.10412156160396391,0.11237712694217247,0.12056078578534249,0.1283790620702619,0.13548371651384056,0.14207579710494486,0.1480513087277657,0.15335276289016514,0.1579351889619951,0.16178392845348277,0.16492432375949173,0.16742269167584628,0.16937986717706785]
[null,7,8.8530832084794724E-5,null,null,null,null,4960,6.1680686144360494E-4,1.9428041263752237E-3,3.9375297114527651E-3,6.562333546310817E-3,9.7085960281294188E-3,1.3267083315627299E-2,1.7132255495950894E-2,2.1277067341355177E-2,2.5684501561440042E-2,3.0413032235494512E-2,3.5570082774644414E-2,4.1406317144252788E-2,4.775872131961667E-2,5.4608494825021781E-2,6.1726186740435909E-2,6.8985163856433093E-2,7.6126645977667343E-2,8.3169527712623939E-2,9.00986848177774E-2,9.7242407673462108E-2,0.10432390825229056,0.11108923524087885,0.11723704950326931,0.12294132230058283,0.12811206436433809,0.13269952963373849,0.13666480403018835,0.13999520323903078,0.14271265659375032,0.14487454948113002,0.14656813662966281]
[null,7,6.6357496790658214E-5,null,null,null,null,5063,4.623220901109063E-4,1.4562115315638554E-3,2.9513403301190048E-3,4.9187386697265613E-3,7.2769916943889621E-3,9.944224151139977E-3,1.2841329538170623E-2,1.5948036345871972E-2,1.925158941576964E-2,2.2795817473262273E-2,2.6661238779515609E-2,3.103573627751588E-2,3.5797124256744771E-2,4.0931310988055546E-2,4.6266313577679991E-2,5.1707215231206576E-2,5.706004955774327E-2,6.2338978842816993E-2,6.7532666844380002E-2,7.2887180693469486E-2,7.8195056389052844E-2,8.3265946985709799E-2,8.7873986417615291E-2,9.2149573294266623E-2,9.6025256960860006E-2,9.946375070053172E-2,0.10243588681221401,0.10493215788081418,0.10696900084295703,0.10858942840426858,0.10985884156945633]
[null,8,9.9187259068999337E-5,null,null,null,null,5108,6.9105169940056235E-4,2.1766588166541919E-3,4.4114888608262105E-3,7.3522394653614577E-3,1.0877216521764984E-2,1.4864037747400043E-2,1.9194459425001E-2,2.3838180901702009E-2,2.8776136521484481E-2,3.4073838869226269E-2,3.9851641876529495E-2,4.6390381847382735E-2,5.3507422812832182E-2,6.1181701290118448E-2,6.9156147427835893E-2,7.7288885219012837E-2,8.528998518175844E-2,9.3180616262333621E-2,0.10094383371702075,0.10894744413068169,0.11688134259259576,0.12446100975375929,0.13134883438606093,0.13773972861379696,0.143532871189995,0.1486725281369696,0.15311510130135186,0.15684637956172395,0.15989093187819065,0.16231305109756697,0.16421049477116259]
[null,8,2.6944865533326175E-5,null,null,null,null,5163,1.8772869914644518E-4,5.9130355730342861E-4,1.1984097077835274E-3,1.9972837804215068E-3,2.9548667773140851E-3,4.0379127535661143E-3,5.2143000325450472E-3,6.4757972443682411E-3,7.8172250792881825E-3,9.2563804580671032E-3,1.0825958310818666E-2,1.260224965030878E-2,1.4535640224957149E-2,1.6620408002358176E-2,1.8786718281524926E-2,2.0996029520266003E-2,2.3169580484759415E-2,2.531312185725847E-2,2.7422050487668558E-2,2.959628343251889E-2,3.1751578671221116E-2,3.3810644667820994E-2,3.5681767131295797E-2,3.7417895210853536E-2,3.8991640157494872E-2,4.0387861472848674E-2,4.159471543433349E-2,4.2608341498173101E-2,4.343541398254637E-2,4.4093398458419211E-2,4.4608851401891803E-2]
[null,8,5.7822200964182242E-5,null,null,null,null,5255,4.0285547372150097E-4,1.2689049451349815E-3,2.5717213869625882E-3,4.2860612531614231E-3,6.3409817506389077E-3,8.6651389083296192E-3,1.1189601373087391E-2,1.389670507741202E-2,1.677533550715957E-2,1.9863683876444094E-2,2.3231911708885136E-2,2.704373532611196E-2,3.1192685270260138E-2,3.5666482374181074E-2,4.0315265206584801E-2,4.5056325735571723E-2,4.9720646680851126E-2,5.4320568690570621E-2,5.8846213657544659E-2,6.3511998095198974E-2,6.813714325598097E-2,7.255578575047239E-2,7.6571111749328111E-2,8.0296747217487571E-2,8.3673917404457468E-2,8.6670131632619399E-2,8.9259973924060251E-2,9.1435159763951571E-2,9.3210011872388615E-2,9.4622010405028351E-2,9.572814410045126E-2]
[null,8,9.9187259068999337E-5,null,null,null,null,5300,6.9105169940056235E-4,2.1766588166541919E-3,4.4114888608262105E-3,7.3522394653614577E-3,1.0877216521764984E-2,1.4864037747400043E-2,1.9194459425001E-2,2.3838180901702009E-2,2.8776136521484481E-2,3.4073838869226269E-2,3.9851641876529495E-2,4.6390381847382735E-2,5.3507422812832182E-2,6.1181701290118448E-2,6.9156147427835893E-2,7.7288885219012837E-2,8.528998518175844E-2,9.3180616262333621E-2,0.10094383371702075,0.10894744413068169,0.11688134259259576,0.12446100975375929,0.13134883438606093,0.13773972861379696,0.143532871189995,0.1486725281369696,0.15311510130135186,0.15684637956172395,0.15989093187819065,0.16231305109756697,0.16421049477116259]
[null,8,2.7766895013771099E-5,null,null,null,null,5403,1.934558951063986E-4,6.0934294797673478E-4,1.2349705920169636E-3,2.0582165821194892E-3,3.0450133619661858E-3,4.1611007248992986E-3,5.3733770315130148E-3,6.6733597906600637E-3,8.0557116830717659E-3,9.5387725750117735E-3,1.1156234848088961E-2,1.2986716988609939E-2,1.4979091121651265E-2,1.7127460647993503E-2,1.9359860361195969E-2,2.163657290010227E-2,2.3876434196256208E-2,2.6085370372769714E-2,2.8258637847409968E-2,3.0499201929664231E-2,3.272025055737797E-2,3.4842134197261072E-2,3.6770340553939816E-2,3.8559434140468064E-2,4.0181190636442994E-2,4.1620007639684972E-2,4.2863680101292025E-2,4.390822970065987E-2,4.4760534374957368E-2,4.5438592531887312E-2,4.5969770828110046E-2]
[null,8,4.4133607500526168E-5,null,null,null,null,5448,3.0748510191918644E-4,9.685095321562353E-4,1.9629024907443842E-3,3.2713964864017134E-3,4.8398434352931183E-3,6.6137890488576915E-3,8.5406205030675586E-3,1.0606855450158064E-2,1.2804010581009041E-2,1.5161235876520079E-2,1.7732083105621285E-2,2.0641511051612719E-2,2.3808255404491836E-2,2.7222943917365013E-2,3.0771192746695819E-2,3.4389873824784818E-2,3.7949982337135625E-2,4.1460937456878413E-2,4.4915199579880057E-2,4.847642512335347E-2,5.200663216762276E-2,5.5379223149723718E-2,5.844397714845042E-2,6.128762077840566E-2,6.3865293385273983E-2,6.615219600274963E-2,6.8128929528502399E-2,6.9789170690161606E-2,7.1143851505126837E-2,7.2221579228937335E-2,7.3065851317216046E-2]
[null,8,8.4953742848174152E-5,null,null,null,null,5493,5.9188477347508377E-4,1.8643051044450725E-3,3.7784337804869193E-3,6.2971823877501568E-3,9.3163200996522529E-3,1.273102666946109E-2,1.6440026525653833E-2,2.0417367203207661E-2,2.4646718995526815E-2,2.9184193336088453E-2,3.4132873191919433E-2,3.9733294448126524E-2,4.5829029663454056E-2,5.2402037995614152E-2,5.9232139491502758E-2,6.6197817557902869E-2,7.3050748016085798E-2,7.9809062037674738E-2,8.6458246474368949E-2,9.3313327130102416E-2,0.10010869960075509,0.10660067347853201,0.11250008523855271,0.11797387683123377,0.12293569500546898,0.12733780369059122,0.13114286113177512,0.13433869552423597,0.13694635014649947,0.1390208917281695,0.14064604946948184]
[null,8,3.683066715448917E-5,null,null,null,null,5596,2.5660448091887158E-4,8.0824691737177966E-4,1.6380942412754782E-3,2.730067219626005E-3,4.0389778388951114E-3,5.5193825495814964E-3,7.1273745532253827E-3,8.8517024726767132E-3,1.0685286761252844E-2,1.2652453851912143E-2,1.4797894117563173E-2,1.7225888980378367E-2,1.9868621216188875E-2,2.2718269436139853E-2,2.5679377286043827E-2,2.8699262717429761E-2,3.1670267787674539E-2,3.4600253046823237E-2,3.748292649505916E-2,4.0454863757431618E-2,4.3400915258713604E-2,4.6215431971595305E-2,4.8773050549141841E-2,5.114614665372872E-2,5.3297282878332151E-2,5.5205763827186637E-2,5.6855400434374308E-2,5.8240915761226378E-2,5.9371432866495003E-2,6.0270825264416621E-2,6.097539273651479E-2]
[null,8,1.1777874642306462E-4,null,null,null,null,5648,8.2058122820298062E-4,2.5846479600560687E-3,5.2383706613566205E-3,8.7303304452648316E-3,1.2916023071214519E-2,1.7650127134333282E-2,2.2792235520616076E-2,2.8306368075516453E-2,3.4169885509606729E-2,4.0460579972748413E-2,4.7321364328188634E-2,5.5085714348363561E-2,6.3536761095901145E-2,7.2649492985462777E-2,8.2118655439737717E-2,9.1775779459728715E-2,0.1012765916856443,0.11064622893421992,0.11986457036844229,0.12936836359982715,0.13878937819245821,0.14778976498533136,0.15596863148884121,0.16355742381691157,0.17043642296336486,0.1765394482706592,0.18181472962337508,0.18624539219220909,0.18986061010042288,0.19273672713423368,0.1949898243503691]
[null,8,9.3248623376550438E-5,null,null,null,null,5754,6.4967638239000981E-4,2.0463357906910086E-3,4.1473599247950363E-3,6.9120390593995044E-3,1.0225965273601019E-2,1.397408367538348E-2,1.8045230149905528E-2,2.2410918234352557E-2,2.7053223790138713E-2,3.2033736969175032E-2,3.7465605755841708E-2,4.3612851950790343E-2,5.0303774542783807E-2,5.7518571182314071E-2,6.5015563553232542E-2,7.2661370186341945E-2,8.018342053864759E-2,8.7601616108746033E-2,9.4900026685035846E-2,0.10242443718010687,0.10988330958496041,0.11700915956876998,0.12348458969003609,0.12949284210546944,0.13493913203549723,0.13977106246115509,0.1439476455799614,0.14745552113253116,0.15031778706238122,0.15259488681269903,0.15437872489995025]
[null,8,3.683066715448917E-5,null,null,null,null,5788,2.5660448091887158E-4,8.0824691737177966E-4,1.6380942412754782E-3,2.730067219626005E-3,4.0389778388951114E-3,5.5193825495814964E-3,7.1273745532253827E-3,8.8517024726767132E-3,1.0685286761252844E-2,1.2652453851912143E-2,1.4797894117563173E-2,1.7225888980378367E-2,1.9868621216188875E-2,2.2718269436139853E-2,2.5679377286043827E-2,2.8699262717429761E-2,3.1670267787674539E-2,3.4600253046823237E-2,3.748292649505916E-2,4.0454863757431618E-2,4.3400915258713604E-2,4.6215431971595305E-2,4.8773050549141841E-2,5.114614665372872E-2,5.3297282878332151E-2,5.5205763827186637E-2,5.6855400434374308E-2,5.8240915761226378E-2,5.9371432866495003E-2,6.0270825264416621E-2,6.097539273651479E-2]
[null,9,7.9271651847339378E-5,null,null,null,null,5902,5.5229683971088955E-4,1.7396119372975187E-3,3.525715020117243E-3,5.875998315378007E-3,8.6932024261468545E-3,1.1879517958429802E-2,1.5340443109513501E-2,1.9051761232751249E-2,2.2998234826266974E-2,2.7232222336788632E-2,3.1849912075738208E-2,3.7075751799055708E-2,4.2763776641075897E-2,4.8897152412733909E-2,5.527042579318639E-2,6.177020776921012E-2,6.8164783207586829E-2,7.4471070585081761E-2,8.0675527458469523E-2,8.7072109279448265E-2,9.3412976469129133E-2,9.9470737737645337E-2,0.1049755701260221,0.11008324975110212,0.11471319905822942,0.11882087478129687,0.12237143275112902,0.12535351526836039,0.1277867581417628,0.12972254498871638,0.13123900482141099]
[null,9,1.4058108065685923E-4,null,null,null,null,5936,9.7944832434485171E-4,3.0850439011895743E-3,6.2525356298960208E-3,1.0420549766069365E-2,1.5416605595529457E-2,2.1067247034220589E-2,2.7204883711059689E-2,3.3786569600877066E-2,4.0785282376897269E-2,4.8293874992868566E-2,5.6482928690018308E-2,6.5750481194894905E-2,7.5837677064537909E-2,8.6714662392341699E-2,9.8017084358658732E-2,0.10954385783857909,0.12088405707146513,0.13206768544050995,0.14307072665162865,0.15441448402198038,0.16565943654982249,0.1764023264183128,0.18616464709611585,0.19522265338978526,0.20343344831854362,0.21071803844224682,0.21701463078896707,0.22230308350958972,0.22661821892902392,0.23005116122963531,0.23274046512434252]
[null,9,4.5246699248577843E-5,null,null,null,null,5981,3.1524016997227941E-4,9.9293626790720796E-4,2.0124087669909294E-3,3.3539042314025178E-3,4.9619089108974548E-3,6.7805951277296779E-3,8.7560231121810803E-3,1.0874370478794849E-2,1.3126939961289535E-2,1.5543616730933994E-2,1.8179303183436094E-2,2.1162109682000992E-2,2.4408722353084941E-2,2.7909532572773055E-2,3.1547271627708352E-2,3.5257219300009114E-2,3.8907117150501352E-2,4.2506621912861031E-2,4.6048003826935149E-2,4.969904688114217E-2,5.3318289119958902E-2,5.677594006892718E-2,5.9917990091681611E-2,6.2833353130907099E-2,6.5476037103724835E-2,6.782061759020494E-2,6.9847206224121855E-2,7.1549320254134199E-2,7.2938167413565236E-2,7.4043076460271348E-2,7.4908641897265357E-2]
[null,9,6.3947622597344234E-5,null,null,null,null,6095,4.4553215486859164E-4,1.4033269780522469E-3,2.8441578829016493E-3,4.7401071366350613E-3,7.0127165885242549E-3,9.5830844108938436E-3,1.2374976975784116E-2,1.5368858964525051E-2,1.8552438441770406E-2,2.1967952425585486E-2,2.5692995033082096E-2,2.9908625950228591E-2,3.4497096827842001E-2,3.9444827699516086E-2,4.458608149384527E-2,4.9829388465273503E-2,5.4987826409660615E-2,6.0075043287429977E-2,6.5080114549537355E-2,7.0240171022041789E-2,7.5355283077060783E-2,8.0242016510216632E-2,8.4682707928019726E-2,8.88030203146188E-2,9.2537952589111946E-2,9.5851572158902776E-2,9.8715770592689295E-2,0.10112138575172866,0.1030842576401014,0.10464583689110886,0.10586914937174111]
[null,9,1.2479516225018269E-4,null,null,null,null,6129,8.6946559224874943E-4,2.7386228104023659E-3,5.5504353413849674E-3,9.2504211286220401E-3,1.3685467401813582E-2,1.8701595545545124E-2,2.4150033993591981E-2,2.9992659150986669E-2,3.6205483041263489E-2,4.2870932114512886E-2,5.0140432960830345E-2,5.8367327455482475E-2,6.7321827159991965E-2,7.6977430477549055E-2,8.7010697945092461E-2,9.7243124384884375E-2,0.10730992709122962,0.11723774035272624,0.12700524467671587,0.13707520597552794,0.14705745727599256,0.15659402277904541,0.16526012768613771,0.17330100601627946,0.18058980676065889,0.18705640669121831,{"$f":"$C6133*AI$3","v":0.19264595159911538},0.19734056137333839,0.20117114812287568,0.20421860365102049,0.20660592429411059]
[null,9,2.6166187190891436E-5,null,null,null,null,6219,1.8230353671251195E-4,5.7421550491336122E-4,1.1637769246412104E-3,1.9395643747860682E-3,2.869474227797421E-3,3.9212213117048042E-3,5.0636122326271835E-3,6.2886534986348903E-3,7.5913154765978033E-3,8.9888807749412686E-3,1.0513099474603304E-2,1.2238057858128036E-2,1.4115575473748865E-2,1.6140095649792959E-2,1.8243801834858943E-2,2.0389266296885634E-2,2.2500003919069513E-2,2.4581599194980579E-2,2.6629582000732167E-2,2.8740981894756209E-2,3.0833991362469729E-2,3.2833552512210637E-2,3.4650601499736977E-2,3.6336557299400704E-2,3.7864822668311364E-2,3.9220694652614796E-2,{"$f":"$C6223*AI$3","v":4.0392671800885335E-2},4.1377005135011254E-2,4.2180176092378993E-2,4.2819145507279027E-2,4.331970240151619E-2]
[null,9,6.3947622597344234E-5,null,null,null,null,6287,4.4553215486859164E-4,1.4033269780522469E-3,2.8441578829016493E-3,4.7401071366350613E-3,7.0127165885242549E-3,9.5830844108938436E-3,1.2374976975784116E-2,1.5368858964525051E-2,1.8552438441770406E-2,2.1967952425585486E-2,2.5692995033082096E-2,2.9908625950228591E-2,3.4497096827842001E-2,3.9444827699516086E-2,4.458608149384527E-2,4.9829388465273503E-2,5.4987826409660615E-2,6.0075043287429977E-2,6.5080114549537355E-2,7.0240171022041789E-2,7.5355283077060783E-2,8.0242016510216632E-2,8.4682707928019726E-2,8.88030203146188E-2,9.2537952589111946E-2,9.5851572158902776E-2,9.8715770592689295E-2,0.10112138575172866,0.1030842576401014,0.10464583689110886,0.10586914937174111]
[null,9,1.3137734573470536E-4,null,null,null,null,6321,9.1532459798638623E-4,2.8830684564349401E-3,5.843186944710213E-3,9.7383244101260993E-3,1.4407292317827575E-2,1.9687990619797532E-2,2.5423800957287319E-2,3.1574588948271365E-2,3.8115101396866219E-2,4.5132112245554599E-2,5.2785034913267893E-2,6.1445847903598971E-2,7.0872642839786004E-2,8.1037520327462878E-2,9.1599981445063552E-2,0.10237210595571151,0.11296987109137606,0.12342131593689391,0.13370399652643045,0.14430508685104515,0.15481384100998238,0.16485340216464087,0.1739765912372255,0.18244157684517673,0.19011481736283395,0.19692249098965267,0.20280685029191703,0.20774907209183877,0.21178169892357324,0.21498988913954958,0.21750312638249719]
[null,9,2.6166187190891436E-5,null,null,null,null,6435,1.8230353671251195E-4,5.7421550491336122E-4,1.1637769246412104E-3,1.9395643747860682E-3,2.869474227797421E-3,3.9212213117048042E-3,5.0636122326271835E-3,6.2886534986348903E-3,7.5913154765978033E-3,8.9888807749412686E-3,1.0513099474603304E-2,1.2238057858128036E-2,1.4115575473748865E-2,1.6140095649792959E-2,1.8243801834858943E-2,2.0389266296885634E-2,2.2500003919069513E-2,2.4581599194980579E-2,2.6629582000732167E-2,2.8740981894756209E-2,3.0833991362469729E-2,3.2833552512210637E-2,3.4650601499736977E-2,3.6336557299400704E-2,3.7864822668311364E-2,3.9220694652614796E-2,4.0392671800885335E-2,4.1377005135011254E-2,4.2180176092378993E-2,4.2819145507279027E-2,4.331970240151619E-2]
[null,9,9.5551362480547294E-5,null,null,null,null,6469,6.6571989227252578E-4,2.0968692706985806E-3,4.2497773925426257E-3,7.0827292213996385E-3,1.0478491576499304E-2,1.4319168329254325E-2,1.8490850209506967E-2,2.2964347292134202E-2,2.7721292808800455E-2,3.2824797856671403E-2,3.8390804566343417E-2,4.468985465589586E-2,5.1546007023262869E-2,5.8938970307486023E-2,6.6621098038796539E-2,7.4455714943608975E-2,8.2163519453577E-2,8.976490452719639E-2,9.7243546562380559E-2,0.10495376949793724,0.11259683590519466,0.11989865603003969,0.1265339944225006,0.13269061833429191,0.13827140231194696,0.14322265541215007,0.14750237765430763,0.15109687885253695,0.15402982734523932,0.1563631592033233,0.15819104849015228]
[null,10,1.7267914798535156E-4,null,null,null,null,6583,1.2030801111593038E-3,3.7894341817952741E-3,7.6801410280368226E-3,1.279981379241173E-2,1.8936590234073857E-2,2.5877410041723396E-2,3.3416417901445013E-2,4.1500862169838268E-2,5.0097550668109503E-2,5.9320536929396032E-2,6.9379350025887299E-2,8.0762909342505199E-2,9.3153256465977261E-2,0.10651372111938855,0.12039675990522902,0.13455537509180021,0.14848481660960058,0.1622219383412597,0.1757372404907811,0.18967105255505273,0.20348350023699305,0.21667925218827713,0.22867054724111224,0.23979671586870038,0.24988223424681835,0.25883007281873788,0.26656432977964911,0.27306026440819958,0.27836064980990299,0.28257741602611519,0.28588075316822492]
[null,10,3.8214380187373056E-5,null,null,null,null,6628,2.6624500583943551E-4,8.3861242198412936E-4,1.6996367688989194E-3,2.8326347234021382E-3,4.1907205768630601E-3,5.7267434842963845E-3,7.3951470868635861E-3,9.1842572977977772E-3,1.1086728594756125E-2,1.3127801344788574E-2,1.5353844919752545E-2,1.7873058552006809E-2,2.0615077152133628E-2,2.3571785484912344E-2,2.6644140940147505E-2,2.9777482226451765E-2,3.2860106736529594E-2,3.590017033806172E-2,3.8891144643383425E-2,4.1974736367664182E-2,4.5031469813445621E-2,4.795172676286847E-2,5.0605434019559817E-2,5.3067686369794628E-2,5.5299639898548622E-2,5.7279821692540214E-2,5.8991434469296396E-2,6.0429003037730647E-2,6.1601993206164184E-2,6.2535175406954718E-2,6.3266213189503651E-2]
[null,10,1.6760111232825962E-4,null,null,null,null,6704,1.1677007166343591E-3,3.6779969751616639E-3,7.4542884543654835E-3,1.2423405224264765E-2,1.8379715350486159E-2,2.5116424060276421E-2,3.2433729698407215E-2,4.0280431907370365E-2,4.8624314602297956E-2,5.7576077304480194E-2,6.7339087391934505E-2,7.8387886427482956E-2,9.0413866311303867E-2,0.10338143514204701,0.11685621058627504,0.13059845846034043,0.14411827205527911,0.1574514214787989,0.17056927444564618,0.18409333006087861,0.19749959029830733,0.21030729019054115,0.22194595306651277,0.23274493059038698,0.24253386062797941,0.25121856700442408,0.25872537998563749,0.26503028640924964,0.27017480153721007,0.27426756384528767,0.27747375860517731]
[null,10,1.7267914798535156E-4,null,null,null,null,6775,1.2030801111593038E-3,3.7894341817952741E-3,7.6801410280368226E-3,1.279981379241173E-2,1.8936590234073857E-2,2.5877410041723396E-2,3.3416417901445013E-2,4.1500862169838268E-2,5.0097550668109503E-2,5.9320536929396032E-2,6.9379350025887299E-2,8.0762909342505199E-2,9.3153256465977261E-2,0.10651372111938855,0.12039675990522902,0.13455537509180021,0.14848481660960058,0.1622219383412597,0.1757372404907811,0.18967105255505273,0.20348350023699305,0.21667925218827713,0.22867054724111224,0.23979671586870038,0.24988223424681835,0.25883007281873788,0.26656432977964911,0.27306026440819958,0.27836064980990299,0.28257741602611519,0.28588075316822492]
[null,10,1.1167896112253213E-4,null,null,null,null,6809,7.7808315902073608E-4,2.4507885150151947E-3,4.9670743763366738E-3,8.2781848507826935E-3,1.224709960188046E-2,1.6736023449957064E-2,2.1611820994080561E-2,2.684037549924732E-2,3.2400220169446853E-2,3.8365118283232087E-2,4.487058121751273E-2,5.2232813966451547E-2,6.0246179279177664E-2,6.8886960925458762E-2,7.786571352480566E-2,8.7022693122041764E-2,9.603145634490047E-2,0.10491583816925133,0.11365675982033405,0.12266834966178072,0.131601447987059,{"$f":"$C6813*AD$3","v":0.14013570291212407},0.14789098425117717,0.15508675147669396,0.16160948585424584,0.16739643423604386,0.17239850769150564,0.17659970534217931,0.18002769037753222,0.18275485272352154,0.18489126157527003]
[null,10,1.2582797066271027E-4,null,null,null,null,6923,8.7666131491849161E-4,2.7612877328747061E-3,5.5963709065976683E-3,9.3269778844192758E-3,1.3798728730274608E-2,1.8856370497224786E-2,2.4349900381212083E-2,3.0240879275282122E-2,3.6505120677774408E-2,4.3225733202490985E-2,5.0555396650415557E-2,5.8850377164508243E-2,6.7878984570454534E-2,7.7614497943454389E-2,8.7730801025990984E-2,9.8047911326254997E-2,0.10819802718621051,0.11820800332060698,0.12805634379604125,0.13820964438906722,0.14827450909323431,0.1578899994912957,0.166627825336047,0.17473525021041164,0.18208437328291896,0.18860449098362517,0.19424029512865115,0.19897375763066366,0.20283604642816905,0.20590872278739028,0.20831580096594191]
[null,10,1.6760111232825962E-4,null,null,null,null,6968,1.1677007166343591E-3,3.6779969751616639E-3,7.4542884543654835E-3,1.2423405224264765E-2,1.8379715350486159E-2,2.5116424060276421E-2,3.2433729698407215E-2,4.0280431907370365E-2,4.8624314602297956E-2,5.7576077304480194E-2,6.7339087391934505E-2,7.8387886427482956E-2,9.0413866311303867E-2,0.10338143514204701,0.11685621058627504,0.13059845846034043,0.14411827205527911,0.1574514214787989,0.17056927444564618,0.18409333006087861,0.19749959029830733,0.21030729019054115,0.22194595306651277,0.23274493059038698,0.24253386062797941,0.25121856700442408,0.25872537998563749,0.26503028640924964,0.27017480153721007,0.27426756384528767,0.27747375860517731]
[null,10,8.868239814936488E-5,null,null,null,null,7071,6.1786284370862353E-4,1.9461302351300057E-3,3.9442708192503444E-3,6.5735683562249307E-3,9.7252172849032811E-3,1.3289796754088467E-2,1.7161586165070151E-2,2.1313493988282372E-2,2.5728473799477802E-2,3.0465099786414672E-2,3.5630979270651855E-2,4.1477205357885377E-2,4.7840484941045008E-2,5.4701985357730215E-2,6.1831862864616123E-2,6.9103267454391284E-2,7.6256975896273657E-2,8.3311915146591434E-2,9.0252935068895535E-2,9.7408888081398137E-2,0.10450251229160686,0.11127942161781748,0.11743776102711455,0.12315179962193347,0.12833139407086408,0.1329267131471345,0.1368987761506838,0.14023487705112503,0.14295698272527871,0.14512257680453977,0.14681906339875792]
[null,10,1.1781094696928344E-4,null,null,null,null,7116,8.2080557397475626E-4,2.585354599230154E-3,5.2398028246434195E-3,8.7327173055222734E-3,1.2919554294041208E-2,1.765495265465692E-2,2.2798466886253772E-2,2.831410699736088E-2,3.4179227509000168E-2,4.0471641839299216E-2,4.7334301923684124E-2,5.5100774706405578E-2,6.3554131958424284E-2,7.2669355256268831E-2,8.2141106566449629E-2,9.1800870830778342E-2,0.10130428056560355,0.11067647946003158,0.11989734117604016,0.12940373273133737,0.13882732301631559,0.14783017050247776,0.15601127309676682,0.16360214019015373,0.17048302004545038,0.17658771391141467,0.18186443751874926,0.18629631142459577,0.18991251772838075,0.19278942108860686,0.195043134298402]
[null,10,6.6017957700762283E-5,null,null,null,null,7205,4.5995647312251591E-4,1.4487603653499915E-3,2.9362388652035463E-3,4.8935703898466913E-3,7.2397566681056784E-3,9.8933413876045907E-3,1.2775622819935013E-2,1.5866433181069246E-2,1.9153082578329674E-2,2.2679175473599097E-2,2.6524818130930061E-2,3.0876932130892293E-2,3.5613956964745022E-2,4.0721873008124264E-2,4.6029577372054813E-2,5.1442638933881138E-2,5.6768083793010259E-2,6.202000176916235E-2,6.71871146257524E-2,7.2514230413626729E-2,7.7794946686836994E-2,8.283989047022608E-2,8.7424351413029566E-2,9.167806089907575E-2,9.553391340613894E-2,9.8954813006618458E-2,0.10191174124520103,0.104395239354486,0.10642166016632065,0.10803379629823809,0.10929671411004972]
[null,10,8.868239814936488E-5,null,null,null,null,7263,6.1786284370862353E-4,1.9461302351300057E-3,3.9442708192503444E-3,6.5735683562249307E-3,9.7252172849032811E-3,1.3289796754088467E-2,1.7161586165070151E-2,2.1313493988282372E-2,2.5728473799477802E-2,3.0465099786414672E-2,3.5630979270651855E-2,4.1477205357885377E-2,4.7840484941045008E-2,5.4701985357730215E-2,6.1831862864616123E-2,6.9103267454391284E-2,7.6256975896273657E-2,8.3311915146591434E-2,9.0252935068895535E-2,9.7408888081398137E-2,0.10450251229160686,0.11127942161781748,0.11743776102711455,0.12315179962193347,0.12833139407086408,0.1329267131471345,0.1368987761506838,0.14023487705112503,0.14295698272527871,0.14512257680453977,0.14681906339875792]
[null,11,1.4127308547531292E-4,null,null,null,null,7308,9.842696200462798E-4,3.1002299079750488E-3,6.2833134896423306E-3,1.0471844510819962E-2,1.5492493227822927E-2,2.1170949725870965E-2,2.7338798676896932E-2,3.3952882655618029E-2,4.0986046318922283E-2,4.8531599685556322E-2,5.6760963676171769E-2,6.6074135342308771E-2,7.621098503531025E-2,8.7141511893894158E-2,9.8499569586045291E-2,0.11008308315326659,0.12147910406908971,0.13271778340717683,0.14377498665418376,0.15517458322226374,0.16647488858489837,0.17727065990456531,0.18708103522042321,0.19618362919240265,0.20443484143498084,0.21175528966592369,0.21808287673983917,0.22339736166015567,0.22773373816330167,0.23118357898683234,0.23388612087376956]
[null,11,1.4590642591969292E-4,null,null,null,null,7411,1.0165507599632804E-3,3.2019083031992216E-3,6.4893876361673281E-3,1.0815290118566098E-2,1.6000601302444819E-2,2.1865294422037135E-2,2.8235430623344819E-2,3.5066437044851309E-2,4.2330267728299509E-2,5.0123292985784003E-2,5.8622555838457685E-2,6.8241172061149713E-2,7.8710480520116144E-2,8.9999496414328195E-2,0.10173006489222161,0.11369348353278691,0.12546326031609628,0.13707053518208157,0.14849038207655835,0.16026385178297034,0.17193477382530992,0.18308461459646083,0.19321674128182115,0.20261787348319682,0.21113970114604472,0.21870023848345324,0.22523535174684967,0.23072413609468631,0.23520273295471406,0.23876571838013799,0.24155689566839919]
[null,11,1.1439277653242099E-4,null,null,null,null,7456,7.9699069581997892E-4,2.5103430414145718E-3,5.0877750244182479E-3,8.4793459771770729E-3,1.2544705948608207E-2,1.7142711315623387E-2,2.2136991467193622E-2,2.7492600626566891E-2,3.318755035138831E-2,3.9297396378879933E-2,4.5960943032619078E-2,5.3502079135282127E-2,6.1710170420135477E-2,7.0560924349015383E-2,7.975786197552201E-2,8.9137357542545384E-2,9.8365035055190606E-2,0.10746530868279532,0.11641863603352734,0.12564920885201372,0.13479938279878345,0.14354102139123556,0.15148475722336774,0.15885538266556468,0.16553662046122222,0.17146419255170184,0.1765878171380873,0.18089110451819426,0.18440239010111942,0.18719582289881626,0.18938414680426349]
[null,11,1.6081749073725677E-4,null,null,null,null,7501,1.1204382630435022E-3,3.5291307812220733E-3,7.1525776160414663E-3,1.1920570375841804E-2,1.7635800037777212E-2,2.4099841806273406E-2,3.1120980958244067E-2,3.8650089460438498E-2,4.6656255167597846E-2,5.5245697059968742E-2,6.4613551261507932E-2,7.5215152359936491E-2,8.6754383106716626E-2,9.9197092175605947E-2,0.11212647877146913,0.12531251190392323,0.13828511374033053,0.15107860660042427,0.16366551708498528,0.17664218924676109,0.18950583377515379,0.20179514456893177,0.21296273488649931,0.22332462594910807,0.23271735099597368,0.24105054561412295,0.24825352183726496,0.25430323843098684,0.25923953033529157,0.26316663890531078,0.26624306357181615]
[null,11,1.425713846890425E-4,null,null,null,null,7604,9.9331505477650173E-4,3.1287210111343145E-3,6.3410571209629946E-3,1.0568080729126893E-2,1.5634869192138568E-2,2.1365510687646024E-2,2.7590042151243849E-2,3.4264909541045864E-2,4.1362707956421801E-2,4.8977604934898791E-2,5.7282596754853164E-2,6.6681356439477868E-2,7.6911363749458117E-2,8.7942342115690506E-2,9.9404780322513639E-2,0.1110947463431938,0.12259549665559576,0.13393745942165436,0.14509627833192323,0.1566006371568151,0.16800479229039408,0.17889977671472826,0.18880030934905997,0.1979865561311763,0.20631359698846061,0.21370132011575338,0.22008705769509052,0.22545038271520529,0.22982661050485451,0.2333081553547651,0.2360355335931919]
[null,11,1.2706631505845627E-4,null,null,null,null,7649,8.8528903592979737E-4,2.7884631309283993E-3,5.6514479654757623E-3,9.41876996158293E-3,1.3934529842710564E-2,1.9041946729650417E-2,2.4589541555707983E-2,3.0538496912884815E-2,3.6864388266445378E-2,4.3651142149177431E-2,5.1052940970545892E-2,5.9429557090603997E-2,6.8547020140678205E-2,7.8378346220198472E-2,8.8594209576670566E-2,9.9012856408544639E-2,0.10926286531314794,0.11937135529770264,0.12931661887513818,0.13956984385557558,0.14973376259943433,0.1594438844898744,0.16826770423255524,0.17645491887150261,0.18387636883065173,0.19046065470614251,0.19615192399490211,0.20093197118496903,0.20483227095620268,0.20793518726548704,0.21036595486505397]
[null,11,1.8055025480258764E-4,null,null,null,null,7760,1.2579192285345554E-3,3.9621651778060166E-3,8.0302192575648218E-3,1.3383258306565523E-2,1.9799762922992088E-2,2.7056961023808977E-2,{"$f":"$C7764*O$3","v":3.493961394347081E-2},4.3392565499147606E-2,5.2381110537330293E-2,6.2024501409616205E-2,7.2541817998050886E-2,8.4444265740902164E-2,9.7399392959998499E-2,0.11136885786411653,0.1258847170136552,0.14068871396066393,0.15525309098382334,0.16961638184923589,0.18374774209336361,0.19831668888240514,0.21275873922558433,0.2265559834494103,0.23909386890032791,0.25072719350335415,0.26127243266066025,0.27062813398847507,0.27871493590574925,0.28550696995299407,0.29104895893078686,0.2954579349053767,0.29891184563904188]
[null,11,1.425713846890425E-4,null,null,null,null,7796,9.9331505477650173E-4,3.1287210111343145E-3,6.3410571209629946E-3,1.0568080729126893E-2,1.5634869192138568E-2,2.1365510687646024E-2,2.7590042151243849E-2,3.4264909541045864E-2,4.1362707956421801E-2,4.8977604934898791E-2,5.7282596754853164E-2,6.6681356439477868E-2,7.6911363749458117E-2,8.7942342115690506E-2,9.9404780322513639E-2,0.1110947463431938,0.12259549665559576,0.13393745942165436,0.14509627833192323,0.1566006371568151,0.16800479229039408,0.17889977671472826,0.18880030934905997,0.1979865561311763,0.20631359698846061,0.21370132011575338,0.22008705769509052,0.22545038271520529,0.22982661050485451,0.2333081553547651,0.2360355335931919]
[null,11,1.2902689561014927E-4,null,null,null,null,7841,8.9894867865786818E-4,2.8314879607670243E-3,5.7386474641384832E-3,9.5640976764777424E-3,1.4149533860054072E-2,1.9335756071704222E-2,2.4968947985547309E-2,3.1009693257075595E-2,3.7433190491110525E-2,4.4324661172039564E-2,5.1840666679971996E-2,6.0346530513292487E-2,6.960467223755766E-2,7.9587691601800889E-2,8.9961181493726047E-2,0.10054058372599191,0.11094874601769704,0.12121320581109986,0.13131192068160555,0.14172334867186137,0.15204409246734005,0.1619040375121244,0.17086400513452607,0.17917754510042,0.18671350495504044,0.19339938363133241,0.19917846684526058,0.20403226818136302,0.20799274796075806,0.21114354098203109,0.21361181431771073]
[null,11,7.796597295213996E-5,null,null,null,null,7944,5.4319998969337539E-4,1.7109588874438266E-3,3.4676431673807823E-3,5.7792150793809652E-3,8.5500171805388148E-3,1.1683851089858236E-2,1.5087771538474813E-2,1.8737960750759442E-2,2.2619432200867855E-2,2.6783681942512537E-2,3.1325313974876964E-2,3.6465079187604332E-2,4.2059416894078293E-2,4.8091770180210151E-2,5.4360069735186936E-2,6.0752794169810678E-2,6.7042044917720131E-2,7.3244461792406387E-2,7.9346725407460669E-2,8.5637949490957765E-2,9.1874376615698736E-2,9.7832360840894458E-2,0.10324652344627042,0.10827007476905708,0.11282376444294498,0.11686378287144436,0.12035585980172005,0.12328882460643055,0.1256819896740517,0.12758589228530728,0.12907737459384505]
[null,11,1.3515911984296537E-4,null,null,null,null,7989,9.4167275448140666E-4,2.9660592763507557E-3,6.0113865149911535E-3,1.0018647801545648E-2,1.4822014694451907E-2,2.0254721000543437E-2,2.6155640009569422E-2,3.2483482047730459E-2,3.9212266991058127E-2,4.6431266620967096E-2,5.4304483165340957E-2,6.3214602747612592E-2,7.2912753516224019E-2,8.337023297634566E-2,9.4236740744840827E-2,0.10531894719037263,0.11622177522384004,0.12697407105161551,0.13755274464511744,0.14845899358505318,0.15927024840851586,0.16959880423132401,0.17898460966311813,0.18769326485671914,0.19558738411228851,0.20259102062536752,0.20864476466842227,0.21372925122742936,0.2178779595925153,0.22117849944933193,0.22376408170336301]
[null,12,1.3952155600439713E-4,null,null,null,null,8103,9.720664658429308E-4,3.0617926923358265E-3,6.2054118234114016E-3,1.0342012673327079E-2,1.5300414472161877E-2,2.0908468431239516E-2,2.6999847266436044E-2,3.3531928626095879E-2,4.0477893844001946E-2,4.7929896064276008E-2,5.6057230899741621E-2,6.5254936165565686E-2,7.5266107347902525E-2,8.6061115541618077E-2,9.727835396367801E-2,0.10871825301776343,0.11997298398852675,0.13107232413112166,0.14199243815630067,0.15325070044773226,0.16441090256418653,0.17507282594272552,0.18476157043677011,0.1937513087890817,0.20190022099789881,0.2091299089769956,0.21537904547271028,0.2206276404400371,0.22491025375668022,0.22831732282469885,0.23098635810458898]
[null,12,6.3259971205502588E-5,null,null,null,null,8137,4.4074119010771692E-4,1.3882365069687037E-3,2.8135736477517418E-3,4.6891350889248619E-3,6.9373063679902718E-3,9.4800341165180713E-3,1.2241904473699267E-2,1.5203592191051402E-2,1.8352937512754325E-2,2.173172326728692E-2,2.5416709174789484E-2,2.958700792242094E-2,3.4126137350622178E-2,3.9020663523166355E-2,4.4106631597966246E-2,4.9293555435975134E-2,5.4396522873592638E-2,5.9429035109899012E-2,6.4380285071387822E-2,6.9484853632517621E-2,7.4544961079371475E-2,7.9379145740416934E-2,8.3772084833580548E-2,8.7848090044519503E-2,9.15428592719333E-2,9.4820846319096236E-2,9.7654245014604665E-2,0.10003399174343257,0.101975756176497,0.10352054321378623,0.10473070098286241]
[null,12,2.1236696651355297E-4,null,null,null,null,8193,1.4795907708634465E-3,4.6603811252236274E-3,9.4453109802164377E-3,1.5741666893465366E-2,2.3288893135270643E-2,3.1824960546216835E-2,4.1096700929292677E-2,5.103923843458659E-2,6.1611752138410775E-2,7.2954509138067433E-2,8.5325195749341776E-2,9.9325102445674981E-2,0.11456319264568515,0.1309943679367353,0.14806822350839383,0.16548099275288833,0.18261191605703939,0.19950631763833124,0.21612791759695185,0.23326421595481919,0.25025125607265469,0.26647986181604894,0.28122718356653376,0.2949105420260022,0.30731407174378428,0.31831844231510947,0.32783030699702453,0.33581923876921876,0.34233784152030461,0.34752377080175895,0.35158633247423665]
[null,12,4.3690836570066262E-5,null,null,null,null,8284,3.0440025405856929E-4,9.5879294901249411E-4,1.943209648680236E-3,3.2385761631102154E-3,4.791287649748067E-3,6.547436133316098E-3,8.4549366285553047E-3,1.050044204951176E-2,1.2675554195962696E-2,1.5009130601285354E-2,1.7554185775665317E-2,2.0434424851956096E-2,2.3569398805290236E-2,2.6949829415950057E-2,3.0462480397639533E-2,3.4044857015732503E-2,3.7569248698034172E-2,4.1044980119710743E-2,4.4464587317795227E-2,4.7990084824591779E-2,5.1484875025638165E-2,5.4823630449492775E-2,5.7857637268088534E-2,6.0672752010258728E-2,6.3224564086724E-2,6.5488523327096398E-2,6.7445425250765467E-2,6.9089010023664091E-2,7.0430099987600178E-2,7.1497015395489111E-2,7.2332817314224487E-2]
[null,12,6.2821355007188035E-5,null,null,null,null,8329,4.3768528885512726E-4,1.3786110991880071E-3,2.7940655930761252E-3,4.6566227344786958E-3,6.8892062046850035E-3,9.4143038222286278E-3,1.2157024612104944E-2,1.5098177318415739E-2,1.8225686495620626E-2,2.1581045268851597E-2,2.5240481140861085E-2,2.9381864911965285E-2,3.3889522057528459E-2,3.875011178619759E-2,4.3800816045045515E-2,4.8951776085230596E-2,5.4019361840957354E-2,5.9016980900061834E-2,6.3933901120426379E-2,6.9003076898194876E-2,7.4028099835063865E-2,7.8828766433145139E-2,8.3191246861725868E-2,8.7238990885126114E-2,9.0908142243905199E-2,9.416340120268378E-2,9.6977154385548894E-2,9.9340401020506064E-2,0.1012687021320194,0.10280277831053666,0.10400454538973554]
[null,12,1.7277033719277144E-4,null,null,null,null,8443,1.2037154392986838E-3,3.7914353238187285E-3,7.6841967926232855E-3,1.2806573177597896E-2,1.8946590356699128E-2,2.589107550474725E-2,3.343406459879554E-2,4.1522778138110422E-2,5.0124006415618115E-2,5.9351863194376048E-2,6.941598819566043E-2,8.0805558995215382E-2,9.3202449270811089E-2,0.10656996938052221,0.12046033958604035,0.13462643171995631,0.14856322916200479,0.16230760525678509,0.17583004462991128,0.18977121492644952,0.20359095674998912,0.21679367717532338,0.22879130464700909,0.23992334883346236,0.25001419321902274,0.25896675700714245,0.26670509831043365,0.27320446334234855,0.27850764779622156,0.28272664082194504,0.28603172240569319]
[null,12,6.3085105909471145E-5,null,null,null,null,8477,4.3952287879310895E-4,1.3843990978911031E-3,2.8057962748025494E-3,4.6761732272636771E-3,6.9181300372303557E-3,9.4538290939645848E-3,1.2208064998135358E-2,1.5161565920748608E-2,1.8302205718381724E-2,2.1671651722042887E-2,2.5346451470125715E-2,2.950522254059976E-2,3.4031804757727997E-2,3.8912801319812583E-2,4.3984710594141045E-2,4.9157296566432619E-2,5.424615821338008E-2,5.9264759413604491E-2,6.4202322966867953E-2,6.9292781311449378E-2,7.4338901442631347E-2,7.9159723291210793E-2,8.3540519277440661E-2,8.7605257460522126E-2,9.128981348514105E-2,9.4558739412539533E-2,9.7384305934048773E-2,9.9757474488585934E-2,0.10169387143244762,0.10323438831852697,0.10444120092963831]
[null,12,1.1448406836816925E-4,null,null,null,null,8591,7.9762673898547607E-4,2.5123464356109149E-3,5.0918353535398305E-3,8.4861129696714079E-3,1.2554717325809511E-2,1.7156392158357913E-2,2.2154658024910321E-2,2.751454126002972E-2,3.3214035873354003E-2,3.9328757899810746E-2,4.5997622436593326E-2,5.3544776787779649E-2,6.1759418588706635E-2,7.0617235914405968E-2,7.9821513211691078E-2,8.9208494140943284E-2,9.8443535856515982E-2,0.10755107201161988,0.11651154461850077,0.1257494839505307,0.13490696024804613,0.14365557515717436,0.15160565053493869,0.15898215814861208,0.16566872794583412,0.17160103057047918,0.17672874409594241,0.18103546574014009,0.18454955352541069,0.18734521563876777,0.18953528594912444]
[null,12,1.6206873183155653E-4,null,null,null,null,8636,1.1291558371824767E-3,3.5565891965995259E-3,7.2082282732077417E-3,1.2013318418690667E-2,1.777301544660468E-2,2.4287350716503821E-2,3.1363117868174438E-2,3.8950806627517508E-2,4.7019264337211195E-2,5.5675536414679268E-2,6.511627724122819E-2,7.5800364137059234E-2,8.7429375912263491E-2,9.9968895526075741E-2,0.11299887926319928,0.1262875063762614,0.13936104159027138,0.15225407426990087,0.16493891725904428,0.1780165544676047,0.1909802846308534,0.20336521245369521,0.21461969224992319,0.22506220404509505,0.23452800922467643,0.24292604029503764,0.25018505930189888,0.25628184573843593,0.26125654448055297,0.26521420793363903,0.26831456873388582]
[null,12,6.2536880918169694E-5,null,null,null,null,8670,4.3570331753646431E-4,1.3723683313185905E-3,2.7814132193067775E-3,4.6355361388434792E-3,6.8580097960925269E-3,9.3716730081803805E-3,1.2101973929079938E-2,1.502980820670202E-2,1.814315507677456E-2,2.1483319771013837E-2,2.5126184610993026E-2,2.9248814944266645E-2,3.3736060055419792E-2,3.8574639564236186E-2,4.3602472707159085E-2,4.8730107642929683E-2,5.3774745838209563E-2,5.8749734167223344E-2,6.3644389086237665E-2,6.8690610103458755E-2,7.369287821719317E-2,7.8471805945474302E-2,8.2814531743712547E-2,8.684394635837106E-2,9.049648269045836E-2,9.3737000852469471E-2,{"$f":"$C8674*AI$3","v":9.65380125102063E-2},9.8890557649891228E-2,0.10081012683096485,0.10233725624872984,0.10353358136324921]
[null,12,1.6512193672692872E-4,null,null,null,null,8730,1.1504279486549524E-3,3.6235916061523547E-3,7.3440237323441279E-3,1.2239636735562135E-2,1.8107840413480448E-2,2.474489892623697E-2,3.1953966108467756E-2,3.9684598964446718E-2,4.7905057953467653E-2,5.6724405116326461E-2,6.6342999596580271E-2,7.7228363481774295E-2,8.9076453639829717E-2,0.1018522046490372,0.11512765961113555,0.12866663051905469,0.14198645742217794,0.15512238131252257,0.16804619343700625,0.18137019961195419,0.19457815285234684,0.20719639972341092,0.21866290211289535,0.22930213987594941,0.23894627089535395,0.24750251206143034,0.25489828337156983,0.26110992686895818,0.26617834371684912,0.27021056539774779,0.27336933374315009]
[null,12,1.7277033719277144E-4,null,null,null,null,8731,1.2037154392986838E-3,3.7914353238187285E-3,7.6841967926232855E-3,1.2806573177597896E-2,1.8946590356699128E-2,2.589107550474725E-2,3.343406459879554E-2,4.1522778138110422E-2,5.0124006415618115E-2,5.9351863194376048E-2,6.941598819566043E-2,8.0805558995215382E-2,9.3202449270811089E-2,0.10656996938052221,0.12046033958604035,0.13462643171995631,0.14856322916200479,0.16230760525678509,0.17583004462991128,0.18977121492644952,0.20359095674998912,0.21679367717532338,0.22879130464700909,0.23992334883346236,0.25001419321902274,0.25896675700714245,0.26670509831043365,0.27320446334234855,0.27850764779622156,0.28272664082194504,0.28603172240569319]
[null,12,1.6206873183155653E-4,null,null,null,null,8732,1.1291558371824767E-3,3.5565891965995259E-3,7.2082282732077417E-3,1.2013318418690667E-2,1.777301544660468E-2,2.4287350716503821E-2,3.1363117868174438E-2,3.8950806627517508E-2,4.7019264337211195E-2,5.5675536414679268E-2,6.511627724122819E-2,7.5800364137059234E-2,8.7429375912263491E-2,9.9968895526075741E-2,0.11299887926319928,0.1262875063762614,0.13936104159027138,0.15225407426990087,0.16493891725904428,0.1780165544676047,0.1909802846308534,0.20336521245369521,0.21461969224992319,0.22506220404509505,0.23452800922467643,0.24292604029503764,0.25018505930189888,0.25628184573843593,0.26125654448055297,0.26521420793363903,0.26831456873388582]
[null,12,1.5542531010486445E-4,null,null,null,null,8733,1.0828701759276224E-3,3.4107996807898697E-3,6.9127530153957938E-3,1.1520875862434051E-2,1.7044474933993491E-2,2.3291778581087164E-2,3.0077500239730298E-2,3.7354159130513723E-2,4.5091879586674849E-2,5.3393319085756494E-2,6.2447070873677353E-2,7.2693202253897887E-2,8.3845524734293297E-2,9.5871032076254956E-2,0.10836689873799087,0.12111080662555439,0.13364843952883551,0.14601296894655372,0.15817784265746929,0.17071940940886438,0.18315173832245682,0.19502899080501584,0.20582213389084997,0.21583659266828498,0.22491438138670206,0.23296816553513225,0.23992962730168158,0.24577649802025278,0.25054727697270013,0.25434271032085454,0.25731598303897613]
[null,12,1.3658413980525055E-4,null,null,null,null,8734,9.5160107063672905E-4,2.9973312592034983E-3,6.0747662247349517E-3,1.0124277174753277E-2,1.4978287292597104E-2,2.0468272123026522E-2,2.6431406152344589E-2,3.2825964378307412E-2,3.9625692761317922E-2,4.6920804299859481E-2,5.4877030342639098E-2,6.3881091778674196E-2,7.3681492831680628E-2,8.4249228388491665E-2,9.5230304752198347E-2,0.10642935396371885,0.11744713352699129,0.1283127937819159,0.13900300125535692,0.15002423779266022,0.16094947866426149,0.17138693130621269,0.18087169387917476,0.18967216683179905,0.1976495159688364,0.20472699375767484,0.21084456409760055,0.21598265780389431,0.22017510714809296,0.22351044550898205,0.22612328827144501]
[null,12,1.1448406836816925E-4,null,null,null,null,8735,7.9762673898547607E-4,{"$f":"$C8739*J$3","v":2.5123464356109149E-3},5.0918353535398305E-3,8.4861129696714079E-3,1.2554717325809511E-2,1.7156392158357913E-2,2.2154658024910321E-2,2.751454126002972E-2,3.3214035873354003E-2,3.9328757899810746E-2,4.5997622436593326E-2,5.3544776787779649E-2,6.1759418588706635E-2,7.0617235914405968E-2,7.9821513211691078E-2,8.9208494140943284E-2,9.8443535856515982E-2,0.10755107201161988,0.11651154461850077,0.1257494839505307,0.13490696024804613,0.14365557515717436,0.15160565053493869,0.15898215814861208,0.16566872794583412,0.17160103057047918,0.17672874409594241,0.18103546574014009,0.18454955352541069,0.18734521563876777,0.18953528594912444]
[null,12,9.1619961151693911E-5,null,null,null,null,8736,6.3832926171341503E-4,2.0105948898499087E-3,4.0749229471989026E-3,6.7913147365607851E-3,1.0047360563410768E-2,1.3730015061982324E-2,1.7730055688130214E-2,2.2019493518029964E-2,2.6580717472595917E-2,3.1474241982187318E-2,3.6811238810610741E-2,4.2851118405366498E-2,4.9425178651510478E-2,5.6513963063499595E-2,6.3880014431404564E-2,7.1392280900691746E-2,7.8782952592180072E-2,8.6071583408782598E-2,9.3242521372859169E-2,0.10063551198532077,0.10796410918303528,0.11496550046420256,0.12132783198898198,0.12723114544240077,0.13258231153731487,0.13732984841084889,0.14143348414546589,0.14488009182945921,0.14769236598218013,0.14992969435345466,0.15168237627343215]
[null,12,6.3259971205502588E-5,null,null,null,null,8737,4.4074119010771692E-4,1.3882365069687037E-3,2.8135736477517418E-3,4.6891350889248619E-3,6.9373063679902718E-3,9.4800341165180713E-3,1.2241904473699267E-2,1.5203592191051402E-2,1.8352937512754325E-2,2.173172326728692E-2,2.5416709174789484E-2,2.958700792242094E-2,3.4126137350622178E-2,3.9020663523166355E-2,4.4106631597966246E-2,4.9293555435975134E-2,5.4396522873592638E-2,5.9429035109899012E-2,6.4380285071387822E-2,6.9484853632517621E-2,7.4544961079371475E-2,7.9379145740416934E-2,8.3772084833580548E-2,8.7848090044519503E-2,9.15428592719333E-2,9.4820846319096236E-2,9.7654245014604665E-2,0.10003399174343257,0.101975756176497,0.10352054321378623,0.10473070098286241]
[null,12,5.695970455611154E-5,null,null,null,null,8738,3.9684633893827736E-4,1.2499775100129596E-3,2.5333606808354068E-3,4.2221288470270964E-3,6.2463974232980007E-3,8.5358866304978305E-3,1.1022693319933049E-2,1.3689416907584132E-2,1.6525108667332623E-2,1.9567390139630141E-2,2.2885376293985567E-2,2.6640341401449098E-2,3.0727404140260529E-2,3.5134468503673036E-2,3.9713908446529327E-2,4.438424963919714E-2,4.8978995922939798E-2,5.3510303868430822E-2,5.7968442713826465E-2,6.2564630659973974E-2,6.7120785519081849E-2,7.1473517978733747E-2,7.5428949954299149E-2,7.9099012525621654E-2,8.2425807647181812E-2,8.5377329283804385E-2,8.7928540571295358E-2,9.0071280569580706E-2,9.1819658355995107E-2,9.3210595018932627E-2,9.4300229232785499E-2]
[null,12,4.433471765221638E-5,null,null,null,null,8739,3.0888626486487837E-4,9.729228831138482E-4,1.9718471395058067E-3,3.2863037437250863E-3,4.8618978673360246E-3,6.6439270818486945E-3,8.5795388145806159E-3,1.0655189280754441E-2,1.2862356514097768E-2,1.523032332754936E-2,1.7812885517323351E-2,2.0735571284931635E-2,2.3916746011243609E-2,2.7346994741458876E-2,3.0911412402224839E-2,3.4546583260817831E-2,3.8122914647379498E-2,4.1649868656782517E-2,4.5119871328061938E-2,4.8697324835887519E-2,5.2243618497915451E-2,5.5631577865299466E-2,5.8710297482893144E-2,6.1566899165320446E-2,6.4156317835072224E-2,6.6453641520716741E-2,6.8439382721158487E-2,7.0107189349834176E-2,7.1468043239687654E-2,7.2550682005180236E-2,7.3398801313239018E-2]
[null,12,4.3690836570066262E-5,null,null,null,null,8740,3.0440025405856929E-4,9.5879294901249411E-4,1.943209648680236E-3,3.2385761631102154E-3,4.791287649748067E-3,6.547436133316098E-3,8.4549366285553047E-3,1.050044204951176E-2,1.2675554195962696E-2,1.5009130601285354E-2,1.7554185775665317E-2,2.0434424851956096E-2,2.3569398805290236E-2,2.6949829415950057E-2,3.0462480397639533E-2,3.4044857015732503E-2,3.7569248698034172E-2,4.1044980119710743E-2,4.4464587317795227E-2,4.7990084824591779E-2,5.1484875025638165E-2,5.4823630449492775E-2,5.7857637268088534E-2,6.0672752010258728E-2,6.3224564086724E-2,6.5488523327096398E-2,6.7445425250765467E-2,6.9089010023664091E-2,7.0430099987600178E-2,7.1497015395489111E-2,7.2332817314224487E-2]
[null,12,6.3085105909471145E-5,null,null,null,null,8741,4.3952287879310895E-4,1.3843990978911031E-3,2.8057962748025494E-3,4.6761732272636771E-3,6.9181300372303557E-3,9.4538290939645848E-3,{"$f":"$C8745*O$3","v":1.2208064998135358E-2},1.5161565920748608E-2,1.8302205718381724E-2,2.1671651722042887E-2,2.5346451470125715E-2,2.950522254059976E-2,3.4031804757727997E-2,3.8912801319812583E-2,4.3984710594141045E-2,4.9157296566432619E-2,5.424615821338008E-2,5.9264759413604491E-2,6.4202322966867953E-2,6.9292781311449378E-2,7.4338901442631347E-2,7.9159723291210793E-2,8.3540519277440661E-2,8.7605257460522126E-2,9.128981348514105E-2,9.4558739412539533E-2,9.7384305934048773E-2,9.9757474488585934E-2,0.10169387143244762,0.10323438831852697,0.10444120092963831]
[null,12,8.8589567804330519E-5,null,null,null,null,8742,6.1721608153075835E-4,1.9440930784339874E-3,3.9401420628262874E-3,6.5666873219796962E-3,9.7150371894736201E-3,1.3275885352910065E-2,1.7143621879053023E-2,2.1291183597019748E-2,2.5701541926300552E-2,3.0433209740772064E-2,3.5593681721548191E-2,4.1433788136827056E-2,4.7790406810363333E-2,5.46447247932801E-2,6.1767138936490364E-2,6.9030932015852642E-2,7.6177152148478686E-2,8.3224706478468746E-2,9.0158460728128401E-2,9.7306923081818639E-2,0.10439312187732591,0.11116293731744248,0.11731483034296855,0.12302288763613836,0.1281970602251524,0.13278756904522437,0.13675547420023987,0.14008808296014227,0.14280733920741726,0.14497066640114323,0.1466653771589026]
[null,12,1.7267055112153801E-4,null,null,null,null,8743,1.2030202155900178E-3,3.789245524102835E-3,7.6797586707733241E-3,1.2799176551278124E-2,1.8935647472372551E-2,2.5876121730004399E-2,3.341475425880381E-2,4.1498796041620815E-2,5.009505655214061E-2,5.9317583645323933E-2,6.937589596191604E-2,8.0758888545895385E-2,9.3148618813608877E-2,0.10650841831377814,0.12039076592992527,0.13454867622718025,0.14847742426511853,0.16221386209159228,0.17572849137925783,0.1896616097460789,0.20347336977271727,0.21666846477101212,0.22865916283497092,0.23978477754416433,0.24986979381285568,0.25881718691495137,0.26655105882442726,0.27304667005165217,0.27834679157267295,0.28256334785638709,0.28586652054123685]
[null,12,2.2207091448248777E-4,null,null,null,null,8744,1.5471995524526431E-3,4.8733337171310408E-3,9.8769073240695636E-3,1.6460970460240865E-2,2.4353061498876883E-2,3.3279178056237077E-2,4.2974583605962548E-2,5.3371437845231171E-2,6.4427054569111034E-2,7.6288110273862744E-2,8.9224066056640475E-2,0.10386368790444707,0.11979807111496835,0.13698005653769979,0.15483408903054588,0.17304252160026312,0.19095622949249033,0.20862260798056106,0.22600371938207178,0.2439230479370309,0.26168629800953075,0.27865645762228441,0.29407764709003831,0.30838625626863159,0.32135655589883705,0.33286376286326103,0.34281026501010858,0.35116424497938103,0.35798071035460838,0.36340360675361394,0.36765180411010367]
[null,12,2.2973734542945214E-4,null,null,null,null,8745,1.6006126640152009E-3,5.0415731126906274E-3,1.0217882314630597E-2,1.7029243408760688E-2,2.5193788726768942E-2,3.4428056652672963E-2,4.4458171307924482E-2,5.5213950376573645E-2,6.6651234021523495E-2,7.8921762370319948E-2,9.2304298976042282E-2,0.1074493163649418,0.12393379344457967,0.14170894301526848,0.16017934036413473,0.17901637254705888,0.19754850543600341,0.21582477050502222,0.2338059203701548,0.25234386796085168,0.27072034885825191,0.28827635987407346,0.30422992650814878,0.31903250386114446,0.33245056994788086,0.34435503383264843,0.35464491355350353,0.36328729333738474,0.37033907976410296,0.37594918780616582,0.38034404332254346]
[null,12,2.1011918575838354E-4,null,null,null,null,8746,1.4639301635907005E-3,4.6110537030872667E-3,9.3453378601193147E-3,1.5575050510143993E-2,2.3042393754231935E-2,3.14881118591342E-2,4.0661716265875537E-2,5.0499017797661659E-2,6.0959627596526574E-2,7.2182328114174937E-2,8.442207820669799E-2,9.8273804037792081E-2,0.11335060792072839,0.12960786878332303,0.14650100752975881,0.16372947274503186,0.18067907519522186,0.1973946593673471,0.21384032936322214,0.23079524997531284,0.24760249215898272,0.26365932755469951,0.27825055748654964,0.29178908555965327,0.30406133113351452,0.31494922684625382,0.32436041397586973,0.33226478755435468,0.33871439468877268,0.34384543392669581,0.34786499574804791]
[null,12,1.9090509144543909E-4,null,null,null,null,8747,1.3300628438156254E-3,4.1894014850216172E-3,8.4907647644613966E-3,1.4150808890557191E-2,2.0935309980840006E-2,2.8608719628413975E-2,3.6943454897029791E-2,4.5881196311378755E-2,5.5385248323667147E-2,6.558170259248422E-2,7.670220357029274E-2,8.9287275118699216E-2,0.10298539894108352,0.11775603428513447,0.13310440043051461,0.14875742952214788,0.16415709611631682,0.17934414395026826,0.19428595958272665,0.20969045802592601,0.22496078231563033,{"$f":"$C8751*AD$3","v":0.23954931985674047},0.25280627244956261,0.26510678622941564,0.27625681117865036,0.28614907646221682,0.29469966898952377,0.30188123670488115,0.30774106733071965,0.31240290490347811,0.31605490276510223]
[null,12,1.828579645379027E-4,null,null,null,null,8748,1.2739973695103366E-3,4.0128077380380519E-3,8.1328578009313701E-3,1.3554316915804632E-2,2.005283432244416E-2,2.7402790568225598E-2,3.5386195906668028E-2,4.3947189174158026E-2,5.3050621631988017E-2,6.2817269860081903E-2,7.3469013918071022E-2,8.5523593235371148E-2,9.864430689043481E-2,0.11279232302502118,0.12749371716321151,0.14248693194274858,0.15723746408754929,0.17178433988446756,0.18609632063031809,0.20085148094963193,0.21547812289148432,0.22945171710080689,0.24214985599665584,0.25393187236680165,0.26461189588700518,0.27408717745611355,0.2822773411301045,0.28915618781082114,0.29476901192496446,0.29923434138845106,0.30273239840944055]
[null,12,1.7401055085868779E-4,null,null,null,null,8749,1.2123561837803422E-3,3.8186517429010815E-3,7.7393569898460803E-3,1.2898503814109261E-2,1.908259645974145E-2,2.6076931862892987E-2,3.3674067509574669E-2,4.1820845026966688E-2,5.048381631561135E-2,5.9777914292193451E-2,6.9914283554644935E-2,8.1385613188407466E-2,9.3871493234958484E-2,0.10733497067964302,0.12132505144447031,0.13559283337851386,0.14962967465289828,0.16347271330364282,0.17709222208335565,0.19113346760230515,0.20505241298675383,0.21834990774988722,0.23043365892654868,0.24164561331954523,0.25180889376855814,0.26082572259276809,0.2686196127639483,0.27516563280310191,0.28050688560793974,0.28475616423066979,0.28808497099440966]
[null,12,1.561143780066392E-4,null,null,null,null,8750,1.0876710097140723E-3,3.4259212371041546E-3,6.9434002517602712E-3,1.1571952908712926E-2,1.7120040493886504E-2,2.3395041151286596E-2,3.0210846861119293E-2,3.7519766341059142E-2,4.5291791472537618E-2,5.3630034858280218E-2,6.2723925859971871E-2,7.3015482790552991E-2,8.4217248360019897E-2,9.6296069998773451E-2,0.1088473362644455,0.12164774343042492,0.13424096110553027,0.14666030785214137,0.15887911373149,0.17147628269516649,0.18396372952226273,0.19589363902343401,0.20673463280008994,0.21679349002262066,0.2259115245209608,0.23400101459232442,0.24099333954228655,0.2468661319780818,0.25165806186560125,0.25547032201816594,0.25845677654555593]
[null,12,1.3952155600439713E-4,null,null,null,null,8751,9.720664658429308E-4,3.0617926923358265E-3,6.2054118234114016E-3,1.0342012673327079E-2,1.5300414472161877E-2,2.0908468431239516E-2,2.6999847266436044E-2,3.3531928626095879E-2,4.0477893844001946E-2,4.7929896064276008E-2,5.6057230899741621E-2,6.5254936165565686E-2,7.5266107347902525E-2,8.6061115541618077E-2,9.727835396367801E-2,0.10871825301776343,0.11997298398852675,0.13107232413112166,0.14199243815630067,0.15325070044773226,0.16441090256418653,0.17507282594272552,0.18476157043677011,0.1937513087890817,0.20190022099789881,0.2091299089769956,0.21537904547271028,0.2206276404400371,0.22491025375668022,0.22831732282469885,0.23098635810458898]
[null,12,1.4516312997111752E-4,null,null,null,null,8752,1.0113721116848432E-3,3.185596715450593E-3,6.4563285333327945E-3,1.0760193427127557E-2,1.5919088908128317E-2,2.1753905326897117E-2,2.8091589931913141E-2,3.4887796930667729E-2,4.2114623240359854E-2,4.9867948230604427E-2,5.8323913006415158E-2,6.7893528793217098E-2,7.8309503106597525E-2,8.9541008992427978E-2,0.10121181804595647,0.11311429104584424,0.12482410866461698,0.13637225220497692,0.14773392259436482,0.15944741432325946,0.17105888080005058,0.18215192056726887,0.1922324308233444,0.20158567052489862,0.21006408515822211,0.21758610659931885,0.2240879278183002,0.22954875046984666,0.23400453186523412,0.23754936625574061,0.24032632435689577]
[null,12,1.4775819375461346E-4,null,null,null,null,8753,1.0294522890631715E-3,3.2425452440937425E-3,6.5717475405871638E-3,1.0952552108506951E-2,1.6203672542415861E-2,2.2142797271254216E-2,2.8593779900313733E-2,3.5511481872696399E-2,4.2867501285552043E-2,5.075943153243348E-2,5.9366562571665164E-2,6.9107253226825496E-2,7.9709432657964513E-2,9.1141722821209206E-2,0.10302116952194834,0.11513642159750218,0.12705557421490621,0.13881016252587813,0.15037494412782657,0.16229783653697646,0.17411687980088419,0.18540822850339836,0.1956689468267008,0.20518939326740904,0.2138193754975512,0.22147586720960691,0.22809392070310247,0.23365236582320509,0.23818780268571185,0.24179600765349316,0.24462260910002143]
[null,12,1.6512193672692872E-4,null,null,null,null,8754,1.1504279486549524E-3,{"$f":"$C8758*J$3","v":3.6235916061523547E-3},7.3440237323441279E-3,1.2239636735562135E-2,1.8107840413480448E-2,2.474489892623697E-2,3.1953966108467756E-2,3.9684598964446718E-2,4.7905057953467653E-2,5.6724405116326461E-2,6.6342999596580271E-2,7.7228363481774295E-2,8.9076453639829717E-2,0.1018522046490372,0.11512765961113555,0.12866663051905469,0.14198645742217794,0.15512238131252257,0.16804619343700625,0.18137019961195419,0.19457815285234684,0.20719639972341092,0.21866290211289535,0.22930213987594941,0.23894627089535395,0.24750251206143034,0.25489828337156983,0.26110992686895818,0.26617834371684912,0.27021056539774779,0.27336933374315009]
[null,12,1.7277033719277144E-4,null,null,null,null,8755,1.2037154392986838E-3,3.7914353238187285E-3,7.6841967926232855E-3,1.2806573177597896E-2,1.8946590356699128E-2,2.589107550474725E-2,3.343406459879554E-2,4.1522778138110422E-2,5.0124006415618115E-2,5.9351863194376048E-2,6.941598819566043E-2,8.0805558995215382E-2,9.3202449270811089E-2,0.10656996938052221,0.12046033958604035,0.13462643171995631,0.14856322916200479,0.16230760525678509,0.17583004462991128,0.18977121492644952,0.20359095674998912,0.21679367717532338,0.22879130464700909,0.23992334883346236,0.25001419321902274,0.25896675700714245,0.26670509831043365,0.27320446334234855,0.27850764779622156,0.28272664082194504,0.28603172240569319]
[null,12,1.6206873183155653E-4,null,null,null,null,8756,1.1291558371824767E-3,3.5565891965995259E-3,7.2082282732077417E-3,1.2013318418690667E-2,1.777301544660468E-2,2.4287350716503821E-2,3.1363117868174438E-2,3.8950806627517508E-2,4.7019264337211195E-2,5.5675536414679268E-2,6.511627724122819E-2,7.5800364137059234E-2,8.7429375912263491E-2,9.9968895526075741E-2,0.11299887926319928,0.1262875063762614,0.13936104159027138,0.15225407426990087,0.16493891725904428,0.1780165544676047,0.1909802846308534,0.20336521245369521,0.21461969224992319,0.22506220404509505,0.23452800922467643,0.24292604029503764,0.25018505930189888,0.25628184573843593,0.26125654448055297,0.26521420793363903,0.26831456873388582]
[null,12,1.5542531010486445E-4,null,null,null,null,8757,1.0828701759276224E-3,3.4107996807898697E-3,6.9127530153957938E-3,1.1520875862434051E-2,1.7044474933993491E-2,2.3291778581087164E-2,3.0077500239730298E-2,3.7354159130513723E-2,4.5091879586674849E-2,5.3393319085756494E-2,6.2447070873677353E-2,7.2693202253897887E-2,8.3845524734293297E-2,9.5871032076254956E-2,0.10836689873799087,0.12111080662555439,0.13364843952883551,0.14601296894655372,0.15817784265746929,0.17071940940886438,0.18315173832245682,0.19502899080501584,0.20582213389084997,0.21583659266828498,0.22491438138670206,0.23296816553513225,0.23992962730168158,0.24577649802025278,0.25054727697270013,0.25434271032085454,0.25731598303897613]
[null,12,1.3658413980525055E-4,null,null,null,null,8758,9.5160107063672905E-4,2.9973312592034983E-3,6.0747662247349517E-3,1.0124277174753277E-2,1.4978287292597104E-2,2.0468272123026522E-2,2.6431406152344589E-2,3.2825964378307412E-2,3.9625692761317922E-2,4.6920804299859481E-2,5.4877030342639098E-2,6.3881091778674196E-2,7.3681492831680628E-2,8.4249228388491665E-2,9.5230304752198347E-2,0.10642935396371885,0.11744713352699129,0.1283127937819159,0.13900300125535692,0.15002423779266022,0.16094947866426149,0.17138693130621269,0.18087169387917476,0.18967216683179905,0.1976495159688364,0.20472699375767484,0.21084456409760055,0.21598265780389431,0.22017510714809296,0.22351044550898205,0.22612328827144501]
[null,12,1.1448406836816925E-4,null,null,null,null,8759,7.9762673898547607E-4,2.5123464356109149E-3,5.0918353535398305E-3,8.4861129696714079E-3,1.2554717325809511E-2,1.7156392158357913E-2,2.2154658024910321E-2,2.751454126002972E-2,3.3214035873354003E-2,3.9328757899810746E-2,4.5997622436593326E-2,5.3544776787779649E-2,6.1759418588706635E-2,7.0617235914405968E-2,7.9821513211691078E-2,8.9208494140943284E-2,9.8443535856515982E-2,0.10755107201161988,0.11651154461850077,0.1257494839505307,0.13490696024804613,0.14365557515717436,0.15160565053493869,0.15898215814861208,0.16566872794583412,0.17160103057047918,0.17672874409594241,0.18103546574014009,0.18454955352541069,0.18734521563876777,0.18953528594912444]
[null,12,9.1619961151693911E-5,null,null,null,null,8760,6.3832926171341503E-4,2.0105948898499087E-3,4.0749229471989026E-3,6.7913147365607851E-3,1.0047360563410768E-2,1.3730015061982324E-2,1.7730055688130214E-2,2.2019493518029964E-2,2.6580717472595917E-2,3.1474241982187318E-2,3.6811238810610741E-2,{"$f":"$C8764*T$3","v":4.2851118405366498E-2},4.9425178651510478E-2,5.6513963063499595E-2,6.3880014431404564E-2,7.1392280900691746E-2,7.8782952592180072E-2,8.6071583408782598E-2,9.3242521372859169E-2,0.10063551198532077,0.10796410918303528,0.11496550046420256,0.12132783198898198,0.12723114544240077,0.13258231153731487,0.13732984841084889,0.14143348414546589,0.14488009182945921,0.14769236598218013,0.14992969435345466,0.15168237627343215]

{"sheet":"AC AURORA Outputs","index":17,"n_rows":8764,"n_cols":107,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
[null,null,"AC Shape",null,null,null,null,"Res + Com AC 8760",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Res + Com AC 8760, GWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Res + Com AC 8760, MW"]
[null,null,null,null,null,null,null,"Year",2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,null,null,"Year",2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,null,null,"Year",2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"GWh",{"$f":"'Electric Demand Model'!D98+'Electric Demand Model'!D105","v":3.2400045595933298},{"$f":"'Electric Demand Model'!E98+'Electric Demand Model'!E105","v":10.005901419770311},{"$f":"'Electric Demand Model'!F98+'Electric Demand Model'!F105","v":20.027642679742222},{"$f":"'Electric Demand Model'!G98+'Electric Demand Model'!G105","v":33.159252481235328},{"$f":"'Electric Demand Model'!H98+'Electric Demand Model'!H105","v":48.883086988065976},{"$f":"'Electric Demand Model'!I98+'Electric Demand Model'!I105","v":66.72368132026611},{"$f":"'Electric Demand Model'!J98+'Electric Demand Model'!J105","v":86.426065628844981},{"$f":"'Electric Demand Model'!K98+'Electric Demand Model'!K105","v":107.88944931657451},{"$f":"'Electric Demand Model'!L98+'Electric Demand Model'!L105","v":131.02416602446294},{"$f":"'Electric Demand Model'!M98+'Electric Demand Model'!M105","v":156.11057936520771},{"$f":"'Electric Demand Model'!N98+'Electric Demand Model'!N105","v":183.45934320073164},{"$f":"'Electric Demand Model'!O98+'Electric Demand Model'!O105","v":213.92971525382796},{"$f":"'Electric Demand Model'!P98+'Electric Demand Model'!P105","v":246.66498599159559},{"$f":"'Electric Demand Model'!Q98+'Electric Demand Model'!Q105","v":281.69358237085333},{"$f":"'Electric Demand Model'!R98+'Electric Demand Model'!R105","v":318.13663496460293},{"$f":"'Electric Demand Model'!S98+'Electric Demand Model'!S105","v":356.01203005276591},{"$f":"'Electric Demand Model'!T98+'Electric Demand Model'!T105","v":394.89492622710225},{"$f":"'Electric Demand Model'!U98+'Electric Demand Model'!U105","v":435.35549562630115},{"$f":"'Electric Demand Model'!V98+'Electric Demand Model'!V105","v":476.60813502325487},{"$f":"'Electric Demand Model'!W98+'Electric Demand Model'!W105","v":519.08721266107295},{"$f":"'Electric Demand Model'!X98+'Electric Demand Model'!X105","v":560.95373165962451},{"$f":"'Electric Demand Model'!Y98+'Electric Demand Model'!Y105","v":600.53453690794902},{"$f":"'Electric Demand Model'!Z98+'Electric Demand Model'!Z105","v":636.34050140955026},{"$f":"'Electric Demand Model'!AA98+'Electric Demand Model'!AA105","v":669.48631910052222},{"$f":"'Electric Demand Model'!AB98+'Electric Demand Model'!AB105","v":699.74973749796357},{"$f":"'Electric Demand Model'!AC98+'Electric Demand Model'!AC105","v":727.0120449047555},{"$f":"'Electric Demand Model'!AD98+'Electric Demand Model'!AD105","v":751.15759688225455},{"$f":"'Electric Demand Model'!AE98+'Electric Demand Model'!AE105","v":772.14690823325554},{"$f":"'Electric Demand Model'!AF98+'Electric Demand Model'!AF105","v":790.06143019817921},{"$f":"'Electric Demand Model'!AG98+'Electric Demand Model'!AG105","v":805.11729727780244},{"$f":"'Electric Demand Model'!AH98+'Electric Demand Model'!AH105","v":817.64806999026882}]
[null,"Month","All Scenarios",null,null,null,null,"Hour end",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Month",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Month"]
[null,1,0,null,null,null,null,{"$f":"1","v":1},{"$f":"$C5*I$3","v":0},{"$f":"$C5*J$3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"1","v":1},{"$f":"SUMIF($B$5:$B$8764, $AP5, I$5:I$8764)","v":0},{"$f":"SUMIF($B$5:$B$8764, $AP5, J$5:J$8764)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($B$5:$B$8764, $AP5, Z$5:Z$8764)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"1","v":1},{"$f":"_xlfn.MAXIFS(I$5:I$8764, $B$5:$B$8764, $BX5) * 1000","v":0},{"$f":"_xlfn.MAXIFS(J$5:J$8764, $B$5:$B$8764, $BX5) * 1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"_xlfn.MAXIFS(Z$5:Z$8764, $B$5:$B$8764, $BX5) * 1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,1,0,null,null,null,null,{"$f":"H5+1","v":2},{"$f":"$C6*I$3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"AP5+1","v":2},{"$f":"SUMIF($B$5:$B$8764, $AP6, I$5:I$8764)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"BX5+1","v":2},{"$f":"_xlfn.MAXIFS(I$5:I$8764, $B$5:$B$8764, $BX6) * 1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,1,0,null,null,null,null,{"$f":"H6+1","v":3},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"AP6+1","v":3},1.7667889815175909E-2,5.4562628087228081E-2,0.10921163153172017,0.1808188872627999,0.26656166028334599,0.363847219331487,0.47128520241380578,0.58832599389443452,0.71448063910628723,0.85127797337234434,1.0004120060997401,1.1665683080924421,1.3450752039399667,1.5360877071096137,1.7348133032970006,1.9413495271867311,2.1533796995730694,2.3740129946367188,2.5989654828338495,2.8306057936269537,3.0589057947554146,3.2747416965453544,3.4699932228641286,3.650738849614573,3.8157666240642731,3.9644292060178952,4.0960959811778022,4.2105516349971488,4.3082403247339141,4.3903406414902904,4.4586715056945829,null,null,{"$f":"BX6+1","v":3},0.61941477037127157,1.9128995087162857,3.8288272326096586,6.3392906965308091,9.3453282379183573,12.756041845973831,16.522687116928854,20.625995193752725,25.048823919345555,29.844772404321329,35.073230562184364,40.898468817640655,47.156703901612502,53.853370398097077,60.820448573079297,68.061357874207047,75.494878340678099,83.230013845129761,91.116575017895585,99.237603132718689,107.24152404540631,114.80846876510084,121.65375026756421,127.99047253946078,133.77614598914681,138.98807565516202,143.604152965716,147.61682925416025,151.04167613481005,153.92001358104983,156.31561073516036]
[null,1,0,null,null,null,null,4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,4,5.1388912309466073E-2,0.1587011317978754,0.31765349539007232,0.52593071604180952,0.77532257268212712,1.0582878342499278,1.370782486926601,1.7112079159363678,2.0781419452993521,2.4760313530501716,2.9098033433872623,3.3930863908870159,3.9122924371837207,4.4678723552204174,5.0458866140227308,5.6466189034600873,6.2633309188567097,6.9050660197194924,7.5593639472415948,8.2331141088743376,8.8971486291804371,9.524930008074401,10.092839569954647,10.618557200105352,11.098557806773014,11.530958533041503,11.913925171023987,12.246831455757118,12.530969265253617,12.769766655463091,12.968514147402308,null,null,4,0.89985058940613316,2.7789517343303043,5.5623026876368007,9.2093613884455667,13.576361955405257,18.531252922349147,24.003221188654962,29.964274053493394,36.389508364876669,43.356789865736175,50.952396848466549,59.414972053868226,68.506580453162215,78.235117101240547,88.356492473737063,98.875674149935506,109.67467038489318,120.91183581226119,132.36898384805494,144.16675213718887,155.79439373592729,166.78722114612842,176.73165723206563,185.93728735911489,194.34238506237247,201.91398039113093,208.61995526828233,214.44934341976005,219.42476640221693,223.60625152559581,227.0864389770735]
[null,1,0,null,null,null,null,5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,5,0.34241787940342466,1.0574675074245898,2.1166090385711103,3.5044151044813598,5.1661788362568375,7.0516510219180368,9.1338853305579271,11.402229770201821,13.847208007117786,16.498450096435633,19.388787299553826,22.60902973784356,26.06863659380744,29.770612152807725,33.622073642635151,37.624911363728899,41.734226214431104,46.010276484825617,50.37003618339596,54.859411249454773,59.284048434313227,63.467121374158694,67.25125260271831,70.754247859694075,73.952618528793167,76.833818637674881,79.385626375315283,81.60386877305136,83.497153954886116,85.088323961952838,86.412630931455226,null,null,5,2.4287659805126065,7.5006045595661739,15.013082949650423,24.856775008909594,36.643645561398529,50.017277539130177,64.786540934755763,80.875881294816793,98.218083095905797,117.02331196963492,137.52443966592779,160.3655813047566,184.90453193535049,211.16260091835423,238.48097184584464,266.87305259654295,296.02037437188181,326.35034851280648,357.27407264060554,389.11715704146081,420.50105641440791,450.17154344621986,477.01234162455529,501.85904567185145,524.54505110974219,544.98136950436924,563.08131169426838,578.81527886192475,592.24432832937782,603.53047842501178,612.92377214228793]
[null,1,0,null,null,null,null,6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,6,0.3633491563285402,1.1221082477848168,2.2459928488023992,3.71863254879313,5.4819763642794888,7.4827034557926888,9.6922203205101027,12.099223832835749,14.693658390905059,17.506965272119071,20.573982643080228,23.991071654800301,27.662156922114583,31.590426375961812,35.677319517753475,39.92484219797511,44.28535072834849,48.822786860110135,53.449049399410335,58.212850418027813,62.907956266411446,67.346731561094458,71.36217868590326,75.079304594931642,78.473184862713694,81.530506608295013,84.238300927328908,86.592139766450998,88.601157445981968,90.289592292463297,91.694851331293322,null,null,6,2.1503395192765526,6.6407577067169514,13.292028063566963,22.00726873329435,32.442927730899633,44.283446574097319,57.35960582741302,71.604512373752414,86.958656076094655,103.60810980719707,121.75904959669845,141.98175113544471,163.70762992571227,186.95555248683354,211.14222715165243,236.27952475981149,262.08548482244089,288.9385215238612,316.3172424911146,344.50993102192399,372.29607412180525,398.56522534205658,422.3290747680187,444.32742704459042,464.41277673205741,482.50633676422245,498.53135576557821,512.46162803844265,524.35121147623829,534.34355111120237,542.66002575655614]
[null,1,0,null,null,null,null,7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,7,0.76462251618246035,2.3613354177559307,4.7264089470632804,7.8253936377527946,11.536128509730418,15.746406574953138,20.396056409615802,25.46129201013644,30.920952629433348,36.841202474082088,43.29535407596218,50.486187335523589,58.211523710533946,66.478071799963104,75.078423453511562,84.016799730781628,93.192940493069301,102.74140309895937,112.47678968706516,122.50160867454697,132.38186733211225,141.72271063799357,150.17271315125868,157.9949362554685,165.13692963779849,171.57067801775045,177.26888997025668,182.22224721496221,186.44997177802423,190.00307016353239,192.96026074301676,null,null,7,3.9468752308335664,12.188885462806482,24.397066538258617,40.393595096536245,59.547893125217257,81.280763736346429,105.28161039739382,131.42765306148493,159.60966289118008,190.16917033133811,223.48460448921304,260.60268704701781,300.47980045013685,343.15057355470054,387.54439429558522,433.68305119620049,481.04901534559156,530.33685314022875,580.58956656936721,632.3362898450913,683.33681277563505,731.55294857967453,775.17068794026784,815.54791718300783,852.41389507786801,885.6240106379347,915.03738931748728,940.6059314475383,962.4288584573867,980.76945883689541,996.03406588678376]
[null,1,0,null,null,null,null,8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,8,1.0147652207408611,3.1338353314598275,6.2726316803018936,10.385434818013392,15.310119367290518,20.897770345144611,27.068531525963962,33.790835425578983,41.036598656790112,48.893630739026584,57.459228058441632,67.002509018020646,77.255153304543654,88.226064203971717,99.639980953030232,111.50250551136328,123.68057810159043,136.35277589714903,149.27304898745814,162.57744094220888,175.6899803265818,188.08663713250911,199.30101871839997,209.6822457775491,219.16070912091774,227.69922839912215,235.26158392415022,241.8354089835112,247.44621399993417,252.16169201840333,256.08631376005127,null,null,8,4.2785012220254117,13.213025063559298,26.44696700375032,43.787562533622356,64.551250952889347,88.110169851928987,114.12762562725342,142.4705219558553,173.0204523295138,206.14764340608531,242.26232082057024,282.49915433944176,325.72683914012333,371.98291367888885,420.10681047867126,470.12214878725081,521.46791566440174,574.89703665306001,629.3721044578391,685.46671242552952,740.75242249247333,793.01979450041949,840.30240168759201,884.07222326884767,924.03576968199559,960.03627937567092,991.92104118451675,1019.6379139891653,1043.2944560430899,1063.1760779710867,1079.723254179363]
[null,1,0,null,null,null,null,9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,9,0.59209366593230173,1.8285254676717615,3.659945582212135,6.0596776949146252,8.9331251374795659,12.193399222368271,15.793905560648776,19.716225204721873,23.943972102583697,28.528381218933507,33.526222901021953,39.094521944867545,45.076719222652883,51.478009610114825,58.137784376204927,65.059312143807745,72.164955396611532,79.558910071874863,87.097611342403951,94.860437703103528,102.51132221815146,109.74450465631892,116.28785494921351,122.34507750739252,127.87555686722177,132.85759909505344,137.27007078247303,141.10575621890595,144.3795401869657,147.13092012146873,149.42085243971849,null,null,9,4.1842304989620214,12.921894744328776,25.864245491496806,42.822765524805831,63.128955437196005,86.168786879214224,111.61298481471771,139.3313855099297,169.20819137656807,201.605471651719,236.92441322872466,276.27468503059157,318.54990893643026,363.78679629572378,410.85035109429583,459.76367216320801,509.97810768889519,562.22999356486662,615.50478029821659,670.36342291760945,724.43099055742164,775.54672494833335,821.7875267610184,864.59294223025086,903.67594842124095,938.88323780169014,970.06546398078081,997.17163469496381,1020.3069383037238,1039.7504968124147,1055.9330793966947]
[null,1,0,null,null,null,null,10,0,{"$f":"$C14*J$3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,10,9.369931888109366E-2,0.28936568778826777,0.57918945586956461,0.95894907397535889,1.4136745400635897,1.9296156465078582,2.4993987922078413,3.1201091632686375,3.7891536532270971,4.5146402381880799,5.3055528731845287,6.1867408637924877,7.133428596819007,8.1464381657034295,9.2003531041474638,10.295690674462076,11.420164674621143,12.590264199024928,13.783269993444865,15.011743771228778,16.222502658117207,17.367159841253596,18.402650509236416,19.361211055765644,20.236414049680466,21.024826407798884,21.723103750526988,22.330104185618612,22.848183242397603,23.283591423027456,23.64597513163536,null,null,10,1.5713032749560192,4.8525566494096424,9.712795137633325,16.081224905868137,23.706804500284065,32.358947972843382,41.914002732518732,52.323088417385819,63.542719581376375,75.708864015494143,88.972179356677287,103.74937936227482,119.62498606922414,136.6127856835397,154.28655337019401,172.65496342877537,191.51198074920103,211.13412140801734,231.14039182917659,251.74144734676278,272.04543062933243,291.24091253936251,308.60571195538142,324.68042139821523,339.35725520033571,352.57864181360844,364.2884972165981,374.46767229437603,383.15566841135967,390.45730420056486,396.53434632772138]
[null,1,0,null,null,null,null,11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,1,0,null,null,null,null,12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,1,0,null,null,null,null,13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,1,0,null,null,null,null,14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,1,0,null,null,null,null,15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,1,0,null,null,null,null,16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,1,0,null,null,null,null,17,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,1,0,null,null,null,null,18,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$C22*Y$3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,1,0,null,null,null,null,19,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,1,0,null,null,null,null,20,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,1,0,null,null,null,null,21,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,1,0,null,null,null,null,22,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,1,0,null,null,null,null,23,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,1,0,null,null,null,null,24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,1,0,null,null,null,null,25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,1,0,null,null,null,null,26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,1,0,null,null,null,null,27,0,{"$f":"$C31*J$3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,1,0,null,null,null,null,28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,1,0,null,null,null,null,29,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,1,0,null,null,null,null,30,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,1,0,null,null,null,null,31,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,1,0,null,null,null,null,32,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,1,0,null,null,null,null,33,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,1,0,null,null,null,null,34,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,1,0,null,null,null,null,35,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$C39*Y$3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,1,0,null,null,null,null,36,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,1,0,null,null,null,null,37,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,1,0,null,null,null,null,38,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,1,0,null,null,null,null,39,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,1,0,null,null,null,null,40,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,1,0,null,null,null,null,41,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,1,0,null,null,null,null,42,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,1,0,null,null,null,null,43,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,1,0,null,null,null,null,44,0,{"$f":"$C48*J$3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,1,0,null,null,null,null,45,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,1,0,null,null,null,null,46,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,1,0,null,null,null,null,47,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,1,0,null,null,null,null,48,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,1,0,null,null,null,null,49,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,1,0,null,null,null,null,50,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,1,0,null,null,null,null,51,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,1,0,null,null,null,null,52,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$C56*Y$3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,1,0,null,null,null,null,53,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,1,0,null,null,null,null,54,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,1,0,null,null,null,null,55,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,1,0,null,null,null,null,56,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,1,0,null,null,null,null,57,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,1,0,null,null,null,null,58,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,1,0,null,null,null,null,59,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,1,0,null,null,null,null,60,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,1,0,null,null,null,null,61,0,{"$f":"$C65*J$3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,1,0,null,null,null,null,62,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,1,0,null,null,null,null,63,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,1,0,null,null,null,null,64,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,1,0,null,null,null,null,65,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,1,0,null,null,null,null,66,{"$f":"$C70*I$3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,1,0,null,null,null,null,{"$f":"H70+1","v":67},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,1,0,null,null,null,null,68,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,1,0,null,null,null,null,69,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,1,0,null,null,null,null,70,0,{"$f":"$C74*J$3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,1,0,null,null,null,null,71,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,1,0,null,null,null,null,72,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,1,0,null,null,null,null,73,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,1,0,null,null,null,null,74,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,1,0,null,null,null,null,75,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,1,0,null,null,null,null,76,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,1,0,null,null,null,null,77,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,1,0,null,null,null,null,78,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$C82*Y$3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,1,0,null,null,null,null,79,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,1,0,null,null,null,null,80,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,1,0,null,null,null,null,81,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,1,0,null,null,null,null,82,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,1,0,null,null,null,null,83,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,1,0,null,null,null,null,84,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,1,0,null,null,null,null,85,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,1,0,null,null,null,null,86,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,1,0,null,null,null,null,87,0,{"$f":"$C91*J$3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,1,0,null,null,null,null,88,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,1,0,null,null,null,null,89,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,1,0,null,null,null,null,90,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,1,0,null,null,null,null,91,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,1,0,null,null,null,null,92,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,1,0,null,null,null,null,93,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,1,0,null,null,null,null,94,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,1,0,null,null,null,null,95,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$C99*Y$3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,1,0,null,null,null,null,96,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,1,0,null,null,null,null,97,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,1,0,null,null,null,null,98,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,1,0,null,null,null,null,99,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,1,0,null,null,null,null,100,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,1,0,null,null,null,null,101,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,1,0,null,null,null,null,102,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,1,0,null,null,null,null,103,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,1,0,null,null,null,null,104,0,{"$f":"$C108*J$3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,1,0,null,null,null,null,105,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,1,0,null,null,null,null,106,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,1,0,null,null,null,null,107,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,1,0,null,null,null,null,108,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,1,0,null,null,null,null,109,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,1,0,null,null,null,null,110,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,1,0,null,null,null,null,111,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,1,0,null,null,null,null,112,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$C116*Y$3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,1,0,null,null,null,null,113,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,1,0,null,null,null,null,114,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,1,0,null,null,null,null,115,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,1,0,null,null,null,null,116,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,1,0,null,null,null,null,117,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,1,0,null,null,null,null,118,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,1,0,null,null,null,null,119,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,1,0,null,null,null,null,120,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,1,0,null,null,null,null,121,0,{"$f":"$C125*J$3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,1,0,null,null,null,null,159,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,1,0,null,null,null,null,218,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,1,0,null,null,null,null,263,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,1,0,null,null,null,null,366,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,1,0,null,null,null,null,411,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,1,0,null,null,null,null,525,0,{"$f":"$C529*J$3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,1,0,null,null,null,null,559,0,{"$f":"$C563*J$3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,1,0,null,null,null,null,644,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,1,0,null,null,null,null,706,{"$f":"$C710*I$3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,0,null,null,null,null,751,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,0,null,null,null,null,865,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,0,null,null,null,null,{"$f":"H902+1","v":899},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,0,null,null,null,null,1013,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,0,null,null,null,null,1058,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,0,null,null,null,null,1129,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,0,null,null,null,null,1205,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,0,null,null,null,null,1239,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,0,null,null,null,null,1353,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,0,null,null,null,null,1398,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,3,0,null,null,null,null,1432,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,3,0,null,null,null,null,1546,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,3,0,null,null,null,null,1580,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,3,0,null,null,null,null,1700,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,3,0,null,null,null,null,1738,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,3,5.0566401945390203E-5,null,null,null,null,1841,1.6383537286529328E-4,5.0596243301805608E-4,1.0127258297624969E-3,1.6767440891748229E-3,2.4718418249700179E-3,3.3739764889167E-3,4.3702551731468484E-3,5.4555812598087111E-3,6.6254206437525321E-3,7.8939503041088304E-3,9.2768788889254859E-3,1.0817655969587938E-2,1.2472960827505066E-2,1.4244230911601454E-2,1.6087024957173991E-2,1.8002247409042497E-2,1.9968415565794862E-2,2.2014360980974111E-2,2.4100358526028712E-2,2.6248372640132057E-2,2.8365411867867132E-2,3.0366870775376118E-2,3.2177449568406458E-2,3.3853514308576776E-2,3.5383826487503309E-2,3.6762383281793938E-2,3.7983336968281468E-2,3.9044690922613125E-2,3.9950563840950977E-2,4.0711884867335575E-2,4.1345520957000476E-2]
[null,3,2.2228070744621402E-5,null,null,null,null,1886,7.2019050563536447E-5,2.224118846223622E-4,4.4517585833330907E-4,7.3706620999166163E-4,1.0865767157862123E-3,1.4831387087284487E-3,1.9210847009772584E-3,2.3981743120070633E-3,2.912414431646782E-3,3.4700370021136708E-3,4.0779472594276401E-3,4.7552448450387998E-3,5.482886758842234E-3,6.2615048772451639E-3,7.0715636284489885E-3,7.9134605899491613E-3,8.7777523568680783E-3,9.6771127558411343E-3,1.0594079342758978E-2,1.1538307285658665E-2,1.2468919231789504E-2,1.3348724170978344E-2,1.4144621682999337E-2,1.4881389263522586E-2,1.5554086668634989E-2,1.6160075166334775E-2,1.6696784203858558E-2,1.7163336101449492E-2,1.7561541363041892E-2,1.7896204241609374E-2,1.8174739143946846E-2]
[null,3,2.6508205262131501E-6,null,null,null,null,1931,8.5886705915941963E-6,2.652384886679244E-5,5.3089686307123219E-5,8.7899227111142941E-5,1.2958029037262825E-4,1.7687250402826635E-4,2.2909998876878711E-4,2.8599556681020905E-4,3.4732154872760599E-4,4.1382112814031962E-4,4.8631779268208235E-4,5.6708928036178165E-4,6.5386460796460074E-4,7.4671913025117277E-4,8.4332312210454966E-4,9.4372399684268472E-4,1.0467955761402302E-3,1.1540492840058983E-3,1.2634026272798126E-3,1.3760070382167428E-3,1.486987666139196E-3,1.5919092771355E-3,1.6868244627972037E-3,1.7746880766905512E-3,1.8549109673718655E-3,1.9271784514377224E-3,1.9911839762364234E-3,2.0468228735967355E-3,2.0943110561386512E-3,2.1342214576332533E-3,2.1674382871487712E-3]
[null,3,5.7507113360774903E-6,null,null,null,null,2034,1.8632330949796119E-5,5.754105072234698E-5,1.1517319179330296E-4,1.9068928913969566E-4,2.8111252248473308E-4,3.8370863055327623E-4,4.97011355344376E-4,6.204410792279829E-4,7.5348215685697823E-4,8.9774687843712474E-4,1.0550217246537783E-3,1.2302480386340181E-3,1.4184991311552641E-3,1.6199384774403444E-3,1.8295119531124885E-3,2.0473224170044009E-3,{"$f":"$C2038*Y$3","v":2.2709267288136812E-3},2.5036037839218043E-3,2.7408358049449831E-3,2.9851207182628992E-3,3.2258829836699734E-3,3.4535007691025884E-3,3.6594105350611348E-3,3.8500225646001651E-3,4.0240587478467867E-3,4.180836408098655E-3,4.3196905075715067E-3,4.4403939782941678E-3,4.5434152228382638E-3,4.6299971683275293E-3,4.7020580250149201E-3]
[null,3,5.1895956043338502E-7,null,null,null,null,2079,1.6814313420487176E-6,5.1926582025437834E-6,1.0393536641595924E-5,1.7208311091961516E-5,2.5368345335953642E-5,3.4626892328462562E-5,4.4851633028732279E-5,5.5990261192729484E-5,6.7996243606206148E-5,8.1015077646369256E-5,9.5207980104849207E-5,1.1102087099176578E-4,1.2800915270450551E-4,1.4618757768408358E-4,1.6510004823898662E-4,1.8475584662518046E-4,2.0493449733219099E-4,2.2593189664248372E-4,2.4734034825064379E-4,2.6938527170918149E-4,2.9111230200554573E-4,3.1165313929881565E-4,3.3023498689746002E-4,3.4743632587657194E-4,3.6314181618531973E-4,3.7728985125354828E-4,3.8982041629421262E-4,4.0071302008672755E-4,4.1000993253101858E-4,4.1782331869260334E-4,4.2432628299135554E-4]
[null,4,0,null,null,null,null,2185,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,4,9.0371422616593403E-8,null,null,null,null,2226,2.9280382133469842E-7,9.042475458660347E-7,1.8099265606251076E-6,2.9966488196320411E-6,4.4176341130022085E-6,6.0299140031286674E-6,7.8104465020337866E-6,9.7501230200596897E-6,1.1840840280783439E-5,1.4107935142734432E-5,1.6579481837355969E-5,1.9333132707451174E-5,2.2291465693762575E-5,2.5457049780818553E-5,2.8750460288207039E-5,3.2173313624489861E-5,3.5687216267217932E-5,3.9343695483700943E-5,4.3071755192692975E-5,4.6910649870263319E-5,5.0694186752167055E-5,5.4271160430768472E-5,5.7506996380937414E-5,6.0502431079460801E-5,6.3237379253278756E-5,6.5701112757441445E-5,6.7883180639510932E-5,6.9780014566043507E-5,7.1398975401509857E-5,7.2759595528221747E-5,7.3892019284732519E-5]
[null,4,2.52820903439119E-5,null,null,null,null,2271,8.1914087990325043E-5,2.5297010366690935E-4,5.063406716048287E-4,8.3833521696717638E-4,1.2358666215215883E-3,1.6869141392173545E-3,2.185031599297318E-3,2.7276708047765407E-3,3.312564802666184E-3,3.9468017711516102E-3,4.6382356892356365E-3,5.4085903882946261E-3,6.2362064605192826E-3,7.1218025988001024E-3,8.0431591468832133E-3,9.0007283073135057E-3,9.9837692012260237E-3,1.1006696972142687E-2,1.2049649928301291E-2,1.3123609806866655E-2,1.418208292257314E-2,1.5182768416746062E-2,1.6088018046126445E-2,1.6926013603512435E-2,1.769113608155215E-2,1.8380384200394163E-2,1.8990834226892916E-2,1.9521487892725418E-2,1.9974404455510613E-2,2.0355048247223576E-2,2.0671852375019176E-2]
[null,4,7.6700107188256703E-7,null,null,null,null,2374,2.4850869701124886E-6,7.6745371141151267E-6,1.5361223402643333E-5,2.5433182195932168E-5,3.7493380116775372E-5,5.1177135092594922E-5,6.6288884975917187E-5,8.2751323270632547E-5,1.004956757832825E-4,1.1973698170532286E-4,1.4071351288183289E-4,1.6408432090721841E-4,1.8919230865145219E-4,2.1605927962088469E-4,2.4401114002296339E-4,2.7306160865356012E-4,3.0288483169717468E-4,3.3391813179533918E-4,3.6555895043078771E-4,3.9814044851157695E-4,4.3025211345945787E-4,4.606106335108979E-4,4.8807384666341521E-4,5.1349672436081482E-4,5.3670879871048295E-4,5.5761901771348441E-4,5.7613868196142246E-4,5.9223750626571708E-4,6.0597796381507739E-4,6.1752583000326984E-4,6.2713694610524832E-4]
[null,4,2.6691287720292602E-7,null,null,null,null,2419,8.6479893915165482E-7,2.6707039369597362E-6,5.3456357312421161E-6,8.8506314856647847E-6,1.3047525394545604E-5,1.7809409758763356E-5,2.3068229842323925E-5,2.8797083336926165E-5,3.4972037136703269E-5,4.166792390018332E-5,4.8967661143466343E-5,5.7100595817601913E-5,6.583806111623622E-5,7.51876445602039E-5,8.4914764582059158E-5,9.502419526023832E-5,1.0540254095211306E-4,1.1620198794372191E-4,1.2721284861737762E-4,1.385510614506141E-4,1.4972577449498848E-4,1.6029040110582745E-4,1.6984747411197566E-4,1.7869451967911663E-4,1.8677221575757365E-4,1.9404887666671114E-4,2.0049363541667822E-4,2.0609595289988191E-4,2.1087756950125471E-4,2.1489617430226176E-4,2.1824079890052207E-4]
[null,4,6.6580027107262701E-6,null,null,null,null,2464,2.1571959140537864E-5,6.661931877609056E-5,1.3334409925118084E-4,2.207743929057216E-4,3.2546372567521134E-4,4.4424645109996758E-4,5.7542497923425645E-4,7.1832824600851766E-4,8.7235925256152309E-4,1.0393846605866014E-3,1.2214728043385323E-3,1.4243446240648856E-3,1.6422961453733008E-3,1.8755166350193353E-3,2.1181545779756601E-3,2.3703290611424778E-3,2.629211489272097E-3,2.8985980700094918E-3,3.173258254939023E-3,3.4560840690007677E-3,3.7348314659817966E-3,3.9983605746178701E-3,4.2367567833296992E-3,4.4574417273654295E-3,4.6589356490914372E-3,4.8404481657065108E-3,5.0012093162246814E-3,5.1409562080959237E-3,5.2602311438997513E-3,5.360473147728217E-3,5.4439030664153124E-3]
[null,4,2.67808603236969E-6,null,null,null,null,2567,8.6770109558610049E-6,2.679666483355492E-5,5.3635750121908711E-5,8.8803330913816324E-5,1.3091311248185204E-4,1.7869175897209107E-4,2.3145643919327591E-4,2.8893722725477583E-4,3.5089398893300153E-4,4.1807756210310271E-4,4.9131990453359661E-4,5.7292218233010166E-4,6.6059005365875741E-4,7.5439964835556303E-4,8.5199727848379782E-4,9.5343084503989072E-4,1.0575625861824617E-3,1.1659194719521807E-3,1.2763975893195461E-3,1.3901602138093345E-3,1.5022823535632956E-3,1.6082831552487783E-3,1.7041746086560415E-3,1.7929419600457058E-3,1.8739899981476535E-3,1.9470008028239516E-3,2.0116646683187482E-3,2.0678758498769226E-3,2.1158524809277647E-3,2.156173388258918E-3,2.1897318756349737E-3]
[null,4,2.2527646859323599E-5,null,null,null,null,2618,7.298967854111681E-5,2.2540941369379017E-4,4.5117566171395013E-4,7.4699993001641927E-4,1.1012209210607467E-3,1.5031275299370016E-3,1.9469758859273448E-3,2.4304954140506826E-3,2.9516661422364864E-3,3.5168040029438089E-3,4.1329072966695326E-3,4.8193330779538893E-3,5.5567816969786677E-3,6.345893546188368E-3,7.1668697654961155E-3,8.0201132906996108E-3,8.8960534445828039E-3,9.8075348637351126E-3,1.0736859756084705E-2,1.1693813416019262E-2,1.2636967571247793E-2,1.352862997428971E-2,1.4335254098039259E-2,1.5081951373844996E-2,1.5763714976258513E-2,1.6377870610089041E-2,1.6921813078261582E-2,1.7394652872197325E-2,1.7798224896676724E-2,1.813739815340739E-2,1.8419686975948282E-2]
[null,4,0,null,null,null,null,2714,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,4,4.16865040339013E-5,null,null,null,null,2759,1.3506446314334595E-4,4.171110498980738E-4,8.3488240735860801E-4,1.3822933123201681E-3,2.0377650029175603E-3,2.7814770105140181E-3,3.6028005334710648E-3,4.4975339641507737E-3,5.4619394255173278E-3,6.5077042964424006E-3,7.6477786503941821E-3,8.9179819379000564E-3,1.0282600933560856E-2,1.1742820657826687E-2,1.3262004116783705E-2,1.4840896926912017E-2,1.6461788935133254E-2,1.8148448624606902E-2,1.9868126943237089E-2,2.1638931184542399E-2,2.3384199997660924E-2,2.5034185395310268E-2,2.6526810878943992E-2,2.7908544141825652E-2,2.9170120254930234E-2,3.0306590542616925E-2,3.1313134192527708E-2,3.2188105204830023E-2,3.2934898996986227E-2,3.3562525460734821E-2,3.4084889567960956E-2]
[null,4,4.9611266527355604E-6,null,null,null,null,2873,1.607407297558321E-5,4.9640544218267076E-5,9.9359671889933374E-5,1.6450725126944434E-4,2.4251518572448498E-4,3.3102463376660606E-4,4.2877065768233554E-4,5.3525322255342021E-4,6.5002748221641216E-4,7.7448435606272193E-4,9.1016503724651013E-4,1.0613324121578952E-3,1.2237362362995485E-3,1.3975175394046004E-3,1.5783161389344954E-3,1.7662207709892702E-3,1.9591237435353198E-3,2.1598537527665424E-3,2.3645133215744584E-3,2.5752574058270608E-3,2.7829625090880347E-3,2.9793278969422331E-3,3.1569658217580304E-3,3.3214064213314249E-3,3.4715470729458592E-3,3.6067988328367644E-3,3.7265879742973467E-3,3.8307186062633632E-3,3.9195948186545627E-3,3.9942888821033248E-3,4.0564556325865132E-3]
[null,5,0,null,null,null,null,2907,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,5,1.9434930962883199E-6,null,null,null,null,2952,6.2969264935123144E-6,1.9446400331465098E-5,3.8923585283008317E-5,6.4444778275362202E-5,9.5003942086567623E-5,1.2967701400487912E-4,1.6796846188902147E-4,2.0968239990911116E-4,2.5464456211547835E-4,3.0339983325385105E-4,3.5655196696021148E-4,4.1577092468674074E-4,4.7939169737072114E-4,5.4746953260647864E-4,6.182963537301031E-4,6.9190692260314042E-4,{"$f":"$C2956*Y$3","v":7.6747556288165859E-4},8.4611040018089609E-4,9.2628462005254727E-4,1.0088424141783423E-3,1.090209704817651E-3,1.1671347265633022E-3,1.2367233713781087E-3,1.301142039231344E-3,1.3599587839568563E-3,1.4129428901908463E-3,1.4598696037651866E-3,1.5006621854717029E-3,1.5354789352338377E-3,1.56473990896172E-3,1.5890933792195566E-3]
[null,5,2.4475178218239701E-5,null,null,null,null,3055,7.9299689023955974E-5,{"$f":"$C3059*J$3","v":2.4489622048301599E-4},4.9018012387791465E-4,8.1157861406184161E-4,1.1964222658906289E-3,1.6330739916905444E-3,2.1152933589672616E-3,2.6406134998909008E-3,3.2068398143449577E-3,3.8208342517161119E-3,4.4902001206391087E-3,5.2359679070147118E-3,6.0371694923439011E-3,6.8945006314610211E-3,7.7864508385097246E-3,8.7134578833787547E-3,9.6651236968869469E-3,1.0655403343743795E-2,1.1665069044957014E-2,1.2704752040689053E-2,1.372944255455592E-2,1.46981898170301E-2,1.5574547179482754E-2,1.6385796974658577E-2,1.7126499533429106E-2,1.7793749365850774E-2,1.8384716053677835E-2,1.8898433189671705E-2,1.9336894307457782E-2,1.9705389337461687E-2,2.0012082232811559E-2]
[null,5,8.47855559147449E-6,null,null,null,null,3100,2.7470558775142868E-5,8.4835591430336112E-5,1.6980548182638156E-4,2.8114256553389214E-4,4.1445797051120067E-4,5.657204413417042E-4,7.3276820198658486E-4,9.1474669376414642E-4,1.1108956754649923E-3,1.3235922255652041E-3,1.5554702401028007E-3,1.8138149834478886E-3,2.0913627962000194E-3,2.3883546978928786E-3,2.697339145232013E-3,3.0184677880360626E-3,3.3481385848077041E-3,3.6911857717215235E-3,4.0409485681436466E-3,4.4011097893704478E-3,4.7560773981211897E-3,5.0916654557744342E-3,5.3952483163076225E-3,5.676276974225407E-3,5.9328670494961655E-3,6.1640120383965177E-3,6.3687314431245803E-3,6.5466904862408089E-3,6.6985797566151053E-3,6.8262317626275413E-3,6.9324746156743189E-3]
[null,5,3.2050150543406E-4,null,null,null,null,3189,1.0384263389628808E-3,3.2069064682611831E-3,6.4188896291528137E-3,1.0627590339304011E-2,1.5667102969939256E-2,2.1385040311247758E-2,2.7699684142787687E-2,3.457873092641385E-2,4.199344245908259E-2,5.0033675700732375E-2,5.879899568177837E-2,6.8564795795931652E-2,7.9056499348177711E-2,9.0283217220971879E-2,0.10196327043988125,0.11410239158454728,0.12656441834405832,0.13953209174722084,0.15275362477707294,0.16636823310944393,0.17978651547576338,0.19247222314414372,0.20394808867042544,0.21457137313922486,0.22427084429518562,0.23300845486066857,0.24074714061899335,0.24747424650501337,0.25321587776390297,0.25804130582853729,0.26205743734713483]
[null,5,1.5456220240392499E-4,null,null,null,null,3247,5.0078224052950405E-4,1.5465341604762593E-3,3.0955165615398038E-3,5.1251670935675469E-3,7.5554775851781253E-3,1.031295913735796E-2,1.3358203048700442E-2,1.6675630902516395E-2,2.0251383668878513E-2,2.4128794965239231E-2,2.8355880136682624E-2,3.3065447949276197E-2,3.8125083490794319E-2,4.353918049429055E-2,4.9171898965502558E-2,5.5026003447247833E-2,6.1035829515796405E-2,6.7289504232653438E-2,7.3665603032821533E-2,8.0231262828610012E-2,8.6702244212011906E-2,9.281994064411378E-2,9.8354189376678017E-2,0.10347727995947363,0.10815486055925362,0.11236858283466022,0.11610057252656092,0.11934472671591334,0.12211363468582542,0.12444070266075274,0.12637748648901456]
[null,5,5.04185670535789E-6,null,null,null,null,3292,1.6335638714175766E-5,5.0448321166418969E-5,1.0097650453737018E-4,1.6718419946717158E-4,2.4646151990937348E-4,3.3641124007074665E-4,4.3574783850849311E-4,5.4396314347414138E-4,6.6060507003436392E-4,7.8708717134977758E-4,9.2497571967716321E-4,1.0786029693278167E-3,1.2436495135987361E-3,1.4202586771327719E-3,1.6039993262162786E-3,1.7949616409096124E-3,1.9910036317099247E-3,2.1950000248378738E-3,2.4029899213951164E-3,2.6171633438207675E-3,2.8282483333636082E-3,3.0278090817083378E-3,3.2083376239225429E-3,3.3754540871023401E-3,3.528037906076531E-3,3.6654905534789931E-3,3.7872289666213139E-3,3.8930540667972027E-3,3.9833765194893346E-3,4.0592860438797103E-3,4.1224644043033739E-3]
[null,5,9.1788419502712403E-5,null,null,null,null,3406,2.9739489770665351E-4,9.1842587702066286E-4,1.8383056679386063E-3,3.0436353771439856E-3,4.4869012950481818E-3,6.1244612517898809E-3,7.9329119679093767E-3,9.9030020337863688E-3,1.2026501116046442E-2,1.4329143347585165E-2,1.6839443155400844E-2,1.9636270447814175E-2,2.2640989210827255E-2,2.5856208709877756E-2,2.9201258909312258E-2,3.2677781562495532E-2,{"$f":"$C3410*Y$3","v":3.6246781148025931E-2},3.9960592865358205E-2,4.3747107435919912E-2,4.7646194834228252E-2,5.1489056443185577E-2,5.5122115999573951E-2,5.8408688889946152E-2,6.1451091108925514E-2,6.4228922452375964E-2,6.6731286561242484E-2,6.8947568615277718E-2,7.0874144330636435E-2,7.2518489987943413E-2,7.3900444231424944E-2,7.5050624053849949E-2]
[null,5,1.82862680906868E-5,null,null,null,null,3440,5.9247591991771248E-5,1.8297059585090358E-4,3.662308432662473E-4,6.0635898055864067E-4,8.9388923376413796E-4,1.2201271246199371E-3,1.5804102061123511E-3,1.9728953943594476E-3,2.3959430262819863E-3,2.8546799060646271E-3,3.3547867335098976E-3,3.9119761256957873E-3,4.5105820624278207E-3,5.1511243666593895E-3,5.8175317964316931E-3,6.5101314250545234E-3,{"$f":"$C3444*Y$3","v":7.2211544886407776E-3},7.9610273077763676E-3,8.715384131237491E-3,9.4921679331677316E-3,1.0257750323599078E-2,1.0981535539615202E-2,1.1636293005737097E-2,1.224240631411924E-2,1.2795811296275475E-2,1.329433715828679E-2,1.373586919494495E-2,1.411968536934825E-2,1.4447275120715341E-2,1.4722590742471077E-2,1.4951731811674701E-2]
[null,5,9.4655981574154796E-5,null,null,null,null,3554,3.0668581189304374E-4,9.4711842042258785E-4,1.895736176467436E-3,3.1387215918765579E-3,4.6270765812301794E-3,6.3157955496108854E-3,8.1807440756906432E-3,1.0212381726555385E-2,1.2402221044980562E-2,1.477680012392373E-2,1.7365524209614996E-2,2.0249727185230521E-2,2.3348316369009622E-2,2.6663982542453151E-2,3.0113535457273067E-2,3.3698668156852053E-2,3.7379166860679811E-2,4.1209001772210194E-2,4.5113810846853494E-2,4.9134709637025896E-2,5.3097626087926793E-2,5.6844186060202403E-2,6.0233434776310817E-2,6.3370884684927756E-2,6.623549825912689E-2,6.8816038726693132E-2,7.1101559649773077E-2,7.3088323518267634E-2,7.4784040179289232E-2,7.6209168056160972E-2,7.7395280647142115E-2]
[null,5,1.85027292985295E-4,null,null,null,null,3588,5.9948927292156678E-4,1.8513648535778205E-3,3.7056605099094627E-3,6.1353667240188993E-3,9.0447052581665455E-3,1.2345702132702334E-2,1.5991180966674633E-2,1.996249274871997E-2,2.4243046755162239E-2,2.8884717906310437E-2,3.394498564529156E-2,3.9582836102530758E-2,4.5639754632280642E-2,5.2121000997409211E-2,5.8863960366951434E-2,6.5871942190862773E-2,7.3066339213428505E-2,8.0552648842005942E-2,8.8185513038122817E-2,9.6045301781960482E-2,0.1037917504589799,0.11111527970825553,0.11774036039271438,0.12387324131385903,0.12947279969641898,0.13451707063643065,0.13898465675646304,0.14286825221736427,0.14618292772165969,0.1489686740509488,0.15128720900495046]
[null,6,7.6258046593549996E-5,null,null,null,null,3674,2.4707641866878258E-4,7.6303049667931242E-4,1.5272689086307529E-3,2.528659820721332E-3,3.7277287251724928E-3,5.0882175990140345E-3,6.59068293962167E-3,8.2274386529357906E-3,9.9916469575745247E-3,1.1904687834978094E-2,1.3990251141823474E-2,1.6313862193571296E-2,1.8810189994744455E-2,2.1481402329540548E-2,2.4260478332245896E-2,2.7148781975628145E-2,3.0113915683782851E-2,3.3199359670228523E-2,3.6345205367468339E-2,3.9584576849224097E-2,4.2777235805725386E-2,4.5795590696562347E-2,4.8526083605852449E-2,5.1053718915711907E-2,5.3361548085944087E-2,5.5440518394418908E-2,5.7281811022146016E-2,5.8882414905117177E-2,6.0248541355819495E-2,6.13966723690837E-2,6.2352244618444151E-2]
[null,6,2.52490656296421E-5,null,null,null,null,3746,8.1807087765511626E-5,2.5263966163150965E-4,5.0567926442783258E-4,8.3724014212858348E-4,1.2342522715411816E-3,1.6847106087067236E-3,2.1821774031744621E-3,2.724107786540135E-3,3.3082377670207875E-3,3.941646263873581E-3,4.6321769968463069E-3,5.401525420574549E-3,6.2280604198365463E-3,7.112499748730669E-3,8.032652775414751E-3,8.988971111744402E-3,9.9707279091207808E-3,1.0992319481293842E-2,1.2033910080823485E-2,1.3106467099987416E-2,1.4163557585866503E-2,1.516293593525553E-2,1.6067003082889095E-2,1.6903904009116601E-2,1.7668027046410913E-2,1.8356374835340483E-2,1.8966027461884288E-2,1.9495987961706707E-2,1.9948312902522729E-2,2.0328459478527301E-2,2.0644849781134494E-2]
[null,6,2.1363422348574701E-4,null,null,null,null,3780,6.9217585817900069E-4,2.1376029800875638E-3,4.2785898921367345E-3,7.0839511551965386E-3,1.0443100330281698E-2,1.4254461846965494E-2,1.8463565419546506E-2,2.3048878727051254E-2,2.7991245966503736E-2,3.335056240059623E-2,3.9193194325893466E-2,4.5702708598778501E-2,5.2696082743437185E-2,6.0179389730715564E-2,6.7964872973031498E-2,7.6056353591907072E-2,8.4363070922988337E-2,9.3006833248377371E-2,0.10181980883268311,0.11089479359822914,0.11983891487453598,0.12829472946870235,0.13594410889116015,0.14302518991537111,0.14949049180473276,0.15531465367801248,0.16047296992536023,0.16495700515733189,0.16878416014642672,0.17200060861888666,0.17467761051699079]
[null,6,4.3829376986792501E-5,null,null,null,null,3894,1.4200738128134266E-4,4.3855242541979524E-4,8.7779910116719709E-4,1.4533493776002979E-3,2.142515247878115E-3,2.9244573825325483E-3,3.7880006119319167E-3,4.7287273469935869E-3,5.7427075670662764E-3,6.8422294346242793E-3,8.0409087148942144E-3,9.3764061385371994E-3,1.0811172660467534E-2,1.2346454216492216E-2,1.3943730507173175E-2,1.5603785477015979E-2,1.7307998591779276E-2,1.9081360141077048E-2,2.0889437624906339E-2,2.2751269132745496E-2,2.4586252577057724E-2,2.6321054611727353E-2,2.7890407728243742E-2,2.9343168267356851E-2,3.0669595041207337E-2,3.1864484990069449E-2,3.2922769490245446E-2,3.3842717930141632E-2,3.4627900266880444E-2,3.5287789540976292E-2,3.583700550212679E-2]
[null,6,3.8845762524379498E-4,null,null,null,null,3928,1.2586044769986927E-3,3.8868687039474914E-3,7.7798905146039378E-3,1.2880964473720093E-2,1.8989007885969963E-2,2.5919322793194335E-2,3.3572864213345495E-2,4.1910479270377318E-2,5.0897336383411602E-2,6.0642344935641572E-2,7.1266180788542577E-2,8.3102629156583271E-2,9.5818894689089176E-2,0.10942602005419903,0.12358260172140173,0.13829558775252002,0.15339994526300374,0.16911716196782831,0.18514206430300759,0.20164338592474118,0.21790675447214275,0.23328222008414404,0.24719132002399966,0.26006706565099841,0.27182312129342784,0.28241337248733656,0.29179289626871646,0.29994635431162892,0.30690538697150099,0.31275395334323763,0.31762162755359208]
[null,6,1.21621859387736E-4,null,null,null,null,4042,3.9405537896248344E-4,1.2169363355228528E-3,2.4357991418634288E-3,4.0328899426752395E-3,5.9452519321010278E-3,8.1150581873655116E-3,1.0511298801346628E-2,1.3121715434200695E-2,1.5935402696622608E-2,1.8986458932493296E-2,2.2312666442125786E-2,2.6018529747459468E-2,2.9999854242147708E-2,3.4260097265535555E-2,3.8692369083752433E-2,4.3298845059419937E-2,4.8027855190523008E-2,5.2948744872740115E-2,5.7965967580849397E-2,6.3132351988236829E-2,6.8224235874932648E-2,7.3038127005297729E-2,7.7392914985153743E-2,8.1424170963656672E-2,8.510486418058251E-2,8.8420556698596581E-2,9.1357183626043253E-2,9.3909942699820101E-2,9.6088740171236559E-2,9.7919862720154932E-2,9.9443878597010205E-2]
[null,6,1.5177954749532699E-5,null,null,null,null,4087,4.917664259378718E-5,1.5186911897755877E-4,3.0397865433293728E-4,5.0328963368851971E-4,7.4194528232233612E-4,1.0127290158012392E-3,1.3117709132947524E-3,1.6375411796789696E-3,1.9886788630145581E-3,2.3694393095284559E-3,2.7845376094796943E-3,3.247015537703016E-3,3.7438699956745549E-3,4.2755324464585744E-3,4.8286634496613459E-3,5.4035344824301564E-3,5.9936973210950118E-3,6.60780601257638E-3,7.2339367066421335E-3,7.8786822248308221E-3,8.5141303557112885E-3,9.1148860267204253E-3,9.6583473356891027E-3,1.0161433056738936E-2,1.0620769851741476E-2,1.1034555919929613E-2,1.1401036015246585E-2,1.171961083315593E-2,1.1991516636899052E-2,1.2220033906148552E-2,1.2410225407355046E-2]
[null,6,1.6023176338526001E-5,null,null,null,null,4159,5.1915164395992201E-5,1.6032632287488736E-4,3.2090645030249904E-4,5.3131654976053949E-4,7.8326232278128701E-4,1.0691253117502374E-3,1.3848200898160042E-3,1.7287316714659369E-3,2.0994233168182769E-3,2.5013873414781816E-3,2.9396014070554844E-3,3.4278335515627411E-3,3.9523565670833817E-3,4.5136259437592819E-3,5.0975594017831092E-3,5.7044435361720868E-3,6.3274710381260755E-3,6.9757778763666085E-3,7.6367761918536229E-3,8.3174259435423187E-3,8.9882605601363588E-3,9.6224707822511191E-3,1.0196196065431278E-2,1.0727297347178356E-2,1.1212213436767151E-2,1.1649042195741281E-2,1.2035930632867793E-2,1.2372246069869107E-2,1.2659293614333477E-2,1.2900536427479688E-2,1.3101319208309528E-2]
[null,6,1.1370120073007599E-4,null,null,null,null,4234,3.6839240879668264E-4,1.1376830058146565E-3,2.2771670204796077E-3,3.7702468224282085E-3,5.5580656859358559E-3,7.586562683245199E-3,9.8267474363760241E-3,1.22671599334012E-2,1.4897605001638264E-2,1.7749960320491941E-2,2.0859547607074289E-2,2.4324065496203494E-2,2.8046105085311794E-2,3.2028898553522589E-2,3.6172517391701228E-2,4.0478995291351384E-2,4.4900027274236302E-2,4.9500442597147788E-2,5.4190917229866263E-2,5.9020839363192301E-2,6.3781112843716153E-2,6.8281497926313939E-2,7.2352679083444477E-2,7.6121398354088182E-2,7.9562385364073937E-2,8.2662142450898632E-2,8.5407520703030732E-2,8.7794030606136955E-2,8.98309332640541E-2,9.1542803429039685E-2,9.2967567332522788E-2]
[null,6,1.00444670163053E-4,null,null,null,null,4279,3.2544118931513978E-4,1.0050394677928525E-3,2.0116699631101903E-3,3.3306701783310791E-3,4.9100455490681148E-3,6.7020381622787898E-3,8.6810376555797059E-3,1.083692015067675E-2,1.3160679139716275E-2,1.5680475653301395E-2,1.842751321612783E-2,2.1488099686746597E-2,2.4776183158699908E-2,2.8294618968289165E-2,3.1955129365803137E-2,3.5759510932728986E-2,3.966509061394443E-2,4.3729139161856279E-2,4.7872746919438665E-2,5.2139543861600024E-2,5.6344812553284725E-2,6.0320493481240717E-2,6.3917011775474042E-2,6.7246332500728409E-2,7.0286131579665873E-2,7.3024485055024846E-2,7.5449777059309581E-2,7.7558041514910497E-2,7.9357459764806029E-2,8.0869741367637554E-2,8.2128390699629419E-2]
[null,7,3.33171499384227E-4,null,null,null,null,4382,1.0794771771314418E-3,3.3336811787156402E-3,6.6726397407412541E-3,1.1047717867633323E-2,1.6286451386343537E-2,2.2230428949908398E-2,2.879470187144189E-2,3.5945689596541694E-2,4.3653517849938213E-2,5.2011595796846624E-2,6.1123424450233249E-2,7.1275283993958605E-2,8.2181743228409251E-2,9.3852273205411466E-2,0.10599405968020925,0.1186130618515025,0.13156773467030736,0.14504804324297804,0.15879224696441793,0.17294506495346879,0.18689379586221444,0.20008099209363378,0.21201051897353068,0.22305376075194805,0.23313666923591578,0.24221969307131036,0.25026430282711348,0.25725734316096888,0.26322595130477416,0.26824213711422185,0.27241703344727725]
[null,7,8.1218591385387397E-4,null,null,null,null,4427,2.631486064124027E-3,8.1266521885479254E-3,1.6266169272185285E-2,2.6931477779183453E-2,3.9702154677400778E-2,5.4192034088794992E-2,7.0194033093558345E-2,8.7626290988373295E-2,0.10641598201952014,0.12679081356398894,0.14900309431251774,0.1737507012839293,0.20033782706333708,0.22878755962464303,0.25838609359912235,0.28914795597137855,0.32072809653401718,0.35358960106655363,0.38709441369405284,0.42159532218499374,0.45559871917771294,0.48774569165939557,0.51682679165954792,0.54374735789132389,0.56832688001879195,0.59046894207374245,0.61007961927209375,0.62712684229286997,0.64167676468620682,0.65390492784913312,0.66408224493590273]
[null,7,3.3866914810093201E-4,null,null,null,null,4461,1.0972895840406084E-3,3.3886901098155171E-3,6.7827446848181651E-3,1.1230015789483684E-2,1.6555193426792059E-2,2.2597252310892595E-2,2.9269842020236171E-2,3.6538827889122973E-2,4.4373842688139944E-2,5.2869836923157831E-2,6.2132019472948295E-2,7.2451394418488871E-2,8.3537820672102012E-2,9.5400925567036624E-2,0.10774306314315926,0.12057029093165364,0.13373872825471311,0.14744147482481845,0.16141247106629972,0.17579882410201292,0.18997772242520386,0.20338252001980281,0.21550889551449232,0.22673436135500258,0.23698364748228612,0.24621654990701008,0.25439390342565643,0.2615023356201252,0.2675694315126213,0.27266838919039815,0.27691217530997558]
[null,7,1.7922858032132501E-4,null,null,null,null,4575,5.8070141745053235E-4,1.7933435063005631E-3,3.5895259646729757E-3,5.9430857467281818E-3,8.7612462825949009E-3,1.1958790676843807E-2,1.5490021045415549E-2,1.93368728326592E-2,2.3483275264350081E-2,2.7979477512765714E-2,3.2881157628549859E-2,3.8342319153488895E-2,4.4209415254253197E-2,5.0487540853956271E-2,5.7019177432909393E-2,6.3807530723670125E-2,7.0776457003777909E-2,7.802814741618877E-2,8.5421799409812357E-2,9.3035264188197825E-2,0.100538940951304,0.10763295248393606,0.11405040466859381,0.11999108251693617,0.12541515203197987,0.13030133668478272,0.13462890968678462,0.13839079416214681,0.14160158850105528,0.14430003018324272,0.14654590278682728]
[null,7,2.9613849356943E-4,null,null,null,null,4620,9.5949006943605317E-4,2.9631325732550006E-3,5.9309559329256837E-3,9.8197310776814133E-3,1.4476163741669263E-2,1.975945047159032E-2,2.5594084880458844E-2,3.1950218992645746E-2,3.8801299147675349E-2,4.6230351803463555E-2,5.4329373526701717E-2,6.3352823605005729E-2,7.3046997367875677E-2,8.3420313131480656E-2,9.4212503827665162E-2,0.10542886627242073,0.11694358857110525,0.1289255206419454,0.14114201512872218,0.15372170518860451,0.16611999305583147,0.17784139309633529,0.18844491748463996,0.19826067000377137,0.20722283313825102,0.21529625178492509,0.22244667917394403,0.2286624222184892,0.23396760176619816,0.23842622356253937,0.24213706771687007]
[null,7,1.9307845934340799E-4,null,null,null,null,4730,6.2557508863189725E-4,1.9319240304712703E-3,3.8669063928849115E-3,6.4023373820559955E-3,9.4382711236055735E-3,1.2882905591037511E-2,1.6687011598729658E-2,2.0831128653452911E-2,2.5297944112758208E-2,3.0141590151041123E-2,3.5422047337350798E-2,4.1305219828983074E-2,4.7625695469220589E-2,5.4388962891089757E-2,6.1425331339661715E-2,6.8738254270307109E-2,7.6245703958457658E-2,8.4057768362212029E-2,9.2022764420825021E-2,0.10022455928546395,0.10830808227177581,0.11595028316869378,0.12286364362996771,0.12926338704341805,0.13510660124206098,0.14037036555431073,0.14503235153012245,0.1490849354284528,0.15254384372931393,0.1554508073491267,0.15787022963883213]
[null,7,5.2464115552069903E-4,null,null,null,null,4767,1.699839736037378E-3,5.2495076828944984E-3,1.0507325597855629E-2,1.7396708537957908E-2,2.564607924283778E-2,3.5005989268459291E-2,4.5342670938624999E-2,5.6603245357939543E-2,6.8740669864210152E-2,8.1902034747168367E-2,9.6250321807900344E-2,0.11223633301098242,0.12941060327712775,0.14778804655780969,0.16690757178129612,0.18677856282615293,0.20717813040504812,0.22840541028766925,0.25004824268916576,0.27233451506652412,0.29429941397155351,0.31506513337347425,0.33385041596412746,0.3512400760581974,0.36711751085623745,0.38142043931629727,0.39408818960645747,0.40510004616723033,0.41449874167150885,0.42239766917352844,0.42897182824896402]
[null,7,9.7200405959291995E-4,null,null,null,null,4812,3.1492975850242874E-3,9.7257767999033035E-3,1.9466949988785866E-2,3.2230928024827341E-2,4.7514558997833974E-2,6.4855689114282938E-2,8.4006486645881451E-2,0.10486898272295501,0.1273560212805547,0.15174011688838462,0.17832322636136191,0.20794055169427819,0.23975936774326165,0.27380730562574201,0.30923010069082491,0.34604513847520507,0.38383947140539004,0.4231673091148524,0.46326504207761426,0.50455487798933629,0.54524930441695252,0.58372200780028072,0.61852555065347703,0.65074342000762864,0.68015958554710065,0.70665865902037261,0.73012823356361345,0.7505299294048462,0.76794291748041854,0.78257728140250371,0.79475724334885722]
[null,7,3.60887758905024E-4,null,null,null,null,4915,1.169277984353696E-3,3.6110073392055051E-3,7.2277310828427798E-3,1.1966768314918873E-2,1.7641307711482469E-2,2.4079759817563849E-2,3.119010913577239E-2,3.8935981573355746E-2,4.7285017638968217E-2,5.6338397128474695E-2,6.6208231217899691E-2,7.7204615501143908E-2,8.9018373994846065E-2,0.10165976563974503,0.11481161721796125,0.12848038366897074,0.14251274492906371,0.15711446914356181,0.17200204172444553,0.18733222085351023,0.20244133506805209,0.21672556316977615,0.22964749745419186,0.24160941731776123,0.25253111456001892,0.26236974758263587,0.27108358172332031,0.27865836725774284,0.28512349894151895,0.29055697707025613,0.29507917955180635]
[null,7,5.3042394280938799E-4,null,null,null,null,4960,1.7185759932198887E-3,5.3073696824366213E-3,1.0623141195366446E-2,1.7588461441708825E-2,2.5928759736904245E-2,3.5391838124652658E-2,4.5842454492354884E-2,5.7227147094031081E-2,6.949835474600749E-2,8.2804789021151362E-2,9.7311228165752758E-2,0.1134734430490251,0.13083701442268458,0.14941702062524914,0.16874728827003568,0.18883730466816243,0.20946172376480196,0.23092297851383792,0.25280436615406399,0.27533628600162158,0.29754329008053743,0.31853789685992423,0.33753023772695656,0.35511157303424307,0.37116401474350408,0.38562459532829624,0.39843197420951032,0.40956520749316211,0.41906749886734229,0.42705349124613012,0.43370011311472484]
[null,7,2.29200203306524E-4,null,null,null,null,5063,7.4260970377285594E-4,2.2933546396763922E-3,4.5903397739473347E-3,7.6001074101914971E-3,1.1204013475915219E-2,1.5293081323964711E-2,1.9808871813114255E-2,2.4728283717987794E-2,3.0030765490874661E-2,3.5780576528804856E-2,4.2048918760089052E-2,4.9032734229484155E-2,5.6535664937874604E-2,6.4564226349542647E-2,7.2916981413140403E-2,8.1598029667662275E-2,9.0509997375966628E-2,9.9783568108160747E-2,0.10923868144487325,0.11897489467573479,0.12857070934193926,0.13764263795189116,0.14584937229524433,0.15344640044877611,0.16038278209822004,0.16663130849846172,0.17216547392065273,0.17697622834956611,0.1810822404260658,0.18453304822167144,0.18740510387495657]
[null,8,5.0908894774403504E-4,null,null,null,null,5108,1.649450511929244E-3,5.0938938250214135E-3,1.0195851537623493E-2,1.6881008953650876E-2,2.4885839317234638E-2,3.39682887129426E-2,4.3998554808645604E-2,5.4925326225258322E-2,6.670295481043359E-2,7.9474170580745268E-2,9.339712398387226E-2,0.10890925362975232,0.12557441816375853,0.14340708943542538,0.16195984473295788,0.18124178976378039,0.20103664246241382,0.2216346711629765,0.2426359339452358,0.26426156288100977,0.28557534498368803,0.30572549547841915,0.3239539162694996,0.34082808571991213,0.35623485754700301,0.37011379693780111,0.38240603058672501,0.39309145701627807,0.40221154215273847,0.40987631768167787,0.41625559557628705]
[null,8,3.02176926977822E-4,null,null,null,null,5163,9.7905462121204386E-4,3.0235525426692187E-3,6.0518915195743768E-3,1.0019961015661411E-2,1.4771341007243333E-2,2.016235697800552E-2,2.6115962922507941E-2,3.2601702247811962E-2,3.9592479849104169E-2,4.7173015141305855E-2,5.5437180553766667E-2,6.4644623944642224E-2,7.4536467459967864E-2,8.5121301070198441E-2,9.6133550712668839E-2,0.10757862120848082,0.11932813528643949,0.1315543858112623,0.14401998161395801,0.15685617875540619,0.16950727480964711,0.18146768090689347,0.19228741722746431,0.20230331855948935,0.21144822533067226,0.21968626560518134,0.2269824943019253,0.23332497990535148,0.23873833510098882,0.24328787074809591,0.24707438113900657]
[null,8,2.24318851191067E-4,null,null,null,null,5255,7.2679410066179477E-4,2.2445123116139423E-3,4.4925777979849578E-3,7.438245422945247E-3,1.0965397915835956E-2,1.496737954100095E-2,1.9386995754826268E-2,2.4201637326330842E-2,2.9391190400875161E-2,3.5018545821975285E-2,4.1153389107055807E-2,4.7988467961370775E-2,5.5331606286695353E-2,6.3189180785326024E-2,7.1364044477051566E-2,7.9860209591636075E-2,8.8582376192444731E-2,9.7658444638609468E-2,0.10691218931673348,0.11644104721210498,0.12583249665722904,0.13471121741975056,0.14274317024253785,0.15017840198876525,0.15696705723679388,0.16308250671510316,0.16849880919606997,0.17320710740561812,0.17722567239242693,0.18060298719941342,0.18341387573881024]
[null,8,3.1349804990495598E-4,null,null,null,null,5300,1.0157351111156746E-3,3.1368305826392226E-3,6.2786269242924532E-3,1.0395360989173348E-2,1.5324752444093011E-2,2.0917743976383164E-2,2.7094403035600644E-2,3.3823131966065699E-2,4.1075820539092318E-2,4.8940362200525479E-2,5.7514146330273415E-2,6.706654854879758E-2,7.7328992088198503E-2,8.8310388744003612E-2,9.9735214664727859E-2,0.1116090771642467,0.12379878928955801,0.136483098894251,0.14941572089862837,0.16273282889984556,0.17585790096220025,0.18826640622121782,0.19949150626743589,0.2098826554760608,0.21937017812711643,0.22791685833505515,0.23548644179387984,0.24206654997126661,0.24768271767224967,0.25240270264133979,0.25633107545050021]
[null,8,2.54341437128086E-4,null,null,null,null,5403,8.2406741598851886E-4,2.5449153468663369E-3,5.0938594214534278E-3,8.4337719301704455E-3,1.2432994595801942E-2,1.6970596997472911E-2,2.1981729737366711E-2,2.7440757590135357E-2,3.3324874685170841E-2,3.9705389106645055E-2,4.666131300424884E-2,5.4411191222060826E-2,6.2737127026281619E-2,7.1646350569961714E-2,8.09153289399904E-2,9.0548611358507822E-2,0.10043814305119068,0.1107289424192036,0.1212211980087515,0.13202538766302971,0.14267377827267161,0.15274081716221735,0.16184775763131184,0.17027811253761921,0.17797535386523297,0.1849092883105041,0.19105050270071211,0.19638895431405456,0.2009453595760759,0.20477469044631672,0.20796178518633082]
[null,8,1.9568630018534699E-4,null,null,null,null,5448,6.3402450485047334E-4,1.9580178288541627E-3,3.9191352974329036E-3,6.4888114349647289E-3,9.565750434333109E-3,1.3056910332309024E-2,1.6912397022484659E-2,2.1112487165794981E-2,2.5639634284197799E-2,3.0548701695768472E-2,3.590048010538497E-2,4.1863114477726386E-2,4.8268958493965786E-2,5.5123574920108574E-2,6.2254981049639446E-2,6.9666676982500328E-2,{"$f":"$C5452*Y$3","v":7.7275527075347183E-2},8.5193106204468891E-2,9.3265682580939049E-2,0.10157825611916978,0.10977096032363587,0.11751638166103726,0.12452311837892348,0.13100930080948781,0.13693143718664424,0.14226629725759496,0.14699125099000473,0.15109857167172042,0.15460419819462548,0.15755042511951931,0.16000252567008535]
[null,8,3.5818594963413501E-4,null,null,null,null,5493,1.1605241099968643E-3,3.5839733019859686E-3,7.1736202121766004E-3,1.1877178339149324E-2,1.7509234933868439E-2,2.3899485156784913E-2,3.0956602390409916E-2,3.8644484858961124E-2,4.6931015332492824E-2,5.5916616117861924E-2,6.5712559063608747E-2,7.6626618213152461E-2,8.8351932248890278E-2,0.10089868330734554,0.11395207270820447,0.12751850706562617,0.14144581415635632,0.1559382216293462,0.17071433744665859,0.1859297462099426,0.20092574507531435,0.21510303339046921,0.22792822678804139,0.2398005929740821,0.25064052423194477,0.26040549969966426,0.26905409716416512,0.27657217358258995,0.2829889036448377,0.28838170369231786,0.29287005041598213]
[null,8,1.8010859534863501E-4,null,null,null,null,5596,5.8355267015152736E-4,1.8021488499117434E-3,3.607150591192744E-3,5.972266387206035E-3,8.8042641337256998E-3,1.2017508519083085E-2,1.5566077281920212E-2,1.9431817169345986E-2,2.3598578499392366E-2,2.8116857168529165E-2,3.3042604607466927E-2,3.8530580517700412E-2,4.4426484148637015E-2,5.0735435439539407E-2,5.7299142452416074E-2,6.4120826660019697E-2,7.1123970473066234E-2,7.841126679456191E-2,8.5841221730771008E-2,9.3492068735824038E-2,0.10103258866479009,0.1081614319008337,0.11461039387232019,0.12058024053832309,0.1260309423163343,0.13094111820933427,0.13528993965991909,0.13907029504468302,0.1422968544321277,0.1450085455035944,0.14726544537546973]
[null,8,1.4429866187241401E-4,null,null,null,null,5648,4.6752832240983753E-4,1.4438381857001432E-3,2.8899620391456505E-3,4.7848357617317821E-3,7.0537640405707331E-3,9.6281379297157854E-3,1.2471165621139764E-2,1.5568303166533334E-2,1.8906611830279012E-2,2.2526547706526758E-2,2.6472937731857531E-2,3.0869771645873931E-2,3.559342740936499E-2,4.0648006994160768E-2,4.5906690717984845E-2,5.1372059547095762E-2,5.6982809434776502E-2,6.2821215457676841E-2,6.8773916121362494E-2,7.4903590182074029E-2,8.0944872850821012E-2,8.6656330083986863E-2,9.1823082848619078E-2,9.6605979988093324E-2,0.10097295076652911,0.10490686524488359,0.10839103608540751,0.11141976562698043,0.11400480717460289,0.11617734864752144,0.1179855223821577]
[null,8,2.3949761003978399E-4,null,null,null,null,5754,7.7597334854060535E-4,2.396389476328671E-3,4.7965725565290371E-3,7.9415617199616387E-3,1.1707382505008664E-2,1.5980162209259911E-2,2.0698836163249894E-2,2.5839265259828003E-2,3.1379974620314742E-2,3.7388110659893267E-2,4.393807423604372E-2,5.1235655519783319E-2,5.9075674625483937E-2,6.7464939741364402E-2,7.6192963740121578E-2,8.5264030343049191E-2,9.4576391048227806E-2,0.10426660072018476,0.11414650926358821,0.12432014683454007,0.13434707807537838,0.14382658633580223,0.15240202925910509,0.16034037337890725,0.16758838975672849,0.17411764722482506,0.17990044921652745,0.18492733912147311,0.18921782431707754,0.19282366849972396,0.19582475861631141]
[null,8,1.31074523991359E-4,null,null,null,null,5788,4.2468205537852843E-4,1.3115187657008567E-3,2.6251137309162374E-3,4.3463332348872103E-3,6.4073273581889429E-3,8.7457747680050116E-3,1.1328255412746808E-2,1.4141558212859857E-2,1.7173930193021273E-2,2.0462119880309871E-2,2.4046846081803262E-2,2.8040735594502472E-2,3.2331495624183623E-2,3.6922852220680279E-2,4.1699607992198066E-2,4.6664107374363682E-2,5.1760664481820255E-2,5.7064014356239597E-2,6.2471184428582488E-2,6.8039109309551482E-2,7.3526743358461807E-2,7.8714778565580623E-2,8.3408028318679509E-2,8.775260059482802E-2,9.1719363755623978E-2,9.5292757721875343E-2,9.8457624453834644E-2,0.10120878844807353,0.10355692588715865,0.10553036649789743,0.10717283156642787]
[null,9,2.0237430464554299E-4,null,null,null,null,5902,6.5569366979608887E-4,2.0249373421778682E-3,4.0530802610022317E-3,6.7105806634559957E-3,9.8926807381374427E-3,1.3503158610579659E-2,1.7490414934887566E-2,2.1834052284032322E-2,2.6515924490962867E-2,3.159276994684676E-2,3.7127457010976091E-2,4.3293877367512446E-2,4.9918655020451758E-2,5.7007542855413429E-2,6.4382680283234461E-2,7.2047687027376656E-2,{"$f":"$C5906*Y$3","v":7.9916586103262813E-2},8.8104765700988422E-2,9.6453239913740274E-2,0.10504991371267773,0.11352262138293902,0.12153275932237935,0.1287789664905539,0.13548682829767228,0.14161136655205162,0.14712855705653416,0.15201499634826335,0.15626269363791098,0.15988813256361972,0.1629350531946942,0.16547095960905092]
[null,9,1.6303071212240601E-4,null,null,null,null,5936,5.2822025063034301E-4,1.631269233891747E-3,3.2651208482114662E-3,5.4059765454624537E-3,7.9694444824059147E-3,1.0878009281071464E-2,1.4090103025408396E-2,1.7589293752575372E-2,2.1360963092212547E-2,2.5450818923751194E-2,2.9909507367524162E-2,3.4877113821975114E-2,4.0213968321873128E-2,4.5924705334231854E-2,5.1866042150505144E-2,5.8040894783645838E-2,{"$f":"$C5940*Y$3","v":6.4380001036329459E-2},7.0976316478358892E-2,7.7701763656173081E-2,8.4627157933769528E-2,9.1452686340189632E-2,9.7905573206202245E-2,0.10374304509712788,0.10914683135916649,0.11408069801175967,0.1185252914023889,0.12246175793586914,0.12588366031238174,0.12880427758565571,0.13125884631726698,0.13330174711602438]
[null,9,8.4835635934120003E-5,null,null,null,null,5981,2.7486784724254856E-4,8.4885701004032855E-4,1.6990578029972548E-3,2.8130862713456458E-3,4.1470277710554835E-3,5.6605459366703388E-3,7.3320102389070546E-3,9.1528700433536076E-3,1.1115518447423034E-2,1.3243740276491308E-2,1.5563890048490044E-2,1.8148863438763707E-2,2.0925980949277813E-2,2.3897654198991758E-2,2.6989323741163088E-2,3.0202506969723437E-2,3.3501162193633624E-2,3.6933660328871257E-2,4.0433354226072762E-2,4.4037093791371912E-2,4.7588866554961952E-2,5.0946729338988118E-2,5.3984351107715982E-2,5.6796297630085993E-2,5.9363713975373281E-2,6.1676529161259944E-2,6.3724932418251418E-2,6.5505573994532829E-2,6.7025363857882894E-2,6.8302637916122316E-2,6.9365693987930313E-2]
[null,9,1.01418075175587E-4,null,null,null,null,6095,3.2859502599408096E-4,1.014779262389778E-3,2.0311649708838913E-3,3.3629475609081943E-3,4.9576285909704336E-3,6.7669873281306584E-3,8.765165221076416E-3,1.0941940281441038E-2,1.3288218719687574E-2,1.5832434473765075E-2,1.8606093460395618E-2,2.1696339943904644E-2,2.5016288092480753E-2,2.8568820913367612E-2,3.226480516094838E-2,3.6106054827304751E-2,4.004948331455814E-2,4.4152916383533143E-2,4.8336679667084784E-2,5.2644825956346612E-2,5.6890847727481854E-2,6.0905056809666701E-2,6.4536428809224486E-2,6.7898013839563787E-2,7.0967271481665734E-2,7.3732162223707723E-2,7.6180957629317772E-2,7.8309653185797384E-2,8.0126509521170716E-2,8.1653446580485595E-2,8.2924293429446697E-2]
[null,9,1.01883637711794E-4,null,null,null,null,6129,3.3010345073416749E-4,1.0194376352318036E-3,2.0404890910041195E-3,3.3783852665920863E-3,4.9803867249262257E-3,6.7980513744311894E-3,8.8054019593849734E-3,1.0992169567094839E-2,1.3349218662726332E-2,1.5905113711023086E-2,1.869150525750702E-2,2.179593760470826E-2,2.5131126068952469E-2,2.8699966892009422E-2,3.241291765958286E-2,3.6271800690936322E-2,4.0233331597947702E-2,4.4355601592228587E-2,4.8558570559203096E-2,5.2886493515585727E-2,5.715200676948809E-2,6.118464319174946E-2,6.4832685106951962E-2,6.8209701588240121E-2,7.1293048744165477E-2,7.4070631795186623E-2,7.6530668465213433E-2,7.8669135858718861E-2,8.0494332524373116E-2,8.2028279031350376E-2,8.3304959738636136E-2]
[null,9,6.0384132383245801E-5,null,null,null,null,6219,1.9564486424880363E-4,6.0419767594511759E-4,1.209351826897898E-3,2.0022926915563856E-3,2.951762795989096E-3,4.0290516059404537E-3,5.2187629882952651E-3,6.514810790287524E-3,7.911780586625547E-3,9.4266018908139033E-3,1.1078033266776305E-2,1.2917960246597226E-2,1.4894651168427978E-2,1.7009822569392364E-2,1.9210404681662928E-2,2.14974775527343E-2,2.3845387502769426E-2,2.6288563881672156E-2,2.8779568720176112E-2,3.1344630967776295E-2,3.3872704393410509E-2,3.6262756977360804E-2,3.8424869077935291E-2,4.0426350521337875E-2,4.2253780784218528E-2,4.3899991563742996E-2,4.5357999770818842E-2,4.6625421126070848E-2,4.7707173991983362E-2,4.8616309462863889E-2,4.9372969301197819E-2]
[null,9,6.5782888832213696E-5,null,null,null,null,6287,2.1313685975959352E-4,6.5821710076283959E-4,1.3174761919727809E-3,2.1813114197324099E-3,3.215670677111376E-3,4.3892765107671188E-3,5.6853562674679149E-3,7.0972796505609755E-3,8.6191481479207573E-3,1.0269404887913933E-2,1.2068485579004669E-2,1.4072914676449695E-2,1.6226335352284682E-2,1.8530617613849876E-2,2.0927946891331022E-2,2.3419499795891821E-2,2.5977329032402696E-2,2.8638942171278263E-2,3.1352659962763471E-2,3.4147056404707034E-2,3.690115696978051E-2,3.9504896681320546E-2,4.1860316463659571E-2,4.40407441040776E-2,4.6031559192199256E-2,4.7824952529649883E-2,4.9413316691178141E-2,5.0794054226445763E-2,5.1972523233346585E-2,5.2962941663718024E-2,5.3787252092043936E-2]
[null,9,1.7968812514322101E-4,null,null,null,null,6321,5.821903447688129E-4,1.7979416664864205E-3,3.5987295641612344E-3,5.9583239095038756E-3,8.7837102520985574E-3,1.1989453199092375E-2,1.5529737696352129E-2,1.9386452870429841E-2,2.3543486741389865E-2,2.8051217321156178E-2,3.2965465419746202E-2,3.8440629446383476E-2,4.4322768871308683E-2,5.0616991681096131E-2,5.7165375476162794E-2,6.3971134208613556E-2,7.0957928922318572E-2,7.8228212779887812E-2,8.5640822210335796E-2,9.3273808028888655E-2,0.10079672433401143,0.10790892502074183,0.11434283165097928,0.12029874148820903,0.12573671840047013,0.13063543130547473,0.13497410027085971,0.13874563027556841,0.14196465714028259,0.14467001766822563,0.14692164872352456]
[null,9,1.77954881046416E-4,null,null,null,null,6435,5.7657462599227641E-4,1.7805989969173906E-3,3.564016770713651E-3,5.9008508308863068E-3,8.6989839301428867E-3,1.1873804772326925E-2,1.5379940228290851E-2,1.9199454119294346E-2,2.3316389879089162E-2,2.7780639581022622E-2,3.2647485596139808E-2,3.80698370302886E-2,4.389523824045026E-2,5.0128747942343989E-2,5.6613967031632982E-2,6.3354078459133031E-2,7.0273479622577198E-2,7.7473635437081897E-2,8.4814743973817497E-2,9.237410318181688E-2,9.9824454590031642E-2,0.10686805207971858,0.11323989823335323,0.11913835827773633,0.12452388129871092,0.1293753419703374,0.13367216080029332,0.13740731120500688,0.14059528783027828,0.14327455286548327,0.14550446503294992]
[null,9,1.5146882358150899E-4,null,null,null,null,6469,4.907596790403268E-4,{"$f":"$C6473*J$3","v":1.5155821169251596E-3},3.0335634758113746E-3,5.0225929641749484E-3,7.4042636791149226E-3,1.0106557514608214E-2,1.3090854487579438E-2,1.6341887964838379E-2,1.9846076288473721E-2,2.3645885805075803E-2,2.778837088965113E-2,3.2403682298624517E-2,3.7362055246896377E-2,4.2667795532174056E-2,4.8187781836268366E-2,5.3924723372957277E-2,5.9814269913925959E-2,6.594278476226062E-2,7.2191273521349408E-2,7.8625529437977293E-2,8.4967001818140792E-2,9.0962259825513328E-2,9.6385747145772138E-2,0.10140630515807084,0.10599026954028627,0.1101196591713105,0.11377695752406847,0.1169561838221906,0.11966967538924268,0.12195016986379278,0.12384819126511734]
[null,10,2.6026309628189202E-5,null,null,null,null,6583,8.4325361864720795E-5,2.6041668846008004E-4,5.2124562950570802E-4,8.6301297211593172E-4,1.2722463575331117E-3,1.7365711895738697E-3,2.2493515440025198E-3,2.8079642135279939E-3,3.4100755137279402E-3,4.0629822747949001E-3,4.7747696703264687E-3,5.5678010078664773E-3,6.4197792998502189E-3,7.3314443950576484E-3,8.2799225656589592E-3,9.2656793255134848E-3,1.0277657620587495E-2,1.1330696927503884E-2,1.2404350893429037E-2,1.3509924520750779E-2,1.4599555507261547E-2,1.5629697799987498E-2,1.6561594918642123E-2,1.7424258232746868E-2,1.8211903330366114E-2,1.8921440584114158E-2,1.9549860196024085E-2,2.0096134512127703E-2,2.0562383407627803E-2,2.0954232065962936E-2,2.1280361836458053E-2]
[null,10,1.15498588443845E-5,null,null,null,null,6628,3.7421595318465124E-5,1.1556674900917354E-4,2.3131644593679318E-4,3.8298468554357455E-4,5.6459275458993073E-4,7.7064910082676836E-4,9.9820885848867034E-4,1.2461079104048114E-3,1.5133106227857465E-3,1.8030551557832327E-3,2.1189295176519416E-3,2.4708580138010825E-3,2.8489457700550092E-3,3.253521113752354E-3,3.6744332270686425E-3,4.1118886940122185E-3,4.5609806562866614E-3,5.0282945216108318E-3,5.5047566836039421E-3,5.995384034160391E-3,6.4789364188994033E-3,6.9360891324646247E-3,7.3496429682451611E-3,7.7324724838575901E-3,8.0820106944965858E-3,8.3968864968172515E-3,8.6757642138771147E-3,8.9181877972220134E-3,9.1250979971815079E-3,9.2989911367309715E-3,9.4437197927710222E-3]
[null,10,2.01498178863149E-7,null,null,null,null,6704,6.5285501826635503E-7,2.0161709139679144E-6,4.0355335268899348E-6,6.6815289874322736E-6,9.8498530053041899E-6,1.3444700273078735E-5,1.7414694830519259E-5,2.173952755583778E-5,2.6401130840992165E-5,3.145599744336044E-5,3.6966723550376865E-5,4.3106448028358361E-5,4.9702545466610668E-5,5.6760743845163401E-5,6.4103952575017908E-5,7.1735775709004995E-5,7.9570608477058682E-5,8.7723339526763313E-5,9.603567123854768E-5,1.0459512802235434E-4,1.1303115535590191E-4,1.2100661553137626E-4,1.2822145217088749E-4,1.3490027407254827E-4,1.4099829776580621E-4,1.4649160305988215E-4,1.513568878109937E-4,1.5558619582381201E-4,1.5919593937494802E-4,1.6222966917269773E-4,1.6475459705400777E-4]
[null,10,0,null,null,null,null,6775,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10,8.2666949117631003E-6,null,null,null,null,6809,2.6784129206879425E-5,8.2715734354418404E-5,1.6556241183523452E-4,2.7411742376449603E-4,4.04101566475518E-4,5.5158431686434643E-4,7.1445791697767656E-4,8.9188916169824939E-4,1.0831368065924315E-3,1.2905185321107522E-3,1.5166024189528886E-3,1.7684916885637486E-3,2.0391041846068397E-3,2.3286749040614531E-3,2.6299385015073179E-3,2.9430428373636518E-3,3.2644758773226509E-3,3.5989510605020465E-3,3.9399740447016414E-3,4.2911356196665825E-3,4.6372333592451416E-3,4.964435800594952E-3,5.2604327851511088E-3,5.5344391476032945E-3,5.7846175944819807E-3,6.0099867724046291E-3,6.2095906840787321E-3,6.3831029174254627E-3,6.5311968049995657E-3,6.6556590647788684E-3,6.7592471398014746E-3]
[null,10,2.1327754971316E-4,null,null,null,null,6923,6.9102023352953141E-4,2.1340341374800407E-3,4.2714465572661264E-3,7.0721241195178921E-3,1.0425665015229965E-2,1.4230663259828101E-2,1.8432739508668815E-2,2.3010397390141178E-2,2.7944513082907723E-2,3.3294881851313296E-2,3.9127759189837727E-2,4.5626405480170454E-2,5.2608103812318445E-2,6.0078917017977802E-2,6.7851401979240542E-2,7.592937343806179E-2,8.4222222259875454E-2,9.2851553361335853E-2,0.10164981521111871,0.11070964880378764,0.11963883739081818,0.1280805345498546,0.13571714292387252,0.14278640170424212,0.14924090942599258,0.15505534754924011,0.16020505171147284,0.16468160060658096,0.16850236595554247,0.17171344439509154,0.1743859768952189]
[null,10,2.6405260525947299E-7,null,null,null,null,6968,8.5553164501319013E-7,2.6420843378598103E-6,5.2883512267917471E-6,8.7557870061268328E-6,1.2907706472324265E-5,1.76185618851191E-5,2.2821027791622709E-5,2.8488490172051368E-5,3.4597272390709165E-5,4.1221405189948824E-5,4.844291753134497E-5,5.6488698655190496E-5,6.5132532177372224E-5,7.4381924309897777E-5,8.4004807290885349E-5,9.4005904039146636E-5,1.0427303407401373E-4,1.1495675283415392E-4,1.2584961974074912E-4,1.3706633086003442E-4,1.4812129427474718E-4,1.5857270901883507E-4,1.680273672293111E-4,1.7677960674406776E-4,1.8477074121596963E-4,1.9196942451211766E-4,1.9834512041720431E-4,2.0388740276203833E-4,2.0861777895885448E-4,2.1259331988566935E-4,2.1590210306631039E-4]
[null,10,7.2650406277048507E-5,null,null,null,null,7071,2.3538764759394504E-4,7.2693280331440958E-4,1.4550163774548288E-3,2.4090331646049751E-3,3.5513761297592964E-3,4.8475025562176449E-3,6.2788887808624457E-3,7.8382123258561726E-3,9.5189588937886881E-3,1.1341497015027766E-2,1.3328395818853631E-2,1.5542080727923903E-2,1.7920311446611898E-2,2.0465153204879724E-2,2.3112755781791477E-2,2.5864418622850247E-2,2.8689276827144075E-2,3.1628753632196589E-2,3.4625774644385855E-2,3.7711896893047631E-2,4.0753516507698165E-2,4.3629078089761679E-2,4.6230395957944585E-2,4.8638453079578682E-2,5.0837102721485096E-2,5.2817720430638322E-2,5.4571904591587221E-2,5.6096786588712907E-2,5.7398283887723722E-2,5.8492098747911586E-2,5.9402464476437621E-2]
[null,10,6.0131348754212401E-6,null,null,null,null,7116,1.9482584413814485E-5,6.0166834787247757E-5,1.2042891667003286E-4,1.9939105753781443E-4,2.9394059518618974E-4,4.0121849516338486E-4,5.1969158937825266E-4,6.4875381037548651E-4,7.8786598224468089E-4,9.3871396920314589E-4,1.103165774822194E-3,1.2863882316817281E-3,1.483229829811355E-3,1.693861504336524E-3,1.9129984948548103E-3,2.1407483539798012E-3,2.3745564530230864E-3,2.6178513139568107E-3,2.8659089986178094E-3,3.1213414218374995E-3,3.3730904473401758E-3,3.6110951677761323E-3,3.8264012616688057E-3,4.0257115340007433E-3,4.2076895506158625E-3,4.3716214820680981E-3,4.5168119427502935E-3,4.6430235028460725E-3,4.7507459396498551E-3,4.8412788990660439E-3,4.9166281254793527E-3]
[null,10,0,null,null,null,null,7205,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10,4.4846641037579298E-5,null,null,null,null,7263,1.4530332144420226E-4,4.487310692298442E-4,8.9817250208730211E-4,1.4870810931004214E-3,2.1922422549625581E-3,2.9923329848758093E-3,3.875918741547081E-3,4.8384794052425224E-3,5.8759937409472831E-3,7.0010351149600043E-3,8.2275353095132755E-3,9.5940291472599755E-3,1.1062096083304614E-2,1.2633010971175435E-2,1.4267359469160946E-2,1.5965943716836285E-2,1.7709711004068214E-2,1.9524231636090152E-2,2.1374273946978037E-2,2.3279317893408726E-2,2.5156890642429763E-2,2.6931956807379705E-2,2.8537734044387322E-2,3.002421263227139E-2,3.1381425293711518E-2,3.2604048207840054E-2,3.3686895110029168E-2,3.4628195221813492E-2,3.5431601357734259E-2,3.6106806424163626E-2,3.6668769489923099E-2]
[null,11,0,null,null,null,null,7308,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,11,0,null,null,null,null,7411,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,11,0,null,null,null,null,7456,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,11,0,null,null,null,null,7501,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,11,0,null,null,null,null,7604,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,11,0,null,null,null,null,7649,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,11,0,null,null,null,null,7760,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,11,0,null,null,null,null,7796,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,11,0,null,null,null,null,7841,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$C7845*Y$3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,11,0,null,null,null,null,7944,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$C7948*Y$3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,11,0,null,null,null,null,7989,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,12,0,null,null,null,null,8103,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,12,0,null,null,null,null,8137,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,12,0,null,null,null,null,8193,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,12,0,null,null,null,null,8284,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,12,0,null,null,null,null,8329,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,12,0,null,null,null,null,8443,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,12,0,null,null,null,null,8477,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,12,0,null,null,null,null,8591,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,12,0,null,null,null,null,8636,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,12,0,null,null,null,null,8670,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,12,0,null,null,null,null,8730,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,12,0,null,null,null,null,8731,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,12,0,null,null,null,null,8732,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,12,0,null,null,null,null,8733,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$C8737*Y$3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,12,0,null,null,null,null,8734,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,12,0,null,null,null,null,8735,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,12,0,null,null,null,null,8736,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,12,0,null,null,null,null,8737,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,12,0,null,null,null,null,8738,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,12,0,null,null,null,null,8739,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,12,0,null,null,null,null,8740,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,12,0,null,null,null,null,8741,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,12,0,null,null,null,null,8742,0,{"$f":"$C8746*J$3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,12,0,null,null,null,null,8743,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,12,0,null,null,null,null,8744,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,12,0,null,null,null,null,8745,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,12,0,null,null,null,null,8746,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,12,0,null,null,null,null,8747,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,12,0,null,null,null,null,8748,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,12,0,null,null,null,null,8749,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,12,0,null,null,null,null,8750,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$C8754*Y$3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,12,0,null,null,null,null,8751,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,12,0,null,null,null,null,8752,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,12,0,null,null,null,null,8753,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,12,0,null,null,null,null,8754,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,12,0,null,null,null,null,8755,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,12,0,null,null,null,null,8756,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,12,0,null,null,null,null,8757,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,12,0,null,null,null,null,8758,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,12,0,null,null,null,null,8759,0,{"$f":"$C8763*J$3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,12,0,null,null,null,null,8760,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"CK AURORA Outputs","index":18,"n_rows":8764,"n_cols":107,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
[null,null,"CK Shape",null,null,null,null,"Res + Com CK 8760",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Res + Com CK 8760, GWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Res + Com CK 8760, MW"]
[null,null,null,null,null,null,null,"Year",2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,null,null,"Year",2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,null,null,"Year",2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"GWh",{"$f":"'Electric Demand Model'!D98+'Electric Demand Model'!D105","v":3.2400045595933298},{"$f":"'Electric Demand Model'!E98+'Electric Demand Model'!E105","v":10.005901419770311},{"$f":"'Electric Demand Model'!F98+'Electric Demand Model'!F105","v":20.027642679742222},{"$f":"'Electric Demand Model'!G98+'Electric Demand Model'!G105","v":33.159252481235328},{"$f":"'Electric Demand Model'!H98+'Electric Demand Model'!H105","v":48.883086988065976},{"$f":"'Electric Demand Model'!I98+'Electric Demand Model'!I105","v":66.72368132026611},{"$f":"'Electric Demand Model'!J98+'Electric Demand Model'!J105","v":86.426065628844981},{"$f":"'Electric Demand Model'!K98+'Electric Demand Model'!K105","v":107.88944931657451},{"$f":"'Electric Demand Model'!L98+'Electric Demand Model'!L105","v":131.02416602446294},{"$f":"'Electric Demand Model'!M98+'Electric Demand Model'!M105","v":156.11057936520771},{"$f":"'Electric Demand Model'!N98+'Electric Demand Model'!N105","v":183.45934320073164},{"$f":"'Electric Demand Model'!O98+'Electric Demand Model'!O105","v":213.92971525382796},{"$f":"'Electric Demand Model'!P98+'Electric Demand Model'!P105","v":246.66498599159559},{"$f":"'Electric Demand Model'!Q98+'Electric Demand Model'!Q105","v":281.69358237085333},{"$f":"'Electric Demand Model'!R98+'Electric Demand Model'!R105","v":318.13663496460293},{"$f":"'Electric Demand Model'!S98+'Electric Demand Model'!S105","v":356.01203005276591},{"$f":"'Electric Demand Model'!T98+'Electric Demand Model'!T105","v":394.89492622710225},{"$f":"'Electric Demand Model'!U98+'Electric Demand Model'!U105","v":435.35549562630115},{"$f":"'Electric Demand Model'!V98+'Electric Demand Model'!V105","v":476.60813502325487},{"$f":"'Electric Demand Model'!W98+'Electric Demand Model'!W105","v":519.08721266107295},{"$f":"'Electric Demand Model'!X98+'Electric Demand Model'!X105","v":560.95373165962451},{"$f":"'Electric Demand Model'!Y98+'Electric Demand Model'!Y105","v":600.53453690794902},{"$f":"'Electric Demand Model'!Z98+'Electric Demand Model'!Z105","v":636.34050140955026},{"$f":"'Electric Demand Model'!AA98+'Electric Demand Model'!AA105","v":669.48631910052222},{"$f":"'Electric Demand Model'!AB98+'Electric Demand Model'!AB105","v":699.74973749796357},{"$f":"'Electric Demand Model'!AC98+'Electric Demand Model'!AC105","v":727.0120449047555},{"$f":"'Electric Demand Model'!AD98+'Electric Demand Model'!AD105","v":751.15759688225455},{"$f":"'Electric Demand Model'!AE98+'Electric Demand Model'!AE105","v":772.14690823325554},{"$f":"'Electric Demand Model'!AF98+'Electric Demand Model'!AF105","v":790.06143019817921},{"$f":"'Electric Demand Model'!AG98+'Electric Demand Model'!AG105","v":805.11729727780244},{"$f":"'Electric Demand Model'!AH98+'Electric Demand Model'!AH105","v":817.64806999026882}]
[null,"Month","All Scenarios",null,null,null,null,"Hour end",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Month",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Month"]
[null,1,1.1415525114155251E-4,null,null,null,null,{"$f":"1","v":1},{"$f":"$C5*I$3","v":3.6986353420015178E-4},{"$f":"$C5*J$3","v":1.1422261894714965E-3},2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2,null,null,{"$f":"1","v":1},{"$f":"SUMIF($B$5:$B$8764, $AP5, I$5:I$8764)","v":0.27517846944491459},{"$f":"SUMIF($B$5:$B$8764, $AP5, J$5:J$8764)","v":0.84981628496678674},1.7009778714301553,2.8162652792281748,4.1517142373425289,5.6669427970636175,7.3402959849155058,9.1632135035996001,11.128079854132322,13.258706740606561,15.581478463623613,18.169373076352823,20.949628947231464,23.92466042053816,27.019823791513822,30.23663816886468,33.539021131616543,{"$f":"SUMIF($B$5:$B$8764, $AP5, Z$5:Z$8764)","v":36.975398258672314},40.479047084166396,44.086859157515541,47.642645702597761,51.004303134646769,54.045357653962242,56.860481896207816,59.430799623114702,61.746228471362436,63.796946584521045,65.579600425289826,67.10110777025676,68.379825248251777,69.444082656707778,null,null,{"$f":"1","v":1},{"$f":"_xlfn.MAXIFS(I$5:I$8764, $B$5:$B$8764, $BX5) * 1000","v":0.36986353420015178},{"$f":"_xlfn.MAXIFS(J$5:J$8764, $B$5:$B$8764, $BX5) * 1000","v":1.1422261894714965},2.286260579879249,3.7853027946615669,5.5802610716970289,7.6168585982038932,9.8659892270370975,12.316147182257366,14.95709657813504,17.820842393288551,20.942847397343794,24.421200371441547,28.158103423698126,32.15680164050837,36.316967461712657,40.640642700087433,45.079329477979705,{"$f":"_xlfn.MAXIFS(Z$5:Z$8764, $B$5:$B$8764, $BX5) * 1000","v":49.698115939075471},54.407321349686626,59.256531125693257,64.035814116395485,68.554170879902856,72.641609749948657,76.425378892753685,79.880107020315478,82.992242569036009,85.748584118978826,88.144624227540589,90.189660981527311,91.908367269155519,93.338820775144839]
[null,1,1.1415525114155251E-4,null,null,null,null,{"$f":"H5+1","v":2},{"$f":"$C6*I$3","v":3.6986353420015178E-4},{"$f":"$C6*J$3","v":1.1422261894714965E-3},2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2,null,null,{"$f":"AP5+1","v":2},{"$f":"SUMIF($B$5:$B$8764, $AP6, I$5:I$8764)","v":0.24854829498250347},0.76757599932484144,1.53636710967885,2.5437234780125473,3.749935440180356,5.1185289779929501,6.6299447605688604,8.2764509064770451,10.051168900506623,11.975606088289828,14.073593451014903,16.411046649608974,18.922245500725115,21.609370702421629,24.405002134270568,27.310511894458436,30.293309409202084,33.397133911059072,36.561719946989015,39.820388916465824,43.032067086217367,46.068402831294016,48.815161751965775,51.357854615929782,53.679431917651989,55.770787006391977,57.623048527954388,59.233187480907027,60.607452179586879,61.762422804872578,62.723687560897353,null,null,{"$f":"BX5+1","v":2},{"$f":"_xlfn.MAXIFS(I$5:I$8764, $B$5:$B$8764, $BX6) * 1000","v":0.36986353420015178},1.1422261894714965,2.286260579879249,3.7853027946615669,5.5802610716970289,7.6168585982038932,9.8659892270370975,12.316147182257366,14.95709657813504,17.820842393288551,20.942847397343794,24.421200371441547,28.158103423698126,32.15680164050837,36.316967461712657,40.640642700087433,45.079329477979705,49.698115939075471,54.407321349686626,59.256531125693257,64.035814116395485,68.554170879902856,72.641609749948657,76.425378892753685,79.880107020315478,82.992242569036009,85.748584118978826,88.144624227540589,90.189660981527311,91.908367269155519,93.338820775144839]
[null,1,1.1415525114155251E-4,null,null,null,null,{"$f":"H6+1","v":3},3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2,null,null,{"$f":"AP6+1","v":3},0.27517846944491459,0.84981628496678674,1.7009778714301553,2.8162652792281748,4.1517142373425289,5.6669427970636175,7.3402959849155058,9.1632135035996001,11.128079854132322,13.258706740606561,15.581478463623613,18.169373076352823,20.949628947231464,23.92466042053816,27.019823791513822,30.23663816886468,33.539021131616543,36.975398258672314,40.479047084166396,44.086859157515541,47.642645702597761,51.004303134646769,54.045357653962242,56.860481896207816,59.430799623114702,61.746228471362436,63.796946584521045,65.579600425289826,67.10110777025676,68.379825248251777,69.444082656707778,null,null,{"$f":"BX6+1","v":3},0.36986353420015178,1.1422261894714965,2.286260579879249,3.7853027946615669,5.5802610716970289,7.6168585982038932,9.8659892270370975,12.316147182257366,14.95709657813504,17.820842393288551,20.942847397343794,24.421200371441547,28.158103423698126,32.15680164050837,36.316967461712657,40.640642700087433,45.079329477979705,49.698115939075471,54.407321349686626,59.256531125693257,64.035814116395485,68.554170879902856,72.641609749948657,76.425378892753685,79.880107020315478,82.992242569036009,85.748584118978826,88.144624227540589,90.189660981527311,91.908367269155519,93.338820775144839]
[null,1,1.1415525114155251E-4,null,null,null,null,4,3.6986353420015178E-4,1.1422261894714965E-3,{"$f":"$C8*K$3","v":2.2862605798792488E-3},3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2,null,null,4,0.26630174462411088,0.82240285641947164,1.6461076175130536,2.725418012156299,4.0177879716218046,5.4841381907067284,7.103512243466624,8.8676259712254151,10.769109536257089,12.83100652316765,15.078850126087376,17.583264267438206,20.273834465062681,23.152897181165983,26.148216572432737,29.261262744062599,32.457117224145058,35.782643476134567,39.173271371773936,42.664702410498968,46.105786163804297,49.359003033529184,52.301959019963419,55.026272802781804,57.513677054627131,59.754414649705616,61.738980565665493,63.464129443828888,64.936555906700221,66.174024433792042,67.203950958104301,null,null,4,0.36986353420015178,1.1422261894714965,2.286260579879249,3.7853027946615669,5.5802610716970289,7.6168585982038932,9.8659892270370975,12.316147182257366,14.95709657813504,17.820842393288551,20.942847397343794,24.421200371441547,28.158103423698126,32.15680164050837,36.316967461712657,40.640642700087433,45.079329477979705,49.698115939075471,54.407321349686626,59.256531125693257,64.035814116395485,68.554170879902856,72.641609749948657,76.425378892753685,79.880107020315478,82.992242569036009,85.748584118978826,88.144624227540589,90.189660981527311,91.908367269155519,93.338820775144839]
[null,1,1.1415525114155251E-4,null,null,null,null,5,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,{"$f":"$C9*L$3","v":3.785302794661567E-3},5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2,null,null,5,0.27517846944491459,0.84981628496678674,1.7009778714301553,2.8162652792281748,4.1517142373425289,5.6669427970636175,7.3402959849155058,9.1632135035996001,11.128079854132322,13.258706740606561,15.581478463623613,18.169373076352823,20.949628947231464,23.92466042053816,27.019823791513822,30.23663816886468,33.539021131616543,36.975398258672314,40.479047084166396,44.086859157515541,47.642645702597761,51.004303134646769,54.045357653962242,56.860481896207816,59.430799623114702,61.746228471362436,63.796946584521045,65.579600425289826,67.10110777025676,68.379825248251777,69.444082656707778,null,null,5,0.36986353420015178,1.1422261894714965,2.286260579879249,3.7853027946615669,5.5802610716970289,7.6168585982038932,9.8659892270370975,12.316147182257366,14.95709657813504,17.820842393288551,20.942847397343794,24.421200371441547,28.158103423698126,32.15680164050837,36.316967461712657,40.640642700087433,45.079329477979705,49.698115939075471,54.407321349686626,59.256531125693257,64.035814116395485,68.554170879902856,72.641609749948657,76.425378892753685,79.880107020315478,82.992242569036009,85.748584118978826,88.144624227540589,90.189660981527311,91.908367269155519,93.338820775144839]
[null,1,1.1415525114155251E-4,null,null,null,null,6,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2,null,null,6,0.26630174462411088,0.82240285641947164,1.6461076175130536,2.725418012156299,4.0177879716218046,5.4841381907067284,7.103512243466624,8.8676259712254151,10.769109536257089,12.83100652316765,15.078850126087376,17.583264267438206,20.273834465062681,23.152897181165983,26.148216572432737,29.261262744062599,32.457117224145058,35.782643476134567,39.173271371773936,42.664702410498968,46.105786163804297,49.359003033529184,52.301959019963419,55.026272802781804,57.513677054627131,59.754414649705616,61.738980565665493,63.464129443828888,64.936555906700221,66.174024433792042,67.203950958104301,null,null,6,0.36986353420015178,1.1422261894714965,2.286260579879249,3.7853027946615669,5.5802610716970289,7.6168585982038932,9.8659892270370975,12.316147182257366,14.95709657813504,17.820842393288551,20.942847397343794,24.421200371441547,28.158103423698126,32.15680164050837,36.316967461712657,40.640642700087433,45.079329477979705,49.698115939075471,54.407321349686626,59.256531125693257,64.035814116395485,68.554170879902856,72.641609749948657,76.425378892753685,79.880107020315478,82.992242569036009,85.748584118978826,88.144624227540589,90.189660981527311,91.908367269155519,93.338820775144839]
[null,1,1.1415525114155251E-4,null,null,null,null,7,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2,null,null,7,0.27517846944491459,0.84981628496678674,1.7009778714301553,2.8162652792281748,4.1517142373425289,5.6669427970636175,7.3402959849155058,9.1632135035996001,11.128079854132322,13.258706740606561,15.581478463623613,18.169373076352823,20.949628947231464,23.92466042053816,27.019823791513822,30.23663816886468,33.539021131616543,36.975398258672314,40.479047084166396,44.086859157515541,47.642645702597761,51.004303134646769,54.045357653962242,56.860481896207816,59.430799623114702,61.746228471362436,63.796946584521045,65.579600425289826,67.10110777025676,68.379825248251777,69.444082656707778,null,null,7,0.36986353420015178,1.1422261894714965,2.286260579879249,3.7853027946615669,5.5802610716970289,7.6168585982038932,9.8659892270370975,12.316147182257366,14.95709657813504,17.820842393288551,20.942847397343794,24.421200371441547,28.158103423698126,32.15680164050837,36.316967461712657,40.640642700087433,45.079329477979705,49.698115939075471,54.407321349686626,59.256531125693257,64.035814116395485,68.554170879902856,72.641609749948657,76.425378892753685,79.880107020315478,82.992242569036009,85.748584118978826,88.144624227540589,90.189660981527311,91.908367269155519,93.338820775144839]
[null,1,1.1415525114155251E-4,null,null,null,null,8,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2,null,null,8,0.27517846944491459,0.84981628496678674,1.7009778714301553,2.8162652792281748,4.1517142373425289,5.6669427970636175,7.3402959849155058,9.1632135035996001,11.128079854132322,13.258706740606561,15.581478463623613,18.169373076352823,20.949628947231464,23.92466042053816,27.019823791513822,30.23663816886468,33.539021131616543,36.975398258672314,40.479047084166396,44.086859157515541,47.642645702597761,51.004303134646769,54.045357653962242,56.860481896207816,59.430799623114702,61.746228471362436,63.796946584521045,65.579600425289826,67.10110777025676,68.379825248251777,69.444082656707778,null,null,8,0.36986353420015178,1.1422261894714965,2.286260579879249,3.7853027946615669,5.5802610716970289,7.6168585982038932,9.8659892270370975,12.316147182257366,14.95709657813504,17.820842393288551,20.942847397343794,24.421200371441547,28.158103423698126,32.15680164050837,36.316967461712657,40.640642700087433,45.079329477979705,49.698115939075471,54.407321349686626,59.256531125693257,64.035814116395485,68.554170879902856,72.641609749948657,76.425378892753685,79.880107020315478,82.992242569036009,85.748584118978826,88.144624227540589,90.189660981527311,91.908367269155519,93.338820775144839]
[null,1,1.1415525114155251E-4,null,null,null,null,9,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,{"$f":"$C13*AB$3","v":5.9256531125693256E-2},6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2,null,null,9,0.26630174462411088,0.82240285641947164,1.6461076175130536,2.725418012156299,4.0177879716218046,5.4841381907067284,7.103512243466624,8.8676259712254151,10.769109536257089,12.83100652316765,15.078850126087376,17.583264267438206,20.273834465062681,23.152897181165983,26.148216572432737,29.261262744062599,32.457117224145058,35.782643476134567,39.173271371773936,42.664702410498968,46.105786163804297,49.359003033529184,52.301959019963419,55.026272802781804,57.513677054627131,59.754414649705616,61.738980565665493,63.464129443828888,64.936555906700221,66.174024433792042,67.203950958104301,null,null,9,0.36986353420015178,1.1422261894714965,2.286260579879249,3.7853027946615669,5.5802610716970289,7.6168585982038932,9.8659892270370975,12.316147182257366,14.95709657813504,17.820842393288551,20.942847397343794,24.421200371441547,28.158103423698126,32.15680164050837,36.316967461712657,40.640642700087433,45.079329477979705,49.698115939075471,54.407321349686626,59.256531125693257,64.035814116395485,68.554170879902856,72.641609749948657,76.425378892753685,79.880107020315478,82.992242569036009,85.748584118978826,88.144624227540589,90.189660981527311,91.908367269155519,93.338820775144839]
[null,1,1.1415525114155251E-4,null,null,null,null,10,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,{"$f":"$C14*Y$3","v":4.5079329477979706E-2},4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2,null,null,10,0.27517846944491459,0.84981628496678674,1.7009778714301553,2.8162652792281748,4.1517142373425289,5.6669427970636175,7.3402959849155058,9.1632135035996001,11.128079854132322,13.258706740606561,15.581478463623613,18.169373076352823,20.949628947231464,23.92466042053816,27.019823791513822,30.23663816886468,33.539021131616543,36.975398258672314,40.479047084166396,44.086859157515541,47.642645702597761,51.004303134646769,54.045357653962242,56.860481896207816,59.430799623114702,61.746228471362436,63.796946584521045,65.579600425289826,67.10110777025676,68.379825248251777,69.444082656707778,null,null,10,0.36986353420015178,1.1422261894714965,2.286260579879249,3.7853027946615669,5.5802610716970289,7.6168585982038932,9.8659892270370975,12.316147182257366,14.95709657813504,17.820842393288551,20.942847397343794,24.421200371441547,28.158103423698126,32.15680164050837,36.316967461712657,40.640642700087433,45.079329477979705,49.698115939075471,54.407321349686626,59.256531125693257,64.035814116395485,68.554170879902856,72.641609749948657,76.425378892753685,79.880107020315478,82.992242569036009,85.748584118978826,88.144624227540589,90.189660981527311,91.908367269155519,93.338820775144839]
[null,1,1.1415525114155251E-4,null,null,null,null,11,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2,null,null,11,0.26630174462411088,0.82240285641947164,1.6461076175130536,2.725418012156299,4.0177879716218046,5.4841381907067284,7.103512243466624,8.8676259712254151,10.769109536257089,12.83100652316765,15.078850126087376,17.583264267438206,20.273834465062681,23.152897181165983,26.148216572432737,29.261262744062599,32.457117224145058,35.782643476134567,39.173271371773936,42.664702410498968,46.105786163804297,49.359003033529184,52.301959019963419,55.026272802781804,57.513677054627131,59.754414649705616,61.738980565665493,63.464129443828888,64.936555906700221,66.174024433792042,67.203950958104301,null,null,11,0.36986353420015178,1.1422261894714965,2.286260579879249,3.7853027946615669,5.5802610716970289,7.6168585982038932,9.8659892270370975,12.316147182257366,14.95709657813504,17.820842393288551,20.942847397343794,24.421200371441547,28.158103423698126,32.15680164050837,36.316967461712657,40.640642700087433,45.079329477979705,49.698115939075471,54.407321349686626,59.256531125693257,64.035814116395485,68.554170879902856,72.641609749948657,76.425378892753685,79.880107020315478,82.992242569036009,85.748584118978826,88.144624227540589,90.189660981527311,91.908367269155519,93.338820775144839]
[null,1,1.1415525114155251E-4,null,null,null,null,12,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2,null,null,12,0.27517846944491459,0.84981628496678674,1.7009778714301553,2.8162652792281748,4.1517142373425289,5.6669427970636175,7.3402959849155058,9.1632135035996001,11.128079854132322,13.258706740606561,15.581478463623613,18.169373076352823,20.949628947231464,23.92466042053816,27.019823791513822,30.23663816886468,33.539021131616543,36.975398258672314,40.479047084166396,44.086859157515541,47.642645702597761,51.004303134646769,54.045357653962242,56.860481896207816,59.430799623114702,61.746228471362436,63.796946584521045,65.579600425289826,67.10110777025676,68.379825248251777,69.444082656707778,null,null,12,0.36986353420015178,1.1422261894714965,2.286260579879249,3.7853027946615669,5.5802610716970289,7.6168585982038932,9.8659892270370975,12.316147182257366,14.95709657813504,17.820842393288551,20.942847397343794,24.421200371441547,28.158103423698126,32.15680164050837,36.316967461712657,40.640642700087433,45.079329477979705,49.698115939075471,54.407321349686626,59.256531125693257,64.035814116395485,68.554170879902856,72.641609749948657,76.425378892753685,79.880107020315478,82.992242569036009,85.748584118978826,88.144624227540589,90.189660981527311,91.908367269155519,93.338820775144839]
[null,1,1.1415525114155251E-4,null,null,null,null,13,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,1,1.1415525114155251E-4,null,null,null,null,14,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,1,1.1415525114155251E-4,null,null,null,null,15,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,1,1.1415525114155251E-4,null,null,null,null,16,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,1,1.1415525114155251E-4,null,null,null,null,17,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,1,1.1415525114155251E-4,null,null,null,null,18,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,1,1.1415525114155251E-4,null,null,null,null,19,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,1,1.1415525114155251E-4,null,null,null,null,20,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,1,1.1415525114155251E-4,null,null,null,null,21,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,1,1.1415525114155251E-4,null,null,null,null,22,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,1,1.1415525114155251E-4,null,null,null,null,23,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,1,1.1415525114155251E-4,null,null,null,null,24,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,1,1.1415525114155251E-4,null,null,null,null,25,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,{"$f":"$C29*P$3","v":1.2316147182257365E-2},1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,1,1.1415525114155251E-4,null,null,null,null,26,{"$f":"$C30*I$3","v":3.6986353420015178E-4},1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,1,1.1415525114155251E-4,null,null,null,null,27,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,1,1.1415525114155251E-4,null,null,null,null,28,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,1,1.1415525114155251E-4,null,null,null,null,29,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,1,1.1415525114155251E-4,null,null,null,null,30,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,1,1.1415525114155251E-4,null,null,null,null,31,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,1,1.1415525114155251E-4,null,null,null,null,32,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,1,1.1415525114155251E-4,null,null,null,null,33,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,1,1.1415525114155251E-4,null,null,null,null,34,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,1,1.1415525114155251E-4,null,null,null,null,35,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,1,1.1415525114155251E-4,null,null,null,null,36,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,1,1.1415525114155251E-4,null,null,null,null,37,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,1,1.1415525114155251E-4,null,null,null,null,38,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,1,1.1415525114155251E-4,null,null,null,null,39,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,1,1.1415525114155251E-4,null,null,null,null,40,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,1,1.1415525114155251E-4,null,null,null,null,41,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,{"$f":"$C45*X$3","v":4.064064270008743E-2},4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,1,1.1415525114155251E-4,null,null,null,null,42,{"$f":"$C46*I$3","v":3.6986353420015178E-4},1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,1,1.1415525114155251E-4,null,null,null,null,43,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,1,1.1415525114155251E-4,null,null,null,null,44,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,1,1.1415525114155251E-4,null,null,null,null,45,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,1,1.1415525114155251E-4,null,null,null,null,46,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,1,1.1415525114155251E-4,null,null,null,null,47,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,1,1.1415525114155251E-4,null,null,null,null,48,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,1,1.1415525114155251E-4,null,null,null,null,49,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,1,1.1415525114155251E-4,null,null,null,null,50,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,1,1.1415525114155251E-4,null,null,null,null,51,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,1,1.1415525114155251E-4,null,null,null,null,52,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,1,1.1415525114155251E-4,null,null,null,null,53,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,1,1.1415525114155251E-4,null,null,null,null,54,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,1,1.1415525114155251E-4,null,null,null,null,55,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,1,1.1415525114155251E-4,null,null,null,null,56,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,1,1.1415525114155251E-4,null,null,null,null,57,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,{"$f":"$C61*X$3","v":4.064064270008743E-2},4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,1,1.1415525114155251E-4,null,null,null,null,58,{"$f":"$C62*I$3","v":3.6986353420015178E-4},1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,1,1.1415525114155251E-4,null,null,null,null,59,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,1,1.1415525114155251E-4,null,null,null,null,60,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,1,1.1415525114155251E-4,null,null,null,null,61,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,1,1.1415525114155251E-4,null,null,null,null,62,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,1,1.1415525114155251E-4,null,null,null,null,63,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,1,1.1415525114155251E-4,null,null,null,null,64,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,1,1.1415525114155251E-4,null,null,null,null,65,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,1,1.1415525114155251E-4,null,null,null,null,66,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,1,1.1415525114155251E-4,null,null,null,null,{"$f":"H70+1","v":67},3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,1,1.1415525114155251E-4,null,null,null,null,68,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,1,1.1415525114155251E-4,null,null,null,null,69,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,1,1.1415525114155251E-4,null,null,null,null,70,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,1,1.1415525114155251E-4,null,null,null,null,71,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,1,1.1415525114155251E-4,null,null,null,null,72,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,1,1.1415525114155251E-4,null,null,null,null,73,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,{"$f":"$C77*X$3","v":4.064064270008743E-2},4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,1,1.1415525114155251E-4,null,null,null,null,74,{"$f":"$C78*I$3","v":3.6986353420015178E-4},1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,1,1.1415525114155251E-4,null,null,null,null,75,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,1,1.1415525114155251E-4,null,null,null,null,76,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,1,1.1415525114155251E-4,null,null,null,null,77,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,1,1.1415525114155251E-4,null,null,null,null,78,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,1,1.1415525114155251E-4,null,null,null,null,79,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,1,1.1415525114155251E-4,null,null,null,null,80,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,1,1.1415525114155251E-4,null,null,null,null,81,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,1,1.1415525114155251E-4,null,null,null,null,82,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,1,1.1415525114155251E-4,null,null,null,null,83,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,1,1.1415525114155251E-4,null,null,null,null,84,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,1,1.1415525114155251E-4,null,null,null,null,85,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,1,1.1415525114155251E-4,null,null,null,null,86,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,1,1.1415525114155251E-4,null,null,null,null,87,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,1,1.1415525114155251E-4,null,null,null,null,88,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,1,1.1415525114155251E-4,null,null,null,null,89,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,{"$f":"$C93*X$3","v":4.064064270008743E-2},4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,1,1.1415525114155251E-4,null,null,null,null,90,{"$f":"$C94*I$3","v":3.6986353420015178E-4},1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,1,1.1415525114155251E-4,null,null,null,null,91,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,1,1.1415525114155251E-4,null,null,null,null,92,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,1,1.1415525114155251E-4,null,null,null,null,93,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,1,1.1415525114155251E-4,null,null,null,null,94,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,1,1.1415525114155251E-4,null,null,null,null,95,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,1,1.1415525114155251E-4,null,null,null,null,96,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,1,1.1415525114155251E-4,null,null,null,null,97,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,1,1.1415525114155251E-4,null,null,null,null,98,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,1,1.1415525114155251E-4,null,null,null,null,99,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,1,1.1415525114155251E-4,null,null,null,null,100,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,1,1.1415525114155251E-4,null,null,null,null,101,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,1,1.1415525114155251E-4,null,null,null,null,102,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,1,1.1415525114155251E-4,null,null,null,null,103,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,1,1.1415525114155251E-4,null,null,null,null,104,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,1,1.1415525114155251E-4,null,null,null,null,105,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,{"$f":"$C109*X$3","v":4.064064270008743E-2},4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,1,1.1415525114155251E-4,null,null,null,null,106,{"$f":"$C110*I$3","v":3.6986353420015178E-4},1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,1,1.1415525114155251E-4,null,null,null,null,107,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,1,1.1415525114155251E-4,null,null,null,null,108,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,1,1.1415525114155251E-4,null,null,null,null,109,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,1,1.1415525114155251E-4,null,null,null,null,110,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,1,1.1415525114155251E-4,null,null,null,null,111,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,1,1.1415525114155251E-4,null,null,null,null,112,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,1,1.1415525114155251E-4,null,null,null,null,113,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,1,1.1415525114155251E-4,null,null,null,null,114,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,1,1.1415525114155251E-4,null,null,null,null,115,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,1,1.1415525114155251E-4,null,null,null,null,116,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,1,1.1415525114155251E-4,null,null,null,null,117,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,1,1.1415525114155251E-4,null,null,null,null,118,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,1,1.1415525114155251E-4,null,null,null,null,119,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,1,1.1415525114155251E-4,null,null,null,null,120,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,1,1.1415525114155251E-4,null,null,null,null,121,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,{"$f":"$C125*X$3","v":4.064064270008743E-2},4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,1,1.1415525114155251E-4,null,null,null,null,159,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,1,1.1415525114155251E-4,null,null,null,null,218,{"$f":"$C222*I$3","v":3.6986353420015178E-4},1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,1,1.1415525114155251E-4,null,null,null,null,263,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,1,1.1415525114155251E-4,null,null,null,null,366,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,1,1.1415525114155251E-4,null,null,null,null,411,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,1,1.1415525114155251E-4,null,null,null,null,525,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,1,1.1415525114155251E-4,null,null,null,null,559,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,1,1.1415525114155251E-4,null,null,null,null,644,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,1,1.1415525114155251E-4,null,null,null,null,706,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,2,1.1415525114155251E-4,null,null,null,null,751,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,2,1.1415525114155251E-4,null,null,null,null,865,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,2,1.1415525114155251E-4,null,null,null,null,{"$f":"H902+1","v":899},3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,2,1.1415525114155251E-4,null,null,null,null,1013,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,2,1.1415525114155251E-4,null,null,null,null,1058,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,2,1.1415525114155251E-4,null,null,null,null,1129,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,{"$f":"$C1133*X$3","v":4.064064270008743E-2},4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,2,1.1415525114155251E-4,null,null,null,null,1205,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,2,1.1415525114155251E-4,null,null,null,null,1239,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,2,1.1415525114155251E-4,null,null,null,null,1353,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,{"$f":"$C1357*X$3","v":4.064064270008743E-2},4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,2,1.1415525114155251E-4,null,null,null,null,1398,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,3,1.1415525114155251E-4,null,null,null,null,1432,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,3,1.1415525114155251E-4,null,null,null,null,1546,{"$f":"$C1550*I$3","v":3.6986353420015178E-4},1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,3,1.1415525114155251E-4,null,null,null,null,1580,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,3,1.1415525114155251E-4,null,null,null,null,1700,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,3,1.1415525114155251E-4,null,null,null,null,1738,{"$f":"$C1742*I$3","v":3.6986353420015178E-4},1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,3,1.1415525114155251E-4,null,null,null,null,1841,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,3,1.1415525114155251E-4,null,null,null,null,1886,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,3,1.1415525114155251E-4,null,null,null,null,1931,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,3,1.1415525114155251E-4,null,null,null,null,2034,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,3,1.1415525114155251E-4,null,null,null,null,2079,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,4,1.1415525114155251E-4,null,null,null,null,2185,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,{"$f":"$C2189*X$3","v":4.064064270008743E-2},4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,4,1.1415525114155251E-4,null,null,null,null,2226,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,4,1.1415525114155251E-4,null,null,null,null,2271,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,4,1.1415525114155251E-4,null,null,null,null,2374,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,4,1.1415525114155251E-4,null,null,null,null,2419,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,4,1.1415525114155251E-4,null,null,null,null,2464,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,4,1.1415525114155251E-4,null,null,null,null,2567,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,4,1.1415525114155251E-4,null,null,null,null,2618,{"$f":"$C2622*I$3","v":3.6986353420015178E-4},1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,4,1.1415525114155251E-4,null,null,null,null,2714,{"$f":"$C2718*I$3","v":3.6986353420015178E-4},1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,4,1.1415525114155251E-4,null,null,null,null,2759,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,4,1.1415525114155251E-4,null,null,null,null,2873,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,{"$f":"$C2877*X$3","v":4.064064270008743E-2},4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,5,1.1415525114155251E-4,null,null,null,null,2907,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,5,1.1415525114155251E-4,null,null,null,null,2952,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,5,1.1415525114155251E-4,null,null,null,null,3055,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,5,1.1415525114155251E-4,null,null,null,null,3100,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,5,1.1415525114155251E-4,null,null,null,null,3189,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,5,1.1415525114155251E-4,null,null,null,null,3247,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,5,1.1415525114155251E-4,null,null,null,null,3292,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,5,1.1415525114155251E-4,null,null,null,null,3406,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,5,1.1415525114155251E-4,null,null,null,null,3440,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,5,1.1415525114155251E-4,null,null,null,null,3554,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,5,1.1415525114155251E-4,null,null,null,null,3588,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,6,1.1415525114155251E-4,null,null,null,null,3674,{"$f":"$C3678*I$3","v":3.6986353420015178E-4},1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,6,1.1415525114155251E-4,null,null,null,null,3746,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,6,1.1415525114155251E-4,null,null,null,null,3780,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,6,1.1415525114155251E-4,null,null,null,null,3894,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,6,1.1415525114155251E-4,null,null,null,null,3928,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,6,1.1415525114155251E-4,null,null,null,null,4042,{"$f":"$C4046*I$3","v":3.6986353420015178E-4},1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,6,1.1415525114155251E-4,null,null,null,null,4087,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,6,1.1415525114155251E-4,null,null,null,null,4159,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,6,1.1415525114155251E-4,null,null,null,null,4234,{"$f":"$C4238*I$3","v":3.6986353420015178E-4},1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,6,1.1415525114155251E-4,null,null,null,null,4279,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,7,1.1415525114155251E-4,null,null,null,null,4382,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,7,1.1415525114155251E-4,null,null,null,null,4427,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,7,1.1415525114155251E-4,null,null,null,null,4461,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,7,1.1415525114155251E-4,null,null,null,null,4575,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,7,1.1415525114155251E-4,null,null,null,null,4620,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,7,1.1415525114155251E-4,null,null,null,null,4730,{"$f":"$C4734*I$3","v":3.6986353420015178E-4},1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,7,1.1415525114155251E-4,null,null,null,null,4767,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,7,1.1415525114155251E-4,null,null,null,null,4812,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,7,1.1415525114155251E-4,null,null,null,null,4915,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,7,1.1415525114155251E-4,null,null,null,null,4960,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,7,1.1415525114155251E-4,null,null,null,null,5063,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,8,1.1415525114155251E-4,null,null,null,null,5108,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,8,1.1415525114155251E-4,null,null,null,null,5163,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,8,1.1415525114155251E-4,null,null,null,null,5255,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,8,1.1415525114155251E-4,null,null,null,null,5300,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,8,1.1415525114155251E-4,null,null,null,null,5403,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,8,1.1415525114155251E-4,null,null,null,null,5448,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,8,1.1415525114155251E-4,null,null,null,null,5493,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,8,1.1415525114155251E-4,null,null,null,null,5596,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,8,1.1415525114155251E-4,null,null,null,null,5648,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,8,1.1415525114155251E-4,null,null,null,null,5754,{"$f":"$C5758*I$3","v":3.6986353420015178E-4},1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,8,1.1415525114155251E-4,null,null,null,null,5788,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,9,1.1415525114155251E-4,null,null,null,null,5902,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,9,1.1415525114155251E-4,null,null,null,null,5936,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,9,1.1415525114155251E-4,null,null,null,null,5981,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,9,1.1415525114155251E-4,null,null,null,null,6095,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,9,1.1415525114155251E-4,null,null,null,null,6129,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,9,1.1415525114155251E-4,null,null,null,null,6219,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,9,1.1415525114155251E-4,null,null,null,null,6287,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,9,1.1415525114155251E-4,null,null,null,null,6321,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,9,1.1415525114155251E-4,null,null,null,null,6435,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,9,1.1415525114155251E-4,null,null,null,null,6469,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,10,1.1415525114155251E-4,null,null,null,null,6583,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,10,1.1415525114155251E-4,null,null,null,null,6628,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,10,1.1415525114155251E-4,null,null,null,null,6704,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,10,1.1415525114155251E-4,null,null,null,null,6775,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,10,1.1415525114155251E-4,null,null,null,null,6809,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,{"$f":"$C6813*X$3","v":4.064064270008743E-2},4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,10,1.1415525114155251E-4,null,null,null,null,6923,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,10,1.1415525114155251E-4,null,null,null,null,6968,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,10,1.1415525114155251E-4,null,null,null,null,7071,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,10,1.1415525114155251E-4,null,null,null,null,7116,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,10,1.1415525114155251E-4,null,null,null,null,7205,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,10,1.1415525114155251E-4,null,null,null,null,7263,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,11,1.1415525114155251E-4,null,null,null,null,7308,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,11,1.1415525114155251E-4,null,null,null,null,7411,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,11,1.1415525114155251E-4,null,null,null,null,7456,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,11,1.1415525114155251E-4,null,null,null,null,7501,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,11,1.1415525114155251E-4,null,null,null,null,7604,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,11,1.1415525114155251E-4,null,null,null,null,7649,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,11,1.1415525114155251E-4,null,null,null,null,7760,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,11,1.1415525114155251E-4,null,null,null,null,7796,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,11,1.1415525114155251E-4,null,null,null,null,7841,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,11,1.1415525114155251E-4,null,null,null,null,7944,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,11,1.1415525114155251E-4,null,null,null,null,7989,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,12,1.1415525114155251E-4,null,null,null,null,8103,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,12,1.1415525114155251E-4,null,null,null,null,8137,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,{"$f":"$C8141*X$3","v":4.064064270008743E-2},4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,12,1.1415525114155251E-4,null,null,null,null,8193,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,12,1.1415525114155251E-4,null,null,null,null,8284,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,12,1.1415525114155251E-4,null,null,null,null,8329,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,{"$f":"$C8333*X$3","v":4.064064270008743E-2},4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,12,1.1415525114155251E-4,null,null,null,null,8443,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,12,1.1415525114155251E-4,null,null,null,null,8477,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,12,1.1415525114155251E-4,null,null,null,null,8591,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,12,1.1415525114155251E-4,null,null,null,null,8636,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,12,1.1415525114155251E-4,null,null,null,null,8670,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,12,1.1415525114155251E-4,null,null,null,null,8730,{"$f":"$C8734*I$3","v":3.6986353420015178E-4},1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,12,1.1415525114155251E-4,null,null,null,null,8731,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,12,1.1415525114155251E-4,null,null,null,null,8732,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,12,1.1415525114155251E-4,null,null,null,null,8733,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,12,1.1415525114155251E-4,null,null,null,null,8734,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,12,1.1415525114155251E-4,null,null,null,null,8735,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,12,1.1415525114155251E-4,null,null,null,null,8736,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,12,1.1415525114155251E-4,null,null,null,null,8737,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,12,1.1415525114155251E-4,null,null,null,null,8738,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,12,1.1415525114155251E-4,null,null,null,null,8739,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,12,1.1415525114155251E-4,null,null,null,null,8740,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,12,1.1415525114155251E-4,null,null,null,null,8741,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,12,1.1415525114155251E-4,null,null,null,null,8742,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,12,1.1415525114155251E-4,null,null,null,null,8743,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,12,1.1415525114155251E-4,null,null,null,null,8744,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,12,1.1415525114155251E-4,null,null,null,null,8745,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,{"$f":"$C8749*X$3","v":4.064064270008743E-2},4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,12,1.1415525114155251E-4,null,null,null,null,8746,{"$f":"$C8750*I$3","v":3.6986353420015178E-4},1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,12,1.1415525114155251E-4,null,null,null,null,8747,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,12,1.1415525114155251E-4,null,null,null,null,8748,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,12,1.1415525114155251E-4,null,null,null,null,8749,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,12,1.1415525114155251E-4,null,null,null,null,8750,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,12,1.1415525114155251E-4,null,null,null,null,8751,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,12,1.1415525114155251E-4,null,null,null,null,8752,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,12,1.1415525114155251E-4,null,null,null,null,8753,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,12,1.1415525114155251E-4,null,null,null,null,8754,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,12,1.1415525114155251E-4,null,null,null,null,8755,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,12,1.1415525114155251E-4,null,null,null,null,8756,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,12,1.1415525114155251E-4,null,null,null,null,8757,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,12,1.1415525114155251E-4,null,null,null,null,8758,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,12,1.1415525114155251E-4,null,null,null,null,8759,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]
[null,12,1.1415525114155251E-4,null,null,null,null,8760,3.6986353420015178E-4,1.1422261894714965E-3,2.2862605798792488E-3,3.785302794661567E-3,5.5802610716970289E-3,7.6168585982038933E-3,9.8659892270370978E-3,1.2316147182257365E-2,1.4957096578135039E-2,1.7820842393288551E-2,2.0942847397343794E-2,2.4421200371441548E-2,2.8158103423698125E-2,3.2156801640508367E-2,3.631696746171266E-2,4.064064270008743E-2,4.5079329477979706E-2,4.9698115939075471E-2,5.4407321349686628E-2,5.9256531125693256E-2,6.4035814116395487E-2,6.8554170879902857E-2,7.2641609749948655E-2,7.6425378892753679E-2,7.9880107020315477E-2,8.2992242569036007E-2,8.5748584118978829E-2,8.8144624227540588E-2,9.0189660981527309E-2,9.1908367269155522E-2,9.333882077514484E-2]

{"sheet":"CD AURORA Outputs","index":19,"n_rows":8764,"n_cols":107,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
[null,null,"CD Shape",null,null,null,null,"Res + Com CD 8760",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Res + Com CD 8760, GWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Res + Com CD 8760, MW"]
[null,null,null,null,null,null,null,"Year",2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,null,null,"Year",2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,null,null,"Year",2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"GWh",{"$f":"'Electric Demand Model'!D99+'Electric Demand Model'!D106","v":4.0015138280641729},{"$f":"'Electric Demand Model'!E99+'Electric Demand Model'!E106","v":11.973634906114697},{"$f":"'Electric Demand Model'!F99+'Electric Demand Model'!F106","v":23.272959431997783},{"$f":"'Electric Demand Model'!G99+'Electric Demand Model'!G106","v":37.785708721834808},{"$f":"'Electric Demand Model'!H99+'Electric Demand Model'!H106","v":55.270961360794679},{"$f":"'Electric Demand Model'!I99+'Electric Demand Model'!I106","v":75.580166023971984},{"$f":"'Electric Demand Model'!J99+'Electric Demand Model'!J106","v":98.773252633858164},{"$f":"'Electric Demand Model'!K99+'Electric Demand Model'!K106","v":124.95044122992482},{"$f":"'Electric Demand Model'!L99+'Electric Demand Model'!L106","v":154.05974737153579},{"$f":"'Electric Demand Model'!M99+'Electric Demand Model'!M106","v":186.2282661778537},{"$f":"'Electric Demand Model'!N99+'Electric Demand Model'!N106","v":221.30903301622786},{"$f":"'Electric Demand Model'!O99+'Electric Demand Model'!O106","v":259.65082305486203},{"$f":"'Electric Demand Model'!P99+'Electric Demand Model'!P106","v":299.88452675402766},{"$f":"'Electric Demand Model'!Q99+'Electric Demand Model'!Q106","v":342.29400613760731},{"$f":"'Electric Demand Model'!R99+'Electric Demand Model'!R106","v":386.77735385408425},{"$f":"'Electric Demand Model'!S99+'Electric Demand Model'!S106","v":435.00339198622089},{"$f":"'Electric Demand Model'!T99+'Electric Demand Model'!T106","v":488.27395194510962},{"$f":"'Electric Demand Model'!U99+'Electric Demand Model'!U106","v":548.0812276698955},{"$f":"'Electric Demand Model'!V99+'Electric Demand Model'!V106","v":612.16917832400338},{"$f":"'Electric Demand Model'!W99+'Electric Demand Model'!W106","v":678.63272170274774},{"$f":"'Electric Demand Model'!X99+'Electric Demand Model'!X106","v":743.54016950047776},{"$f":"'Electric Demand Model'!Y99+'Electric Demand Model'!Y106","v":804.36314025891022},{"$f":"'Electric Demand Model'!Z99+'Electric Demand Model'!Z106","v":859.34849272538315},{"$f":"'Electric Demand Model'!AA99+'Electric Demand Model'!AA106","v":910.36624576321935},{"$f":"'Electric Demand Model'!AB99+'Electric Demand Model'!AB106","v":957.54167633132499},{"$f":"'Electric Demand Model'!AC99+'Electric Demand Model'!AC106","v":1001.0019107653391},{"$f":"'Electric Demand Model'!AD99+'Electric Demand Model'!AD106","v":1040.7542265372881},{"$f":"'Electric Demand Model'!AE99+'Electric Demand Model'!AE106","v":1076.7692500227652},{"$f":"'Electric Demand Model'!AF99+'Electric Demand Model'!AF106","v":1109.0469225166878},{"$f":"'Electric Demand Model'!AG99+'Electric Demand Model'!AG106","v":1137.6601957077553},{"$f":"'Electric Demand Model'!AH99+'Electric Demand Model'!AH106","v":1162.7629856456269}]
[null,"Month","All Scenarios",null,null,null,null,"Hour end",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Month",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Month"]
[null,1,1.1415525114155251E-4,null,null,null,null,{"$f":"1","v":1},{"$f":"$C5*I$3","v":4.5679381598906081E-4},{"$f":"$C5*J$3","v":1.3668532997847826E-3},2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795,null,null,{"$f":"1","v":1},{"$f":"SUMIF($B$5:$B$8764, $AP5, I$5:I$8764)","v":0.33985459909586363},{"$f":"SUMIF($B$5:$B$8764, $AP5, J$5:J$8764)","v":1.016938855039893},1.9766075134025343,3.2091971791147826,4.694246033382564,6.4191373883374618,8.3889611826017241,10.61222925514444,13.084526489089484,15.81664726442021,18.79610965343312,22.052535656714102,25.46964473801372,29.071545726756131,32.849583478018332,36.945493565953385,41.469842493968642,{"$f":"SUMIF($B$5:$B$8764, $AP5, Z$5:Z$8764)","v":46.549364541827423},51.992450761764289,57.637299651466414,63.149986998671572,68.315773556236479,72.985762395854508,77.318777037424468,81.325457441840044,85.016600640343725,88.39282471960577,91.451634933441824,94.193026295936832,96.623194703945273,98.755212479490382,null,null,{"$f":"1","v":1},{"$f":"_xlfn.MAXIFS(I$5:I$8764, $B$5:$B$8764, $BX5) * 1000","v":0.45679381598906083},{"$f":"_xlfn.MAXIFS(J$5:J$8764, $B$5:$B$8764, $BX5) * 1000","v":1.3668532997847826},2.6567305287668699,4.3134370687026031,6.3094704749765613,8.627872833786757,11.275485460486092,14.263748998849865,17.586729152001801,21.258934495188779,25.263588243861626,29.640504914938589,34.23339346507165,39.074658234886677,44.152665965078107,49.657921459614258,55.73903561017233,{"$f":"_xlfn.MAXIFS(Z$5:Z$8764, $B$5:$B$8764, $BX5) * 1000","v":62.56635019062734},69.882326292694444,77.46948877885248,84.879014783159548,91.822276285263726,98.099143005180721,103.92308741589262,109.3084105401056,114.26962451659121,118.80756010699635,122.9188641578499,126.60352996765842,129.86988535476661,132.73550064447795]
[null,1,1.1415525114155251E-4,null,null,null,null,{"$f":"H5+1","v":2},{"$f":"$C6*I$3","v":4.5679381598906081E-4},{"$f":"$C6*J$3","v":1.3668532997847826E-3},2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795,null,null,{"$f":"AP5+1","v":2},{"$f":"SUMIF($B$5:$B$8764, $AP6, I$5:I$8764)","v":0.30696544434465095},0.91852541745538674,1.7853229153313244,2.8986297101681813,4.2399641591842769,5.7979305443047844,7.5771262294467343,9.5852393272272263,11.818281990145309,14.286003980766649,16.977131299874969,19.918419302838632,23.004840408528501,26.258170333844181,29.67059152853264,33.370123220861288,37.456631930036153,42.044587328102146,46.960923268690451,52.059496459389017,57.038697934283896,61.704569663697164,65.922624099481126,69.836314743480159,73.455251882952197,76.789187675148881,79.83868039190169,82.601476714076398,85.077572138265808,87.272562958402204,89.198256433088403,null,null,{"$f":"BX5+1","v":2},{"$f":"_xlfn.MAXIFS(I$5:I$8764, $B$5:$B$8764, $BX6) * 1000","v":0.45679381598906083},1.3668532997847826,2.6567305287668699,4.3134370687026031,6.3094704749765613,8.627872833786757,11.275485460486092,14.263748998849865,17.586729152001801,21.258934495188779,25.263588243861626,29.640504914938589,34.23339346507165,39.074658234886677,44.152665965078107,49.657921459614258,55.73903561017233,62.56635019062734,69.882326292694444,77.46948877885248,84.879014783159548,91.822276285263726,98.099143005180721,103.92308741589262,109.3084105401056,114.26962451659121,118.80756010699635,122.9188641578499,126.60352996765842,129.86988535476661,132.73550064447795]
[null,1,1.1415525114155251E-4,null,null,null,null,{"$f":"H6+1","v":3},4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795,null,null,{"$f":"AP6+1","v":3},0.33985459909586363,1.016938855039893,1.9766075134025343,3.2091971791147826,4.694246033382564,6.4191373883374618,8.3889611826017241,10.61222925514444,13.084526489089484,15.81664726442021,18.79610965343312,22.052535656714102,25.46964473801372,29.071545726756131,32.849583478018332,36.945493565953385,41.469842493968642,46.549364541827423,51.992450761764289,57.637299651466414,63.149986998671572,68.315773556236479,72.985762395854508,77.318777037424468,81.325457441840044,85.016600640343725,88.39282471960577,91.451634933441824,94.193026295936832,96.623194703945273,98.755212479490382,null,null,{"$f":"BX6+1","v":3},0.45679381598906083,1.3668532997847826,2.6567305287668699,4.3134370687026031,6.3094704749765613,8.627872833786757,11.275485460486092,14.263748998849865,17.586729152001801,21.258934495188779,25.263588243861626,29.640504914938589,34.23339346507165,39.074658234886677,44.152665965078107,49.657921459614258,55.73903561017233,62.56635019062734,69.882326292694444,77.46948877885248,84.879014783159548,91.822276285263726,98.099143005180721,103.92308741589262,109.3084105401056,114.26962451659121,118.80756010699635,122.9188641578499,126.60352996765842,129.86988535476661,132.73550064447795]
[null,1,1.1415525114155251E-4,null,null,null,null,4,4.5679381598906081E-4,1.3668532997847826E-3,{"$f":"$C8*K$3","v":2.6567305287668701E-3},4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795,null,null,4,0.32889154751212607,0.98413437584505759,1.912845980712131,3.1056746894659155,4.542818741983135,6.2120684403265694,8.1183495315500718,10.269899279172035,12.662444989441425,15.30643283653569,18.189783535580403,21.341163538755612,24.648043294851981,28.133753929118814,31.789919494856434,35.753703450922686,40.132105639324479,45.047772137252331,50.315274930739676,55.778031920773948,61.11289064387568,66.112038925389982,70.631382963730047,74.824622939443032,78.702055588877428,82.274129651945444,85.541443277037743,88.501582193653348,91.154541576713157,93.506317455430917,95.569560464023056,null,null,4,0.45679381598906083,1.3668532997847826,2.6567305287668699,4.3134370687026031,6.3094704749765613,8.627872833786757,11.275485460486092,14.263748998849865,17.586729152001801,21.258934495188779,25.263588243861626,29.640504914938589,34.23339346507165,39.074658234886677,44.152665965078107,49.657921459614258,55.73903561017233,62.56635019062734,69.882326292694444,77.46948877885248,84.879014783159548,91.822276285263726,98.099143005180721,103.92308741589262,109.3084105401056,114.26962451659121,118.80756010699635,122.9188641578499,126.60352996765842,129.86988535476661,132.73550064447795]
[null,1,1.1415525114155251E-4,null,null,null,null,5,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,{"$f":"$C9*L$3","v":4.3134370687026033E-3},6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795,null,null,5,0.33985459909586363,1.016938855039893,1.9766075134025343,3.2091971791147826,4.694246033382564,6.4191373883374618,8.3889611826017241,10.61222925514444,13.084526489089484,15.81664726442021,18.79610965343312,22.052535656714102,25.46964473801372,29.071545726756131,32.849583478018332,36.945493565953385,41.469842493968642,46.549364541827423,51.992450761764289,57.637299651466414,63.149986998671572,68.315773556236479,72.985762395854508,77.318777037424468,81.325457441840044,85.016600640343725,88.39282471960577,91.451634933441824,94.193026295936832,96.623194703945273,98.755212479490382,null,null,5,0.45679381598906083,1.3668532997847826,2.6567305287668699,4.3134370687026031,6.3094704749765613,8.627872833786757,11.275485460486092,14.263748998849865,17.586729152001801,21.258934495188779,25.263588243861626,29.640504914938589,34.23339346507165,39.074658234886677,44.152665965078107,49.657921459614258,55.73903561017233,62.56635019062734,69.882326292694444,77.46948877885248,84.879014783159548,91.822276285263726,98.099143005180721,103.92308741589262,109.3084105401056,114.26962451659121,118.80756010699635,122.9188641578499,126.60352996765842,129.86988535476661,132.73550064447795]
[null,1,1.1415525114155251E-4,null,null,null,null,6,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795,null,null,6,0.32889154751212607,0.98413437584505759,1.912845980712131,3.1056746894659155,4.542818741983135,6.2120684403265694,8.1183495315500718,10.269899279172035,12.662444989441425,15.30643283653569,18.189783535580403,21.341163538755612,24.648043294851981,28.133753929118814,31.789919494856434,35.753703450922686,40.132105639324479,45.047772137252331,50.315274930739676,55.778031920773948,61.11289064387568,66.112038925389982,70.631382963730047,74.824622939443032,78.702055588877428,82.274129651945444,85.541443277037743,88.501582193653348,91.154541576713157,93.506317455430917,95.569560464023056,null,null,6,0.45679381598906083,1.3668532997847826,2.6567305287668699,4.3134370687026031,6.3094704749765613,8.627872833786757,11.275485460486092,14.263748998849865,17.586729152001801,21.258934495188779,25.263588243861626,29.640504914938589,34.23339346507165,39.074658234886677,44.152665965078107,49.657921459614258,55.73903561017233,62.56635019062734,69.882326292694444,77.46948877885248,84.879014783159548,91.822276285263726,98.099143005180721,103.92308741589262,109.3084105401056,114.26962451659121,118.80756010699635,122.9188641578499,126.60352996765842,129.86988535476661,132.73550064447795]
[null,1,1.1415525114155251E-4,null,null,null,null,7,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795,null,null,7,0.33985459909586363,1.016938855039893,1.9766075134025343,3.2091971791147826,4.694246033382564,6.4191373883374618,8.3889611826017241,10.61222925514444,13.084526489089484,15.81664726442021,18.79610965343312,22.052535656714102,25.46964473801372,29.071545726756131,32.849583478018332,36.945493565953385,41.469842493968642,46.549364541827423,51.992450761764289,57.637299651466414,63.149986998671572,68.315773556236479,72.985762395854508,77.318777037424468,81.325457441840044,85.016600640343725,88.39282471960577,91.451634933441824,94.193026295936832,96.623194703945273,98.755212479490382,null,null,7,0.45679381598906083,1.3668532997847826,2.6567305287668699,4.3134370687026031,6.3094704749765613,8.627872833786757,11.275485460486092,14.263748998849865,17.586729152001801,21.258934495188779,25.263588243861626,29.640504914938589,34.23339346507165,39.074658234886677,44.152665965078107,49.657921459614258,55.73903561017233,62.56635019062734,69.882326292694444,77.46948877885248,84.879014783159548,91.822276285263726,98.099143005180721,103.92308741589262,109.3084105401056,114.26962451659121,118.80756010699635,122.9188641578499,126.60352996765842,129.86988535476661,132.73550064447795]
[null,1,1.1415525114155251E-4,null,null,null,null,8,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795,null,null,8,0.33985459909586363,1.016938855039893,1.9766075134025343,3.2091971791147826,4.694246033382564,6.4191373883374618,8.3889611826017241,10.61222925514444,13.084526489089484,15.81664726442021,18.79610965343312,22.052535656714102,25.46964473801372,29.071545726756131,32.849583478018332,36.945493565953385,41.469842493968642,46.549364541827423,51.992450761764289,57.637299651466414,63.149986998671572,68.315773556236479,72.985762395854508,77.318777037424468,81.325457441840044,85.016600640343725,88.39282471960577,91.451634933441824,94.193026295936832,96.623194703945273,98.755212479490382,null,null,8,0.45679381598906083,1.3668532997847826,2.6567305287668699,4.3134370687026031,6.3094704749765613,8.627872833786757,11.275485460486092,14.263748998849865,17.586729152001801,21.258934495188779,25.263588243861626,29.640504914938589,34.23339346507165,39.074658234886677,44.152665965078107,49.657921459614258,55.73903561017233,62.56635019062734,69.882326292694444,77.46948877885248,84.879014783159548,91.822276285263726,98.099143005180721,103.92308741589262,109.3084105401056,114.26962451659121,118.80756010699635,122.9188641578499,126.60352996765842,129.86988535476661,132.73550064447795]
[null,1,1.1415525114155251E-4,null,null,null,null,9,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,{"$f":"$C13*AB$3","v":7.7469488778852486E-2},8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795,null,null,9,0.32889154751212607,0.98413437584505759,1.912845980712131,3.1056746894659155,4.542818741983135,6.2120684403265694,8.1183495315500718,10.269899279172035,12.662444989441425,15.30643283653569,18.189783535580403,21.341163538755612,24.648043294851981,28.133753929118814,31.789919494856434,35.753703450922686,40.132105639324479,45.047772137252331,50.315274930739676,55.778031920773948,61.11289064387568,66.112038925389982,70.631382963730047,74.824622939443032,78.702055588877428,82.274129651945444,85.541443277037743,88.501582193653348,91.154541576713157,93.506317455430917,95.569560464023056,null,null,9,0.45679381598906083,1.3668532997847826,2.6567305287668699,4.3134370687026031,6.3094704749765613,8.627872833786757,11.275485460486092,14.263748998849865,17.586729152001801,21.258934495188779,25.263588243861626,29.640504914938589,34.23339346507165,39.074658234886677,44.152665965078107,49.657921459614258,55.73903561017233,62.56635019062734,69.882326292694444,77.46948877885248,84.879014783159548,91.822276285263726,98.099143005180721,103.92308741589262,109.3084105401056,114.26962451659121,118.80756010699635,122.9188641578499,126.60352996765842,129.86988535476661,132.73550064447795]
[null,1,1.1415525114155251E-4,null,null,null,null,10,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,{"$f":"$C14*Y$3","v":5.5739035610172329E-2},6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795,null,null,10,0.33985459909586363,1.016938855039893,1.9766075134025343,3.2091971791147826,4.694246033382564,6.4191373883374618,8.3889611826017241,10.61222925514444,13.084526489089484,15.81664726442021,18.79610965343312,22.052535656714102,25.46964473801372,29.071545726756131,32.849583478018332,36.945493565953385,41.469842493968642,46.549364541827423,51.992450761764289,57.637299651466414,63.149986998671572,68.315773556236479,72.985762395854508,77.318777037424468,81.325457441840044,85.016600640343725,88.39282471960577,91.451634933441824,94.193026295936832,96.623194703945273,98.755212479490382,null,null,10,0.45679381598906083,1.3668532997847826,2.6567305287668699,4.3134370687026031,6.3094704749765613,8.627872833786757,11.275485460486092,14.263748998849865,17.586729152001801,21.258934495188779,25.263588243861626,29.640504914938589,34.23339346507165,39.074658234886677,44.152665965078107,49.657921459614258,55.73903561017233,62.56635019062734,69.882326292694444,77.46948877885248,84.879014783159548,91.822276285263726,98.099143005180721,103.92308741589262,109.3084105401056,114.26962451659121,118.80756010699635,122.9188641578499,126.60352996765842,129.86988535476661,132.73550064447795]
[null,1,1.1415525114155251E-4,null,null,null,null,11,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795,null,null,11,0.32889154751212607,0.98413437584505759,1.912845980712131,3.1056746894659155,4.542818741983135,6.2120684403265694,8.1183495315500718,10.269899279172035,12.662444989441425,15.30643283653569,18.189783535580403,21.341163538755612,24.648043294851981,28.133753929118814,31.789919494856434,35.753703450922686,40.132105639324479,45.047772137252331,50.315274930739676,55.778031920773948,61.11289064387568,66.112038925389982,70.631382963730047,74.824622939443032,78.702055588877428,82.274129651945444,85.541443277037743,88.501582193653348,91.154541576713157,93.506317455430917,95.569560464023056,null,null,11,0.45679381598906083,1.3668532997847826,2.6567305287668699,4.3134370687026031,6.3094704749765613,8.627872833786757,11.275485460486092,14.263748998849865,17.586729152001801,21.258934495188779,25.263588243861626,29.640504914938589,34.23339346507165,39.074658234886677,44.152665965078107,49.657921459614258,55.73903561017233,62.56635019062734,69.882326292694444,77.46948877885248,84.879014783159548,91.822276285263726,98.099143005180721,103.92308741589262,109.3084105401056,114.26962451659121,118.80756010699635,122.9188641578499,126.60352996765842,129.86988535476661,132.73550064447795]
[null,1,1.1415525114155251E-4,null,null,null,null,12,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795,null,null,12,0.33985459909586363,1.016938855039893,1.9766075134025343,3.2091971791147826,4.694246033382564,6.4191373883374618,8.3889611826017241,10.61222925514444,13.084526489089484,15.81664726442021,18.79610965343312,22.052535656714102,25.46964473801372,29.071545726756131,32.849583478018332,36.945493565953385,41.469842493968642,46.549364541827423,51.992450761764289,57.637299651466414,63.149986998671572,68.315773556236479,72.985762395854508,77.318777037424468,81.325457441840044,85.016600640343725,88.39282471960577,91.451634933441824,94.193026295936832,96.623194703945273,98.755212479490382,null,null,12,0.45679381598906083,1.3668532997847826,2.6567305287668699,4.3134370687026031,6.3094704749765613,8.627872833786757,11.275485460486092,14.263748998849865,17.586729152001801,21.258934495188779,25.263588243861626,29.640504914938589,34.23339346507165,39.074658234886677,44.152665965078107,49.657921459614258,55.73903561017233,62.56635019062734,69.882326292694444,77.46948877885248,84.879014783159548,91.822276285263726,98.099143005180721,103.92308741589262,109.3084105401056,114.26962451659121,118.80756010699635,122.9188641578499,126.60352996765842,129.86988535476661,132.73550064447795]
[null,1,1.1415525114155251E-4,null,null,null,null,13,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,1,1.1415525114155251E-4,null,null,null,null,14,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,1,1.1415525114155251E-4,null,null,null,null,15,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,1,1.1415525114155251E-4,null,null,null,null,16,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,1,1.1415525114155251E-4,null,null,null,null,17,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,1,1.1415525114155251E-4,null,null,null,null,18,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,1,1.1415525114155251E-4,null,null,null,null,19,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,1,1.1415525114155251E-4,null,null,null,null,20,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,1,1.1415525114155251E-4,null,null,null,null,21,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,1,1.1415525114155251E-4,null,null,null,null,22,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,1,1.1415525114155251E-4,null,null,null,null,23,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,1,1.1415525114155251E-4,null,null,null,null,24,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,1,1.1415525114155251E-4,null,null,null,null,25,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,{"$f":"$C29*P$3","v":1.4263748998849865E-2},1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,1,1.1415525114155251E-4,null,null,null,null,26,{"$f":"$C30*I$3","v":4.5679381598906081E-4},1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,1,1.1415525114155251E-4,null,null,null,null,27,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,1,1.1415525114155251E-4,null,null,null,null,28,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,1,1.1415525114155251E-4,null,null,null,null,29,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,1,1.1415525114155251E-4,null,null,null,null,30,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,1,1.1415525114155251E-4,null,null,null,null,31,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,1,1.1415525114155251E-4,null,null,null,null,32,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,1,1.1415525114155251E-4,null,null,null,null,33,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,1,1.1415525114155251E-4,null,null,null,null,34,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,1,1.1415525114155251E-4,null,null,null,null,35,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,1,1.1415525114155251E-4,null,null,null,null,36,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,1,1.1415525114155251E-4,null,null,null,null,37,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,1,1.1415525114155251E-4,null,null,null,null,38,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,1,1.1415525114155251E-4,null,null,null,null,39,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,1,1.1415525114155251E-4,null,null,null,null,40,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,1,1.1415525114155251E-4,null,null,null,null,41,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,{"$f":"$C45*X$3","v":4.9657921459614257E-2},5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,1,1.1415525114155251E-4,null,null,null,null,42,{"$f":"$C46*I$3","v":4.5679381598906081E-4},1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,1,1.1415525114155251E-4,null,null,null,null,43,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,1,1.1415525114155251E-4,null,null,null,null,44,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,1,1.1415525114155251E-4,null,null,null,null,45,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,1,1.1415525114155251E-4,null,null,null,null,46,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,1,1.1415525114155251E-4,null,null,null,null,47,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,1,1.1415525114155251E-4,null,null,null,null,48,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,1,1.1415525114155251E-4,null,null,null,null,49,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,1,1.1415525114155251E-4,null,null,null,null,50,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,1,1.1415525114155251E-4,null,null,null,null,51,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,1,1.1415525114155251E-4,null,null,null,null,52,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,1,1.1415525114155251E-4,null,null,null,null,53,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,1,1.1415525114155251E-4,null,null,null,null,54,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,1,1.1415525114155251E-4,null,null,null,null,55,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,1,1.1415525114155251E-4,null,null,null,null,56,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,1,1.1415525114155251E-4,null,null,null,null,57,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,{"$f":"$C61*X$3","v":4.9657921459614257E-2},5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,1,1.1415525114155251E-4,null,null,null,null,58,{"$f":"$C62*I$3","v":4.5679381598906081E-4},1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,1,1.1415525114155251E-4,null,null,null,null,59,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,1,1.1415525114155251E-4,null,null,null,null,60,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,1,1.1415525114155251E-4,null,null,null,null,61,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,1,1.1415525114155251E-4,null,null,null,null,62,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,1,1.1415525114155251E-4,null,null,null,null,63,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,1,1.1415525114155251E-4,null,null,null,null,64,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,1,1.1415525114155251E-4,null,null,null,null,65,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,1,1.1415525114155251E-4,null,null,null,null,66,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,1,1.1415525114155251E-4,null,null,null,null,{"$f":"H70+1","v":67},4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,1,1.1415525114155251E-4,null,null,null,null,68,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,1,1.1415525114155251E-4,null,null,null,null,69,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,1,1.1415525114155251E-4,null,null,null,null,70,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,1,1.1415525114155251E-4,null,null,null,null,71,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,1,1.1415525114155251E-4,null,null,null,null,72,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,1,1.1415525114155251E-4,null,null,null,null,73,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,{"$f":"$C77*X$3","v":4.9657921459614257E-2},5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,1,1.1415525114155251E-4,null,null,null,null,74,{"$f":"$C78*I$3","v":4.5679381598906081E-4},1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,1,1.1415525114155251E-4,null,null,null,null,75,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,1,1.1415525114155251E-4,null,null,null,null,76,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,1,1.1415525114155251E-4,null,null,null,null,77,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,1,1.1415525114155251E-4,null,null,null,null,78,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,1,1.1415525114155251E-4,null,null,null,null,79,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,1,1.1415525114155251E-4,null,null,null,null,80,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,1,1.1415525114155251E-4,null,null,null,null,81,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,1,1.1415525114155251E-4,null,null,null,null,82,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,1,1.1415525114155251E-4,null,null,null,null,83,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,1,1.1415525114155251E-4,null,null,null,null,84,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,1,1.1415525114155251E-4,null,null,null,null,85,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,1,1.1415525114155251E-4,null,null,null,null,86,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,1,1.1415525114155251E-4,null,null,null,null,87,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,1,1.1415525114155251E-4,null,null,null,null,88,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,1,1.1415525114155251E-4,null,null,null,null,89,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,{"$f":"$C93*X$3","v":4.9657921459614257E-2},5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,1,1.1415525114155251E-4,null,null,null,null,90,{"$f":"$C94*I$3","v":4.5679381598906081E-4},1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,1,1.1415525114155251E-4,null,null,null,null,91,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,1,1.1415525114155251E-4,null,null,null,null,92,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,1,1.1415525114155251E-4,null,null,null,null,93,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,1,1.1415525114155251E-4,null,null,null,null,94,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,1,1.1415525114155251E-4,null,null,null,null,95,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,1,1.1415525114155251E-4,null,null,null,null,96,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,1,1.1415525114155251E-4,null,null,null,null,97,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,1,1.1415525114155251E-4,null,null,null,null,98,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,1,1.1415525114155251E-4,null,null,null,null,99,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,1,1.1415525114155251E-4,null,null,null,null,100,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,1,1.1415525114155251E-4,null,null,null,null,101,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,1,1.1415525114155251E-4,null,null,null,null,102,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,1,1.1415525114155251E-4,null,null,null,null,103,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,1,1.1415525114155251E-4,null,null,null,null,104,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,1,1.1415525114155251E-4,null,null,null,null,105,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,{"$f":"$C109*X$3","v":4.9657921459614257E-2},5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,1,1.1415525114155251E-4,null,null,null,null,106,{"$f":"$C110*I$3","v":4.5679381598906081E-4},1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,1,1.1415525114155251E-4,null,null,null,null,107,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,1,1.1415525114155251E-4,null,null,null,null,108,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,1,1.1415525114155251E-4,null,null,null,null,109,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,1,1.1415525114155251E-4,null,null,null,null,110,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,1,1.1415525114155251E-4,null,null,null,null,111,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,1,1.1415525114155251E-4,null,null,null,null,112,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,1,1.1415525114155251E-4,null,null,null,null,113,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,1,1.1415525114155251E-4,null,null,null,null,114,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,1,1.1415525114155251E-4,null,null,null,null,115,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,1,1.1415525114155251E-4,null,null,null,null,116,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,1,1.1415525114155251E-4,null,null,null,null,117,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,1,1.1415525114155251E-4,null,null,null,null,118,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,1,1.1415525114155251E-4,null,null,null,null,119,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,1,1.1415525114155251E-4,null,null,null,null,120,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,1,1.1415525114155251E-4,null,null,null,null,121,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,{"$f":"$C125*X$3","v":4.9657921459614257E-2},5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,1,1.1415525114155251E-4,null,null,null,null,159,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,1,1.1415525114155251E-4,null,null,null,null,218,{"$f":"$C222*I$3","v":4.5679381598906081E-4},1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,1,1.1415525114155251E-4,null,null,null,null,263,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,1,1.1415525114155251E-4,null,null,null,null,366,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,1,1.1415525114155251E-4,null,null,null,null,411,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,1,1.1415525114155251E-4,null,null,null,null,525,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,1,1.1415525114155251E-4,null,null,null,null,559,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,1,1.1415525114155251E-4,null,null,null,null,644,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,1,1.1415525114155251E-4,null,null,null,null,706,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,2,1.1415525114155251E-4,null,null,null,null,751,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,2,1.1415525114155251E-4,null,null,null,null,865,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,2,1.1415525114155251E-4,null,null,null,null,{"$f":"H902+1","v":899},4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,2,1.1415525114155251E-4,null,null,null,null,1013,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,2,1.1415525114155251E-4,null,null,null,null,1058,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,2,1.1415525114155251E-4,null,null,null,null,1129,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,{"$f":"$C1133*X$3","v":4.9657921459614257E-2},5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,2,1.1415525114155251E-4,null,null,null,null,1205,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,2,1.1415525114155251E-4,null,null,null,null,1239,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,2,1.1415525114155251E-4,null,null,null,null,1353,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,{"$f":"$C1357*X$3","v":4.9657921459614257E-2},5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,2,1.1415525114155251E-4,null,null,null,null,1398,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,3,1.1415525114155251E-4,null,null,null,null,1432,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,3,1.1415525114155251E-4,null,null,null,null,1546,{"$f":"$C1550*I$3","v":4.5679381598906081E-4},1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,3,1.1415525114155251E-4,null,null,null,null,1580,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,3,1.1415525114155251E-4,null,null,null,null,1700,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,3,1.1415525114155251E-4,null,null,null,null,1738,{"$f":"$C1742*I$3","v":4.5679381598906081E-4},1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,3,1.1415525114155251E-4,null,null,null,null,1841,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,3,1.1415525114155251E-4,null,null,null,null,1886,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,3,1.1415525114155251E-4,null,null,null,null,1931,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,3,1.1415525114155251E-4,null,null,null,null,2034,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,3,1.1415525114155251E-4,null,null,null,null,2079,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,4,1.1415525114155251E-4,null,null,null,null,2185,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,{"$f":"$C2189*X$3","v":4.9657921459614257E-2},5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,4,1.1415525114155251E-4,null,null,null,null,2226,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,4,1.1415525114155251E-4,null,null,null,null,2271,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,4,1.1415525114155251E-4,null,null,null,null,2374,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,4,1.1415525114155251E-4,null,null,null,null,2419,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,4,1.1415525114155251E-4,null,null,null,null,2464,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,4,1.1415525114155251E-4,null,null,null,null,2567,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,4,1.1415525114155251E-4,null,null,null,null,2618,{"$f":"$C2622*I$3","v":4.5679381598906081E-4},1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,4,1.1415525114155251E-4,null,null,null,null,2714,{"$f":"$C2718*I$3","v":4.5679381598906081E-4},1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,4,1.1415525114155251E-4,null,null,null,null,2759,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,4,1.1415525114155251E-4,null,null,null,null,2873,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,{"$f":"$C2877*X$3","v":4.9657921459614257E-2},5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,5,1.1415525114155251E-4,null,null,null,null,2907,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,5,1.1415525114155251E-4,null,null,null,null,2952,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,5,1.1415525114155251E-4,null,null,null,null,3055,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,5,1.1415525114155251E-4,null,null,null,null,3100,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,5,1.1415525114155251E-4,null,null,null,null,3189,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,5,1.1415525114155251E-4,null,null,null,null,3247,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,5,1.1415525114155251E-4,null,null,null,null,3292,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,5,1.1415525114155251E-4,null,null,null,null,3406,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,5,1.1415525114155251E-4,null,null,null,null,3440,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,5,1.1415525114155251E-4,null,null,null,null,3554,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,5,1.1415525114155251E-4,null,null,null,null,3588,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,6,1.1415525114155251E-4,null,null,null,null,3674,{"$f":"$C3678*I$3","v":4.5679381598906081E-4},1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,6,1.1415525114155251E-4,null,null,null,null,3746,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,6,1.1415525114155251E-4,null,null,null,null,3780,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,6,1.1415525114155251E-4,null,null,null,null,3894,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,6,1.1415525114155251E-4,null,null,null,null,3928,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,6,1.1415525114155251E-4,null,null,null,null,4042,{"$f":"$C4046*I$3","v":4.5679381598906081E-4},1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,6,1.1415525114155251E-4,null,null,null,null,4087,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,6,1.1415525114155251E-4,null,null,null,null,4159,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,6,1.1415525114155251E-4,null,null,null,null,4234,{"$f":"$C4238*I$3","v":4.5679381598906081E-4},1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,6,1.1415525114155251E-4,null,null,null,null,4279,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,7,1.1415525114155251E-4,null,null,null,null,4382,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,7,1.1415525114155251E-4,null,null,null,null,4427,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,7,1.1415525114155251E-4,null,null,null,null,4461,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,7,1.1415525114155251E-4,null,null,null,null,4575,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,7,1.1415525114155251E-4,null,null,null,null,4620,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,7,1.1415525114155251E-4,null,null,null,null,4730,{"$f":"$C4734*I$3","v":4.5679381598906081E-4},1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,7,1.1415525114155251E-4,null,null,null,null,4767,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,7,1.1415525114155251E-4,null,null,null,null,4812,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,7,1.1415525114155251E-4,null,null,null,null,4915,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,7,1.1415525114155251E-4,null,null,null,null,4960,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,7,1.1415525114155251E-4,null,null,null,null,5063,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,8,1.1415525114155251E-4,null,null,null,null,5108,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,8,1.1415525114155251E-4,null,null,null,null,5163,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,8,1.1415525114155251E-4,null,null,null,null,5255,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,8,1.1415525114155251E-4,null,null,null,null,5300,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,8,1.1415525114155251E-4,null,null,null,null,5403,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,8,1.1415525114155251E-4,null,null,null,null,5448,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,8,1.1415525114155251E-4,null,null,null,null,5493,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,8,1.1415525114155251E-4,null,null,null,null,5596,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,8,1.1415525114155251E-4,null,null,null,null,5648,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,8,1.1415525114155251E-4,null,null,null,null,5754,{"$f":"$C5758*I$3","v":4.5679381598906081E-4},1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,8,1.1415525114155251E-4,null,null,null,null,5788,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,9,1.1415525114155251E-4,null,null,null,null,5902,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,9,1.1415525114155251E-4,null,null,null,null,5936,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,9,1.1415525114155251E-4,null,null,null,null,5981,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,9,1.1415525114155251E-4,null,null,null,null,6095,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,9,1.1415525114155251E-4,null,null,null,null,6129,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,9,1.1415525114155251E-4,null,null,null,null,6219,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,9,1.1415525114155251E-4,null,null,null,null,6287,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,9,1.1415525114155251E-4,null,null,null,null,6321,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,9,1.1415525114155251E-4,null,null,null,null,6435,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,9,1.1415525114155251E-4,null,null,null,null,6469,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,10,1.1415525114155251E-4,null,null,null,null,6583,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,10,1.1415525114155251E-4,null,null,null,null,6628,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,10,1.1415525114155251E-4,null,null,null,null,6704,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,10,1.1415525114155251E-4,null,null,null,null,6775,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,10,1.1415525114155251E-4,null,null,null,null,6809,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,{"$f":"$C6813*X$3","v":4.9657921459614257E-2},5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,10,1.1415525114155251E-4,null,null,null,null,6923,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,10,1.1415525114155251E-4,null,null,null,null,6968,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,10,1.1415525114155251E-4,null,null,null,null,7071,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,10,1.1415525114155251E-4,null,null,null,null,7116,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,10,1.1415525114155251E-4,null,null,null,null,7205,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,10,1.1415525114155251E-4,null,null,null,null,7263,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,11,1.1415525114155251E-4,null,null,null,null,7308,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,11,1.1415525114155251E-4,null,null,null,null,7411,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,11,1.1415525114155251E-4,null,null,null,null,7456,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,11,1.1415525114155251E-4,null,null,null,null,7501,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,11,1.1415525114155251E-4,null,null,null,null,7604,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,11,1.1415525114155251E-4,null,null,null,null,7649,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,11,1.1415525114155251E-4,null,null,null,null,7760,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,11,1.1415525114155251E-4,null,null,null,null,7796,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,11,1.1415525114155251E-4,null,null,null,null,7841,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,11,1.1415525114155251E-4,null,null,null,null,7944,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,11,1.1415525114155251E-4,null,null,null,null,7989,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,12,1.1415525114155251E-4,null,null,null,null,8103,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,12,1.1415525114155251E-4,null,null,null,null,8137,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,{"$f":"$C8141*X$3","v":4.9657921459614257E-2},5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,12,1.1415525114155251E-4,null,null,null,null,8193,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,12,1.1415525114155251E-4,null,null,null,null,8284,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,12,1.1415525114155251E-4,null,null,null,null,8329,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,{"$f":"$C8333*X$3","v":4.9657921459614257E-2},5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,12,1.1415525114155251E-4,null,null,null,null,8443,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,12,1.1415525114155251E-4,null,null,null,null,8477,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,12,1.1415525114155251E-4,null,null,null,null,8591,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,12,1.1415525114155251E-4,null,null,null,null,8636,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,12,1.1415525114155251E-4,null,null,null,null,8670,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,12,1.1415525114155251E-4,null,null,null,null,8730,{"$f":"$C8734*I$3","v":4.5679381598906081E-4},1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,12,1.1415525114155251E-4,null,null,null,null,8731,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,12,1.1415525114155251E-4,null,null,null,null,8732,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,12,1.1415525114155251E-4,null,null,null,null,8733,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,12,1.1415525114155251E-4,null,null,null,null,8734,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,12,1.1415525114155251E-4,null,null,null,null,8735,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,12,1.1415525114155251E-4,null,null,null,null,8736,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,12,1.1415525114155251E-4,null,null,null,null,8737,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,12,1.1415525114155251E-4,null,null,null,null,8738,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,12,1.1415525114155251E-4,null,null,null,null,8739,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,12,1.1415525114155251E-4,null,null,null,null,8740,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,12,1.1415525114155251E-4,null,null,null,null,8741,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,12,1.1415525114155251E-4,null,null,null,null,8742,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,12,1.1415525114155251E-4,null,null,null,null,8743,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,12,1.1415525114155251E-4,null,null,null,null,8744,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,12,1.1415525114155251E-4,null,null,null,null,8745,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,{"$f":"$C8749*X$3","v":4.9657921459614257E-2},5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,12,1.1415525114155251E-4,null,null,null,null,8746,{"$f":"$C8750*I$3","v":4.5679381598906081E-4},1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,12,1.1415525114155251E-4,null,null,null,null,8747,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,12,1.1415525114155251E-4,null,null,null,null,8748,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,12,1.1415525114155251E-4,null,null,null,null,8749,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,12,1.1415525114155251E-4,null,null,null,null,8750,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,12,1.1415525114155251E-4,null,null,null,null,8751,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,12,1.1415525114155251E-4,null,null,null,null,8752,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,12,1.1415525114155251E-4,null,null,null,null,8753,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,12,1.1415525114155251E-4,null,null,null,null,8754,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,12,1.1415525114155251E-4,null,null,null,null,8755,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,12,1.1415525114155251E-4,null,null,null,null,8756,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,12,1.1415525114155251E-4,null,null,null,null,8757,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,12,1.1415525114155251E-4,null,null,null,null,8758,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,12,1.1415525114155251E-4,null,null,null,null,8759,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]
[null,12,1.1415525114155251E-4,null,null,null,null,8760,4.5679381598906081E-4,1.3668532997847826E-3,2.6567305287668701E-3,4.3134370687026033E-3,6.3094704749765617E-3,8.6278728337867566E-3,1.1275485460486092E-2,1.4263748998849865E-2,1.7586729152001802E-2,2.1258934495188779E-2,2.5263588243861625E-2,2.9640504914938588E-2,3.4233393465071649E-2,3.9074658234886678E-2,4.4152665965078108E-2,4.9657921459614257E-2,5.5739035610172329E-2,6.256635019062734E-2,6.9882326292694447E-2,7.7469488778852486E-2,8.4879014783159554E-2,9.1822276285263724E-2,9.8099143005180717E-2,0.10392308741589262,0.10930841054010559,0.11426962451659121,0.11880756010699635,0.1229188641578499,0.12660352996765842,0.1298698853547666,0.13273550064447795]

{"sheet":"Gas Rates","index":20,"n_rows":147,"n_cols":29,"rows_kept":147,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Active Scenario",{"$f":"Dashboard!B5","v":"PSE FP&A Rates"},{"$f":"INDEX(D27:D30, MATCH(Dashboard!$B$5, $B$27:$B$30,0))","v":1.0265027121453534},{"$f":"INDEX(E27:E30, MATCH(Dashboard!$B$5, $B$27:$B$30,0))","v":1.0770413984983824},{"$f":"INDEX(F27:F30, MATCH(Dashboard!$B$5, $B$27:$B$30,0))","v":1.0675833808147543},{"$f":"INDEX(G27:G30, MATCH(Dashboard!$B$5, $B$27:$B$30,0))","v":1.0165764832788462},{"$f":"INDEX(H27:H30, MATCH(Dashboard!$B$5, $B$27:$B$30,0))","v":1.406011125674969},{"$f":"INDEX(I27:I30, MATCH(Dashboard!$B$5, $B$27:$B$30,0))","v":1.529861354485647},{"$f":"INDEX(J27:J30, MATCH(Dashboard!$B$5, $B$27:$B$30,0))","v":1.6472410873148786},{"$f":"INDEX(K27:K30, MATCH(Dashboard!$B$5, $B$27:$B$30,0))","v":1.7401008424397932},{"$f":"INDEX(L27:L30, MATCH(Dashboard!$B$5, $B$27:$B$30,0))","v":1.7993670194047662},{"$f":"INDEX(M27:M30, MATCH(Dashboard!$B$5, $B$27:$B$30,0))","v":1.8832440471481215},{"$f":"INDEX(N27:N30, MATCH(Dashboard!$B$5, $B$27:$B$30,0))","v":1.9822858827794643},{"$f":"INDEX(O27:O30, MATCH(Dashboard!$B$5, $B$27:$B$30,0))","v":2.1355824566492032},{"$f":"INDEX(P27:P30, MATCH(Dashboard!$B$5, $B$27:$B$30,0))","v":2.3114966687777194},{"$f":"INDEX(Q27:Q30, MATCH(Dashboard!$B$5, $B$27:$B$30,0))","v":2.5267269806336854},{"$f":"INDEX(R27:R30, MATCH(Dashboard!$B$5, $B$27:$B$30,0))","v":2.7318712964490977},{"$f":"INDEX(S27:S30, MATCH(Dashboard!$B$5, $B$27:$B$30,0))","v":2.8982458407456462},{"$f":"INDEX(T27:T30, MATCH(Dashboard!$B$5, $B$27:$B$30,0))","v":3.165959601939913},{"$f":"INDEX(U27:U30, MATCH(Dashboard!$B$5, $B$27:$B$30,0))","v":3.435595823439459},{"$f":"INDEX(V27:V30, MATCH(Dashboard!$B$5, $B$27:$B$30,0))","v":3.7029980663477455},{"$f":"INDEX(W27:W30, MATCH(Dashboard!$B$5, $B$27:$B$30,0))","v":3.998568840100388},{"$f":"INDEX(X27:X30, MATCH(Dashboard!$B$5, $B$27:$B$30,0))","v":4.3216410570225845},{"$f":"INDEX(Y27:Y30, MATCH(Dashboard!$B$5, $B$27:$B$30,0))","v":0},{"$f":"INDEX(Z27:Z30, MATCH(Dashboard!$B$5, $B$27:$B$30,0))","v":0},{"$f":"INDEX(AA27:AA30, MATCH(Dashboard!$B$5, $B$27:$B$30,0))","v":0},{"$f":"INDEX(AB27:AB30, MATCH(Dashboard!$B$5, $B$27:$B$30,0))","v":0},{"$f":"INDEX(AC27:AC30, MATCH(Dashboard!$B$5, $B$27:$B$30,0))","v":0}]
[]
[null,"Residential Rate",null,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,{"$f":"X26+1","v":2041},{"$f":"Y26+1","v":2042},{"$f":"Z26+1","v":2043},{"$f":"AA26+1","v":2044},{"$f":"AB26+1","v":2045}]
[null,"PSE FP&A Rates",null,{"$f":"INDEX(D39:D43, MATCH(active_scenario, 'Gas Rates'!$B$39:$B$43,0)) * $D$30","v":1.0265027121453534},{"$f":"INDEX(E39:E43, MATCH(active_scenario, 'Gas Rates'!$B$39:$B$43,0)) * $D$30","v":1.0770413984983824},{"$f":"INDEX(F39:F43, MATCH(active_scenario, 'Gas Rates'!$B$39:$B$43,0)) * $D$30","v":1.0675833808147543},{"$f":"INDEX(G39:G43, MATCH(active_scenario, 'Gas Rates'!$B$39:$B$43,0)) * $D$30","v":1.0165764832788462},{"$f":"INDEX(H39:H43, MATCH(active_scenario, 'Gas Rates'!$B$39:$B$43,0)) * $D$30","v":1.406011125674969},{"$f":"INDEX(I39:I43, MATCH(active_scenario, 'Gas Rates'!$B$39:$B$43,0)) * $D$30","v":1.529861354485647},{"$f":"INDEX(J39:J43, MATCH(active_scenario, 'Gas Rates'!$B$39:$B$43,0)) * $D$30","v":1.6472410873148786},{"$f":"INDEX(K39:K43, MATCH(active_scenario, 'Gas Rates'!$B$39:$B$43,0)) * $D$30","v":1.7401008424397932},{"$f":"INDEX(L39:L43, MATCH(active_scenario, 'Gas Rates'!$B$39:$B$43,0)) * $D$30","v":1.7993670194047662},{"$f":"INDEX(M39:M43, MATCH(active_scenario, 'Gas Rates'!$B$39:$B$43,0)) * $D$30","v":1.8832440471481215},{"$f":"INDEX(N39:N43, MATCH(active_scenario, 'Gas Rates'!$B$39:$B$43,0)) * $D$30","v":1.9822858827794643},{"$f":"INDEX(O39:O43, MATCH(active_scenario, 'Gas Rates'!$B$39:$B$43,0)) * $D$30","v":2.1355824566492032},{"$f":"INDEX(P39:P43, MATCH(active_scenario, 'Gas Rates'!$B$39:$B$43,0)) * $D$30","v":2.3114966687777194},{"$f":"INDEX(Q39:Q43, MATCH(active_scenario, 'Gas Rates'!$B$39:$B$43,0)) * $D$30","v":2.5267269806336854},{"$f":"INDEX(R39:R43, MATCH(active_scenario, 'Gas Rates'!$B$39:$B$43,0)) * $D$30","v":2.7318712964490977},{"$f":"INDEX(S39:S43, MATCH(active_scenario, 'Gas Rates'!$B$39:$B$43,0)) * $D$30","v":2.8982458407456462},{"$f":"INDEX(T39:T43, MATCH(active_scenario, 'Gas Rates'!$B$39:$B$43,0)) * $D$30","v":3.165959601939913},{"$f":"INDEX(U39:U43, MATCH(active_scenario, 'Gas Rates'!$B$39:$B$43,0)) * $D$30","v":3.435595823439459},{"$f":"INDEX(V39:V43, MATCH(active_scenario, 'Gas Rates'!$B$39:$B$43,0)) * $D$30","v":3.7029980663477455},{"$f":"INDEX(W39:W43, MATCH(active_scenario, 'Gas Rates'!$B$39:$B$43,0)) * $D$30","v":3.998568840100388},{"$f":"INDEX(X39:X43, MATCH(active_scenario, 'Gas Rates'!$B$39:$B$43,0)) * $D$30","v":4.3216410570225845},{"$f":"INDEX(Y39:Y43, MATCH(active_scenario, 'Gas Rates'!$B$39:$B$43,0)) * $D$30","v":0},{"$f":"INDEX(Z39:Z43, MATCH(active_scenario, 'Gas Rates'!$B$39:$B$43,0)) * $D$30","v":0},{"$f":"INDEX(AA39:AA43, MATCH(active_scenario, 'Gas Rates'!$B$39:$B$43,0)) * $D$30","v":0},{"$f":"INDEX(AB39:AB43, MATCH(active_scenario, 'Gas Rates'!$B$39:$B$43,0)) * $D$30","v":0},{"$f":"INDEX(AC39:AC43, MATCH(active_scenario, 'Gas Rates'!$B$39:$B$43,0)) * $D$30","v":0}]
[null,"PSE Reference",null,{"$f":"$D$30*D39","v":1.0265027121453534},{"$f":"$D$30*E39","v":1.0770415793300718},1.0675697551130521,1.0891272072626981,1.1020374089532341,1.0442045728609191,1.1691376890177934,1.198989986467738,1.222412055972758,1.2621352566046533,1.3320613894287501,1.4038464724797597,1.4649594130730705,1.5237041744318243,1.6471234659981133,1.7581787325733029,1.8180723404079098,1.8714706382250461,2.0192668175053776,2.0826871377563245,2.1521699999252157,0,0,0,0,0]
[null,"Inflation (2%)",null,{"$f":"D28","v":1.0265027121453534},{"$f":"D29*1.02","v":1.0470327663882604},{"$f":"E29*1.02","v":1.0679734217160255},1.0893328901503461,1.1111195479533531,1.1333419389124202,1.1560087776906687,1.179128953244482,1.2027115323093716,1.2267657629555591,1.2513010782146703,1.2763270997789637,1.301853641774543,1.3278907146100338,1.3544485289022345,1.3815374994802794,1.4091682494698849,1.4373516144592826,1.4660986467484682,1.4954206196834376,1.5253290320771065]
[null,"E3 Rates",null,{"$f":"D121","v":1.0265027121453534},{"$f":"E121","v":1.0911841686563579},1.0887177826263008,1.124356289970202,1.1778252870764114,1.2245139259744373,1.2705856218746803,1.3133709720284203,1.371724471919719,1.4616894339801247,1.5507732985441758,1.7252686226123384,1.8386726353546567,2.0459020806166901,2.1781316771364416,2.2628140360881543,2.4338706871655802,2.6428274997544703,2.9105260901494918,3.2327667462873362,3.5897989691751753,4.0130580025592151,4.5208079529459546,5.1267211259954175,5.7497383446853219,6.4328431098548675]
[]
[null,"PSE FP&A Rates ",null,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,{"$f":"X32+1","v":2041},{"$f":"Y32+1","v":2042},{"$f":"Z32+1","v":2043},{"$f":"AA32+1","v":2044},{"$f":"AB32+1","v":2045}]
[null,"Baseline",null,0.89238688699434554,0.93632269137710633,0.92808839094401874,0.94682929380548952,0.95805273682300307,0.90777594363400715,1.0163861531255427,1.0423381535204652,1.0627000555838964,1.0972332944481782,1.1580233569118541,1.2204294918772824,1.2735578335425042,1.324627406078364,1.4319215769487987,1.5284671217883601,1.5805354403753418,1.6269570817368539,1.7554432228615908,1.8105774777362271,1.870982184257425]
[null,"Carbon Out",null,0.89238688699434554,0.93632253417164901,0.92810023640470896,0.88375755131605704,1.222311326287888,1.3299801310891055,1.4320238306686091,1.5127511651632166,1.5642740287076231,1.637192257556523,1.7232939641916092,1.8565618559603587,2.0094923200322361,2.1966021110843719,2.3749436733706468,2.5195808573773038,2.7523169691586333,2.9867243657275244,3.2191896600719607,3.4761431776368332,3.7570049878613898]
[null,"Carbon Out + Addl Electrifcation",null,0.89238688699434554,0.93632269137710633,0.92808839094401874,0.88496267981771193,1.2266408765405414,1.314761569961977,1.3950022367169783,1.4628924142567015,1.5102411200122978,1.5952757352184297,1.6655035281215609,1.7837105512206175,1.9076273740543219,2.0626435642202501,2.2494432369179931,2.3725851743402573,2.5217318513100087,2.7507493074051266,3.033419411928544,3.223270616317691,3.5255241897199681]
[null,"High Electrification",null,0.89238688699434554,0.93632269137921686,0.92808844918913158,0.85951532570508371,1.1679357383345874,1.2224196522606632,1.2970224447908922,1.355799733619653,1.3941780338502845,1.4675608112200424,1.5323186072645654,1.6225840327424976,1.6948342520941473,1.8590273744125274,2.0755152969148223,2.2205584634219666,2.4125950819215314,2.6710831736490857,3.0117579887104662,3.4162087704300097,3.8560333172710473]
[null,"High Electrification - Innovation",null,{"$f":"D36","v":0.89238688699434554},{"$f":"E36","v":0.93632269137921686},0.92808844918913158,0.85951532570508371,1.1679357383345874,1.2224196522606632,1.2970224447908922,1.355799733619653,1.3941780338502845,1.4675608112200424,1.5323186072645654,1.6225840327424976,1.6948342520941473,1.8590273744125274,2.0755152969148223,2.2205584634219666,2.4125950819215314,2.6710831736490857,3.0117579887104662,3.4162087704300097,3.8560333172710473]
[null,"PSE FP&A Scalars Relative to 2020"]
[null,"Baseline",null,{"$f":"D33/$D33","v":1},1.0492340318118538,1.0400067554442891,1.0610076275263431,1.0735845077798343,1.0172448260546427,1.1389523624095821,1.1680339197174574,1.1908512676191194,1.2295488766579452,1.29766962490025,1.3676013281501922,1.4271364271521101,1.4843644896440049,1.6045972860175743,1.7127852773995826,1.771132524928458,1.8231521612970125,1.9671324718521037,2.0289153775381501,2.0966042996878778]
[null,"Carbon Out",null,{"$f":"D34/$D34","v":1},1.0492338556489589,1.0400200293514508,0.99033005100808569,1.3697100933483719,1.4903627008332909,1.6047118705338874,1.6951741304248926,1.7529101463786243,1.8346215990138106,1.9311063276555391,2.0804450211202203,2.2518174004107356,2.4614907985512455,2.6613386054670873,2.8234176163922817,3.0842194223950683,3.3468940537518783,3.6073923843889455,3.8953319779774613,4.2100629700144792]
[null,"Carbon Out + Addl Electrifcation",null,{"$f":"D35/$D35","v":1},1.0492340318118538,1.0400067554442891,0.99168050619654535,1.3745617449310568,1.4733089303791034,1.5632258351705448,1.6393029027845529,1.6923613984277059,1.7876503548718528,1.8663469313530086,1.9988085629858876,2.1376685402442597,2.3113781637552453,2.5207040463070434,2.6586956945673843,2.8258279991131103,3.08246271599748,3.399220064904164,3.6119654639637422,3.9506678561742548]
[null,"High Electrification",null,{"$f":"D36/$D36","v":1},1.0492340318142188,1.0400068207131916,0.96316445056697686,1.3087773423792901,1.369831482371848,1.4534306405592787,1.5192958943918724,1.5623022415154768,1.6445342626704704,1.7171012142789079,1.8182517654506714,1.8992146531898628,2.0832078569351578,2.3258021012672874,2.4883360522038203,2.7035304048980477,2.9931896272541381,3.3749464863321661,3.8281700686303965,4.3210331454539634]
[null,"High Electrification - Innovation",null,{"$f":"D42","v":1},{"$f":"E42","v":1.0492340318142188},1.0400068207131916,0.96316445056697686,1.3087773423792901,1.369831482371848,1.4534306405592787,1.5192958943918724,1.5623022415154768,1.6445342626704704,1.7171012142789079,1.8182517654506714,1.8992146531898628,2.0832078569351578,2.3258021012672874,2.4883360522038203,2.7035304048980477,2.9931896272541381,3.3749464863321661,3.8281700686303965,4.3210331454539634]
[]
[null,null,null,null,null,null,"Percent"]
[null,null,"Pro forma","Pro forma","Pro forma",null,"of Total",null,null,null,"Initial",null,null,"Proposed",null,null,null,"Pro forma",null,null,null,null,"Over"]
[null,null,"Revenue at","Gas Revenue","Margin",null,"Margin",null,null,"Proposed","Margin","Allocation","Proposed","Margin","Total","Parity","Calculated","Gas Revenue","Calculated","Calculated","Percent","Percent","(Under)"]
[null,null,"Existing","at Existing","at Existing","Volume","Less","Parity","Targeted","Margin","Increase Less","of","Margin","Increase Less","Targeted","Ratio After","Margin","at Existing","Total","Change in","Total (2)","Margin (3)","Target"]
[null,"Rate Class","Rates","Rates (1)","Rates","(Therms)","Contracts","Ratio","Increase","Increase","Contracts","Delta","Increase","Contracts","Margin","Increase","Revenue","Rates (1)","Revenue","Margin","Increase","Increase","Spread",null,"Base Margin Rate"]
[null,"A","B","C","D","E","F","G",null,null,null,null,"H","I","J","K","L","M","N","O","P","Q","R"]
[null,"Residential (16,23,53)",516221152.4516291,200456091.9907065,315765060.4609226,613671517.73199999,0.70152751200731622,1.0656008371912928,"System",0.21737511806267404,68639467.297760457,-3862162.2528592264,0.20514399202478489,64777305.044901229,380542365.50582385,1.0423746778192853,380542033.92868042,200456091.9907065,580998125.91938686,64776973.467757821,0.1254829895290421,0.20514294194931765,-331.5771434083581,null,{"$f":"Q51/F51","v":0.62010704902043234},{"$f":"Q51/$Q$59","v":0.69442964668644158}]
[null,"Commercial & industrial (31,31T)",166820398.63895214,74023541.944620192,92796856.694331944,232276721.11300001,0.20616450694021776,0.82029567559197769,"150x",0.32606267709401104,30257591.519663174,-1702515.0752224645,0.30771598803717731,28555076.444440708,121351933.13877265,0.87071995377861777,121353023.89999999,74023541.944620192,195376565.84462017,28556167.205668047,0.17117910902174438,0.3077277423278526,1090.7612273395061,null,{"$f":"Q52/F52","v":0.5224502193698658},{"$f":"Q52/$Q$59","v":0.22145027355112637}]
[null,"Large volume (41,41T)",39033538.228231058,19578735.508915801,19454802.719315257,86114878.978000015,4.3222259385988705E-2,1.2226189233151021,"50x",0.10868755903133702,2114495.0189985931,-118977.07205110659,0.10257199601239246,1995517.9469474866,21450320.666262742,1.0941807453133927,21450333.458394401,19578735.508915801,41029068.967310205,1995530.7390791439,5.1123490968489081E-2,0.10257265354317506,12.7921316572465,null,0.24908974747411969,3.9143500997871047E-2]
[null,"Interruptible (85, 85T)",12901906.578632426,4409033.2723877998,8492873.3062446266,90620156.764000013,1.8868408910176025E-2,1.0845120103296797,"System",0.21737511806267404,1846139.3376362585,-103877.4038325022,0.20514399202478489,1742261.9338037563,10235135.240048382,1.0608757798480533,10235146.799999999,4409033.2723877998,14644180.0723878,1742273.4937553722,0.13504000227693863,0.20514535316031574,11.559951615985483,null,0.11294558700284701,1.8677540829668077E-2]
[null,"Limited interruptible (86, 86T)",4400412.118330434,2432123.83120728,1968288.2871231539,9103924.943,4.3728979481234588E-3,1.707411033523901,"No Increase",0,0,0,0,0,1968288.2871231539,1.3859050797674022,1968309.43,2432123.83120728,4400433.2612072797,21.142876846017316,4.8047492547218881E-6,1.0741758198906778E-5,21.142876846017316,null,0.21620448788007982,3.5918566155050849E-3]
[null,"Non exclusive interruptible (87,87T)",10861544.671615794,6258292.46175096,4603252.2098648343,123109031.389,1.0226932850692325E-2,0.82593155314009759,"150x",0.32606267709401104,1500948.7388874502,-84454.436944572692,0.30771598803717731,1416494.3019428775,6019746.5118077118,0.87668620697184441,6019690.2999999998,6258292.46175096,12277982.761750959,1416438.0901351655,0.13040853147128401,0.30770377671241189,-56.211807711981237,null,4.8897227377079903E-2,1.0984992551372773E-2]
[null,"Contracts",1719215.5127806603,0,1719215.5127806603,37090866.750000007,null,1.7057502539221219,null,null,0,0,2.2453809816068166E-2,0,1719215.5127806603,1.4156303991768961,1757818.4509374714,0,1757818.4509374714,38602.938156811055,2.2453809816068166E-2,2.2453809816068166E-2,null,null,4.7392218218720139E-2,3.2077435263096091E-3]
[null,"Rentals",5310380.6899999985,0,5310380.6899999985,0,1.1797942900425575E-2,1.371887745989897,"At Cost to Serve",0,-643782.62296793424,0,-0.12123097392626561,-643782.62296793424,4666598.0670320643,0.97839538914924085,4665849.629999999,0,4665849.629999999,-644531.05999999959,-0.12137191241556729,-0.12137191241556729,-748.43703206535429]
[null,"Subtotal revenue from rates",757268548.89017177,307157819.00958854,450110729.88058305,1191987097.6690001,0.99618046094293999,null,null,null,103714859.289978,-5871986.2409098726,null,97842873.049068123,547953602.92965126,null,547992205.89801228,307157819.00958854,855150024.90760076,97881476.017429218,0.12925596363520067,0.21746088133335043,3.0204273061826825E-2,null,0.45972998111275098]
[null,null,null,null,null,null,null,null,null,null,97881475.987224936]
[null,"Other revenue",5039913.28,null,5039913.28,null,null,null,null,null,null,null,null,null,null,null,5039913.28,null,5039913.28,null,0]
[null,"Total",762308462.17017174,307157819.00958854,455150643.16058302,1191987097.6690001,null,null,null,"DELTA",-5871986.2409098726,null,null,97842873.049068123,null,null,553032119.17801225,307157819.00958854,860189938.18760073,97881476.017429218,0.12840140294228944,0.21505292256149877,3.0204273061826825E-2,null,0.46395814204658642]
[]
[]
[null,"Current Gas Cost Forecast"]
[null,null,"Gas Cost",0.43]
[]
[null,"Gas revenue requirement forecast from PSE",null,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,{"$f":"X68+1","v":2041},{"$f":"Y68+1","v":2042},2043,2044,2045]
[null,null,"Projected Load MTh",1166935.3398639893,1140559.2561325,1169827.2987499998,1172879.3935000002,1176802.69875,1186362.8004999999,1194893.76275,1198069.7785,1199742.0592499999,1200657.5422499999,1201893.48325,1204462.4872500002,1203529.52825,1202622.50125,1204063.6117261362,1204816.5087613617,1206194.4780170494,1204327.9252695513,1200310.2495581759,1197080.6038358044,1194674.25041174,{"$f":"X69-W69+X69","v":1192267.8969876757},{"$f":"Y69-X69+Y69","v":1189861.5435636113},1187455.190139547,1185048.8367154826,1182642.4832914183]
[null,null,"Required Base Rate $/th",0.53068838075594937,0.57605433643327142,0.59424182066806663,0.60536334119680668,0.62093933909741561,0.63557868082142677,0.65096973253940338,0.66919341757623929,0.68885579177302336,0.70081830957362201,0.70375552500081073,0.72824607347739323,0.75248728850294044,0.77222706889793258,0.79380447739271609,0.81680558914101342,0.84221085495369985,0.87411690013219756,0.89333178102469124,0.91300002007829917,0.93261841007909163]
[null,null,"Raw RevReq mm's",618.15234164418803,673.04333513486108,704.96657073925769,730.74205559306608,762.1046320437722,793.92278441198164,826.45193206075669,842.34390041967617,865.8469095894078,905.63524746119015,937.32809411699441,974.59263294020684,1015.8726838771997,1059.4671918007707,1085.5134288679026,1114.1682033024383,1139.9254824838424,1164.2606915748036,1194.2000255597736,1227.4210651709927,1248.139196080388,{"$f":"X71-W71+X71","v":1268.8573269897834},{"$f":"Y71-X71+Y71","v":1289.5754578991787},{"$f":"Z71-Y71+Z71","v":1310.293588808574},{"$f":"AA71-Z71+AA71","v":1331.0117197179693},{"$f":"AB71-AA71+AB71","v":1351.7298506273646}]
[null,null,"CPI",{"$f":"(1+'Current Inputs'!$C$12)^(D$68-$D$68)","v":1},{"$f":"(1+'Current Inputs'!$C$12)^(E$68-$D$68)","v":1.02},{"$f":"(1+'Current Inputs'!$C$12)^(F$68-$D$68)","v":1.0404},{"$f":"(1+'Current Inputs'!$C$12)^(G$68-$D$68)","v":1.0612079999999999},{"$f":"(1+'Current Inputs'!$C$12)^(H$68-$D$68)","v":1.08243216},{"$f":"(1+'Current Inputs'!$C$12)^(I$68-$D$68)","v":1.1040808032},{"$f":"(1+'Current Inputs'!$C$12)^(J$68-$D$68)","v":1.1261624192640001},{"$f":"(1+'Current Inputs'!$C$12)^(K$68-$D$68)","v":1.1486856676492798},{"$f":"(1+'Current Inputs'!$C$12)^(L$68-$D$68)","v":1.1716593810022655},{"$f":"(1+'Current Inputs'!$C$12)^(M$68-$D$68)","v":1.1950925686223108},{"$f":"(1+'Current Inputs'!$C$12)^(N$68-$D$68)","v":1.2189944199947571},{"$f":"(1+'Current Inputs'!$C$12)^(O$68-$D$68)","v":1.243374308394652},{"$f":"(1+'Current Inputs'!$C$12)^(P$68-$D$68)","v":1.2682417945625453},{"$f":"(1+'Current Inputs'!$C$12)^(Q$68-$D$68)","v":1.2936066304537961},{"$f":"(1+'Current Inputs'!$C$12)^(R$68-$D$68)","v":1.3194787630628722},{"$f":"(1+'Current Inputs'!$C$12)^(S$68-$D$68)","v":1.3458683383241292},{"$f":"(1+'Current Inputs'!$C$12)^(T$68-$D$68)","v":1.372785705090612},{"$f":"(1+'Current Inputs'!$C$12)^(U$68-$D$68)","v":1.4002414191924244},{"$f":"(1+'Current Inputs'!$C$12)^(V$68-$D$68)","v":1.4282462475762727},{"$f":"(1+'Current Inputs'!$C$12)^(W$68-$D$68)","v":1.4568111725277981},{"$f":"(1+'Current Inputs'!$C$12)^(X$68-$D$68)","v":1.4859473959783542},{"$f":"(1+'Current Inputs'!$C$12)^(Y$68-$D$68)","v":1.5156663438979212},{"$f":"(1+'Current Inputs'!$C$12)^(Z$68-$D$68)","v":1.5459796707758797},{"$f":"(1+'Current Inputs'!$C$12)^(AA$68-$D$68)","v":1.576899264191397},{"$f":"(1+'Current Inputs'!$C$12)^(AB$68-$D$68)","v":1.608437249475225},{"$f":"(1+'Current Inputs'!$C$12)^(AC$68-$D$68)","v":1.6406059944647295}]
[null,null,"Projected RevReq mm's (converted)",{"$f":"D71*D72","v":618.15234164418803},{"$f":"E71*E72","v":686.5042018375583},733.44722019712367,775.46931533180646,824.92656300914553,876.55490549236117,930.71910721494874,967.58836564387423,1014.4776541322501,1082.3179541232957,1142.5977164329367,1211.7834409485527,1288.372195647489,1370.5337840617408,1432.3119164107572,1499.5237083922332,1564.8734072223378,1630.2460430806564,1705.6117053612356,1788.1207211370729,1854.669188234169,1923.1643457266941,1993.6574418436267,2066.2009960669452,2140.8488294824597,2217.6560958361679]
[null,null,"Retail Rate",0.57676116553156975,0.59863616553156973,0.60576302824522277,0.63341505255004382,0.65712108124944157,0.67607338490977398,0.71646100658127965,0.72649146067341752,0.73666234112284534,0.74697561389856515,0.77842491573409955,0.81734616152080453,0.83587923954468579,0.8475815488983115,0.88520635106221257,0.89759923997708346,0.9101656293367627,0.92290794814747756,0.98790780552647772,1.0017385148038482,1.0157628540111023]
[null,null,"Load Forecast MTh",1166935.3398639893,1152729.361,1172780.1055000001,1176802.69875,1189703.8729999999,1197550.5757500001,1199742.0592499999,1200904.5572500001,1203523.031,1203529.52825,1202774.0919999999,1204907.0926068171,1206194.4780170494,1202961.3897402259,1198058.1943365012,1194674.25041174,1192283.2092036502,1185281.1346281103,1175422.8229628403,1167965.7124314744,1162542.2378118599,{"$f":"X75-W75+X75","v":1157118.7631922455},{"$f":"Y75-X75+Y75","v":1151695.2885726311},1146271.8139530167,1140848.3393334022,1135424.8647137878]
[]
[null,"Gas revenue requirement forecast",null,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,{"$f":"X77+1","v":2041},{"$f":"Y77+1","v":2042},2043,2044,2045]
[null,null,"CPI",{"$f":"D72","v":1},{"$f":"E72","v":1.02},1.0404,1.0612079999999999,1.08243216,1.1040808032,1.1261624192640001,1.1486856676492798,1.1716593810022655,1.1950925686223108,1.2189944199947571,1.243374308394652,1.2682417945625453,1.2936066304537961,1.3194787630628722,1.3458683383241292,1.372785705090612,1.4002414191924244,1.4282462475762727,1.4568111725277981,1.4859473959783542,1.5156663438979212,1.5459796707758797,1.576899264191397,1.608437249475225,1.6406059944647295]
[null,null,"Projected RevReq mm's ",{"$f":"D73/D78","v":618.15234164418803},673.04333513486108,704.96657073925769,730.74205559306608,762.1046320437722,793.92278441198164,826.45193206075669,842.34390041967617,865.8469095894078,905.63524746119003,937.32809411699441,974.59263294020684,1015.8726838771997,1059.4671918007707,1085.5134288679026,1114.1682033024383,1139.9254824838424,1164.2606915748036,1194.2000255597736,1227.4210651709927,1248.139196080388,1268.8573269897834,1289.5754578991787,1310.293588808574,1331.0117197179693,1351.7298506273646]
[null,null,"Retail Rate ",{"$f":"(D79/D75 * 1000)","v":0.52972287369087301},0.58386934340857921,0.60110720452467437,0.62095545529361929,{"$f":"(H79/H75 * 1000)","v":0.64058346731445182},0.66295553648309591,0.68885801384457612,0.70142451815537576,0.71942695510361854,0.7524827818541644,0.77930519151637534,0.80885293058710039,0.84221301157609885,0.88071587403944684,0.90606068553211871,0.93261255352113304,0.95608616617625719,0.98226543691686941,1.0159748494159764,1.0509050497858745,1.0736291168479513,1.0965662016310884,1.1197193135151498,1.1430915188343629,1.1666859422310942,1.190505768048423]
[null,null,"YOY Rate Escalation",{"$f":"1","v":1},{"$f":"E80/D80","v":1.102216597407693},{"$f":"F80/E80","v":1.0295234906759481},1.0330194857415491,{"$f":"H80/G80","v":1.0316093720628501},1.0349245185212719,1.0390712135822713,1.0182425174103222,1.0256655370353833,1.0459474398561905,1.0356452138295029,1.037915491122587,1.0412436918103076,1.0457162997176861,1.0287775118398022,1.0293047346750519,1.0251697369572157,1.0273817064473518,1.034318027726715,1.034380969558427,1.0216233303538762,1.0213640673703763,1.0211141943364863,1.0208732715753919,1.0206408874599919,1.0204166562355053]
[]
[null,"Calculated RR, Fixed Allocation (Sales Only)",null,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,{"$f":"X83+1","v":2041},{"$f":"Y83+1","v":2042},2043,2044,2045]
[null,null,"Residential (16,23,53)",{"$f":"D$79*$Z51","v":429.26331220637002},467.38124542236585,489.54968664421506,507.44894748441692,529.2280503682573,551.32351867552836,573.91272318427832,584.94857715691489,601.26976351071983,628.89996492126227,650.90841722694006,676.78601775587663,705.45210894325101,735.72542767808568,753.81270688212533,773.7114317685797,791.59805005012618,808.49714070120297,829.28790182241312,852.35757662218828,866.74486094960309,881.13214527701791,895.51942960443273,909.90671393184755,924.29399825926248,938.6812825866773]
[null,null,"Commercial & industrial (31,31T)",{"$f":"D$79*$Z52","v":136.89000515337477},149.0456306773774,156.11503993460809,161.82302810639689,168.76827924067385,175.81441778650526,183.01800643171148,186.53728717206005,191.74203498197173,200.55317328782255,207.57156284936434,215.82380516552129,224.96528373772281,234.61929944272435,240.38724576621817,246.73285340329195,252.43680992394661,257.82584863406379,264.45592233497399,271.81273064453126,276.40076640188488,280.9888021592385,285.57683791659218,290.16487367394581,294.75290943129943,299.34094518865305]
[]
[null,"PSE FY 20 Load Forecast",null,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,{"$f":"X87+1","v":2041},{"$f":"Y87+1","v":2042},2043,2044,2045]
[null,null,"Residential",604864178,625381836,623966689,628217811,636022336,639231581,640971079,642132247,645173618,644565128,646611016,651249439,656612632,658221474,661888653,666398535,672192058,673659925,676999170,682479118,688875457,{"$f":"X88-W88+X88","v":695271796},701668135,708064474,714460813,720857152]
[null,null,"Commercial",263212698,272678871,275319540,281322547,286740802,288167257,289699714,290893062,292801861,293411139,295080678,297134829,299663514,300718898,302529040,304446687,307149299,308287249,310164676,312386039,315260738,318135437,321010136,323884835,326759534,329634233]
[null,null,"Industrial",22639576,23943536,23135963,22571067,22040015,21431206,20857570,20283086,19741340,19136159,18746969,18556564,18401608,18186637,18002188,17817903,17664298,17452891,17270618,17083319,16927987,16772655,16617323,16461991,16306659,16151327]
[null,null,"Commercial Interruptible",25779690,25367357,24593853,23992350,23243417,22238270,21295794,20365482,19411342,18347320,17382242,16400024,15431142,14395014,13401727,12479653,11527627,10523179,9547061,8577056,7597158,6617260,5637362,4657464,3677566,2697668]
[null,null,"Commercial Large Volume",2492376,2245152,2209596,2173016,2118955,2040961,1965975,1888798,1814350,1731780,1652157,1570972,1490735,1402644,1315951,1227668,1140512,1047073,954512,860593,767130,673667,580204,486741,393278,299815]
[null,null,"Industrial Interruptible",1173671,1148021,1098889,1084814,1054341,1011628,972714,935490,902036,863853,840927,838629,838508,834524,831954,826558,822474,814278,808464,807973,805904,803835,801766,799697,797628,795559]
[null,null,"Industrial Large Volume",208465,208188,208188,208188,208733,208188,208188,208188,208733,208188,208188,208188,208733,208188,208188,208188,208733,208188,208188,208188,208733,209278,209823,210368,210913,211458]
[null,null,"Commercial Transport",56465812,59588183,58586320,58654064,59175975,59091129,59186041,59582197,59791496,59466535,59831007,60243247,60678747,60782049,61209970,62333406,63165816,63634004,64373369,65337753,66398972,67460191,68521410,69582629,70643848,71705067]
[null,null,"Industrial Transport",162368006,161267404,163106662,165235680,166097761,165358926,165011709,164713776,164915375,164401996,164311244,164167957,164399763,163875772,163727833,163409962,163541482,162890412,162665659,162480587,162700476,162920365,163140254,163360143,163580032,163799921]
[]
[null,"PSE FY 20 Load Forecast, by Rate Class Category (Sales Only)",null,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,{"$f":"X98+1","v":2041},{"$f":"Y98+1","v":2042},2043,2044,2045]
[null,null,"Residential (16,23,53)",{"$f":"D88","v":604864178},{"$f":"E88","v":625381836},623966689,628217811,{"$f":"H88","v":636022336},639231581,640971079,642132247,645173618,644565128,646611016,651249439,656612632,658221474,661888653,666398535,672192058,673659925,676999170,682479118,688875457,695271796,701668135,708064474,714460813,720857152]
[null,null,"Commercial & industrial (31,31T)",{"$f":"D89+D90","v":285852274},272678871,275319540,281322547,{"$f":"H89","v":286740802},288167257,289699714,290893062,292801861,293411139,295080678,297134829,299663514,300718898,302529040,304446687,307149299,308287249,310164676,312386039,315260738,318135437,321010136,323884835,326759534,329634233]
[]
[]
[null,"Reference Class Base Margin Rate Forecast",null,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,{"$f":"X103+1","v":2041},{"$f":"Y103+1","v":2042},2043,2044,2045]
[]
[null,null,"Residential (16,23,53)",{"$f":"D84*1000000/D88","v":0.7096854596774782},0.74735340637934011,0.78457663730221194,0.80775956777897995,0.83209035345616744,0.86247853682862452,0.89538006001715154,0.91094720735449208,0.93195032582798476,0.97569653957646663,1.0066460377577917,1.0392116710228394,1.0743809585180979,1.1177475314001768,1.1388814470009132,1.1610341126704002,1.1776367194896644,1.2001562074531937,1.2249467038820936,1.2489137823293639,1.2582025562707819,1.2673204210875511,1.2762720507529286,1.2850619503498033,1.293694463630803,1.3021737801759055]
[null,null,"Commercial & industrial (31,31T)",{"$f":"D85*1000000/D88","v":0.2263152789209725},0.2383274059104227,0.25019771517740125,0.25759064017749872,0.26534961067888319,0.27504025616422922,0.28553239362569038,0.29049668202079881,0.29719447545973854,0.31114493256889714,0.32101457864640576,0.33139960242717581,0.34261491901624397,0.35644431047949121,0.3631838144930673,0.37024819300254302,0.37554268444502603,0.38272404081935524,0.39062961086787445,0.39827259688336902,0.40123474220665239,0.40414238543229863,0.40699701706789376,0.40980007376269773,0.41255294071852677,0.4152569539722803]
[]
[null,"Scenario Throughput",null,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,{"$f":"X108+1","v":2041},{"$f":"Y108+1","v":2042},2043,2044,2045]
[null,null,"Residential (16,23,53)",{"$f":"'Gas Demand Model'!D43","v":625290045.6356566},{"$f":"'Gas Demand Model'!E43","v":625711239.39349723},{"$f":"'Gas Demand Model'!F43","v":618249410.23919058},{"$f":"'Gas Demand Model'!G43","v":614561172.41884601},{"$f":"'Gas Demand Model'!H43","v":610804835.31125176},{"$f":"'Gas Demand Model'!I43","v":604583830.30412149},{"$f":"'Gas Demand Model'!J43","v":593547980.44414043},{"$f":"'Gas Demand Model'!K43","v":580416137.99605083},{"$f":"'Gas Demand Model'!L43","v":565702403.08249438},{"$f":"'Gas Demand Model'!M43","v":549660099.61951411},{"$f":"'Gas Demand Model'!N43","v":532623630.7663663},{"$f":"'Gas Demand Model'!O43","v":515883338.00515664},{"$f":"'Gas Demand Model'!P43","v":496441267.41278732},{"$f":"'Gas Demand Model'!Q43","v":475721997.67546624},{"$f":"'Gas Demand Model'!R43","v":453772966.96649849},{"$f":"'Gas Demand Model'!S43","v":430859259.59239811},{"$f":"'Gas Demand Model'!T43","v":405365413.10247135},{"$f":"'Gas Demand Model'!U43","v":377408366.99176621},{"$f":"'Gas Demand Model'!V43","v":347743133.50053579},{"$f":"'Gas Demand Model'!W43","v":318707252.5551632},{"$f":"'Gas Demand Model'!X43","v":289450180.29809827},{"$f":"'Gas Demand Model'!Y43","v":263295947.67983526},{"$f":"'Gas Demand Model'!Z43","v":239145826.57962811},{"$f":"'Gas Demand Model'!AA43","v":217265604.19539988},{"$f":"'Gas Demand Model'!AB43","v":197403441.36923149},{"$f":"'Gas Demand Model'!AC43","v":179534241.20986897}]
[null,null,"Commercial & industrial (31,31T)",{"$f":"'Gas Demand Model'!D52+D90","v":352189875.32462257},{"$f":"'Gas Demand Model'!E52+E90","v":349030953.78913283},{"$f":"'Gas Demand Model'!F52+F90","v":345888060.39888048},{"$f":"'Gas Demand Model'!G52+G90","v":345643249.08661139},{"$f":"'Gas Demand Model'!H52+H90","v":342808257.57692623},{"$f":"'Gas Demand Model'!I52+I90","v":336705006.16669315},{"$f":"'Gas Demand Model'!J52+J90","v":329096600.38822955},{"$f":"'Gas Demand Model'!K52+K90","v":320409805.83874434},{"$f":"'Gas Demand Model'!L52+L90","v":310785682.07669175},{"$f":"'Gas Demand Model'!M52+M90","v":300753131.05620277},{"$f":"'Gas Demand Model'!N52+N90","v":290495365.75144106},{"$f":"'Gas Demand Model'!O52+O90","v":280000332.70878798},{"$f":"'Gas Demand Model'!P52+P90","v":268344148.41884577},{"$f":"'Gas Demand Model'!Q52+Q90","v":256219245.38343376},{"$f":"'Gas Demand Model'!R52+R90","v":243447619.78473967},{"$f":"'Gas Demand Model'!S52+S90","v":230161933.27826834},{"$f":"'Gas Demand Model'!T52+T90","v":215911724.20959097},{"$f":"'Gas Demand Model'!U52+U90","v":200824078.99087232},{"$f":"'Gas Demand Model'!V52+V90","v":185014208.87361634},{"$f":"'Gas Demand Model'!W52+W90","v":169293823.91898155},{"$f":"'Gas Demand Model'!X52+X90","v":153751654.4579449},{"$f":"'Gas Demand Model'!Y52+Y90","v":139806960.03655708},{"$f":"'Gas Demand Model'!Z52+Z90","v":126969522.20571251},{"$f":"'Gas Demand Model'!AA52+AA90","v":115355867.62931785},{"$f":"'Gas Demand Model'!AB52+AB90","v":104886580.44899262},{"$f":"'Gas Demand Model'!AC52+AC90","v":95536376.034281209}]
[]
[null,"Scenario Modified RR Rate",null,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,{"$f":"X112+1","v":2041},{"$f":"Y112+1","v":2042},2043,2044,2045]
[null,null,"Residential (16,23,53)",{"$f":"D84*1000000/D109","v":0.6865027121453533},0.74695996491192829,0.79183203176015371,0.82570941715558266,0.86644378003094091,0.91190582850718693,0.96691883738671069,1.0078089475191245,1.0628729173403189,1.1441615743194742,1.2220794940892492,1.3118974153592682,1.4210182659063126,1.5465448965426898,1.661211138075086,1.7957405220918936,1.9528011627623001,2.1422342783376651,2.3847714647143001,2.6744216511817807,2.9944526552270996,3.3465465497724414,3.7446584053443752,4.1879924680278169,4.6822587886420131,5.228424818914589]
[null,null,"Commercial & industrial (31,31T)",{"$f":"D85*1000000/D110","v":0.38868239760498419},0.42702697012776514,0.45134555889143779,0.46817933963422276,0.49231100917340714,0.5221615793246166,0.55612244616264139,0.5821834531054908,0.61695903653198569,0.6668365266340136,0.71454345687211585,0.77079838826472769,0.83834615013324265,0.91569741020669637,0.98742902468618288,1.0719967889085689,1.1691667548303204,1.2838393181217191,1.429381688817341,1.6055679076314791,1.7977092173501632,2.009834146209637,2.2491762822727526,2.5153889406506442,2.8102061118737747,3.1332666949941754]
[]
[null,"Scenario Gas Supply Rate",null,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,{"$f":"X116+1","v":2041},{"$f":"Y116+1","v":2042},2043,2044,2045]
[null,null,"Base, E3 Sumas + RNG",0.34,{"$f":"'RNG Blending Model'!C52","v":0.34422420374442975},{"$f":"'RNG Blending Model'!D52","v":0.29688575086614705},{"$f":"'RNG Blending Model'!E52","v":0.29864687281461938},{"$f":"'RNG Blending Model'!F52","v":0.31138150704547046},{"$f":"'RNG Blending Model'!G52","v":0.31260809746725032},{"$f":"'RNG Blending Model'!H52","v":0.30366678448796958},{"$f":"'RNG Blending Model'!I52","v":0.30556202450929576},{"$f":"'RNG Blending Model'!J52","v":0.30885155457940022},{"$f":"'RNG Blending Model'!K52","v":0.31752785966065061},{"$f":"'RNG Blending Model'!L52","v":0.32869380445492663},{"$f":"'RNG Blending Model'!M52","v":0.41337120725307008},{"$f":"'RNG Blending Model'!N52","v":0.41765436944834405},{"$f":"'RNG Blending Model'!O52","v":0.49935718407400048},{"$f":"'RNG Blending Model'!P52","v":0.5169205390613556},{"$f":"'RNG Blending Model'!Q52","v":0.46707351399626057},{"$f":"'RNG Blending Model'!R52","v":0.4810695244032801},{"$f":"'RNG Blending Model'!S52","v":0.50059322141680496},{"$f":"'RNG Blending Model'!T52","v":0.5257546254351918},{"$f":"'RNG Blending Model'!U52","v":0.55834509510555563},{"$f":"'RNG Blending Model'!V52","v":0.59534631394807569},{"$f":"'RNG Blending Model'!W52","v":0.66651145278677382},{"$f":"'RNG Blending Model'!X52","v":0.77614954760157895},{"$f":"'RNG Blending Model'!Y52","v":0.93872865796760052},{"$f":"'RNG Blending Model'!Z52","v":1.0674795560433086},{"$f":"'RNG Blending Model'!AA52","v":1.2044182909402785}]
[null,null,"Benchmarked to PSE 2020",{"$f":"D66","v":0.43},{"$f":"E117+$D$118-$D$117","v":0.43422420374442977},{"$f":"F117+$D$118-$D$117","v":0.38688575086614702},0.38864687281461935,0.40138150704547043,0.40260809746725029,0.3936667844879696,0.39556202450929573,0.39885155457940019,0.40752785966065058,0.4186938044549266,0.50337120725307005,0.50765436944834397,0.5893571840740004,0.60692053906135546,0.55707351399626059,0.57106952440327996,0.59059322141680481,0.61575462543519177,0.6483450951055556,0.68534631394807555,0.75651145278677379,0.86614954760157881,1.0287286579676005,1.1574795560433084,1.2944182909402784]
[]
[null,"Scenario, Retail Gas Rate",null,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,{"$f":"X120+1","v":2041},{"$f":"Y120+1","v":2042},{"$f":"Z120+1","v":2043},{"$f":"AA120+1","v":2044},{"$f":"AB120+1","v":2045}]
[null,null,"Residential",{"$f":"D117+D113","v":1.0265027121453534},{"$f":"E117+E113","v":1.0911841686563579},1.0887177826263008,1.124356289970202,1.1778252870764114,1.2245139259744373,1.2705856218746803,1.3133709720284203,1.371724471919719,1.4616894339801247,1.5507732985441758,1.7252686226123384,1.8386726353546567,2.0459020806166901,2.1781316771364416,2.2628140360881543,2.4338706871655802,2.6428274997544703,2.9105260901494918,3.2327667462873362,3.5897989691751753,4.0130580025592151,4.5208079529459546,5.1267211259954175,5.7497383446853219,6.4328431098548675]
[null,null,"Commercial",{"$f":"D117+D114","v":0.72868239760498421},{"$f":"E118+E114","v":0.86125117387219485},0.83823130975758486,0.85682621244884216,0.89369251621887758,0.92476967679186695,0.94978923065061105,0.97774547761478647,1.0158105911113859,1.0743643862946641,1.1332372613270425,1.2741695955177978,1.3460005195815867,1.5050545942806968,1.5943495637475382,1.6290703029048295,1.7402362792336004,1.874432539538524,2.0451363142525327,2.2539130027370344,2.4830555312982385,2.766345598996411,3.1153258298743314,3.5441175986182447,3.9676856679170829,4.4276849859344534]
[]
[]
[null,"Scenario, Customer Counts",null,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,{"$f":"X125+1","v":2041},{"$f":"Y125+1","v":2042},{"$f":"Z125+1","v":2043},{"$f":"AA125+1","v":2044},{"$f":"AB125+1","v":2045}]
[]
[null,null,"Residential",{"$f":"SUM('Gas Demand Model'!D165:D166)","v":791504.08333333337},{"$f":"SUM('Gas Demand Model'!E165:E166)","v":801405.83333333337},{"$f":"SUM('Gas Demand Model'!F165:F166)","v":811143.58333333326},{"$f":"SUM('Gas Demand Model'!G165:G166)","v":820845.75},{"$f":"SUM('Gas Demand Model'!H165:H166)","v":830426.49999999988},{"$f":"SUM('Gas Demand Model'!I165:I166)","v":839897.16666666663},{"$f":"SUM('Gas Demand Model'!J165:J166)","v":849282.41666666651},{"$f":"SUM('Gas Demand Model'!K165:K166)","v":858648.16666666674},{"$f":"SUM('Gas Demand Model'!L165:L166)","v":868028.33333333337},{"$f":"SUM('Gas Demand Model'!M165:M166)","v":877404.5},{"$f":"SUM('Gas Demand Model'!N165:N166)","v":886768.41666666663},{"$f":"SUM('Gas Demand Model'!O165:O166)","v":896136.08333333337},{"$f":"SUM('Gas Demand Model'!P165:P166)","v":905504.16666666651},{"$f":"SUM('Gas Demand Model'!Q165:Q166)","v":914812.75},{"$f":"SUM('Gas Demand Model'!R165:R166)","v":924089.33333333337},{"$f":"SUM('Gas Demand Model'!S165:S166)","v":933303.91666666651},{"$f":"SUM('Gas Demand Model'!T165:T166)","v":942455.16666666674},{"$f":"SUM('Gas Demand Model'!U165:U166)","v":951532.16666666674},{"$f":"SUM('Gas Demand Model'!V165:V166)","v":960558.58333333326},{"$f":"SUM('Gas Demand Model'!W165:W166)","v":969539.25},{"$f":"SUM('Gas Demand Model'!X165:X166)","v":978482.08333333326},{"$f":"SUM('Gas Demand Model'!Y165:Y166)","v":987379.33333333337},{"$f":"SUM('Gas Demand Model'!Z165:Z166)","v":996399.72739133774},{"$f":"SUM('Gas Demand Model'!AA165:AA166)","v":1005222.0862301631},{"$f":"SUM('Gas Demand Model'!AB165:AB166)","v":1014044.4450689887},{"$f":"SUM('Gas Demand Model'!AC165:AC166)","v":1022866.8039078143}]
[null,null,"Commercial",{"$f":"SUM('Gas Demand Model'!D168:D169)","v":56386},{"$f":"SUM('Gas Demand Model'!E168:E169)","v":56605.916666666664},{"$f":"SUM('Gas Demand Model'!F168:F169)","v":57041.25},{"$f":"SUM('Gas Demand Model'!G168:G169)","v":57505.166666666672},{"$f":"SUM('Gas Demand Model'!H168:H169)","v":58072.5},{"$f":"SUM('Gas Demand Model'!I168:I169)","v":58389.666666666657},{"$f":"SUM('Gas Demand Model'!J168:J169)","v":58709.583333333328},{"$f":"SUM('Gas Demand Model'!K168:K169)","v":59013.333333333336},{"$f":"SUM('Gas Demand Model'!L168:L169)","v":59325},{"$f":"SUM('Gas Demand Model'!M168:M169)","v":59655.5},{"$f":"SUM('Gas Demand Model'!N168:N169)","v":60003.5},{"$f":"SUM('Gas Demand Model'!O168:O169)","v":60351.666666666664},{"$f":"SUM('Gas Demand Model'!P168:P169)","v":60682.083333333336},{"$f":"SUM('Gas Demand Model'!Q168:Q169)","v":61008.833333333343},{"$f":"SUM('Gas Demand Model'!R168:R169)","v":61327.083333333343},{"$f":"SUM('Gas Demand Model'!S168:S169)","v":61639.916666666657},{"$f":"SUM('Gas Demand Model'!T168:T169)","v":61956.833333333336},{"$f":"SUM('Gas Demand Model'!U168:U169)","v":62273.583333333336},{"$f":"SUM('Gas Demand Model'!V168:V169)","v":62584.75},{"$f":"SUM('Gas Demand Model'!W168:W169)","v":62898.416666666664},{"$f":"SUM('Gas Demand Model'!X168:X169)","v":63222.833333333328},{"$f":"SUM('Gas Demand Model'!Y168:Y169)","v":63546.833333333336},{"$f":"SUM('Gas Demand Model'!Z168:Z169)","v":63871.631364202214},{"$f":"SUM('Gas Demand Model'!AA168:AA169)","v":64196.607922632393},{"$f":"SUM('Gas Demand Model'!AB168:AB169)","v":64521.584481062586},{"$f":"SUM('Gas Demand Model'!AC168:AC169)","v":64846.561039492764}]
[]
[null,"Scenario, Delivery RR Per Customer",null,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,{"$f":"X130+1","v":2041},{"$f":"Y130+1","v":2042},{"$f":"Z130+1","v":2043},{"$f":"AA130+1","v":2044},{"$f":"AB130+1","v":2045}]
[]
[null,null,"Residential",{"$f":"D84/D127*1000000","v":542.33872098116569},{"$f":"E84/E127*1000000","v":583.2017012882975},603.53024631280152,618.20256422649072,637.29667871660808,656.41788132657712,675.76192786001411,681.24361043910085,692.68449014996031,716.77312450672662,734.02300419503376,755.2268347888122,779.07107986057611,804.23608839960502,815.73575161073018,829.00266242524947,839.93178460668719,849.67925312863258,863.33922387598238,879.1367411089218,885.80555097842773,892.39476210461953,898.75519330879524,905.17978703017525,911.49259063923944,917.69649674863808]
[null,null,"Commercial",{"$f":"D85/D128*1000000","v":2427.7303790546375},{"$f":"E85/E128*1000000","v":2633.0397854884559},2736.8797130954895,2814.0606746593244,2906.165211428367,3011.0536302628652,3117.344665735347,3160.9345996169236,3232.0612723467634,3361.8555420342223,3459.3242535746135,3576.1034795866667,3707.2768662533199,3845.6611382951264,3919.7566996563746,4002.8096523485237,4074.3981953663429,4140.2121868271661,4225.5648913668902,4321.4558497555918,4371.8503557820868,4421.7593138798711,4471.1060578397546,4519.9408981802089,4568.2838045896242,4616.1421730035745]
[]
[]
[null,"PSE FP&E Net RR Change",null,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,{"$f":"X136+1","v":2041},{"$f":"Y136+1","v":2042},{"$f":"Z136+1","v":2043},{"$f":"AA136+1","v":2044},{"$f":"AB136+1","v":2045}]
[null,"Baseline",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X137+AVERAGE($S144:$X144)","v":0},{"$f":"Y137+AVERAGE($S144:$X144)","v":0},0,0,0]
[null,"Carbon Out",null,0,-1.8121534617421275E-4,1.3892120638047345E-2,-171.09459177547558,-23.052389487427718,117.71500631045546,59.680558397503773,72.215130780869913,58.061778869814589,39.799114107669084,-3.7008515564230038,-20.835172510511939,-20.849374770470149,-5.4935452297934262,-73.787627409246397,-168.31880636286201,-171.33316278959069,-188.32602973123653,-323.73604033487072,-386.56861271092066,-468.10516786675294,{"$f":"X138+AVERAGE($S145:$X145)","v":-533.82475794300399},{"$f":"Y138+AVERAGE($S145:$X145)","v":-599.54434801925504},-665.26393809550609,-730.98352817175714,-796.7031182480082]
[null,"Carbon Out + Addl Electrifcation",null,0,0,0,-170.62273262595249,-22.38949749129597,98.92285991859535,19.477118246901455,18.917564271889432,-0.63775033092997546,-11.21787526856906,-70.605828764473017,-103.5143196788033,-129.91692222710731,-142.43699850414873,-210.33303310708266,-324.35546532110175,-385.82625436239505,-412.62070210621346,-531.22179077322562,-638.80201724567473,-725.71890705511328,{"$f":"X139+AVERAGE($S146:$X146)","v":-811.61655271311838},-897.51419837112348,-983.41184402912859,-1069.3094896871337,-1155.2071353451388]
[null,"High Electrification",null,0,2.432898327242583E-9,6.8308709614939289E-5,-202.71442638396775,-95.548281556770689,-13.640442431412112,-109.20666236353532,-130.13174231395806,-170.81484575756758,-208.24143371298828,-291.44984833528747,-369.37927203433151,-455.12926797443765,-488.74427823983683,-571.24502203844349,-698.06195083503417,-766.08826874799638,-816.4052954199301,-955.12528408312755,-1020.8237167367579,-1115.4126575880543,{"$f":"X140+AVERAGE($S147:$X147)","v":-1206.1072635129894},-1296.8018694379246,-1387.4964753628597,-1478.1910812877948,-1568.8856872127299]
[null,"High Electrification - Innovation",null,{"$f":"D140","v":0},{"$f":"E140","v":2.432898327242583E-9},6.8308709614939289E-5,-202.71442638396775,-95.548281556770689,-13.640442431412112,-109.20666236353532,-130.13174231395806,-170.81484575756758,-208.24143371298828,-291.44984833528747,-369.37927203433151,-455.12926797443765,-488.74427823983683,-571.24502203844349,-698.06195083503417,-766.08826874799638,-816.4052954199301,-955.12528408312755,-1020.8237167367579,-1115.4126575880543,-1206.1072635129894,-1296.8018694379246,-1387.4964753628597,-1478.1910812877948,-1568.8856872127299]
[]
[null,"PSE FP&E Net RR Change (YOY)"]
[null,"Baseline",null,0,{"$f":"E137-D137","v":0},{"$f":"F137-E137","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y137-X137","v":0},0,0,0,0]
[null,"Scenario 1 Carbon Out",null,0,{"$f":"E138-D138","v":-1.8121534617421275E-4},1.4073335984221558E-2,-171.10848389611363,148.04220228804786,140.76739579788318,-58.034447912951691,12.53457238336614,-14.153351911055324,-18.262664762145505,-43.499965664092088,-17.134320954088935,-1.4202259958210561E-2,15.355829540676723,-68.294082179452971,-94.531178953615608,-3.014356426728682,-16.992866941645843,-135.41001060363419,-62.832572376049939,-81.536555155832275,{"$f":"Y138-X138","v":-65.719590076251052},-65.719590076251052,-65.719590076251052,-65.719590076251052,-65.719590076251052]
[null,"Scenario 2 Carbon Out w/ Electrification",null,0,0,0,-170.62273262595249,148.23323513465652,121.31235740989132,-79.445741671693895,-0.55955397501202242,-19.555314602819408,-10.580124937639084,-59.387953495903957,-32.908490914330287,-26.402602548304003,-12.520076277041426,-67.896034602933923,-114.02243221401909,-61.470789041293301,-26.794447743818409,-118.60108866701216,-107.58022647244911,-86.916889809438544,{"$f":"Y139-X139","v":-85.897645658005104},-85.897645658005104,-85.897645658005104,-85.897645658005104,-85.897645658005104]
[null,"Scenario 3 High Electrification",null,0,2.432898327242583E-9,6.8306276716612047E-5,-202.71449469267736,107.16614482719706,81.907839125358578,-95.566219932123204,-20.925079950422742,-40.683103443609525,-37.4265879554207,-83.208414622299188,-77.929423699044037,-85.749995940106146,-33.615010265399178,-82.500743798606663,-126.81692879659067,-68.026317912962213,-50.317026671933718,-138.71998866319746,-65.698432653630334,-94.588940851296456,{"$f":"Y140-X140","v":-90.694605924935104},-90.694605924935104,-90.694605924935104,-90.694605924935104,-90.694605924935104]

{"sheet":"Electric Rates","index":21,"n_rows":98,"n_cols":29,"rows_kept":98,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Active Scenario",{"$f":"Dashboard!B5","v":"PSE FP&A Rates"},{"$f":"INDEX(D22:D25, MATCH(Dashboard!$B$5, $B$22:$B$25,0))","v":0.1125},{"$f":"INDEX(E22:E25, MATCH(Dashboard!$B$5, $B$22:$B$25,0))","v":0.11440606387860844},{"$f":"INDEX(F22:F25, MATCH(Dashboard!$B$5, $B$22:$B$25,0))","v":0.11715009273116914},{"$f":"INDEX(G22:G25, MATCH(Dashboard!$B$5, $B$22:$B$25,0))","v":0.12688056222859873},{"$f":"INDEX(H22:H25, MATCH(Dashboard!$B$5, $B$22:$B$25,0))","v":0.13948329564798151},{"$f":"INDEX(I22:I25, MATCH(Dashboard!$B$5, $B$22:$B$25,0))","v":0.14237387989848532},{"$f":"INDEX(J22:J25, MATCH(Dashboard!$B$5, $B$22:$B$25,0))","v":0.15536277487000924},{"$f":"INDEX(K22:K25, MATCH(Dashboard!$B$5, $B$22:$B$25,0))","v":0.17035641064516044},{"$f":"INDEX(L22:L25, MATCH(Dashboard!$B$5, $B$22:$B$25,0))","v":0.17890613049633197},{"$f":"INDEX(M22:M25, MATCH(Dashboard!$B$5, $B$22:$B$25,0))","v":0.19330382278503638},{"$f":"INDEX(N22:N25, MATCH(Dashboard!$B$5, $B$22:$B$25,0))","v":0.20178447822778262},{"$f":"INDEX(O22:O25, MATCH(Dashboard!$B$5, $B$22:$B$25,0))","v":0.21491718873132279},{"$f":"INDEX(P22:P25, MATCH(Dashboard!$B$5, $B$22:$B$25,0))","v":0.22711792478029402},{"$f":"INDEX(Q22:Q25, MATCH(Dashboard!$B$5, $B$22:$B$25,0))","v":0.2426834198039835},{"$f":"INDEX(R22:R25, MATCH(Dashboard!$B$5, $B$22:$B$25,0))","v":0.25699566309625332},{"$f":"INDEX(S22:S25, MATCH(Dashboard!$B$5, $B$22:$B$25,0))","v":0.27098490062648406},{"$f":"INDEX(T22:T25, MATCH(Dashboard!$B$5, $B$22:$B$25,0))","v":0.27500028076295019},{"$f":"INDEX(U22:U25, MATCH(Dashboard!$B$5, $B$22:$B$25,0))","v":0.27920111208259896},{"$f":"INDEX(V22:V25, MATCH(Dashboard!$B$5, $B$22:$B$25,0))","v":0.28836213340226019},{"$f":"INDEX(W22:W25, MATCH(Dashboard!$B$5, $B$22:$B$25,0))","v":0.29461025219811221},{"$f":"INDEX(X22:X25, MATCH(Dashboard!$B$5, $B$22:$B$25,0))","v":0.29637853202954989},{"$f":"INDEX(Y22:Y25, MATCH(Dashboard!$B$5, $B$22:$B$25,0))","v":0},{"$f":"INDEX(Z22:Z25, MATCH(Dashboard!$B$5, $B$22:$B$25,0))","v":0},{"$f":"INDEX(AA22:AA25, MATCH(Dashboard!$B$5, $B$22:$B$25,0))","v":0},{"$f":"INDEX(AB22:AB25, MATCH(Dashboard!$B$5, $B$22:$B$25,0))","v":0},{"$f":"INDEX(AC22:AC25, MATCH(Dashboard!$B$5, $B$22:$B$25,0))","v":0}]
[]
[null,"Rate, Selected Scenario",null,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,{"$f":"X21+1","v":2041},{"$f":"Y21+1","v":2042},2043,2044,2045]
[null,"PSE FP&A Rates",null,{"$f":"INDEX(D28:D32, MATCH(active_scenario, 'Gas Rates'!$B$33:$B$37,0))","v":0.1125},{"$f":"INDEX(E28:E32, MATCH(active_scenario, 'Gas Rates'!$B$33:$B$37,0))","v":0.11440606387860844},{"$f":"INDEX(F28:F32, MATCH(active_scenario, 'Gas Rates'!$B$33:$B$37,0))","v":0.11715009273116914},{"$f":"INDEX(G28:G32, MATCH(active_scenario, 'Gas Rates'!$B$33:$B$37,0))","v":0.12688056222859873},{"$f":"INDEX(H28:H32, MATCH(active_scenario, 'Gas Rates'!$B$33:$B$37,0))","v":0.13948329564798151},{"$f":"INDEX(I28:I32, MATCH(active_scenario, 'Gas Rates'!$B$33:$B$37,0))","v":0.14237387989848532},{"$f":"INDEX(J28:J32, MATCH(active_scenario, 'Gas Rates'!$B$33:$B$37,0))","v":0.15536277487000924},{"$f":"INDEX(K28:K32, MATCH(active_scenario, 'Gas Rates'!$B$33:$B$37,0))","v":0.17035641064516044},{"$f":"INDEX(L28:L32, MATCH(active_scenario, 'Gas Rates'!$B$33:$B$37,0))","v":0.17890613049633197},{"$f":"INDEX(M28:M32, MATCH(active_scenario, 'Gas Rates'!$B$33:$B$37,0))","v":0.19330382278503638},{"$f":"INDEX(N28:N32, MATCH(active_scenario, 'Gas Rates'!$B$33:$B$37,0))","v":0.20178447822778262},{"$f":"INDEX(O28:O32, MATCH(active_scenario, 'Gas Rates'!$B$33:$B$37,0))","v":0.21491718873132279},{"$f":"INDEX(P28:P32, MATCH(active_scenario, 'Gas Rates'!$B$33:$B$37,0))","v":0.22711792478029402},{"$f":"INDEX(Q28:Q32, MATCH(active_scenario, 'Gas Rates'!$B$33:$B$37,0))","v":0.2426834198039835},{"$f":"INDEX(R28:R32, MATCH(active_scenario, 'Gas Rates'!$B$33:$B$37,0))","v":0.25699566309625332},{"$f":"INDEX(S28:S32, MATCH(active_scenario, 'Gas Rates'!$B$33:$B$37,0))","v":0.27098490062648406},{"$f":"INDEX(T28:T32, MATCH(active_scenario, 'Gas Rates'!$B$33:$B$37,0))","v":0.27500028076295019},{"$f":"INDEX(U28:U32, MATCH(active_scenario, 'Gas Rates'!$B$33:$B$37,0))","v":0.27920111208259896},{"$f":"INDEX(V28:V32, MATCH(active_scenario, 'Gas Rates'!$B$33:$B$37,0))","v":0.28836213340226019},{"$f":"INDEX(W28:W32, MATCH(active_scenario, 'Gas Rates'!$B$33:$B$37,0))","v":0.29461025219811221},{"$f":"INDEX(X28:X32, MATCH(active_scenario, 'Gas Rates'!$B$33:$B$37,0))","v":0.29637853202954989},{"$f":"INDEX(Y28:Y32, MATCH(active_scenario, 'Gas Rates'!$B$33:$B$37,0))","v":0},{"$f":"INDEX(Z28:Z32, MATCH(active_scenario, 'Gas Rates'!$B$33:$B$37,0))","v":0},{"$f":"INDEX(AA28:AA32, MATCH(active_scenario, 'Gas Rates'!$B$33:$B$37,0))","v":0},{"$f":"INDEX(AB28:AB32, MATCH(active_scenario, 'Gas Rates'!$B$33:$B$37,0))","v":0},{"$f":"INDEX(AC28:AC32, MATCH(active_scenario, 'Gas Rates'!$B$33:$B$37,0))","v":0}]
[null,"PSE Reference Rates",null,{"$f":"D28","v":0.1125},{"$f":"E28","v":0.11593084892454689},0.12058678544505551,0.12814347878148463,0.13141901420724783,0.13495307464134593,0.1444370888839287,0.15056318852756523,0.15433278374559017,0.16142960609762616,0.17503557997456506,0.18152894922095525,0.18661068872178505,0.19124173180471049,0.20042416376405439,0.20512086101956659,0.20932922679700669,0.21345974550621141,0.23396673093893872,0.23882126374145604,0.2403255561629935]
[null,"Inflation (2%)",null,{"$f":"D23","v":0.1125},{"$f":"D24*1.02","v":0.11475},{"$f":"E24*1.02","v":0.11704500000000001},0.11938590000000002,0.12177361800000001,0.12420909036000001,0.1266932721672,0.129227137610544,0.13181168036275487,0.13444791397000996,0.13713687224941015,0.13987960969439836,0.14267720188828634,0.14553074592605206,0.1484413608445731,0.15141018806146456,0.15443839182269384,0.15752715965914771,0.16067770285233066,0.16389125690937728,0.16716908204756484]
[null,"E3 Rates",null,{"$f":"D98","v":0.11105275479707118},{"$f":"E98","v":0.11929066846966331},0.12561132205669739,0.13144358042990145,0.13447871486597252,0.13716200529858194,0.14234050996367112,0.14881379255538121,0.1584525246068306,0.1684892686100557,0.17623264110319639,0.18035952835659189,0.18185659868081364,0.19168858557758675,0.20215831009070959,0.210380289520648,0.21548934755281821,0.2195418484341185,0.22569168794800504,0.23022389669680854,0.23094705288556255,0.23180723984422891,0.23286191013041613,0.23404829921556927,0.23537132161145194,0.23682447452981023]
[]
[null,"PSE FP&A Rates ",null,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040]
[null,"Baseline",null,0.1125,0.11593084892454689,0.12058678544505551,0.12814347878148463,0.13141901420724783,0.13495307464134593,0.1444370888839287,0.15056318852756523,0.15433278374559017,0.16142960609762616,0.17503557997456506,0.18152894922095525,0.18661068872178505,0.19124173180471049,0.20042416376405439,0.20512086101956659,0.20932922679700669,0.21345974550621141,0.23396673093893872,0.23882126374145604,0.2403255561629935]
[null,"Scenario 1 Carbon Out",null,0.1125,0.11440606387860844,0.11715009273116914,0.12688056222859873,0.13948329564798151,0.14237387989848532,0.15536277487000924,0.17035641064516044,0.17890613049633197,0.19330382278503638,0.20178447822778262,0.21491718873132279,0.22711792478029402,0.2426834198039835,0.25699566309625332,0.27098490062648406,0.27500028076295019,0.27920111208259896,0.28836213340226019,0.29461025219811221,0.29637853202954989]
[null,"Scenario 2 Carbon Out w/ Electrification",null,0.1125,0.11593084892454689,0.12058678544505551,0.13044359943876427,0.14007023084150555,0.143252799859417,0.15415032434564568,0.16421404634767839,0.17042085283340005,0.18279830374555933,0.20076138639327767,0.20727754757367498,0.21466616151549311,0.22871811945699969,0.24616825434627798,0.25532505128645477,0.26172242934551893,0.26694565589754771,0.28194407983653724,0.28577341119647209,0.28735338418647843]
[null,"Scenario 3 High Electrification",null,0.1125,0.11591882675550039,0.12055804845756823,0.13318263485808007,0.15045763575856835,0.14874763660614909,0.15655150212168148,0.16917538784633057,0.17848003417787875,0.19071029473681789,0.20282079710978604,0.2181384214762464,0.23121270266992794,0.24277333780342436,0.26141543961255109,0.27156820434558332,0.28037439660300328,0.28730286610536648,0.30967700465620362,0.31609320609504299,0.31815622971842283]
[null,"High Electrification - Innovation",null,{"$f":"D31","v":0.1125},{"$f":"E31","v":0.11591882675550039},0.12055804845756823,0.13318263485808007,0.15045763575856835,0.14874763660614909,0.15655150212168148,0.16917538784633057,0.17848003417787875,0.19071029473681789,0.20282079710978604,0.2181384214762464,0.23121270266992794,0.24277333780342436,0.26141543961255109,0.27156820434558332,0.28037439660300328,0.28730286610536648,0.30967700465620362,0.31609320609504299,0.31815622971842283]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Summary Case Results'!X120+'Summary Case Results'!X113","v":5732.1288913231292}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(X31-X28)*X34","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(X29-X28)*X35","v":0}]
[null,null,null,null,null,"PSE"]
[null,null,null,null,null,"RR",null,null,null,"Sales"]
[null,"Cost Escalation Assumptions",null,"Annual",null,null,2030,2050,null,null,2030,2050]
[null,null,"Generation Capacity Marginal Cost ($/kW-yr)",0.03,null,"BAU ",{"$f":"N76*1000000","v":3265785029.1907105},{"$f":"AC76*1000000","v":5441801806.2671871},null,"BAU ",{"$f":"N77","v":18312177.25},{"$f":"AC77","v":22331029.763758909}]
[null,null,"T&D Distribution Capacity Marginal Cost ($/kW-yr)",0.03,null,"Scenario ",{"$f":"N95","v":3434842544.0049562},{"$f":"AC95","v":6469608027.3117886},null,"Scenario ",{"$f":"N86","v":19490387.946882203},{"$f":"AC86","v":27318156.369422991}]
[null,null,"CETA Compliant MWh Cost ($/MWh)",0.02,null,"% Increase",{"$f":"G40/G39-1","v":5.1766271601820568E-2},{"$f":"H40/H39-1","v":0.18887240984427311},null,"% Increase",{"$f":"K40/K39-1","v":6.4340284653055191E-2},{"$f":"L40/L39-1","v":0.22332721143732037}]
[null,null,"SCL Base Rate Escalation",0.03]
[]
[]
[null,"Rate Impacts",null,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,{"$f":"X45+1","v":2041},{"$f":"Y45+1","v":2042},2043,2044,2045]
[null,"PSE","Modified Avg Rate",{"$f":"D98","v":0.11105275479707118},{"$f":"E98","v":0.11929066846966331},0.12561132205669739,0.13144358042990145,0.13447871486597252,0.13716200529858194,0.14234050996367112,0.14881379255538121,0.1584525246068306,0.1684892686100557,0.17623264110319639,0.18035952835659189,0.18185659868081364,0.19168858557758675,0.20215831009070959,0.210380289520648,0.21548934755281821,0.2195418484341185,0.22569168794800504,0.23022389669680854,0.23094705288556255,0.23180723984422891,0.23286191013041613,0.23404829921556927,0.23537132161145194,0.23682447452981023]
[]
[null,"Incremental Total Resource Cost",null,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,{"$f":"X48+1","v":2041},{"$f":"Y48+1","v":2042},2043,2044,2045]
[null,"PSE Gas","Incremental TRC",{"$f":"SUM(D64:D65)","v":5924683.2793879993},{"$f":"SUM(E64:E65)","v":14413347.588449692},25074048.438757353,38389092.850966759,54032853.415209368,72455844.274397433,93689544.475520492,118039479.97409551,145702236.15888524,176893860.72469091,211806248.31682485,250856708.24850753,293513011.41155207,340097799.33235615,391019088.07750642,447735711.20751733,511073961.17311013,581378532.82830787,657090100.95642185,737411573.32502604,818522538.16483474,899341603.02534032,978629048.16440594,1057412460.4129303,1135460828.2801938,1212579053.6587768]
[null,"PSE Electric","Incremental TRC",{"$f":"SUM(D93:D94)","v":1478544.6671400068},{"$f":"SUM(E93:E94)","v":8118612.740956055},17153679.281456541,27894653.306052595,40835872.69247064,55634137.168095186,72799707.648878455,92475135.19905436,114923218.40442695,140395293.23484054,169057514.81424558,201292313.17349967,236611445.39903066,275179182.92387509,317106402.55639052,363391070.42835557,415181205.924263,473511103.64468455,537572033.45472229,606276114.92641687,677530501.37038112,748564176.71918273,818776739.29479289,888725311.89669561,958435240.10755074,1027806221.0446014]
[]
[null,"Scenario Load Growth",null,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,{"$f":"X52+1","v":2041},{"$f":"Y52+1","v":2042},2043,2044,2045]
[null,null,"Annual Sales Growth (GWh)",{"$f":"'Electric Demand Model'!D100+'Electric Demand Model'!D107","v":31.782873105517041},{"$f":"'Electric Demand Model'!E100+'Electric Demand Model'!E107","v":96.82686290867511},{"$f":"'Electric Demand Model'!F100+'Electric Demand Model'!F107","v":190.32803136984327},{"$f":"'Electric Demand Model'!G100+'Electric Demand Model'!G107","v":310.93509273136516},{"$f":"'Electric Demand Model'!H100+'Electric Demand Model'!H107","v":456.33021690677441},{"$f":"'Electric Demand Model'!I100+'Electric Demand Model'!I107","v":624.47932359872607},{"$f":"'Electric Demand Model'!J100+'Electric Demand Model'!J107","v":813.30898162902736},{"$f":"'Electric Demand Model'!K100+'Electric Demand Model'!K107","v":1023.2934859656671},{"$f":"'Electric Demand Model'!L100+'Electric Demand Model'!L107","v":1254.0543650077152},{"$f":"'Electric Demand Model'!M100+'Electric Demand Model'!M107","v":1506.7191640355131},{"$f":"'Electric Demand Model'!N100+'Electric Demand Model'!N107","v":1782.1596245330365},{"$f":"'Electric Demand Model'!O100+'Electric Demand Model'!O107","v":2086.8538927889012},{"$f":"'Electric Demand Model'!P100+'Electric Demand Model'!P107","v":2409.4405229622375},{"$f":"'Electric Demand Model'!Q100+'Electric Demand Model'!Q107","v":2750.8189915900211},{"$f":"'Electric Demand Model'!R100+'Electric Demand Model'!R107","v":3107.6029872227164},{"$f":"'Electric Demand Model'!S100+'Electric Demand Model'!S107","v":3487.4955025245504},{"$f":"'Electric Demand Model'!T100+'Electric Demand Model'!T107","v":3892.9890442017422},{"$f":"'Electric Demand Model'!U100+'Electric Demand Model'!U107","v":4331.588097315378},{"$f":"'Electric Demand Model'!V100+'Electric Demand Model'!V107","v":4791.2733194938373},{"$f":"'Electric Demand Model'!W100+'Electric Demand Model'!W107","v":5268.0288945211651},{"$f":"'Electric Demand Model'!X100+'Electric Demand Model'!X107","v":5732.1288913231292},{"$f":"'Electric Demand Model'!Y100+'Electric Demand Model'!Y107","v":6167.0436444589741},{"$f":"'Electric Demand Model'!Z100+'Electric Demand Model'!Z107","v":6558.1507495543428},{"$f":"'Electric Demand Model'!AA100+'Electric Demand Model'!AA107","v":6918.6249726114038},{"$f":"'Electric Demand Model'!AB100+'Electric Demand Model'!AB107","v":7247.1089678880417},{"$f":"'Electric Demand Model'!AC100+'Electric Demand Model'!AC107","v":7543.519764816403}]
[null,null,"Winter Peak Demand Growth (MW)",{"$f":"'Electric Demand Model'!D26+'Electric Demand Model'!D19","v":2.9422757026057074},{"$f":"'Electric Demand Model'!E26+'Electric Demand Model'!E19","v":9.1652196043104706},{"$f":"'Electric Demand Model'!F26+'Electric Demand Model'!F19","v":18.416601107990573},{"$f":"'Electric Demand Model'!G26+'Electric Demand Model'!G19","v":30.535525313812943},{"$f":"'Electric Demand Model'!H26+'Electric Demand Model'!H19","v":45.074275654103651},{"$f":"'Electric Demand Model'!I26+'Electric Demand Model'!I19","v":61.5984055164609},{"$f":"'Electric Demand Model'!J26+'Electric Demand Model'!J19","v":79.729566941786885},{"$f":"'Electric Demand Model'!K26+'Electric Demand Model'!K19","v":99.381392608483608},{"$f":"'Electric Demand Model'!L26+'Electric Demand Model'!L19","v":120.48165247947452},{"$f":"'Electric Demand Model'!M26+'Electric Demand Model'!M19","v":143.271102085677},{"$f":"'Electric Demand Model'!N26+'Electric Demand Model'!N19","v":168.12541355124458},{"$f":"'Electric Demand Model'!O26+'Electric Demand Model'!O19","v":196.03033977180166},{"$f":"'Electric Demand Model'!P26+'Electric Demand Model'!P19","v":226.16134437294093},{"$f":"'Electric Demand Model'!Q26+'Electric Demand Model'!Q19","v":258.49435699901323},{"$f":"'Electric Demand Model'!R26+'Electric Demand Model'!R19","v":292.15639035781015},{"$f":"'Electric Demand Model'!S26+'Electric Demand Model'!S19","v":326.94605239466313},{"$f":"'Electric Demand Model'!T26+'Electric Demand Model'!T19","v":362.11636811996499},{"$f":"'Electric Demand Model'!U26+'Electric Demand Model'!U19","v":397.98360811761245},{"$f":"'Electric Demand Model'!V26+'Electric Demand Model'!V19","v":434.12435069892922},{"$f":"'Electric Demand Model'!W26+'Electric Demand Model'!W19","v":471.45003548898882},{"$f":"'Electric Demand Model'!X26+'Electric Demand Model'!X19","v":508.29797518978069},{"$f":"'Electric Demand Model'!Y26+'Electric Demand Model'!Y19","v":543.31286328496128},{"$f":"'Electric Demand Model'!Z26+'Electric Demand Model'!Z19","v":575.09064414213481},{"$f":"'Electric Demand Model'!AA26+'Electric Demand Model'!AA19","v":604.58168199757847},{"$f":"'Electric Demand Model'!AB26+'Electric Demand Model'!AB19","v":631.47206752411694},{"$f":"'Electric Demand Model'!AC26+'Electric Demand Model'!AC19","v":655.59820469860085}]
[null,null,"Summer Peak Demand Growth (MW)",{"$f":"SUM('AC Calcs'!E40:E41)","v":19.706998291418849},{"$f":"SUM('AC Calcs'!F40:F41)","v":41.814552427657816},{"$f":"SUM('AC Calcs'!G40:G41)","v":65.009915452994903},{"$f":"SUM('AC Calcs'!H40:H41)","v":91.059725125569614},{"$f":"SUM('AC Calcs'!I40:I41)","v":118.47380425386108},{"$f":"SUM('AC Calcs'!J40:J41)","v":148.92573118655503},{"$f":"SUM('AC Calcs'!K40:K41)","v":182.3189673164332},{"$f":"SUM('AC Calcs'!L40:L41)","v":219.04445792769286},{"$f":"SUM('AC Calcs'!M40:M41)","v":259.19896295104849},{"$f":"SUM('AC Calcs'!N40:N41)","v":302.59671323517654},{"$f":"SUM('AC Calcs'!O40:O41)","v":348.99396884315661},{"$f":"SUM('AC Calcs'!P40:P41)","v":397.72470739869368},{"$f":"SUM('AC Calcs'!Q40:Q41)","v":448.64514122437487},{"$f":"SUM('AC Calcs'!R40:R41)","v":501.96611240645802},{"$f":"SUM('AC Calcs'!S40:S41)","v":558.93988765696338},{"$f":"SUM('AC Calcs'!T40:T41)","v":621.58559372295679},{"$f":"SUM('AC Calcs'!U40:U41)","v":690.75782260817755},{"$f":"SUM('AC Calcs'!V40:V41)","v":764.83725904595951},{"$f":"SUM('AC Calcs'!W40:W41)","v":840.86657860635842},{"$f":"SUM('AC Calcs'!X40:X41)","v":916.82656731037355},{"$f":"SUM('AC Calcs'!Y40:Y41)","v":988.16132154332831},{"$f":"SUM('AC Calcs'!Z40:Z41)","v":1055.5087372914186},{"$f":"SUM('AC Calcs'!AA40:AA41)","v":1118.9628131104753},{"$f":"SUM('AC Calcs'!AB40:AB41)","v":1179.0111926607779},{"$f":"SUM('AC Calcs'!AC40:AC41)","v":1235.7259797241993},{"$f":"SUM('AC Calcs'!AD40:AD41)","v":1289.0614832316974}]
[]
[null,"PSE Gas Assumptions"]
[null,null,"Load Allocator",1]
[null,null,"Generation Capacity Marginal Cost ($/kW-yr)",100]
[null,null,"T&D Marginal Cost ($/kW-yr)",120]
[null,null,"CETA Compliant MWh Cost ($/MWh)",50]
[]
[null,"PSE TRC",null,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,{"$f":"X63+1","v":2041},{"$f":"Y63+1","v":2042},2043,2044,2045]
[null,null,"Incremental CETA MWh",{"$f":"D53*D71*1000","v":1589143.6552758522},{"$f":"E53*E71*1000","v":4938170.00834243},9900864.1918592472,16498340.394363327,24697325.117983419,34473781.659033708,45795900.518024281,58772128.056381576,73466228.052406445,90033443.796983123,108622131.89228617,129737025.78335442,152787658.63666734,177923884.33495387,205020807.28355587,234685488.84477964,267211985.49772596,303263453.23709512,342155906.98396951,383726167.5368852,425882099.97369498,467359024.66280258,506938386.83473092,545498731.42635775,582826000.74785435,618797187.2760483]
[null,null,"Incremental Peak Demand",{"$f":"SUM(D69:D70)*MAX(D54:D55)*1000","v":4335539.6241121469},{"$f":"SUM(E69:E70)*MAX(E54:E55)*1000","v":9475177.5801072624},15173184.246898107,21890752.45660343,29335528.297225945,37982062.615363725,47893643.957496203,59267351.917713933,72236008.106478795,86860416.927707776,103184116.42453869,121119682.46515311,140725352.7748847,162173914.99740228,185998280.79395053,213050222.36273769,243861975.67538419,278115079.59121269,314934193.9724524,353685405.78814089,392640438.19113982,431982578.3625378,471690661.32967502,511913728.98657256,552634827.53233933,593781866.38272834]
[]
[null,"PSE Electric Assumptions",null,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,{"$f":"X67+1","v":2041},{"$f":"Y67+1","v":2042},{"$f":"Z67+1","v":2043},{"$f":"AA67+1","v":2044},{"$f":"AB67+1","v":2045}]
[null,null,"Load Allocator",{"$f":"Helper!J21","v":0.60822488974052868}]
[null,null,"Generation Capacity Marginal Cost ($/kW-yr)",{"$f":"D59","v":100},{"$f":"D69*(1+$D39)","v":103},106.09,109.2727,112.550881,115.92740743,119.4052296529,122.987386542487,126.67700813876162,130.47731838292447,134.39163793441222,138.4233870724446,142.57608868461793,146.85337134515646,151.25897248551115,155.79674166007649,160.47064390987879,165.28476322717515,170.24330612399041,175.35060530771011,180.61112346694142,186.02945717094966,191.61034088607815,197.35865111266051,203.27941064604033,209.37779296542155]
[null,null,"T&D Distribution Capacity Marginal Cost ($/kW-yr)",{"$f":"D60","v":120},{"$f":"D70*(1+$D40)","v":123.60000000000001},127.30800000000001,131.12724,135.06105719999999,139.112888916,143.28627558348001,147.58486385098442,152.01240976651397,156.57278205950939,161.26996552129467,166.1080644869335,171.0913064215415,176.22404561418776,181.5107669826134,186.95608999209182,192.56477269185459,198.34171587261022,204.29196734878855,210.42072636925221,216.73334816032977,223.23534860513968,229.93240906329387,236.8303813351927,243.93529277524848,251.25335155850595]
[null,null,"CETA Compliant MWh Cost ($/MWh)",{"$f":"D61","v":50},{"$f":"D71*(1+$D41)","v":51},52.02,53.060400000000001,54.121608000000002,55.204040160000005,56.308120963200004,57.434283382464002,58.582969050113284,59.754628431115549,60.949720999737863,62.168715419732621,63.412089728127278,64.680331522689826,65.973938153143621,67.293416916206496,68.639285254530634,70.012070959621255,71.412312378813681,72.840558626389949,74.297369798917757,75.783317194896114,77.298983538794033,78.844963209569912,80.421862473761308,82.030299723236539]
[null,null,"Losses",0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08]
[null,null,null,{"$f":"SUM(D69:D70)","v":220},{"$f":"SUM(E69:E70)","v":226.60000000000002},233.39800000000002,240.39994000000002,{"$f":"SUM(H69:H70)","v":247.6119382},255.04029634599999,262.69150523638001,270.57225039347145,278.6894179052756,287.05010044243386,295.66160345570688,304.53145155937807,313.66739510615946,323.07741695934419,332.76973946812456,342.75283165216831,353.03541660173335,363.62647909978534,374.53527347277895,385.77133167696229,397.34447162727122,409.26480577608936,421.54274994937202,434.18903244785321,447.21470342128885,460.6311445239275]
[null,"Electric Rate Forecast from PSE",null,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,{"$f":"X74+1","v":2041},{"$f":"Y74+1","v":2042},2043,2044,2045]
[null,null,"Electric Rates ($/kWh)",0.1125,0.11593084892454689,0.12058678544505551,0.12814347878148463,0.13141901420724783,0.13495307464134593,0.1444370888839287,0.15056318852756523,0.15433278374559017,0.16142960609762616,0.17503557997456506,0.18152894922095525,0.18661068872178505,0.19124173180471049,0.20042416376405439,0.20512086101956659,0.20932922679700669,0.21345974550621141,0.23396673093893872,0.23882126374145604,0.2403255561629935,{"$f":"Y76/Y77*1000","v":0.24094911608082642},{"$f":"Z76/Z77*1000","v":0.24165349518697443},0.24234450356505868,0.24302251834621807,0.24368790261068493]
[null,null,"Revenue Requirement mm's",2295.6683022026186,2426.2862114419613,2518.5754602183674,2575.2606492089944,2621.0648634709678,2651.5277363282303,2724.3917944350496,2822.4650145971505,2987.9335193693537,3148.9579186307365,3265.7850291907107,3447.537353877331,3656.8344471345463,3892.1927567122507,4145.0250432677458,4388.0969098395071,4573.2112040107377,4713.3253091323204,4908.4724769102968,5049.3592416208903,5114.7663357286065,{"$f":"X76+X76-W76","v":5180.1734298363226},{"$f":"Y76+Y76-X76","v":5245.5805239440388},5310.9876180517549,5376.3947121594711,5441.8018062671872]
[null,null,"Load Forecast MWh",20664173.519814506,20343323,20061278,19598791.25,19492529.75,19324114.25,19113718.5,18911322.25,18753175.75,18526514.25,18312177.25,18851218.856832363,19816513.864568342,19921718.930572417,20017981.276779346,20279601.445298713,20575427.313472368,20762056.32043257,20962883.240818296,21083037.306823943,21291036.049646437,{"$f":"X77+X77-W77","v":21499034.792468932},{"$f":"Y77+Y77-X77","v":21707033.535291426},21915032.27811392,22123031.020936415,22331029.763758909]
[null,null,"Peak Demand Forecast (MW)",4646,4623,4613,4590,4590,4561,4535,4511,4500,4462,4454,4494,4526,4520,4552,4602,4655,4679,4722,4772,4826,{"$f":"X78+X78-W78","v":4880},{"$f":"Y78+Y78-X78","v":4934},4988,5042,5096]
[]
[null,"PSE Electric Revenue Requirement Forecast $2020",null,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,{"$f":"X80+1","v":2041},{"$f":"Y80+1","v":2042},2043,2044,2045]
[null,null,"CPI",{"$f":"1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"Projected RevReq mm's ",{"$f":"D76/D81","v":2295.6683022026186},2426.2862114419613,2518.5754602183674,2575.2606492089944,2621.0648634709678,2651.5277363282303,2724.3917944350496,2822.4650145971505,2987.9335193693537,3148.9579186307365,3265.7850291907107,3447.537353877331,3656.8344471345463,3892.1927567122507,4145.0250432677458,4388.0969098395071,4573.2112040107377,4713.3253091323204,4908.4724769102968,5049.3592416208903,5114.7663357286065,5180.1734298363226,5245.5805239440388,5310.9876180517549,5376.3947121594711,5441.8018062671872]
[null,null,"Electric Rate ",{"$f":"D82*1000/D77","v":0.11109412626647484},0.11926695611341182,0.12554411838659368,0.13139895294353904,0.13446509494084358,0.13721341646115709,0.14253593796701827,0.14924736500628086,0.15932946820323771,0.16997033959751692,0.17833952700467176,0.18288140305727865,0.18453470030734906,0.19537434346286178,0.20706508743096552,0.21637983969634528,0.22226567323908228,0.22701630495500555,0.23415063760659921,0.23949866274659415,0.24023097437823102,0.24094911608082642,0.24165349518697443,0.24234450356505868,0.24302251834621805,0.2436879026106849]
[]
[null,"PSE Load Forecast and RR With Electrification",null,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,{"$f":"X85+1","v":2041},{"$f":"Y85+1","v":2042},2043,2044,2045]
[null,null,"Modified Load Forecast (MWh)",{"$f":"D77+D53 * $D$68 *1000 / (1-D72)","v":20685185.622521289},{"$f":"E77+E53 * $D$68 *1000 / (1-E72)","v":20407336.595670164},20187106.528146148,19804354.796188038,19794216.049851514,19736966.280153342,19651408.462691627,19587835.910514858,19582248.660745051,19522627.399364609,19490387.946882203,20230867.203404237,21409428.751976024,21740323.906502843,22072461.15097595,22585233.583878696,23149136.9136579,23625729.899661951,24130461.160889901,24565805.01717183,25080626.77019373,25576153.74972555,26042718.879366919,26489032.181508094,26914196.29586174,27318156.369422991]
[null,null,"Modified Peak Forecast (MW)",{"$f":"D78+D54*$D$68 / (1-D72)","v":4647.9451796900039},{"$f":"E78+E54*$D$68 / (1-E72)","v":4629.0592550905212},4625.1754730198945,4610.1874636056118,4619.7992351520124,4601.7235689167846,4587.7103337632916,4576.7024310451689,4579.6521084729184,4556.7185329011572,4565.1500664345504,4623.5984041233723,4675.5184334182632,4690.8942410698628,4745.1486829482283,4818.1486159443966,4894.4002044271811,4942.1125393107313,5009.0056905842766,5083.682223753759,5162.0429129512377,5239.1917460501154,5314.2004822001736,5387.6974205131746,5459.4750311348689,5529.4251584422773]
[]
[null,null,"Modified Load Forecast (MWh)",{"$f":"D53*$D$68*1000 /  (1-D72)","v":21012.102706782953},{"$f":"E53*$D$68*1000 /  (1-E72)","v":64013.59567016326},125828.52814614653,205563.54618803872,301686.29985151568,412852.03015334252,537689.96269162698,676513.66051485762,829072.91074505029,996113.14936461032,1178210.6968822046,1379648.3465718722,1592914.8874076831,1818604.9759304272,2054479.8741966025,2305632.1385799823,2573709.6001855335,2863673.5792293828,3167577.9200716042,3482767.7103478853,3789590.7205472919,4077118.957256617,4335685.3440754954,4573999.9033941729,4791165.274925326,4987126.6056640819]
[null,null,"Modified Winter Peak Forecast (MW)",{"$f":"D54*$D$68 / (1-D72)","v":1.9451796900039051},{"$f":"E54*$D$68 / (1-E72)","v":6.0592550905211606},12.175473019894417,20.187463605611956,29.799235152012379,40.723568916784572,52.710333763291771,65.702431045168623,79.65210847291857,94.718532901157516,111.15006643455055,129.59840412337221,149.51843341826276,170.89424106986269,193.14868294822818,216.14861594439682,239.40020442718085,263.11253931073111,287.00569058427698,311.68222375375927,336.04291295123727,359.1917460501158,380.20048220017344,399.69742051317451,417.4750311348692,433.42515844227717]
[null,null,"Modified Summer Peak Forecast (MW)",{"$f":"SUM('AC Calcs'!D40:D42) / (1-D72)","v":0},{"$f":"SUM('AC Calcs'!E40:E42) / (1-E72)","v":21.420650316759616},{"$f":"SUM('AC Calcs'!F40:F42) / (1-F72)","v":45.450600464845451},{"$f":"SUM('AC Calcs'!G40:G42) / (1-G72)","v":70.662951579342277},{"$f":"SUM('AC Calcs'!H40:H42) / (1-H72)","v":98.977962093010447},{"$f":"SUM('AC Calcs'!I40:I42) / (1-I72)","v":128.77587418897943},{"$f":"SUM('AC Calcs'!J40:J42) / (1-J72)","v":161.87579476799459},{"$f":"SUM('AC Calcs'!K40:K42) / (1-K72)","v":198.17279056134043},{"$f":"SUM('AC Calcs'!L40:L42) / (1-L72)","v":238.09180209531831},{"$f":"SUM('AC Calcs'!M40:M42) / (1-M72)","v":281.73800320766139},{"$f":"SUM('AC Calcs'!N40:N42) / (1-N72)","v":328.9094709078006},{"$f":"SUM('AC Calcs'!O40:O42) / (1-O72)","v":379.34127048169194},{"$f":"SUM('AC Calcs'!P40:P42) / (1-P72)","v":432.30946456379746},{"$f":"SUM('AC Calcs'!Q40:Q42) / (1-Q72)","v":487.65776220040743},{"$f":"SUM('AC Calcs'!R40:R42) / (1-R72)","v":545.61533957223696},{"$f":"SUM('AC Calcs'!S40:S42) / (1-S72)","v":607.54335614887316},{"$f":"SUM('AC Calcs'!T40:T42) / (1-T72)","v":675.6365149162574},{"$f":"SUM('AC Calcs'!U40:U42) / (1-U72)","v":750.82372022627987},{"$f":"SUM('AC Calcs'!V40:V42) / (1-V72)","v":831.34484678908643},{"$f":"SUM('AC Calcs'!W40:W42) / (1-W72)","v":913.98541152865039},{"$f":"SUM('AC Calcs'!X40:X42) / (1-X72)","v":996.55061664171035},{"$f":"SUM('AC Calcs'!Y40:Y42) / (1-Y72)","v":1074.0883929818785},{"$f":"SUM('AC Calcs'!Z40:Z42) / (1-Z72)","v":1147.2921057515418},{"$f":"SUM('AC Calcs'!AA40:AA42) / (1-AA72)","v":1216.2639272939948},{"$f":"SUM('AC Calcs'!AB40:AB42) / (1-AB72)","v":1281.5339050660627},{"$f":"SUM('AC Calcs'!AC40:AC42) / (1-AC72)","v":1343.1804127436949}]
[]
[null,null,"Incremental Load TRC ",{"$f":"D89*D$71","v":1050605.1353391476},{"$f":"E89*E$71","v":3264693.3791783261},6545600.0341625428,10907283.98615581,16327747.65953419,22791100.052722655,30276311.45993863,38855077.290118381,48569552.670464613,59522371.115630589,71811613.253877088,85770965.437331364,101010061.76956576,117627972.75199339,135542128.15712494,155153864.75686756,176657587.40945882,200491717.83420011,226204063.9123863,253686745.58769304,281556623.15104938,308977599.1791023,335144070.04108226,360636854.10368991,385314434.82910538,409095490.22035193]
[null,null,"Incremental Peak TRC",{"$f":"MAX(D90:D91)*SUM(D$69:D$70) * 1000","v":427939.53180085914},{"$f":"MAX(E90:E91)*SUM(E$69:E$70) * 1000","v":4853919.3617777294},10608079.247293999,16987369.319896787,24508125.032936446,32843037.115372527,42523396.188939825,53620057.908935979,66353665.733962335,80872922.119209945,97245901.560368493,115521347.73616831,135601383.62946489,157551210.17188174,181564274.39926562,208237205.67148805,238523618.51480418,273019385.81048441,311367969.54233599,352589369.3387239,395973878.21933174,439586577.54008049,483632669.25371063,528088457.79300576,573120805.27844536,618710730.82424951]
[null,null,"Modified Revenue Requirement",{"$f":"D82*1000000 + SUM(D93:D94)","v":2297146846.8697586},{"$f":"E82*1000000 + SUM(E93:E94)","v":2434404824.1829171},2535729139.499824,2603155302.5150471,2661900736.1634383,2707161873.4963255,2797191502.0839281,2914940149.7962046,3102856737.7737808,3289353211.8655767,3434842544.0049562,3648829667.0508308,3893445892.533577,4167371939.6361256,4462131445.8241367,4751487980.2678623,4988392409.9350004,5186836412.7770052,5446044510.3650188,5655635356.547308,5792296837.0989876,5928737606.5555058,6064357263.2388315,6199712929.9484501,6334829952.2670221,6469608027.3117886]
[null,null,"Modified RevReq mm's ",{"$f":"D95/1000000","v":2297.1468468697585},{"$f":"E95/1000000","v":2434.4048241829173},2535.7291394998242,2603.155302515047,2661.9007361634385,2707.1618734963254,2797.1915020839283,2914.9401497962044,3102.8567377737809,3289.3532118655767,3434.8425440049564,3648.8296670508307,3893.4458925335771,4167.3719396361257,4462.1314458241368,4751.4879802678624,4988.3924099350006,5186.8364127770055,5446.0445103650191,5655.6353565473082,5792.2968370989875,5928.7376065555054,6064.3572632388314,6199.7129299484504,6334.8299522670222,6469.6080273117886]
[]
[null,null,"Modified Avg Rate",{"$f":"D95/D86/1000","v":0.11105275479707118},0.11929066846966331,0.12561132205669739,0.13144358042990145,0.13447871486597252,0.13716200529858194,0.14234050996367112,0.14881379255538121,0.1584525246068306,0.1684892686100557,0.17623264110319639,0.18035952835659189,0.18185659868081364,0.19168858557758675,0.20215831009070959,0.210380289520648,0.21548934755281821,0.2195418484341185,0.22569168794800504,0.23022389669680854,0.23094705288556255,0.23180723984422891,0.23286191013041613,0.23404829921556927,0.23537132161145194,0.23682447452981023]

{"sheet":"Incremental TRC","index":22,"n_rows":60,"n_cols":45,"rows_kept":60,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045]
[null,"Deflator",null,{"$f":"(1+'Current Inputs'!$C$12)^('Incremental TRC'!D35-'Incremental TRC'!$D$35)","v":1},{"$f":"(1+'Current Inputs'!$C$12)^('Incremental TRC'!E35-'Incremental TRC'!$D$35)","v":1.02},{"$f":"(1+'Current Inputs'!$C$12)^('Incremental TRC'!F35-'Incremental TRC'!$D$35)","v":1.0404},{"$f":"(1+'Current Inputs'!$C$12)^('Incremental TRC'!G35-'Incremental TRC'!$D$35)","v":1.0612079999999999},{"$f":"(1+'Current Inputs'!$C$12)^('Incremental TRC'!H35-'Incremental TRC'!$D$35)","v":1.08243216},{"$f":"(1+'Current Inputs'!$C$12)^('Incremental TRC'!I35-'Incremental TRC'!$D$35)","v":1.1040808032},{"$f":"(1+'Current Inputs'!$C$12)^('Incremental TRC'!J35-'Incremental TRC'!$D$35)","v":1.1261624192640001},{"$f":"(1+'Current Inputs'!$C$12)^('Incremental TRC'!K35-'Incremental TRC'!$D$35)","v":1.1486856676492798},{"$f":"(1+'Current Inputs'!$C$12)^('Incremental TRC'!L35-'Incremental TRC'!$D$35)","v":1.1716593810022655},{"$f":"(1+'Current Inputs'!$C$12)^('Incremental TRC'!M35-'Incremental TRC'!$D$35)","v":1.1950925686223108},{"$f":"(1+'Current Inputs'!$C$12)^('Incremental TRC'!N35-'Incremental TRC'!$D$35)","v":1.2189944199947571},{"$f":"(1+'Current Inputs'!$C$12)^('Incremental TRC'!O35-'Incremental TRC'!$D$35)","v":1.243374308394652},{"$f":"(1+'Current Inputs'!$C$12)^('Incremental TRC'!P35-'Incremental TRC'!$D$35)","v":1.2682417945625453},{"$f":"(1+'Current Inputs'!$C$12)^('Incremental TRC'!Q35-'Incremental TRC'!$D$35)","v":1.2936066304537961},{"$f":"(1+'Current Inputs'!$C$12)^('Incremental TRC'!R35-'Incremental TRC'!$D$35)","v":1.3194787630628722},{"$f":"(1+'Current Inputs'!$C$12)^('Incremental TRC'!S35-'Incremental TRC'!$D$35)","v":1.3458683383241292},{"$f":"(1+'Current Inputs'!$C$12)^('Incremental TRC'!T35-'Incremental TRC'!$D$35)","v":1.372785705090612},{"$f":"(1+'Current Inputs'!$C$12)^('Incremental TRC'!U35-'Incremental TRC'!$D$35)","v":1.4002414191924244},{"$f":"(1+'Current Inputs'!$C$12)^('Incremental TRC'!V35-'Incremental TRC'!$D$35)","v":1.4282462475762727},{"$f":"(1+'Current Inputs'!$C$12)^('Incremental TRC'!W35-'Incremental TRC'!$D$35)","v":1.4568111725277981},{"$f":"(1+'Current Inputs'!$C$12)^('Incremental TRC'!X35-'Incremental TRC'!$D$35)","v":1.4859473959783542},{"$f":"(1+'Current Inputs'!$C$12)^('Incremental TRC'!Y35-'Incremental TRC'!$D$35)","v":1.5156663438979212},{"$f":"(1+'Current Inputs'!$C$12)^('Incremental TRC'!Z35-'Incremental TRC'!$D$35)","v":1.5459796707758797},{"$f":"(1+'Current Inputs'!$C$12)^('Incremental TRC'!AA35-'Incremental TRC'!$D$35)","v":1.576899264191397},{"$f":"(1+'Current Inputs'!$C$12)^('Incremental TRC'!AB35-'Incremental TRC'!$D$35)","v":1.608437249475225}]
[]
[null,"Levelized Consumer Costs - $2021",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Incremental Upfront Consumer Equipment Spend by Year"]
[]
[null,"Sector","Unit",2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,null,null,null,null,"Year","Res SH","Res WH","Res Other",null,"Com SH","Com WH","Com Other"]
[null,"Residential",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Customer TRC'!P8","v":2021},{"$f":"'Customer TRC'!N8","v":45.252733401705143},{"$f":"'Customer TRC'!N44","v":11.258732399643151},{"$f":"'Customer TRC'!N80+'Customer TRC'!N117","v":5.7982330886766746},null,{"$f":"'Customer TRC'!BF8","v":9.2502902905860083},{"$f":"'Customer TRC'!BF44","v":3.7800242321510282},{"$f":"'Customer TRC'!BF80+'Customer TRC'!BF117","v":0}]
[null,"SH","($ millions)",{"$f":"'Customer TRC'!R39 / D3","v":4.7903479110872844},{"$f":"'Customer TRC'!S39 / E3","v":11.839613878035758},{"$f":"'Customer TRC'!T39 / F3","v":21.005380583613256},{"$f":"'Customer TRC'!U39 / G3","v":32.388775762307525},{"$f":"'Customer TRC'!V39 / H3","v":46.179350887601551},{"$f":"'Customer TRC'!W39 / I3","v":62.548431168167632},{"$f":"'Customer TRC'!X39 / J3","v":81.625051598831078},{"$f":"'Customer TRC'!Y39 / K3","v":103.47704539873324},{"$f":"'Customer TRC'!Z39 / L3","v":128.08673286694724},{"$f":"'Customer TRC'!AA39 / M3","v":155.3337605460631},{"$f":"'Customer TRC'!AB39 / N3","v":185.17557333131708},{"$f":"'Customer TRC'!AC39 / O3","v":217.30220501525341},{"$f":"'Customer TRC'!AD39 / P3","v":251.45269802160772},{"$f":"'Customer TRC'!AE39 / Q3","v":287.70555120162203},{"$f":"'Customer TRC'!AF39 / R3","v":326.66527962708153},{"$f":"'Customer TRC'!AG39 / S3","v":369.22472770739751},{"$f":"'Customer TRC'!AH39 / T3","v":412.10994525177949},{"$f":"'Customer TRC'!AI39 / U3","v":455.97059272605617},{"$f":"'Customer TRC'!AJ39 / V3","v":499.79867066192043},{"$f":"'Customer TRC'!AK39 / W3","v":543.23689867415749},{"$f":"'Customer TRC'!AL39 / X3","v":583.70660105260799},{"$f":"'Customer TRC'!AM39 / Y3","v":621.1692490085286},{"$f":"'Customer TRC'!AN39 / Z3","v":655.45659453231872},{"$f":"'Customer TRC'!AO39 / AA3","v":686.58319483629145},{"$f":"'Customer TRC'!AP39 / AB3","v":714.46195907542892},{"$f":"'Customer TRC'!AQ39","v":1212.4637663495687},{"$f":"'Customer TRC'!AR39","v":1272.0945930297878},{"$f":"'Customer TRC'!AS39","v":1327.9444073211528},{"$f":"'Customer TRC'!AT39","v":1379.9280275318672},{"$f":"'Customer TRC'!AU39","v":1427.627740614764},null,null,null,null,{"$f":"'Customer TRC'!P9","v":2022},{"$f":"'Customer TRC'!N9","v":68.82883193618261},{"$f":"'Customer TRC'!N45","v":18.445630161904319},{"$f":"'Customer TRC'!N81+'Customer TRC'!N118","v":8.7734716956862897},null,{"$f":"'Customer TRC'!BF9","v":13.600576325731396},{"$f":"'Customer TRC'!BF45","v":5.9248565128073487},{"$f":"'Customer TRC'!BF81+'Customer TRC'!BF118","v":0}]
[null,"WH","($ millions)",{"$f":"'Customer TRC'!R75/D3","v":1.6029902029368621},{"$f":"'Customer TRC'!S75/E3","v":4.1463068251189759},{"$f":"'Customer TRC'!T75/F3","v":7.5999086929257151},{"$f":"'Customer TRC'!U75/G3","v":11.916764345002305},{"$f":"'Customer TRC'!V75/H3","v":17.066800123142556},{"$f":"'Customer TRC'!W75/I3","v":23.029862402526557},{"$f":"'Customer TRC'!X75/J3","v":29.79204386095558},{"$f":"'Customer TRC'!Y75/K3","v":37.367263145129698},{"$f":"'Customer TRC'!Z75/L3","v":45.830565682534981},{"$f":"'Customer TRC'!AA75/M3","v":55.325812318070071},{"$f":"'Customer TRC'!AB75/N3","v":64.76673233489602},{"$f":"'Customer TRC'!AC75/O3","v":74.783232191007571},{"$f":"'Customer TRC'!AD75/P3","v":85.324700776915762},{"$f":"'Customer TRC'!AE75/Q3","v":96.228730027505492},{"$f":"'Customer TRC'!AF75/R3","v":107.28801413033719},{"$f":"'Customer TRC'!AG75/S3","v":118.35328031039995},{"$f":"'Customer TRC'!AH75/T3","v":129.36249613820351},{"$f":"'Customer TRC'!AI75/U3","v":140.31407336510156},{"$f":"'Customer TRC'!AJ75/V3","v":151.20947780653665},{"$f":"'Customer TRC'!AK75/W3","v":162.02408296251485},{"$f":"'Customer TRC'!AL75/X3","v":171.81838851441134},{"$f":"'Customer TRC'!AM75/Y3","v":180.50527792480764},{"$f":"'Customer TRC'!AN75/Z3","v":188.01455569119355},{"$f":"'Customer TRC'!AO75/AA3","v":194.41858940543852},{"$f":"'Customer TRC'!AP75/AB3","v":199.77334315245685},{"$f":"'Customer TRC'!AQ75","v":334.83054389689534},{"$f":"'Customer TRC'!AR75","v":346.95494935119893},{"$f":"'Customer TRC'!AS75","v":357.50213562199099},{"$f":"'Customer TRC'!AT75","v":366.27898963613706},{"$f":"'Customer TRC'!AU75","v":373.12188289651675},null,null,null,null,{"$f":"'Customer TRC'!P10","v":2023},{"$f":"'Customer TRC'!N10","v":92.365473951211072},{"$f":"'Customer TRC'!N46","v":25.830710414558411},{"$f":"'Customer TRC'!N82+'Customer TRC'!N119","v":11.730418867423488},null,{"$f":"'Customer TRC'!BF10","v":17.642693189319203},{"$f":"'Customer TRC'!BF46","v":7.8801230122675037},{"$f":"'Customer TRC'!BF82+'Customer TRC'!BF119","v":0}]
[null,"CK","($ millions)",{"$f":"'Customer TRC'!R111/D3","v":0.37578815249129344},{"$f":"'Customer TRC'!S111/E3","v":0.9258861895761713},{"$f":"'Customer TRC'!T111/F3","v":1.6384677047188814},{"$f":"'Customer TRC'!U111/G3","v":2.5214592621235425},{"$f":"'Customer TRC'!V111/H3","v":3.5904781771532659},{"$f":"'Customer TRC'!W111/I3","v":4.8607913752594145},{"$f":"'Customer TRC'!X111/J3","v":6.3456610694235671},{"$f":"'Customer TRC'!Y111/K3","v":8.0549993495135279},{"$f":"'Customer TRC'!Z111/L3","v":9.9934584394205341},{"$f":"'Customer TRC'!AA111/M3","v":12.158831029137371},{"$f":"'Customer TRC'!AB111/N3","v":14.556474003557213},{"$f":"'Customer TRC'!AC111/O3","v":17.170827864352837},{"$f":"'Customer TRC'!AD111/P3","v":19.990475654172513},{"$f":"'Customer TRC'!AE111/Q3","v":23.033814495236918},{"$f":"'Customer TRC'!AF111/R3","v":26.370342776611835},{"$f":"'Customer TRC'!AG111/S3","v":30.107369392705383},{"$f":"'Customer TRC'!AH111/T3","v":34.032097579669255},{"$f":"'Customer TRC'!AI111/U3","v":38.223302232200396},{"$f":"'Customer TRC'!AJ111/V3","v":42.535620014034819},{"$f":"'Customer TRC'!AK111/W3","v":46.850643349553238},{"$f":"'Customer TRC'!AL111/X3","v":50.920282130828461},{"$f":"'Customer TRC'!AM111/Y3","v":54.749941136140919},{"$f":"'Customer TRC'!AN111/Z3","v":58.328561320278098},{"$f":"'Customer TRC'!AO111/AA3","v":61.660536617574181},{"$f":"'Customer TRC'!AP111/AB3","v":64.736242501067807},{"$f":"'Customer TRC'!AQ111","v":110.81488513942841},{"$f":"'Customer TRC'!AR111","v":117.25490584599963},{"$f":"'Customer TRC'!AS111","v":123.42000009313446},{"$f":"'Customer TRC'!AT111","v":129.28663455811147},{"$f":"'Customer TRC'!AU111","v":134.80019077555346},null,null,null,null,{"$f":"'Customer TRC'!P11","v":2024},{"$f":"'Customer TRC'!N11","v":118.24587319705296},{"$f":"'Customer TRC'!N47","v":33.286302696194298},{"$f":"'Customer TRC'!N83+'Customer TRC'!N120","v":14.98409014809328},null,{"$f":"'Customer TRC'!BF11","v":21.955894302636239},{"$f":"'Customer TRC'!BF47","v":9.6349544750937},{"$f":"'Customer TRC'!BF83+'Customer TRC'!BF120","v":0}]
[null,"CD","($ millions)",{"$f":"'Customer TRC'!R148/D3","v":0.23799916324448675},{"$f":"'Customer TRC'!S148/E3","v":0.58639458673157541},{"$f":"'Customer TRC'!T148/F3","v":1.0376962129886247},{"$f":"'Customer TRC'!U148/G3","v":1.5969241993449095},{"$f":"'Customer TRC'!V148/H3","v":2.2739695121970689},{"$f":"'Customer TRC'!W148/I3","v":3.078501204330963},{"$f":"'Customer TRC'!X148/J3","v":4.0189186773015937},{"$f":"'Customer TRC'!Y148/K3","v":5.1014995880252352},{"$f":"'Customer TRC'!Z148/L3","v":6.3291903449663378},{"$f":"'Customer TRC'!AA148/M3","v":7.7005929851203359},{"$f":"'Customer TRC'!AB148/N3","v":9.2191002022529034},{"$f":"'Customer TRC'!AC148/O3","v":10.874857647423465},{"$f":"'Customer TRC'!AD148/P3","v":12.660634580975925},{"$f":"'Customer TRC'!AE148/Q3","v":14.588082513650047},{"$f":"'Customer TRC'!AF148/R3","v":16.701217091854158},{"$f":"'Customer TRC'!AG148/S3","v":19.068000615380068},{"$f":"'Customer TRC'!AH148/T3","v":21.553661800457185},{"$f":"'Customer TRC'!AI148/U3","v":24.208091413726905},{"$f":"'Customer TRC'!AJ148/V3","v":26.939226008888706},{"$f":"'Customer TRC'!AK148/W3","v":29.672074121383702},{"$f":"'Customer TRC'!AL148/X3","v":32.249512016191332},{"$f":"'Customer TRC'!AM148/Y3","v":34.674962719555879},{"$f":"'Customer TRC'!AN148/Z3","v":36.941422169509437},{"$f":"'Customer TRC'!AO148/AA3","v":39.051673191130284},{"$f":"'Customer TRC'!AP148/AB3","v":40.999620250676237},{"$f":"'Customer TRC'!AQ148","v":70.182760588304617},{"$f":"'Customer TRC'!AR148","v":74.261440369133055},{"$f":"'Customer TRC'!AS148","v":78.166000058985119},{"$f":"'Customer TRC'!AT148","v":81.881535220137209},{"$f":"'Customer TRC'!AU148","v":85.373454157850489},null,null,null,null,{"$f":"'Customer TRC'!P12","v":2025},{"$f":"'Customer TRC'!N12","v":147.50740182588254},{"$f":"'Customer TRC'!N48","v":40.929834790747634},{"$f":"'Customer TRC'!N84+'Customer TRC'!N121","v":18.679853044970571},null,{"$f":"'Customer TRC'!BF12","v":26.220227535406167},{"$f":"'Customer TRC'!BF48","v":11.020101389959738},{"$f":"'Customer TRC'!BF84+'Customer TRC'!BF121","v":0}]
[null,"Shell Improvements","($ millions)",{"$f":"'Customer TRC'!R189/D3","v":4.4019037721619192E-2},{"$f":"'Customer TRC'!S189/E3","v":0.10839957804337731},{"$f":"'Customer TRC'!T189/F3","v":0.21735662193678459},{"$f":"'Customer TRC'!U189/G3","v":0.38054714828950859},{"$f":"'Customer TRC'!V189/H3","v":0.60667801223933149},{"$f":"'Customer TRC'!W189/I3","v":0.90428936146637262},{"$f":"'Customer TRC'!X189/J3","v":1.2822090383035887},{"$f":"'Customer TRC'!Y189/K3","v":1.7496522506789154},{"$f":"'Customer TRC'!Z189/L3","v":2.3161770979226763},{"$f":"'Customer TRC'!AA189/M3","v":2.9916438723396039},{"$f":"'Customer TRC'!AB189/N3","v":3.8100974927945708},{"$f":"'Customer TRC'!AC189/O3","v":4.8059560570210236},{"$f":"'Customer TRC'!AD189/P3","v":6.0139664827495496},{"$f":"'Customer TRC'!AE189/Q3","v":7.4692979405192652},{"$f":"'Customer TRC'!AF189/R3","v":9.2074415815763153},{"$f":"'Customer TRC'!AG189/S3","v":11.264217830559291},{"$f":"'Customer TRC'!AH189/T3","v":13.643654039671226},{"$f":"'Customer TRC'!AI189/U3","v":16.446938488233734},{"$f":"'Customer TRC'!AJ189/V3","v":19.67807175636478},{"$f":"'Customer TRC'!AK189/W3","v":23.374035659378674},{"$f":"'Customer TRC'!AL189/X3","v":27.572002136310591},{"$f":"'Customer TRC'!AM189/Y3","v":32.310221542807547},{"$f":"'Customer TRC'!AN189/Z3","v":37.625486121883782},{"$f":"'Customer TRC'!AO189/AA3","v":43.555718279440839},{"$f":"'Customer TRC'!AP189/AB3","v":50.138956579165061}]
[null,"Commercial",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Customer TRC'!P13","v":2026},{"$f":"'Customer TRC'!N13","v":180.1712772204155},{"$f":"'Customer TRC'!N49","v":48.836196198074987},{"$f":"'Customer TRC'!N85+'Customer TRC'!N122","v":22.839670070659189},null,{"$f":"'Customer TRC'!BF13","v":30.937944662960561},{"$f":"'Customer TRC'!BF49","v":12.271438659699371},{"$f":"'Customer TRC'!BF85+'Customer TRC'!BF122","v":0}]
[null,"SH","($ millions)",{"$f":"'Customer TRC'!BJ39/D3","v":0.97921397094633789},{"$f":"'Customer TRC'!BK39/E3","v":2.3715088122642056},{"$f":"'Customer TRC'!BL39/F3","v":4.1201009122324344},{"$f":"'Customer TRC'!BM39/G3","v":6.2294595533483665},{"$f":"'Customer TRC'!BN39/H3","v":8.6715493776854071},{"$f":"'Customer TRC'!BO39/I3","v":11.467803746105695},{"$f":"'Customer TRC'!BP39/J3","v":14.609322459328837},{"$f":"'Customer TRC'!BQ39/K3","v":18.085182015351897},{"$f":"'Customer TRC'!BR39/L3","v":21.873390103674311},{"$f":"'Customer TRC'!BS39/M3","v":25.936900096381137},{"$f":"'Customer TRC'!BT39/N3","v":30.247219022942435},{"$f":"'Customer TRC'!BU39/O3","v":34.735980186689886},{"$f":"'Customer TRC'!BV39/P3","v":39.361460987935757},{"$f":"'Customer TRC'!BW39/Q3","v":44.123722773032988},{"$f":"'Customer TRC'!BX39/R3","v":49.100875369545633},{"$f":"'Customer TRC'!BY39/S3","v":54.410813173505623},{"$f":"'Customer TRC'!BZ39/T3","v":59.360270046172701},{"$f":"'Customer TRC'!CA39/U3","v":64.200473379757298},{"$f":"'Customer TRC'!CB39/V3","v":68.844108304276304},{"$f":"'Customer TRC'!CC39/W3","v":73.196097743908084},{"$f":"'Customer TRC'!CD39/X3","v":76.978284045459219},{"$f":"'Customer TRC'!CE39/Y3","v":80.192529917784753},{"$f":"'Customer TRC'!CF39/Z3","v":82.866070391881166},{"$f":"'Customer TRC'!CG39/AA3","v":85.017399378676771},{"$f":"'Customer TRC'!CH39/AB3","v":86.663184007447128},{"$f":"'Customer TRC'!CI39","v":144.08778970872379},{"$f":"'Customer TRC'!CJ39","v":148.13367187274733},{"$f":"'Customer TRC'!CK39","v":151.56850971743143},{"$f":"'Customer TRC'!CL39","v":154.4110201357679},{"$f":"'Customer TRC'!CM39","v":156.63843090753971},null,null,null,null,{"$f":"'Customer TRC'!P14","v":2027},{"$f":"'Customer TRC'!N14","v":215.99330751395246},{"$f":"'Customer TRC'!N50","v":57.058531401987722},{"$f":"'Customer TRC'!N86+'Customer TRC'!N123","v":27.457436817691161},null,{"$f":"'Customer TRC'!BF14","v":35.813075720985211},{"$f":"'Customer TRC'!BF50","v":13.313005877815208},{"$f":"'Customer TRC'!BF86+'Customer TRC'!BF123","v":0}]
[null,"WH","($ millions)",{"$f":"'Customer TRC'!BJ75/D3","v":0.53819041042258775},{"$f":"'Customer TRC'!BK75/E3","v":1.3546634164059419},{"$f":"'Customer TRC'!BL75/F3","v":2.4064868516004871},{"$f":"'Customer TRC'!BM75/G3","v":3.6519793268245579},{"$f":"'Customer TRC'!BN75/H3","v":5.0298987727467956},{"$f":"'Customer TRC'!BO75/I3","v":6.5137451566603772},{"$f":"'Customer TRC'!BP75/J3","v":8.0691500263546807},{"$f":"'Customer TRC'!BQ75/K3","v":9.6737279752852956},{"$f":"'Customer TRC'!BR75/L3","v":11.316425211810666},{"$f":"'Customer TRC'!BS75/M3","v":12.991172372364694},{"$f":"'Customer TRC'!BT75/N3","v":14.248451273180097},{"$f":"'Customer TRC'!BU75/O3","v":15.259180221980214},{"$f":"'Customer TRC'!BV75/P3","v":16.002386888082818},{"$f":"'Customer TRC'!BW75/Q3","v":16.453986533819347},{"$f":"'Customer TRC'!BX75/R3","v":16.626748714476371},{"$f":"'Customer TRC'!BY75/S3","v":16.592824516585431},{"$f":"'Customer TRC'!BZ75/T3","v":16.471969312897166},{"$f":"'Customer TRC'!CA75/U3","v":16.267160643997009},{"$f":"'Customer TRC'!CB75/V3","v":15.976943720509595},{"$f":"'Customer TRC'!CC75/W3","v":15.598228074809013},{"$f":"'Customer TRC'!CD75/X3","v":15.09741087495488},{"$f":"'Customer TRC'!CE75/Y3","v":14.506918611249954},{"$f":"'Customer TRC'!CF75/Z3","v":13.871226100860802},{"$f":"'Customer TRC'!CG75/AA3","v":13.237821018609472},{"$f":"'Customer TRC'!CH75/AB3","v":12.639324542882957},{"$f":"'Customer TRC'!CI75","v":19.751702276091489},{"$f":"'Customer TRC'!CJ75","v":19.028031962609795},{"$f":"'Customer TRC'!CK75","v":18.191235309395751},{"$f":"'Customer TRC'!CL75","v":17.273482428710057},{"$f":"'Customer TRC'!CM75","v":16.307496273350306},null,null,null,null,{"$f":"'Customer TRC'!P15","v":2028},{"$f":"'Customer TRC'!N15","v":254.4883055478266},{"$f":"'Customer TRC'!N51","v":65.828935367436486},{"$f":"'Customer TRC'!N87+'Customer TRC'!N124","v":32.501020357683359},null,{"$f":"'Customer TRC'!BF15","v":40.825765035266357},{"$f":"'Customer TRC'!BF51","v":14.222044382543924},{"$f":"'Customer TRC'!BF87+'Customer TRC'!BF124","v":0}]
[null,"CK","($ millions)",{"$f":"'Customer TRC'!BJ111/D3","v":0},{"$f":"'Customer TRC'!BK111/E3","v":0},{"$f":"'Customer TRC'!BL111/F3","v":0},{"$f":"'Customer TRC'!BM111/G3","v":0},{"$f":"'Customer TRC'!BN111/H3","v":0},{"$f":"'Customer TRC'!BO111/I3","v":0},{"$f":"'Customer TRC'!BP111/J3","v":0},{"$f":"'Customer TRC'!BQ111/K3","v":0},{"$f":"'Customer TRC'!BR111/L3","v":0},{"$f":"'Customer TRC'!BS111/M3","v":0},{"$f":"'Customer TRC'!BT111/N3","v":0},{"$f":"'Customer TRC'!BU111/O3","v":0},{"$f":"'Customer TRC'!BV111/P3","v":0},{"$f":"'Customer TRC'!BW111/Q3","v":0},{"$f":"'Customer TRC'!BX111/R3","v":0},{"$f":"'Customer TRC'!BY111/S3","v":0},{"$f":"'Customer TRC'!BZ111/T3","v":0},{"$f":"'Customer TRC'!CA111/U3","v":0},{"$f":"'Customer TRC'!CB111/V3","v":0},{"$f":"'Customer TRC'!CC111/W3","v":0},{"$f":"'Customer TRC'!CD111/X3","v":0},{"$f":"'Customer TRC'!CE111/Y3","v":0},{"$f":"'Customer TRC'!CF111/Z3","v":0},{"$f":"'Customer TRC'!CG111/AA3","v":0},{"$f":"'Customer TRC'!CH111/AB3","v":0},{"$f":"'Customer TRC'!CI111","v":0},{"$f":"'Customer TRC'!CJ111","v":0},{"$f":"'Customer TRC'!CK111","v":0},{"$f":"'Customer TRC'!CL111","v":0},{"$f":"'Customer TRC'!CM111","v":0},null,null,null,null,{"$f":"'Customer TRC'!P16","v":2029},{"$f":"'Customer TRC'!N16","v":294.84334703890943},{"$f":"'Customer TRC'!N52","v":75.67608925635497},{"$f":"'Customer TRC'!N88+'Customer TRC'!N125","v":37.899036028209139},null,{"$f":"'Customer TRC'!BF16","v":45.853780389884392},{"$f":"'Customer TRC'!BF52","v":15.079089320673798},{"$f":"'Customer TRC'!BF88+'Customer TRC'!BF125","v":0}]
[null,"CD","($ millions)",{"$f":"'Customer TRC'!BJ148/D3","v":0},{"$f":"'Customer TRC'!BK148/E3","v":0},{"$f":"'Customer TRC'!BL148/F3","v":0},{"$f":"'Customer TRC'!BM148/G3","v":0},{"$f":"'Customer TRC'!BN148/H3","v":0},{"$f":"'Customer TRC'!BO148/I3","v":0},{"$f":"'Customer TRC'!BP148/J3","v":0},{"$f":"'Customer TRC'!BQ148/K3","v":0},{"$f":"'Customer TRC'!BR148/L3","v":0},{"$f":"'Customer TRC'!BS148/M3","v":0},{"$f":"'Customer TRC'!BT148/N3","v":0},{"$f":"'Customer TRC'!BU148/O3","v":0},{"$f":"'Customer TRC'!BV148/P3","v":0},{"$f":"'Customer TRC'!BW148/Q3","v":0},{"$f":"'Customer TRC'!BX148/R3","v":0},{"$f":"'Customer TRC'!BY148/S3","v":0},{"$f":"'Customer TRC'!BZ148/T3","v":0},{"$f":"'Customer TRC'!CA148/U3","v":0},{"$f":"'Customer TRC'!CB148/V3","v":0},{"$f":"'Customer TRC'!CC148/W3","v":0},{"$f":"'Customer TRC'!CD148/X3","v":0},{"$f":"'Customer TRC'!CE148/Y3","v":0},{"$f":"'Customer TRC'!CF148/Z3","v":0},{"$f":"'Customer TRC'!CG148/AA3","v":0},{"$f":"'Customer TRC'!CH148/AB3","v":0},{"$f":"'Customer TRC'!CI148","v":0},{"$f":"'Customer TRC'!CJ148","v":0},{"$f":"'Customer TRC'!CK148","v":0},{"$f":"'Customer TRC'!CL148","v":0},{"$f":"'Customer TRC'!CM148","v":0},null,null,null,null,{"$f":"'Customer TRC'!P17","v":2030},{"$f":"'Customer TRC'!N17","v":335.96250722706122},{"$f":"'Customer TRC'!N53","v":87.244506314467088},{"$f":"'Customer TRC'!N89+'Customer TRC'!N126","v":43.542111359272866},null,{"$f":"'Customer TRC'!BF17","v":50.717486778815925},{"$f":"'Customer TRC'!BF53","v":15.920055891248332},{"$f":"'Customer TRC'!BF89+'Customer TRC'!BF126","v":0}]
[null,"Shell Improvements","($ millions)",{"$f":"'Customer TRC'!BJ189 /D3","v":4.4019037721619192E-2},{"$f":"'Customer TRC'!BK189 /E3","v":6.2940545487279453E-2},{"$f":"'Customer TRC'!BL189 /F3","v":9.526389426925029E-2},{"$f":"'Customer TRC'!BM189 /G3","v":0.14389220969315522},{"$f":"'Customer TRC'!BN189 /H3","v":0.21109805702660164},{"$f":"'Customer TRC'!BO189 /I3","v":0.29922145634730529},{"$f":"'Customer TRC'!BP189 /J3","v":0.41061311247819104},{"$f":"'Customer TRC'!BQ189 /K3","v":0.54773388492976094},{"$f":"'Customer TRC'!BR189 /L3","v":0.71315175450928092},{"$f":"'Customer TRC'!BS189 /M3","v":0.90951174302601578},{"$f":"'Customer TRC'!BT189 /N3","v":1.1464018157033933},{"$f":"'Customer TRC'!BU189 /O3","v":1.4332959616506094},{"$f":"'Customer TRC'!BV189 /P3","v":1.779691760994337},{"$f":"'Customer TRC'!BW189 /Q3","v":2.1950264265686492},{"$f":"'Customer TRC'!BX189 /R3","v":2.6887174610026787},{"$f":"'Customer TRC'!BY189 /S3","v":3.2702377014760908},{"$f":"'Customer TRC'!BZ189 /T3","v":3.9169413357803373},{"$f":"'Customer TRC'!CA189 /U3","v":4.6884973427081782},{"$f":"'Customer TRC'!CB189 /V3","v":5.5662526913366666},{"$f":"'Customer TRC'!CC189 /W3","v":6.5576185978922066},{"$f":"'Customer TRC'!CD189 /X3","v":7.6702790246864936},{"$f":"'Customer TRC'!CE189 /Y3","v":8.9118626869883748},{"$f":"'Customer TRC'!CF189 /Z3","v":10.289943730190352},{"$f":"'Customer TRC'!CG189 /AA3","v":11.811966389754005},{"$f":"'Customer TRC'!CH189 /AB3","v":13.485236297774497},{"$f":"'Customer TRC'!CI189 /AC3","v":{"$error":"#DIV/0!"}},{"$f":"'Customer TRC'!CJ189 /AD3","v":{"$error":"#DIV/0!"}},{"$f":"'Customer TRC'!CK189 /AE3","v":{"$error":"#DIV/0!"}},{"$f":"'Customer TRC'!CL189 /AF3","v":{"$error":"#DIV/0!"}},{"$f":"'Customer TRC'!CM189 /AG3","v":{"$error":"#DIV/0!"}},null,null,null,null,{"$f":"'Customer TRC'!P18","v":2031},{"$f":"'Customer TRC'!N18","v":378.71394827441884},{"$f":"'Customer TRC'!N54","v":101.37703000585583},{"$f":"'Customer TRC'!N90+'Customer TRC'!N127","v":49.58018948303004},null,{"$f":"'Customer TRC'!BF18","v":55.491452693459536},{"$f":"'Customer TRC'!BF54","v":16.725391304634179},{"$f":"'Customer TRC'!BF90+'Customer TRC'!BF127","v":0}]
[null,"Totals by Sector",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Customer TRC'!P19","v":2032},{"$f":"'Customer TRC'!N19","v":419.99788601240755},{"$f":"'Customer TRC'!N55","v":117.00940617046672},{"$f":"'Customer TRC'!N91+'Customer TRC'!N128","v":55.631243127888268},null,{"$f":"'Customer TRC'!BF19","v":59.689916292588663},{"$f":"'Customer TRC'!BF55","v":17.191313845409304},{"$f":"'Customer TRC'!BF91+'Customer TRC'!BF128","v":0}]
[null,"Residential","($ millions)",{"$f":"SUM(D9:D13)","v":7.0511444674815458},{"$f":"SUM(E9:E12)","v":17.49820147946248},31.281453194246478,48.423923568778285,69.110598700094442,93.517586150284558,121.78167520651182,154.00080748140172,190.23994733386908,230.51899687839085,273.71787987202322,320.13112271803726,369.4285090336719,421.55617823801447,477.0248536258847,536.75337802588285,597.05820077010947,658.71605973708506,720.48299449138062,781.78369910760932,838.6947837140392,891.09943078903302,938.74113371329986,981.71399405043439,1019.9711649796299,1728.291955974197,1810.5658885961193,1887.0325430952635,1957.3751869462531,2020.9232684446847,null,null,null,null,{"$f":"'Customer TRC'!P20","v":2033},{"$f":"'Customer TRC'!N20","v":460.19199518796063},{"$f":"'Customer TRC'!N56","v":132.7914432346754},{"$f":"'Customer TRC'!N92+'Customer TRC'!N129","v":61.764246163241637},null,{"$f":"'Customer TRC'!BF20","v":63.576177285856829},{"$f":"'Customer TRC'!BF56","v":17.165460820051671},{"$f":"'Customer TRC'!BF92+'Customer TRC'!BF129","v":0}]
[null,"Commercial","($ millions)",{"$f":"SUM(D15:D19)","v":1.5614234190905449},{"$f":"SUM(E15:E18)","v":3.7261722286701477},6.5265877638329215,9.881438880172924,13.701448150432203,17.981548902766072,22.678472485683518,27.758909990637193,33.189815315484978,38.928072468745832,44.495670296122533,49.995160408670102,55.363847876018575,60.577709306852334,65.727624084022011,71.003637690091054,75.83223935906986,80.4676340237543,84.821052024785899,88.794325818717098,92.075694920414094,94.699448529034711,96.737296492741962,98.255220397286237,99.302508550330089,163.83949198481528,167.16170383535712,169.75974502682718,171.68450256447795,172.94592718089001,null,null,null,null,{"$f":"'Customer TRC'!P21","v":2034},{"$f":"'Customer TRC'!N21","v":503.27008780734172},{"$f":"'Customer TRC'!N57","v":147.55836996974483},{"$f":"'Customer TRC'!N93+'Customer TRC'!N130","v":68.567863898060679},null,{"$f":"'Customer TRC'!BF21","v":67.627522180266965},{"$f":"'Customer TRC'!BF57","v":16.588933821225247},{"$f":"'Customer TRC'!BF93+'Customer TRC'!BF130","v":0}]
[null,"Total","($ millions)",{"$f":"SUM(D21:D22)","v":8.6125678865720907},21.224373708132628,37.808040958079403,58.305362448951207,82.812046850526642,111.49913505305062,144.46014769219533,181.75971747203891,223.42976264935407,269.44706934713668,318.21355016814573,370.12628312670734,424.79235690969045,482.13388754486681,542.75247770990677,607.75701571597392,672.8904401291793,739.18369376083933,805.30404651616652,870.57802492632641,930.7704786344533,985.79887931806775,1035.4784302060418,1079.9692144477206,1119.27367352996,1892.1314479590123,1977.7275924314763,2056.7922881220907,2129.059689510731,2193.8691956255748,null,null,null,null,{"$f":"'Customer TRC'!P22","v":2035},{"$f":"'Customer TRC'!N22","v":555.9361246845192},{"$f":"'Customer TRC'!N58","v":160.90758861573249},{"$f":"'Customer TRC'!N94+'Customer TRC'!N131","v":77.123129909318806},null,{"$f":"'Customer TRC'!BF22","v":72.822532183478785},{"$f":"'Customer TRC'!BF58","v":15.611105849701985},{"$f":"'Customer TRC'!BF94+'Customer TRC'!BF131","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Customer TRC'!P23","v":2036},{"$f":"'Customer TRC'!N23","v":622.53387511716153},{"$f":"'Customer TRC'!N59","v":173.31988351444284},{"$f":"'Customer TRC'!N95+'Customer TRC'!N132","v":88.340948261085558},null,{"$f":"'Customer TRC'!BF23","v":79.750765259877056},{"$f":"'Customer TRC'!BF59","v":15.032516253952373},{"$f":"'Customer TRC'!BF95+'Customer TRC'!BF132","v":0}]
[null,"Totals by Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Customer TRC'!P24","v":2037},{"$f":"'Customer TRC'!N24","v":695.28390731872048},{"$f":"'Customer TRC'!N60","v":185.58342063141771},{"$f":"'Customer TRC'!N96+'Customer TRC'!N133","v":101.43385868437031},null,{"$f":"'Customer TRC'!BF24","v":87.271478503387812},{"$f":"'Customer TRC'!BF60","v":15.284713779823548},{"$f":"'Customer TRC'!BF96+'Customer TRC'!BF133","v":0}]
[null,"SH","($ millions)",{"$f":"D9+D15","v":5.7695618820336225},14.211122690299963,25.12548149584569,38.618235315655895,54.85090026528696,74.016234914273326,96.234374058159915,121.56222741408513,149.96012297062157,181.27066064244423,215.42279235425951,252.03818520194329,290.81415900954346,331.829273974655,375.76615499662717,423.63554088090314,471.47021529795222,520.17106610581345,568.64277896619672,616.43299641806561,660.68488509806718,701.36177892631338,738.3226649241999,771.60059421496817,801.12514308287609,1356.5515560582926,1420.2282649025351,1479.5129170385842,1534.339047667635,1584.2661715223037,null,null,null,null,{"$f":"'Customer TRC'!P25","v":2038},{"$f":"'Customer TRC'!N25","v":755.88611748548101},{"$f":"'Customer TRC'!N61","v":198.48045254020207},{"$f":"'Customer TRC'!N97+'Customer TRC'!N134","v":113.74167754535695},null,{"$f":"'Customer TRC'!BF25","v":93.020740753854369},{"$f":"'Customer TRC'!BF61","v":15.384223067907712},{"$f":"'Customer TRC'!BF97+'Customer TRC'!BF134","v":0}]
[null,"WH","($ millions)",{"$f":"D10+D16","v":2.1411806133594498},5.500970241524918,10.006395544526203,15.568743671826862,22.096698895889354,29.543607559186935,37.861193887310264,47.040991120414994,57.146990894345649,68.316984690434765,79.015183608076114,90.042412412987787,101.32708766499857,112.68271656132484,123.91476284481357,134.94610482698539,145.83446545110067,156.58123400909858,167.18642152704626,177.62231103732387,186.91579938936621,195.01219653605759,201.88578179205436,207.656410424048,212.41266769533979,354.5822461729868,365.98298131380875,375.69337093138677,383.55247206484711,389.42937916986705,null,null,null,null,{"$f":"'Customer TRC'!P26","v":2039},{"$f":"'Customer TRC'!N26","v":804.32788447688461},{"$f":"'Customer TRC'!N62","v":212.57125654311596},{"$f":"'Customer TRC'!N98+'Customer TRC'!N135","v":123.27800324963714},null,{"$f":"'Customer TRC'!BF26","v":97.279616702124883},{"$f":"'Customer TRC'!BF62","v":15.367462198320176},{"$f":"'Customer TRC'!BF98+'Customer TRC'!BF135","v":0}]
[null,"CK","($ millions)",{"$f":"D11+D17","v":0.37578815249129344},0.9258861895761713,1.6384677047188814,2.5214592621235425,3.5904781771532659,4.8607913752594145,6.3456610694235671,8.0549993495135279,9.9934584394205341,12.158831029137371,14.556474003557213,17.170827864352837,19.990475654172513,23.033814495236918,26.370342776611835,30.107369392705383,34.032097579669255,38.223302232200396,42.535620014034819,46.850643349553238,50.920282130828461,54.749941136140919,58.328561320278098,61.660536617574181,64.736242501067807,110.81488513942841,117.25490584599963,123.42000009313446,129.28663455811147,134.80019077555346,null,null,null,null,{"$f":"'Customer TRC'!P27","v":2040},{"$f":"'Customer TRC'!N27","v":850.90911545932852},{"$f":"'Customer TRC'!N63","v":228.23676013737844},{"$f":"'Customer TRC'!N99+'Customer TRC'!N136","v":130.72406636930933},null,{"$f":"'Customer TRC'!BF27","v":100.42498750340697},{"$f":"'Customer TRC'!BF63","v":15.250448799465438},{"$f":"'Customer TRC'!BF99+'Customer TRC'!BF136","v":0}]
[null,"CD","($ millions)",{"$f":"D12+D18","v":0.23799916324448675},0.58639458673157541,1.0376962129886247,1.5969241993449095,2.2739695121970689,3.078501204330963,4.0189186773015937,5.1014995880252352,6.3291903449663378,7.7005929851203359,9.2191002022529034,10.874857647423465,12.660634580975925,14.588082513650047,16.701217091854158,19.068000615380068,21.553661800457185,24.208091413726905,26.939226008888706,29.672074121383702,32.249512016191332,34.674962719555879,36.941422169509437,39.051673191130284,40.999620250676237,70.182760588304617,74.261440369133055,78.166000058985119,81.881535220137209,85.373454157850489,null,null,null,null,{"$f":"'Customer TRC'!P28","v":2041},{"$f":"'Customer TRC'!N28","v":865.10997625757193},{"$f":"'Customer TRC'!N64","v":236.75370361371262},{"$f":"'Customer TRC'!N100+'Customer TRC'!N137","v":133.048437016154},null,{"$f":"'Customer TRC'!BF28","v":99.458089059776498},{"$f":"'Customer TRC'!BF64","v":14.690557501439756},{"$f":"'Customer TRC'!BF100+'Customer TRC'!BF137","v":0}]
[null,"Shell Improvements","($ millions)",{"$f":"D19+D13","v":8.8038075443238384E-2},{"$f":"E19+E13","v":0.17134012353065675},0.31262051620603487,0.52443935798266383,0.81777606926593316,1.203510817813678,1.6928221507817798,2.2973861356086762,3.0293288524319575,3.9011556153656199,4.9564993084979641,6.2392520186716327,7.7936582437438862,9.6643243670879144,11.896159042578994,14.534455532035382,17.560595375451562,21.135435830941912,25.244324447701445,29.931654257270878,35.242281160997081,41.222084229795925,47.915429852074134,55.367684669194844,63.62419287693956,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Total","($ millions)",{"$f":"SUM(D26:D30)","v":8.6125678865720907},{"$f":"SUM(E26:E29)","v":21.224373708132628},37.808040958079403,58.305362448951215,82.812046850526656,111.49913505305064,144.46014769219533,181.75971747203889,223.4297626493541,269.44706934713673,318.21355016814573,370.12628312670739,424.79235690969045,482.13388754486681,542.75247770990666,607.75701571597403,672.89044012917941,739.18369376083933,805.30404651616652,870.57802492632652,930.7704786344533,985.79887931806775,1035.4784302060418,1079.9692144477206,1119.27367352996,1892.1314479590123,1977.7275924314765,2056.7922881220907,2129.0596895107305,2193.8691956255748,null,null,null,null,{"$f":"'Customer TRC'!P29","v":2042},{"$f":"'Customer TRC'!N29","v":880.43264075247271},{"$f":"'Customer TRC'!N65","v":245.34911786898255},{"$f":"'Customer TRC'!N101+'Customer TRC'!N138","v":135.74958541732502},null,{"$f":"'Customer TRC'!BF29","v":98.570638738085137},{"$f":"'Customer TRC'!BF65","v":14.056618585504413},{"$f":"'Customer TRC'!BF101+'Customer TRC'!BF138","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Customer TRC'!P30","v":2043},{"$f":"'Customer TRC'!N30","v":894.61452364145453},{"$f":"'Customer TRC'!N66","v":252.76058115867158},{"$f":"'Customer TRC'!N102+'Customer TRC'!N139","v":138.42854643801175},null,{"$f":"'Customer TRC'!BF30","v":97.822214744112571},{"$f":"'Customer TRC'!BF66","v":13.351552571420864},{"$f":"'Customer TRC'!BF102+'Customer TRC'!BF139","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Customer TRC'!P36","v":2049},{"$f":"'Customer TRC'!N36","v":951.26298842549068},{"$f":"'Customer TRC'!N72","v":274.21620638433257},{"$f":"'Customer TRC'!N108+'Customer TRC'!N145","v":152.28363547472009},null,{"$f":"'Customer TRC'!BF36","v":90.428374357979934},{"$f":"'Customer TRC'!BF72","v":8.9215500063984159},{"$f":"'Customer TRC'!BF108+'Customer TRC'!BF145","v":0}]
[null,"Incremental Gas Commodity Cost - $2021",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Customer TRC'!P37","v":2050},{"$f":"'Customer TRC'!N37","v":953.87251576089102},{"$f":"'Customer TRC'!N73","v":276.29837892755364},{"$f":"'Customer TRC'!N109+'Customer TRC'!N146","v":153.63942319101054},null,{"$f":"'Customer TRC'!BF37","v":88.669089035522575},{"$f":"'Customer TRC'!BF73","v":8.4657662698842309},{"$f":"'Customer TRC'!BF109+'Customer TRC'!BF146","v":0}]
[null,null,"Unit",2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Reference Gas Price Forecast - Static"]
[null,"NW Sumas - Base Case Avg","($/Therm)",3.08,2.75,2.44,2.38,2.34,2.44,2.5099999999999998,2.58,2.65,2.73,2.81,2.89,2.97,3.06,3.15,3.24,3.33,3.43,3.53,3.63,3.63,3.61,3.59,3.58,3.59]
[]
[null,"Baseline Gas Sales","(million therms/yr)",{"$f":"INDEX('Gas Demand Model'!$D$264:$AH$264,MATCH(D$35,'Gas Demand Model'!$D$251:$AH$251,0))\n/10^6","v":960.74266599999999},{"$f":"INDEX('Gas Demand Model'!$D$264:$AH$264,MATCH(E$35,'Gas Demand Model'!$D$251:$AH$251,0))\n/10^6","v":960.61843299999998},{"$f":"INDEX('Gas Demand Model'!$D$264:$AH$264,MATCH(F$35,'Gas Demand Model'!$D$251:$AH$251,0))\n/10^6","v":969.78227700000002},{"$f":"INDEX('Gas Demand Model'!$D$264:$AH$264,MATCH(G$35,'Gas Demand Model'!$D$251:$AH$251,0))\n/10^6","v":978.89407100000005},{"$f":"INDEX('Gas Demand Model'!$D$264:$AH$264,MATCH(H$35,'Gas Demand Model'!$D$251:$AH$251,0))\n/10^6","v":984.79142999999999},{"$f":"INDEX('Gas Demand Model'!$D$264:$AH$264,MATCH(I$35,'Gas Demand Model'!$D$251:$AH$251,0))\n/10^6","v":986.53820599999995},{"$f":"INDEX('Gas Demand Model'!$D$264:$AH$264,MATCH(J$35,'Gas Demand Model'!$D$251:$AH$251,0))\n/10^6","v":987.38076899999999},{"$f":"INDEX('Gas Demand Model'!$D$264:$AH$264,MATCH(K$35,'Gas Demand Model'!$D$251:$AH$251,0))\n/10^6","v":987.91778399999998},{"$f":"INDEX('Gas Demand Model'!$D$264:$AH$264,MATCH(L$35,'Gas Demand Model'!$D$251:$AH$251,0))\n/10^6","v":989.15529900000001},{"$f":"INDEX('Gas Demand Model'!$D$264:$AH$264,MATCH(M$35,'Gas Demand Model'!$D$251:$AH$251,0))\n/10^6","v":991.45994399999995},{"$f":"INDEX('Gas Demand Model'!$D$264:$AH$264,MATCH(N$35,'Gas Demand Model'!$D$251:$AH$251,0))\n/10^6","v":997.01721599999996},{"$f":"INDEX('Gas Demand Model'!$D$264:$AH$264,MATCH(O$35,'Gas Demand Model'!$D$251:$AH$251,0))\n/10^6","v":1000.8609750000001},{"$f":"INDEX('Gas Demand Model'!$D$264:$AH$264,MATCH(P$35,'Gas Demand Model'!$D$251:$AH$251,0))\n/10^6","v":1005.259195},{"$f":"INDEX('Gas Demand Model'!$D$264:$AH$264,MATCH(Q$35,'Gas Demand Model'!$D$251:$AH$251,0))\n/10^6","v":1009.569293},{"$f":"INDEX('Gas Demand Model'!$D$264:$AH$264,MATCH(R$35,'Gas Demand Model'!$D$251:$AH$251,0))\n/10^6","v":1014.916396},{"$f":"INDEX('Gas Demand Model'!$D$264:$AH$264,MATCH(S$35,'Gas Demand Model'!$D$251:$AH$251,0))\n/10^6","v":1019.301189},{"$f":"INDEX('Gas Demand Model'!$D$264:$AH$264,MATCH(T$35,'Gas Demand Model'!$D$251:$AH$251,0))\n/10^6","v":1023.739336},{"$f":"INDEX('Gas Demand Model'!$D$264:$AH$264,MATCH(U$35,'Gas Demand Model'!$D$251:$AH$251,0))\n/10^6","v":1027.788499},{"$f":"INDEX('Gas Demand Model'!$D$264:$AH$264,MATCH(V$35,'Gas Demand Model'!$D$251:$AH$251,0))\n/10^6","v":1034.3523379999999},{"$f":"INDEX('Gas Demand Model'!$D$264:$AH$264,MATCH(W$35,'Gas Demand Model'!$D$251:$AH$251,0))\n/10^6","v":1039.4206320000001},{"$f":"INDEX('Gas Demand Model'!$D$264:$AH$264,MATCH(X$35,'Gas Demand Model'!$D$251:$AH$251,0))\n/10^6","v":1046.2795289999999},{"$f":"INDEX('Gas Demand Model'!$D$264:$AH$264,MATCH(Y$35,'Gas Demand Model'!$D$251:$AH$251,0))\n/10^6","v":1051.780864894816},{"$f":"INDEX('Gas Demand Model'!$D$264:$AH$264,MATCH(Z$35,'Gas Demand Model'!$D$251:$AH$251,0))\n/10^6","v":1057.7373211454285},{"$f":"INDEX('Gas Demand Model'!$D$264:$AH$264,MATCH(AA$35,'Gas Demand Model'!$D$251:$AH$251,0))\n/10^6","v":1063.6937773960408},{"$f":"INDEX('Gas Demand Model'!$D$264:$AH$264,MATCH(AB$35,'Gas Demand Model'!$D$251:$AH$251,0))\n/10^6","v":1069.6502336466531},{"$f":"INDEX('Gas Demand Model'!$D$264:$AH$264,MATCH(AC$35,'Gas Demand Model'!$D$251:$AH$251,0))\n/10^6","v":1075.6066898972654},{"$f":"INDEX('Gas Demand Model'!$D$264:$AH$264,MATCH(AD$35,'Gas Demand Model'!$D$251:$AH$251,0))\n/10^6","v":1081.5631461478779},{"$f":"INDEX('Gas Demand Model'!$D$264:$AH$264,MATCH(AE$35,'Gas Demand Model'!$D$251:$AH$251,0))\n/10^6","v":1087.5196023984904},{"$f":"INDEX('Gas Demand Model'!$D$264:$AH$264,MATCH(AF$35,'Gas Demand Model'!$D$251:$AH$251,0))\n/10^6","v":1093.4760586491027},{"$f":"INDEX('Gas Demand Model'!$D$264:$AH$264,MATCH(AG$35,'Gas Demand Model'!$D$251:$AH$251,0))\n/10^6","v":1099.4325148997152}]
[null,"Baseline Gas Costs","($ millions)",{"$f":"D39*D$37/10","v":295.90874112800003},264.17006907500001,236.62687558799999,232.976788898,230.44119461999998,240.71532226400001,247.83257301899999,254.88278827200003,262.126154235,270.66856471199998,280.16183769599996,289.24882177500001,298.56198091499999,308.92820365800003,319.69866473999997,330.25358523600005,340.90519888799997,352.53145515700004,365.12637531399997,377.30968941599997,379.79946902699993,379.69289222702855,379.72769829120881,380.8023723077826,384.00443387914845,{"$f":"AC39*AC$55","v":3872.1840836301553},{"$f":"AD39*AD$55","v":3926.0742205167967},{"$f":"AE39*AE$55","v":4002.0721368264449},{"$f":"AF39*AF$55","v":4089.6004593476441},{"$f":"AG39*AG$55","v":4155.854906320923}]
[null,"Scenario Gas Sales","(million therms/yr)",{"$f":"('Gas Demand Model'!D43+'Gas Demand Model'!D52)/10^6","v":954.84034496027925},{"$f":"('Gas Demand Model'!E43+'Gas Demand Model'!E52)/10^6","v":950.79865718263011},{"$f":"('Gas Demand Model'!F43+'Gas Demand Model'!F52)/10^6","v":941.00150763807108},{"$f":"('Gas Demand Model'!G43+'Gas Demand Model'!G52)/10^6","v":937.63335450545742},{"$f":"('Gas Demand Model'!H43+'Gas Demand Model'!H52)/10^6","v":931.57307788817798},{"$f":"('Gas Demand Model'!I43+'Gas Demand Model'!I52)/10^6","v":919.85763047081468},{"$f":"('Gas Demand Model'!J43+'Gas Demand Model'!J52)/10^6","v":901.78701083237002},{"$f":"('Gas Demand Model'!K43+'Gas Demand Model'!K52)/10^6","v":880.5428578347952},{"$f":"('Gas Demand Model'!L43+'Gas Demand Model'!L52)/10^6","v":856.74674515918616},{"$f":"('Gas Demand Model'!M43+'Gas Demand Model'!M52)/10^6","v":831.27707167571691},{"$f":"('Gas Demand Model'!N43+'Gas Demand Model'!N52)/10^6","v":804.3720275178074},{"$f":"('Gas Demand Model'!O43+'Gas Demand Model'!O52)/10^6","v":777.32710671394466},{"$f":"('Gas Demand Model'!P43+'Gas Demand Model'!P52)/10^6","v":746.38380783163313},{"$f":"('Gas Demand Model'!Q43+'Gas Demand Model'!Q52)/10^6","v":713.75460605889998},{"$f":"('Gas Demand Model'!R43+'Gas Demand Model'!R52)/10^6","v":679.21839875123806},{"$f":"('Gas Demand Model'!S43+'Gas Demand Model'!S52)/10^6","v":643.20328987066648},{"$f":"('Gas Demand Model'!T43+'Gas Demand Model'!T52)/10^6","v":603.61283931206231},{"$f":"('Gas Demand Model'!U43+'Gas Demand Model'!U52)/10^6","v":560.77955498263862},{"$f":"('Gas Demand Model'!V43+'Gas Demand Model'!V52)/10^6","v":515.48672437415212},{"$f":"('Gas Demand Model'!W43+'Gas Demand Model'!W52)/10^6","v":470.91775747414476},{"$f":"('Gas Demand Model'!X43+'Gas Demand Model'!X52)/10^6","v":426.27384775604321},{"$f":"('Gas Demand Model'!Y43+'Gas Demand Model'!Y52)/10^6","v":386.33025271639235},{"$f":"('Gas Demand Model'!Z43+'Gas Demand Model'!Z52)/10^6","v":349.49802578534059},{"$f":"('Gas Demand Model'!AA43+'Gas Demand Model'!AA52)/10^6","v":316.15948082471778},{"$f":"('Gas Demand Model'!AB43+'Gas Demand Model'!AB52)/10^6","v":285.98336281822412},{"$f":"('Gas Demand Model'!AC43+'Gas Demand Model'!AC52)/10^6","v":258.91929024415015},{"$f":"('Gas Demand Model'!AD43+'Gas Demand Model'!AD52)/10^6","v":234.95478443062419},{"$f":"('Gas Demand Model'!AE43+'Gas Demand Model'!AE52)/10^6","v":214.05323926060254},{"$f":"('Gas Demand Model'!AF43+'Gas Demand Model'!AF52)/10^6","v":196.11416325433822},{"$f":"('Gas Demand Model'!AG43+'Gas Demand Model'!AG52)/10^6","v":180.95606297454503}]
[null,"Scenario Gas Costs","($ millions)",{"$f":"D41*'Gas Rates'!D117","v":324.64571728649497},{"$f":"E41*'Gas Rates'!E117","v":327.28791068996389},{"$f":"F41*'Gas Rates'!F117","v":279.36993916130513},{"$f":"G41*'Gas Rates'!G117","v":280.02126916973629},{"$f":"H41*'Gas Rates'!H117","v":290.07462891580832},{"$f":"I41*'Gas Rates'!I117","v":287.55494380221438},{"$f":"J41*'Gas Rates'!J117","v":273.84276187248361},{"$f":"K41*'Gas Rates'!K117","v":269.06045830720103},{"$f":"L41*'Gas Rates'!L117","v":264.60756412325588},{"$f":"M41*'Gas Rates'!M117","v":263.95362935416364},{"$f":"N41*'Gas Rates'!N117","v":264.39210192195105},{"$f":"O41*'Gas Rates'!O117","v":321.32464453287935},{"$f":"P41*'Gas Rates'!P117","v":311.73045862637474},{"$f":"Q41*'Gas Rates'!Q117","v":356.41849020141984},{"$f":"R41*'Gas Rates'!R117","v":351.10194082288075},{"$f":"S41*'Gas Rates'!S117","v":300.42322081384759},{"$f":"T41*'Gas Rates'!T117","v":290.37974153156733},{"$f":"U41*'Gas Rates'!U117","v":280.72244393344135},{"$f":"V41*'Gas Rates'!V117","v":271.01952969014633},{"$f":"W41*'Gas Rates'!W117","v":262.93462008379635},{"$f":"X41*'Gas Rates'!X117","v":253.78056399402351},{"$f":"Y41*'Gas Rates'!Y117","v":257.49353799348415},{"$f":"Z41*'Gas Rates'!Z117","v":271.26273460093705},{"$f":"AA41*'Gas Rates'!AA117","v":296.78796513832066},{"$f":"AB41*'Gas Rates'!AB117","v":305.28139317697031},{"$f":"AC41*AC$55","v":932.10944487894051},{"$f":"AD41*AD$55","v":852.88586748316573},{"$f":"AE41*AE$55","v":787.71592047901743},{"$f":"AF41*AF$55","v":733.46697057122503},{"$f":"AG41*AG$55","v":684.01391804378022},null,"Note that this table is created manually by running each case and pasting the values here"]
[]
[null,"Scenario Incremental TRC - $2021",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"High Electrification","Carbon Out + Addl Electrifcation","Carbon Out"]
[null,null,"Unit",2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045]
[null,"Equipment Costs","($ millions)",{"$f":"INDEX('Incremental TRC'!$D$23:$AG$23,MATCH(D$35,'Incremental TRC'!$D$7:$AG$7,0))","v":8.6125678865720907},{"$f":"INDEX('Incremental TRC'!$D$23:$AG$23,MATCH(E$35,'Incremental TRC'!$D$7:$AG$7,0))","v":21.224373708132628},{"$f":"INDEX('Incremental TRC'!$D$23:$AG$23,MATCH(F$35,'Incremental TRC'!$D$7:$AG$7,0))","v":37.808040958079403},{"$f":"INDEX('Incremental TRC'!$D$23:$AG$23,MATCH(G$35,'Incremental TRC'!$D$7:$AG$7,0))","v":58.305362448951207},{"$f":"INDEX('Incremental TRC'!$D$23:$AG$23,MATCH(H$35,'Incremental TRC'!$D$7:$AG$7,0))","v":82.812046850526642},{"$f":"INDEX('Incremental TRC'!$D$23:$AG$23,MATCH(I$35,'Incremental TRC'!$D$7:$AG$7,0))","v":111.49913505305062},{"$f":"INDEX('Incremental TRC'!$D$23:$AG$23,MATCH(J$35,'Incremental TRC'!$D$7:$AG$7,0))","v":144.46014769219533},{"$f":"INDEX('Incremental TRC'!$D$23:$AG$23,MATCH(K$35,'Incremental TRC'!$D$7:$AG$7,0))","v":181.75971747203891},{"$f":"INDEX('Incremental TRC'!$D$23:$AG$23,MATCH(L$35,'Incremental TRC'!$D$7:$AG$7,0))","v":223.42976264935407},{"$f":"INDEX('Incremental TRC'!$D$23:$AG$23,MATCH(M$35,'Incremental TRC'!$D$7:$AG$7,0))","v":269.44706934713668},{"$f":"INDEX('Incremental TRC'!$D$23:$AG$23,MATCH(N$35,'Incremental TRC'!$D$7:$AG$7,0))","v":318.21355016814573},{"$f":"INDEX('Incremental TRC'!$D$23:$AG$23,MATCH(O$35,'Incremental TRC'!$D$7:$AG$7,0))","v":370.12628312670734},{"$f":"INDEX('Incremental TRC'!$D$23:$AG$23,MATCH(P$35,'Incremental TRC'!$D$7:$AG$7,0))","v":424.79235690969045},{"$f":"INDEX('Incremental TRC'!$D$23:$AG$23,MATCH(Q$35,'Incremental TRC'!$D$7:$AG$7,0))","v":482.13388754486681},{"$f":"INDEX('Incremental TRC'!$D$23:$AG$23,MATCH(R$35,'Incremental TRC'!$D$7:$AG$7,0))","v":542.75247770990677},{"$f":"INDEX('Incremental TRC'!$D$23:$AG$23,MATCH(S$35,'Incremental TRC'!$D$7:$AG$7,0))","v":607.75701571597392},{"$f":"INDEX('Incremental TRC'!$D$23:$AG$23,MATCH(T$35,'Incremental TRC'!$D$7:$AG$7,0))","v":672.8904401291793},{"$f":"INDEX('Incremental TRC'!$D$23:$AG$23,MATCH(U$35,'Incremental TRC'!$D$7:$AG$7,0))","v":739.18369376083933},{"$f":"INDEX('Incremental TRC'!$D$23:$AG$23,MATCH(V$35,'Incremental TRC'!$D$7:$AG$7,0))","v":805.30404651616652},{"$f":"INDEX('Incremental TRC'!$D$23:$AG$23,MATCH(W$35,'Incremental TRC'!$D$7:$AG$7,0))","v":870.57802492632641},{"$f":"INDEX('Incremental TRC'!$D$23:$AG$23,MATCH(X$35,'Incremental TRC'!$D$7:$AG$7,0))","v":930.7704786344533},{"$f":"INDEX('Incremental TRC'!$D$23:$AG$23,MATCH(Y$35,'Incremental TRC'!$D$7:$AG$7,0))","v":985.79887931806775},{"$f":"INDEX('Incremental TRC'!$D$23:$AG$23,MATCH(Z$35,'Incremental TRC'!$D$7:$AG$7,0))","v":1035.4784302060418},{"$f":"INDEX('Incremental TRC'!$D$23:$AG$23,MATCH(AA$35,'Incremental TRC'!$D$7:$AG$7,0))","v":1079.9692144477206},{"$f":"INDEX('Incremental TRC'!$D$23:$AG$23,MATCH(AB$35,'Incremental TRC'!$D$7:$AG$7,0))","v":1119.27367352996},{"$f":"INDEX('Incremental TRC'!$D$23:$AG$23,MATCH(AC$35,'Incremental TRC'!$D$7:$AG$7,0))","v":1892.1314479590123},{"$f":"INDEX('Incremental TRC'!$D$23:$AG$23,MATCH(AD$35,'Incremental TRC'!$D$7:$AG$7,0))","v":1977.7275924314763},{"$f":"INDEX('Incremental TRC'!$D$23:$AG$23,MATCH(AE$35,'Incremental TRC'!$D$7:$AG$7,0))","v":2056.7922881220907},{"$f":"INDEX('Incremental TRC'!$D$23:$AG$23,MATCH(AF$35,'Incremental TRC'!$D$7:$AG$7,0))","v":2129.059689510731},{"$f":"INDEX('Incremental TRC'!$D$23:$AG$23,MATCH(AG$35,'Incremental TRC'!$D$7:$AG$7,0))","v":2193.8691956255748},null,"Customer Equipment",1291.9933273528331,1201.4300227519682,1119.27367352996]
[null,"Gas Supply Costs v Baseline","($ millions)",{"$f":"(D42-D40)","v":28.73697615849494},63.117841614963879,42.743063573305136,47.04448027173629,59.633434295808343,46.839621538214374,26.010188853483612,14.177670035201004,2.4814098882558824,-6.7149353578363389,-15.769735774048911,32.075822757879337,13.168477711374749,47.490286543419813,31.40327608288078,-29.830364422152456,-50.525457356432639,-71.809011223558684,-94.106845623853644,-114.37506933220362,-126.01890503297642,-122.1993542335444,-108.46496369027176,-84.014407169461947,-78.723040702178139,{"$f":"AC42-AC40","v":-2940.0746387512149},{"$f":"AD42-AD40","v":-3073.1883530336308},{"$f":"AE42-AE40","v":-3214.3562163474276},{"$f":"AF42-AF40","v":-3356.1334887764192},{"$f":"AG42-AG40","v":-3471.840988277143},null,"Gas Supply ",-353.08458322159021,-108.41988447407419,-78.723040702178139]
[null,"Gas Delivery Costs v Basline","($ millions)",{"$f":"INDEX('Gas Rates'!D138:D141, MATCH(active_scenario, 'Gas Rates'!$B$138:$B$141, 0)) / D3","v":0},{"$f":"INDEX('Gas Rates'!E138:E141, MATCH(active_scenario, 'Gas Rates'!$B$138:$B$141, 0)) / E3","v":-1.7766210409236543E-4},{"$f":"INDEX('Gas Rates'!F138:F141, MATCH(active_scenario, 'Gas Rates'!$B$138:$B$141, 0)) / F3","v":1.3352672662483031E-2},{"$f":"INDEX('Gas Rates'!G138:G141, MATCH(active_scenario, 'Gas Rates'!$B$138:$B$141, 0)) / G3","v":-161.22625515023972},{"$f":"INDEX('Gas Rates'!H138:H141, MATCH(active_scenario, 'Gas Rates'!$B$138:$B$141, 0)) / H3","v":-21.296844586941798},{"$f":"INDEX('Gas Rates'!I138:I141, MATCH(active_scenario, 'Gas Rates'!$B$138:$B$141, 0)) / I3","v":106.61810799470248},{"$f":"INDEX('Gas Rates'!J138:J141, MATCH(active_scenario, 'Gas Rates'!$B$138:$B$141, 0)) / J3","v":52.994627929875172},{"$f":"INDEX('Gas Rates'!K138:K141, MATCH(active_scenario, 'Gas Rates'!$B$138:$B$141, 0)) / K3","v":62.867617151221268},{"$f":"INDEX('Gas Rates'!L138:L141, MATCH(active_scenario, 'Gas Rates'!$B$138:$B$141, 0)) / L3","v":49.555169199556232},{"$f":"INDEX('Gas Rates'!M138:M141, MATCH(active_scenario, 'Gas Rates'!$B$138:$B$141, 0)) / M3","v":33.302118306658919},{"$f":"INDEX('Gas Rates'!N138:N141, MATCH(active_scenario, 'Gas Rates'!$B$138:$B$141, 0)) / N3","v":-3.0359872824019334},{"$f":"INDEX('Gas Rates'!O138:O141, MATCH(active_scenario, 'Gas Rates'!$B$138:$B$141, 0)) / O3","v":-16.756959163337296},{"$f":"INDEX('Gas Rates'!P138:P141, MATCH(active_scenario, 'Gas Rates'!$B$138:$B$141, 0)) / P3","v":-16.439589721660077},{"$f":"INDEX('Gas Rates'!Q138:Q141, MATCH(active_scenario, 'Gas Rates'!$B$138:$B$141, 0)) / Q3","v":-4.2466891406287051},{"$f":"INDEX('Gas Rates'!R138:R141, MATCH(active_scenario, 'Gas Rates'!$B$138:$B$141, 0)) / R3","v":-55.921799937094157},{"$f":"INDEX('Gas Rates'!S138:S141, MATCH(active_scenario, 'Gas Rates'!$B$138:$B$141, 0)) / S3","v":-125.06335246169178},{"$f":"INDEX('Gas Rates'!T138:T141, MATCH(active_scenario, 'Gas Rates'!$B$138:$B$141, 0)) / T3","v":-124.80692518449679},{"$f":"INDEX('Gas Rates'!U138:U141, MATCH(active_scenario, 'Gas Rates'!$B$138:$B$141, 0)) / U3","v":-134.49539997170754},{"$f":"INDEX('Gas Rates'!V138:V141, MATCH(active_scenario, 'Gas Rates'!$B$138:$B$141, 0)) / V3","v":-226.66682365470891},{"$f":"INDEX('Gas Rates'!W138:W141, MATCH(active_scenario, 'Gas Rates'!$B$138:$B$141, 0)) / W3","v":-265.35258652647678},{"$f":"INDEX('Gas Rates'!X138:X141, MATCH(active_scenario, 'Gas Rates'!$B$138:$B$141, 0)) / X3","v":-315.02135885405988},{"$f":"INDEX('Gas Rates'!Y138:Y141, MATCH(active_scenario, 'Gas Rates'!$B$138:$B$141, 0)) / Y3","v":-352.204665685284},{"$f":"INDEX('Gas Rates'!Z138:Z141, MATCH(active_scenario, 'Gas Rates'!$B$138:$B$141, 0)) / Z3","v":-387.80868814294445},{"$f":"INDEX('Gas Rates'!AA138:AA141, MATCH(active_scenario, 'Gas Rates'!$B$138:$B$141, 0)) / AA3","v":-421.88106317408955},{"$f":"INDEX('Gas Rates'!AB138:AB141, MATCH(active_scenario, 'Gas Rates'!$B$138:$B$141, 0)) / AB3","v":-454.46816679373143},null,null,null,null,null,null,"Gas Delivery ",-919.02315851617777,-664.8126869954117,-454.46816679373143]
[null,"Electric Sector Costs v Baseline","($ millions)",{"$f":"SUM('Electric Rates'!D64:D65)/1000000 / D3","v":5.9246832793879998},{"$f":"SUM('Electric Rates'!E64:E65)/1000000 / E3","v":14.130732929852639},{"$f":"SUM('Electric Rates'!F64:F65)/1000000 / F3","v":24.100392578582614},{"$f":"SUM('Electric Rates'!G64:G65)/1000000 / G3","v":36.174899596466254},{"$f":"SUM('Electric Rates'!H64:H65)/1000000 / H3","v":49.918004482802289},{"$f":"SUM('Electric Rates'!I64:I65)/1000000 / I3","v":65.625490511560258},{"$f":"SUM('Electric Rates'!J64:J65)/1000000 / J3","v":83.193634304322643},{"$f":"SUM('Electric Rates'!K64:K65)/1000000 / K3","v":102.7604707697421},{"$f":"SUM('Electric Rates'!L64:L65)/1000000 / L3","v":124.35545562247626},{"$f":"SUM('Electric Rates'!M64:M65)/1000000 / M3","v":148.01686946192976},{"$f":"SUM('Electric Rates'!N64:N65)/1000000 / N3","v":173.75489570964223},{"$f":"SUM('Electric Rates'!O64:O65)/1000000 / O3","v":201.75477855288335},{"$f":"SUM('Electric Rates'!P64:P65)/1000000 / P3","v":231.43300644242967},{"$f":"SUM('Electric Rates'!Q64:Q65)/1000000 / Q3","v":262.90666059206126},{"$f":"SUM('Electric Rates'!R64:R65)/1000000 / R3","v":296.34360099123069},{"$f":"SUM('Electric Rates'!S64:S65)/1000000 / S3","v":332.67422856907115},{"$f":"SUM('Electric Rates'!T64:T65)/1000000 / T3","v":372.28968751490328},{"$f":"SUM('Electric Rates'!U64:U65)/1000000 / U3","v":415.19878276676906},{"$f":"SUM('Electric Rates'!V64:V65)/1000000 / V3","v":460.06779438174669},{"$f":"SUM('Electric Rates'!W64:W65)/1000000 / W3","v":506.18198654085012},{"$f":"SUM('Electric Rates'!X64:X65)/1000000 / X3","v":550.84220368777983},{"$f":"SUM('Electric Rates'!Y64:Y65)/1000000 / Y3","v":593.36384069362839},{"$f":"SUM('Electric Rates'!Z64:Z65)/1000000 / Z3","v":633.01547016673385},{"$f":"SUM('Electric Rates'!AA64:AA65)/1000000 / AA3","v":670.56436921806198},{"$f":"SUM('Electric Rates'!AB64:AB65)/1000000 / AB3","v":705.94039565463527},{"$f":"SUM('Electric Rates'!AC64:AC65)/1000000","v":1212.5790536587767},{"$f":"SUM('Electric Rates'!AD64:AD65)/1000000","v":0},{"$f":"SUM('Electric Rates'!AE64:AE65)/1000000","v":0},{"$f":"SUM('Electric Rates'!AF64:AF65)/1000000","v":0},{"$f":"SUM('Electric Rates'!AG64:AG65)/1000000","v":0},null,"Electric Sector ",2432.3930180039174,1314.6683474168765,705.94039565463527]
[]
[null,"Total Incremental TRC","($ millions)",{"$f":"SUM(D46:D49)","v":43.274227324455033},{"$f":"SUM(E46:E49)","v":98.472770590845059},104.66484978262963,-19.701512833085978,171.0666410421955,330.58235509752774,306.6585987798768,361.56547542820329,399.82179735964246,444.05112175788906,473.16272282133707,587.19992527413274,652.95425134183483,788.28414553971913,814.57755484692404,785.5375274012008,869.8477451031531,948.07806533234225,944.59817161935064,997.03235560849612,1040.5724184351968,1104.7587000928677,1172.2202485395594,1244.638113322231,1292.0228616886857,{"$f":"IF(AC49=\"NO DATA\",\"NO DATA\",SUM(AC46:AC49))","v":164.63586286657414},-1095.4607606021546,-1157.5639282253369,-1227.0737992656882,-1277.9717926515682,null,"Base",{"$f":"SUM(AJ46:AJ49)","v":2452.2786036189827},{"$f":"SUM(AK46:AK49)","v":1742.8657986993587},{"$f":"SUM(AL46:AL49)","v":1292.0228616886857}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.6,3.63,3.68,3.74,3.78]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB60+30","v":30},60,90,120,150]

{"sheet":"Customer Impacts ->","index":23,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Customer TRC","index":24,"n_rows":189,"n_cols":91,"rows_kept":189,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,"Sales Vintage Tracking by Technology and Sector"]
[]
[null,null,null,null,null,"Residential",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Commercial"]
[]
[null,null,null,null,null,"Space Heating Device Costs and Sales - Residential",null,null,null,null,null,null,null,null,null,"Space Heating  - Residential ($2020 Millions)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Device Costs and Sales - Commercial",null,null,null,null,null,null,null,null,null,"Space Heating  - Commercial ($2020 Millions)"]
[null,null,null,null,null,"Costs",null,null,null,"Device Sales",null,null,null,"Sales",null,null,"Model year:",2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,null,null,"Costs",null,null,null,"Customers",null,null,null,"Sales",null,null,"Model year:",2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"SH-e_basic","SH-g","AC-ref",null,"SH-g","SH-e","SH-h","SH-ref","SH-g","SH-e","SH-h","SH-ref","Total sales",null,"Vintage year",null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,null,null,"SH-g","SH-e","SH-h","SH-ref","SH-g","SH-e","SH-h","SH-ref","Total sales",null,"Vintage year",null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29]
[null,{"$f":"G8-3500","v":10000},{"$f":"INDEX('Current Inputs'!$D$98:$D$116,MATCH(F7,'Current Inputs'!$B$98:$B$116,0))","v":5600},{"$f":"INDEX('Current Inputs'!$D$98:$D$116,MATCH(D7,'Current Inputs'!$B$98:$B$116,0))","v":5000},null,{"$f":"SUM(C8:D8)*'AC Calcs'!I50 + C8 * (1-'AC Calcs'!I50)","v":7816.3044221489981},{"$f":"INDEX('Current Inputs'!$D$98:$D$116,MATCH(G7,'Current Inputs'!$B$98:$B$116,0))","v":13500},{"$f":"INDEX('Current Inputs'!$D$98:$D$116,MATCH(H7,'Current Inputs'!$B$98:$B$116,0))","v":11500},{"$f":"INDEX('Current Inputs'!$D$98:$D$116,MATCH(I7,'Current Inputs'!$B$98:$B$116,0))","v":5600},{"$f":"INDEX('Gas Demand Model'!$E$129:$AH$132,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$129:$C$132,0),\nMATCH($P8,'Gas Demand Model'!$E$128:$AH$128,0))","v":4667.681695139253},{"$f":"INDEX('Gas Demand Model'!$E$129:$AH$132,\nMATCH(\"Electric\",'Gas Demand Model'!$C$129:$C$132,0),\nMATCH($P8,'Gas Demand Model'!$E$128:$AH$128,0))","v":0},{"$f":"INDEX('Gas Demand Model'!$E$129:$AH$132,\nMATCH(\"Hybrid electric\",'Gas Demand Model'!$C$129:$C$132,0),\nMATCH($P8,'Gas Demand Model'!$E$128:$AH$128,0))","v":5916.5643762006821},{"$f":"INDEX('Gas Demand Model'!$E$129:$AH$132,\nMATCH(\"Reference\",'Gas Demand Model'!$C$129:$C$132,0),\nMATCH($P8,'Gas Demand Model'!$E$128:$AH$128,0))","v":49152.732563644604},{"$f":"SUMPRODUCT($F8:$I8,$J8:$M8)/10^6 - SUM(J8:M8)*I8 / 1000000","v":45.252733401705143},null,2021,null,{"$f":"(IF(\nIF(MAX('Current Inputs'!$C$105-R$7,0)>0,1,0)=1,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N8),\n0))","v":4.7903479110872844},{"$f":"(IF(\nIF(MAX('Current Inputs'!$C$105-S$7,0)>0,1,0)=1,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N8),\n0))","v":4.7903479110872844},{"$f":"(IF(\nIF(MAX('Current Inputs'!$C$105-T$7,0)>0,1,0)=1,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N8),\n0))","v":4.7903479110872844},{"$f":"(IF(\nIF(MAX('Current Inputs'!$C$105-U$7,0)>0,1,0)=1,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N8),\n0))","v":4.7903479110872844},{"$f":"(IF(\nIF(MAX('Current Inputs'!$C$105-V$7,0)>0,1,0)=1,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N8),\n0))","v":4.7903479110872844},{"$f":"(IF(\nIF(MAX('Current Inputs'!$C$105-W$7,0)>0,1,0)=1,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N8),\n0))","v":4.7903479110872844},{"$f":"(IF(\nIF(MAX('Current Inputs'!$C$105-X$7,0)>0,1,0)=1,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N8),\n0))","v":4.7903479110872844},{"$f":"(IF(\nIF(MAX('Current Inputs'!$C$105-Y$7,0)>0,1,0)=1,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N8),\n0))","v":4.7903479110872844},{"$f":"(IF(\nIF(MAX('Current Inputs'!$C$105-Z$7,0)>0,1,0)=1,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N8),\n0))","v":4.7903479110872844},{"$f":"(IF(\nIF(MAX('Current Inputs'!$C$105-AA$7,0)>0,1,0)=1,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N8),\n0))","v":4.7903479110872844},{"$f":"(IF(\nIF(MAX('Current Inputs'!$C$105-AB$7,0)>0,1,0)=1,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N8),\n0))","v":4.7903479110872844},{"$f":"(IF(\nIF(MAX('Current Inputs'!$C$105-AC$7,0)>0,1,0)=1,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N8),\n0))","v":4.7903479110872844},{"$f":"(IF(\nIF(MAX('Current Inputs'!$C$105-AD$7,0)>0,1,0)=1,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N8),\n0))","v":4.7903479110872844},{"$f":"(IF(\nIF(MAX('Current Inputs'!$C$105-AE$7,0)>0,1,0)=1,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N8),\n0))","v":4.7903479110872844},{"$f":"(IF(\nIF(MAX('Current Inputs'!$C$105-AF$7,0)>0,1,0)=1,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N8),\n0))","v":4.7903479110872844},{"$f":"(IF(\nIF(MAX('Current Inputs'!$C$105-AG$7,0)>0,1,0)=1,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N8),\n0))","v":4.7903479110872844},{"$f":"(IF(\nIF(MAX('Current Inputs'!$C$105-AH$7,0)>0,1,0)=1,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N8),\n0))","v":0},{"$f":"(IF(\nIF(MAX('Current Inputs'!$C$105-AI$7,0)>0,1,0)=1,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N8),\n0))","v":0},{"$f":"(IF(\nIF(MAX('Current Inputs'!$C$105-AJ$7,0)>0,1,0)=1,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N8),\n0))","v":0},{"$f":"(IF(\nIF(MAX('Current Inputs'!$C$105-AK$7,0)>0,1,0)=1,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N8),\n0))","v":0},{"$f":"(IF(\nIF(MAX('Current Inputs'!$C$105-AL$7,0)>0,1,0)=1,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N8),\n0))","v":0},{"$f":"(IF(\nIF(MAX('Current Inputs'!$C$105-AM$7,0)>0,1,0)=1,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N8),\n0))","v":0},{"$f":"(IF(\nIF(MAX('Current Inputs'!$C$105-AN$7,0)>0,1,0)=1,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N8),\n0))","v":0},{"$f":"(IF(\nIF(MAX('Current Inputs'!$C$105-AO$7,0)>0,1,0)=1,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N8),\n0))","v":0},{"$f":"(IF(\nIF(MAX('Current Inputs'!$C$105-AP$7,0)>0,1,0)=1,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N8),\n0))","v":0},{"$f":"(IF(\nIF(MAX('Current Inputs'!$C$105-AQ$7,0)>0,1,0)=1,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N8),\n0))","v":0},{"$f":"(IF(\nIF(MAX('Current Inputs'!$C$105-AR$7,0)>0,1,0)=1,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N8),\n0))","v":0},{"$f":"(IF(\nIF(MAX('Current Inputs'!$C$105-AS$7,0)>0,1,0)=1,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N8),\n0))","v":0},{"$f":"(IF(\nIF(MAX('Current Inputs'!$C$105-AT$7,0)>0,1,0)=1,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N8),\n0))","v":0},{"$f":"(IF(\nIF(MAX('Current Inputs'!$C$105-AU$7,0)>0,1,0)=1,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N8),\n0))","v":0},null,null,{"$f":"INDEX('Current Inputs'!$G$98:$G$116,MATCH(AX7,'Current Inputs'!$B$98:$B$116,0))","v":24000},{"$f":"INDEX('Current Inputs'!$G$98:$G$116,MATCH(AY7,'Current Inputs'!$B$98:$B$116,0))","v":38500},{"$f":"INDEX('Current Inputs'!$G$98:$G$116,MATCH(AZ7,'Current Inputs'!$B$98:$B$116,0))","v":33000},{"$f":"INDEX('Current Inputs'!$G$98:$G$116,MATCH(BA7,'Current Inputs'!$B$98:$B$116,0))","v":16610},{"$f":"INDEX('Gas Demand Model'!$E$146:$AH$149,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$146:$C$149,0),\nMATCH($BH8,'Gas Demand Model'!$E$145:$AH$145,0))","v":328.41888688723981},{"$f":"INDEX('Gas Demand Model'!$E$146:$AH$149,\nMATCH(\"Electric\",'Gas Demand Model'!$C$146:$C$149,0),\nMATCH($BH8,'Gas Demand Model'!$E$145:$AH$145,0))","v":0},{"$f":"INDEX('Gas Demand Model'!$E$146:$AH$149,\nMATCH(\"Hybrid electric\",'Gas Demand Model'!$C$146:$C$149,0),\nMATCH($BH8,'Gas Demand Model'!$E$145:$AH$145,0))","v":416.3071822141136},{"$f":"INDEX('Gas Demand Model'!$E$146:$AH$149,\nMATCH(\"Reference\",'Gas Demand Model'!$C$146:$C$149,0),\nMATCH($BH8,'Gas Demand Model'!$E$145:$AH$145,0))","v":3501.5940368389315},{"$f":"SUMPRODUCT($AX8:$BA8,$BB8:$BE8)/10^6 - SUM(BB8:BE8)*BA8/1000000","v":9.2502902905860083},null,2021,null,{"$f":"(IF(\nIF(MAX('Current Inputs'!$F$105-BJ$7,0)>0,1,0)=1,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF8),\n0))","v":0.97921397094633789},{"$f":"(IF(\nIF(MAX('Current Inputs'!$F$105-BK$7,0)>0,1,0)=1,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF8),\n0))","v":0.97921397094633789},{"$f":"(IF(\nIF(MAX('Current Inputs'!$F$105-BL$7,0)>0,1,0)=1,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF8),\n0))","v":0.97921397094633789},{"$f":"(IF(\nIF(MAX('Current Inputs'!$F$105-BM$7,0)>0,1,0)=1,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF8),\n0))","v":0.97921397094633789},{"$f":"(IF(\nIF(MAX('Current Inputs'!$F$105-BN$7,0)>0,1,0)=1,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF8),\n0))","v":0.97921397094633789},{"$f":"(IF(\nIF(MAX('Current Inputs'!$F$105-BO$7,0)>0,1,0)=1,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF8),\n0))","v":0.97921397094633789},{"$f":"(IF(\nIF(MAX('Current Inputs'!$F$105-BP$7,0)>0,1,0)=1,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF8),\n0))","v":0.97921397094633789},{"$f":"(IF(\nIF(MAX('Current Inputs'!$F$105-BQ$7,0)>0,1,0)=1,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF8),\n0))","v":0.97921397094633789},{"$f":"(IF(\nIF(MAX('Current Inputs'!$F$105-BR$7,0)>0,1,0)=1,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF8),\n0))","v":0.97921397094633789},{"$f":"(IF(\nIF(MAX('Current Inputs'!$F$105-BS$7,0)>0,1,0)=1,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF8),\n0))","v":0.97921397094633789},{"$f":"(IF(\nIF(MAX('Current Inputs'!$F$105-BT$7,0)>0,1,0)=1,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF8),\n0))","v":0.97921397094633789},{"$f":"(IF(\nIF(MAX('Current Inputs'!$F$105-BU$7,0)>0,1,0)=1,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF8),\n0))","v":0.97921397094633789},{"$f":"(IF(\nIF(MAX('Current Inputs'!$F$105-BV$7,0)>0,1,0)=1,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF8),\n0))","v":0.97921397094633789},{"$f":"(IF(\nIF(MAX('Current Inputs'!$F$105-BW$7,0)>0,1,0)=1,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF8),\n0))","v":0.97921397094633789},{"$f":"(IF(\nIF(MAX('Current Inputs'!$F$105-BX$7,0)>0,1,0)=1,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF8),\n0))","v":0.97921397094633789},{"$f":"(IF(\nIF(MAX('Current Inputs'!$F$105-BY$7,0)>0,1,0)=1,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF8),\n0))","v":0.97921397094633789},{"$f":"(IF(\nIF(MAX('Current Inputs'!$F$105-BZ$7,0)>0,1,0)=1,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF8),\n0))","v":0},{"$f":"(IF(\nIF(MAX('Current Inputs'!$F$105-CA$7,0)>0,1,0)=1,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF8),\n0))","v":0},{"$f":"(IF(\nIF(MAX('Current Inputs'!$F$105-CB$7,0)>0,1,0)=1,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF8),\n0))","v":0},{"$f":"(IF(\nIF(MAX('Current Inputs'!$F$105-CC$7,0)>0,1,0)=1,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF8),\n0))","v":0},{"$f":"(IF(\nIF(MAX('Current Inputs'!$F$105-CD$7,0)>0,1,0)=1,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF8),\n0))","v":0},{"$f":"(IF(\nIF(MAX('Current Inputs'!$F$105-CE$7,0)>0,1,0)=1,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF8),\n0))","v":0},{"$f":"(IF(\nIF(MAX('Current Inputs'!$F$105-CF$7,0)>0,1,0)=1,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF8),\n0))","v":0},{"$f":"(IF(\nIF(MAX('Current Inputs'!$F$105-CG$7,0)>0,1,0)=1,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF8),\n0))","v":0},{"$f":"(IF(\nIF(MAX('Current Inputs'!$F$105-CH$7,0)>0,1,0)=1,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF8),\n0))","v":0},{"$f":"(IF(\nIF(MAX('Current Inputs'!$F$105-CI$7,0)>0,1,0)=1,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF8),\n0))","v":0},{"$f":"(IF(\nIF(MAX('Current Inputs'!$F$105-CJ$7,0)>0,1,0)=1,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF8),\n0))","v":0},{"$f":"(IF(\nIF(MAX('Current Inputs'!$F$105-CK$7,0)>0,1,0)=1,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF8),\n0))","v":0},{"$f":"(IF(\nIF(MAX('Current Inputs'!$F$105-CL$7,0)>0,1,0)=1,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF8),\n0))","v":0},{"$f":"(IF(\nIF(MAX('Current Inputs'!$F$105-CM$7,0)>0,1,0)=1,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF8),\n0))","v":0}]
[null,{"$f":"B8*\n((1+'Current Inputs'!$C$94))","v":10200},{"$f":"C8*\n((1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(C$7,'Current Inputs'!$B$98:$B$116,0))) + 'Current Inputs'!$C$94)","v":5712},{"$f":"D8*\n((1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(D$7,'Current Inputs'!$B$98:$B$116,0))) + 'Current Inputs'!$C$94)","v":5100},null,{"$f":"SUM(C9:D9)*'AC Calcs'!I51 + C9 * (1-'AC Calcs'!I51)","v":8062.184035195487},{"$f":"G8*\n((1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(G$7,'Current Inputs'!$B$98:$B$116,0))) + 'Current Inputs'!$C$94)","v":13770},{"$f":"H8*\n((1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(H$7,'Current Inputs'!$B$98:$B$116,0))) + 'Current Inputs'!$C$94)","v":11730},{"$f":"I8*\n((1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(I$7,'Current Inputs'!$B$98:$B$116,0))) + 'Current Inputs'!$C$94)","v":5712},{"$f":"INDEX('Gas Demand Model'!$E$129:$AH$132,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$129:$C$132,0),\nMATCH($P9,'Gas Demand Model'!$E$128:$AH$128,0))","v":6811.786259948859},{"$f":"INDEX('Gas Demand Model'!$E$129:$AH$132,\nMATCH(\"Electric\",'Gas Demand Model'!$C$129:$C$132,0),\nMATCH($P9,'Gas Demand Model'!$E$128:$AH$128,0))","v":0},{"$f":"INDEX('Gas Demand Model'!$E$129:$AH$132,\nMATCH(\"Hybrid electric\",'Gas Demand Model'!$C$129:$C$132,0),\nMATCH($P9,'Gas Demand Model'!$E$128:$AH$128,0))","v":8776.9824886817551},{"$f":"INDEX('Gas Demand Model'!$E$129:$AH$132,\nMATCH(\"Reference\",'Gas Demand Model'!$C$129:$C$132,0),\nMATCH($P9,'Gas Demand Model'!$E$128:$AH$128,0))","v":49129.843599478903},68.82883193618261,null,2022,0,{"$f":"IF(\nAND($Q9<R$7,(R$7-$Q9-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N9),\n0)","v":0},{"$f":"IF(\nAND($Q9<S$7,(S$7-$Q9-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N9),\n0)","v":7.2860582445091895},{"$f":"IF(\nAND($Q9<T$7,(T$7-$Q9-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N9),\n0)","v":7.2860582445091895},{"$f":"IF(\nAND($Q9<U$7,(U$7-$Q9-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N9),\n0)","v":7.2860582445091895},{"$f":"IF(\nAND($Q9<V$7,(V$7-$Q9-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N9),\n0)","v":7.2860582445091895},{"$f":"IF(\nAND($Q9<W$7,(W$7-$Q9-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N9),\n0)","v":7.2860582445091895},{"$f":"IF(\nAND($Q9<X$7,(X$7-$Q9-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N9),\n0)","v":7.2860582445091895},{"$f":"IF(\nAND($Q9<Y$7,(Y$7-$Q9-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N9),\n0)","v":7.2860582445091895},{"$f":"IF(\nAND($Q9<Z$7,(Z$7-$Q9-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N9),\n0)","v":7.2860582445091895},{"$f":"IF(\nAND($Q9<AA$7,(AA$7-$Q9-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N9),\n0)","v":7.2860582445091895},{"$f":"IF(\nAND($Q9<AB$7,(AB$7-$Q9-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N9),\n0)","v":7.2860582445091895},{"$f":"IF(\nAND($Q9<AC$7,(AC$7-$Q9-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N9),\n0)","v":7.2860582445091895},{"$f":"IF(\nAND($Q9<AD$7,(AD$7-$Q9-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N9),\n0)","v":7.2860582445091895},{"$f":"IF(\nAND($Q9<AE$7,(AE$7-$Q9-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N9),\n0)","v":7.2860582445091895},{"$f":"IF(\nAND($Q9<AF$7,(AF$7-$Q9-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N9),\n0)","v":7.2860582445091895},{"$f":"IF(\nAND($Q9<AG$7,(AG$7-$Q9-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N9),\n0)","v":7.2860582445091895},{"$f":"IF(\nAND($Q9<AH$7,(AH$7-$Q9-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N9),\n0)","v":7.2860582445091895},{"$f":"IF(\nAND($Q9<AI$7,(AI$7-$Q9-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N9),\n0)","v":0},{"$f":"IF(\nAND($Q9<AJ$7,(AJ$7-$Q9-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N9),\n0)","v":0},{"$f":"IF(\nAND($Q9<AK$7,(AK$7-$Q9-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N9),\n0)","v":0},{"$f":"IF(\nAND($Q9<AL$7,(AL$7-$Q9-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N9),\n0)","v":0},{"$f":"IF(\nAND($Q9<AM$7,(AM$7-$Q9-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N9),\n0)","v":0},{"$f":"IF(\nAND($Q9<AN$7,(AN$7-$Q9-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N9),\n0)","v":0},{"$f":"IF(\nAND($Q9<AO$7,(AO$7-$Q9-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N9),\n0)","v":0},{"$f":"IF(\nAND($Q9<AP$7,(AP$7-$Q9-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N9),\n0)","v":0},{"$f":"IF(\nAND($Q9<AQ$7,(AQ$7-$Q9-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N9),\n0)","v":0},{"$f":"IF(\nAND($Q9<AR$7,(AR$7-$Q9-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N9),\n0)","v":0},{"$f":"IF(\nAND($Q9<AS$7,(AS$7-$Q9-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N9),\n0)","v":0},{"$f":"IF(\nAND($Q9<AT$7,(AT$7-$Q9-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N9),\n0)","v":0},{"$f":"IF(\nAND($Q9<AU$7,(AU$7-$Q9-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N9),\n0)","v":0},null,null,{"$f":"AX8*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AX$7,'Current Inputs'!$B$98:$B$116,0)))","v":24000},{"$f":"AY8*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AY$7,'Current Inputs'!$B$98:$B$116,0)))","v":38500},{"$f":"AZ8*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AZ$7,'Current Inputs'!$B$98:$B$116,0)))","v":33000},{"$f":"BA8*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(BA$7,'Current Inputs'!$B$98:$B$116,0)))","v":16610},{"$f":"INDEX('Gas Demand Model'!$E$146:$AH$149,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$146:$C$149,0),\nMATCH($BH9,'Gas Demand Model'!$E$145:$AH$145,0))","v":477.04242128046599},{"$f":"INDEX('Gas Demand Model'!$E$146:$AH$149,\nMATCH(\"Electric\",'Gas Demand Model'!$C$146:$C$149,0),\nMATCH($BH9,'Gas Demand Model'!$E$145:$AH$145,0))","v":0},{"$f":"INDEX('Gas Demand Model'!$E$146:$AH$149,\nMATCH(\"Hybrid electric\",'Gas Demand Model'!$C$146:$C$149,0),\nMATCH($BH9,'Gas Demand Model'!$E$145:$AH$145,0))","v":614.71829362225435},{"$f":"INDEX('Gas Demand Model'!$E$146:$AH$149,\nMATCH(\"Reference\",'Gas Demand Model'!$C$146:$C$149,0),\nMATCH($BH9,'Gas Demand Model'!$E$145:$AH$145,0))","v":3470.2016343843302},{"$f":"SUMPRODUCT($AX9:$BA9,$BB9:$BE9)/10^6 - SUM(BB9:BE9)*BA9/1000000","v":13.600576325731396},null,2022,0,{"$f":"IF(\nAND($BI9<BJ$7,(BJ$7-$BI9-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF9),\n0)","v":0},{"$f":"IF(\nAND($BI9<BK$7,(BK$7-$BI9-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF9),\n0)","v":1.4397250175631517},{"$f":"IF(\nAND($BI9<BL$7,(BL$7-$BI9-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF9),\n0)","v":1.4397250175631517},{"$f":"IF(\nAND($BI9<BM$7,(BM$7-$BI9-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF9),\n0)","v":1.4397250175631517},{"$f":"IF(\nAND($BI9<BN$7,(BN$7-$BI9-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF9),\n0)","v":1.4397250175631517},{"$f":"IF(\nAND($BI9<BO$7,(BO$7-$BI9-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF9),\n0)","v":1.4397250175631517},{"$f":"IF(\nAND($BI9<BP$7,(BP$7-$BI9-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF9),\n0)","v":1.4397250175631517},{"$f":"IF(\nAND($BI9<BQ$7,(BQ$7-$BI9-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF9),\n0)","v":1.4397250175631517},{"$f":"IF(\nAND($BI9<BR$7,(BR$7-$BI9-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF9),\n0)","v":1.4397250175631517},{"$f":"IF(\nAND($BI9<BS$7,(BS$7-$BI9-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF9),\n0)","v":1.4397250175631517},{"$f":"IF(\nAND($BI9<BT$7,(BT$7-$BI9-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF9),\n0)","v":1.4397250175631517},{"$f":"IF(\nAND($BI9<BU$7,(BU$7-$BI9-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF9),\n0)","v":1.4397250175631517},{"$f":"IF(\nAND($BI9<BV$7,(BV$7-$BI9-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF9),\n0)","v":1.4397250175631517},{"$f":"IF(\nAND($BI9<BW$7,(BW$7-$BI9-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF9),\n0)","v":1.4397250175631517},{"$f":"IF(\nAND($BI9<BX$7,(BX$7-$BI9-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF9),\n0)","v":1.4397250175631517},{"$f":"IF(\nAND($BI9<BY$7,(BY$7-$BI9-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF9),\n0)","v":1.4397250175631517},{"$f":"IF(\nAND($BI9<BZ$7,(BZ$7-$BI9-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF9),\n0)","v":1.4397250175631517},{"$f":"IF(\nAND($BI9<CA$7,(CA$7-$BI9-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF9),\n0)","v":0},{"$f":"IF(\nAND($BI9<CB$7,(CB$7-$BI9-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF9),\n0)","v":0},{"$f":"IF(\nAND($BI9<CC$7,(CC$7-$BI9-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF9),\n0)","v":0},{"$f":"IF(\nAND($BI9<CD$7,(CD$7-$BI9-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF9),\n0)","v":0},{"$f":"IF(\nAND($BI9<CE$7,(CE$7-$BI9-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF9),\n0)","v":0},{"$f":"IF(\nAND($BI9<CF$7,(CF$7-$BI9-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF9),\n0)","v":0},{"$f":"IF(\nAND($BI9<CG$7,(CG$7-$BI9-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF9),\n0)","v":0},{"$f":"IF(\nAND($BI9<CH$7,(CH$7-$BI9-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF9),\n0)","v":0},{"$f":"IF(\nAND($BI9<CI$7,(CI$7-$BI9-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF9),\n0)","v":0},{"$f":"IF(\nAND($BI9<CJ$7,(CJ$7-$BI9-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF9),\n0)","v":0},{"$f":"IF(\nAND($BI9<CK$7,(CK$7-$BI9-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF9),\n0)","v":0},{"$f":"IF(\nAND($BI9<CL$7,(CL$7-$BI9-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF9),\n0)","v":0},{"$f":"IF(\nAND($BI9<CM$7,(CM$7-$BI9-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF9),\n0)","v":0}]
[null,{"$f":"B9*\n((1+'Current Inputs'!$C$94))","v":10404},{"$f":"C9*\n((1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(C$7,'Current Inputs'!$B$98:$B$116,0))) + 'Current Inputs'!$C$94)","v":5826.24},{"$f":"D9*\n((1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(D$7,'Current Inputs'!$B$98:$B$116,0))) + 'Current Inputs'!$C$94)","v":5202},null,{"$f":"SUM(C10:D10)*'AC Calcs'!I52 + C10 * (1-'AC Calcs'!I52)","v":8313.7685692564555},{"$f":"G9*\n((1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(G$7,'Current Inputs'!$B$98:$B$116,0))) + 'Current Inputs'!$C$94)","v":14045.4},{"$f":"H9*\n((1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(H$7,'Current Inputs'!$B$98:$B$116,0))) + 'Current Inputs'!$C$94)","v":11964.6},{"$f":"I9*\n((1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(I$7,'Current Inputs'!$B$98:$B$116,0))) + 'Current Inputs'!$C$94)","v":5826.24},{"$f":"INDEX('Gas Demand Model'!$E$129:$AH$132,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$129:$C$132,0),\nMATCH($P10,'Gas Demand Model'!$E$128:$AH$128,0))","v":8741.031042611372},{"$f":"INDEX('Gas Demand Model'!$E$129:$AH$132,\nMATCH(\"Electric\",'Gas Demand Model'!$C$129:$C$132,0),\nMATCH($P10,'Gas Demand Model'!$E$128:$AH$128,0))","v":0},{"$f":"INDEX('Gas Demand Model'!$E$129:$AH$132,\nMATCH(\"Hybrid electric\",'Gas Demand Model'!$C$129:$C$132,0),\nMATCH($P10,'Gas Demand Model'!$E$128:$AH$128,0))","v":11505.012659400509},{"$f":"INDEX('Gas Demand Model'!$E$129:$AH$132,\nMATCH(\"Reference\",'Gas Demand Model'!$C$129:$C$132,0),\nMATCH($P10,'Gas Demand Model'!$E$128:$AH$128,0))","v":48824.031239180389},92.365473951211072,null,2023,1,{"$f":"IF(\nAND($Q10<R$7,(R$7-$Q10-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N10),\n0)","v":0},{"$f":"IF(\nAND($Q10<S$7,(S$7-$Q10-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N10),\n0)","v":0},{"$f":"IF(\nAND($Q10<T$7,(T$7-$Q10-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N10),\n0)","v":9.777591803594758},{"$f":"IF(\nAND($Q10<U$7,(U$7-$Q10-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N10),\n0)","v":9.777591803594758},{"$f":"IF(\nAND($Q10<V$7,(V$7-$Q10-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N10),\n0)","v":9.777591803594758},{"$f":"IF(\nAND($Q10<W$7,(W$7-$Q10-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N10),\n0)","v":9.777591803594758},{"$f":"IF(\nAND($Q10<X$7,(X$7-$Q10-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N10),\n0)","v":9.777591803594758},{"$f":"IF(\nAND($Q10<Y$7,(Y$7-$Q10-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N10),\n0)","v":9.777591803594758},{"$f":"IF(\nAND($Q10<Z$7,(Z$7-$Q10-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N10),\n0)","v":9.777591803594758},{"$f":"IF(\nAND($Q10<AA$7,(AA$7-$Q10-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N10),\n0)","v":9.777591803594758},{"$f":"IF(\nAND($Q10<AB$7,(AB$7-$Q10-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N10),\n0)","v":9.777591803594758},{"$f":"IF(\nAND($Q10<AC$7,(AC$7-$Q10-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N10),\n0)","v":9.777591803594758},{"$f":"IF(\nAND($Q10<AD$7,(AD$7-$Q10-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N10),\n0)","v":9.777591803594758},{"$f":"IF(\nAND($Q10<AE$7,(AE$7-$Q10-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N10),\n0)","v":9.777591803594758},{"$f":"IF(\nAND($Q10<AF$7,(AF$7-$Q10-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N10),\n0)","v":9.777591803594758},{"$f":"IF(\nAND($Q10<AG$7,(AG$7-$Q10-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N10),\n0)","v":9.777591803594758},{"$f":"IF(\nAND($Q10<AH$7,(AH$7-$Q10-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N10),\n0)","v":9.777591803594758},{"$f":"IF(\nAND($Q10<AI$7,(AI$7-$Q10-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N10),\n0)","v":9.777591803594758},{"$f":"IF(\nAND($Q10<AJ$7,(AJ$7-$Q10-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N10),\n0)","v":0},{"$f":"IF(\nAND($Q10<AK$7,(AK$7-$Q10-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N10),\n0)","v":0},{"$f":"IF(\nAND($Q10<AL$7,(AL$7-$Q10-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N10),\n0)","v":0},{"$f":"IF(\nAND($Q10<AM$7,(AM$7-$Q10-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N10),\n0)","v":0},{"$f":"IF(\nAND($Q10<AN$7,(AN$7-$Q10-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N10),\n0)","v":0},{"$f":"IF(\nAND($Q10<AO$7,(AO$7-$Q10-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N10),\n0)","v":0},{"$f":"IF(\nAND($Q10<AP$7,(AP$7-$Q10-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N10),\n0)","v":0},{"$f":"IF(\nAND($Q10<AQ$7,(AQ$7-$Q10-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N10),\n0)","v":0},{"$f":"IF(\nAND($Q10<AR$7,(AR$7-$Q10-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N10),\n0)","v":0},{"$f":"IF(\nAND($Q10<AS$7,(AS$7-$Q10-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N10),\n0)","v":0},{"$f":"IF(\nAND($Q10<AT$7,(AT$7-$Q10-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N10),\n0)","v":0},{"$f":"IF(\nAND($Q10<AU$7,(AU$7-$Q10-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N10),\n0)","v":0},null,null,{"$f":"AX9*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AX$7,'Current Inputs'!$B$98:$B$116,0)))","v":24000},{"$f":"AY9*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AY$7,'Current Inputs'!$B$98:$B$116,0)))","v":38500},{"$f":"AZ9*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AZ$7,'Current Inputs'!$B$98:$B$116,0)))","v":33000},{"$f":"BA9*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(BA$7,'Current Inputs'!$B$98:$B$116,0)))","v":16610},{"$f":"INDEX('Gas Demand Model'!$E$146:$AH$149,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$146:$C$149,0),\nMATCH($BH10,'Gas Demand Model'!$E$145:$AH$145,0))","v":609.07951545870162},{"$f":"INDEX('Gas Demand Model'!$E$146:$AH$149,\nMATCH(\"Electric\",'Gas Demand Model'!$C$146:$C$149,0),\nMATCH($BH10,'Gas Demand Model'!$E$145:$AH$145,0))","v":0},{"$f":"INDEX('Gas Demand Model'!$E$146:$AH$149,\nMATCH(\"Hybrid electric\",'Gas Demand Model'!$C$146:$C$149,0),\nMATCH($BH10,'Gas Demand Model'!$E$145:$AH$145,0))","v":801.80570897372854},{"$f":"INDEX('Gas Demand Model'!$E$146:$AH$149,\nMATCH(\"Reference\",'Gas Demand Model'!$C$146:$C$149,0),\nMATCH($BH10,'Gas Demand Model'!$E$145:$AH$145,0))","v":3433.4041828663894},17.642693189319203,null,2023,1,{"$f":"IF(\nAND($BI10<BJ$7,(BJ$7-$BI10-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF10),\n0)","v":0},{"$f":"IF(\nAND($BI10<BK$7,(BK$7-$BI10-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF10),\n0)","v":0},{"$f":"IF(\nAND($BI10<BL$7,(BL$7-$BI10-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF10),\n0)","v":1.8676140005771353},{"$f":"IF(\nAND($BI10<BM$7,(BM$7-$BI10-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF10),\n0)","v":1.8676140005771353},{"$f":"IF(\nAND($BI10<BN$7,(BN$7-$BI10-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF10),\n0)","v":1.8676140005771353},{"$f":"IF(\nAND($BI10<BO$7,(BO$7-$BI10-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF10),\n0)","v":1.8676140005771353},{"$f":"IF(\nAND($BI10<BP$7,(BP$7-$BI10-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF10),\n0)","v":1.8676140005771353},{"$f":"IF(\nAND($BI10<BQ$7,(BQ$7-$BI10-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF10),\n0)","v":1.8676140005771353},{"$f":"IF(\nAND($BI10<BR$7,(BR$7-$BI10-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF10),\n0)","v":1.8676140005771353},{"$f":"IF(\nAND($BI10<BS$7,(BS$7-$BI10-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF10),\n0)","v":1.8676140005771353},{"$f":"IF(\nAND($BI10<BT$7,(BT$7-$BI10-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF10),\n0)","v":1.8676140005771353},{"$f":"IF(\nAND($BI10<BU$7,(BU$7-$BI10-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF10),\n0)","v":1.8676140005771353},{"$f":"IF(\nAND($BI10<BV$7,(BV$7-$BI10-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF10),\n0)","v":1.8676140005771353},{"$f":"IF(\nAND($BI10<BW$7,(BW$7-$BI10-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF10),\n0)","v":1.8676140005771353},{"$f":"IF(\nAND($BI10<BX$7,(BX$7-$BI10-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF10),\n0)","v":1.8676140005771353},{"$f":"IF(\nAND($BI10<BY$7,(BY$7-$BI10-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF10),\n0)","v":1.8676140005771353},{"$f":"IF(\nAND($BI10<BZ$7,(BZ$7-$BI10-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF10),\n0)","v":1.8676140005771353},{"$f":"IF(\nAND($BI10<CA$7,(CA$7-$BI10-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF10),\n0)","v":1.8676140005771353},{"$f":"IF(\nAND($BI10<CB$7,(CB$7-$BI10-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF10),\n0)","v":0},{"$f":"IF(\nAND($BI10<CC$7,(CC$7-$BI10-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF10),\n0)","v":0},{"$f":"IF(\nAND($BI10<CD$7,(CD$7-$BI10-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF10),\n0)","v":0},{"$f":"IF(\nAND($BI10<CE$7,(CE$7-$BI10-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF10),\n0)","v":0},{"$f":"IF(\nAND($BI10<CF$7,(CF$7-$BI10-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF10),\n0)","v":0},{"$f":"IF(\nAND($BI10<CG$7,(CG$7-$BI10-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF10),\n0)","v":0},{"$f":"IF(\nAND($BI10<CH$7,(CH$7-$BI10-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF10),\n0)","v":0},{"$f":"IF(\nAND($BI10<CI$7,(CI$7-$BI10-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF10),\n0)","v":0},{"$f":"IF(\nAND($BI10<CJ$7,(CJ$7-$BI10-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF10),\n0)","v":0},{"$f":"IF(\nAND($BI10<CK$7,(CK$7-$BI10-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF10),\n0)","v":0},{"$f":"IF(\nAND($BI10<CL$7,(CL$7-$BI10-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF10),\n0)","v":0},{"$f":"IF(\nAND($BI10<CM$7,(CM$7-$BI10-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF10),\n0)","v":0}]
[null,{"$f":"B10*\n((1+'Current Inputs'!$C$94))","v":10612.08},{"$f":"C10*\n((1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(C$7,'Current Inputs'!$B$98:$B$116,0))) + 'Current Inputs'!$C$94)","v":5942.7647999999999},{"$f":"D10*\n((1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(D$7,'Current Inputs'!$B$98:$B$116,0))) + 'Current Inputs'!$C$94)","v":5306.04},null,{"$f":"SUM(C11:D11)*'AC Calcs'!I53 + C11 * (1-'AC Calcs'!I53)","v":8571.040489631092},{"$f":"G10*\n((1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(G$7,'Current Inputs'!$B$98:$B$116,0))) + 'Current Inputs'!$C$94)","v":14326.307999999999},{"$f":"H10*\n((1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(H$7,'Current Inputs'!$B$98:$B$116,0))) + 'Current Inputs'!$C$94)","v":12203.892},{"$f":"I10*\n((1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(I$7,'Current Inputs'!$B$98:$B$116,0))) + 'Current Inputs'!$C$94)","v":5942.7647999999999},{"$f":"INDEX('Gas Demand Model'!$E$129:$AH$132,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$129:$C$132,0),\nMATCH($P11,'Gas Demand Model'!$E$128:$AH$128,0))","v":10666.892617457503},{"$f":"INDEX('Gas Demand Model'!$E$129:$AH$132,\nMATCH(\"Electric\",'Gas Demand Model'!$C$129:$C$132,0),\nMATCH($P11,'Gas Demand Model'!$E$128:$AH$128,0))","v":0},{"$f":"INDEX('Gas Demand Model'!$E$129:$AH$132,\nMATCH(\"Hybrid electric\",'Gas Demand Model'!$C$129:$C$132,0),\nMATCH($P11,'Gas Demand Model'!$E$128:$AH$128,0))","v":14408.00286674963},{"$f":"INDEX('Gas Demand Model'!$E$129:$AH$132,\nMATCH(\"Reference\",'Gas Demand Model'!$C$129:$C$132,0),\nMATCH($P11,'Gas Demand Model'!$E$128:$AH$128,0))","v":48282.066594418371},118.24587319705296,null,2024,2,{"$f":"IF(\nAND($Q11<R$7,(R$7-$Q11-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N11),\n0)","v":0},{"$f":"IF(\nAND($Q11<S$7,(S$7-$Q11-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N11),\n0)","v":0},{"$f":"IF(\nAND($Q11<T$7,(T$7-$Q11-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N11),\n0)","v":0},{"$f":"IF(\nAND($Q11<U$7,(U$7-$Q11-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N11),\n0)","v":12.517229989975609},{"$f":"IF(\nAND($Q11<V$7,(V$7-$Q11-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N11),\n0)","v":12.517229989975609},{"$f":"IF(\nAND($Q11<W$7,(W$7-$Q11-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N11),\n0)","v":12.517229989975609},{"$f":"IF(\nAND($Q11<X$7,(X$7-$Q11-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N11),\n0)","v":12.517229989975609},{"$f":"IF(\nAND($Q11<Y$7,(Y$7-$Q11-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N11),\n0)","v":12.517229989975609},{"$f":"IF(\nAND($Q11<Z$7,(Z$7-$Q11-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N11),\n0)","v":12.517229989975609},{"$f":"IF(\nAND($Q11<AA$7,(AA$7-$Q11-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N11),\n0)","v":12.517229989975609},{"$f":"IF(\nAND($Q11<AB$7,(AB$7-$Q11-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N11),\n0)","v":12.517229989975609},{"$f":"IF(\nAND($Q11<AC$7,(AC$7-$Q11-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N11),\n0)","v":12.517229989975609},{"$f":"IF(\nAND($Q11<AD$7,(AD$7-$Q11-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N11),\n0)","v":12.517229989975609},{"$f":"IF(\nAND($Q11<AE$7,(AE$7-$Q11-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N11),\n0)","v":12.517229989975609},{"$f":"IF(\nAND($Q11<AF$7,(AF$7-$Q11-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N11),\n0)","v":12.517229989975609},{"$f":"IF(\nAND($Q11<AG$7,(AG$7-$Q11-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N11),\n0)","v":12.517229989975609},{"$f":"IF(\nAND($Q11<AH$7,(AH$7-$Q11-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N11),\n0)","v":12.517229989975609},{"$f":"IF(\nAND($Q11<AI$7,(AI$7-$Q11-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N11),\n0)","v":12.517229989975609},{"$f":"IF(\nAND($Q11<AJ$7,(AJ$7-$Q11-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N11),\n0)","v":12.517229989975609},{"$f":"IF(\nAND($Q11<AK$7,(AK$7-$Q11-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N11),\n0)","v":0},{"$f":"IF(\nAND($Q11<AL$7,(AL$7-$Q11-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N11),\n0)","v":0},{"$f":"IF(\nAND($Q11<AM$7,(AM$7-$Q11-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N11),\n0)","v":0},{"$f":"IF(\nAND($Q11<AN$7,(AN$7-$Q11-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N11),\n0)","v":0},{"$f":"IF(\nAND($Q11<AO$7,(AO$7-$Q11-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N11),\n0)","v":0},{"$f":"IF(\nAND($Q11<AP$7,(AP$7-$Q11-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N11),\n0)","v":0},{"$f":"IF(\nAND($Q11<AQ$7,(AQ$7-$Q11-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N11),\n0)","v":0},{"$f":"IF(\nAND($Q11<AR$7,(AR$7-$Q11-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N11),\n0)","v":0},{"$f":"IF(\nAND($Q11<AS$7,(AS$7-$Q11-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N11),\n0)","v":0},{"$f":"IF(\nAND($Q11<AT$7,(AT$7-$Q11-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N11),\n0)","v":0},{"$f":"IF(\nAND($Q11<AU$7,(AU$7-$Q11-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N11),\n0)","v":0},null,null,{"$f":"AX10*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AX$7,'Current Inputs'!$B$98:$B$116,0)))","v":24000},{"$f":"AY10*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AY$7,'Current Inputs'!$B$98:$B$116,0)))","v":38500},{"$f":"AZ10*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AZ$7,'Current Inputs'!$B$98:$B$116,0)))","v":33000},{"$f":"BA10*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(BA$7,'Current Inputs'!$B$98:$B$116,0)))","v":16610},{"$f":"INDEX('Gas Demand Model'!$E$146:$AH$149,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$146:$C$149,0),\nMATCH($BH11,'Gas Demand Model'!$E$145:$AH$145,0))","v":743.47430983648621},{"$f":"INDEX('Gas Demand Model'!$E$146:$AH$149,\nMATCH(\"Electric\",'Gas Demand Model'!$C$146:$C$149,0),\nMATCH($BH11,'Gas Demand Model'!$E$145:$AH$145,0))","v":0},{"$f":"INDEX('Gas Demand Model'!$E$146:$AH$149,\nMATCH(\"Hybrid electric\",'Gas Demand Model'!$C$146:$C$149,0),\nMATCH($BH11,'Gas Demand Model'!$E$145:$AH$145,0))","v":1004.3696859636727},{"$f":"INDEX('Gas Demand Model'!$E$146:$AH$149,\nMATCH(\"Reference\",'Gas Demand Model'!$C$146:$C$149,0),\nMATCH($BH11,'Gas Demand Model'!$E$145:$AH$145,0))","v":3382.4482693893801},21.955894302636239,null,2024,2,{"$f":"IF(\nAND($BI11<BJ$7,(BJ$7-$BI11-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF11),\n0)","v":0},{"$f":"IF(\nAND($BI11<BK$7,(BK$7-$BI11-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF11),\n0)","v":0},{"$f":"IF(\nAND($BI11<BL$7,(BL$7-$BI11-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF11),\n0)","v":0},{"$f":"IF(\nAND($BI11<BM$7,(BM$7-$BI11-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF11),\n0)","v":2.3241993246030885},{"$f":"IF(\nAND($BI11<BN$7,(BN$7-$BI11-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF11),\n0)","v":2.3241993246030885},{"$f":"IF(\nAND($BI11<BO$7,(BO$7-$BI11-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF11),\n0)","v":2.3241993246030885},{"$f":"IF(\nAND($BI11<BP$7,(BP$7-$BI11-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF11),\n0)","v":2.3241993246030885},{"$f":"IF(\nAND($BI11<BQ$7,(BQ$7-$BI11-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF11),\n0)","v":2.3241993246030885},{"$f":"IF(\nAND($BI11<BR$7,(BR$7-$BI11-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF11),\n0)","v":2.3241993246030885},{"$f":"IF(\nAND($BI11<BS$7,(BS$7-$BI11-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF11),\n0)","v":2.3241993246030885},{"$f":"IF(\nAND($BI11<BT$7,(BT$7-$BI11-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF11),\n0)","v":2.3241993246030885},{"$f":"IF(\nAND($BI11<BU$7,(BU$7-$BI11-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF11),\n0)","v":2.3241993246030885},{"$f":"IF(\nAND($BI11<BV$7,(BV$7-$BI11-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF11),\n0)","v":2.3241993246030885},{"$f":"IF(\nAND($BI11<BW$7,(BW$7-$BI11-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF11),\n0)","v":2.3241993246030885},{"$f":"IF(\nAND($BI11<BX$7,(BX$7-$BI11-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF11),\n0)","v":2.3241993246030885},{"$f":"IF(\nAND($BI11<BY$7,(BY$7-$BI11-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF11),\n0)","v":2.3241993246030885},{"$f":"IF(\nAND($BI11<BZ$7,(BZ$7-$BI11-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF11),\n0)","v":2.3241993246030885},{"$f":"IF(\nAND($BI11<CA$7,(CA$7-$BI11-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF11),\n0)","v":2.3241993246030885},{"$f":"IF(\nAND($BI11<CB$7,(CB$7-$BI11-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF11),\n0)","v":2.3241993246030885},{"$f":"IF(\nAND($BI11<CC$7,(CC$7-$BI11-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF11),\n0)","v":0},{"$f":"IF(\nAND($BI11<CD$7,(CD$7-$BI11-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF11),\n0)","v":0},{"$f":"IF(\nAND($BI11<CE$7,(CE$7-$BI11-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF11),\n0)","v":0},{"$f":"IF(\nAND($BI11<CF$7,(CF$7-$BI11-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF11),\n0)","v":0},{"$f":"IF(\nAND($BI11<CG$7,(CG$7-$BI11-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF11),\n0)","v":0},{"$f":"IF(\nAND($BI11<CH$7,(CH$7-$BI11-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF11),\n0)","v":0},{"$f":"IF(\nAND($BI11<CI$7,(CI$7-$BI11-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF11),\n0)","v":0},{"$f":"IF(\nAND($BI11<CJ$7,(CJ$7-$BI11-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF11),\n0)","v":0},{"$f":"IF(\nAND($BI11<CK$7,(CK$7-$BI11-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF11),\n0)","v":0},{"$f":"IF(\nAND($BI11<CL$7,(CL$7-$BI11-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF11),\n0)","v":0},{"$f":"IF(\nAND($BI11<CM$7,(CM$7-$BI11-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF11),\n0)","v":0}]
[null,{"$f":"B11*\n((1+'Current Inputs'!$C$94))","v":10824.321599999999},{"$f":"C11*\n((1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(C$7,'Current Inputs'!$B$98:$B$116,0))) + 'Current Inputs'!$C$94)","v":6061.6200959999996},{"$f":"D11*\n((1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(D$7,'Current Inputs'!$B$98:$B$116,0))) + 'Current Inputs'!$C$94)","v":5412.1607999999997},null,{"$f":"SUM(C12:D12)*'AC Calcs'!I54 + C12 * (1-'AC Calcs'!I54)","v":8834.1260377080507},{"$f":"G11*\n((1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(G$7,'Current Inputs'!$B$98:$B$116,0))) + 'Current Inputs'!$C$94)","v":14612.834159999999},{"$f":"H11*\n((1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(H$7,'Current Inputs'!$B$98:$B$116,0))) + 'Current Inputs'!$C$94)","v":12447.96984},{"$f":"I11*\n((1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(I$7,'Current Inputs'!$B$98:$B$116,0))) + 'Current Inputs'!$C$94)","v":6061.6200959999996},{"$f":"INDEX('Gas Demand Model'!$E$129:$AH$132,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$129:$C$132,0),\nMATCH($P12,'Gas Demand Model'!$E$128:$AH$128,0))","v":12640.933077226966},{"$f":"INDEX('Gas Demand Model'!$E$129:$AH$132,\nMATCH(\"Electric\",'Gas Demand Model'!$C$129:$C$132,0),\nMATCH($P12,'Gas Demand Model'!$E$128:$AH$128,0))","v":0},{"$f":"INDEX('Gas Demand Model'!$E$129:$AH$132,\nMATCH(\"Hybrid electric\",'Gas Demand Model'!$C$129:$C$132,0),\nMATCH($P12,'Gas Demand Model'!$E$128:$AH$128,0))","v":17609.486524942346},{"$f":"INDEX('Gas Demand Model'!$E$129:$AH$132,\nMATCH(\"Reference\",'Gas Demand Model'!$C$129:$C$132,0),\nMATCH($P12,'Gas Demand Model'!$E$128:$AH$128,0))","v":47502.482050441773},147.50740182588254,null,2025,3,{"$f":"IF(\nAND($Q12<R$7,(R$7-$Q12-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N12),\n0)","v":0},{"$f":"IF(\nAND($Q12<S$7,(S$7-$Q12-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N12),\n0)","v":0},{"$f":"IF(\nAND($Q12<T$7,(T$7-$Q12-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N12),\n0)","v":0},{"$f":"IF(\nAND($Q12<U$7,(U$7-$Q12-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N12),\n0)","v":0},{"$f":"IF(\nAND($Q12<V$7,(V$7-$Q12-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N12),\n0)","v":15.614786579497618},{"$f":"IF(\nAND($Q12<W$7,(W$7-$Q12-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N12),\n0)","v":15.614786579497618},{"$f":"IF(\nAND($Q12<X$7,(X$7-$Q12-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N12),\n0)","v":15.614786579497618},{"$f":"IF(\nAND($Q12<Y$7,(Y$7-$Q12-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N12),\n0)","v":15.614786579497618},{"$f":"IF(\nAND($Q12<Z$7,(Z$7-$Q12-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N12),\n0)","v":15.614786579497618},{"$f":"IF(\nAND($Q12<AA$7,(AA$7-$Q12-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N12),\n0)","v":15.614786579497618},{"$f":"IF(\nAND($Q12<AB$7,(AB$7-$Q12-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N12),\n0)","v":15.614786579497618},{"$f":"IF(\nAND($Q12<AC$7,(AC$7-$Q12-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N12),\n0)","v":15.614786579497618},{"$f":"IF(\nAND($Q12<AD$7,(AD$7-$Q12-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N12),\n0)","v":15.614786579497618},{"$f":"IF(\nAND($Q12<AE$7,(AE$7-$Q12-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N12),\n0)","v":15.614786579497618},{"$f":"IF(\nAND($Q12<AF$7,(AF$7-$Q12-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N12),\n0)","v":15.614786579497618},{"$f":"IF(\nAND($Q12<AG$7,(AG$7-$Q12-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N12),\n0)","v":15.614786579497618},{"$f":"IF(\nAND($Q12<AH$7,(AH$7-$Q12-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N12),\n0)","v":15.614786579497618},{"$f":"IF(\nAND($Q12<AI$7,(AI$7-$Q12-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N12),\n0)","v":15.614786579497618},{"$f":"IF(\nAND($Q12<AJ$7,(AJ$7-$Q12-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N12),\n0)","v":15.614786579497618},{"$f":"IF(\nAND($Q12<AK$7,(AK$7-$Q12-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N12),\n0)","v":15.614786579497618},{"$f":"IF(\nAND($Q12<AL$7,(AL$7-$Q12-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N12),\n0)","v":0},{"$f":"IF(\nAND($Q12<AM$7,(AM$7-$Q12-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N12),\n0)","v":0},{"$f":"IF(\nAND($Q12<AN$7,(AN$7-$Q12-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N12),\n0)","v":0},{"$f":"IF(\nAND($Q12<AO$7,(AO$7-$Q12-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N12),\n0)","v":0},{"$f":"IF(\nAND($Q12<AP$7,(AP$7-$Q12-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N12),\n0)","v":0},{"$f":"IF(\nAND($Q12<AQ$7,(AQ$7-$Q12-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N12),\n0)","v":0},{"$f":"IF(\nAND($Q12<AR$7,(AR$7-$Q12-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N12),\n0)","v":0},{"$f":"IF(\nAND($Q12<AS$7,(AS$7-$Q12-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N12),\n0)","v":0},{"$f":"IF(\nAND($Q12<AT$7,(AT$7-$Q12-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N12),\n0)","v":0},{"$f":"IF(\nAND($Q12<AU$7,(AU$7-$Q12-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N12),\n0)","v":0},null,null,{"$f":"AX11*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AX$7,'Current Inputs'!$B$98:$B$116,0)))","v":24000},{"$f":"AY11*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AY$7,'Current Inputs'!$B$98:$B$116,0)))","v":38500},{"$f":"AZ11*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AZ$7,'Current Inputs'!$B$98:$B$116,0)))","v":33000},{"$f":"BA11*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(BA$7,'Current Inputs'!$B$98:$B$116,0)))","v":16610},{"$f":"INDEX('Gas Demand Model'!$E$146:$AH$149,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$146:$C$149,0),\nMATCH($BH12,'Gas Demand Model'!$E$145:$AH$145,0))","v":867.07586926067847},{"$f":"INDEX('Gas Demand Model'!$E$146:$AH$149,\nMATCH(\"Electric\",'Gas Demand Model'!$C$146:$C$149,0),\nMATCH($BH12,'Gas Demand Model'!$E$145:$AH$145,0))","v":0},{"$f":"INDEX('Gas Demand Model'!$E$146:$AH$149,\nMATCH(\"Hybrid electric\",'Gas Demand Model'!$C$146:$C$149,0),\nMATCH($BH12,'Gas Demand Model'!$E$145:$AH$145,0))","v":1208.8186004618508},{"$f":"INDEX('Gas Demand Model'!$E$146:$AH$149,\nMATCH(\"Reference\",'Gas Demand Model'!$C$146:$C$149,0),\nMATCH($BH12,'Gas Demand Model'!$E$145:$AH$145,0))","v":3321.8928934400337},26.220227535406167,null,2025,3,{"$f":"IF(\nAND($BI12<BJ$7,(BJ$7-$BI12-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF12),\n0)","v":0},{"$f":"IF(\nAND($BI12<BK$7,(BK$7-$BI12-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF12),\n0)","v":0},{"$f":"IF(\nAND($BI12<BL$7,(BL$7-$BI12-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF12),\n0)","v":0},{"$f":"IF(\nAND($BI12<BM$7,(BM$7-$BI12-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF12),\n0)","v":0},{"$f":"IF(\nAND($BI12<BN$7,(BN$7-$BI12-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF12),\n0)","v":2.7756116097449577},{"$f":"IF(\nAND($BI12<BO$7,(BO$7-$BI12-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF12),\n0)","v":2.7756116097449577},{"$f":"IF(\nAND($BI12<BP$7,(BP$7-$BI12-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF12),\n0)","v":2.7756116097449577},{"$f":"IF(\nAND($BI12<BQ$7,(BQ$7-$BI12-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF12),\n0)","v":2.7756116097449577},{"$f":"IF(\nAND($BI12<BR$7,(BR$7-$BI12-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF12),\n0)","v":2.7756116097449577},{"$f":"IF(\nAND($BI12<BS$7,(BS$7-$BI12-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF12),\n0)","v":2.7756116097449577},{"$f":"IF(\nAND($BI12<BT$7,(BT$7-$BI12-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF12),\n0)","v":2.7756116097449577},{"$f":"IF(\nAND($BI12<BU$7,(BU$7-$BI12-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF12),\n0)","v":2.7756116097449577},{"$f":"IF(\nAND($BI12<BV$7,(BV$7-$BI12-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF12),\n0)","v":2.7756116097449577},{"$f":"IF(\nAND($BI12<BW$7,(BW$7-$BI12-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF12),\n0)","v":2.7756116097449577},{"$f":"IF(\nAND($BI12<BX$7,(BX$7-$BI12-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF12),\n0)","v":2.7756116097449577},{"$f":"IF(\nAND($BI12<BY$7,(BY$7-$BI12-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF12),\n0)","v":2.7756116097449577},{"$f":"IF(\nAND($BI12<BZ$7,(BZ$7-$BI12-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF12),\n0)","v":2.7756116097449577},{"$f":"IF(\nAND($BI12<CA$7,(CA$7-$BI12-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF12),\n0)","v":2.7756116097449577},{"$f":"IF(\nAND($BI12<CB$7,(CB$7-$BI12-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF12),\n0)","v":2.7756116097449577},{"$f":"IF(\nAND($BI12<CC$7,(CC$7-$BI12-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF12),\n0)","v":2.7756116097449577},{"$f":"IF(\nAND($BI12<CD$7,(CD$7-$BI12-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF12),\n0)","v":0},{"$f":"IF(\nAND($BI12<CE$7,(CE$7-$BI12-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF12),\n0)","v":0},{"$f":"IF(\nAND($BI12<CF$7,(CF$7-$BI12-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF12),\n0)","v":0},{"$f":"IF(\nAND($BI12<CG$7,(CG$7-$BI12-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF12),\n0)","v":0},{"$f":"IF(\nAND($BI12<CH$7,(CH$7-$BI12-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF12),\n0)","v":0},{"$f":"IF(\nAND($BI12<CI$7,(CI$7-$BI12-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF12),\n0)","v":0},{"$f":"IF(\nAND($BI12<CJ$7,(CJ$7-$BI12-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF12),\n0)","v":0},{"$f":"IF(\nAND($BI12<CK$7,(CK$7-$BI12-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF12),\n0)","v":0},{"$f":"IF(\nAND($BI12<CL$7,(CL$7-$BI12-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF12),\n0)","v":0},{"$f":"IF(\nAND($BI12<CM$7,(CM$7-$BI12-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF12),\n0)","v":0}]
[null,{"$f":"B12*\n((1+'Current Inputs'!$C$94))","v":11040.808031999999},{"$f":"C12*\n((1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(C$7,'Current Inputs'!$B$98:$B$116,0))) + 'Current Inputs'!$C$94)","v":6182.8524979200001},{"$f":"D12*\n((1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(D$7,'Current Inputs'!$B$98:$B$116,0))) + 'Current Inputs'!$C$94)","v":5520.4040159999995},null,{"$f":"SUM(C13:D13)*'AC Calcs'!I55 + C13 * (1-'AC Calcs'!I55)","v":9102.9676403964222},{"$f":"G12*\n((1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(G$7,'Current Inputs'!$B$98:$B$116,0))) + 'Current Inputs'!$C$94)","v":14905.0908432},{"$f":"H12*\n((1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(H$7,'Current Inputs'!$B$98:$B$116,0))) + 'Current Inputs'!$C$94)","v":12696.929236800001},{"$f":"I12*\n((1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(I$7,'Current Inputs'!$B$98:$B$116,0))) + 'Current Inputs'!$C$94)","v":6182.8524979200001},{"$f":"INDEX('Gas Demand Model'!$E$129:$AH$132,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$129:$C$132,0),\nMATCH($P13,'Gas Demand Model'!$E$128:$AH$128,0))","v":14611.458452473369},{"$f":"INDEX('Gas Demand Model'!$E$129:$AH$132,\nMATCH(\"Electric\",'Gas Demand Model'!$C$129:$C$132,0),\nMATCH($P13,'Gas Demand Model'!$E$128:$AH$128,0))","v":0},{"$f":"INDEX('Gas Demand Model'!$E$129:$AH$132,\nMATCH(\"Hybrid electric\",'Gas Demand Model'!$C$129:$C$132,0),\nMATCH($P13,'Gas Demand Model'!$E$128:$AH$128,0))","v":21108.768234026775},{"$f":"INDEX('Gas Demand Model'!$E$129:$AH$132,\nMATCH(\"Reference\",'Gas Demand Model'!$C$129:$C$132,0),\nMATCH($P13,'Gas Demand Model'!$E$128:$AH$128,0))","v":46478.695879445251},180.1712772204155,null,2026,4,{"$f":"IF(\nAND($Q13<R$7,(R$7-$Q13-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N13),\n0)","v":0},{"$f":"IF(\nAND($Q13<S$7,(S$7-$Q13-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N13),\n0)","v":0},{"$f":"IF(\nAND($Q13<T$7,(T$7-$Q13-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N13),\n0)","v":0},{"$f":"IF(\nAND($Q13<U$7,(U$7-$Q13-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N13),\n0)","v":0},{"$f":"IF(\nAND($Q13<V$7,(V$7-$Q13-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N13),\n0)","v":0},{"$f":"IF(\nAND($Q13<W$7,(W$7-$Q13-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N13),\n0)","v":19.072507594385982},{"$f":"IF(\nAND($Q13<X$7,(X$7-$Q13-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N13),\n0)","v":19.072507594385982},{"$f":"IF(\nAND($Q13<Y$7,(Y$7-$Q13-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N13),\n0)","v":19.072507594385982},{"$f":"IF(\nAND($Q13<Z$7,(Z$7-$Q13-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N13),\n0)","v":19.072507594385982},{"$f":"IF(\nAND($Q13<AA$7,(AA$7-$Q13-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N13),\n0)","v":19.072507594385982},{"$f":"IF(\nAND($Q13<AB$7,(AB$7-$Q13-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N13),\n0)","v":19.072507594385982},{"$f":"IF(\nAND($Q13<AC$7,(AC$7-$Q13-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N13),\n0)","v":19.072507594385982},{"$f":"IF(\nAND($Q13<AD$7,(AD$7-$Q13-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N13),\n0)","v":19.072507594385982},{"$f":"IF(\nAND($Q13<AE$7,(AE$7-$Q13-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N13),\n0)","v":19.072507594385982},{"$f":"IF(\nAND($Q13<AF$7,(AF$7-$Q13-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N13),\n0)","v":19.072507594385982},{"$f":"IF(\nAND($Q13<AG$7,(AG$7-$Q13-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N13),\n0)","v":19.072507594385982},{"$f":"IF(\nAND($Q13<AH$7,(AH$7-$Q13-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N13),\n0)","v":19.072507594385982},{"$f":"IF(\nAND($Q13<AI$7,(AI$7-$Q13-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N13),\n0)","v":19.072507594385982},{"$f":"IF(\nAND($Q13<AJ$7,(AJ$7-$Q13-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N13),\n0)","v":19.072507594385982},{"$f":"IF(\nAND($Q13<AK$7,(AK$7-$Q13-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N13),\n0)","v":19.072507594385982},{"$f":"IF(\nAND($Q13<AL$7,(AL$7-$Q13-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N13),\n0)","v":19.072507594385982},{"$f":"IF(\nAND($Q13<AM$7,(AM$7-$Q13-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N13),\n0)","v":0},{"$f":"IF(\nAND($Q13<AN$7,(AN$7-$Q13-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N13),\n0)","v":0},{"$f":"IF(\nAND($Q13<AO$7,(AO$7-$Q13-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N13),\n0)","v":0},{"$f":"IF(\nAND($Q13<AP$7,(AP$7-$Q13-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N13),\n0)","v":0},{"$f":"IF(\nAND($Q13<AQ$7,(AQ$7-$Q13-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N13),\n0)","v":0},{"$f":"IF(\nAND($Q13<AR$7,(AR$7-$Q13-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N13),\n0)","v":0},{"$f":"IF(\nAND($Q13<AS$7,(AS$7-$Q13-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N13),\n0)","v":0},{"$f":"IF(\nAND($Q13<AT$7,(AT$7-$Q13-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N13),\n0)","v":0},{"$f":"IF(\nAND($Q13<AU$7,(AU$7-$Q13-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N13),\n0)","v":0},null,null,{"$f":"AX12*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AX$7,'Current Inputs'!$B$98:$B$116,0)))","v":24000},{"$f":"AY12*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AY$7,'Current Inputs'!$B$98:$B$116,0)))","v":38500},{"$f":"AZ12*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AZ$7,'Current Inputs'!$B$98:$B$116,0)))","v":33000},{"$f":"BA12*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(BA$7,'Current Inputs'!$B$98:$B$116,0)))","v":16610},{"$f":"INDEX('Gas Demand Model'!$E$146:$AH$149,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$146:$C$149,0),\nMATCH($BH13,'Gas Demand Model'!$E$145:$AH$145,0))","v":994.9554106665621},{"$f":"INDEX('Gas Demand Model'!$E$146:$AH$149,\nMATCH(\"Electric\",'Gas Demand Model'!$C$146:$C$149,0),\nMATCH($BH13,'Gas Demand Model'!$E$145:$AH$145,0))","v":0},{"$f":"INDEX('Gas Demand Model'!$E$146:$AH$149,\nMATCH(\"Hybrid electric\",'Gas Demand Model'!$C$146:$C$149,0),\nMATCH($BH13,'Gas Demand Model'!$E$145:$AH$145,0))","v":1439.0008650478751},{"$f":"INDEX('Gas Demand Model'!$E$146:$AH$149,\nMATCH(\"Reference\",'Gas Demand Model'!$C$146:$C$149,0),\nMATCH($BH13,'Gas Demand Model'!$E$145:$AH$145,0))","v":3231.1998030340401},30.937944662960561,null,2026,4,{"$f":"IF(\nAND($BI13<BJ$7,(BJ$7-$BI13-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF13),\n0)","v":0},{"$f":"IF(\nAND($BI13<BK$7,(BK$7-$BI13-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF13),\n0)","v":0},{"$f":"IF(\nAND($BI13<BL$7,(BL$7-$BI13-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF13),\n0)","v":0},{"$f":"IF(\nAND($BI13<BM$7,(BM$7-$BI13-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF13),\n0)","v":0},{"$f":"IF(\nAND($BI13<BN$7,(BN$7-$BI13-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF13),\n0)","v":0},{"$f":"IF(\nAND($BI13<BO$7,(BO$7-$BI13-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF13),\n0)","v":3.2750180475056725},{"$f":"IF(\nAND($BI13<BP$7,(BP$7-$BI13-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF13),\n0)","v":3.2750180475056725},{"$f":"IF(\nAND($BI13<BQ$7,(BQ$7-$BI13-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF13),\n0)","v":3.2750180475056725},{"$f":"IF(\nAND($BI13<BR$7,(BR$7-$BI13-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF13),\n0)","v":3.2750180475056725},{"$f":"IF(\nAND($BI13<BS$7,(BS$7-$BI13-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF13),\n0)","v":3.2750180475056725},{"$f":"IF(\nAND($BI13<BT$7,(BT$7-$BI13-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF13),\n0)","v":3.2750180475056725},{"$f":"IF(\nAND($BI13<BU$7,(BU$7-$BI13-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF13),\n0)","v":3.2750180475056725},{"$f":"IF(\nAND($BI13<BV$7,(BV$7-$BI13-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF13),\n0)","v":3.2750180475056725},{"$f":"IF(\nAND($BI13<BW$7,(BW$7-$BI13-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF13),\n0)","v":3.2750180475056725},{"$f":"IF(\nAND($BI13<BX$7,(BX$7-$BI13-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF13),\n0)","v":3.2750180475056725},{"$f":"IF(\nAND($BI13<BY$7,(BY$7-$BI13-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF13),\n0)","v":3.2750180475056725},{"$f":"IF(\nAND($BI13<BZ$7,(BZ$7-$BI13-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF13),\n0)","v":3.2750180475056725},{"$f":"IF(\nAND($BI13<CA$7,(CA$7-$BI13-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF13),\n0)","v":3.2750180475056725},{"$f":"IF(\nAND($BI13<CB$7,(CB$7-$BI13-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF13),\n0)","v":3.2750180475056725},{"$f":"IF(\nAND($BI13<CC$7,(CC$7-$BI13-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF13),\n0)","v":3.2750180475056725},{"$f":"IF(\nAND($BI13<CD$7,(CD$7-$BI13-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF13),\n0)","v":3.2750180475056725},{"$f":"IF(\nAND($BI13<CE$7,(CE$7-$BI13-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF13),\n0)","v":0},{"$f":"IF(\nAND($BI13<CF$7,(CF$7-$BI13-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF13),\n0)","v":0},{"$f":"IF(\nAND($BI13<CG$7,(CG$7-$BI13-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF13),\n0)","v":0},{"$f":"IF(\nAND($BI13<CH$7,(CH$7-$BI13-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF13),\n0)","v":0},{"$f":"IF(\nAND($BI13<CI$7,(CI$7-$BI13-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF13),\n0)","v":0},{"$f":"IF(\nAND($BI13<CJ$7,(CJ$7-$BI13-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF13),\n0)","v":0},{"$f":"IF(\nAND($BI13<CK$7,(CK$7-$BI13-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF13),\n0)","v":0},{"$f":"IF(\nAND($BI13<CL$7,(CL$7-$BI13-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF13),\n0)","v":0},{"$f":"IF(\nAND($BI13<CM$7,(CM$7-$BI13-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF13),\n0)","v":0}]
[null,{"$f":"B13*\n((1+'Current Inputs'!$C$94))","v":11261.62419264},{"$f":"C13*\n((1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(C$7,'Current Inputs'!$B$98:$B$116,0))) + 'Current Inputs'!$C$94)","v":6306.5095478784006},{"$f":"D13*\n((1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(D$7,'Current Inputs'!$B$98:$B$116,0))) + 'Current Inputs'!$C$94)","v":5630.8120963199999},null,{"$f":"SUM(C14:D14)*'AC Calcs'!I56 + C14 * (1-'AC Calcs'!I56)","v":9377.5988301299585},{"$f":"G13*\n((1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(G$7,'Current Inputs'!$B$98:$B$116,0))) + 'Current Inputs'!$C$94)","v":15203.192660064},{"$f":"H13*\n((1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(H$7,'Current Inputs'!$B$98:$B$116,0))) + 'Current Inputs'!$C$94)","v":12950.867821536001},{"$f":"I13*\n((1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(I$7,'Current Inputs'!$B$98:$B$116,0))) + 'Current Inputs'!$C$94)","v":6306.5095478784006},{"$f":"INDEX('Gas Demand Model'!$E$129:$AH$132,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$129:$C$132,0),\nMATCH($P14,'Gas Demand Model'!$E$128:$AH$128,0))","v":16505.000700344714},{"$f":"INDEX('Gas Demand Model'!$E$129:$AH$132,\nMATCH(\"Electric\",'Gas Demand Model'!$C$129:$C$132,0),\nMATCH($P14,'Gas Demand Model'!$E$128:$AH$128,0))","v":0},{"$f":"INDEX('Gas Demand Model'!$E$129:$AH$132,\nMATCH(\"Hybrid electric\",'Gas Demand Model'!$C$129:$C$132,0),\nMATCH($P14,'Gas Demand Model'!$E$128:$AH$128,0))","v":24878.998083974759},{"$f":"INDEX('Gas Demand Model'!$E$129:$AH$132,\nMATCH(\"Reference\",'Gas Demand Model'!$C$129:$C$132,0),\nMATCH($P14,'Gas Demand Model'!$E$128:$AH$128,0))","v":45208.689651365326},215.99330751395246,null,2027,5,{"$f":"IF(\nAND($Q14<R$7,(R$7-$Q14-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N14),\n0)","v":0},{"$f":"IF(\nAND($Q14<S$7,(S$7-$Q14-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N14),\n0)","v":0},{"$f":"IF(\nAND($Q14<T$7,(T$7-$Q14-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N14),\n0)","v":0},{"$f":"IF(\nAND($Q14<U$7,(U$7-$Q14-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N14),\n0)","v":0},{"$f":"IF(\nAND($Q14<V$7,(V$7-$Q14-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N14),\n0)","v":0},{"$f":"IF(\nAND($Q14<W$7,(W$7-$Q14-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N14),\n0)","v":0},{"$f":"IF(\nAND($Q14<X$7,(X$7-$Q14-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N14),\n0)","v":22.864543458038014},{"$f":"IF(\nAND($Q14<Y$7,(Y$7-$Q14-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N14),\n0)","v":22.864543458038014},{"$f":"IF(\nAND($Q14<Z$7,(Z$7-$Q14-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N14),\n0)","v":22.864543458038014},{"$f":"IF(\nAND($Q14<AA$7,(AA$7-$Q14-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N14),\n0)","v":22.864543458038014},{"$f":"IF(\nAND($Q14<AB$7,(AB$7-$Q14-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N14),\n0)","v":22.864543458038014},{"$f":"IF(\nAND($Q14<AC$7,(AC$7-$Q14-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N14),\n0)","v":22.864543458038014},{"$f":"IF(\nAND($Q14<AD$7,(AD$7-$Q14-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N14),\n0)","v":22.864543458038014},{"$f":"IF(\nAND($Q14<AE$7,(AE$7-$Q14-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N14),\n0)","v":22.864543458038014},{"$f":"IF(\nAND($Q14<AF$7,(AF$7-$Q14-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N14),\n0)","v":22.864543458038014},{"$f":"IF(\nAND($Q14<AG$7,(AG$7-$Q14-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N14),\n0)","v":22.864543458038014},{"$f":"IF(\nAND($Q14<AH$7,(AH$7-$Q14-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N14),\n0)","v":22.864543458038014},{"$f":"IF(\nAND($Q14<AI$7,(AI$7-$Q14-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N14),\n0)","v":22.864543458038014},{"$f":"IF(\nAND($Q14<AJ$7,(AJ$7-$Q14-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N14),\n0)","v":22.864543458038014},{"$f":"IF(\nAND($Q14<AK$7,(AK$7-$Q14-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N14),\n0)","v":22.864543458038014},{"$f":"IF(\nAND($Q14<AL$7,(AL$7-$Q14-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N14),\n0)","v":22.864543458038014},{"$f":"IF(\nAND($Q14<AM$7,(AM$7-$Q14-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N14),\n0)","v":22.864543458038014},{"$f":"IF(\nAND($Q14<AN$7,(AN$7-$Q14-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N14),\n0)","v":0},{"$f":"IF(\nAND($Q14<AO$7,(AO$7-$Q14-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N14),\n0)","v":0},{"$f":"IF(\nAND($Q14<AP$7,(AP$7-$Q14-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N14),\n0)","v":0},{"$f":"IF(\nAND($Q14<AQ$7,(AQ$7-$Q14-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N14),\n0)","v":0},{"$f":"IF(\nAND($Q14<AR$7,(AR$7-$Q14-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N14),\n0)","v":0},{"$f":"IF(\nAND($Q14<AS$7,(AS$7-$Q14-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N14),\n0)","v":0},{"$f":"IF(\nAND($Q14<AT$7,(AT$7-$Q14-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N14),\n0)","v":0},{"$f":"IF(\nAND($Q14<AU$7,(AU$7-$Q14-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N14),\n0)","v":0},null,null,{"$f":"AX13*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AX$7,'Current Inputs'!$B$98:$B$116,0)))","v":24000},{"$f":"AY13*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AY$7,'Current Inputs'!$B$98:$B$116,0)))","v":38500},{"$f":"AZ13*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AZ$7,'Current Inputs'!$B$98:$B$116,0)))","v":33000},{"$f":"BA13*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(BA$7,'Current Inputs'!$B$98:$B$116,0)))","v":16610},{"$f":"INDEX('Gas Demand Model'!$E$146:$AH$149,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$146:$C$149,0),\nMATCH($BH14,'Gas Demand Model'!$E$145:$AH$145,0))","v":1114.3931165859776},{"$f":"INDEX('Gas Demand Model'!$E$146:$AH$149,\nMATCH(\"Electric\",'Gas Demand Model'!$C$146:$C$149,0),\nMATCH($BH14,'Gas Demand Model'!$E$145:$AH$145,0))","v":0},{"$f":"INDEX('Gas Demand Model'!$E$146:$AH$149,\nMATCH(\"Hybrid electric\",'Gas Demand Model'!$C$146:$C$149,0),\nMATCH($BH14,'Gas Demand Model'!$E$145:$AH$145,0))","v":1682.5936906293364},{"$f":"INDEX('Gas Demand Model'!$E$146:$AH$149,\nMATCH(\"Reference\",'Gas Demand Model'!$C$146:$C$149,0),\nMATCH($BH14,'Gas Demand Model'!$E$145:$AH$145,0))","v":3125.2069751955937},35.813075720985211,null,2027,5,{"$f":"IF(\nAND($BI14<BJ$7,(BJ$7-$BI14-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF14),\n0)","v":0},{"$f":"IF(\nAND($BI14<BK$7,(BK$7-$BI14-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF14),\n0)","v":0},{"$f":"IF(\nAND($BI14<BL$7,(BL$7-$BI14-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF14),\n0)","v":0},{"$f":"IF(\nAND($BI14<BM$7,(BM$7-$BI14-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF14),\n0)","v":0},{"$f":"IF(\nAND($BI14<BN$7,(BN$7-$BI14-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF14),\n0)","v":0},{"$f":"IF(\nAND($BI14<BO$7,(BO$7-$BI14-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF14),\n0)","v":0},{"$f":"IF(\nAND($BI14<BP$7,(BP$7-$BI14-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF14),\n0)","v":3.7910879536653117},{"$f":"IF(\nAND($BI14<BQ$7,(BQ$7-$BI14-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF14),\n0)","v":3.7910879536653117},{"$f":"IF(\nAND($BI14<BR$7,(BR$7-$BI14-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF14),\n0)","v":3.7910879536653117},{"$f":"IF(\nAND($BI14<BS$7,(BS$7-$BI14-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF14),\n0)","v":3.7910879536653117},{"$f":"IF(\nAND($BI14<BT$7,(BT$7-$BI14-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF14),\n0)","v":3.7910879536653117},{"$f":"IF(\nAND($BI14<BU$7,(BU$7-$BI14-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF14),\n0)","v":3.7910879536653117},{"$f":"IF(\nAND($BI14<BV$7,(BV$7-$BI14-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF14),\n0)","v":3.7910879536653117},{"$f":"IF(\nAND($BI14<BW$7,(BW$7-$BI14-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF14),\n0)","v":3.7910879536653117},{"$f":"IF(\nAND($BI14<BX$7,(BX$7-$BI14-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF14),\n0)","v":3.7910879536653117},{"$f":"IF(\nAND($BI14<BY$7,(BY$7-$BI14-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF14),\n0)","v":3.7910879536653117},{"$f":"IF(\nAND($BI14<BZ$7,(BZ$7-$BI14-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF14),\n0)","v":3.7910879536653117},{"$f":"IF(\nAND($BI14<CA$7,(CA$7-$BI14-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF14),\n0)","v":3.7910879536653117},{"$f":"IF(\nAND($BI14<CB$7,(CB$7-$BI14-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF14),\n0)","v":3.7910879536653117},{"$f":"IF(\nAND($BI14<CC$7,(CC$7-$BI14-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF14),\n0)","v":3.7910879536653117},{"$f":"IF(\nAND($BI14<CD$7,(CD$7-$BI14-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF14),\n0)","v":3.7910879536653117},{"$f":"IF(\nAND($BI14<CE$7,(CE$7-$BI14-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF14),\n0)","v":3.7910879536653117},{"$f":"IF(\nAND($BI14<CF$7,(CF$7-$BI14-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF14),\n0)","v":0},{"$f":"IF(\nAND($BI14<CG$7,(CG$7-$BI14-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF14),\n0)","v":0},{"$f":"IF(\nAND($BI14<CH$7,(CH$7-$BI14-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF14),\n0)","v":0},{"$f":"IF(\nAND($BI14<CI$7,(CI$7-$BI14-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF14),\n0)","v":0},{"$f":"IF(\nAND($BI14<CJ$7,(CJ$7-$BI14-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF14),\n0)","v":0},{"$f":"IF(\nAND($BI14<CK$7,(CK$7-$BI14-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF14),\n0)","v":0},{"$f":"IF(\nAND($BI14<CL$7,(CL$7-$BI14-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF14),\n0)","v":0},{"$f":"IF(\nAND($BI14<CM$7,(CM$7-$BI14-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF14),\n0)","v":0}]
[null,{"$f":"B14*\n((1+'Current Inputs'!$C$94))","v":11486.8566764928},{"$f":"C14*\n((1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(C$7,'Current Inputs'!$B$98:$B$116,0))) + 'Current Inputs'!$C$94)","v":6432.6397388359683},{"$f":"D14*\n((1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(D$7,'Current Inputs'!$B$98:$B$116,0))) + 'Current Inputs'!$C$94)","v":5743.4283382464},null,{"$f":"SUM(C15:D15)*'AC Calcs'!I57 + C15 * (1-'AC Calcs'!I57)","v":9658.227944002545},{"$f":"G14*\n((1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(G$7,'Current Inputs'!$B$98:$B$116,0))) + 'Current Inputs'!$C$94)","v":15507.25651326528},{"$f":"H14*\n((1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(H$7,'Current Inputs'!$B$98:$B$116,0))) + 'Current Inputs'!$C$94)","v":13209.885177966722},{"$f":"I14*\n((1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(I$7,'Current Inputs'!$B$98:$B$116,0))) + 'Current Inputs'!$C$94)","v":6432.6397388359683},{"$f":"INDEX('Gas Demand Model'!$E$129:$AH$132,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$129:$C$132,0),\nMATCH($P15,'Gas Demand Model'!$E$128:$AH$128,0))","v":18235.091874953177},{"$f":"INDEX('Gas Demand Model'!$E$129:$AH$132,\nMATCH(\"Electric\",'Gas Demand Model'!$C$129:$C$132,0),\nMATCH($P15,'Gas Demand Model'!$E$128:$AH$128,0))","v":0},{"$f":"INDEX('Gas Demand Model'!$E$129:$AH$132,\nMATCH(\"Hybrid electric\",'Gas Demand Model'!$C$129:$C$132,0),\nMATCH($P15,'Gas Demand Model'!$E$128:$AH$128,0))","v":28871.52457930538},{"$f":"INDEX('Gas Demand Model'!$E$129:$AH$132,\nMATCH(\"Reference\",'Gas Demand Model'!$C$129:$C$132,0),\nMATCH($P15,'Gas Demand Model'!$E$128:$AH$128,0))","v":43699.5154392392},254.4883055478266,null,2028,6,{"$f":"IF(\nAND($Q15<R$7,(R$7-$Q15-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N15),\n0)","v":0},{"$f":"IF(\nAND($Q15<S$7,(S$7-$Q15-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N15),\n0)","v":0},{"$f":"IF(\nAND($Q15<T$7,(T$7-$Q15-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N15),\n0)","v":0},{"$f":"IF(\nAND($Q15<U$7,(U$7-$Q15-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N15),\n0)","v":0},{"$f":"IF(\nAND($Q15<V$7,(V$7-$Q15-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N15),\n0)","v":0},{"$f":"IF(\nAND($Q15<W$7,(W$7-$Q15-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N15),\n0)","v":0},{"$f":"IF(\nAND($Q15<X$7,(X$7-$Q15-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N15),\n0)","v":0},{"$f":"IF(\nAND($Q15<Y$7,(Y$7-$Q15-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N15),\n0)","v":26.939533399130273},{"$f":"IF(\nAND($Q15<Z$7,(Z$7-$Q15-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N15),\n0)","v":26.939533399130273},{"$f":"IF(\nAND($Q15<AA$7,(AA$7-$Q15-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N15),\n0)","v":26.939533399130273},{"$f":"IF(\nAND($Q15<AB$7,(AB$7-$Q15-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N15),\n0)","v":26.939533399130273},{"$f":"IF(\nAND($Q15<AC$7,(AC$7-$Q15-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N15),\n0)","v":26.939533399130273},{"$f":"IF(\nAND($Q15<AD$7,(AD$7-$Q15-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N15),\n0)","v":26.939533399130273},{"$f":"IF(\nAND($Q15<AE$7,(AE$7-$Q15-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N15),\n0)","v":26.939533399130273},{"$f":"IF(\nAND($Q15<AF$7,(AF$7-$Q15-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N15),\n0)","v":26.939533399130273},{"$f":"IF(\nAND($Q15<AG$7,(AG$7-$Q15-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N15),\n0)","v":26.939533399130273},{"$f":"IF(\nAND($Q15<AH$7,(AH$7-$Q15-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N15),\n0)","v":26.939533399130273},{"$f":"IF(\nAND($Q15<AI$7,(AI$7-$Q15-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N15),\n0)","v":26.939533399130273},{"$f":"IF(\nAND($Q15<AJ$7,(AJ$7-$Q15-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N15),\n0)","v":26.939533399130273},{"$f":"IF(\nAND($Q15<AK$7,(AK$7-$Q15-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N15),\n0)","v":26.939533399130273},{"$f":"IF(\nAND($Q15<AL$7,(AL$7-$Q15-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N15),\n0)","v":26.939533399130273},{"$f":"IF(\nAND($Q15<AM$7,(AM$7-$Q15-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N15),\n0)","v":26.939533399130273},{"$f":"IF(\nAND($Q15<AN$7,(AN$7-$Q15-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N15),\n0)","v":26.939533399130273},{"$f":"IF(\nAND($Q15<AO$7,(AO$7-$Q15-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N15),\n0)","v":0},{"$f":"IF(\nAND($Q15<AP$7,(AP$7-$Q15-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N15),\n0)","v":0},{"$f":"IF(\nAND($Q15<AQ$7,(AQ$7-$Q15-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N15),\n0)","v":0},{"$f":"IF(\nAND($Q15<AR$7,(AR$7-$Q15-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N15),\n0)","v":0},{"$f":"IF(\nAND($Q15<AS$7,(AS$7-$Q15-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N15),\n0)","v":0},{"$f":"IF(\nAND($Q15<AT$7,(AT$7-$Q15-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N15),\n0)","v":0},{"$f":"IF(\nAND($Q15<AU$7,(AU$7-$Q15-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N15),\n0)","v":0},null,null,{"$f":"AX14*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AX$7,'Current Inputs'!$B$98:$B$116,0)))","v":24000},{"$f":"AY14*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AY$7,'Current Inputs'!$B$98:$B$116,0)))","v":38500},{"$f":"AZ14*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AZ$7,'Current Inputs'!$B$98:$B$116,0)))","v":33000},{"$f":"BA14*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(BA$7,'Current Inputs'!$B$98:$B$116,0)))","v":16610},{"$f":"INDEX('Gas Demand Model'!$E$146:$AH$149,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$146:$C$149,0),\nMATCH($BH15,'Gas Demand Model'!$E$145:$AH$145,0))","v":1222.392222309217},{"$f":"INDEX('Gas Demand Model'!$E$146:$AH$149,\nMATCH(\"Electric\",'Gas Demand Model'!$C$146:$C$149,0),\nMATCH($BH15,'Gas Demand Model'!$E$145:$AH$145,0))","v":0},{"$f":"INDEX('Gas Demand Model'!$E$146:$AH$149,\nMATCH(\"Hybrid electric\",'Gas Demand Model'!$C$146:$C$149,0),\nMATCH($BH15,'Gas Demand Model'!$E$145:$AH$145,0))","v":1939.7368219890927},{"$f":"INDEX('Gas Demand Model'!$E$146:$AH$149,\nMATCH(\"Reference\",'Gas Demand Model'!$C$146:$C$149,0),\nMATCH($BH15,'Gas Demand Model'!$E$145:$AH$145,0))","v":3003.3885486907457},40.825765035266357,null,2028,6,{"$f":"IF(\nAND($BI15<BJ$7,(BJ$7-$BI15-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF15),\n0)","v":0},{"$f":"IF(\nAND($BI15<BK$7,(BK$7-$BI15-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF15),\n0)","v":0},{"$f":"IF(\nAND($BI15<BL$7,(BL$7-$BI15-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF15),\n0)","v":0},{"$f":"IF(\nAND($BI15<BM$7,(BM$7-$BI15-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF15),\n0)","v":0},{"$f":"IF(\nAND($BI15<BN$7,(BN$7-$BI15-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF15),\n0)","v":0},{"$f":"IF(\nAND($BI15<BO$7,(BO$7-$BI15-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF15),\n0)","v":0},{"$f":"IF(\nAND($BI15<BP$7,(BP$7-$BI15-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF15),\n0)","v":0},{"$f":"IF(\nAND($BI15<BQ$7,(BQ$7-$BI15-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF15),\n0)","v":4.3217194532575869},{"$f":"IF(\nAND($BI15<BR$7,(BR$7-$BI15-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF15),\n0)","v":4.3217194532575869},{"$f":"IF(\nAND($BI15<BS$7,(BS$7-$BI15-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF15),\n0)","v":4.3217194532575869},{"$f":"IF(\nAND($BI15<BT$7,(BT$7-$BI15-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF15),\n0)","v":4.3217194532575869},{"$f":"IF(\nAND($BI15<BU$7,(BU$7-$BI15-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF15),\n0)","v":4.3217194532575869},{"$f":"IF(\nAND($BI15<BV$7,(BV$7-$BI15-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF15),\n0)","v":4.3217194532575869},{"$f":"IF(\nAND($BI15<BW$7,(BW$7-$BI15-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF15),\n0)","v":4.3217194532575869},{"$f":"IF(\nAND($BI15<BX$7,(BX$7-$BI15-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF15),\n0)","v":4.3217194532575869},{"$f":"IF(\nAND($BI15<BY$7,(BY$7-$BI15-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF15),\n0)","v":4.3217194532575869},{"$f":"IF(\nAND($BI15<BZ$7,(BZ$7-$BI15-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF15),\n0)","v":4.3217194532575869},{"$f":"IF(\nAND($BI15<CA$7,(CA$7-$BI15-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF15),\n0)","v":4.3217194532575869},{"$f":"IF(\nAND($BI15<CB$7,(CB$7-$BI15-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF15),\n0)","v":4.3217194532575869},{"$f":"IF(\nAND($BI15<CC$7,(CC$7-$BI15-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF15),\n0)","v":4.3217194532575869},{"$f":"IF(\nAND($BI15<CD$7,(CD$7-$BI15-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF15),\n0)","v":4.3217194532575869},{"$f":"IF(\nAND($BI15<CE$7,(CE$7-$BI15-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF15),\n0)","v":4.3217194532575869},{"$f":"IF(\nAND($BI15<CF$7,(CF$7-$BI15-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF15),\n0)","v":4.3217194532575869},{"$f":"IF(\nAND($BI15<CG$7,(CG$7-$BI15-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF15),\n0)","v":0},{"$f":"IF(\nAND($BI15<CH$7,(CH$7-$BI15-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF15),\n0)","v":0},{"$f":"IF(\nAND($BI15<CI$7,(CI$7-$BI15-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF15),\n0)","v":0},{"$f":"IF(\nAND($BI15<CJ$7,(CJ$7-$BI15-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF15),\n0)","v":0},{"$f":"IF(\nAND($BI15<CK$7,(CK$7-$BI15-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF15),\n0)","v":0},{"$f":"IF(\nAND($BI15<CL$7,(CL$7-$BI15-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF15),\n0)","v":0},{"$f":"IF(\nAND($BI15<CM$7,(CM$7-$BI15-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF15),\n0)","v":0}]
[null,{"$f":"B15*\n((1+'Current Inputs'!$C$94))","v":11716.593810022656},{"$f":"C15*\n((1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(C$7,'Current Inputs'!$B$98:$B$116,0))) + 'Current Inputs'!$C$94)","v":6561.2925336126882},{"$f":"D15*\n((1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(D$7,'Current Inputs'!$B$98:$B$116,0))) + 'Current Inputs'!$C$94)","v":5858.2969050113279},null,{"$f":"SUM(C16:D16)*'AC Calcs'!I58 + C16 * (1-'AC Calcs'!I58)","v":9945.117274314829},{"$f":"G15*\n((1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(G$7,'Current Inputs'!$B$98:$B$116,0))) + 'Current Inputs'!$C$94)","v":15817.401643530586},{"$f":"H15*\n((1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(H$7,'Current Inputs'!$B$98:$B$116,0))) + 'Current Inputs'!$C$94)","v":13474.082881526057},{"$f":"I15*\n((1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(I$7,'Current Inputs'!$B$98:$B$116,0))) + 'Current Inputs'!$C$94)","v":6561.2925336126882},{"$f":"INDEX('Gas Demand Model'!$E$129:$AH$132,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$129:$C$132,0),\nMATCH($P16,'Gas Demand Model'!$E$128:$AH$128,0))","v":19704.235964938875},{"$f":"INDEX('Gas Demand Model'!$E$129:$AH$132,\nMATCH(\"Electric\",'Gas Demand Model'!$C$129:$C$132,0),\nMATCH($P16,'Gas Demand Model'!$E$128:$AH$128,0))","v":0},{"$f":"INDEX('Gas Demand Model'!$E$129:$AH$132,\nMATCH(\"Hybrid electric\",'Gas Demand Model'!$C$129:$C$132,0),\nMATCH($P16,'Gas Demand Model'!$E$128:$AH$128,0))","v":33006.594211697578},{"$f":"INDEX('Gas Demand Model'!$E$129:$AH$132,\nMATCH(\"Reference\",'Gas Demand Model'!$C$129:$C$132,0),\nMATCH($P16,'Gas Demand Model'!$E$128:$AH$128,0))","v":41964.487013603924},294.84334703890943,null,2029,7,{"$f":"IF(\nAND($Q16<R$7,(R$7-$Q16-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N16),\n0)","v":0},{"$f":"IF(\nAND($Q16<S$7,(S$7-$Q16-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N16),\n0)","v":0},{"$f":"IF(\nAND($Q16<T$7,(T$7-$Q16-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N16),\n0)","v":0},{"$f":"IF(\nAND($Q16<U$7,(U$7-$Q16-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N16),\n0)","v":0},{"$f":"IF(\nAND($Q16<V$7,(V$7-$Q16-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N16),\n0)","v":0},{"$f":"IF(\nAND($Q16<W$7,(W$7-$Q16-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N16),\n0)","v":0},{"$f":"IF(\nAND($Q16<X$7,(X$7-$Q16-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N16),\n0)","v":0},{"$f":"IF(\nAND($Q16<Y$7,(Y$7-$Q16-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N16),\n0)","v":0},{"$f":"IF(\nAND($Q16<Z$7,(Z$7-$Q16-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N16),\n0)","v":31.211423165271231},{"$f":"IF(\nAND($Q16<AA$7,(AA$7-$Q16-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N16),\n0)","v":31.211423165271231},{"$f":"IF(\nAND($Q16<AB$7,(AB$7-$Q16-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N16),\n0)","v":31.211423165271231},{"$f":"IF(\nAND($Q16<AC$7,(AC$7-$Q16-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N16),\n0)","v":31.211423165271231},{"$f":"IF(\nAND($Q16<AD$7,(AD$7-$Q16-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N16),\n0)","v":31.211423165271231},{"$f":"IF(\nAND($Q16<AE$7,(AE$7-$Q16-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N16),\n0)","v":31.211423165271231},{"$f":"IF(\nAND($Q16<AF$7,(AF$7-$Q16-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N16),\n0)","v":31.211423165271231},{"$f":"IF(\nAND($Q16<AG$7,(AG$7-$Q16-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N16),\n0)","v":31.211423165271231},{"$f":"IF(\nAND($Q16<AH$7,(AH$7-$Q16-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N16),\n0)","v":31.211423165271231},{"$f":"IF(\nAND($Q16<AI$7,(AI$7-$Q16-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N16),\n0)","v":31.211423165271231},{"$f":"IF(\nAND($Q16<AJ$7,(AJ$7-$Q16-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N16),\n0)","v":31.211423165271231},{"$f":"IF(\nAND($Q16<AK$7,(AK$7-$Q16-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N16),\n0)","v":31.211423165271231},{"$f":"IF(\nAND($Q16<AL$7,(AL$7-$Q16-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N16),\n0)","v":31.211423165271231},{"$f":"IF(\nAND($Q16<AM$7,(AM$7-$Q16-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N16),\n0)","v":31.211423165271231},{"$f":"IF(\nAND($Q16<AN$7,(AN$7-$Q16-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N16),\n0)","v":31.211423165271231},{"$f":"IF(\nAND($Q16<AO$7,(AO$7-$Q16-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N16),\n0)","v":31.211423165271231},{"$f":"IF(\nAND($Q16<AP$7,(AP$7-$Q16-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N16),\n0)","v":0},{"$f":"IF(\nAND($Q16<AQ$7,(AQ$7-$Q16-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N16),\n0)","v":0},{"$f":"IF(\nAND($Q16<AR$7,(AR$7-$Q16-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N16),\n0)","v":0},{"$f":"IF(\nAND($Q16<AS$7,(AS$7-$Q16-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N16),\n0)","v":0},{"$f":"IF(\nAND($Q16<AT$7,(AT$7-$Q16-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N16),\n0)","v":0},{"$f":"IF(\nAND($Q16<AU$7,(AU$7-$Q16-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N16),\n0)","v":0},null,null,{"$f":"AX15*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AX$7,'Current Inputs'!$B$98:$B$116,0)))","v":24000},{"$f":"AY15*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AY$7,'Current Inputs'!$B$98:$B$116,0)))","v":38500},{"$f":"AZ15*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AZ$7,'Current Inputs'!$B$98:$B$116,0)))","v":33000},{"$f":"BA15*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(BA$7,'Current Inputs'!$B$98:$B$116,0)))","v":16610},{"$f":"INDEX('Gas Demand Model'!$E$146:$AH$149,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$146:$C$149,0),\nMATCH($BH16,'Gas Demand Model'!$E$145:$AH$145,0))","v":1313.0267530308711},{"$f":"INDEX('Gas Demand Model'!$E$146:$AH$149,\nMATCH(\"Electric\",'Gas Demand Model'!$C$146:$C$149,0),\nMATCH($BH16,'Gas Demand Model'!$E$145:$AH$145,0))","v":0},{"$f":"INDEX('Gas Demand Model'!$E$146:$AH$149,\nMATCH(\"Hybrid electric\",'Gas Demand Model'!$C$146:$C$149,0),\nMATCH($BH16,'Gas Demand Model'!$E$145:$AH$145,0))","v":2205.6444591205773},{"$f":"INDEX('Gas Demand Model'!$E$146:$AH$149,\nMATCH(\"Reference\",'Gas Demand Model'!$C$146:$C$149,0),\nMATCH($BH16,'Gas Demand Model'!$E$145:$AH$145,0))","v":2868.0436991289293},45.853780389884392,null,2029,7,{"$f":"IF(\nAND($BI16<BJ$7,(BJ$7-$BI16-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF16),\n0)","v":0},{"$f":"IF(\nAND($BI16<BK$7,(BK$7-$BI16-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF16),\n0)","v":0},{"$f":"IF(\nAND($BI16<BL$7,(BL$7-$BI16-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF16),\n0)","v":0},{"$f":"IF(\nAND($BI16<BM$7,(BM$7-$BI16-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF16),\n0)","v":0},{"$f":"IF(\nAND($BI16<BN$7,(BN$7-$BI16-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF16),\n0)","v":0},{"$f":"IF(\nAND($BI16<BO$7,(BO$7-$BI16-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF16),\n0)","v":0},{"$f":"IF(\nAND($BI16<BP$7,(BP$7-$BI16-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF16),\n0)","v":0},{"$f":"IF(\nAND($BI16<BQ$7,(BQ$7-$BI16-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF16),\n0)","v":0},{"$f":"IF(\nAND($BI16<BR$7,(BR$7-$BI16-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF16),\n0)","v":4.8539733314288824},{"$f":"IF(\nAND($BI16<BS$7,(BS$7-$BI16-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF16),\n0)","v":4.8539733314288824},{"$f":"IF(\nAND($BI16<BT$7,(BT$7-$BI16-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF16),\n0)","v":4.8539733314288824},{"$f":"IF(\nAND($BI16<BU$7,(BU$7-$BI16-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF16),\n0)","v":4.8539733314288824},{"$f":"IF(\nAND($BI16<BV$7,(BV$7-$BI16-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF16),\n0)","v":4.8539733314288824},{"$f":"IF(\nAND($BI16<BW$7,(BW$7-$BI16-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF16),\n0)","v":4.8539733314288824},{"$f":"IF(\nAND($BI16<BX$7,(BX$7-$BI16-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF16),\n0)","v":4.8539733314288824},{"$f":"IF(\nAND($BI16<BY$7,(BY$7-$BI16-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF16),\n0)","v":4.8539733314288824},{"$f":"IF(\nAND($BI16<BZ$7,(BZ$7-$BI16-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF16),\n0)","v":4.8539733314288824},{"$f":"IF(\nAND($BI16<CA$7,(CA$7-$BI16-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF16),\n0)","v":4.8539733314288824},{"$f":"IF(\nAND($BI16<CB$7,(CB$7-$BI16-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF16),\n0)","v":4.8539733314288824},{"$f":"IF(\nAND($BI16<CC$7,(CC$7-$BI16-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF16),\n0)","v":4.8539733314288824},{"$f":"IF(\nAND($BI16<CD$7,(CD$7-$BI16-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF16),\n0)","v":4.8539733314288824},{"$f":"IF(\nAND($BI16<CE$7,(CE$7-$BI16-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF16),\n0)","v":4.8539733314288824},{"$f":"IF(\nAND($BI16<CF$7,(CF$7-$BI16-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF16),\n0)","v":4.8539733314288824},{"$f":"IF(\nAND($BI16<CG$7,(CG$7-$BI16-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF16),\n0)","v":4.8539733314288824},{"$f":"IF(\nAND($BI16<CH$7,(CH$7-$BI16-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF16),\n0)","v":0},{"$f":"IF(\nAND($BI16<CI$7,(CI$7-$BI16-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF16),\n0)","v":0},{"$f":"IF(\nAND($BI16<CJ$7,(CJ$7-$BI16-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF16),\n0)","v":0},{"$f":"IF(\nAND($BI16<CK$7,(CK$7-$BI16-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF16),\n0)","v":0},{"$f":"IF(\nAND($BI16<CL$7,(CL$7-$BI16-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF16),\n0)","v":0},{"$f":"IF(\nAND($BI16<CM$7,(CM$7-$BI16-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF16),\n0)","v":0}]
[null,{"$f":"B16*\n((1+'Current Inputs'!$C$94))","v":11950.925686223109},{"$f":"C16*\n((1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(C$7,'Current Inputs'!$B$98:$B$116,0))) + 'Current Inputs'!$C$94)","v":6692.5183842849419},{"$f":"D16*\n((1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(D$7,'Current Inputs'!$B$98:$B$116,0))) + 'Current Inputs'!$C$94)","v":5975.4628431115543},null,{"$f":"SUM(C17:D17)*'AC Calcs'!I59 + C17 * (1-'AC Calcs'!I59)","v":10238.411220898864},{"$f":"G16*\n((1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(G$7,'Current Inputs'!$B$98:$B$116,0))) + 'Current Inputs'!$C$94)","v":16133.749676401198},{"$f":"H16*\n((1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(H$7,'Current Inputs'!$B$98:$B$116,0))) + 'Current Inputs'!$C$94)","v":13743.564539156579},{"$f":"I16*\n((1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(I$7,'Current Inputs'!$B$98:$B$116,0))) + 'Current Inputs'!$C$94)","v":6692.5183842849419},{"$f":"INDEX('Gas Demand Model'!$E$129:$AH$132,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$129:$C$132,0),\nMATCH($P17,'Gas Demand Model'!$E$128:$AH$128,0))","v":20818.797396139511},{"$f":"INDEX('Gas Demand Model'!$E$129:$AH$132,\nMATCH(\"Electric\",'Gas Demand Model'!$C$129:$C$132,0),\nMATCH($P17,'Gas Demand Model'!$E$128:$AH$128,0))","v":0},{"$f":"INDEX('Gas Demand Model'!$E$129:$AH$132,\nMATCH(\"Hybrid electric\",'Gas Demand Model'!$C$129:$C$132,0),\nMATCH($P17,'Gas Demand Model'!$E$128:$AH$128,0))","v":37177.643843964572},{"$f":"INDEX('Gas Demand Model'!$E$129:$AH$132,\nMATCH(\"Reference\",'Gas Demand Model'!$C$129:$C$132,0),\nMATCH($P17,'Gas Demand Model'!$E$128:$AH$128,0))","v":40024.025782963901},335.96250722706122,null,2030,8,{"$f":"IF(\nAND($Q17<R$7,(R$7-$Q17-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N17),\n0)","v":0},{"$f":"IF(\nAND($Q17<S$7,(S$7-$Q17-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N17),\n0)","v":0},{"$f":"IF(\nAND($Q17<T$7,(T$7-$Q17-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N17),\n0)","v":0},{"$f":"IF(\nAND($Q17<U$7,(U$7-$Q17-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N17),\n0)","v":0},{"$f":"IF(\nAND($Q17<V$7,(V$7-$Q17-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N17),\n0)","v":0},{"$f":"IF(\nAND($Q17<W$7,(W$7-$Q17-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N17),\n0)","v":0},{"$f":"IF(\nAND($Q17<X$7,(X$7-$Q17-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N17),\n0)","v":0},{"$f":"IF(\nAND($Q17<Y$7,(Y$7-$Q17-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N17),\n0)","v":0},{"$f":"IF(\nAND($Q17<Z$7,(Z$7-$Q17-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N17),\n0)","v":0},{"$f":"IF(\nAND($Q17<AA$7,(AA$7-$Q17-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N17),\n0)","v":35.564200739267548},{"$f":"IF(\nAND($Q17<AB$7,(AB$7-$Q17-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N17),\n0)","v":35.564200739267548},{"$f":"IF(\nAND($Q17<AC$7,(AC$7-$Q17-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N17),\n0)","v":35.564200739267548},{"$f":"IF(\nAND($Q17<AD$7,(AD$7-$Q17-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N17),\n0)","v":35.564200739267548},{"$f":"IF(\nAND($Q17<AE$7,(AE$7-$Q17-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N17),\n0)","v":35.564200739267548},{"$f":"IF(\nAND($Q17<AF$7,(AF$7-$Q17-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N17),\n0)","v":35.564200739267548},{"$f":"IF(\nAND($Q17<AG$7,(AG$7-$Q17-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N17),\n0)","v":35.564200739267548},{"$f":"IF(\nAND($Q17<AH$7,(AH$7-$Q17-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N17),\n0)","v":35.564200739267548},{"$f":"IF(\nAND($Q17<AI$7,(AI$7-$Q17-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N17),\n0)","v":35.564200739267548},{"$f":"IF(\nAND($Q17<AJ$7,(AJ$7-$Q17-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N17),\n0)","v":35.564200739267548},{"$f":"IF(\nAND($Q17<AK$7,(AK$7-$Q17-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N17),\n0)","v":35.564200739267548},{"$f":"IF(\nAND($Q17<AL$7,(AL$7-$Q17-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N17),\n0)","v":35.564200739267548},{"$f":"IF(\nAND($Q17<AM$7,(AM$7-$Q17-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N17),\n0)","v":35.564200739267548},{"$f":"IF(\nAND($Q17<AN$7,(AN$7-$Q17-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N17),\n0)","v":35.564200739267548},{"$f":"IF(\nAND($Q17<AO$7,(AO$7-$Q17-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N17),\n0)","v":35.564200739267548},{"$f":"IF(\nAND($Q17<AP$7,(AP$7-$Q17-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N17),\n0)","v":35.564200739267548},{"$f":"IF(\nAND($Q17<AQ$7,(AQ$7-$Q17-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N17),\n0)","v":0},{"$f":"IF(\nAND($Q17<AR$7,(AR$7-$Q17-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N17),\n0)","v":0},{"$f":"IF(\nAND($Q17<AS$7,(AS$7-$Q17-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N17),\n0)","v":0},{"$f":"IF(\nAND($Q17<AT$7,(AT$7-$Q17-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N17),\n0)","v":0},{"$f":"IF(\nAND($Q17<AU$7,(AU$7-$Q17-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N17),\n0)","v":0},null,null,{"$f":"AX16*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AX$7,'Current Inputs'!$B$98:$B$116,0)))","v":24000},{"$f":"AY16*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AY$7,'Current Inputs'!$B$98:$B$116,0)))","v":38500},{"$f":"AZ16*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AZ$7,'Current Inputs'!$B$98:$B$116,0)))","v":33000},{"$f":"BA16*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(BA$7,'Current Inputs'!$B$98:$B$116,0)))","v":16610},{"$f":"INDEX('Gas Demand Model'!$E$146:$AH$149,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$146:$C$149,0),\nMATCH($BH17,'Gas Demand Model'!$E$145:$AH$145,0))","v":1379.674995375241},{"$f":"INDEX('Gas Demand Model'!$E$146:$AH$149,\nMATCH(\"Electric\",'Gas Demand Model'!$C$146:$C$149,0),\nMATCH($BH17,'Gas Demand Model'!$E$145:$AH$145,0))","v":0},{"$f":"INDEX('Gas Demand Model'!$E$146:$AH$149,\nMATCH(\"Hybrid electric\",'Gas Demand Model'!$C$146:$C$149,0),\nMATCH($BH17,'Gas Demand Model'!$E$145:$AH$145,0))","v":2472.3421942033492},{"$f":"INDEX('Gas Demand Model'!$E$146:$AH$149,\nMATCH(\"Reference\",'Gas Demand Model'!$C$146:$C$149,0),\nMATCH($BH17,'Gas Demand Model'!$E$145:$AH$145,0))","v":2721.2685484239059},50.717486778815925,null,2030,8,{"$f":"IF(\nAND($BI17<BJ$7,(BJ$7-$BI17-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF17),\n0)","v":0},{"$f":"IF(\nAND($BI17<BK$7,(BK$7-$BI17-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF17),\n0)","v":0},{"$f":"IF(\nAND($BI17<BL$7,(BL$7-$BI17-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF17),\n0)","v":0},{"$f":"IF(\nAND($BI17<BM$7,(BM$7-$BI17-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF17),\n0)","v":0},{"$f":"IF(\nAND($BI17<BN$7,(BN$7-$BI17-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF17),\n0)","v":0},{"$f":"IF(\nAND($BI17<BO$7,(BO$7-$BI17-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF17),\n0)","v":0},{"$f":"IF(\nAND($BI17<BP$7,(BP$7-$BI17-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF17),\n0)","v":0},{"$f":"IF(\nAND($BI17<BQ$7,(BQ$7-$BI17-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF17),\n0)","v":0},{"$f":"IF(\nAND($BI17<BR$7,(BR$7-$BI17-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF17),\n0)","v":0},{"$f":"IF(\nAND($BI17<BS$7,(BS$7-$BI17-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF17),\n0)","v":5.3688338489922725},{"$f":"IF(\nAND($BI17<BT$7,(BT$7-$BI17-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF17),\n0)","v":5.3688338489922725},{"$f":"IF(\nAND($BI17<BU$7,(BU$7-$BI17-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF17),\n0)","v":5.3688338489922725},{"$f":"IF(\nAND($BI17<BV$7,(BV$7-$BI17-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF17),\n0)","v":5.3688338489922725},{"$f":"IF(\nAND($BI17<BW$7,(BW$7-$BI17-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF17),\n0)","v":5.3688338489922725},{"$f":"IF(\nAND($BI17<BX$7,(BX$7-$BI17-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF17),\n0)","v":5.3688338489922725},{"$f":"IF(\nAND($BI17<BY$7,(BY$7-$BI17-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF17),\n0)","v":5.3688338489922725},{"$f":"IF(\nAND($BI17<BZ$7,(BZ$7-$BI17-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF17),\n0)","v":5.3688338489922725},{"$f":"IF(\nAND($BI17<CA$7,(CA$7-$BI17-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF17),\n0)","v":5.3688338489922725},{"$f":"IF(\nAND($BI17<CB$7,(CB$7-$BI17-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF17),\n0)","v":5.3688338489922725},{"$f":"IF(\nAND($BI17<CC$7,(CC$7-$BI17-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF17),\n0)","v":5.3688338489922725},{"$f":"IF(\nAND($BI17<CD$7,(CD$7-$BI17-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF17),\n0)","v":5.3688338489922725},{"$f":"IF(\nAND($BI17<CE$7,(CE$7-$BI17-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF17),\n0)","v":5.3688338489922725},{"$f":"IF(\nAND($BI17<CF$7,(CF$7-$BI17-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF17),\n0)","v":5.3688338489922725},{"$f":"IF(\nAND($BI17<CG$7,(CG$7-$BI17-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF17),\n0)","v":5.3688338489922725},{"$f":"IF(\nAND($BI17<CH$7,(CH$7-$BI17-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF17),\n0)","v":5.3688338489922725},{"$f":"IF(\nAND($BI17<CI$7,(CI$7-$BI17-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF17),\n0)","v":0},{"$f":"IF(\nAND($BI17<CJ$7,(CJ$7-$BI17-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF17),\n0)","v":0},{"$f":"IF(\nAND($BI17<CK$7,(CK$7-$BI17-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF17),\n0)","v":0},{"$f":"IF(\nAND($BI17<CL$7,(CL$7-$BI17-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF17),\n0)","v":0},{"$f":"IF(\nAND($BI17<CM$7,(CM$7-$BI17-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF17),\n0)","v":0}]
[null,{"$f":"B17*\n((1+'Current Inputs'!$C$94))","v":12189.944199947571},{"$f":"C17*\n((1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(C$7,'Current Inputs'!$B$98:$B$116,0))) + 'Current Inputs'!$C$94)","v":6826.3687519706409},{"$f":"D17*\n((1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(D$7,'Current Inputs'!$B$98:$B$116,0))) + 'Current Inputs'!$C$94)","v":6094.9720999737856},null,{"$f":"SUM(C18:D18)*'AC Calcs'!I60 + C18 * (1-'AC Calcs'!I60)","v":10538.054148072535},{"$f":"G17*\n((1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(G$7,'Current Inputs'!$B$98:$B$116,0))) + 'Current Inputs'!$C$94)","v":16456.424669929223},{"$f":"H17*\n((1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(H$7,'Current Inputs'!$B$98:$B$116,0))) + 'Current Inputs'!$C$94)","v":14018.435829939712},{"$f":"I17*\n((1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(I$7,'Current Inputs'!$B$98:$B$116,0))) + 'Current Inputs'!$C$94)","v":6826.3687519706409},{"$f":"INDEX('Gas Demand Model'!$E$129:$AH$132,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$129:$C$132,0),\nMATCH($P18,'Gas Demand Model'!$E$128:$AH$128,0))","v":21613.084680828237},{"$f":"INDEX('Gas Demand Model'!$E$129:$AH$132,\nMATCH(\"Electric\",'Gas Demand Model'!$C$129:$C$132,0),\nMATCH($P18,'Gas Demand Model'!$E$128:$AH$128,0))","v":0},{"$f":"INDEX('Gas Demand Model'!$E$129:$AH$132,\nMATCH(\"Hybrid electric\",'Gas Demand Model'!$C$129:$C$132,0),\nMATCH($P18,'Gas Demand Model'!$E$128:$AH$128,0))","v":41503.085867236492},{"$f":"INDEX('Gas Demand Model'!$E$129:$AH$132,\nMATCH(\"Reference\",'Gas Demand Model'!$C$129:$C$132,0),\nMATCH($P18,'Gas Demand Model'!$E$128:$AH$128,0))","v":37910.352713813816},378.71394827441884,null,2031,9,{"$f":"IF(\nAND($Q18<R$7,(R$7-$Q18-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N18),\n0)","v":0},{"$f":"IF(\nAND($Q18<S$7,(S$7-$Q18-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N18),\n0)","v":0},{"$f":"IF(\nAND($Q18<T$7,(T$7-$Q18-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N18),\n0)","v":0},{"$f":"IF(\nAND($Q18<U$7,(U$7-$Q18-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N18),\n0)","v":0},{"$f":"IF(\nAND($Q18<V$7,(V$7-$Q18-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N18),\n0)","v":0},{"$f":"IF(\nAND($Q18<W$7,(W$7-$Q18-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N18),\n0)","v":0},{"$f":"IF(\nAND($Q18<X$7,(X$7-$Q18-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N18),\n0)","v":0},{"$f":"IF(\nAND($Q18<Y$7,(Y$7-$Q18-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N18),\n0)","v":0},{"$f":"IF(\nAND($Q18<Z$7,(Z$7-$Q18-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N18),\n0)","v":0},{"$f":"IF(\nAND($Q18<AA$7,(AA$7-$Q18-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N18),\n0)","v":0},{"$f":"IF(\nAND($Q18<AB$7,(AB$7-$Q18-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N18),\n0)","v":40.089767725447963},{"$f":"IF(\nAND($Q18<AC$7,(AC$7-$Q18-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N18),\n0)","v":40.089767725447963},{"$f":"IF(\nAND($Q18<AD$7,(AD$7-$Q18-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N18),\n0)","v":40.089767725447963},{"$f":"IF(\nAND($Q18<AE$7,(AE$7-$Q18-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N18),\n0)","v":40.089767725447963},{"$f":"IF(\nAND($Q18<AF$7,(AF$7-$Q18-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N18),\n0)","v":40.089767725447963},{"$f":"IF(\nAND($Q18<AG$7,(AG$7-$Q18-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N18),\n0)","v":40.089767725447963},{"$f":"IF(\nAND($Q18<AH$7,(AH$7-$Q18-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N18),\n0)","v":40.089767725447963},{"$f":"IF(\nAND($Q18<AI$7,(AI$7-$Q18-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N18),\n0)","v":40.089767725447963},{"$f":"IF(\nAND($Q18<AJ$7,(AJ$7-$Q18-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N18),\n0)","v":40.089767725447963},{"$f":"IF(\nAND($Q18<AK$7,(AK$7-$Q18-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N18),\n0)","v":40.089767725447963},{"$f":"IF(\nAND($Q18<AL$7,(AL$7-$Q18-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N18),\n0)","v":40.089767725447963},{"$f":"IF(\nAND($Q18<AM$7,(AM$7-$Q18-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N18),\n0)","v":40.089767725447963},{"$f":"IF(\nAND($Q18<AN$7,(AN$7-$Q18-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N18),\n0)","v":40.089767725447963},{"$f":"IF(\nAND($Q18<AO$7,(AO$7-$Q18-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N18),\n0)","v":40.089767725447963},{"$f":"IF(\nAND($Q18<AP$7,(AP$7-$Q18-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N18),\n0)","v":40.089767725447963},{"$f":"IF(\nAND($Q18<AQ$7,(AQ$7-$Q18-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N18),\n0)","v":40.089767725447963},{"$f":"IF(\nAND($Q18<AR$7,(AR$7-$Q18-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N18),\n0)","v":0},{"$f":"IF(\nAND($Q18<AS$7,(AS$7-$Q18-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N18),\n0)","v":0},{"$f":"IF(\nAND($Q18<AT$7,(AT$7-$Q18-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N18),\n0)","v":0},{"$f":"IF(\nAND($Q18<AU$7,(AU$7-$Q18-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N18),\n0)","v":0},null,null,{"$f":"AX17*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AX$7,'Current Inputs'!$B$98:$B$116,0)))","v":24000},{"$f":"AY17*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AY$7,'Current Inputs'!$B$98:$B$116,0)))","v":38500},{"$f":"AZ17*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AZ$7,'Current Inputs'!$B$98:$B$116,0)))","v":33000},{"$f":"BA17*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(BA$7,'Current Inputs'!$B$98:$B$116,0)))","v":16610},{"$f":"INDEX('Gas Demand Model'!$E$146:$AH$149,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$146:$C$149,0),\nMATCH($BH18,'Gas Demand Model'!$E$145:$AH$145,0))","v":1422.6833690238927},{"$f":"INDEX('Gas Demand Model'!$E$146:$AH$149,\nMATCH(\"Electric\",'Gas Demand Model'!$C$146:$C$149,0),\nMATCH($BH18,'Gas Demand Model'!$E$145:$AH$145,0))","v":0},{"$f":"INDEX('Gas Demand Model'!$E$146:$AH$149,\nMATCH(\"Hybrid electric\",'Gas Demand Model'!$C$146:$C$149,0),\nMATCH($BH18,'Gas Demand Model'!$E$145:$AH$145,0))","v":2744.2234653064656},{"$f":"INDEX('Gas Demand Model'!$E$146:$AH$149,\nMATCH(\"Reference\",'Gas Demand Model'!$C$146:$C$149,0),\nMATCH($BH18,'Gas Demand Model'!$E$145:$AH$145,0))","v":2565.21748667375},55.491452693459536,null,2031,9,{"$f":"IF(\nAND($BI18<BJ$7,(BJ$7-$BI18-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF18),\n0)","v":0},{"$f":"IF(\nAND($BI18<BK$7,(BK$7-$BI18-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF18),\n0)","v":0},{"$f":"IF(\nAND($BI18<BL$7,(BL$7-$BI18-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF18),\n0)","v":0},{"$f":"IF(\nAND($BI18<BM$7,(BM$7-$BI18-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF18),\n0)","v":0},{"$f":"IF(\nAND($BI18<BN$7,(BN$7-$BI18-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF18),\n0)","v":0},{"$f":"IF(\nAND($BI18<BO$7,(BO$7-$BI18-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF18),\n0)","v":0},{"$f":"IF(\nAND($BI18<BP$7,(BP$7-$BI18-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF18),\n0)","v":0},{"$f":"IF(\nAND($BI18<BQ$7,(BQ$7-$BI18-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF18),\n0)","v":0},{"$f":"IF(\nAND($BI18<BR$7,(BR$7-$BI18-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF18),\n0)","v":0},{"$f":"IF(\nAND($BI18<BS$7,(BS$7-$BI18-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF18),\n0)","v":0},{"$f":"IF(\nAND($BI18<BT$7,(BT$7-$BI18-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF18),\n0)","v":5.8741946510417069},{"$f":"IF(\nAND($BI18<BU$7,(BU$7-$BI18-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF18),\n0)","v":5.8741946510417069},{"$f":"IF(\nAND($BI18<BV$7,(BV$7-$BI18-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF18),\n0)","v":5.8741946510417069},{"$f":"IF(\nAND($BI18<BW$7,(BW$7-$BI18-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF18),\n0)","v":5.8741946510417069},{"$f":"IF(\nAND($BI18<BX$7,(BX$7-$BI18-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF18),\n0)","v":5.8741946510417069},{"$f":"IF(\nAND($BI18<BY$7,(BY$7-$BI18-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF18),\n0)","v":5.8741946510417069},{"$f":"IF(\nAND($BI18<BZ$7,(BZ$7-$BI18-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF18),\n0)","v":5.8741946510417069},{"$f":"IF(\nAND($BI18<CA$7,(CA$7-$BI18-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF18),\n0)","v":5.8741946510417069},{"$f":"IF(\nAND($BI18<CB$7,(CB$7-$BI18-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF18),\n0)","v":5.8741946510417069},{"$f":"IF(\nAND($BI18<CC$7,(CC$7-$BI18-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF18),\n0)","v":5.8741946510417069},{"$f":"IF(\nAND($BI18<CD$7,(CD$7-$BI18-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF18),\n0)","v":5.8741946510417069},{"$f":"IF(\nAND($BI18<CE$7,(CE$7-$BI18-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF18),\n0)","v":5.8741946510417069},{"$f":"IF(\nAND($BI18<CF$7,(CF$7-$BI18-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF18),\n0)","v":5.8741946510417069},{"$f":"IF(\nAND($BI18<CG$7,(CG$7-$BI18-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF18),\n0)","v":5.8741946510417069},{"$f":"IF(\nAND($BI18<CH$7,(CH$7-$BI18-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF18),\n0)","v":5.8741946510417069},{"$f":"IF(\nAND($BI18<CI$7,(CI$7-$BI18-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF18),\n0)","v":5.8741946510417069},{"$f":"IF(\nAND($BI18<CJ$7,(CJ$7-$BI18-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF18),\n0)","v":0},{"$f":"IF(\nAND($BI18<CK$7,(CK$7-$BI18-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF18),\n0)","v":0},{"$f":"IF(\nAND($BI18<CL$7,(CL$7-$BI18-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF18),\n0)","v":0},{"$f":"IF(\nAND($BI18<CM$7,(CM$7-$BI18-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF18),\n0)","v":0}]
[null,{"$f":"B18*\n((1+'Current Inputs'!$C$94))","v":12433.743083946523},{"$f":"C18*\n((1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(C$7,'Current Inputs'!$B$98:$B$116,0))) + 'Current Inputs'!$C$94)","v":6962.8961270100535},{"$f":"D18*\n((1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(D$7,'Current Inputs'!$B$98:$B$116,0))) + 'Current Inputs'!$C$94)","v":6216.8715419732616},null,{"$f":"SUM(C19:D19)*'AC Calcs'!I61 + C19 * (1-'AC Calcs'!I61)","v":10844.10116702334},{"$f":"G18*\n((1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(G$7,'Current Inputs'!$B$98:$B$116,0))) + 'Current Inputs'!$C$94)","v":16785.553163327808},{"$f":"H18*\n((1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(H$7,'Current Inputs'!$B$98:$B$116,0))) + 'Current Inputs'!$C$94)","v":14298.804546538506},{"$f":"I18*\n((1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(I$7,'Current Inputs'!$B$98:$B$116,0))) + 'Current Inputs'!$C$94)","v":6962.8961270100535},{"$f":"INDEX('Gas Demand Model'!$E$129:$AH$132,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$129:$C$132,0),\nMATCH($P19,'Gas Demand Model'!$E$128:$AH$128,0))","v":21919.763288873},{"$f":"INDEX('Gas Demand Model'!$E$129:$AH$132,\nMATCH(\"Electric\",'Gas Demand Model'!$C$129:$C$132,0),\nMATCH($P19,'Gas Demand Model'!$E$128:$AH$128,0))","v":0},{"$f":"INDEX('Gas Demand Model'!$E$129:$AH$132,\nMATCH(\"Hybrid electric\",'Gas Demand Model'!$C$129:$C$132,0),\nMATCH($P19,'Gas Demand Model'!$E$128:$AH$128,0))","v":45655.257823033746},{"$f":"INDEX('Gas Demand Model'!$E$129:$AH$132,\nMATCH(\"Reference\",'Gas Demand Model'!$C$129:$C$132,0),\nMATCH($P19,'Gas Demand Model'!$E$128:$AH$128,0))","v":35645.613304217244},419.99788601240755,null,2032,10,{"$f":"IF(\nAND($Q19<R$7,(R$7-$Q19-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N19),\n0)","v":0},{"$f":"IF(\nAND($Q19<S$7,(S$7-$Q19-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N19),\n0)","v":0},{"$f":"IF(\nAND($Q19<T$7,(T$7-$Q19-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N19),\n0)","v":0},{"$f":"IF(\nAND($Q19<U$7,(U$7-$Q19-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N19),\n0)","v":0},{"$f":"IF(\nAND($Q19<V$7,(V$7-$Q19-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N19),\n0)","v":0},{"$f":"IF(\nAND($Q19<W$7,(W$7-$Q19-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N19),\n0)","v":0},{"$f":"IF(\nAND($Q19<X$7,(X$7-$Q19-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N19),\n0)","v":0},{"$f":"IF(\nAND($Q19<Y$7,(Y$7-$Q19-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N19),\n0)","v":0},{"$f":"IF(\nAND($Q19<Z$7,(Z$7-$Q19-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N19),\n0)","v":0},{"$f":"IF(\nAND($Q19<AA$7,(AA$7-$Q19-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N19),\n0)","v":0},{"$f":"IF(\nAND($Q19<AB$7,(AB$7-$Q19-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N19),\n0)","v":0},{"$f":"IF(\nAND($Q19<AC$7,(AC$7-$Q19-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N19),\n0)","v":44.459988263268116},{"$f":"IF(\nAND($Q19<AD$7,(AD$7-$Q19-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N19),\n0)","v":44.459988263268116},{"$f":"IF(\nAND($Q19<AE$7,(AE$7-$Q19-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N19),\n0)","v":44.459988263268116},{"$f":"IF(\nAND($Q19<AF$7,(AF$7-$Q19-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N19),\n0)","v":44.459988263268116},{"$f":"IF(\nAND($Q19<AG$7,(AG$7-$Q19-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N19),\n0)","v":44.459988263268116},{"$f":"IF(\nAND($Q19<AH$7,(AH$7-$Q19-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N19),\n0)","v":44.459988263268116},{"$f":"IF(\nAND($Q19<AI$7,(AI$7-$Q19-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N19),\n0)","v":44.459988263268116},{"$f":"IF(\nAND($Q19<AJ$7,(AJ$7-$Q19-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N19),\n0)","v":44.459988263268116},{"$f":"IF(\nAND($Q19<AK$7,(AK$7-$Q19-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N19),\n0)","v":44.459988263268116},{"$f":"IF(\nAND($Q19<AL$7,(AL$7-$Q19-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N19),\n0)","v":44.459988263268116},{"$f":"IF(\nAND($Q19<AM$7,(AM$7-$Q19-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N19),\n0)","v":44.459988263268116},{"$f":"IF(\nAND($Q19<AN$7,(AN$7-$Q19-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N19),\n0)","v":44.459988263268116},{"$f":"IF(\nAND($Q19<AO$7,(AO$7-$Q19-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N19),\n0)","v":44.459988263268116},{"$f":"IF(\nAND($Q19<AP$7,(AP$7-$Q19-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N19),\n0)","v":44.459988263268116},{"$f":"IF(\nAND($Q19<AQ$7,(AQ$7-$Q19-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N19),\n0)","v":44.459988263268116},{"$f":"IF(\nAND($Q19<AR$7,(AR$7-$Q19-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N19),\n0)","v":44.459988263268116},{"$f":"IF(\nAND($Q19<AS$7,(AS$7-$Q19-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N19),\n0)","v":0},{"$f":"IF(\nAND($Q19<AT$7,(AT$7-$Q19-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N19),\n0)","v":0},{"$f":"IF(\nAND($Q19<AU$7,(AU$7-$Q19-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N19),\n0)","v":0},null,null,{"$f":"AX18*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AX$7,'Current Inputs'!$B$98:$B$116,0)))","v":24000},{"$f":"AY18*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AY$7,'Current Inputs'!$B$98:$B$116,0)))","v":38500},{"$f":"AZ18*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AZ$7,'Current Inputs'!$B$98:$B$116,0)))","v":33000},{"$f":"BA18*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(BA$7,'Current Inputs'!$B$98:$B$116,0)))","v":16610},{"$f":"INDEX('Gas Demand Model'!$E$146:$AH$149,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$146:$C$149,0),\nMATCH($BH19,'Gas Demand Model'!$E$145:$AH$145,0))","v":1430.1336074346852},{"$f":"INDEX('Gas Demand Model'!$E$146:$AH$149,\nMATCH(\"Electric\",'Gas Demand Model'!$C$146:$C$149,0),\nMATCH($BH19,'Gas Demand Model'!$E$145:$AH$145,0))","v":0},{"$f":"INDEX('Gas Demand Model'!$E$146:$AH$149,\nMATCH(\"Hybrid electric\",'Gas Demand Model'!$C$146:$C$149,0),\nMATCH($BH19,'Gas Demand Model'!$E$145:$AH$145,0))","v":2997.0243400638406},{"$f":"INDEX('Gas Demand Model'!$E$146:$AH$149,\nMATCH(\"Reference\",'Gas Demand Model'!$C$146:$C$149,0),\nMATCH($BH19,'Gas Demand Model'!$E$145:$AH$145,0))","v":2400.6088051526594},59.689916292588663,null,2032,10,{"$f":"IF(\nAND($BI19<BJ$7,(BJ$7-$BI19-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF19),\n0)","v":0},{"$f":"IF(\nAND($BI19<BK$7,(BK$7-$BI19-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF19),\n0)","v":0},{"$f":"IF(\nAND($BI19<BL$7,(BL$7-$BI19-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF19),\n0)","v":0},{"$f":"IF(\nAND($BI19<BM$7,(BM$7-$BI19-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF19),\n0)","v":0},{"$f":"IF(\nAND($BI19<BN$7,(BN$7-$BI19-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF19),\n0)","v":0},{"$f":"IF(\nAND($BI19<BO$7,(BO$7-$BI19-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF19),\n0)","v":0},{"$f":"IF(\nAND($BI19<BP$7,(BP$7-$BI19-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF19),\n0)","v":0},{"$f":"IF(\nAND($BI19<BQ$7,(BQ$7-$BI19-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF19),\n0)","v":0},{"$f":"IF(\nAND($BI19<BR$7,(BR$7-$BI19-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF19),\n0)","v":0},{"$f":"IF(\nAND($BI19<BS$7,(BS$7-$BI19-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF19),\n0)","v":0},{"$f":"IF(\nAND($BI19<BT$7,(BT$7-$BI19-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF19),\n0)","v":0},{"$f":"IF(\nAND($BI19<BU$7,(BU$7-$BI19-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF19),\n0)","v":6.3186341317097723},{"$f":"IF(\nAND($BI19<BV$7,(BV$7-$BI19-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF19),\n0)","v":6.3186341317097723},{"$f":"IF(\nAND($BI19<BW$7,(BW$7-$BI19-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF19),\n0)","v":6.3186341317097723},{"$f":"IF(\nAND($BI19<BX$7,(BX$7-$BI19-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF19),\n0)","v":6.3186341317097723},{"$f":"IF(\nAND($BI19<BY$7,(BY$7-$BI19-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF19),\n0)","v":6.3186341317097723},{"$f":"IF(\nAND($BI19<BZ$7,(BZ$7-$BI19-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF19),\n0)","v":6.3186341317097723},{"$f":"IF(\nAND($BI19<CA$7,(CA$7-$BI19-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF19),\n0)","v":6.3186341317097723},{"$f":"IF(\nAND($BI19<CB$7,(CB$7-$BI19-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF19),\n0)","v":6.3186341317097723},{"$f":"IF(\nAND($BI19<CC$7,(CC$7-$BI19-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF19),\n0)","v":6.3186341317097723},{"$f":"IF(\nAND($BI19<CD$7,(CD$7-$BI19-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF19),\n0)","v":6.3186341317097723},{"$f":"IF(\nAND($BI19<CE$7,(CE$7-$BI19-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF19),\n0)","v":6.3186341317097723},{"$f":"IF(\nAND($BI19<CF$7,(CF$7-$BI19-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF19),\n0)","v":6.3186341317097723},{"$f":"IF(\nAND($BI19<CG$7,(CG$7-$BI19-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF19),\n0)","v":6.3186341317097723},{"$f":"IF(\nAND($BI19<CH$7,(CH$7-$BI19-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF19),\n0)","v":6.3186341317097723},{"$f":"IF(\nAND($BI19<CI$7,(CI$7-$BI19-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF19),\n0)","v":6.3186341317097723},{"$f":"IF(\nAND($BI19<CJ$7,(CJ$7-$BI19-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF19),\n0)","v":6.3186341317097723},{"$f":"IF(\nAND($BI19<CK$7,(CK$7-$BI19-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF19),\n0)","v":0},{"$f":"IF(\nAND($BI19<CL$7,(CL$7-$BI19-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF19),\n0)","v":0},{"$f":"IF(\nAND($BI19<CM$7,(CM$7-$BI19-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF19),\n0)","v":0}]
[null,{"$f":"B19*\n((1+'Current Inputs'!$C$94))","v":12682.417945625453},{"$f":"C19*\n((1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(C$7,'Current Inputs'!$B$98:$B$116,0))) + 'Current Inputs'!$C$94)","v":7102.154049550255},{"$f":"D19*\n((1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(D$7,'Current Inputs'!$B$98:$B$116,0))) + 'Current Inputs'!$C$94)","v":6341.2089728127266},null,{"$f":"SUM(C20:D20)*'AC Calcs'!I62 + C20 * (1-'AC Calcs'!I62)","v":11156.835693485822},{"$f":"G19*\n((1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(G$7,'Current Inputs'!$B$98:$B$116,0))) + 'Current Inputs'!$C$94)","v":17121.264226594365},{"$f":"H19*\n((1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(H$7,'Current Inputs'!$B$98:$B$116,0))) + 'Current Inputs'!$C$94)","v":14584.780637469275},{"$f":"I19*\n((1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(I$7,'Current Inputs'!$B$98:$B$116,0))) + 'Current Inputs'!$C$94)","v":7102.154049550255},{"$f":"INDEX('Gas Demand Model'!$E$129:$AH$132,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$129:$C$132,0),\nMATCH($P20,'Gas Demand Model'!$E$128:$AH$128,0))","v":21788.646100240381},{"$f":"INDEX('Gas Demand Model'!$E$129:$AH$132,\nMATCH(\"Electric\",'Gas Demand Model'!$C$129:$C$132,0),\nMATCH($P20,'Gas Demand Model'!$E$128:$AH$128,0))","v":0},{"$f":"INDEX('Gas Demand Model'!$E$129:$AH$132,\nMATCH(\"Hybrid electric\",'Gas Demand Model'!$C$129:$C$132,0),\nMATCH($P20,'Gas Demand Model'!$E$128:$AH$128,0))","v":49694.578157817879},{"$f":"INDEX('Gas Demand Model'!$E$129:$AH$132,\nMATCH(\"Reference\",'Gas Demand Model'!$C$129:$C$132,0),\nMATCH($P20,'Gas Demand Model'!$E$128:$AH$128,0))","v":33280.360437063653},460.19199518796063,null,2033,11,{"$f":"IF(\nAND($Q20<R$7,(R$7-$Q20-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N20),\n0)","v":0},{"$f":"IF(\nAND($Q20<S$7,(S$7-$Q20-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N20),\n0)","v":0},{"$f":"IF(\nAND($Q20<T$7,(T$7-$Q20-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N20),\n0)","v":0},{"$f":"IF(\nAND($Q20<U$7,(U$7-$Q20-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N20),\n0)","v":0},{"$f":"IF(\nAND($Q20<V$7,(V$7-$Q20-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N20),\n0)","v":0},{"$f":"IF(\nAND($Q20<W$7,(W$7-$Q20-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N20),\n0)","v":0},{"$f":"IF(\nAND($Q20<X$7,(X$7-$Q20-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N20),\n0)","v":0},{"$f":"IF(\nAND($Q20<Y$7,(Y$7-$Q20-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N20),\n0)","v":0},{"$f":"IF(\nAND($Q20<Z$7,(Z$7-$Q20-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N20),\n0)","v":0},{"$f":"IF(\nAND($Q20<AA$7,(AA$7-$Q20-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N20),\n0)","v":0},{"$f":"IF(\nAND($Q20<AB$7,(AB$7-$Q20-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N20),\n0)","v":0},{"$f":"IF(\nAND($Q20<AC$7,(AC$7-$Q20-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N20),\n0)","v":0},{"$f":"IF(\nAND($Q20<AD$7,(AD$7-$Q20-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N20),\n0)","v":48.714842113043964},{"$f":"IF(\nAND($Q20<AE$7,(AE$7-$Q20-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N20),\n0)","v":48.714842113043964},{"$f":"IF(\nAND($Q20<AF$7,(AF$7-$Q20-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N20),\n0)","v":48.714842113043964},{"$f":"IF(\nAND($Q20<AG$7,(AG$7-$Q20-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N20),\n0)","v":48.714842113043964},{"$f":"IF(\nAND($Q20<AH$7,(AH$7-$Q20-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N20),\n0)","v":48.714842113043964},{"$f":"IF(\nAND($Q20<AI$7,(AI$7-$Q20-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N20),\n0)","v":48.714842113043964},{"$f":"IF(\nAND($Q20<AJ$7,(AJ$7-$Q20-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N20),\n0)","v":48.714842113043964},{"$f":"IF(\nAND($Q20<AK$7,(AK$7-$Q20-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N20),\n0)","v":48.714842113043964},{"$f":"IF(\nAND($Q20<AL$7,(AL$7-$Q20-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N20),\n0)","v":48.714842113043964},{"$f":"IF(\nAND($Q20<AM$7,(AM$7-$Q20-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N20),\n0)","v":48.714842113043964},{"$f":"IF(\nAND($Q20<AN$7,(AN$7-$Q20-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N20),\n0)","v":48.714842113043964},{"$f":"IF(\nAND($Q20<AO$7,(AO$7-$Q20-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N20),\n0)","v":48.714842113043964},{"$f":"IF(\nAND($Q20<AP$7,(AP$7-$Q20-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N20),\n0)","v":48.714842113043964},{"$f":"IF(\nAND($Q20<AQ$7,(AQ$7-$Q20-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N20),\n0)","v":48.714842113043964},{"$f":"IF(\nAND($Q20<AR$7,(AR$7-$Q20-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N20),\n0)","v":48.714842113043964},{"$f":"IF(\nAND($Q20<AS$7,(AS$7-$Q20-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N20),\n0)","v":48.714842113043964},{"$f":"IF(\nAND($Q20<AT$7,(AT$7-$Q20-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N20),\n0)","v":0},{"$f":"IF(\nAND($Q20<AU$7,(AU$7-$Q20-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N20),\n0)","v":0},null,null,{"$f":"AX19*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AX$7,'Current Inputs'!$B$98:$B$116,0)))","v":24000},{"$f":"AY19*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AY$7,'Current Inputs'!$B$98:$B$116,0)))","v":38500},{"$f":"AZ19*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AZ$7,'Current Inputs'!$B$98:$B$116,0)))","v":33000},{"$f":"BA19*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(BA$7,'Current Inputs'!$B$98:$B$116,0)))","v":16610},{"$f":"INDEX('Gas Demand Model'!$E$146:$AH$149,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$146:$C$149,0),\nMATCH($BH20,'Gas Demand Model'!$E$145:$AH$145,0))","v":1410.8056114030194},{"$f":"INDEX('Gas Demand Model'!$E$146:$AH$149,\nMATCH(\"Electric\",'Gas Demand Model'!$C$146:$C$149,0),\nMATCH($BH20,'Gas Demand Model'!$E$145:$AH$145,0))","v":0},{"$f":"INDEX('Gas Demand Model'!$E$146:$AH$149,\nMATCH(\"Hybrid electric\",'Gas Demand Model'!$C$146:$C$149,0),\nMATCH($BH20,'Gas Demand Model'!$E$145:$AH$145,0))","v":3242.8507515307206},{"$f":"INDEX('Gas Demand Model'!$E$146:$AH$149,\nMATCH(\"Reference\",'Gas Demand Model'!$C$146:$C$149,0),\nMATCH($BH20,'Gas Demand Model'!$E$145:$AH$145,0))","v":2230.2731226952942},63.576177285856829,null,2033,11,{"$f":"IF(\nAND($BI20<BJ$7,(BJ$7-$BI20-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF20),\n0)","v":0},{"$f":"IF(\nAND($BI20<BK$7,(BK$7-$BI20-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF20),\n0)","v":0},{"$f":"IF(\nAND($BI20<BL$7,(BL$7-$BI20-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF20),\n0)","v":0},{"$f":"IF(\nAND($BI20<BM$7,(BM$7-$BI20-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF20),\n0)","v":0},{"$f":"IF(\nAND($BI20<BN$7,(BN$7-$BI20-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF20),\n0)","v":0},{"$f":"IF(\nAND($BI20<BO$7,(BO$7-$BI20-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF20),\n0)","v":0},{"$f":"IF(\nAND($BI20<BP$7,(BP$7-$BI20-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF20),\n0)","v":0},{"$f":"IF(\nAND($BI20<BQ$7,(BQ$7-$BI20-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF20),\n0)","v":0},{"$f":"IF(\nAND($BI20<BR$7,(BR$7-$BI20-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF20),\n0)","v":0},{"$f":"IF(\nAND($BI20<BS$7,(BS$7-$BI20-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF20),\n0)","v":0},{"$f":"IF(\nAND($BI20<BT$7,(BT$7-$BI20-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF20),\n0)","v":0},{"$f":"IF(\nAND($BI20<BU$7,(BU$7-$BI20-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF20),\n0)","v":0},{"$f":"IF(\nAND($BI20<BV$7,(BV$7-$BI20-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF20),\n0)","v":6.7300245789073916},{"$f":"IF(\nAND($BI20<BW$7,(BW$7-$BI20-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF20),\n0)","v":6.7300245789073916},{"$f":"IF(\nAND($BI20<BX$7,(BX$7-$BI20-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF20),\n0)","v":6.7300245789073916},{"$f":"IF(\nAND($BI20<BY$7,(BY$7-$BI20-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF20),\n0)","v":6.7300245789073916},{"$f":"IF(\nAND($BI20<BZ$7,(BZ$7-$BI20-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF20),\n0)","v":6.7300245789073916},{"$f":"IF(\nAND($BI20<CA$7,(CA$7-$BI20-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF20),\n0)","v":6.7300245789073916},{"$f":"IF(\nAND($BI20<CB$7,(CB$7-$BI20-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF20),\n0)","v":6.7300245789073916},{"$f":"IF(\nAND($BI20<CC$7,(CC$7-$BI20-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF20),\n0)","v":6.7300245789073916},{"$f":"IF(\nAND($BI20<CD$7,(CD$7-$BI20-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF20),\n0)","v":6.7300245789073916},{"$f":"IF(\nAND($BI20<CE$7,(CE$7-$BI20-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF20),\n0)","v":6.7300245789073916},{"$f":"IF(\nAND($BI20<CF$7,(CF$7-$BI20-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF20),\n0)","v":6.7300245789073916},{"$f":"IF(\nAND($BI20<CG$7,(CG$7-$BI20-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF20),\n0)","v":6.7300245789073916},{"$f":"IF(\nAND($BI20<CH$7,(CH$7-$BI20-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF20),\n0)","v":6.7300245789073916},{"$f":"IF(\nAND($BI20<CI$7,(CI$7-$BI20-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF20),\n0)","v":6.7300245789073916},{"$f":"IF(\nAND($BI20<CJ$7,(CJ$7-$BI20-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF20),\n0)","v":6.7300245789073916},{"$f":"IF(\nAND($BI20<CK$7,(CK$7-$BI20-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF20),\n0)","v":6.7300245789073916},{"$f":"IF(\nAND($BI20<CL$7,(CL$7-$BI20-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF20),\n0)","v":0},{"$f":"IF(\nAND($BI20<CM$7,(CM$7-$BI20-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF20),\n0)","v":0}]
[null,{"$f":"B20*\n((1+'Current Inputs'!$C$94))","v":12936.066304537962},{"$f":"C20*\n((1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(C$7,'Current Inputs'!$B$98:$B$116,0))) + 'Current Inputs'!$C$94)","v":7244.1971305412599},{"$f":"D20*\n((1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(D$7,'Current Inputs'!$B$98:$B$116,0))) + 'Current Inputs'!$C$94)","v":6468.0331522689812},null,{"$f":"SUM(C21:D21)*'AC Calcs'!I63 + C21 * (1-'AC Calcs'!I63)","v":11476.421088560684},{"$f":"G20*\n((1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(G$7,'Current Inputs'!$B$98:$B$116,0))) + 'Current Inputs'!$C$94)","v":17463.689511126253},{"$f":"H20*\n((1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(H$7,'Current Inputs'!$B$98:$B$116,0))) + 'Current Inputs'!$C$94)","v":14876.47625021866},{"$f":"I20*\n((1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(I$7,'Current Inputs'!$B$98:$B$116,0))) + 'Current Inputs'!$C$94)","v":7244.1971305412599},{"$f":"INDEX('Gas Demand Model'!$E$129:$AH$132,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$129:$C$132,0),\nMATCH($P21,'Gas Demand Model'!$E$128:$AH$128,0))","v":21374.946400550885},{"$f":"INDEX('Gas Demand Model'!$E$129:$AH$132,\nMATCH(\"Electric\",'Gas Demand Model'!$C$129:$C$132,0),\nMATCH($P21,'Gas Demand Model'!$E$128:$AH$128,0))","v":0},{"$f":"INDEX('Gas Demand Model'!$E$129:$AH$132,\nMATCH(\"Hybrid electric\",'Gas Demand Model'!$C$129:$C$132,0),\nMATCH($P21,'Gas Demand Model'!$E$128:$AH$128,0))","v":54086.92751884021},{"$f":"INDEX('Gas Demand Model'!$E$129:$AH$132,\nMATCH(\"Reference\",'Gas Demand Model'!$C$129:$C$132,0),\nMATCH($P21,'Gas Demand Model'!$E$128:$AH$128,0))","v":30851.548502993541},503.27008780734172,null,2034,12,{"$f":"IF(\nAND($Q21<R$7,(R$7-$Q21-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N21),\n0)","v":0},{"$f":"IF(\nAND($Q21<S$7,(S$7-$Q21-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N21),\n0)","v":0},{"$f":"IF(\nAND($Q21<T$7,(T$7-$Q21-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N21),\n0)","v":0},{"$f":"IF(\nAND($Q21<U$7,(U$7-$Q21-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N21),\n0)","v":0},{"$f":"IF(\nAND($Q21<V$7,(V$7-$Q21-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N21),\n0)","v":0},{"$f":"IF(\nAND($Q21<W$7,(W$7-$Q21-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N21),\n0)","v":0},{"$f":"IF(\nAND($Q21<X$7,(X$7-$Q21-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N21),\n0)","v":0},{"$f":"IF(\nAND($Q21<Y$7,(Y$7-$Q21-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N21),\n0)","v":0},{"$f":"IF(\nAND($Q21<Z$7,(Z$7-$Q21-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N21),\n0)","v":0},{"$f":"IF(\nAND($Q21<AA$7,(AA$7-$Q21-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N21),\n0)","v":0},{"$f":"IF(\nAND($Q21<AB$7,(AB$7-$Q21-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N21),\n0)","v":0},{"$f":"IF(\nAND($Q21<AC$7,(AC$7-$Q21-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N21),\n0)","v":0},{"$f":"IF(\nAND($Q21<AD$7,(AD$7-$Q21-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N21),\n0)","v":0},{"$f":"IF(\nAND($Q21<AE$7,(AE$7-$Q21-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N21),\n0)","v":53.27498766626487},{"$f":"IF(\nAND($Q21<AF$7,(AF$7-$Q21-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N21),\n0)","v":53.27498766626487},{"$f":"IF(\nAND($Q21<AG$7,(AG$7-$Q21-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N21),\n0)","v":53.27498766626487},{"$f":"IF(\nAND($Q21<AH$7,(AH$7-$Q21-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N21),\n0)","v":53.27498766626487},{"$f":"IF(\nAND($Q21<AI$7,(AI$7-$Q21-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N21),\n0)","v":53.27498766626487},{"$f":"IF(\nAND($Q21<AJ$7,(AJ$7-$Q21-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N21),\n0)","v":53.27498766626487},{"$f":"IF(\nAND($Q21<AK$7,(AK$7-$Q21-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N21),\n0)","v":53.27498766626487},{"$f":"IF(\nAND($Q21<AL$7,(AL$7-$Q21-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N21),\n0)","v":53.27498766626487},{"$f":"IF(\nAND($Q21<AM$7,(AM$7-$Q21-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N21),\n0)","v":53.27498766626487},{"$f":"IF(\nAND($Q21<AN$7,(AN$7-$Q21-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N21),\n0)","v":53.27498766626487},{"$f":"IF(\nAND($Q21<AO$7,(AO$7-$Q21-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N21),\n0)","v":53.27498766626487},{"$f":"IF(\nAND($Q21<AP$7,(AP$7-$Q21-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N21),\n0)","v":53.27498766626487},{"$f":"IF(\nAND($Q21<AQ$7,(AQ$7-$Q21-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N21),\n0)","v":53.27498766626487},{"$f":"IF(\nAND($Q21<AR$7,(AR$7-$Q21-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N21),\n0)","v":53.27498766626487},{"$f":"IF(\nAND($Q21<AS$7,(AS$7-$Q21-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N21),\n0)","v":53.27498766626487},{"$f":"IF(\nAND($Q21<AT$7,(AT$7-$Q21-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N21),\n0)","v":53.27498766626487},{"$f":"IF(\nAND($Q21<AU$7,(AU$7-$Q21-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N21),\n0)","v":0},null,null,{"$f":"AX20*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AX$7,'Current Inputs'!$B$98:$B$116,0)))","v":24000},{"$f":"AY20*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AY$7,'Current Inputs'!$B$98:$B$116,0)))","v":38500},{"$f":"AZ20*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AZ$7,'Current Inputs'!$B$98:$B$116,0)))","v":33000},{"$f":"BA20*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(BA$7,'Current Inputs'!$B$98:$B$116,0)))","v":16610},{"$f":"INDEX('Gas Demand Model'!$E$146:$AH$149,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$146:$C$149,0),\nMATCH($BH21,'Gas Demand Model'!$E$145:$AH$145,0))","v":1372.2256704230767},{"$f":"INDEX('Gas Demand Model'!$E$146:$AH$149,\nMATCH(\"Electric\",'Gas Demand Model'!$C$146:$C$149,0),\nMATCH($BH21,'Gas Demand Model'!$E$145:$AH$145,0))","v":0},{"$f":"INDEX('Gas Demand Model'!$E$146:$AH$149,\nMATCH(\"Hybrid electric\",'Gas Demand Model'!$C$146:$C$149,0),\nMATCH($BH21,'Gas Demand Model'!$E$145:$AH$145,0))","v":3507.4298032849547},{"$f":"INDEX('Gas Demand Model'!$E$146:$AH$149,\nMATCH(\"Reference\",'Gas Demand Model'!$C$146:$C$149,0),\nMATCH($BH21,'Gas Demand Model'!$E$145:$AH$145,0))","v":2057.4887928643129},67.627522180266965,null,2034,12,{"$f":"IF(\nAND($BI21<BJ$7,(BJ$7-$BI21-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF21),\n0)","v":0},{"$f":"IF(\nAND($BI21<BK$7,(BK$7-$BI21-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF21),\n0)","v":0},{"$f":"IF(\nAND($BI21<BL$7,(BL$7-$BI21-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF21),\n0)","v":0},{"$f":"IF(\nAND($BI21<BM$7,(BM$7-$BI21-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF21),\n0)","v":0},{"$f":"IF(\nAND($BI21<BN$7,(BN$7-$BI21-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF21),\n0)","v":0},{"$f":"IF(\nAND($BI21<BO$7,(BO$7-$BI21-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF21),\n0)","v":0},{"$f":"IF(\nAND($BI21<BP$7,(BP$7-$BI21-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF21),\n0)","v":0},{"$f":"IF(\nAND($BI21<BQ$7,(BQ$7-$BI21-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF21),\n0)","v":0},{"$f":"IF(\nAND($BI21<BR$7,(BR$7-$BI21-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF21),\n0)","v":0},{"$f":"IF(\nAND($BI21<BS$7,(BS$7-$BI21-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF21),\n0)","v":0},{"$f":"IF(\nAND($BI21<BT$7,(BT$7-$BI21-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF21),\n0)","v":0},{"$f":"IF(\nAND($BI21<BU$7,(BU$7-$BI21-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF21),\n0)","v":0},{"$f":"IF(\nAND($BI21<BV$7,(BV$7-$BI21-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF21),\n0)","v":0},{"$f":"IF(\nAND($BI21<BW$7,(BW$7-$BI21-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF21),\n0)","v":7.1588904195573724},{"$f":"IF(\nAND($BI21<BX$7,(BX$7-$BI21-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF21),\n0)","v":7.1588904195573724},{"$f":"IF(\nAND($BI21<BY$7,(BY$7-$BI21-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF21),\n0)","v":7.1588904195573724},{"$f":"IF(\nAND($BI21<BZ$7,(BZ$7-$BI21-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF21),\n0)","v":7.1588904195573724},{"$f":"IF(\nAND($BI21<CA$7,(CA$7-$BI21-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF21),\n0)","v":7.1588904195573724},{"$f":"IF(\nAND($BI21<CB$7,(CB$7-$BI21-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF21),\n0)","v":7.1588904195573724},{"$f":"IF(\nAND($BI21<CC$7,(CC$7-$BI21-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF21),\n0)","v":7.1588904195573724},{"$f":"IF(\nAND($BI21<CD$7,(CD$7-$BI21-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF21),\n0)","v":7.1588904195573724},{"$f":"IF(\nAND($BI21<CE$7,(CE$7-$BI21-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF21),\n0)","v":7.1588904195573724},{"$f":"IF(\nAND($BI21<CF$7,(CF$7-$BI21-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF21),\n0)","v":7.1588904195573724},{"$f":"IF(\nAND($BI21<CG$7,(CG$7-$BI21-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF21),\n0)","v":7.1588904195573724},{"$f":"IF(\nAND($BI21<CH$7,(CH$7-$BI21-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF21),\n0)","v":7.1588904195573724},{"$f":"IF(\nAND($BI21<CI$7,(CI$7-$BI21-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF21),\n0)","v":7.1588904195573724},{"$f":"IF(\nAND($BI21<CJ$7,(CJ$7-$BI21-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF21),\n0)","v":7.1588904195573724},{"$f":"IF(\nAND($BI21<CK$7,(CK$7-$BI21-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF21),\n0)","v":7.1588904195573724},{"$f":"IF(\nAND($BI21<CL$7,(CL$7-$BI21-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF21),\n0)","v":7.1588904195573724},{"$f":"IF(\nAND($BI21<CM$7,(CM$7-$BI21-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF21),\n0)","v":0}]
[null,{"$f":"B21*\n((1+'Current Inputs'!$C$94))","v":13194.787630628722},{"$f":"C21*\n((1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(C$7,'Current Inputs'!$B$98:$B$116,0))) + 'Current Inputs'!$C$94)","v":7389.0810731520851},{"$f":"D21*\n((1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(D$7,'Current Inputs'!$B$98:$B$116,0))) + 'Current Inputs'!$C$94)","v":6597.3938153143608},null,{"$f":"SUM(C22:D22)*'AC Calcs'!I64 + C22 * (1-'AC Calcs'!I64)","v":11802.985712255248},{"$f":"G21*\n((1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(G$7,'Current Inputs'!$B$98:$B$116,0))) + 'Current Inputs'!$C$94)","v":17812.96330134878},{"$f":"H21*\n((1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(H$7,'Current Inputs'!$B$98:$B$116,0))) + 'Current Inputs'!$C$94)","v":15174.005775223033},{"$f":"I21*\n((1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(I$7,'Current Inputs'!$B$98:$B$116,0))) + 'Current Inputs'!$C$94)","v":7389.0810731520851},{"$f":"INDEX('Gas Demand Model'!$E$129:$AH$132,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$129:$C$132,0),\nMATCH($P22,'Gas Demand Model'!$E$128:$AH$128,0))","v":20757.902875876753},{"$f":"INDEX('Gas Demand Model'!$E$129:$AH$132,\nMATCH(\"Electric\",'Gas Demand Model'!$C$129:$C$132,0),\nMATCH($P22,'Gas Demand Model'!$E$128:$AH$128,0))","v":0},{"$f":"INDEX('Gas Demand Model'!$E$129:$AH$132,\nMATCH(\"Hybrid electric\",'Gas Demand Model'!$C$129:$C$132,0),\nMATCH($P22,'Gas Demand Model'!$E$128:$AH$128,0))","v":59642.544873827384},{"$f":"INDEX('Gas Demand Model'!$E$129:$AH$132,\nMATCH(\"Reference\",'Gas Demand Model'!$C$129:$C$132,0),\nMATCH($P22,'Gas Demand Model'!$E$128:$AH$128,0))","v":28360.233364615335},555.9361246845192,null,2035,13,{"$f":"IF(\nAND($Q22<R$7,(R$7-$Q22-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N22),\n0)","v":0},{"$f":"IF(\nAND($Q22<S$7,(S$7-$Q22-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N22),\n0)","v":0},{"$f":"IF(\nAND($Q22<T$7,(T$7-$Q22-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N22),\n0)","v":0},{"$f":"IF(\nAND($Q22<U$7,(U$7-$Q22-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N22),\n0)","v":0},{"$f":"IF(\nAND($Q22<V$7,(V$7-$Q22-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N22),\n0)","v":0},{"$f":"IF(\nAND($Q22<W$7,(W$7-$Q22-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N22),\n0)","v":0},{"$f":"IF(\nAND($Q22<X$7,(X$7-$Q22-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N22),\n0)","v":0},{"$f":"IF(\nAND($Q22<Y$7,(Y$7-$Q22-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N22),\n0)","v":0},{"$f":"IF(\nAND($Q22<Z$7,(Z$7-$Q22-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N22),\n0)","v":0},{"$f":"IF(\nAND($Q22<AA$7,(AA$7-$Q22-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N22),\n0)","v":0},{"$f":"IF(\nAND($Q22<AB$7,(AB$7-$Q22-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N22),\n0)","v":0},{"$f":"IF(\nAND($Q22<AC$7,(AC$7-$Q22-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N22),\n0)","v":0},{"$f":"IF(\nAND($Q22<AD$7,(AD$7-$Q22-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N22),\n0)","v":0},{"$f":"IF(\nAND($Q22<AE$7,(AE$7-$Q22-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N22),\n0)","v":0},{"$f":"IF(\nAND($Q22<AF$7,(AF$7-$Q22-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N22),\n0)","v":58.850090445146428},{"$f":"IF(\nAND($Q22<AG$7,(AG$7-$Q22-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N22),\n0)","v":58.850090445146428},{"$f":"IF(\nAND($Q22<AH$7,(AH$7-$Q22-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N22),\n0)","v":58.850090445146428},{"$f":"IF(\nAND($Q22<AI$7,(AI$7-$Q22-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N22),\n0)","v":58.850090445146428},{"$f":"IF(\nAND($Q22<AJ$7,(AJ$7-$Q22-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N22),\n0)","v":58.850090445146428},{"$f":"IF(\nAND($Q22<AK$7,(AK$7-$Q22-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N22),\n0)","v":58.850090445146428},{"$f":"IF(\nAND($Q22<AL$7,(AL$7-$Q22-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N22),\n0)","v":58.850090445146428},{"$f":"IF(\nAND($Q22<AM$7,(AM$7-$Q22-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N22),\n0)","v":58.850090445146428},{"$f":"IF(\nAND($Q22<AN$7,(AN$7-$Q22-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N22),\n0)","v":58.850090445146428},{"$f":"IF(\nAND($Q22<AO$7,(AO$7-$Q22-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N22),\n0)","v":58.850090445146428},{"$f":"IF(\nAND($Q22<AP$7,(AP$7-$Q22-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N22),\n0)","v":58.850090445146428},{"$f":"IF(\nAND($Q22<AQ$7,(AQ$7-$Q22-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N22),\n0)","v":58.850090445146428},{"$f":"IF(\nAND($Q22<AR$7,(AR$7-$Q22-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N22),\n0)","v":58.850090445146428},{"$f":"IF(\nAND($Q22<AS$7,(AS$7-$Q22-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N22),\n0)","v":58.850090445146428},{"$f":"IF(\nAND($Q22<AT$7,(AT$7-$Q22-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N22),\n0)","v":58.850090445146428},{"$f":"IF(\nAND($Q22<AU$7,(AU$7-$Q22-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N22),\n0)","v":58.850090445146428},null,null,{"$f":"AX21*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AX$7,'Current Inputs'!$B$98:$B$116,0)))","v":24000},{"$f":"AY21*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AY$7,'Current Inputs'!$B$98:$B$116,0)))","v":38500},{"$f":"AZ21*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AZ$7,'Current Inputs'!$B$98:$B$116,0)))","v":33000},{"$f":"BA21*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(BA$7,'Current Inputs'!$B$98:$B$116,0)))","v":16610},{"$f":"INDEX('Gas Demand Model'!$E$146:$AH$149,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$146:$C$149,0),\nMATCH($BH22,'Gas Demand Model'!$E$145:$AH$145,0))","v":1321.7881595912909},{"$f":"INDEX('Gas Demand Model'!$E$146:$AH$149,\nMATCH(\"Electric\",'Gas Demand Model'!$C$146:$C$149,0),\nMATCH($BH22,'Gas Demand Model'!$E$145:$AH$145,0))","v":0},{"$f":"INDEX('Gas Demand Model'!$E$146:$AH$149,\nMATCH(\"Hybrid electric\",'Gas Demand Model'!$C$146:$C$149,0),\nMATCH($BH22,'Gas Demand Model'!$E$145:$AH$145,0))","v":3847.1334767601666},{"$f":"INDEX('Gas Demand Model'!$E$146:$AH$149,\nMATCH(\"Reference\",'Gas Demand Model'!$C$146:$C$149,0),\nMATCH($BH22,'Gas Demand Model'!$E$145:$AH$145,0))","v":1882.1236564118747},72.822532183478785,null,2035,13,{"$f":"IF(\nAND($BI22<BJ$7,(BJ$7-$BI22-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF22),\n0)","v":0},{"$f":"IF(\nAND($BI22<BK$7,(BK$7-$BI22-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF22),\n0)","v":0},{"$f":"IF(\nAND($BI22<BL$7,(BL$7-$BI22-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF22),\n0)","v":0},{"$f":"IF(\nAND($BI22<BM$7,(BM$7-$BI22-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF22),\n0)","v":0},{"$f":"IF(\nAND($BI22<BN$7,(BN$7-$BI22-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF22),\n0)","v":0},{"$f":"IF(\nAND($BI22<BO$7,(BO$7-$BI22-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF22),\n0)","v":0},{"$f":"IF(\nAND($BI22<BP$7,(BP$7-$BI22-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF22),\n0)","v":0},{"$f":"IF(\nAND($BI22<BQ$7,(BQ$7-$BI22-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF22),\n0)","v":0},{"$f":"IF(\nAND($BI22<BR$7,(BR$7-$BI22-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF22),\n0)","v":0},{"$f":"IF(\nAND($BI22<BS$7,(BS$7-$BI22-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF22),\n0)","v":0},{"$f":"IF(\nAND($BI22<BT$7,(BT$7-$BI22-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF22),\n0)","v":0},{"$f":"IF(\nAND($BI22<BU$7,(BU$7-$BI22-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF22),\n0)","v":0},{"$f":"IF(\nAND($BI22<BV$7,(BV$7-$BI22-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF22),\n0)","v":0},{"$f":"IF(\nAND($BI22<BW$7,(BW$7-$BI22-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF22),\n0)","v":0},{"$f":"IF(\nAND($BI22<BX$7,(BX$7-$BI22-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF22),\n0)","v":7.7088219584116766},{"$f":"IF(\nAND($BI22<BY$7,(BY$7-$BI22-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF22),\n0)","v":7.7088219584116766},{"$f":"IF(\nAND($BI22<BZ$7,(BZ$7-$BI22-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF22),\n0)","v":7.7088219584116766},{"$f":"IF(\nAND($BI22<CA$7,(CA$7-$BI22-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF22),\n0)","v":7.7088219584116766},{"$f":"IF(\nAND($BI22<CB$7,(CB$7-$BI22-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF22),\n0)","v":7.7088219584116766},{"$f":"IF(\nAND($BI22<CC$7,(CC$7-$BI22-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF22),\n0)","v":7.7088219584116766},{"$f":"IF(\nAND($BI22<CD$7,(CD$7-$BI22-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF22),\n0)","v":7.7088219584116766},{"$f":"IF(\nAND($BI22<CE$7,(CE$7-$BI22-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF22),\n0)","v":7.7088219584116766},{"$f":"IF(\nAND($BI22<CF$7,(CF$7-$BI22-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF22),\n0)","v":7.7088219584116766},{"$f":"IF(\nAND($BI22<CG$7,(CG$7-$BI22-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF22),\n0)","v":7.7088219584116766},{"$f":"IF(\nAND($BI22<CH$7,(CH$7-$BI22-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF22),\n0)","v":7.7088219584116766},{"$f":"IF(\nAND($BI22<CI$7,(CI$7-$BI22-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF22),\n0)","v":7.7088219584116766},{"$f":"IF(\nAND($BI22<CJ$7,(CJ$7-$BI22-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF22),\n0)","v":7.7088219584116766},{"$f":"IF(\nAND($BI22<CK$7,(CK$7-$BI22-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF22),\n0)","v":7.7088219584116766},{"$f":"IF(\nAND($BI22<CL$7,(CL$7-$BI22-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF22),\n0)","v":7.7088219584116766},{"$f":"IF(\nAND($BI22<CM$7,(CM$7-$BI22-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF22),\n0)","v":7.7088219584116766}]
[null,{"$f":"B22*\n((1+'Current Inputs'!$C$94))","v":13458.683383241296},{"$f":"C22*\n((1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(C$7,'Current Inputs'!$B$98:$B$116,0))) + 'Current Inputs'!$C$94)","v":7536.8626946151271},{"$f":"D22*\n((1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(D$7,'Current Inputs'!$B$98:$B$116,0))) + 'Current Inputs'!$C$94)","v":6729.3416916206479},null,{"$f":"SUM(C23:D23)*'AC Calcs'!I65 + C23 * (1-'AC Calcs'!I65)","v":12136.593791926101},{"$f":"G22*\n((1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(G$7,'Current Inputs'!$B$98:$B$116,0))) + 'Current Inputs'!$C$94)","v":18169.222567375757},{"$f":"H22*\n((1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(H$7,'Current Inputs'!$B$98:$B$116,0))) + 'Current Inputs'!$C$94)","v":15477.485890727494},{"$f":"I22*\n((1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(I$7,'Current Inputs'!$B$98:$B$116,0))) + 'Current Inputs'!$C$94)","v":7536.8626946151271},{"$f":"INDEX('Gas Demand Model'!$E$129:$AH$132,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$129:$C$132,0),\nMATCH($P23,'Gas Demand Model'!$E$128:$AH$128,0))","v":19715.350123084179},{"$f":"INDEX('Gas Demand Model'!$E$129:$AH$132,\nMATCH(\"Electric\",'Gas Demand Model'!$C$129:$C$132,0),\nMATCH($P23,'Gas Demand Model'!$E$128:$AH$128,0))","v":0},{"$f":"INDEX('Gas Demand Model'!$E$129:$AH$132,\nMATCH(\"Hybrid electric\",'Gas Demand Model'!$C$129:$C$132,0),\nMATCH($P23,'Gas Demand Model'!$E$128:$AH$128,0))","v":66978.189611367561},{"$f":"INDEX('Gas Demand Model'!$E$129:$AH$132,\nMATCH(\"Reference\",'Gas Demand Model'!$C$129:$C$132,0),\nMATCH($P23,'Gas Demand Model'!$E$128:$AH$128,0))","v":25748.326211637028},622.53387511716153,null,2036,14,{"$f":"IF(\nAND($Q23<R$7,(R$7-$Q23-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N23),\n0)","v":0},{"$f":"IF(\nAND($Q23<S$7,(S$7-$Q23-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N23),\n0)","v":0},{"$f":"IF(\nAND($Q23<T$7,(T$7-$Q23-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N23),\n0)","v":0},{"$f":"IF(\nAND($Q23<U$7,(U$7-$Q23-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N23),\n0)","v":0},{"$f":"IF(\nAND($Q23<V$7,(V$7-$Q23-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N23),\n0)","v":0},{"$f":"IF(\nAND($Q23<W$7,(W$7-$Q23-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N23),\n0)","v":0},{"$f":"IF(\nAND($Q23<X$7,(X$7-$Q23-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N23),\n0)","v":0},{"$f":"IF(\nAND($Q23<Y$7,(Y$7-$Q23-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N23),\n0)","v":0},{"$f":"IF(\nAND($Q23<Z$7,(Z$7-$Q23-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N23),\n0)","v":0},{"$f":"IF(\nAND($Q23<AA$7,(AA$7-$Q23-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N23),\n0)","v":0},{"$f":"IF(\nAND($Q23<AB$7,(AB$7-$Q23-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N23),\n0)","v":0},{"$f":"IF(\nAND($Q23<AC$7,(AC$7-$Q23-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N23),\n0)","v":0},{"$f":"IF(\nAND($Q23<AD$7,(AD$7-$Q23-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N23),\n0)","v":0},{"$f":"IF(\nAND($Q23<AE$7,(AE$7-$Q23-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N23),\n0)","v":0},{"$f":"IF(\nAND($Q23<AF$7,(AF$7-$Q23-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N23),\n0)","v":0},{"$f":"IF(\nAND($Q23<AG$7,(AG$7-$Q23-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N23),\n0)","v":65.899971649805323},{"$f":"IF(\nAND($Q23<AH$7,(AH$7-$Q23-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N23),\n0)","v":65.899971649805323},{"$f":"IF(\nAND($Q23<AI$7,(AI$7-$Q23-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N23),\n0)","v":65.899971649805323},{"$f":"IF(\nAND($Q23<AJ$7,(AJ$7-$Q23-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N23),\n0)","v":65.899971649805323},{"$f":"IF(\nAND($Q23<AK$7,(AK$7-$Q23-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N23),\n0)","v":65.899971649805323},{"$f":"IF(\nAND($Q23<AL$7,(AL$7-$Q23-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N23),\n0)","v":65.899971649805323},{"$f":"IF(\nAND($Q23<AM$7,(AM$7-$Q23-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N23),\n0)","v":65.899971649805323},{"$f":"IF(\nAND($Q23<AN$7,(AN$7-$Q23-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N23),\n0)","v":65.899971649805323},{"$f":"IF(\nAND($Q23<AO$7,(AO$7-$Q23-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N23),\n0)","v":65.899971649805323},{"$f":"IF(\nAND($Q23<AP$7,(AP$7-$Q23-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N23),\n0)","v":65.899971649805323},{"$f":"IF(\nAND($Q23<AQ$7,(AQ$7-$Q23-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N23),\n0)","v":65.899971649805323},{"$f":"IF(\nAND($Q23<AR$7,(AR$7-$Q23-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N23),\n0)","v":65.899971649805323},{"$f":"IF(\nAND($Q23<AS$7,(AS$7-$Q23-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N23),\n0)","v":65.899971649805323},{"$f":"IF(\nAND($Q23<AT$7,(AT$7-$Q23-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N23),\n0)","v":65.899971649805323},{"$f":"IF(\nAND($Q23<AU$7,(AU$7-$Q23-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N23),\n0)","v":65.899971649805323},null,null,{"$f":"AX22*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AX$7,'Current Inputs'!$B$98:$B$116,0)))","v":24000},{"$f":"AY22*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AY$7,'Current Inputs'!$B$98:$B$116,0)))","v":38500},{"$f":"AZ22*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AZ$7,'Current Inputs'!$B$98:$B$116,0)))","v":33000},{"$f":"BA22*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(BA$7,'Current Inputs'!$B$98:$B$116,0)))","v":16610},{"$f":"INDEX('Gas Demand Model'!$E$146:$AH$149,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$146:$C$149,0),\nMATCH($BH23,'Gas Demand Model'!$E$145:$AH$145,0))","v":1246.2172914616356},{"$f":"INDEX('Gas Demand Model'!$E$146:$AH$149,\nMATCH(\"Electric\",'Gas Demand Model'!$C$146:$C$149,0),\nMATCH($BH23,'Gas Demand Model'!$E$145:$AH$145,0))","v":0},{"$f":"INDEX('Gas Demand Model'!$E$146:$AH$149,\nMATCH(\"Hybrid electric\",'Gas Demand Model'!$C$146:$C$149,0),\nMATCH($BH23,'Gas Demand Model'!$E$145:$AH$145,0))","v":4303.9182108587902},{"$f":"INDEX('Gas Demand Model'!$E$146:$AH$149,\nMATCH(\"Reference\",'Gas Demand Model'!$C$146:$C$149,0),\nMATCH($BH23,'Gas Demand Model'!$E$145:$AH$145,0))","v":1700.5443282183328},79.750765259877056,null,2036,14,{"$f":"IF(\nAND($BI23<BJ$7,(BJ$7-$BI23-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF23),\n0)","v":0},{"$f":"IF(\nAND($BI23<BK$7,(BK$7-$BI23-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF23),\n0)","v":0},{"$f":"IF(\nAND($BI23<BL$7,(BL$7-$BI23-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF23),\n0)","v":0},{"$f":"IF(\nAND($BI23<BM$7,(BM$7-$BI23-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF23),\n0)","v":0},{"$f":"IF(\nAND($BI23<BN$7,(BN$7-$BI23-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF23),\n0)","v":0},{"$f":"IF(\nAND($BI23<BO$7,(BO$7-$BI23-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF23),\n0)","v":0},{"$f":"IF(\nAND($BI23<BP$7,(BP$7-$BI23-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF23),\n0)","v":0},{"$f":"IF(\nAND($BI23<BQ$7,(BQ$7-$BI23-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF23),\n0)","v":0},{"$f":"IF(\nAND($BI23<BR$7,(BR$7-$BI23-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF23),\n0)","v":0},{"$f":"IF(\nAND($BI23<BS$7,(BS$7-$BI23-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF23),\n0)","v":0},{"$f":"IF(\nAND($BI23<BT$7,(BT$7-$BI23-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF23),\n0)","v":0},{"$f":"IF(\nAND($BI23<BU$7,(BU$7-$BI23-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF23),\n0)","v":0},{"$f":"IF(\nAND($BI23<BV$7,(BV$7-$BI23-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF23),\n0)","v":0},{"$f":"IF(\nAND($BI23<BW$7,(BW$7-$BI23-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF23),\n0)","v":0},{"$f":"IF(\nAND($BI23<BX$7,(BX$7-$BI23-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF23),\n0)","v":0},{"$f":"IF(\nAND($BI23<BY$7,(BY$7-$BI23-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF23),\n0)","v":8.4422284147783486},{"$f":"IF(\nAND($BI23<BZ$7,(BZ$7-$BI23-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF23),\n0)","v":8.4422284147783486},{"$f":"IF(\nAND($BI23<CA$7,(CA$7-$BI23-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF23),\n0)","v":8.4422284147783486},{"$f":"IF(\nAND($BI23<CB$7,(CB$7-$BI23-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF23),\n0)","v":8.4422284147783486},{"$f":"IF(\nAND($BI23<CC$7,(CC$7-$BI23-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF23),\n0)","v":8.4422284147783486},{"$f":"IF(\nAND($BI23<CD$7,(CD$7-$BI23-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF23),\n0)","v":8.4422284147783486},{"$f":"IF(\nAND($BI23<CE$7,(CE$7-$BI23-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF23),\n0)","v":8.4422284147783486},{"$f":"IF(\nAND($BI23<CF$7,(CF$7-$BI23-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF23),\n0)","v":8.4422284147783486},{"$f":"IF(\nAND($BI23<CG$7,(CG$7-$BI23-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF23),\n0)","v":8.4422284147783486},{"$f":"IF(\nAND($BI23<CH$7,(CH$7-$BI23-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF23),\n0)","v":8.4422284147783486},{"$f":"IF(\nAND($BI23<CI$7,(CI$7-$BI23-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF23),\n0)","v":8.4422284147783486},{"$f":"IF(\nAND($BI23<CJ$7,(CJ$7-$BI23-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF23),\n0)","v":8.4422284147783486},{"$f":"IF(\nAND($BI23<CK$7,(CK$7-$BI23-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF23),\n0)","v":8.4422284147783486},{"$f":"IF(\nAND($BI23<CL$7,(CL$7-$BI23-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF23),\n0)","v":8.4422284147783486},{"$f":"IF(\nAND($BI23<CM$7,(CM$7-$BI23-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF23),\n0)","v":8.4422284147783486}]
[null,{"$f":"B23*\n((1+'Current Inputs'!$C$94))","v":13727.857050906123},{"$f":"C23*\n((1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(C$7,'Current Inputs'!$B$98:$B$116,0))) + 'Current Inputs'!$C$94)","v":7687.5999485074299},{"$f":"D23*\n((1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(D$7,'Current Inputs'!$B$98:$B$116,0))) + 'Current Inputs'!$C$94)","v":6863.9285254530614},null,{"$f":"SUM(C24:D24)*'AC Calcs'!I66 + C24 * (1-'AC Calcs'!I66)","v":12477.402873381483},{"$f":"G23*\n((1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(G$7,'Current Inputs'!$B$98:$B$116,0))) + 'Current Inputs'!$C$94)","v":18532.607018723273},{"$f":"H23*\n((1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(H$7,'Current Inputs'!$B$98:$B$116,0))) + 'Current Inputs'!$C$94)","v":15787.035608542044},{"$f":"I23*\n((1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(I$7,'Current Inputs'!$B$98:$B$116,0))) + 'Current Inputs'!$C$94)","v":7687.5999485074299},{"$f":"INDEX('Gas Demand Model'!$E$129:$AH$132,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$129:$C$132,0),\nMATCH($P24,'Gas Demand Model'!$E$128:$AH$128,0))","v":17664.751095383072},{"$f":"INDEX('Gas Demand Model'!$E$129:$AH$132,\nMATCH(\"Electric\",'Gas Demand Model'!$C$129:$C$132,0),\nMATCH($P24,'Gas Demand Model'!$E$128:$AH$128,0))","v":0},{"$f":"INDEX('Gas Demand Model'!$E$129:$AH$132,\nMATCH(\"Hybrid electric\",'Gas Demand Model'!$C$129:$C$132,0),\nMATCH($P24,'Gas Demand Model'!$E$128:$AH$128,0))","v":75397.009926031402},{"$f":"INDEX('Gas Demand Model'!$E$129:$AH$132,\nMATCH(\"Reference\",'Gas Demand Model'!$C$129:$C$132,0),\nMATCH($P24,'Gas Demand Model'!$E$128:$AH$128,0))","v":22938.381139485649},695.28390731872048,null,2037,15,{"$f":"IF(\nAND($Q24<R$7,(R$7-$Q24-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N24),\n0)","v":0},{"$f":"IF(\nAND($Q24<S$7,(S$7-$Q24-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N24),\n0)","v":0},{"$f":"IF(\nAND($Q24<T$7,(T$7-$Q24-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N24),\n0)","v":0},{"$f":"IF(\nAND($Q24<U$7,(U$7-$Q24-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N24),\n0)","v":0},{"$f":"IF(\nAND($Q24<V$7,(V$7-$Q24-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N24),\n0)","v":0},{"$f":"IF(\nAND($Q24<W$7,(W$7-$Q24-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N24),\n0)","v":0},{"$f":"IF(\nAND($Q24<X$7,(X$7-$Q24-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N24),\n0)","v":0},{"$f":"IF(\nAND($Q24<Y$7,(Y$7-$Q24-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N24),\n0)","v":0},{"$f":"IF(\nAND($Q24<Z$7,(Z$7-$Q24-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N24),\n0)","v":0},{"$f":"IF(\nAND($Q24<AA$7,(AA$7-$Q24-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N24),\n0)","v":0},{"$f":"IF(\nAND($Q24<AB$7,(AB$7-$Q24-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N24),\n0)","v":0},{"$f":"IF(\nAND($Q24<AC$7,(AC$7-$Q24-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N24),\n0)","v":0},{"$f":"IF(\nAND($Q24<AD$7,(AD$7-$Q24-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N24),\n0)","v":0},{"$f":"IF(\nAND($Q24<AE$7,(AE$7-$Q24-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N24),\n0)","v":0},{"$f":"IF(\nAND($Q24<AF$7,(AF$7-$Q24-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N24),\n0)","v":0},{"$f":"IF(\nAND($Q24<AG$7,(AG$7-$Q24-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N24),\n0)","v":0},{"$f":"IF(\nAND($Q24<AH$7,(AH$7-$Q24-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N24),\n0)","v":73.601118930670765},{"$f":"IF(\nAND($Q24<AI$7,(AI$7-$Q24-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N24),\n0)","v":73.601118930670765},{"$f":"IF(\nAND($Q24<AJ$7,(AJ$7-$Q24-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N24),\n0)","v":73.601118930670765},{"$f":"IF(\nAND($Q24<AK$7,(AK$7-$Q24-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N24),\n0)","v":73.601118930670765},{"$f":"IF(\nAND($Q24<AL$7,(AL$7-$Q24-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N24),\n0)","v":73.601118930670765},{"$f":"IF(\nAND($Q24<AM$7,(AM$7-$Q24-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N24),\n0)","v":73.601118930670765},{"$f":"IF(\nAND($Q24<AN$7,(AN$7-$Q24-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N24),\n0)","v":73.601118930670765},{"$f":"IF(\nAND($Q24<AO$7,(AO$7-$Q24-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N24),\n0)","v":73.601118930670765},{"$f":"IF(\nAND($Q24<AP$7,(AP$7-$Q24-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N24),\n0)","v":73.601118930670765},{"$f":"IF(\nAND($Q24<AQ$7,(AQ$7-$Q24-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N24),\n0)","v":73.601118930670765},{"$f":"IF(\nAND($Q24<AR$7,(AR$7-$Q24-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N24),\n0)","v":73.601118930670765},{"$f":"IF(\nAND($Q24<AS$7,(AS$7-$Q24-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N24),\n0)","v":73.601118930670765},{"$f":"IF(\nAND($Q24<AT$7,(AT$7-$Q24-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N24),\n0)","v":73.601118930670765},{"$f":"IF(\nAND($Q24<AU$7,(AU$7-$Q24-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N24),\n0)","v":73.601118930670765},null,null,{"$f":"AX23*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AX$7,'Current Inputs'!$B$98:$B$116,0)))","v":24000},{"$f":"AY23*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AY$7,'Current Inputs'!$B$98:$B$116,0)))","v":38500},{"$f":"AZ23*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AZ$7,'Current Inputs'!$B$98:$B$116,0)))","v":33000},{"$f":"BA23*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(BA$7,'Current Inputs'!$B$98:$B$116,0)))","v":16610},{"$f":"INDEX('Gas Demand Model'!$E$146:$AH$149,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$146:$C$149,0),\nMATCH($BH24,'Gas Demand Model'!$E$145:$AH$145,0))","v":1105.5470242315323},{"$f":"INDEX('Gas Demand Model'!$E$146:$AH$149,\nMATCH(\"Electric\",'Gas Demand Model'!$C$146:$C$149,0),\nMATCH($BH24,'Gas Demand Model'!$E$145:$AH$145,0))","v":0},{"$f":"INDEX('Gas Demand Model'!$E$146:$AH$149,\nMATCH(\"Hybrid electric\",'Gas Demand Model'!$C$146:$C$149,0),\nMATCH($BH24,'Gas Demand Model'!$E$145:$AH$145,0))","v":4826.2041485245154},{"$f":"INDEX('Gas Demand Model'!$E$146:$AH$149,\nMATCH(\"Reference\",'Gas Demand Model'!$C$146:$C$149,0),\nMATCH($BH24,'Gas Demand Model'!$E$145:$AH$145,0))","v":1507.965054955494},87.271478503387812,null,2037,15,{"$f":"IF(\nAND($BI24<BJ$7,(BJ$7-$BI24-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF24),\n0)","v":0},{"$f":"IF(\nAND($BI24<BK$7,(BK$7-$BI24-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF24),\n0)","v":0},{"$f":"IF(\nAND($BI24<BL$7,(BL$7-$BI24-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF24),\n0)","v":0},{"$f":"IF(\nAND($BI24<BM$7,(BM$7-$BI24-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF24),\n0)","v":0},{"$f":"IF(\nAND($BI24<BN$7,(BN$7-$BI24-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF24),\n0)","v":0},{"$f":"IF(\nAND($BI24<BO$7,(BO$7-$BI24-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF24),\n0)","v":0},{"$f":"IF(\nAND($BI24<BP$7,(BP$7-$BI24-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF24),\n0)","v":0},{"$f":"IF(\nAND($BI24<BQ$7,(BQ$7-$BI24-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF24),\n0)","v":0},{"$f":"IF(\nAND($BI24<BR$7,(BR$7-$BI24-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF24),\n0)","v":0},{"$f":"IF(\nAND($BI24<BS$7,(BS$7-$BI24-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF24),\n0)","v":0},{"$f":"IF(\nAND($BI24<BT$7,(BT$7-$BI24-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF24),\n0)","v":0},{"$f":"IF(\nAND($BI24<BU$7,(BU$7-$BI24-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF24),\n0)","v":0},{"$f":"IF(\nAND($BI24<BV$7,(BV$7-$BI24-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF24),\n0)","v":0},{"$f":"IF(\nAND($BI24<BW$7,(BW$7-$BI24-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF24),\n0)","v":0},{"$f":"IF(\nAND($BI24<BX$7,(BX$7-$BI24-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF24),\n0)","v":0},{"$f":"IF(\nAND($BI24<BY$7,(BY$7-$BI24-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF24),\n0)","v":0},{"$f":"IF(\nAND($BI24<BZ$7,(BZ$7-$BI24-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF24),\n0)","v":9.2383534279599999},{"$f":"IF(\nAND($BI24<CA$7,(CA$7-$BI24-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF24),\n0)","v":9.2383534279599999},{"$f":"IF(\nAND($BI24<CB$7,(CB$7-$BI24-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF24),\n0)","v":9.2383534279599999},{"$f":"IF(\nAND($BI24<CC$7,(CC$7-$BI24-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF24),\n0)","v":9.2383534279599999},{"$f":"IF(\nAND($BI24<CD$7,(CD$7-$BI24-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF24),\n0)","v":9.2383534279599999},{"$f":"IF(\nAND($BI24<CE$7,(CE$7-$BI24-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF24),\n0)","v":9.2383534279599999},{"$f":"IF(\nAND($BI24<CF$7,(CF$7-$BI24-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF24),\n0)","v":9.2383534279599999},{"$f":"IF(\nAND($BI24<CG$7,(CG$7-$BI24-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF24),\n0)","v":9.2383534279599999},{"$f":"IF(\nAND($BI24<CH$7,(CH$7-$BI24-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF24),\n0)","v":9.2383534279599999},{"$f":"IF(\nAND($BI24<CI$7,(CI$7-$BI24-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF24),\n0)","v":9.2383534279599999},{"$f":"IF(\nAND($BI24<CJ$7,(CJ$7-$BI24-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF24),\n0)","v":9.2383534279599999},{"$f":"IF(\nAND($BI24<CK$7,(CK$7-$BI24-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF24),\n0)","v":9.2383534279599999},{"$f":"IF(\nAND($BI24<CL$7,(CL$7-$BI24-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF24),\n0)","v":9.2383534279599999},{"$f":"IF(\nAND($BI24<CM$7,(CM$7-$BI24-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF24),\n0)","v":9.2383534279599999}]
[null,{"$f":"B24*\n((1+'Current Inputs'!$C$94))","v":14002.414191924245},{"$f":"C24*\n((1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(C$7,'Current Inputs'!$B$98:$B$116,0))) + 'Current Inputs'!$C$94)","v":7841.3519474775785},{"$f":"D24*\n((1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(D$7,'Current Inputs'!$B$98:$B$116,0))) + 'Current Inputs'!$C$94)","v":7001.2070959621224},null,{"$f":"SUM(C25:D25)*'AC Calcs'!I67 + C25 * (1-'AC Calcs'!I67)","v":12825.543380287498},{"$f":"G24*\n((1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(G$7,'Current Inputs'!$B$98:$B$116,0))) + 'Current Inputs'!$C$94)","v":18903.259159097739},{"$f":"H24*\n((1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(H$7,'Current Inputs'!$B$98:$B$116,0))) + 'Current Inputs'!$C$94)","v":16102.776320712886},{"$f":"I24*\n((1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(I$7,'Current Inputs'!$B$98:$B$116,0))) + 'Current Inputs'!$C$94)","v":7841.3519474775785},{"$f":"INDEX('Gas Demand Model'!$E$129:$AH$132,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$129:$C$132,0),\nMATCH($P25,'Gas Demand Model'!$E$128:$AH$128,0))","v":14268.070247019299},{"$f":"INDEX('Gas Demand Model'!$E$129:$AH$132,\nMATCH(\"Electric\",'Gas Demand Model'!$C$129:$C$132,0),\nMATCH($P25,'Gas Demand Model'!$E$128:$AH$128,0))","v":0},{"$f":"INDEX('Gas Demand Model'!$E$129:$AH$132,\nMATCH(\"Hybrid electric\",'Gas Demand Model'!$C$129:$C$132,0),\nMATCH($P25,'Gas Demand Model'!$E$128:$AH$128,0))","v":82887.803974339316},{"$f":"INDEX('Gas Demand Model'!$E$129:$AH$132,\nMATCH(\"Reference\",'Gas Demand Model'!$C$129:$C$132,0),\nMATCH($P25,'Gas Demand Model'!$E$128:$AH$128,0))","v":19937.15024922106},755.88611748548101,null,2038,16,{"$f":"IF(\nAND($Q25<R$7,(R$7-$Q25-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N25),\n0)","v":0},{"$f":"IF(\nAND($Q25<S$7,(S$7-$Q25-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N25),\n0)","v":0},{"$f":"IF(\nAND($Q25<T$7,(T$7-$Q25-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N25),\n0)","v":0},{"$f":"IF(\nAND($Q25<U$7,(U$7-$Q25-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N25),\n0)","v":0},{"$f":"IF(\nAND($Q25<V$7,(V$7-$Q25-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N25),\n0)","v":0},{"$f":"IF(\nAND($Q25<W$7,(W$7-$Q25-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N25),\n0)","v":0},{"$f":"IF(\nAND($Q25<X$7,(X$7-$Q25-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N25),\n0)","v":0},{"$f":"IF(\nAND($Q25<Y$7,(Y$7-$Q25-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N25),\n0)","v":0},{"$f":"IF(\nAND($Q25<Z$7,(Z$7-$Q25-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N25),\n0)","v":0},{"$f":"IF(\nAND($Q25<AA$7,(AA$7-$Q25-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N25),\n0)","v":0},{"$f":"IF(\nAND($Q25<AB$7,(AB$7-$Q25-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N25),\n0)","v":0},{"$f":"IF(\nAND($Q25<AC$7,(AC$7-$Q25-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N25),\n0)","v":0},{"$f":"IF(\nAND($Q25<AD$7,(AD$7-$Q25-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N25),\n0)","v":0},{"$f":"IF(\nAND($Q25<AE$7,(AE$7-$Q25-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N25),\n0)","v":0},{"$f":"IF(\nAND($Q25<AF$7,(AF$7-$Q25-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N25),\n0)","v":0},{"$f":"IF(\nAND($Q25<AG$7,(AG$7-$Q25-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N25),\n0)","v":0},{"$f":"IF(\nAND($Q25<AH$7,(AH$7-$Q25-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N25),\n0)","v":0},{"$f":"IF(\nAND($Q25<AI$7,(AI$7-$Q25-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N25),\n0)","v":80.016326345935425},{"$f":"IF(\nAND($Q25<AJ$7,(AJ$7-$Q25-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N25),\n0)","v":80.016326345935425},{"$f":"IF(\nAND($Q25<AK$7,(AK$7-$Q25-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N25),\n0)","v":80.016326345935425},{"$f":"IF(\nAND($Q25<AL$7,(AL$7-$Q25-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N25),\n0)","v":80.016326345935425},{"$f":"IF(\nAND($Q25<AM$7,(AM$7-$Q25-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N25),\n0)","v":80.016326345935425},{"$f":"IF(\nAND($Q25<AN$7,(AN$7-$Q25-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N25),\n0)","v":80.016326345935425},{"$f":"IF(\nAND($Q25<AO$7,(AO$7-$Q25-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N25),\n0)","v":80.016326345935425},{"$f":"IF(\nAND($Q25<AP$7,(AP$7-$Q25-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N25),\n0)","v":80.016326345935425},{"$f":"IF(\nAND($Q25<AQ$7,(AQ$7-$Q25-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N25),\n0)","v":80.016326345935425},{"$f":"IF(\nAND($Q25<AR$7,(AR$7-$Q25-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N25),\n0)","v":80.016326345935425},{"$f":"IF(\nAND($Q25<AS$7,(AS$7-$Q25-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N25),\n0)","v":80.016326345935425},{"$f":"IF(\nAND($Q25<AT$7,(AT$7-$Q25-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N25),\n0)","v":80.016326345935425},{"$f":"IF(\nAND($Q25<AU$7,(AU$7-$Q25-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N25),\n0)","v":80.016326345935425},null,null,{"$f":"AX24*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AX$7,'Current Inputs'!$B$98:$B$116,0)))","v":24000},{"$f":"AY24*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AY$7,'Current Inputs'!$B$98:$B$116,0)))","v":38500},{"$f":"AZ24*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AZ$7,'Current Inputs'!$B$98:$B$116,0)))","v":33000},{"$f":"BA24*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(BA$7,'Current Inputs'!$B$98:$B$116,0)))","v":16610},{"$f":"INDEX('Gas Demand Model'!$E$146:$AH$149,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$146:$C$149,0),\nMATCH($BH25,'Gas Demand Model'!$E$145:$AH$145,0))","v":877.94665488440808},{"$f":"INDEX('Gas Demand Model'!$E$146:$AH$149,\nMATCH(\"Electric\",'Gas Demand Model'!$C$146:$C$149,0),\nMATCH($BH25,'Gas Demand Model'!$E$145:$AH$145,0))","v":0},{"$f":"INDEX('Gas Demand Model'!$E$146:$AH$149,\nMATCH(\"Hybrid electric\",'Gas Demand Model'!$C$146:$C$149,0),\nMATCH($BH25,'Gas Demand Model'!$E$145:$AH$145,0))","v":5279.6043303391461},{"$f":"INDEX('Gas Demand Model'!$E$146:$AH$149,\nMATCH(\"Reference\",'Gas Demand Model'!$C$146:$C$149,0),\nMATCH($BH25,'Gas Demand Model'!$E$145:$AH$145,0))","v":1304.7985459318561},93.020740753854369,null,2038,16,{"$f":"IF(\nAND($BI25<BJ$7,(BJ$7-$BI25-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF25),\n0)","v":0},{"$f":"IF(\nAND($BI25<BK$7,(BK$7-$BI25-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF25),\n0)","v":0},{"$f":"IF(\nAND($BI25<BL$7,(BL$7-$BI25-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF25),\n0)","v":0},{"$f":"IF(\nAND($BI25<BM$7,(BM$7-$BI25-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF25),\n0)","v":0},{"$f":"IF(\nAND($BI25<BN$7,(BN$7-$BI25-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF25),\n0)","v":0},{"$f":"IF(\nAND($BI25<BO$7,(BO$7-$BI25-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF25),\n0)","v":0},{"$f":"IF(\nAND($BI25<BP$7,(BP$7-$BI25-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF25),\n0)","v":0},{"$f":"IF(\nAND($BI25<BQ$7,(BQ$7-$BI25-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF25),\n0)","v":0},{"$f":"IF(\nAND($BI25<BR$7,(BR$7-$BI25-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF25),\n0)","v":0},{"$f":"IF(\nAND($BI25<BS$7,(BS$7-$BI25-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF25),\n0)","v":0},{"$f":"IF(\nAND($BI25<BT$7,(BT$7-$BI25-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF25),\n0)","v":0},{"$f":"IF(\nAND($BI25<BU$7,(BU$7-$BI25-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF25),\n0)","v":0},{"$f":"IF(\nAND($BI25<BV$7,(BV$7-$BI25-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF25),\n0)","v":0},{"$f":"IF(\nAND($BI25<BW$7,(BW$7-$BI25-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF25),\n0)","v":0},{"$f":"IF(\nAND($BI25<BX$7,(BX$7-$BI25-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF25),\n0)","v":0},{"$f":"IF(\nAND($BI25<BY$7,(BY$7-$BI25-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF25),\n0)","v":0},{"$f":"IF(\nAND($BI25<BZ$7,(BZ$7-$BI25-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF25),\n0)","v":0},{"$f":"IF(\nAND($BI25<CA$7,(CA$7-$BI25-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF25),\n0)","v":9.8469568059556742},{"$f":"IF(\nAND($BI25<CB$7,(CB$7-$BI25-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF25),\n0)","v":9.8469568059556742},{"$f":"IF(\nAND($BI25<CC$7,(CC$7-$BI25-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF25),\n0)","v":9.8469568059556742},{"$f":"IF(\nAND($BI25<CD$7,(CD$7-$BI25-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF25),\n0)","v":9.8469568059556742},{"$f":"IF(\nAND($BI25<CE$7,(CE$7-$BI25-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF25),\n0)","v":9.8469568059556742},{"$f":"IF(\nAND($BI25<CF$7,(CF$7-$BI25-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF25),\n0)","v":9.8469568059556742},{"$f":"IF(\nAND($BI25<CG$7,(CG$7-$BI25-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF25),\n0)","v":9.8469568059556742},{"$f":"IF(\nAND($BI25<CH$7,(CH$7-$BI25-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF25),\n0)","v":9.8469568059556742},{"$f":"IF(\nAND($BI25<CI$7,(CI$7-$BI25-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF25),\n0)","v":9.8469568059556742},{"$f":"IF(\nAND($BI25<CJ$7,(CJ$7-$BI25-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF25),\n0)","v":9.8469568059556742},{"$f":"IF(\nAND($BI25<CK$7,(CK$7-$BI25-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF25),\n0)","v":9.8469568059556742},{"$f":"IF(\nAND($BI25<CL$7,(CL$7-$BI25-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF25),\n0)","v":9.8469568059556742},{"$f":"IF(\nAND($BI25<CM$7,(CM$7-$BI25-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF25),\n0)","v":9.8469568059556742}]
[null,{"$f":"B25*\n((1+'Current Inputs'!$C$94))","v":14282.46247576273},{"$f":"C25*\n((1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(C$7,'Current Inputs'!$B$98:$B$116,0))) + 'Current Inputs'!$C$94)","v":7998.1789864271304},{"$f":"D25*\n((1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(D$7,'Current Inputs'!$B$98:$B$116,0))) + 'Current Inputs'!$C$94)","v":7141.2312378813649},null,{"$f":"SUM(C26:D26)*'AC Calcs'!I68 + C26 * (1-'AC Calcs'!I68)","v":13181.145622122513},{"$f":"G25*\n((1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(G$7,'Current Inputs'!$B$98:$B$116,0))) + 'Current Inputs'!$C$94)","v":19281.324342279695},{"$f":"H25*\n((1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(H$7,'Current Inputs'!$B$98:$B$116,0))) + 'Current Inputs'!$C$94)","v":16424.831847127145},{"$f":"I25*\n((1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(I$7,'Current Inputs'!$B$98:$B$116,0))) + 'Current Inputs'!$C$94)","v":7998.1789864271304},{"$f":"INDEX('Gas Demand Model'!$E$129:$AH$132,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$129:$C$132,0),\nMATCH($P26,'Gas Demand Model'!$E$128:$AH$128,0))","v":11990.041945038469},{"$f":"INDEX('Gas Demand Model'!$E$129:$AH$132,\nMATCH(\"Electric\",'Gas Demand Model'!$C$129:$C$132,0),\nMATCH($P26,'Gas Demand Model'!$E$128:$AH$128,0))","v":0},{"$f":"INDEX('Gas Demand Model'!$E$129:$AH$132,\nMATCH(\"Hybrid electric\",'Gas Demand Model'!$C$129:$C$132,0),\nMATCH($P26,'Gas Demand Model'!$E$128:$AH$128,0))","v":88075.765002322398},{"$f":"INDEX('Gas Demand Model'!$E$129:$AH$132,\nMATCH(\"Reference\",'Gas Demand Model'!$C$129:$C$132,0),\nMATCH($P26,'Gas Demand Model'!$E$128:$AH$128,0))","v":16899.909787518165},804.32788447688461,null,2039,17,{"$f":"IF(\nAND($Q26<R$7,(R$7-$Q26-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N26),\n0)","v":0},{"$f":"IF(\nAND($Q26<S$7,(S$7-$Q26-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N26),\n0)","v":0},{"$f":"IF(\nAND($Q26<T$7,(T$7-$Q26-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N26),\n0)","v":0},{"$f":"IF(\nAND($Q26<U$7,(U$7-$Q26-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N26),\n0)","v":0},{"$f":"IF(\nAND($Q26<V$7,(V$7-$Q26-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N26),\n0)","v":0},{"$f":"IF(\nAND($Q26<W$7,(W$7-$Q26-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N26),\n0)","v":0},{"$f":"IF(\nAND($Q26<X$7,(X$7-$Q26-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N26),\n0)","v":0},{"$f":"IF(\nAND($Q26<Y$7,(Y$7-$Q26-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N26),\n0)","v":0},{"$f":"IF(\nAND($Q26<Z$7,(Z$7-$Q26-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N26),\n0)","v":0},{"$f":"IF(\nAND($Q26<AA$7,(AA$7-$Q26-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N26),\n0)","v":0},{"$f":"IF(\nAND($Q26<AB$7,(AB$7-$Q26-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N26),\n0)","v":0},{"$f":"IF(\nAND($Q26<AC$7,(AC$7-$Q26-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N26),\n0)","v":0},{"$f":"IF(\nAND($Q26<AD$7,(AD$7-$Q26-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N26),\n0)","v":0},{"$f":"IF(\nAND($Q26<AE$7,(AE$7-$Q26-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N26),\n0)","v":0},{"$f":"IF(\nAND($Q26<AF$7,(AF$7-$Q26-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N26),\n0)","v":0},{"$f":"IF(\nAND($Q26<AG$7,(AG$7-$Q26-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N26),\n0)","v":0},{"$f":"IF(\nAND($Q26<AH$7,(AH$7-$Q26-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N26),\n0)","v":0},{"$f":"IF(\nAND($Q26<AI$7,(AI$7-$Q26-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N26),\n0)","v":0},{"$f":"IF(\nAND($Q26<AJ$7,(AJ$7-$Q26-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N26),\n0)","v":85.144257851348172},{"$f":"IF(\nAND($Q26<AK$7,(AK$7-$Q26-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N26),\n0)","v":85.144257851348172},{"$f":"IF(\nAND($Q26<AL$7,(AL$7-$Q26-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N26),\n0)","v":85.144257851348172},{"$f":"IF(\nAND($Q26<AM$7,(AM$7-$Q26-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N26),\n0)","v":85.144257851348172},{"$f":"IF(\nAND($Q26<AN$7,(AN$7-$Q26-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N26),\n0)","v":85.144257851348172},{"$f":"IF(\nAND($Q26<AO$7,(AO$7-$Q26-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N26),\n0)","v":85.144257851348172},{"$f":"IF(\nAND($Q26<AP$7,(AP$7-$Q26-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N26),\n0)","v":85.144257851348172},{"$f":"IF(\nAND($Q26<AQ$7,(AQ$7-$Q26-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N26),\n0)","v":85.144257851348172},{"$f":"IF(\nAND($Q26<AR$7,(AR$7-$Q26-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N26),\n0)","v":85.144257851348172},{"$f":"IF(\nAND($Q26<AS$7,(AS$7-$Q26-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N26),\n0)","v":85.144257851348172},{"$f":"IF(\nAND($Q26<AT$7,(AT$7-$Q26-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N26),\n0)","v":85.144257851348172},{"$f":"IF(\nAND($Q26<AU$7,(AU$7-$Q26-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N26),\n0)","v":85.144257851348172},null,null,{"$f":"AX25*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AX$7,'Current Inputs'!$B$98:$B$116,0)))","v":24000},{"$f":"AY25*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AY$7,'Current Inputs'!$B$98:$B$116,0)))","v":38500},{"$f":"AZ25*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AZ$7,'Current Inputs'!$B$98:$B$116,0)))","v":33000},{"$f":"BA25*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(BA$7,'Current Inputs'!$B$98:$B$116,0)))","v":16610},{"$f":"INDEX('Gas Demand Model'!$E$146:$AH$149,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$146:$C$149,0),\nMATCH($BH26,'Gas Demand Model'!$E$145:$AH$145,0))","v":781.20563455456045},{"$f":"INDEX('Gas Demand Model'!$E$146:$AH$149,\nMATCH(\"Electric\",'Gas Demand Model'!$C$146:$C$149,0),\nMATCH($BH26,'Gas Demand Model'!$E$145:$AH$145,0))","v":0},{"$f":"INDEX('Gas Demand Model'!$E$146:$AH$149,\nMATCH(\"Hybrid electric\",'Gas Demand Model'!$C$146:$C$149,0),\nMATCH($BH26,'Gas Demand Model'!$E$145:$AH$145,0))","v":5583.0693753976029},{"$f":"INDEX('Gas Demand Model'!$E$146:$AH$149,\nMATCH(\"Reference\",'Gas Demand Model'!$C$146:$C$149,0),\nMATCH($BH26,'Gas Demand Model'!$E$145:$AH$145,0))","v":1101.1058017971427},97.279616702124883,null,2039,17,{"$f":"IF(\nAND($BI26<BJ$7,(BJ$7-$BI26-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF26),\n0)","v":0},{"$f":"IF(\nAND($BI26<BK$7,(BK$7-$BI26-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF26),\n0)","v":0},{"$f":"IF(\nAND($BI26<BL$7,(BL$7-$BI26-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF26),\n0)","v":0},{"$f":"IF(\nAND($BI26<BM$7,(BM$7-$BI26-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF26),\n0)","v":0},{"$f":"IF(\nAND($BI26<BN$7,(BN$7-$BI26-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF26),\n0)","v":0},{"$f":"IF(\nAND($BI26<BO$7,(BO$7-$BI26-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF26),\n0)","v":0},{"$f":"IF(\nAND($BI26<BP$7,(BP$7-$BI26-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF26),\n0)","v":0},{"$f":"IF(\nAND($BI26<BQ$7,(BQ$7-$BI26-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF26),\n0)","v":0},{"$f":"IF(\nAND($BI26<BR$7,(BR$7-$BI26-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF26),\n0)","v":0},{"$f":"IF(\nAND($BI26<BS$7,(BS$7-$BI26-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF26),\n0)","v":0},{"$f":"IF(\nAND($BI26<BT$7,(BT$7-$BI26-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF26),\n0)","v":0},{"$f":"IF(\nAND($BI26<BU$7,(BU$7-$BI26-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF26),\n0)","v":0},{"$f":"IF(\nAND($BI26<BV$7,(BV$7-$BI26-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF26),\n0)","v":0},{"$f":"IF(\nAND($BI26<BW$7,(BW$7-$BI26-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF26),\n0)","v":0},{"$f":"IF(\nAND($BI26<BX$7,(BX$7-$BI26-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF26),\n0)","v":0},{"$f":"IF(\nAND($BI26<BY$7,(BY$7-$BI26-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF26),\n0)","v":0},{"$f":"IF(\nAND($BI26<BZ$7,(BZ$7-$BI26-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF26),\n0)","v":0},{"$f":"IF(\nAND($BI26<CA$7,(CA$7-$BI26-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF26),\n0)","v":0},{"$f":"IF(\nAND($BI26<CB$7,(CB$7-$BI26-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF26),\n0)","v":10.297791395797461},{"$f":"IF(\nAND($BI26<CC$7,(CC$7-$BI26-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF26),\n0)","v":10.297791395797461},{"$f":"IF(\nAND($BI26<CD$7,(CD$7-$BI26-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF26),\n0)","v":10.297791395797461},{"$f":"IF(\nAND($BI26<CE$7,(CE$7-$BI26-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF26),\n0)","v":10.297791395797461},{"$f":"IF(\nAND($BI26<CF$7,(CF$7-$BI26-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF26),\n0)","v":10.297791395797461},{"$f":"IF(\nAND($BI26<CG$7,(CG$7-$BI26-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF26),\n0)","v":10.297791395797461},{"$f":"IF(\nAND($BI26<CH$7,(CH$7-$BI26-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF26),\n0)","v":10.297791395797461},{"$f":"IF(\nAND($BI26<CI$7,(CI$7-$BI26-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF26),\n0)","v":10.297791395797461},{"$f":"IF(\nAND($BI26<CJ$7,(CJ$7-$BI26-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF26),\n0)","v":10.297791395797461},{"$f":"IF(\nAND($BI26<CK$7,(CK$7-$BI26-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF26),\n0)","v":10.297791395797461},{"$f":"IF(\nAND($BI26<CL$7,(CL$7-$BI26-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF26),\n0)","v":10.297791395797461},{"$f":"IF(\nAND($BI26<CM$7,(CM$7-$BI26-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF26),\n0)","v":10.297791395797461}]
[null,{"$f":"B26*\n((1+'Current Inputs'!$C$94))","v":14568.111725277984},{"$f":"C26*\n((1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(C$7,'Current Inputs'!$B$98:$B$116,0))) + 'Current Inputs'!$C$94)","v":8158.1425661556732},{"$f":"D26*\n((1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(D$7,'Current Inputs'!$B$98:$B$116,0))) + 'Current Inputs'!$C$94)","v":7284.055862638992},null,{"$f":"SUM(C27:D27)*'AC Calcs'!I69 + C27 * (1-'AC Calcs'!I69)","v":13544.347199956625},{"$f":"G26*\n((1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(G$7,'Current Inputs'!$B$98:$B$116,0))) + 'Current Inputs'!$C$94)","v":19666.95082912529},{"$f":"H26*\n((1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(H$7,'Current Inputs'!$B$98:$B$116,0))) + 'Current Inputs'!$C$94)","v":16753.328484069687},{"$f":"I26*\n((1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(I$7,'Current Inputs'!$B$98:$B$116,0))) + 'Current Inputs'!$C$94)","v":8158.1425661556732},{"$f":"INDEX('Gas Demand Model'!$E$129:$AH$132,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$129:$C$132,0),\nMATCH($P27,'Gas Demand Model'!$E$128:$AH$128,0))","v":11863.061932946184},{"$f":"INDEX('Gas Demand Model'!$E$129:$AH$132,\nMATCH(\"Electric\",'Gas Demand Model'!$C$129:$C$132,0),\nMATCH($P27,'Gas Demand Model'!$E$128:$AH$128,0))","v":0},{"$f":"INDEX('Gas Demand Model'!$E$129:$AH$132,\nMATCH(\"Hybrid electric\",'Gas Demand Model'!$C$129:$C$132,0),\nMATCH($P27,'Gas Demand Model'!$E$128:$AH$128,0))","v":91564.306324630117},{"$f":"INDEX('Gas Demand Model'!$E$129:$AH$132,\nMATCH(\"Reference\",'Gas Demand Model'!$C$129:$C$132,0),\nMATCH($P27,'Gas Demand Model'!$E$128:$AH$128,0))","v":14030.006136493008},850.90911545932852,null,2040,18,{"$f":"IF(\nAND($Q27<R$7,(R$7-$Q27-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N27),\n0)","v":0},{"$f":"IF(\nAND($Q27<S$7,(S$7-$Q27-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N27),\n0)","v":0},{"$f":"IF(\nAND($Q27<T$7,(T$7-$Q27-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N27),\n0)","v":0},{"$f":"IF(\nAND($Q27<U$7,(U$7-$Q27-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N27),\n0)","v":0},{"$f":"IF(\nAND($Q27<V$7,(V$7-$Q27-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N27),\n0)","v":0},{"$f":"IF(\nAND($Q27<W$7,(W$7-$Q27-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N27),\n0)","v":0},{"$f":"IF(\nAND($Q27<X$7,(X$7-$Q27-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N27),\n0)","v":0},{"$f":"IF(\nAND($Q27<Y$7,(Y$7-$Q27-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N27),\n0)","v":0},{"$f":"IF(\nAND($Q27<Z$7,(Z$7-$Q27-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N27),\n0)","v":0},{"$f":"IF(\nAND($Q27<AA$7,(AA$7-$Q27-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N27),\n0)","v":0},{"$f":"IF(\nAND($Q27<AB$7,(AB$7-$Q27-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N27),\n0)","v":0},{"$f":"IF(\nAND($Q27<AC$7,(AC$7-$Q27-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N27),\n0)","v":0},{"$f":"IF(\nAND($Q27<AD$7,(AD$7-$Q27-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N27),\n0)","v":0},{"$f":"IF(\nAND($Q27<AE$7,(AE$7-$Q27-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N27),\n0)","v":0},{"$f":"IF(\nAND($Q27<AF$7,(AF$7-$Q27-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N27),\n0)","v":0},{"$f":"IF(\nAND($Q27<AG$7,(AG$7-$Q27-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N27),\n0)","v":0},{"$f":"IF(\nAND($Q27<AH$7,(AH$7-$Q27-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N27),\n0)","v":0},{"$f":"IF(\nAND($Q27<AI$7,(AI$7-$Q27-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N27),\n0)","v":0},{"$f":"IF(\nAND($Q27<AJ$7,(AJ$7-$Q27-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N27),\n0)","v":0},{"$f":"IF(\nAND($Q27<AK$7,(AK$7-$Q27-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N27),\n0)","v":90.075237391342469},{"$f":"IF(\nAND($Q27<AL$7,(AL$7-$Q27-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N27),\n0)","v":90.075237391342469},{"$f":"IF(\nAND($Q27<AM$7,(AM$7-$Q27-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N27),\n0)","v":90.075237391342469},{"$f":"IF(\nAND($Q27<AN$7,(AN$7-$Q27-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N27),\n0)","v":90.075237391342469},{"$f":"IF(\nAND($Q27<AO$7,(AO$7-$Q27-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N27),\n0)","v":90.075237391342469},{"$f":"IF(\nAND($Q27<AP$7,(AP$7-$Q27-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N27),\n0)","v":90.075237391342469},{"$f":"IF(\nAND($Q27<AQ$7,(AQ$7-$Q27-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N27),\n0)","v":90.075237391342469},{"$f":"IF(\nAND($Q27<AR$7,(AR$7-$Q27-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N27),\n0)","v":90.075237391342469},{"$f":"IF(\nAND($Q27<AS$7,(AS$7-$Q27-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N27),\n0)","v":90.075237391342469},{"$f":"IF(\nAND($Q27<AT$7,(AT$7-$Q27-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N27),\n0)","v":90.075237391342469},{"$f":"IF(\nAND($Q27<AU$7,(AU$7-$Q27-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N27),\n0)","v":90.075237391342469},null,null,{"$f":"AX26*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AX$7,'Current Inputs'!$B$98:$B$116,0)))","v":24000},{"$f":"AY26*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AY$7,'Current Inputs'!$B$98:$B$116,0)))","v":38500},{"$f":"AZ26*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AZ$7,'Current Inputs'!$B$98:$B$116,0)))","v":33000},{"$f":"BA26*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(BA$7,'Current Inputs'!$B$98:$B$116,0)))","v":16610},{"$f":"INDEX('Gas Demand Model'!$E$146:$AH$149,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$146:$C$149,0),\nMATCH($BH27,'Gas Demand Model'!$E$145:$AH$145,0))","v":769.61073252157769},{"$f":"INDEX('Gas Demand Model'!$E$146:$AH$149,\nMATCH(\"Electric\",'Gas Demand Model'!$C$146:$C$149,0),\nMATCH($BH27,'Gas Demand Model'!$E$145:$AH$145,0))","v":0},{"$f":"INDEX('Gas Demand Model'!$E$146:$AH$149,\nMATCH(\"Hybrid electric\",'Gas Demand Model'!$C$146:$C$149,0),\nMATCH($BH27,'Gas Demand Model'!$E$145:$AH$145,0))","v":5780.2052586987502},{"$f":"INDEX('Gas Demand Model'!$E$146:$AH$149,\nMATCH(\"Reference\",'Gas Demand Model'!$C$146:$C$149,0),\nMATCH($BH27,'Gas Demand Model'!$E$145:$AH$145,0))","v":910.19024944996033},100.42498750340697,null,2040,18,{"$f":"IF(\nAND($BI27<BJ$7,(BJ$7-$BI27-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF27),\n0)","v":0},{"$f":"IF(\nAND($BI27<BK$7,(BK$7-$BI27-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF27),\n0)","v":0},{"$f":"IF(\nAND($BI27<BL$7,(BL$7-$BI27-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF27),\n0)","v":0},{"$f":"IF(\nAND($BI27<BM$7,(BM$7-$BI27-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF27),\n0)","v":0},{"$f":"IF(\nAND($BI27<BN$7,(BN$7-$BI27-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF27),\n0)","v":0},{"$f":"IF(\nAND($BI27<BO$7,(BO$7-$BI27-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF27),\n0)","v":0},{"$f":"IF(\nAND($BI27<BP$7,(BP$7-$BI27-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF27),\n0)","v":0},{"$f":"IF(\nAND($BI27<BQ$7,(BQ$7-$BI27-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF27),\n0)","v":0},{"$f":"IF(\nAND($BI27<BR$7,(BR$7-$BI27-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF27),\n0)","v":0},{"$f":"IF(\nAND($BI27<BS$7,(BS$7-$BI27-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF27),\n0)","v":0},{"$f":"IF(\nAND($BI27<BT$7,(BT$7-$BI27-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF27),\n0)","v":0},{"$f":"IF(\nAND($BI27<BU$7,(BU$7-$BI27-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF27),\n0)","v":0},{"$f":"IF(\nAND($BI27<BV$7,(BV$7-$BI27-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF27),\n0)","v":0},{"$f":"IF(\nAND($BI27<BW$7,(BW$7-$BI27-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF27),\n0)","v":0},{"$f":"IF(\nAND($BI27<BX$7,(BX$7-$BI27-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF27),\n0)","v":0},{"$f":"IF(\nAND($BI27<BY$7,(BY$7-$BI27-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF27),\n0)","v":0},{"$f":"IF(\nAND($BI27<BZ$7,(BZ$7-$BI27-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF27),\n0)","v":0},{"$f":"IF(\nAND($BI27<CA$7,(CA$7-$BI27-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF27),\n0)","v":0},{"$f":"IF(\nAND($BI27<CB$7,(CB$7-$BI27-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF27),\n0)","v":0},{"$f":"IF(\nAND($BI27<CC$7,(CC$7-$BI27-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF27),\n0)","v":10.63075295004799},{"$f":"IF(\nAND($BI27<CD$7,(CD$7-$BI27-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF27),\n0)","v":10.63075295004799},{"$f":"IF(\nAND($BI27<CE$7,(CE$7-$BI27-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF27),\n0)","v":10.63075295004799},{"$f":"IF(\nAND($BI27<CF$7,(CF$7-$BI27-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF27),\n0)","v":10.63075295004799},{"$f":"IF(\nAND($BI27<CG$7,(CG$7-$BI27-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF27),\n0)","v":10.63075295004799},{"$f":"IF(\nAND($BI27<CH$7,(CH$7-$BI27-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF27),\n0)","v":10.63075295004799},{"$f":"IF(\nAND($BI27<CI$7,(CI$7-$BI27-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF27),\n0)","v":10.63075295004799},{"$f":"IF(\nAND($BI27<CJ$7,(CJ$7-$BI27-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF27),\n0)","v":10.63075295004799},{"$f":"IF(\nAND($BI27<CK$7,(CK$7-$BI27-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF27),\n0)","v":10.63075295004799},{"$f":"IF(\nAND($BI27<CL$7,(CL$7-$BI27-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF27),\n0)","v":10.63075295004799},{"$f":"IF(\nAND($BI27<CM$7,(CM$7-$BI27-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF27),\n0)","v":10.63075295004799}]
[null,{"$f":"B27*\n((1+'Current Inputs'!$C$94))","v":14859.473959783543},{"$f":"C27*\n((1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(C$7,'Current Inputs'!$B$98:$B$116,0))) + 'Current Inputs'!$C$94)","v":8321.3054174787867},{"$f":"D27*\n((1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(D$7,'Current Inputs'!$B$98:$B$116,0))) + 'Current Inputs'!$C$94)","v":7429.7369798917716},null,{"$f":"SUM(C28:D28)*'AC Calcs'!I70 + C28 * (1-'AC Calcs'!I70)","v":13915.239315002562},{"$f":"G27*\n((1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(G$7,'Current Inputs'!$B$98:$B$116,0))) + 'Current Inputs'!$C$94)","v":20060.289845707797},{"$f":"H27*\n((1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(H$7,'Current Inputs'!$B$98:$B$116,0))) + 'Current Inputs'!$C$94)","v":17088.395053751083},{"$f":"I27*\n((1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(I$7,'Current Inputs'!$B$98:$B$116,0))) + 'Current Inputs'!$C$94)","v":8321.3054174787867},{"$f":"INDEX('Gas Demand Model'!$E$129:$AH$132,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$129:$C$132,0),\nMATCH($P28,'Gas Demand Model'!$E$128:$AH$128,0))","v":11459.570511586611},{"$f":"INDEX('Gas Demand Model'!$E$129:$AH$132,\nMATCH(\"Electric\",'Gas Demand Model'!$C$129:$C$132,0),\nMATCH($P28,'Gas Demand Model'!$E$128:$AH$128,0))","v":0},{"$f":"INDEX('Gas Demand Model'!$E$129:$AH$132,\nMATCH(\"Hybrid electric\",'Gas Demand Model'!$C$129:$C$132,0),\nMATCH($P28,'Gas Demand Model'!$E$128:$AH$128,0))","v":91365.085741535295},{"$f":"INDEX('Gas Demand Model'!$E$129:$AH$132,\nMATCH(\"Reference\",'Gas Demand Model'!$C$129:$C$132,0),\nMATCH($P28,'Gas Demand Model'!$E$128:$AH$128,0))","v":11438.601436869081},865.10997625757193,null,2041,19,{"$f":"IF(\nAND($Q28<R$7,(R$7-$Q28-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N28),\n0)","v":0},{"$f":"IF(\nAND($Q28<S$7,(S$7-$Q28-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N28),\n0)","v":0},{"$f":"IF(\nAND($Q28<T$7,(T$7-$Q28-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N28),\n0)","v":0},{"$f":"IF(\nAND($Q28<U$7,(U$7-$Q28-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N28),\n0)","v":0},{"$f":"IF(\nAND($Q28<V$7,(V$7-$Q28-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N28),\n0)","v":0},{"$f":"IF(\nAND($Q28<W$7,(W$7-$Q28-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N28),\n0)","v":0},{"$f":"IF(\nAND($Q28<X$7,(X$7-$Q28-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N28),\n0)","v":0},{"$f":"IF(\nAND($Q28<Y$7,(Y$7-$Q28-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N28),\n0)","v":0},{"$f":"IF(\nAND($Q28<Z$7,(Z$7-$Q28-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N28),\n0)","v":0},{"$f":"IF(\nAND($Q28<AA$7,(AA$7-$Q28-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N28),\n0)","v":0},{"$f":"IF(\nAND($Q28<AB$7,(AB$7-$Q28-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N28),\n0)","v":0},{"$f":"IF(\nAND($Q28<AC$7,(AC$7-$Q28-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N28),\n0)","v":0},{"$f":"IF(\nAND($Q28<AD$7,(AD$7-$Q28-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N28),\n0)","v":0},{"$f":"IF(\nAND($Q28<AE$7,(AE$7-$Q28-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N28),\n0)","v":0},{"$f":"IF(\nAND($Q28<AF$7,(AF$7-$Q28-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N28),\n0)","v":0},{"$f":"IF(\nAND($Q28<AG$7,(AG$7-$Q28-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N28),\n0)","v":0},{"$f":"IF(\nAND($Q28<AH$7,(AH$7-$Q28-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N28),\n0)","v":0},{"$f":"IF(\nAND($Q28<AI$7,(AI$7-$Q28-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N28),\n0)","v":0},{"$f":"IF(\nAND($Q28<AJ$7,(AJ$7-$Q28-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N28),\n0)","v":0},{"$f":"IF(\nAND($Q28<AK$7,(AK$7-$Q28-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N28),\n0)","v":0},{"$f":"IF(\nAND($Q28<AL$7,(AL$7-$Q28-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N28),\n0)","v":91.578507111132339},{"$f":"IF(\nAND($Q28<AM$7,(AM$7-$Q28-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N28),\n0)","v":91.578507111132339},{"$f":"IF(\nAND($Q28<AN$7,(AN$7-$Q28-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N28),\n0)","v":91.578507111132339},{"$f":"IF(\nAND($Q28<AO$7,(AO$7-$Q28-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N28),\n0)","v":91.578507111132339},{"$f":"IF(\nAND($Q28<AP$7,(AP$7-$Q28-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N28),\n0)","v":91.578507111132339},{"$f":"IF(\nAND($Q28<AQ$7,(AQ$7-$Q28-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N28),\n0)","v":91.578507111132339},{"$f":"IF(\nAND($Q28<AR$7,(AR$7-$Q28-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N28),\n0)","v":91.578507111132339},{"$f":"IF(\nAND($Q28<AS$7,(AS$7-$Q28-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N28),\n0)","v":91.578507111132339},{"$f":"IF(\nAND($Q28<AT$7,(AT$7-$Q28-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N28),\n0)","v":91.578507111132339},{"$f":"IF(\nAND($Q28<AU$7,(AU$7-$Q28-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N28),\n0)","v":91.578507111132339},null,null,{"$f":"AX27*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AX$7,'Current Inputs'!$B$98:$B$116,0)))","v":24000},{"$f":"AY27*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AY$7,'Current Inputs'!$B$98:$B$116,0)))","v":38500},{"$f":"AZ27*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AZ$7,'Current Inputs'!$B$98:$B$116,0)))","v":33000},{"$f":"BA27*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(BA$7,'Current Inputs'!$B$98:$B$116,0)))","v":16610},{"$f":"INDEX('Gas Demand Model'!$E$146:$AH$149,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$146:$C$149,0),\nMATCH($BH28,'Gas Demand Model'!$E$145:$AH$145,0))","v":740.43922608934338},{"$f":"INDEX('Gas Demand Model'!$E$146:$AH$149,\nMATCH(\"Electric\",'Gas Demand Model'!$C$146:$C$149,0),\nMATCH($BH28,'Gas Demand Model'!$E$145:$AH$145,0))","v":0},{"$f":"INDEX('Gas Demand Model'!$E$146:$AH$149,\nMATCH(\"Hybrid electric\",'Gas Demand Model'!$C$146:$C$149,0),\nMATCH($BH28,'Gas Demand Model'!$E$145:$AH$145,0))","v":5734.3650505781734},{"$f":"INDEX('Gas Demand Model'!$E$146:$AH$149,\nMATCH(\"Reference\",'Gas Demand Model'!$C$146:$C$149,0),\nMATCH($BH28,'Gas Demand Model'!$E$145:$AH$145,0))","v":739.08434761113517},99.458089059776498,null,2041,19,{"$f":"IF(\nAND($BI28<BJ$7,(BJ$7-$BI28-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF28),\n0)","v":0},{"$f":"IF(\nAND($BI28<BK$7,(BK$7-$BI28-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF28),\n0)","v":0},{"$f":"IF(\nAND($BI28<BL$7,(BL$7-$BI28-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF28),\n0)","v":0},{"$f":"IF(\nAND($BI28<BM$7,(BM$7-$BI28-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF28),\n0)","v":0},{"$f":"IF(\nAND($BI28<BN$7,(BN$7-$BI28-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF28),\n0)","v":0},{"$f":"IF(\nAND($BI28<BO$7,(BO$7-$BI28-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF28),\n0)","v":0},{"$f":"IF(\nAND($BI28<BP$7,(BP$7-$BI28-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF28),\n0)","v":0},{"$f":"IF(\nAND($BI28<BQ$7,(BQ$7-$BI28-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF28),\n0)","v":0},{"$f":"IF(\nAND($BI28<BR$7,(BR$7-$BI28-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF28),\n0)","v":0},{"$f":"IF(\nAND($BI28<BS$7,(BS$7-$BI28-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF28),\n0)","v":0},{"$f":"IF(\nAND($BI28<BT$7,(BT$7-$BI28-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF28),\n0)","v":0},{"$f":"IF(\nAND($BI28<BU$7,(BU$7-$BI28-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF28),\n0)","v":0},{"$f":"IF(\nAND($BI28<BV$7,(BV$7-$BI28-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF28),\n0)","v":0},{"$f":"IF(\nAND($BI28<BW$7,(BW$7-$BI28-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF28),\n0)","v":0},{"$f":"IF(\nAND($BI28<BX$7,(BX$7-$BI28-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF28),\n0)","v":0},{"$f":"IF(\nAND($BI28<BY$7,(BY$7-$BI28-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF28),\n0)","v":0},{"$f":"IF(\nAND($BI28<BZ$7,(BZ$7-$BI28-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF28),\n0)","v":0},{"$f":"IF(\nAND($BI28<CA$7,(CA$7-$BI28-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF28),\n0)","v":0},{"$f":"IF(\nAND($BI28<CB$7,(CB$7-$BI28-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF28),\n0)","v":0},{"$f":"IF(\nAND($BI28<CC$7,(CC$7-$BI28-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF28),\n0)","v":0},{"$f":"IF(\nAND($BI28<CD$7,(CD$7-$BI28-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF28),\n0)","v":10.528399355215104},{"$f":"IF(\nAND($BI28<CE$7,(CE$7-$BI28-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF28),\n0)","v":10.528399355215104},{"$f":"IF(\nAND($BI28<CF$7,(CF$7-$BI28-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF28),\n0)","v":10.528399355215104},{"$f":"IF(\nAND($BI28<CG$7,(CG$7-$BI28-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF28),\n0)","v":10.528399355215104},{"$f":"IF(\nAND($BI28<CH$7,(CH$7-$BI28-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF28),\n0)","v":10.528399355215104},{"$f":"IF(\nAND($BI28<CI$7,(CI$7-$BI28-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF28),\n0)","v":10.528399355215104},{"$f":"IF(\nAND($BI28<CJ$7,(CJ$7-$BI28-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF28),\n0)","v":10.528399355215104},{"$f":"IF(\nAND($BI28<CK$7,(CK$7-$BI28-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF28),\n0)","v":10.528399355215104},{"$f":"IF(\nAND($BI28<CL$7,(CL$7-$BI28-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF28),\n0)","v":10.528399355215104},{"$f":"IF(\nAND($BI28<CM$7,(CM$7-$BI28-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF28),\n0)","v":10.528399355215104}]
[null,{"$f":"B28*\n((1+'Current Inputs'!$C$94))","v":15156.663438979214},{"$f":"C28*\n((1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(C$7,'Current Inputs'!$B$98:$B$116,0))) + 'Current Inputs'!$C$94)","v":8487.7315258283634},{"$f":"D28*\n((1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(D$7,'Current Inputs'!$B$98:$B$116,0))) + 'Current Inputs'!$C$94)","v":7578.3317194896072},null,{"$f":"SUM(C29:D29)*'AC Calcs'!I71 + C29 * (1-'AC Calcs'!I71)","v":14293.97133348185},{"$f":"G28*\n((1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(G$7,'Current Inputs'!$B$98:$B$116,0))) + 'Current Inputs'!$C$94)","v":20461.495642621954},{"$f":"H28*\n((1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(H$7,'Current Inputs'!$B$98:$B$116,0))) + 'Current Inputs'!$C$94)","v":17430.162954826104},{"$f":"I28*\n((1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(I$7,'Current Inputs'!$B$98:$B$116,0))) + 'Current Inputs'!$C$94)","v":8487.7315258283634},{"$f":"INDEX('Gas Demand Model'!$E$129:$AH$132,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$129:$C$132,0),\nMATCH($P29,'Gas Demand Model'!$E$128:$AH$128,0))","v":10878.76674726174},{"$f":"INDEX('Gas Demand Model'!$E$129:$AH$132,\nMATCH(\"Electric\",'Gas Demand Model'!$C$129:$C$132,0),\nMATCH($P29,'Gas Demand Model'!$E$128:$AH$128,0))","v":0},{"$f":"INDEX('Gas Demand Model'!$E$129:$AH$132,\nMATCH(\"Hybrid electric\",'Gas Demand Model'!$C$129:$C$132,0),\nMATCH($P29,'Gas Demand Model'!$E$128:$AH$128,0))","v":91392.136321692014},{"$f":"INDEX('Gas Demand Model'!$E$129:$AH$132,\nMATCH(\"Reference\",'Gas Demand Model'!$C$129:$C$132,0),\nMATCH($P29,'Gas Demand Model'!$E$128:$AH$128,0))","v":9256.2253585903527},880.43264075247271,null,2042,20,{"$f":"IF(\nAND($Q29<R$7,(R$7-$Q29-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N29),\n0)","v":0},{"$f":"IF(\nAND($Q29<S$7,(S$7-$Q29-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N29),\n0)","v":0},{"$f":"IF(\nAND($Q29<T$7,(T$7-$Q29-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N29),\n0)","v":0},{"$f":"IF(\nAND($Q29<U$7,(U$7-$Q29-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N29),\n0)","v":0},{"$f":"IF(\nAND($Q29<V$7,(V$7-$Q29-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N29),\n0)","v":0},{"$f":"IF(\nAND($Q29<W$7,(W$7-$Q29-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N29),\n0)","v":0},{"$f":"IF(\nAND($Q29<X$7,(X$7-$Q29-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N29),\n0)","v":0},{"$f":"IF(\nAND($Q29<Y$7,(Y$7-$Q29-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N29),\n0)","v":0},{"$f":"IF(\nAND($Q29<Z$7,(Z$7-$Q29-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N29),\n0)","v":0},{"$f":"IF(\nAND($Q29<AA$7,(AA$7-$Q29-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N29),\n0)","v":0},{"$f":"IF(\nAND($Q29<AB$7,(AB$7-$Q29-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N29),\n0)","v":0},{"$f":"IF(\nAND($Q29<AC$7,(AC$7-$Q29-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N29),\n0)","v":0},{"$f":"IF(\nAND($Q29<AD$7,(AD$7-$Q29-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N29),\n0)","v":0},{"$f":"IF(\nAND($Q29<AE$7,(AE$7-$Q29-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N29),\n0)","v":0},{"$f":"IF(\nAND($Q29<AF$7,(AF$7-$Q29-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N29),\n0)","v":0},{"$f":"IF(\nAND($Q29<AG$7,(AG$7-$Q29-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N29),\n0)","v":0},{"$f":"IF(\nAND($Q29<AH$7,(AH$7-$Q29-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N29),\n0)","v":0},{"$f":"IF(\nAND($Q29<AI$7,(AI$7-$Q29-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N29),\n0)","v":0},{"$f":"IF(\nAND($Q29<AJ$7,(AJ$7-$Q29-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N29),\n0)","v":0},{"$f":"IF(\nAND($Q29<AK$7,(AK$7-$Q29-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N29),\n0)","v":0},{"$f":"IF(\nAND($Q29<AL$7,(AL$7-$Q29-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N29),\n0)","v":0},{"$f":"IF(\nAND($Q29<AM$7,(AM$7-$Q29-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N29),\n0)","v":93.200528331460944},{"$f":"IF(\nAND($Q29<AN$7,(AN$7-$Q29-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N29),\n0)","v":93.200528331460944},{"$f":"IF(\nAND($Q29<AO$7,(AO$7-$Q29-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N29),\n0)","v":93.200528331460944},{"$f":"IF(\nAND($Q29<AP$7,(AP$7-$Q29-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N29),\n0)","v":93.200528331460944},{"$f":"IF(\nAND($Q29<AQ$7,(AQ$7-$Q29-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N29),\n0)","v":93.200528331460944},{"$f":"IF(\nAND($Q29<AR$7,(AR$7-$Q29-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N29),\n0)","v":93.200528331460944},{"$f":"IF(\nAND($Q29<AS$7,(AS$7-$Q29-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N29),\n0)","v":93.200528331460944},{"$f":"IF(\nAND($Q29<AT$7,(AT$7-$Q29-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N29),\n0)","v":93.200528331460944},{"$f":"IF(\nAND($Q29<AU$7,(AU$7-$Q29-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N29),\n0)","v":93.200528331460944},null,null,{"$f":"AX28*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AX$7,'Current Inputs'!$B$98:$B$116,0)))","v":24000},{"$f":"AY28*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AY$7,'Current Inputs'!$B$98:$B$116,0)))","v":38500},{"$f":"AZ28*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AZ$7,'Current Inputs'!$B$98:$B$116,0)))","v":33000},{"$f":"BA28*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(BA$7,'Current Inputs'!$B$98:$B$116,0)))","v":16610},{"$f":"INDEX('Gas Demand Model'!$E$146:$AH$149,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$146:$C$149,0),\nMATCH($BH29,'Gas Demand Model'!$E$145:$AH$145,0))","v":700.14750564671579},{"$f":"INDEX('Gas Demand Model'!$E$146:$AH$149,\nMATCH(\"Electric\",'Gas Demand Model'!$C$146:$C$149,0),\nMATCH($BH29,'Gas Demand Model'!$E$145:$AH$145,0))","v":0},{"$f":"INDEX('Gas Demand Model'!$E$146:$AH$149,\nMATCH(\"Hybrid electric\",'Gas Demand Model'!$C$146:$C$149,0),\nMATCH($BH29,'Gas Demand Model'!$E$145:$AH$145,0))","v":5698.3861300400185},{"$f":"INDEX('Gas Demand Model'!$E$146:$AH$149,\nMATCH(\"Reference\",'Gas Demand Model'!$C$146:$C$149,0),\nMATCH($BH29,'Gas Demand Model'!$E$145:$AH$145,0))","v":595.7222217446805},98.570638738085137,null,2042,20,{"$f":"IF(\nAND($BI29<BJ$7,(BJ$7-$BI29-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF29),\n0)","v":0},{"$f":"IF(\nAND($BI29<BK$7,(BK$7-$BI29-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF29),\n0)","v":0},{"$f":"IF(\nAND($BI29<BL$7,(BL$7-$BI29-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF29),\n0)","v":0},{"$f":"IF(\nAND($BI29<BM$7,(BM$7-$BI29-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF29),\n0)","v":0},{"$f":"IF(\nAND($BI29<BN$7,(BN$7-$BI29-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF29),\n0)","v":0},{"$f":"IF(\nAND($BI29<BO$7,(BO$7-$BI29-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF29),\n0)","v":0},{"$f":"IF(\nAND($BI29<BP$7,(BP$7-$BI29-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF29),\n0)","v":0},{"$f":"IF(\nAND($BI29<BQ$7,(BQ$7-$BI29-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF29),\n0)","v":0},{"$f":"IF(\nAND($BI29<BR$7,(BR$7-$BI29-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF29),\n0)","v":0},{"$f":"IF(\nAND($BI29<BS$7,(BS$7-$BI29-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF29),\n0)","v":0},{"$f":"IF(\nAND($BI29<BT$7,(BT$7-$BI29-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF29),\n0)","v":0},{"$f":"IF(\nAND($BI29<BU$7,(BU$7-$BI29-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF29),\n0)","v":0},{"$f":"IF(\nAND($BI29<BV$7,(BV$7-$BI29-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF29),\n0)","v":0},{"$f":"IF(\nAND($BI29<BW$7,(BW$7-$BI29-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF29),\n0)","v":0},{"$f":"IF(\nAND($BI29<BX$7,(BX$7-$BI29-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF29),\n0)","v":0},{"$f":"IF(\nAND($BI29<BY$7,(BY$7-$BI29-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF29),\n0)","v":0},{"$f":"IF(\nAND($BI29<BZ$7,(BZ$7-$BI29-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF29),\n0)","v":0},{"$f":"IF(\nAND($BI29<CA$7,(CA$7-$BI29-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF29),\n0)","v":0},{"$f":"IF(\nAND($BI29<CB$7,(CB$7-$BI29-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF29),\n0)","v":0},{"$f":"IF(\nAND($BI29<CC$7,(CC$7-$BI29-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF29),\n0)","v":0},{"$f":"IF(\nAND($BI29<CD$7,(CD$7-$BI29-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF29),\n0)","v":0},{"$f":"IF(\nAND($BI29<CE$7,(CE$7-$BI29-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF29),\n0)","v":10.43445595168696},{"$f":"IF(\nAND($BI29<CF$7,(CF$7-$BI29-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF29),\n0)","v":10.43445595168696},{"$f":"IF(\nAND($BI29<CG$7,(CG$7-$BI29-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF29),\n0)","v":10.43445595168696},{"$f":"IF(\nAND($BI29<CH$7,(CH$7-$BI29-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF29),\n0)","v":10.43445595168696},{"$f":"IF(\nAND($BI29<CI$7,(CI$7-$BI29-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF29),\n0)","v":10.43445595168696},{"$f":"IF(\nAND($BI29<CJ$7,(CJ$7-$BI29-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF29),\n0)","v":10.43445595168696},{"$f":"IF(\nAND($BI29<CK$7,(CK$7-$BI29-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF29),\n0)","v":10.43445595168696},{"$f":"IF(\nAND($BI29<CL$7,(CL$7-$BI29-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF29),\n0)","v":10.43445595168696},{"$f":"IF(\nAND($BI29<CM$7,(CM$7-$BI29-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF29),\n0)","v":10.43445595168696}]
[null,{"$f":"B29*\n((1+'Current Inputs'!$C$94))","v":15459.796707758798},{"$f":"C29*\n((1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(C$7,'Current Inputs'!$B$98:$B$116,0))) + 'Current Inputs'!$C$94)","v":8657.4861563449304},{"$f":"D29*\n((1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(D$7,'Current Inputs'!$B$98:$B$116,0))) + 'Current Inputs'!$C$94)","v":7729.8983538793991},null,{"$f":"SUM(C30:D30)*'AC Calcs'!I72 + C30 * (1-'AC Calcs'!I72)","v":14680.679787040644},{"$f":"G29*\n((1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(G$7,'Current Inputs'!$B$98:$B$116,0))) + 'Current Inputs'!$C$94)","v":20870.725555474393},{"$f":"H29*\n((1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(H$7,'Current Inputs'!$B$98:$B$116,0))) + 'Current Inputs'!$C$94)","v":17778.766213922627},{"$f":"I29*\n((1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(I$7,'Current Inputs'!$B$98:$B$116,0))) + 'Current Inputs'!$C$94)","v":8657.4861563449304},{"$f":"INDEX('Gas Demand Model'!$E$129:$AH$132,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$129:$C$132,0),\nMATCH($P30,'Gas Demand Model'!$E$128:$AH$128,0))","v":10163.73976840373},{"$f":"INDEX('Gas Demand Model'!$E$129:$AH$132,\nMATCH(\"Electric\",'Gas Demand Model'!$C$129:$C$132,0),\nMATCH($P30,'Gas Demand Model'!$E$128:$AH$128,0))","v":0},{"$f":"INDEX('Gas Demand Model'!$E$129:$AH$132,\nMATCH(\"Hybrid electric\",'Gas Demand Model'!$C$129:$C$132,0),\nMATCH($P30,'Gas Demand Model'!$E$128:$AH$128,0))","v":91368.354632636765},{"$f":"INDEX('Gas Demand Model'!$E$129:$AH$132,\nMATCH(\"Reference\",'Gas Demand Model'!$C$129:$C$132,0),\nMATCH($P30,'Gas Demand Model'!$E$128:$AH$128,0))","v":7421.5319601854617},894.61452364145453,null,2043,21,{"$f":"IF(\nAND($Q30<R$7,(R$7-$Q30-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N30),\n0)","v":0},{"$f":"IF(\nAND($Q30<S$7,(S$7-$Q30-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N30),\n0)","v":0},{"$f":"IF(\nAND($Q30<T$7,(T$7-$Q30-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N30),\n0)","v":0},{"$f":"IF(\nAND($Q30<U$7,(U$7-$Q30-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N30),\n0)","v":0},{"$f":"IF(\nAND($Q30<V$7,(V$7-$Q30-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N30),\n0)","v":0},{"$f":"IF(\nAND($Q30<W$7,(W$7-$Q30-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N30),\n0)","v":0},{"$f":"IF(\nAND($Q30<X$7,(X$7-$Q30-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N30),\n0)","v":0},{"$f":"IF(\nAND($Q30<Y$7,(Y$7-$Q30-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N30),\n0)","v":0},{"$f":"IF(\nAND($Q30<Z$7,(Z$7-$Q30-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N30),\n0)","v":0},{"$f":"IF(\nAND($Q30<AA$7,(AA$7-$Q30-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N30),\n0)","v":0},{"$f":"IF(\nAND($Q30<AB$7,(AB$7-$Q30-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N30),\n0)","v":0},{"$f":"IF(\nAND($Q30<AC$7,(AC$7-$Q30-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N30),\n0)","v":0},{"$f":"IF(\nAND($Q30<AD$7,(AD$7-$Q30-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N30),\n0)","v":0},{"$f":"IF(\nAND($Q30<AE$7,(AE$7-$Q30-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N30),\n0)","v":0},{"$f":"IF(\nAND($Q30<AF$7,(AF$7-$Q30-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N30),\n0)","v":0},{"$f":"IF(\nAND($Q30<AG$7,(AG$7-$Q30-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N30),\n0)","v":0},{"$f":"IF(\nAND($Q30<AH$7,(AH$7-$Q30-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N30),\n0)","v":0},{"$f":"IF(\nAND($Q30<AI$7,(AI$7-$Q30-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N30),\n0)","v":0},{"$f":"IF(\nAND($Q30<AJ$7,(AJ$7-$Q30-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N30),\n0)","v":0},{"$f":"IF(\nAND($Q30<AK$7,(AK$7-$Q30-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N30),\n0)","v":0},{"$f":"IF(\nAND($Q30<AL$7,(AL$7-$Q30-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N30),\n0)","v":0},{"$f":"IF(\nAND($Q30<AM$7,(AM$7-$Q30-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N30),\n0)","v":0},{"$f":"IF(\nAND($Q30<AN$7,(AN$7-$Q30-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N30),\n0)","v":94.701789094417606},{"$f":"IF(\nAND($Q30<AO$7,(AO$7-$Q30-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N30),\n0)","v":94.701789094417606},{"$f":"IF(\nAND($Q30<AP$7,(AP$7-$Q30-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N30),\n0)","v":94.701789094417606},{"$f":"IF(\nAND($Q30<AQ$7,(AQ$7-$Q30-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N30),\n0)","v":94.701789094417606},{"$f":"IF(\nAND($Q30<AR$7,(AR$7-$Q30-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N30),\n0)","v":94.701789094417606},{"$f":"IF(\nAND($Q30<AS$7,(AS$7-$Q30-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N30),\n0)","v":94.701789094417606},{"$f":"IF(\nAND($Q30<AT$7,(AT$7-$Q30-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N30),\n0)","v":94.701789094417606},{"$f":"IF(\nAND($Q30<AU$7,(AU$7-$Q30-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N30),\n0)","v":94.701789094417606},null,null,{"$f":"AX29*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AX$7,'Current Inputs'!$B$98:$B$116,0)))","v":24000},{"$f":"AY29*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AY$7,'Current Inputs'!$B$98:$B$116,0)))","v":38500},{"$f":"AZ29*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AZ$7,'Current Inputs'!$B$98:$B$116,0)))","v":33000},{"$f":"BA29*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(BA$7,'Current Inputs'!$B$98:$B$116,0)))","v":16610},{"$f":"INDEX('Gas Demand Model'!$E$146:$AH$149,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$146:$C$149,0),\nMATCH($BH30,'Gas Demand Model'!$E$145:$AH$145,0))","v":651.52029042476897},{"$f":"INDEX('Gas Demand Model'!$E$146:$AH$149,\nMATCH(\"Electric\",'Gas Demand Model'!$C$146:$C$149,0),\nMATCH($BH30,'Gas Demand Model'!$E$145:$AH$145,0))","v":0},{"$f":"INDEX('Gas Demand Model'!$E$146:$AH$149,\nMATCH(\"Hybrid electric\",'Gas Demand Model'!$C$146:$C$149,0),\nMATCH($BH30,'Gas Demand Model'!$E$145:$AH$145,0))","v":5674.6479437384714},{"$f":"INDEX('Gas Demand Model'!$E$146:$AH$149,\nMATCH(\"Reference\",'Gas Demand Model'!$C$146:$C$149,0),\nMATCH($BH30,'Gas Demand Model'!$E$145:$AH$145,0))","v":475.73814051480224},97.822214744112571,null,2043,21,{"$f":"IF(\nAND($BI30<BJ$7,(BJ$7-$BI30-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF30),\n0)","v":0},{"$f":"IF(\nAND($BI30<BK$7,(BK$7-$BI30-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF30),\n0)","v":0},{"$f":"IF(\nAND($BI30<BL$7,(BL$7-$BI30-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF30),\n0)","v":0},{"$f":"IF(\nAND($BI30<BM$7,(BM$7-$BI30-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF30),\n0)","v":0},{"$f":"IF(\nAND($BI30<BN$7,(BN$7-$BI30-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF30),\n0)","v":0},{"$f":"IF(\nAND($BI30<BO$7,(BO$7-$BI30-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF30),\n0)","v":0},{"$f":"IF(\nAND($BI30<BP$7,(BP$7-$BI30-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF30),\n0)","v":0},{"$f":"IF(\nAND($BI30<BQ$7,(BQ$7-$BI30-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF30),\n0)","v":0},{"$f":"IF(\nAND($BI30<BR$7,(BR$7-$BI30-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF30),\n0)","v":0},{"$f":"IF(\nAND($BI30<BS$7,(BS$7-$BI30-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF30),\n0)","v":0},{"$f":"IF(\nAND($BI30<BT$7,(BT$7-$BI30-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF30),\n0)","v":0},{"$f":"IF(\nAND($BI30<BU$7,(BU$7-$BI30-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF30),\n0)","v":0},{"$f":"IF(\nAND($BI30<BV$7,(BV$7-$BI30-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF30),\n0)","v":0},{"$f":"IF(\nAND($BI30<BW$7,(BW$7-$BI30-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF30),\n0)","v":0},{"$f":"IF(\nAND($BI30<BX$7,(BX$7-$BI30-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF30),\n0)","v":0},{"$f":"IF(\nAND($BI30<BY$7,(BY$7-$BI30-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF30),\n0)","v":0},{"$f":"IF(\nAND($BI30<BZ$7,(BZ$7-$BI30-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF30),\n0)","v":0},{"$f":"IF(\nAND($BI30<CA$7,(CA$7-$BI30-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF30),\n0)","v":0},{"$f":"IF(\nAND($BI30<CB$7,(CB$7-$BI30-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF30),\n0)","v":0},{"$f":"IF(\nAND($BI30<CC$7,(CC$7-$BI30-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF30),\n0)","v":0},{"$f":"IF(\nAND($BI30<CD$7,(CD$7-$BI30-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF30),\n0)","v":0},{"$f":"IF(\nAND($BI30<CE$7,(CE$7-$BI30-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF30),\n0)","v":0},{"$f":"IF(\nAND($BI30<CF$7,(CF$7-$BI30-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF30),\n0)","v":10.355229548183143},{"$f":"IF(\nAND($BI30<CG$7,(CG$7-$BI30-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF30),\n0)","v":10.355229548183143},{"$f":"IF(\nAND($BI30<CH$7,(CH$7-$BI30-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF30),\n0)","v":10.355229548183143},{"$f":"IF(\nAND($BI30<CI$7,(CI$7-$BI30-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF30),\n0)","v":10.355229548183143},{"$f":"IF(\nAND($BI30<CJ$7,(CJ$7-$BI30-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF30),\n0)","v":10.355229548183143},{"$f":"IF(\nAND($BI30<CK$7,(CK$7-$BI30-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF30),\n0)","v":10.355229548183143},{"$f":"IF(\nAND($BI30<CL$7,(CL$7-$BI30-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF30),\n0)","v":10.355229548183143},{"$f":"IF(\nAND($BI30<CM$7,(CM$7-$BI30-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF30),\n0)","v":10.355229548183143}]
[null,{"$f":"B30*\n((1+'Current Inputs'!$C$94))","v":15768.992641913974},{"$f":"C30*\n((1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(C$7,'Current Inputs'!$B$98:$B$116,0))) + 'Current Inputs'!$C$94)","v":8830.635879471829},{"$f":"D30*\n((1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(D$7,'Current Inputs'!$B$98:$B$116,0))) + 'Current Inputs'!$C$94)","v":7884.4963209569869},null,{"$f":"SUM(C31:D31)*'AC Calcs'!I73 + C31 * (1-'AC Calcs'!I73)","v":15075.448439010741},{"$f":"G30*\n((1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(G$7,'Current Inputs'!$B$98:$B$116,0))) + 'Current Inputs'!$C$94)","v":21288.140066583881},{"$f":"H30*\n((1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(H$7,'Current Inputs'!$B$98:$B$116,0))) + 'Current Inputs'!$C$94)","v":18134.341538201079},{"$f":"I30*\n((1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(I$7,'Current Inputs'!$B$98:$B$116,0))) + 'Current Inputs'!$C$94)","v":8830.635879471829},{"$f":"INDEX('Gas Demand Model'!$E$129:$AH$132,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$129:$C$132,0),\nMATCH($P31,'Gas Demand Model'!$E$128:$AH$128,0))","v":9342.2935333625683},{"$f":"INDEX('Gas Demand Model'!$E$129:$AH$132,\nMATCH(\"Electric\",'Gas Demand Model'!$C$129:$C$132,0),\nMATCH($P31,'Gas Demand Model'!$E$128:$AH$128,0))","v":0},{"$f":"INDEX('Gas Demand Model'!$E$129:$AH$132,\nMATCH(\"Hybrid electric\",'Gas Demand Model'!$C$129:$C$132,0),\nMATCH($P31,'Gas Demand Model'!$E$128:$AH$128,0))","v":91498.184726739346},{"$f":"INDEX('Gas Demand Model'!$E$129:$AH$132,\nMATCH(\"Reference\",'Gas Demand Model'!$C$129:$C$132,0),\nMATCH($P31,'Gas Demand Model'!$E$128:$AH$128,0))","v":5876.9604101990071},909.61305099766105,null,2044,22,{"$f":"IF(\nAND($Q31<R$7,(R$7-$Q31-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N31),\n0)","v":0},{"$f":"IF(\nAND($Q31<S$7,(S$7-$Q31-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N31),\n0)","v":0},{"$f":"IF(\nAND($Q31<T$7,(T$7-$Q31-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N31),\n0)","v":0},{"$f":"IF(\nAND($Q31<U$7,(U$7-$Q31-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N31),\n0)","v":0},{"$f":"IF(\nAND($Q31<V$7,(V$7-$Q31-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N31),\n0)","v":0},{"$f":"IF(\nAND($Q31<W$7,(W$7-$Q31-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N31),\n0)","v":0},{"$f":"IF(\nAND($Q31<X$7,(X$7-$Q31-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N31),\n0)","v":0},{"$f":"IF(\nAND($Q31<Y$7,(Y$7-$Q31-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N31),\n0)","v":0},{"$f":"IF(\nAND($Q31<Z$7,(Z$7-$Q31-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N31),\n0)","v":0},{"$f":"IF(\nAND($Q31<AA$7,(AA$7-$Q31-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N31),\n0)","v":0},{"$f":"IF(\nAND($Q31<AB$7,(AB$7-$Q31-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N31),\n0)","v":0},{"$f":"IF(\nAND($Q31<AC$7,(AC$7-$Q31-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N31),\n0)","v":0},{"$f":"IF(\nAND($Q31<AD$7,(AD$7-$Q31-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N31),\n0)","v":0},{"$f":"IF(\nAND($Q31<AE$7,(AE$7-$Q31-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N31),\n0)","v":0},{"$f":"IF(\nAND($Q31<AF$7,(AF$7-$Q31-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N31),\n0)","v":0},{"$f":"IF(\nAND($Q31<AG$7,(AG$7-$Q31-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N31),\n0)","v":0},{"$f":"IF(\nAND($Q31<AH$7,(AH$7-$Q31-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N31),\n0)","v":0},{"$f":"IF(\nAND($Q31<AI$7,(AI$7-$Q31-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N31),\n0)","v":0},{"$f":"IF(\nAND($Q31<AJ$7,(AJ$7-$Q31-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N31),\n0)","v":0},{"$f":"IF(\nAND($Q31<AK$7,(AK$7-$Q31-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N31),\n0)","v":0},{"$f":"IF(\nAND($Q31<AL$7,(AL$7-$Q31-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N31),\n0)","v":0},{"$f":"IF(\nAND($Q31<AM$7,(AM$7-$Q31-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N31),\n0)","v":0},{"$f":"IF(\nAND($Q31<AN$7,(AN$7-$Q31-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N31),\n0)","v":0},{"$f":"IF(\nAND($Q31<AO$7,(AO$7-$Q31-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N31),\n0)","v":96.289497919703336},{"$f":"IF(\nAND($Q31<AP$7,(AP$7-$Q31-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N31),\n0)","v":96.289497919703336},{"$f":"IF(\nAND($Q31<AQ$7,(AQ$7-$Q31-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N31),\n0)","v":96.289497919703336},{"$f":"IF(\nAND($Q31<AR$7,(AR$7-$Q31-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N31),\n0)","v":96.289497919703336},{"$f":"IF(\nAND($Q31<AS$7,(AS$7-$Q31-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N31),\n0)","v":96.289497919703336},{"$f":"IF(\nAND($Q31<AT$7,(AT$7-$Q31-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N31),\n0)","v":96.289497919703336},{"$f":"IF(\nAND($Q31<AU$7,(AU$7-$Q31-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N31),\n0)","v":96.289497919703336},null,null,{"$f":"AX30*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AX$7,'Current Inputs'!$B$98:$B$116,0)))","v":24000},{"$f":"AY30*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AY$7,'Current Inputs'!$B$98:$B$116,0)))","v":38500},{"$f":"AZ30*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AZ$7,'Current Inputs'!$B$98:$B$116,0)))","v":33000},{"$f":"BA30*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(BA$7,'Current Inputs'!$B$98:$B$116,0)))","v":16610},{"$f":"INDEX('Gas Demand Model'!$E$146:$AH$149,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$146:$C$149,0),\nMATCH($BH31,'Gas Demand Model'!$E$145:$AH$145,0))","v":596.62791265222859},{"$f":"INDEX('Gas Demand Model'!$E$146:$AH$149,\nMATCH(\"Electric\",'Gas Demand Model'!$C$146:$C$149,0),\nMATCH($BH31,'Gas Demand Model'!$E$145:$AH$145,0))","v":0},{"$f":"INDEX('Gas Demand Model'!$E$146:$AH$149,\nMATCH(\"Hybrid electric\",'Gas Demand Model'!$C$146:$C$149,0),\nMATCH($BH31,'Gas Demand Model'!$E$145:$AH$145,0))","v":5653.9251754716206},{"$f":"INDEX('Gas Demand Model'!$E$146:$AH$149,\nMATCH(\"Reference\",'Gas Demand Model'!$C$146:$C$149,0),\nMATCH($BH31,'Gas Demand Model'!$E$145:$AH$145,0))","v":375.32096478826611},97.076913900479823,null,2044,22,{"$f":"IF(\nAND($BI31<BJ$7,(BJ$7-$BI31-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF31),\n0)","v":0},{"$f":"IF(\nAND($BI31<BK$7,(BK$7-$BI31-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF31),\n0)","v":0},{"$f":"IF(\nAND($BI31<BL$7,(BL$7-$BI31-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF31),\n0)","v":0},{"$f":"IF(\nAND($BI31<BM$7,(BM$7-$BI31-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF31),\n0)","v":0},{"$f":"IF(\nAND($BI31<BN$7,(BN$7-$BI31-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF31),\n0)","v":0},{"$f":"IF(\nAND($BI31<BO$7,(BO$7-$BI31-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF31),\n0)","v":0},{"$f":"IF(\nAND($BI31<BP$7,(BP$7-$BI31-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF31),\n0)","v":0},{"$f":"IF(\nAND($BI31<BQ$7,(BQ$7-$BI31-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF31),\n0)","v":0},{"$f":"IF(\nAND($BI31<BR$7,(BR$7-$BI31-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF31),\n0)","v":0},{"$f":"IF(\nAND($BI31<BS$7,(BS$7-$BI31-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF31),\n0)","v":0},{"$f":"IF(\nAND($BI31<BT$7,(BT$7-$BI31-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF31),\n0)","v":0},{"$f":"IF(\nAND($BI31<BU$7,(BU$7-$BI31-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF31),\n0)","v":0},{"$f":"IF(\nAND($BI31<BV$7,(BV$7-$BI31-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF31),\n0)","v":0},{"$f":"IF(\nAND($BI31<BW$7,(BW$7-$BI31-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF31),\n0)","v":0},{"$f":"IF(\nAND($BI31<BX$7,(BX$7-$BI31-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF31),\n0)","v":0},{"$f":"IF(\nAND($BI31<BY$7,(BY$7-$BI31-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF31),\n0)","v":0},{"$f":"IF(\nAND($BI31<BZ$7,(BZ$7-$BI31-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF31),\n0)","v":0},{"$f":"IF(\nAND($BI31<CA$7,(CA$7-$BI31-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF31),\n0)","v":0},{"$f":"IF(\nAND($BI31<CB$7,(CB$7-$BI31-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF31),\n0)","v":0},{"$f":"IF(\nAND($BI31<CC$7,(CC$7-$BI31-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF31),\n0)","v":0},{"$f":"IF(\nAND($BI31<CD$7,(CD$7-$BI31-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF31),\n0)","v":0},{"$f":"IF(\nAND($BI31<CE$7,(CE$7-$BI31-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF31),\n0)","v":0},{"$f":"IF(\nAND($BI31<CF$7,(CF$7-$BI31-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF31),\n0)","v":0},{"$f":"IF(\nAND($BI31<CG$7,(CG$7-$BI31-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF31),\n0)","v":10.276333754027798},{"$f":"IF(\nAND($BI31<CH$7,(CH$7-$BI31-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF31),\n0)","v":10.276333754027798},{"$f":"IF(\nAND($BI31<CI$7,(CI$7-$BI31-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF31),\n0)","v":10.276333754027798},{"$f":"IF(\nAND($BI31<CJ$7,(CJ$7-$BI31-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF31),\n0)","v":10.276333754027798},{"$f":"IF(\nAND($BI31<CK$7,(CK$7-$BI31-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF31),\n0)","v":10.276333754027798},{"$f":"IF(\nAND($BI31<CL$7,(CL$7-$BI31-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF31),\n0)","v":10.276333754027798},{"$f":"IF(\nAND($BI31<CM$7,(CM$7-$BI31-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF31),\n0)","v":10.276333754027798}]
[null,{"$f":"B31*\n((1+'Current Inputs'!$C$94))","v":16084.372494752253},{"$f":"C31*\n((1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(C$7,'Current Inputs'!$B$98:$B$116,0))) + 'Current Inputs'!$C$94)","v":9007.2485970612652},{"$f":"D31*\n((1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(D$7,'Current Inputs'!$B$98:$B$116,0))) + 'Current Inputs'!$C$94)","v":8042.1862473761266},null,{"$f":"SUM(C32:D32)*'AC Calcs'!I74 + C32 * (1-'AC Calcs'!I74)","v":15478.400870156884},{"$f":"G31*\n((1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(G$7,'Current Inputs'!$B$98:$B$116,0))) + 'Current Inputs'!$C$94)","v":21713.90286791556},{"$f":"H31*\n((1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(H$7,'Current Inputs'!$B$98:$B$116,0))) + 'Current Inputs'!$C$94)","v":18497.028368965101},{"$f":"I31*\n((1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(I$7,'Current Inputs'!$B$98:$B$116,0))) + 'Current Inputs'!$C$94)","v":9007.2485970612652},{"$f":"INDEX('Gas Demand Model'!$E$129:$AH$132,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$129:$C$132,0),\nMATCH($P32,'Gas Demand Model'!$E$128:$AH$128,0))","v":8443.7646636394657},{"$f":"INDEX('Gas Demand Model'!$E$129:$AH$132,\nMATCH(\"Electric\",'Gas Demand Model'!$C$129:$C$132,0),\nMATCH($P32,'Gas Demand Model'!$E$128:$AH$128,0))","v":0},{"$f":"INDEX('Gas Demand Model'!$E$129:$AH$132,\nMATCH(\"Hybrid electric\",'Gas Demand Model'!$C$129:$C$132,0),\nMATCH($P32,'Gas Demand Model'!$E$128:$AH$128,0))","v":91504.174500788649},{"$f":"INDEX('Gas Demand Model'!$E$129:$AH$132,\nMATCH(\"Reference\",'Gas Demand Model'!$C$129:$C$132,0),\nMATCH($P32,'Gas Demand Model'!$E$128:$AH$128,0))","v":4583.695564791471},922.99535111893806,null,2045,23,{"$f":"IF(\nAND($Q32<R$7,(R$7-$Q32-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N32),\n0)","v":0},{"$f":"IF(\nAND($Q32<S$7,(S$7-$Q32-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N32),\n0)","v":0},{"$f":"IF(\nAND($Q32<T$7,(T$7-$Q32-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N32),\n0)","v":0},{"$f":"IF(\nAND($Q32<U$7,(U$7-$Q32-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N32),\n0)","v":0},{"$f":"IF(\nAND($Q32<V$7,(V$7-$Q32-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N32),\n0)","v":0},{"$f":"IF(\nAND($Q32<W$7,(W$7-$Q32-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N32),\n0)","v":0},{"$f":"IF(\nAND($Q32<X$7,(X$7-$Q32-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N32),\n0)","v":0},{"$f":"IF(\nAND($Q32<Y$7,(Y$7-$Q32-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N32),\n0)","v":0},{"$f":"IF(\nAND($Q32<Z$7,(Z$7-$Q32-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N32),\n0)","v":0},{"$f":"IF(\nAND($Q32<AA$7,(AA$7-$Q32-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N32),\n0)","v":0},{"$f":"IF(\nAND($Q32<AB$7,(AB$7-$Q32-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N32),\n0)","v":0},{"$f":"IF(\nAND($Q32<AC$7,(AC$7-$Q32-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N32),\n0)","v":0},{"$f":"IF(\nAND($Q32<AD$7,(AD$7-$Q32-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N32),\n0)","v":0},{"$f":"IF(\nAND($Q32<AE$7,(AE$7-$Q32-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N32),\n0)","v":0},{"$f":"IF(\nAND($Q32<AF$7,(AF$7-$Q32-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N32),\n0)","v":0},{"$f":"IF(\nAND($Q32<AG$7,(AG$7-$Q32-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N32),\n0)","v":0},{"$f":"IF(\nAND($Q32<AH$7,(AH$7-$Q32-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N32),\n0)","v":0},{"$f":"IF(\nAND($Q32<AI$7,(AI$7-$Q32-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N32),\n0)","v":0},{"$f":"IF(\nAND($Q32<AJ$7,(AJ$7-$Q32-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N32),\n0)","v":0},{"$f":"IF(\nAND($Q32<AK$7,(AK$7-$Q32-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N32),\n0)","v":0},{"$f":"IF(\nAND($Q32<AL$7,(AL$7-$Q32-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N32),\n0)","v":0},{"$f":"IF(\nAND($Q32<AM$7,(AM$7-$Q32-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N32),\n0)","v":0},{"$f":"IF(\nAND($Q32<AN$7,(AN$7-$Q32-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N32),\n0)","v":0},{"$f":"IF(\nAND($Q32<AO$7,(AO$7-$Q32-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N32),\n0)","v":0},{"$f":"IF(\nAND($Q32<AP$7,(AP$7-$Q32-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N32),\n0)","v":97.706116731708335},{"$f":"IF(\nAND($Q32<AQ$7,(AQ$7-$Q32-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N32),\n0)","v":97.706116731708335},{"$f":"IF(\nAND($Q32<AR$7,(AR$7-$Q32-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N32),\n0)","v":97.706116731708335},{"$f":"IF(\nAND($Q32<AS$7,(AS$7-$Q32-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N32),\n0)","v":97.706116731708335},{"$f":"IF(\nAND($Q32<AT$7,(AT$7-$Q32-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N32),\n0)","v":97.706116731708335},{"$f":"IF(\nAND($Q32<AU$7,(AU$7-$Q32-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N32),\n0)","v":97.706116731708335},null,null,{"$f":"AX31*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AX$7,'Current Inputs'!$B$98:$B$116,0)))","v":24000},{"$f":"AY31*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AY$7,'Current Inputs'!$B$98:$B$116,0)))","v":38500},{"$f":"AZ31*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AZ$7,'Current Inputs'!$B$98:$B$116,0)))","v":33000},{"$f":"BA31*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(BA$7,'Current Inputs'!$B$98:$B$116,0)))","v":16610},{"$f":"INDEX('Gas Demand Model'!$E$146:$AH$149,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$146:$C$149,0),\nMATCH($BH32,'Gas Demand Model'!$E$145:$AH$145,0))","v":537.25956266755145},{"$f":"INDEX('Gas Demand Model'!$E$146:$AH$149,\nMATCH(\"Electric\",'Gas Demand Model'!$C$146:$C$149,0),\nMATCH($BH32,'Gas Demand Model'!$E$145:$AH$145,0))","v":0},{"$f":"INDEX('Gas Demand Model'!$E$146:$AH$149,\nMATCH(\"Hybrid electric\",'Gas Demand Model'!$C$146:$C$149,0),\nMATCH($BH32,'Gas Demand Model'!$E$145:$AH$145,0))","v":5626.5486369087048},{"$f":"INDEX('Gas Demand Model'!$E$146:$AH$149,\nMATCH(\"Reference\",'Gas Demand Model'!$C$146:$C$149,0),\nMATCH($BH32,'Gas Demand Model'!$E$145:$AH$145,0))","v":291.6512210656054},96.189480327046851,null,2045,23,{"$f":"IF(\nAND($BI32<BJ$7,(BJ$7-$BI32-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF32),\n0)","v":0},{"$f":"IF(\nAND($BI32<BK$7,(BK$7-$BI32-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF32),\n0)","v":0},{"$f":"IF(\nAND($BI32<BL$7,(BL$7-$BI32-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF32),\n0)","v":0},{"$f":"IF(\nAND($BI32<BM$7,(BM$7-$BI32-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF32),\n0)","v":0},{"$f":"IF(\nAND($BI32<BN$7,(BN$7-$BI32-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF32),\n0)","v":0},{"$f":"IF(\nAND($BI32<BO$7,(BO$7-$BI32-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF32),\n0)","v":0},{"$f":"IF(\nAND($BI32<BP$7,(BP$7-$BI32-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF32),\n0)","v":0},{"$f":"IF(\nAND($BI32<BQ$7,(BQ$7-$BI32-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF32),\n0)","v":0},{"$f":"IF(\nAND($BI32<BR$7,(BR$7-$BI32-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF32),\n0)","v":0},{"$f":"IF(\nAND($BI32<BS$7,(BS$7-$BI32-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF32),\n0)","v":0},{"$f":"IF(\nAND($BI32<BT$7,(BT$7-$BI32-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF32),\n0)","v":0},{"$f":"IF(\nAND($BI32<BU$7,(BU$7-$BI32-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF32),\n0)","v":0},{"$f":"IF(\nAND($BI32<BV$7,(BV$7-$BI32-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF32),\n0)","v":0},{"$f":"IF(\nAND($BI32<BW$7,(BW$7-$BI32-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF32),\n0)","v":0},{"$f":"IF(\nAND($BI32<BX$7,(BX$7-$BI32-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF32),\n0)","v":0},{"$f":"IF(\nAND($BI32<BY$7,(BY$7-$BI32-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF32),\n0)","v":0},{"$f":"IF(\nAND($BI32<BZ$7,(BZ$7-$BI32-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF32),\n0)","v":0},{"$f":"IF(\nAND($BI32<CA$7,(CA$7-$BI32-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF32),\n0)","v":0},{"$f":"IF(\nAND($BI32<CB$7,(CB$7-$BI32-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF32),\n0)","v":0},{"$f":"IF(\nAND($BI32<CC$7,(CC$7-$BI32-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF32),\n0)","v":0},{"$f":"IF(\nAND($BI32<CD$7,(CD$7-$BI32-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF32),\n0)","v":0},{"$f":"IF(\nAND($BI32<CE$7,(CE$7-$BI32-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF32),\n0)","v":0},{"$f":"IF(\nAND($BI32<CF$7,(CF$7-$BI32-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF32),\n0)","v":0},{"$f":"IF(\nAND($BI32<CG$7,(CG$7-$BI32-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF32),\n0)","v":0},{"$f":"IF(\nAND($BI32<CH$7,(CH$7-$BI32-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF32),\n0)","v":10.182392123430889},{"$f":"IF(\nAND($BI32<CI$7,(CI$7-$BI32-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF32),\n0)","v":10.182392123430889},{"$f":"IF(\nAND($BI32<CJ$7,(CJ$7-$BI32-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF32),\n0)","v":10.182392123430889},{"$f":"IF(\nAND($BI32<CK$7,(CK$7-$BI32-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF32),\n0)","v":10.182392123430889},{"$f":"IF(\nAND($BI32<CL$7,(CL$7-$BI32-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF32),\n0)","v":10.182392123430889},{"$f":"IF(\nAND($BI32<CM$7,(CM$7-$BI32-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF32),\n0)","v":10.182392123430889}]
[null,{"$f":"B32*\n((1+'Current Inputs'!$C$94))","v":16406.059944647299},{"$f":"C32*\n((1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(C$7,'Current Inputs'!$B$98:$B$116,0))) + 'Current Inputs'!$C$94)","v":9187.39356900249},{"$f":"D32*\n((1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(D$7,'Current Inputs'!$B$98:$B$116,0))) + 'Current Inputs'!$C$94)","v":8203.0299723236494},null,{"$f":"SUM(C33:D33)*'AC Calcs'!I75 + C33 * (1-'AC Calcs'!I75)","v":15891.441219173275},{"$f":"G32*\n((1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(G$7,'Current Inputs'!$B$98:$B$116,0))) + 'Current Inputs'!$C$94)","v":22148.180925273871},{"$f":"H32*\n((1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(H$7,'Current Inputs'!$B$98:$B$116,0))) + 'Current Inputs'!$C$94)","v":18866.968936344401},{"$f":"I32*\n((1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(I$7,'Current Inputs'!$B$98:$B$116,0))) + 'Current Inputs'!$C$94)","v":9187.39356900249},{"$f":"INDEX('Gas Demand Model'!$E$129:$AH$132,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$129:$C$132,0),\nMATCH($P33,'Gas Demand Model'!$E$128:$AH$128,0))","v":7495.2409927750095},{"$f":"INDEX('Gas Demand Model'!$E$129:$AH$132,\nMATCH(\"Electric\",'Gas Demand Model'!$C$129:$C$132,0),\nMATCH($P33,'Gas Demand Model'!$E$128:$AH$128,0))","v":0},{"$f":"INDEX('Gas Demand Model'!$E$129:$AH$132,\nMATCH(\"Hybrid electric\",'Gas Demand Model'!$C$129:$C$132,0),\nMATCH($P33,'Gas Demand Model'!$E$128:$AH$128,0))","v":91290.596288341752},{"$f":"INDEX('Gas Demand Model'!$E$129:$AH$132,\nMATCH(\"Reference\",'Gas Demand Model'!$C$129:$C$132,0),\nMATCH($P33,'Gas Demand Model'!$E$128:$AH$128,0))","v":3511.500606057039},933.90265986766474,null,2046,24,{"$f":"IF(\nAND($Q33<R$7,(R$7-$Q33-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N33),\n0)","v":0},{"$f":"IF(\nAND($Q33<S$7,(S$7-$Q33-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N33),\n0)","v":0},{"$f":"IF(\nAND($Q33<T$7,(T$7-$Q33-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N33),\n0)","v":0},{"$f":"IF(\nAND($Q33<U$7,(U$7-$Q33-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N33),\n0)","v":0},{"$f":"IF(\nAND($Q33<V$7,(V$7-$Q33-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N33),\n0)","v":0},{"$f":"IF(\nAND($Q33<W$7,(W$7-$Q33-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N33),\n0)","v":0},{"$f":"IF(\nAND($Q33<X$7,(X$7-$Q33-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N33),\n0)","v":0},{"$f":"IF(\nAND($Q33<Y$7,(Y$7-$Q33-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N33),\n0)","v":0},{"$f":"IF(\nAND($Q33<Z$7,(Z$7-$Q33-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N33),\n0)","v":0},{"$f":"IF(\nAND($Q33<AA$7,(AA$7-$Q33-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N33),\n0)","v":0},{"$f":"IF(\nAND($Q33<AB$7,(AB$7-$Q33-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N33),\n0)","v":0},{"$f":"IF(\nAND($Q33<AC$7,(AC$7-$Q33-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N33),\n0)","v":0},{"$f":"IF(\nAND($Q33<AD$7,(AD$7-$Q33-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N33),\n0)","v":0},{"$f":"IF(\nAND($Q33<AE$7,(AE$7-$Q33-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N33),\n0)","v":0},{"$f":"IF(\nAND($Q33<AF$7,(AF$7-$Q33-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N33),\n0)","v":0},{"$f":"IF(\nAND($Q33<AG$7,(AG$7-$Q33-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N33),\n0)","v":0},{"$f":"IF(\nAND($Q33<AH$7,(AH$7-$Q33-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N33),\n0)","v":0},{"$f":"IF(\nAND($Q33<AI$7,(AI$7-$Q33-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N33),\n0)","v":0},{"$f":"IF(\nAND($Q33<AJ$7,(AJ$7-$Q33-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N33),\n0)","v":0},{"$f":"IF(\nAND($Q33<AK$7,(AK$7-$Q33-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N33),\n0)","v":0},{"$f":"IF(\nAND($Q33<AL$7,(AL$7-$Q33-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N33),\n0)","v":0},{"$f":"IF(\nAND($Q33<AM$7,(AM$7-$Q33-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N33),\n0)","v":0},{"$f":"IF(\nAND($Q33<AN$7,(AN$7-$Q33-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N33),\n0)","v":0},{"$f":"IF(\nAND($Q33<AO$7,(AO$7-$Q33-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N33),\n0)","v":0},{"$f":"IF(\nAND($Q33<AP$7,(AP$7-$Q33-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N33),\n0)","v":0},{"$f":"IF(\nAND($Q33<AQ$7,(AQ$7-$Q33-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N33),\n0)","v":98.860738778872403},{"$f":"IF(\nAND($Q33<AR$7,(AR$7-$Q33-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N33),\n0)","v":98.860738778872403},{"$f":"IF(\nAND($Q33<AS$7,(AS$7-$Q33-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N33),\n0)","v":98.860738778872403},{"$f":"IF(\nAND($Q33<AT$7,(AT$7-$Q33-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N33),\n0)","v":98.860738778872403},{"$f":"IF(\nAND($Q33<AU$7,(AU$7-$Q33-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N33),\n0)","v":98.860738778872403},null,null,{"$f":"AX32*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AX$7,'Current Inputs'!$B$98:$B$116,0)))","v":24000},{"$f":"AY32*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AY$7,'Current Inputs'!$B$98:$B$116,0)))","v":38500},{"$f":"AZ32*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AZ$7,'Current Inputs'!$B$98:$B$116,0)))","v":33000},{"$f":"BA32*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(BA$7,'Current Inputs'!$B$98:$B$116,0)))","v":16610},{"$f":"INDEX('Gas Demand Model'!$E$146:$AH$149,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$146:$C$149,0),\nMATCH($BH33,'Gas Demand Model'!$E$145:$AH$145,0))","v":475.17487192545292},{"$f":"INDEX('Gas Demand Model'!$E$146:$AH$149,\nMATCH(\"Electric\",'Gas Demand Model'!$C$146:$C$149,0),\nMATCH($BH33,'Gas Demand Model'!$E$145:$AH$145,0))","v":0},{"$f":"INDEX('Gas Demand Model'!$E$146:$AH$149,\nMATCH(\"Hybrid electric\",'Gas Demand Model'!$C$146:$C$149,0),\nMATCH($BH33,'Gas Demand Model'!$E$145:$AH$145,0))","v":5586.4947477950127},{"$f":"INDEX('Gas Demand Model'!$E$146:$AH$149,\nMATCH(\"Reference\",'Gas Demand Model'!$C$146:$C$149,0),\nMATCH($BH33,'Gas Demand Model'!$E$145:$AH$145,0))","v":222.61817229862498},95.0741912198894,null,2046,24,{"$f":"IF(\nAND($BI33<BJ$7,(BJ$7-$BI33-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF33),\n0)","v":0},{"$f":"IF(\nAND($BI33<BK$7,(BK$7-$BI33-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF33),\n0)","v":0},{"$f":"IF(\nAND($BI33<BL$7,(BL$7-$BI33-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF33),\n0)","v":0},{"$f":"IF(\nAND($BI33<BM$7,(BM$7-$BI33-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF33),\n0)","v":0},{"$f":"IF(\nAND($BI33<BN$7,(BN$7-$BI33-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF33),\n0)","v":0},{"$f":"IF(\nAND($BI33<BO$7,(BO$7-$BI33-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF33),\n0)","v":0},{"$f":"IF(\nAND($BI33<BP$7,(BP$7-$BI33-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF33),\n0)","v":0},{"$f":"IF(\nAND($BI33<BQ$7,(BQ$7-$BI33-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF33),\n0)","v":0},{"$f":"IF(\nAND($BI33<BR$7,(BR$7-$BI33-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF33),\n0)","v":0},{"$f":"IF(\nAND($BI33<BS$7,(BS$7-$BI33-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF33),\n0)","v":0},{"$f":"IF(\nAND($BI33<BT$7,(BT$7-$BI33-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF33),\n0)","v":0},{"$f":"IF(\nAND($BI33<BU$7,(BU$7-$BI33-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF33),\n0)","v":0},{"$f":"IF(\nAND($BI33<BV$7,(BV$7-$BI33-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF33),\n0)","v":0},{"$f":"IF(\nAND($BI33<BW$7,(BW$7-$BI33-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF33),\n0)","v":0},{"$f":"IF(\nAND($BI33<BX$7,(BX$7-$BI33-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF33),\n0)","v":0},{"$f":"IF(\nAND($BI33<BY$7,(BY$7-$BI33-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF33),\n0)","v":0},{"$f":"IF(\nAND($BI33<BZ$7,(BZ$7-$BI33-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF33),\n0)","v":0},{"$f":"IF(\nAND($BI33<CA$7,(CA$7-$BI33-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF33),\n0)","v":0},{"$f":"IF(\nAND($BI33<CB$7,(CB$7-$BI33-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF33),\n0)","v":0},{"$f":"IF(\nAND($BI33<CC$7,(CC$7-$BI33-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF33),\n0)","v":0},{"$f":"IF(\nAND($BI33<CD$7,(CD$7-$BI33-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF33),\n0)","v":0},{"$f":"IF(\nAND($BI33<CE$7,(CE$7-$BI33-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF33),\n0)","v":0},{"$f":"IF(\nAND($BI33<CF$7,(CF$7-$BI33-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF33),\n0)","v":0},{"$f":"IF(\nAND($BI33<CG$7,(CG$7-$BI33-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF33),\n0)","v":0},{"$f":"IF(\nAND($BI33<CH$7,(CH$7-$BI33-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF33),\n0)","v":0},{"$f":"IF(\nAND($BI33<CI$7,(CI$7-$BI33-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF33),\n0)","v":10.064330242012499},{"$f":"IF(\nAND($BI33<CJ$7,(CJ$7-$BI33-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF33),\n0)","v":10.064330242012499},{"$f":"IF(\nAND($BI33<CK$7,(CK$7-$BI33-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF33),\n0)","v":10.064330242012499},{"$f":"IF(\nAND($BI33<CL$7,(CL$7-$BI33-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF33),\n0)","v":10.064330242012499},{"$f":"IF(\nAND($BI33<CM$7,(CM$7-$BI33-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF33),\n0)","v":10.064330242012499}]
[null,{"$f":"B33*\n((1+'Current Inputs'!$C$94))","v":16734.181143540245},{"$f":"C33*\n((1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(C$7,'Current Inputs'!$B$98:$B$116,0))) + 'Current Inputs'!$C$94)","v":9371.1414403825402},{"$f":"D33*\n((1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(D$7,'Current Inputs'!$B$98:$B$116,0))) + 'Current Inputs'!$C$94)","v":8367.0905717701226},null,{"$f":"SUM(C34:D34)*'AC Calcs'!I76 + C34 * (1-'AC Calcs'!I76)","v":16314.811821802256},{"$f":"G33*\n((1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(G$7,'Current Inputs'!$B$98:$B$116,0))) + 'Current Inputs'!$C$94)","v":22591.144543779348},{"$f":"H33*\n((1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(H$7,'Current Inputs'!$B$98:$B$116,0))) + 'Current Inputs'!$C$94)","v":19244.308315071288},{"$f":"I33*\n((1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(I$7,'Current Inputs'!$B$98:$B$116,0))) + 'Current Inputs'!$C$94)","v":9371.1414403825402},{"$f":"INDEX('Gas Demand Model'!$E$129:$AH$132,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$129:$C$132,0),\nMATCH($P34,'Gas Demand Model'!$E$128:$AH$128,0))","v":6524.7546564855284},{"$f":"INDEX('Gas Demand Model'!$E$129:$AH$132,\nMATCH(\"Electric\",'Gas Demand Model'!$C$129:$C$132,0),\nMATCH($P34,'Gas Demand Model'!$E$128:$AH$128,0))","v":0},{"$f":"INDEX('Gas Demand Model'!$E$129:$AH$132,\nMATCH(\"Hybrid electric\",'Gas Demand Model'!$C$129:$C$132,0),\nMATCH($P34,'Gas Demand Model'!$E$128:$AH$128,0))","v":90823.914915063622},{"$f":"INDEX('Gas Demand Model'!$E$129:$AH$132,\nMATCH(\"Reference\",'Gas Demand Model'!$C$129:$C$132,0),\nMATCH($P34,'Gas Demand Model'!$E$128:$AH$128,0))","v":2635.3742045896443},942.02541382322408,null,2047,25,{"$f":"IF(\nAND($Q34<R$7,(R$7-$Q34-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N34),\n0)","v":0},{"$f":"IF(\nAND($Q34<S$7,(S$7-$Q34-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N34),\n0)","v":0},{"$f":"IF(\nAND($Q34<T$7,(T$7-$Q34-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N34),\n0)","v":0},{"$f":"IF(\nAND($Q34<U$7,(U$7-$Q34-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N34),\n0)","v":0},{"$f":"IF(\nAND($Q34<V$7,(V$7-$Q34-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N34),\n0)","v":0},{"$f":"IF(\nAND($Q34<W$7,(W$7-$Q34-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N34),\n0)","v":0},{"$f":"IF(\nAND($Q34<X$7,(X$7-$Q34-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N34),\n0)","v":0},{"$f":"IF(\nAND($Q34<Y$7,(Y$7-$Q34-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N34),\n0)","v":0},{"$f":"IF(\nAND($Q34<Z$7,(Z$7-$Q34-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N34),\n0)","v":0},{"$f":"IF(\nAND($Q34<AA$7,(AA$7-$Q34-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N34),\n0)","v":0},{"$f":"IF(\nAND($Q34<AB$7,(AB$7-$Q34-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N34),\n0)","v":0},{"$f":"IF(\nAND($Q34<AC$7,(AC$7-$Q34-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N34),\n0)","v":0},{"$f":"IF(\nAND($Q34<AD$7,(AD$7-$Q34-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N34),\n0)","v":0},{"$f":"IF(\nAND($Q34<AE$7,(AE$7-$Q34-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N34),\n0)","v":0},{"$f":"IF(\nAND($Q34<AF$7,(AF$7-$Q34-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N34),\n0)","v":0},{"$f":"IF(\nAND($Q34<AG$7,(AG$7-$Q34-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N34),\n0)","v":0},{"$f":"IF(\nAND($Q34<AH$7,(AH$7-$Q34-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N34),\n0)","v":0},{"$f":"IF(\nAND($Q34<AI$7,(AI$7-$Q34-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N34),\n0)","v":0},{"$f":"IF(\nAND($Q34<AJ$7,(AJ$7-$Q34-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N34),\n0)","v":0},{"$f":"IF(\nAND($Q34<AK$7,(AK$7-$Q34-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N34),\n0)","v":0},{"$f":"IF(\nAND($Q34<AL$7,(AL$7-$Q34-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N34),\n0)","v":0},{"$f":"IF(\nAND($Q34<AM$7,(AM$7-$Q34-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N34),\n0)","v":0},{"$f":"IF(\nAND($Q34<AN$7,(AN$7-$Q34-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N34),\n0)","v":0},{"$f":"IF(\nAND($Q34<AO$7,(AO$7-$Q34-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N34),\n0)","v":0},{"$f":"IF(\nAND($Q34<AP$7,(AP$7-$Q34-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N34),\n0)","v":0},{"$f":"IF(\nAND($Q34<AQ$7,(AQ$7-$Q34-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N34),\n0)","v":0},{"$f":"IF(\nAND($Q34<AR$7,(AR$7-$Q34-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N34),\n0)","v":99.720594405666944},{"$f":"IF(\nAND($Q34<AS$7,(AS$7-$Q34-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N34),\n0)","v":99.720594405666944},{"$f":"IF(\nAND($Q34<AT$7,(AT$7-$Q34-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N34),\n0)","v":99.720594405666944},{"$f":"IF(\nAND($Q34<AU$7,(AU$7-$Q34-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N34),\n0)","v":99.720594405666944},null,null,{"$f":"AX33*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AX$7,'Current Inputs'!$B$98:$B$116,0)))","v":24000},{"$f":"AY33*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AY$7,'Current Inputs'!$B$98:$B$116,0)))","v":38500},{"$f":"AZ33*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AZ$7,'Current Inputs'!$B$98:$B$116,0)))","v":33000},{"$f":"BA33*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(BA$7,'Current Inputs'!$B$98:$B$116,0)))","v":16610},{"$f":"INDEX('Gas Demand Model'!$E$146:$AH$149,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$146:$C$149,0),\nMATCH($BH34,'Gas Demand Model'!$E$145:$AH$145,0))","v":412.16706423502114},{"$f":"INDEX('Gas Demand Model'!$E$146:$AH$149,\nMATCH(\"Electric\",'Gas Demand Model'!$C$146:$C$149,0),\nMATCH($BH34,'Gas Demand Model'!$E$145:$AH$145,0))","v":0},{"$f":"INDEX('Gas Demand Model'!$E$146:$AH$149,\nMATCH(\"Hybrid electric\",'Gas Demand Model'!$C$146:$C$149,0),\nMATCH($BH34,'Gas Demand Model'!$E$145:$AH$145,0))","v":5531.7611458851025},{"$f":"INDEX('Gas Demand Model'!$E$146:$AH$149,\nMATCH(\"Reference\",'Gas Demand Model'!$C$146:$C$149,0),\nMATCH($BH34,'Gas Demand Model'!$E$145:$AH$145,0))","v":166.47590695026878},93.711479785753681,null,2047,25,{"$f":"IF(\nAND($BI34<BJ$7,(BJ$7-$BI34-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF34),\n0)","v":0},{"$f":"IF(\nAND($BI34<BK$7,(BK$7-$BI34-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF34),\n0)","v":0},{"$f":"IF(\nAND($BI34<BL$7,(BL$7-$BI34-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF34),\n0)","v":0},{"$f":"IF(\nAND($BI34<BM$7,(BM$7-$BI34-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF34),\n0)","v":0},{"$f":"IF(\nAND($BI34<BN$7,(BN$7-$BI34-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF34),\n0)","v":0},{"$f":"IF(\nAND($BI34<BO$7,(BO$7-$BI34-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF34),\n0)","v":0},{"$f":"IF(\nAND($BI34<BP$7,(BP$7-$BI34-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF34),\n0)","v":0},{"$f":"IF(\nAND($BI34<BQ$7,(BQ$7-$BI34-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF34),\n0)","v":0},{"$f":"IF(\nAND($BI34<BR$7,(BR$7-$BI34-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF34),\n0)","v":0},{"$f":"IF(\nAND($BI34<BS$7,(BS$7-$BI34-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF34),\n0)","v":0},{"$f":"IF(\nAND($BI34<BT$7,(BT$7-$BI34-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF34),\n0)","v":0},{"$f":"IF(\nAND($BI34<BU$7,(BU$7-$BI34-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF34),\n0)","v":0},{"$f":"IF(\nAND($BI34<BV$7,(BV$7-$BI34-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF34),\n0)","v":0},{"$f":"IF(\nAND($BI34<BW$7,(BW$7-$BI34-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF34),\n0)","v":0},{"$f":"IF(\nAND($BI34<BX$7,(BX$7-$BI34-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF34),\n0)","v":0},{"$f":"IF(\nAND($BI34<BY$7,(BY$7-$BI34-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF34),\n0)","v":0},{"$f":"IF(\nAND($BI34<BZ$7,(BZ$7-$BI34-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF34),\n0)","v":0},{"$f":"IF(\nAND($BI34<CA$7,(CA$7-$BI34-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF34),\n0)","v":0},{"$f":"IF(\nAND($BI34<CB$7,(CB$7-$BI34-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF34),\n0)","v":0},{"$f":"IF(\nAND($BI34<CC$7,(CC$7-$BI34-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF34),\n0)","v":0},{"$f":"IF(\nAND($BI34<CD$7,(CD$7-$BI34-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF34),\n0)","v":0},{"$f":"IF(\nAND($BI34<CE$7,(CE$7-$BI34-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF34),\n0)","v":0},{"$f":"IF(\nAND($BI34<CF$7,(CF$7-$BI34-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF34),\n0)","v":0},{"$f":"IF(\nAND($BI34<CG$7,(CG$7-$BI34-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF34),\n0)","v":0},{"$f":"IF(\nAND($BI34<CH$7,(CH$7-$BI34-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF34),\n0)","v":0},{"$f":"IF(\nAND($BI34<CI$7,(CI$7-$BI34-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF34),\n0)","v":0},{"$f":"IF(\nAND($BI34<CJ$7,(CJ$7-$BI34-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF34),\n0)","v":9.9200768150652365},{"$f":"IF(\nAND($BI34<CK$7,(CK$7-$BI34-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF34),\n0)","v":9.9200768150652365},{"$f":"IF(\nAND($BI34<CL$7,(CL$7-$BI34-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF34),\n0)","v":9.9200768150652365},{"$f":"IF(\nAND($BI34<CM$7,(CM$7-$BI34-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF34),\n0)","v":9.9200768150652365}]
[null,{"$f":"B34*\n((1+'Current Inputs'!$C$94))","v":17068.86476641105},{"$f":"C34*\n((1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(C$7,'Current Inputs'!$B$98:$B$116,0))) + 'Current Inputs'!$C$94)","v":9558.5642691901903},{"$f":"D34*\n((1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(D$7,'Current Inputs'!$B$98:$B$116,0))) + 'Current Inputs'!$C$94)","v":8534.4323832055252},null,{"$f":"SUM(C35:D35)*'AC Calcs'!I77 + C35 * (1-'AC Calcs'!I77)","v":16748.760672048724},{"$f":"G34*\n((1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(G$7,'Current Inputs'!$B$98:$B$116,0))) + 'Current Inputs'!$C$94)","v":23042.967434654936},{"$f":"H34*\n((1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(H$7,'Current Inputs'!$B$98:$B$116,0))) + 'Current Inputs'!$C$94)","v":19629.194481372713},{"$f":"I34*\n((1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(I$7,'Current Inputs'!$B$98:$B$116,0))) + 'Current Inputs'!$C$94)","v":9558.5642691901903},{"$f":"INDEX('Gas Demand Model'!$E$129:$AH$132,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$129:$C$132,0),\nMATCH($P35,'Gas Demand Model'!$E$128:$AH$128,0))","v":5560.4122505111964},{"$f":"INDEX('Gas Demand Model'!$E$129:$AH$132,\nMATCH(\"Electric\",'Gas Demand Model'!$C$129:$C$132,0),\nMATCH($P35,'Gas Demand Model'!$E$128:$AH$128,0))","v":0},{"$f":"INDEX('Gas Demand Model'!$E$129:$AH$132,\nMATCH(\"Hybrid electric\",'Gas Demand Model'!$C$129:$C$132,0),\nMATCH($P35,'Gas Demand Model'!$E$128:$AH$128,0))","v":90124.548402193963},{"$f":"INDEX('Gas Demand Model'!$E$129:$AH$132,\nMATCH(\"Reference\",'Gas Demand Model'!$C$129:$C$132,0),\nMATCH($P35,'Gas Demand Model'!$E$128:$AH$128,0))","v":1932.1470939609542},947.59145616047692,null,2048,26,{"$f":"IF(\nAND($Q35<R$7,(R$7-$Q35-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N35),\n0)","v":0},{"$f":"IF(\nAND($Q35<S$7,(S$7-$Q35-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N35),\n0)","v":0},{"$f":"IF(\nAND($Q35<T$7,(T$7-$Q35-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N35),\n0)","v":0},{"$f":"IF(\nAND($Q35<U$7,(U$7-$Q35-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N35),\n0)","v":0},{"$f":"IF(\nAND($Q35<V$7,(V$7-$Q35-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N35),\n0)","v":0},{"$f":"IF(\nAND($Q35<W$7,(W$7-$Q35-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N35),\n0)","v":0},{"$f":"IF(\nAND($Q35<X$7,(X$7-$Q35-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N35),\n0)","v":0},{"$f":"IF(\nAND($Q35<Y$7,(Y$7-$Q35-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N35),\n0)","v":0},{"$f":"IF(\nAND($Q35<Z$7,(Z$7-$Q35-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N35),\n0)","v":0},{"$f":"IF(\nAND($Q35<AA$7,(AA$7-$Q35-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N35),\n0)","v":0},{"$f":"IF(\nAND($Q35<AB$7,(AB$7-$Q35-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N35),\n0)","v":0},{"$f":"IF(\nAND($Q35<AC$7,(AC$7-$Q35-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N35),\n0)","v":0},{"$f":"IF(\nAND($Q35<AD$7,(AD$7-$Q35-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N35),\n0)","v":0},{"$f":"IF(\nAND($Q35<AE$7,(AE$7-$Q35-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N35),\n0)","v":0},{"$f":"IF(\nAND($Q35<AF$7,(AF$7-$Q35-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N35),\n0)","v":0},{"$f":"IF(\nAND($Q35<AG$7,(AG$7-$Q35-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N35),\n0)","v":0},{"$f":"IF(\nAND($Q35<AH$7,(AH$7-$Q35-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N35),\n0)","v":0},{"$f":"IF(\nAND($Q35<AI$7,(AI$7-$Q35-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N35),\n0)","v":0},{"$f":"IF(\nAND($Q35<AJ$7,(AJ$7-$Q35-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N35),\n0)","v":0},{"$f":"IF(\nAND($Q35<AK$7,(AK$7-$Q35-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N35),\n0)","v":0},{"$f":"IF(\nAND($Q35<AL$7,(AL$7-$Q35-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N35),\n0)","v":0},{"$f":"IF(\nAND($Q35<AM$7,(AM$7-$Q35-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N35),\n0)","v":0},{"$f":"IF(\nAND($Q35<AN$7,(AN$7-$Q35-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N35),\n0)","v":0},{"$f":"IF(\nAND($Q35<AO$7,(AO$7-$Q35-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N35),\n0)","v":0},{"$f":"IF(\nAND($Q35<AP$7,(AP$7-$Q35-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N35),\n0)","v":0},{"$f":"IF(\nAND($Q35<AQ$7,(AQ$7-$Q35-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N35),\n0)","v":0},{"$f":"IF(\nAND($Q35<AR$7,(AR$7-$Q35-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N35),\n0)","v":0},{"$f":"IF(\nAND($Q35<AS$7,(AS$7-$Q35-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N35),\n0)","v":100.30980255463322},{"$f":"IF(\nAND($Q35<AT$7,(AT$7-$Q35-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N35),\n0)","v":100.30980255463322},{"$f":"IF(\nAND($Q35<AU$7,(AU$7-$Q35-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N35),\n0)","v":100.30980255463322},null,null,{"$f":"AX34*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AX$7,'Current Inputs'!$B$98:$B$116,0)))","v":24000},{"$f":"AY34*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AY$7,'Current Inputs'!$B$98:$B$116,0)))","v":38500},{"$f":"AZ34*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AZ$7,'Current Inputs'!$B$98:$B$116,0)))","v":33000},{"$f":"BA34*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(BA$7,'Current Inputs'!$B$98:$B$116,0)))","v":16610},{"$f":"INDEX('Gas Demand Model'!$E$146:$AH$149,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$146:$C$149,0),\nMATCH($BH35,'Gas Demand Model'!$E$145:$AH$145,0))","v":350.0082527926649},{"$f":"INDEX('Gas Demand Model'!$E$146:$AH$149,\nMATCH(\"Electric\",'Gas Demand Model'!$C$146:$C$149,0),\nMATCH($BH35,'Gas Demand Model'!$E$145:$AH$145,0))","v":0},{"$f":"INDEX('Gas Demand Model'!$E$146:$AH$149,\nMATCH(\"Hybrid electric\",'Gas Demand Model'!$C$146:$C$149,0),\nMATCH($BH35,'Gas Demand Model'!$E$145:$AH$145,0))","v":5463.7621373486181},{"$f":"INDEX('Gas Demand Model'!$E$146:$AH$149,\nMATCH(\"Reference\",'Gas Demand Model'!$C$146:$C$149,0),\nMATCH($BH35,'Gas Demand Model'!$E$145:$AH$145,0))","v":121.62181471949782},92.137622419281641,null,2048,26,{"$f":"IF(\nAND($BI35<BJ$7,(BJ$7-$BI35-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF35),\n0)","v":0},{"$f":"IF(\nAND($BI35<BK$7,(BK$7-$BI35-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF35),\n0)","v":0},{"$f":"IF(\nAND($BI35<BL$7,(BL$7-$BI35-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF35),\n0)","v":0},{"$f":"IF(\nAND($BI35<BM$7,(BM$7-$BI35-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF35),\n0)","v":0},{"$f":"IF(\nAND($BI35<BN$7,(BN$7-$BI35-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF35),\n0)","v":0},{"$f":"IF(\nAND($BI35<BO$7,(BO$7-$BI35-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF35),\n0)","v":0},{"$f":"IF(\nAND($BI35<BP$7,(BP$7-$BI35-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF35),\n0)","v":0},{"$f":"IF(\nAND($BI35<BQ$7,(BQ$7-$BI35-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF35),\n0)","v":0},{"$f":"IF(\nAND($BI35<BR$7,(BR$7-$BI35-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF35),\n0)","v":0},{"$f":"IF(\nAND($BI35<BS$7,(BS$7-$BI35-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF35),\n0)","v":0},{"$f":"IF(\nAND($BI35<BT$7,(BT$7-$BI35-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF35),\n0)","v":0},{"$f":"IF(\nAND($BI35<BU$7,(BU$7-$BI35-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF35),\n0)","v":0},{"$f":"IF(\nAND($BI35<BV$7,(BV$7-$BI35-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF35),\n0)","v":0},{"$f":"IF(\nAND($BI35<BW$7,(BW$7-$BI35-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF35),\n0)","v":0},{"$f":"IF(\nAND($BI35<BX$7,(BX$7-$BI35-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF35),\n0)","v":0},{"$f":"IF(\nAND($BI35<BY$7,(BY$7-$BI35-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF35),\n0)","v":0},{"$f":"IF(\nAND($BI35<BZ$7,(BZ$7-$BI35-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF35),\n0)","v":0},{"$f":"IF(\nAND($BI35<CA$7,(CA$7-$BI35-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF35),\n0)","v":0},{"$f":"IF(\nAND($BI35<CB$7,(CB$7-$BI35-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF35),\n0)","v":0},{"$f":"IF(\nAND($BI35<CC$7,(CC$7-$BI35-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF35),\n0)","v":0},{"$f":"IF(\nAND($BI35<CD$7,(CD$7-$BI35-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF35),\n0)","v":0},{"$f":"IF(\nAND($BI35<CE$7,(CE$7-$BI35-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF35),\n0)","v":0},{"$f":"IF(\nAND($BI35<CF$7,(CF$7-$BI35-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF35),\n0)","v":0},{"$f":"IF(\nAND($BI35<CG$7,(CG$7-$BI35-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF35),\n0)","v":0},{"$f":"IF(\nAND($BI35<CH$7,(CH$7-$BI35-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF35),\n0)","v":0},{"$f":"IF(\nAND($BI35<CI$7,(CI$7-$BI35-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF35),\n0)","v":0},{"$f":"IF(\nAND($BI35<CJ$7,(CJ$7-$BI35-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF35),\n0)","v":0},{"$f":"IF(\nAND($BI35<CK$7,(CK$7-$BI35-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF35),\n0)","v":9.7534719763938877},{"$f":"IF(\nAND($BI35<CL$7,(CL$7-$BI35-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF35),\n0)","v":9.7534719763938877},{"$f":"IF(\nAND($BI35<CM$7,(CM$7-$BI35-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF35),\n0)","v":9.7534719763938877}]
[null,{"$f":"B35*\n((1+'Current Inputs'!$C$94))","v":17410.242061739271},{"$f":"C35*\n((1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(C$7,'Current Inputs'!$B$98:$B$116,0))) + 'Current Inputs'!$C$94)","v":9749.7355545739938},{"$f":"D35*\n((1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(D$7,'Current Inputs'!$B$98:$B$116,0))) + 'Current Inputs'!$C$94)","v":8705.1210308696354},null,{"$f":"SUM(C36:D36)*'AC Calcs'!I78 + C36 * (1-'AC Calcs'!I78)","v":17193.541551576331},{"$f":"G35*\n((1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(G$7,'Current Inputs'!$B$98:$B$116,0))) + 'Current Inputs'!$C$94)","v":23503.826783348035},{"$f":"H35*\n((1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(H$7,'Current Inputs'!$B$98:$B$116,0))) + 'Current Inputs'!$C$94)","v":20021.778371000168},{"$f":"I35*\n((1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(I$7,'Current Inputs'!$B$98:$B$116,0))) + 'Current Inputs'!$C$94)","v":9749.7355545739938},{"$f":"INDEX('Gas Demand Model'!$E$129:$AH$132,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$129:$C$132,0),\nMATCH($P36,'Gas Demand Model'!$E$128:$AH$128,0))","v":4628.4583848158672},{"$f":"INDEX('Gas Demand Model'!$E$129:$AH$132,\nMATCH(\"Electric\",'Gas Demand Model'!$C$129:$C$132,0),\nMATCH($P36,'Gas Demand Model'!$E$128:$AH$128,0))","v":0},{"$f":"INDEX('Gas Demand Model'!$E$129:$AH$132,\nMATCH(\"Hybrid electric\",'Gas Demand Model'!$C$129:$C$132,0),\nMATCH($P36,'Gas Demand Model'!$E$128:$AH$128,0))","v":89252.903100991622},{"$f":"INDEX('Gas Demand Model'!$E$129:$AH$132,\nMATCH(\"Reference\",'Gas Demand Model'!$C$129:$C$132,0),\nMATCH($P36,'Gas Demand Model'!$E$128:$AH$128,0))","v":1378.927284109471},951.26298842549068,null,2049,27,{"$f":"IF(\nAND($Q36<R$7,(R$7-$Q36-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N36),\n0)","v":0},{"$f":"IF(\nAND($Q36<S$7,(S$7-$Q36-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N36),\n0)","v":0},{"$f":"IF(\nAND($Q36<T$7,(T$7-$Q36-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N36),\n0)","v":0},{"$f":"IF(\nAND($Q36<U$7,(U$7-$Q36-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N36),\n0)","v":0},{"$f":"IF(\nAND($Q36<V$7,(V$7-$Q36-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N36),\n0)","v":0},{"$f":"IF(\nAND($Q36<W$7,(W$7-$Q36-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N36),\n0)","v":0},{"$f":"IF(\nAND($Q36<X$7,(X$7-$Q36-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N36),\n0)","v":0},{"$f":"IF(\nAND($Q36<Y$7,(Y$7-$Q36-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N36),\n0)","v":0},{"$f":"IF(\nAND($Q36<Z$7,(Z$7-$Q36-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N36),\n0)","v":0},{"$f":"IF(\nAND($Q36<AA$7,(AA$7-$Q36-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N36),\n0)","v":0},{"$f":"IF(\nAND($Q36<AB$7,(AB$7-$Q36-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N36),\n0)","v":0},{"$f":"IF(\nAND($Q36<AC$7,(AC$7-$Q36-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N36),\n0)","v":0},{"$f":"IF(\nAND($Q36<AD$7,(AD$7-$Q36-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N36),\n0)","v":0},{"$f":"IF(\nAND($Q36<AE$7,(AE$7-$Q36-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N36),\n0)","v":0},{"$f":"IF(\nAND($Q36<AF$7,(AF$7-$Q36-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N36),\n0)","v":0},{"$f":"IF(\nAND($Q36<AG$7,(AG$7-$Q36-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N36),\n0)","v":0},{"$f":"IF(\nAND($Q36<AH$7,(AH$7-$Q36-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N36),\n0)","v":0},{"$f":"IF(\nAND($Q36<AI$7,(AI$7-$Q36-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N36),\n0)","v":0},{"$f":"IF(\nAND($Q36<AJ$7,(AJ$7-$Q36-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N36),\n0)","v":0},{"$f":"IF(\nAND($Q36<AK$7,(AK$7-$Q36-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N36),\n0)","v":0},{"$f":"IF(\nAND($Q36<AL$7,(AL$7-$Q36-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N36),\n0)","v":0},{"$f":"IF(\nAND($Q36<AM$7,(AM$7-$Q36-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N36),\n0)","v":0},{"$f":"IF(\nAND($Q36<AN$7,(AN$7-$Q36-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N36),\n0)","v":0},{"$f":"IF(\nAND($Q36<AO$7,(AO$7-$Q36-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N36),\n0)","v":0},{"$f":"IF(\nAND($Q36<AP$7,(AP$7-$Q36-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N36),\n0)","v":0},{"$f":"IF(\nAND($Q36<AQ$7,(AQ$7-$Q36-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N36),\n0)","v":0},{"$f":"IF(\nAND($Q36<AR$7,(AR$7-$Q36-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N36),\n0)","v":0},{"$f":"IF(\nAND($Q36<AS$7,(AS$7-$Q36-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N36),\n0)","v":0},{"$f":"IF(\nAND($Q36<AT$7,(AT$7-$Q36-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N36),\n0)","v":100.69846232375859},{"$f":"IF(\nAND($Q36<AU$7,(AU$7-$Q36-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N36),\n0)","v":100.69846232375859},null,null,{"$f":"AX35*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AX$7,'Current Inputs'!$B$98:$B$116,0)))","v":24000},{"$f":"AY35*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AY$7,'Current Inputs'!$B$98:$B$116,0)))","v":38500},{"$f":"AZ35*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AZ$7,'Current Inputs'!$B$98:$B$116,0)))","v":33000},{"$f":"BA35*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(BA$7,'Current Inputs'!$B$98:$B$116,0)))","v":16610},{"$f":"INDEX('Gas Demand Model'!$E$146:$AH$149,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$146:$C$149,0),\nMATCH($BH36,'Gas Demand Model'!$E$145:$AH$145,0))","v":290.32897563236469},{"$f":"INDEX('Gas Demand Model'!$E$146:$AH$149,\nMATCH(\"Electric\",'Gas Demand Model'!$C$146:$C$149,0),\nMATCH($BH36,'Gas Demand Model'!$E$145:$AH$145,0))","v":0},{"$f":"INDEX('Gas Demand Model'!$E$146:$AH$149,\nMATCH(\"Hybrid electric\",'Gas Demand Model'!$C$146:$C$149,0),\nMATCH($BH36,'Gas Demand Model'!$E$145:$AH$145,0))","v":5386.384577672773},{"$f":"INDEX('Gas Demand Model'!$E$146:$AH$149,\nMATCH(\"Reference\",'Gas Demand Model'!$C$146:$C$149,0),\nMATCH($BH36,'Gas Demand Model'!$E$145:$AH$145,0))","v":86.49587240114036},90.428374357979934,null,2049,27,{"$f":"IF(\nAND($BI36<BJ$7,(BJ$7-$BI36-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF36),\n0)","v":0},{"$f":"IF(\nAND($BI36<BK$7,(BK$7-$BI36-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF36),\n0)","v":0},{"$f":"IF(\nAND($BI36<BL$7,(BL$7-$BI36-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF36),\n0)","v":0},{"$f":"IF(\nAND($BI36<BM$7,(BM$7-$BI36-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF36),\n0)","v":0},{"$f":"IF(\nAND($BI36<BN$7,(BN$7-$BI36-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF36),\n0)","v":0},{"$f":"IF(\nAND($BI36<BO$7,(BO$7-$BI36-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF36),\n0)","v":0},{"$f":"IF(\nAND($BI36<BP$7,(BP$7-$BI36-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF36),\n0)","v":0},{"$f":"IF(\nAND($BI36<BQ$7,(BQ$7-$BI36-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF36),\n0)","v":0},{"$f":"IF(\nAND($BI36<BR$7,(BR$7-$BI36-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF36),\n0)","v":0},{"$f":"IF(\nAND($BI36<BS$7,(BS$7-$BI36-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF36),\n0)","v":0},{"$f":"IF(\nAND($BI36<BT$7,(BT$7-$BI36-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF36),\n0)","v":0},{"$f":"IF(\nAND($BI36<BU$7,(BU$7-$BI36-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF36),\n0)","v":0},{"$f":"IF(\nAND($BI36<BV$7,(BV$7-$BI36-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF36),\n0)","v":0},{"$f":"IF(\nAND($BI36<BW$7,(BW$7-$BI36-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF36),\n0)","v":0},{"$f":"IF(\nAND($BI36<BX$7,(BX$7-$BI36-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF36),\n0)","v":0},{"$f":"IF(\nAND($BI36<BY$7,(BY$7-$BI36-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF36),\n0)","v":0},{"$f":"IF(\nAND($BI36<BZ$7,(BZ$7-$BI36-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF36),\n0)","v":0},{"$f":"IF(\nAND($BI36<CA$7,(CA$7-$BI36-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF36),\n0)","v":0},{"$f":"IF(\nAND($BI36<CB$7,(CB$7-$BI36-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF36),\n0)","v":0},{"$f":"IF(\nAND($BI36<CC$7,(CC$7-$BI36-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF36),\n0)","v":0},{"$f":"IF(\nAND($BI36<CD$7,(CD$7-$BI36-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF36),\n0)","v":0},{"$f":"IF(\nAND($BI36<CE$7,(CE$7-$BI36-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF36),\n0)","v":0},{"$f":"IF(\nAND($BI36<CF$7,(CF$7-$BI36-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF36),\n0)","v":0},{"$f":"IF(\nAND($BI36<CG$7,(CG$7-$BI36-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF36),\n0)","v":0},{"$f":"IF(\nAND($BI36<CH$7,(CH$7-$BI36-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF36),\n0)","v":0},{"$f":"IF(\nAND($BI36<CI$7,(CI$7-$BI36-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF36),\n0)","v":0},{"$f":"IF(\nAND($BI36<CJ$7,(CJ$7-$BI36-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF36),\n0)","v":0},{"$f":"IF(\nAND($BI36<CK$7,(CK$7-$BI36-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF36),\n0)","v":0},{"$f":"IF(\nAND($BI36<CL$7,(CL$7-$BI36-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF36),\n0)","v":9.5725349972438476},{"$f":"IF(\nAND($BI36<CM$7,(CM$7-$BI36-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF36),\n0)","v":9.5725349972438476}]
[null,{"$f":"B36*\n((1+'Current Inputs'!$C$94))","v":17758.446902974058},{"$f":"C36*\n((1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(C$7,'Current Inputs'!$B$98:$B$116,0))) + 'Current Inputs'!$C$94)","v":9944.7302656654738},{"$f":"D36*\n((1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(D$7,'Current Inputs'!$B$98:$B$116,0))) + 'Current Inputs'!$C$94)","v":8879.2234514870288},null,{"$f":"SUM(C37:D37)*'AC Calcs'!I79 + C37 * (1-'AC Calcs'!I79)","v":17649.414162016223},{"$f":"G36*\n((1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(G$7,'Current Inputs'!$B$98:$B$116,0))) + 'Current Inputs'!$C$94)","v":23973.903319014997},{"$f":"H36*\n((1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(H$7,'Current Inputs'!$B$98:$B$116,0))) + 'Current Inputs'!$C$94)","v":20422.213938420173},{"$f":"I36*\n((1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(I$7,'Current Inputs'!$B$98:$B$116,0))) + 'Current Inputs'!$C$94)","v":9944.7302656654738},{"$f":"INDEX('Gas Demand Model'!$E$129:$AH$132,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$129:$C$132,0),\nMATCH($P37,'Gas Demand Model'!$E$128:$AH$128,0))","v":3751.0271117088737},{"$f":"INDEX('Gas Demand Model'!$E$129:$AH$132,\nMATCH(\"Electric\",'Gas Demand Model'!$C$129:$C$132,0),\nMATCH($P37,'Gas Demand Model'!$E$128:$AH$128,0))","v":0},{"$f":"INDEX('Gas Demand Model'!$E$129:$AH$132,\nMATCH(\"Hybrid electric\",'Gas Demand Model'!$C$129:$C$132,0),\nMATCH($P37,'Gas Demand Model'!$E$128:$AH$128,0))","v":88281.887757439254},{"$f":"INDEX('Gas Demand Model'!$E$129:$AH$132,\nMATCH(\"Reference\",'Gas Demand Model'!$C$129:$C$132,0),\nMATCH($P37,'Gas Demand Model'!$E$128:$AH$128,0))","v":952.94840693063088},953.87251576089102,null,2050,28,{"$f":"IF(\nAND($Q37<R$7,(R$7-$Q37-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N37),\n0)","v":0},{"$f":"IF(\nAND($Q37<S$7,(S$7-$Q37-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N37),\n0)","v":0},{"$f":"IF(\nAND($Q37<T$7,(T$7-$Q37-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N37),\n0)","v":0},{"$f":"IF(\nAND($Q37<U$7,(U$7-$Q37-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N37),\n0)","v":0},{"$f":"IF(\nAND($Q37<V$7,(V$7-$Q37-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N37),\n0)","v":0},{"$f":"IF(\nAND($Q37<W$7,(W$7-$Q37-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N37),\n0)","v":0},{"$f":"IF(\nAND($Q37<X$7,(X$7-$Q37-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N37),\n0)","v":0},{"$f":"IF(\nAND($Q37<Y$7,(Y$7-$Q37-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N37),\n0)","v":0},{"$f":"IF(\nAND($Q37<Z$7,(Z$7-$Q37-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N37),\n0)","v":0},{"$f":"IF(\nAND($Q37<AA$7,(AA$7-$Q37-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N37),\n0)","v":0},{"$f":"IF(\nAND($Q37<AB$7,(AB$7-$Q37-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N37),\n0)","v":0},{"$f":"IF(\nAND($Q37<AC$7,(AC$7-$Q37-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N37),\n0)","v":0},{"$f":"IF(\nAND($Q37<AD$7,(AD$7-$Q37-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N37),\n0)","v":0},{"$f":"IF(\nAND($Q37<AE$7,(AE$7-$Q37-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N37),\n0)","v":0},{"$f":"IF(\nAND($Q37<AF$7,(AF$7-$Q37-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N37),\n0)","v":0},{"$f":"IF(\nAND($Q37<AG$7,(AG$7-$Q37-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N37),\n0)","v":0},{"$f":"IF(\nAND($Q37<AH$7,(AH$7-$Q37-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N37),\n0)","v":0},{"$f":"IF(\nAND($Q37<AI$7,(AI$7-$Q37-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N37),\n0)","v":0},{"$f":"IF(\nAND($Q37<AJ$7,(AJ$7-$Q37-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N37),\n0)","v":0},{"$f":"IF(\nAND($Q37<AK$7,(AK$7-$Q37-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N37),\n0)","v":0},{"$f":"IF(\nAND($Q37<AL$7,(AL$7-$Q37-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N37),\n0)","v":0},{"$f":"IF(\nAND($Q37<AM$7,(AM$7-$Q37-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N37),\n0)","v":0},{"$f":"IF(\nAND($Q37<AN$7,(AN$7-$Q37-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N37),\n0)","v":0},{"$f":"IF(\nAND($Q37<AO$7,(AO$7-$Q37-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N37),\n0)","v":0},{"$f":"IF(\nAND($Q37<AP$7,(AP$7-$Q37-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N37),\n0)","v":0},{"$f":"IF(\nAND($Q37<AQ$7,(AQ$7-$Q37-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N37),\n0)","v":0},{"$f":"IF(\nAND($Q37<AR$7,(AR$7-$Q37-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N37),\n0)","v":0},{"$f":"IF(\nAND($Q37<AS$7,(AS$7-$Q37-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N37),\n0)","v":0},{"$f":"IF(\nAND($Q37<AT$7,(AT$7-$Q37-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N37),\n0)","v":0},{"$f":"IF(\nAND($Q37<AU$7,(AU$7-$Q37-1)<'Current Inputs'!$C$105)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$105,$N37),\n0)","v":100.97470074916139},null,null,{"$f":"AX36*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AX$7,'Current Inputs'!$B$98:$B$116,0)))","v":24000},{"$f":"AY36*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AY$7,'Current Inputs'!$B$98:$B$116,0)))","v":38500},{"$f":"AZ36*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AZ$7,'Current Inputs'!$B$98:$B$116,0)))","v":33000},{"$f":"BA36*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(BA$7,'Current Inputs'!$B$98:$B$116,0)))","v":16610},{"$f":"INDEX('Gas Demand Model'!$E$146:$AH$149,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$146:$C$149,0),\nMATCH($BH37,'Gas Demand Model'!$E$145:$AH$145,0))","v":234.48067769120047},{"$f":"INDEX('Gas Demand Model'!$E$146:$AH$149,\nMATCH(\"Electric\",'Gas Demand Model'!$C$146:$C$149,0),\nMATCH($BH37,'Gas Demand Model'!$E$145:$AH$145,0))","v":0},{"$f":"INDEX('Gas Demand Model'!$E$146:$AH$149,\nMATCH(\"Hybrid electric\",'Gas Demand Model'!$C$146:$C$149,0),\nMATCH($BH37,'Gas Demand Model'!$E$145:$AH$145,0))","v":5304.2267740930201},{"$f":"INDEX('Gas Demand Model'!$E$146:$AH$149,\nMATCH(\"Reference\",'Gas Demand Model'!$C$146:$C$149,0),\nMATCH($BH37,'Gas Demand Model'!$E$145:$AH$145,0))","v":59.569814242170843},88.669089035522575,null,2050,28,{"$f":"IF(\nAND($BI37<BJ$7,(BJ$7-$BI37-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF37),\n0)","v":0},{"$f":"IF(\nAND($BI37<BK$7,(BK$7-$BI37-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF37),\n0)","v":0},{"$f":"IF(\nAND($BI37<BL$7,(BL$7-$BI37-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF37),\n0)","v":0},{"$f":"IF(\nAND($BI37<BM$7,(BM$7-$BI37-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF37),\n0)","v":0},{"$f":"IF(\nAND($BI37<BN$7,(BN$7-$BI37-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF37),\n0)","v":0},{"$f":"IF(\nAND($BI37<BO$7,(BO$7-$BI37-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF37),\n0)","v":0},{"$f":"IF(\nAND($BI37<BP$7,(BP$7-$BI37-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF37),\n0)","v":0},{"$f":"IF(\nAND($BI37<BQ$7,(BQ$7-$BI37-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF37),\n0)","v":0},{"$f":"IF(\nAND($BI37<BR$7,(BR$7-$BI37-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF37),\n0)","v":0},{"$f":"IF(\nAND($BI37<BS$7,(BS$7-$BI37-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF37),\n0)","v":0},{"$f":"IF(\nAND($BI37<BT$7,(BT$7-$BI37-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF37),\n0)","v":0},{"$f":"IF(\nAND($BI37<BU$7,(BU$7-$BI37-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF37),\n0)","v":0},{"$f":"IF(\nAND($BI37<BV$7,(BV$7-$BI37-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF37),\n0)","v":0},{"$f":"IF(\nAND($BI37<BW$7,(BW$7-$BI37-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF37),\n0)","v":0},{"$f":"IF(\nAND($BI37<BX$7,(BX$7-$BI37-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF37),\n0)","v":0},{"$f":"IF(\nAND($BI37<BY$7,(BY$7-$BI37-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF37),\n0)","v":0},{"$f":"IF(\nAND($BI37<BZ$7,(BZ$7-$BI37-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF37),\n0)","v":0},{"$f":"IF(\nAND($BI37<CA$7,(CA$7-$BI37-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF37),\n0)","v":0},{"$f":"IF(\nAND($BI37<CB$7,(CB$7-$BI37-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF37),\n0)","v":0},{"$f":"IF(\nAND($BI37<CC$7,(CC$7-$BI37-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF37),\n0)","v":0},{"$f":"IF(\nAND($BI37<CD$7,(CD$7-$BI37-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF37),\n0)","v":0},{"$f":"IF(\nAND($BI37<CE$7,(CE$7-$BI37-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF37),\n0)","v":0},{"$f":"IF(\nAND($BI37<CF$7,(CF$7-$BI37-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF37),\n0)","v":0},{"$f":"IF(\nAND($BI37<CG$7,(CG$7-$BI37-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF37),\n0)","v":0},{"$f":"IF(\nAND($BI37<CH$7,(CH$7-$BI37-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF37),\n0)","v":0},{"$f":"IF(\nAND($BI37<CI$7,(CI$7-$BI37-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF37),\n0)","v":0},{"$f":"IF(\nAND($BI37<CJ$7,(CJ$7-$BI37-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF37),\n0)","v":0},{"$f":"IF(\nAND($BI37<CK$7,(CK$7-$BI37-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF37),\n0)","v":0},{"$f":"IF(\nAND($BI37<CL$7,(CL$7-$BI37-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF37),\n0)","v":0},{"$f":"IF(\nAND($BI37<CM$7,(CM$7-$BI37-1)<'Current Inputs'!$F$105)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$105,$BF37),\n0)","v":9.386301191329208}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual Total",{"$f":"SUM(R8:R37)","v":4.7903479110872844},{"$f":"SUM(S8:S37)","v":12.076406155596473},21.853997959191233,34.371227949166844,49.986014528664462,69.058522123050437,91.923065581088451,118.86259898021872,150.07402214548995,185.63822288475751,225.72799061020547,270.18797887347358,318.90282098651755,372.1778086527824,431.02789909792881,496.92787074773412,565.73864176731763,638.46890986874382,713.83557591649719,791.39358331786411,867.35730384949886,941.48532458657394,1013.3225702229535,1082.6725347435265,1149.1672283099638,1212.4637663495687,1272.0945930297878,1327.9444073211528,1379.9280275318672,1427.627740614764,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual Total",{"$f":"SUM(BJ8:BJ37)","v":0.97921397094633789},{"$f":"SUM(BK8:BK37)","v":2.4189389885094896},4.2865529890866245,6.6107523136897131,9.3863639234346703,12.661381970940344,16.452469924605655,20.774189377863241,25.628162709292123,30.996996558284394,36.871191209326099,43.189825341035871,49.91984991994326,57.078740339500634,64.787562297912316,73.229790712690658,81.488930169704332,89.896161958096826,98.326339353317152,106.63289297876206,114.38568072423222,121.54511862841349,128.10926022293131,134.06387452370154,139.39229331570357,144.08778970872379,148.13367187274733,151.56850971743143,154.4110201357679,156.63843090753971]
[]
[null,null,null,null,null,"Water Heating Device Costs and Sales - Residential",null,null,null,null,null,null,null,null,null,"Water Heating  - Residential ($2020 Millions)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Device Costs and Sales - Commercial",null,null,null,null,null,null,null,null,null,"Water Heating  - Commercial ($2020 Millions)"]
[null,null,null,null,null,"Costs",null,null,null,"Device Sales",null,null,null,"Sales",null,null,"Model year:",2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,null,null,"Costs",null,null,null,"Customers",null,null,null,"Sales",null,null,"Model year:",2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,"WH-g","WH-e",null,"WH-ref","WH-g","WH-e",null,"WH-ref","Total sales",null,"Vintage year",null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,null,null,"WH-g","WH-e",null,"WH-ref","WH-g","WH-e",null,"WH-ref","Total sales",null,"Vintage year",null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29]
[null,null,null,null,null,{"$f":"INDEX('Current Inputs'!$D$98:$D$116,MATCH(F43,'Current Inputs'!$B$98:$B$116,0))","v":1500},{"$f":"INDEX('Current Inputs'!$D$98:$D$116,MATCH(G43,'Current Inputs'!$B$98:$B$116,0))","v":2800},null,{"$f":"INDEX('Current Inputs'!$D$98:$D$116,MATCH(I43,'Current Inputs'!$B$98:$B$116,0))","v":1500},{"$f":"INDEX('Gas Demand Model'!$E$133:$AH$135,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$133:$C$135,0),\nMATCH($P44,'Gas Demand Model'!$E$128:$AH$128,0))","v":6795.9297738058349},{"$f":"INDEX('Gas Demand Model'!$E$133:$AH$135,\nMATCH(\"Electric\",'Gas Demand Model'!$C$133:$C$135,0),\nMATCH($P44,'Gas Demand Model'!$E$128:$AH$128,0))","v":8660.5633843408941},null,{"$f":"INDEX('Gas Demand Model'!$E$133:$AH$135,\nMATCH(\"Reference\",'Gas Demand Model'!$C$133:$C$135,0),\nMATCH($P44,'Gas Demand Model'!$E$128:$AH$128,0))","v":78468.201870401826},{"$f":"SUMPRODUCT($F44:$I44,$J44:$M44)/10^6 - SUM(J44:M44)*I44/1000000","v":11.258732399643151},null,2021,null,{"$f":"(IF(\nIF(MAX('Current Inputs'!$C$106-R$43,0)>0,1,0)=1,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N44),\n0))","v":1.6029902029368621},{"$f":"(IF(\nIF(MAX('Current Inputs'!$C$106-S$43,0)>0,1,0)=1,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N44),\n0))","v":1.6029902029368621},{"$f":"(IF(\nIF(MAX('Current Inputs'!$C$106-T$43,0)>0,1,0)=1,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N44),\n0))","v":1.6029902029368621},{"$f":"(IF(\nIF(MAX('Current Inputs'!$C$106-U$43,0)>0,1,0)=1,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N44),\n0))","v":1.6029902029368621},{"$f":"(IF(\nIF(MAX('Current Inputs'!$C$106-V$43,0)>0,1,0)=1,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N44),\n0))","v":1.6029902029368621},{"$f":"(IF(\nIF(MAX('Current Inputs'!$C$106-W$43,0)>0,1,0)=1,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N44),\n0))","v":1.6029902029368621},{"$f":"(IF(\nIF(MAX('Current Inputs'!$C$106-X$43,0)>0,1,0)=1,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N44),\n0))","v":1.6029902029368621},{"$f":"(IF(\nIF(MAX('Current Inputs'!$C$106-Y$43,0)>0,1,0)=1,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N44),\n0))","v":1.6029902029368621},{"$f":"(IF(\nIF(MAX('Current Inputs'!$C$106-Z$43,0)>0,1,0)=1,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N44),\n0))","v":1.6029902029368621},{"$f":"(IF(\nIF(MAX('Current Inputs'!$C$106-AA$43,0)>0,1,0)=1,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N44),\n0))","v":1.6029902029368621},{"$f":"(IF(\nIF(MAX('Current Inputs'!$C$106-AB$43,0)>0,1,0)=1,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N44),\n0))","v":0},{"$f":"(IF(\nIF(MAX('Current Inputs'!$C$106-AC$43,0)>0,1,0)=1,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N44),\n0))","v":0},{"$f":"(IF(\nIF(MAX('Current Inputs'!$C$106-AD$43,0)>0,1,0)=1,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N44),\n0))","v":0},{"$f":"(IF(\nIF(MAX('Current Inputs'!$C$106-AE$43,0)>0,1,0)=1,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N44),\n0))","v":0},{"$f":"(IF(\nIF(MAX('Current Inputs'!$C$106-AF$43,0)>0,1,0)=1,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N44),\n0))","v":0},{"$f":"(IF(\nIF(MAX('Current Inputs'!$C$106-AG$43,0)>0,1,0)=1,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N44),\n0))","v":0},{"$f":"(IF(\nIF(MAX('Current Inputs'!$C$106-AH$43,0)>0,1,0)=1,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N44),\n0))","v":0},{"$f":"(IF(\nIF(MAX('Current Inputs'!$C$106-AI$43,0)>0,1,0)=1,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N44),\n0))","v":0},{"$f":"(IF(\nIF(MAX('Current Inputs'!$C$106-AJ$43,0)>0,1,0)=1,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N44),\n0))","v":0},{"$f":"(IF(\nIF(MAX('Current Inputs'!$C$106-AK$43,0)>0,1,0)=1,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N44),\n0))","v":0},{"$f":"(IF(\nIF(MAX('Current Inputs'!$C$106-AL$43,0)>0,1,0)=1,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N44),\n0))","v":0},{"$f":"(IF(\nIF(MAX('Current Inputs'!$C$106-AM$43,0)>0,1,0)=1,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N44),\n0))","v":0},{"$f":"(IF(\nIF(MAX('Current Inputs'!$C$106-AN$43,0)>0,1,0)=1,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N44),\n0))","v":0},{"$f":"(IF(\nIF(MAX('Current Inputs'!$C$106-AO$43,0)>0,1,0)=1,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N44),\n0))","v":0},{"$f":"(IF(\nIF(MAX('Current Inputs'!$C$106-AP$43,0)>0,1,0)=1,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N44),\n0))","v":0},{"$f":"(IF(\nIF(MAX('Current Inputs'!$C$106-AQ$43,0)>0,1,0)=1,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N44),\n0))","v":0},{"$f":"(IF(\nIF(MAX('Current Inputs'!$C$106-AR$43,0)>0,1,0)=1,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N44),\n0))","v":0},{"$f":"(IF(\nIF(MAX('Current Inputs'!$C$106-AS$43,0)>0,1,0)=1,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N44),\n0))","v":0},{"$f":"(IF(\nIF(MAX('Current Inputs'!$C$106-AT$43,0)>0,1,0)=1,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N44),\n0))","v":0},{"$f":"(IF(\nIF(MAX('Current Inputs'!$C$106-AU$43,0)>0,1,0)=1,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N44),\n0))","v":0},null,null,{"$f":"INDEX('Current Inputs'!$G$98:$G$116,MATCH(AX43,'Current Inputs'!$B$98:$B$116,0))","v":10000},{"$f":"INDEX('Current Inputs'!$G$98:$G$116,MATCH(AY43,'Current Inputs'!$B$98:$B$116,0))","v":4600},null,{"$f":"INDEX('Current Inputs'!$G$98:$G$116,MATCH(BA43,'Current Inputs'!$B$98:$B$116,0))","v":3500},{"$f":"INDEX('Gas Demand Model'!$E$150:$AH$152,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$150:$C$152,0),\nMATCH($BH44,'Gas Demand Model'!$E$145:$AH$145,0))","v":478.37011176359465},{"$f":"INDEX('Gas Demand Model'!$E$150:$AH$152,\nMATCH(\"Electric\",'Gas Demand Model'!$C$150:$C$152,0),\nMATCH($BH44,'Gas Demand Model'!$E$145:$AH$145,0))","v":609.65318698878343},null,{"$f":"INDEX('Gas Demand Model'!$E$150:$AH$152,\nMATCH(\"Reference\",'Gas Demand Model'!$C$150:$C$152,0),\nMATCH($BH44,'Gas Demand Model'!$E$145:$AH$145,0))","v":5590.0002587872223},{"$f":"SUMPRODUCT($AX44:$BA44,$BB44:$BE44)/10^6 - SUM(BB44:BE44)*BA44/1000000","v":3.7800242321510282},null,2021,null,{"$f":"(IF(\nIF(MAX('Current Inputs'!$F$106-BJ$43,0)>0,1,0)=1,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF44),\n0))","v":0.53819041042258775},{"$f":"(IF(\nIF(MAX('Current Inputs'!$F$106-BK$43,0)>0,1,0)=1,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF44),\n0))","v":0.53819041042258775},{"$f":"(IF(\nIF(MAX('Current Inputs'!$F$106-BL$43,0)>0,1,0)=1,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF44),\n0))","v":0.53819041042258775},{"$f":"(IF(\nIF(MAX('Current Inputs'!$F$106-BM$43,0)>0,1,0)=1,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF44),\n0))","v":0.53819041042258775},{"$f":"(IF(\nIF(MAX('Current Inputs'!$F$106-BN$43,0)>0,1,0)=1,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF44),\n0))","v":0.53819041042258775},{"$f":"(IF(\nIF(MAX('Current Inputs'!$F$106-BO$43,0)>0,1,0)=1,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF44),\n0))","v":0.53819041042258775},{"$f":"(IF(\nIF(MAX('Current Inputs'!$F$106-BP$43,0)>0,1,0)=1,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF44),\n0))","v":0.53819041042258775},{"$f":"(IF(\nIF(MAX('Current Inputs'!$F$106-BQ$43,0)>0,1,0)=1,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF44),\n0))","v":0.53819041042258775},{"$f":"(IF(\nIF(MAX('Current Inputs'!$F$106-BR$43,0)>0,1,0)=1,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF44),\n0))","v":0.53819041042258775},{"$f":"(IF(\nIF(MAX('Current Inputs'!$F$106-BS$43,0)>0,1,0)=1,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF44),\n0))","v":0.53819041042258775},{"$f":"(IF(\nIF(MAX('Current Inputs'!$F$106-BT$43,0)>0,1,0)=1,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF44),\n0))","v":0},{"$f":"(IF(\nIF(MAX('Current Inputs'!$F$106-BU$43,0)>0,1,0)=1,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF44),\n0))","v":0},{"$f":"(IF(\nIF(MAX('Current Inputs'!$F$106-BV$43,0)>0,1,0)=1,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF44),\n0))","v":0},{"$f":"(IF(\nIF(MAX('Current Inputs'!$F$106-BW$43,0)>0,1,0)=1,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF44),\n0))","v":0},{"$f":"(IF(\nIF(MAX('Current Inputs'!$F$106-BX$43,0)>0,1,0)=1,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF44),\n0))","v":0},{"$f":"(IF(\nIF(MAX('Current Inputs'!$F$106-BY$43,0)>0,1,0)=1,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF44),\n0))","v":0},{"$f":"(IF(\nIF(MAX('Current Inputs'!$F$106-BZ$43,0)>0,1,0)=1,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF44),\n0))","v":0},{"$f":"(IF(\nIF(MAX('Current Inputs'!$F$106-CA$43,0)>0,1,0)=1,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF44),\n0))","v":0},{"$f":"(IF(\nIF(MAX('Current Inputs'!$F$106-CB$43,0)>0,1,0)=1,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF44),\n0))","v":0},{"$f":"(IF(\nIF(MAX('Current Inputs'!$F$106-CC$43,0)>0,1,0)=1,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF44),\n0))","v":0},{"$f":"(IF(\nIF(MAX('Current Inputs'!$F$106-CD$43,0)>0,1,0)=1,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF44),\n0))","v":0},{"$f":"(IF(\nIF(MAX('Current Inputs'!$F$106-CE$43,0)>0,1,0)=1,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF44),\n0))","v":0},{"$f":"(IF(\nIF(MAX('Current Inputs'!$F$106-CF$43,0)>0,1,0)=1,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF44),\n0))","v":0},{"$f":"(IF(\nIF(MAX('Current Inputs'!$F$106-CG$43,0)>0,1,0)=1,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF44),\n0))","v":0},{"$f":"(IF(\nIF(MAX('Current Inputs'!$F$106-CH$43,0)>0,1,0)=1,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF44),\n0))","v":0},{"$f":"(IF(\nIF(MAX('Current Inputs'!$F$106-CI$43,0)>0,1,0)=1,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF44),\n0))","v":0},{"$f":"(IF(\nIF(MAX('Current Inputs'!$F$106-CJ$43,0)>0,1,0)=1,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF44),\n0))","v":0},{"$f":"(IF(\nIF(MAX('Current Inputs'!$F$106-CK$43,0)>0,1,0)=1,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF44),\n0))","v":0},{"$f":"(IF(\nIF(MAX('Current Inputs'!$F$106-CL$43,0)>0,1,0)=1,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF44),\n0))","v":0},{"$f":"(IF(\nIF(MAX('Current Inputs'!$F$106-CM$43,0)>0,1,0)=1,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF44),\n0))","v":0}]
[null,null,null,null,null,{"$f":"F44*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(F$43,'Current Inputs'!$B$98:$B$116,0))  + 'Current Inputs'!$C$94)","v":1530},{"$f":"G44*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(G$43,'Current Inputs'!$B$98:$B$116,0))  + 'Current Inputs'!$C$94)","v":2856},null,{"$f":"I44*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(I$43,'Current Inputs'!$B$98:$B$116,0))  + 'Current Inputs'!$C$94)","v":1530},{"$f":"INDEX('Gas Demand Model'!$E$133:$AH$135,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$133:$C$135,0),\nMATCH($P45,'Gas Demand Model'!$E$128:$AH$128,0))","v":10653.967459344332},{"$f":"INDEX('Gas Demand Model'!$E$133:$AH$135,\nMATCH(\"Electric\",'Gas Demand Model'!$C$133:$C$135,0),\nMATCH($P45,'Gas Demand Model'!$E$128:$AH$128,0))","v":13910.731645478403},null,{"$f":"INDEX('Gas Demand Model'!$E$133:$AH$135,\nMATCH(\"Reference\",'Gas Demand Model'!$C$133:$C$135,0),\nMATCH($P45,'Gas Demand Model'!$E$128:$AH$128,0))","v":77980.948200880302},18.445630161904319,null,2022,0,{"$f":"IF(\nAND($Q45<R$43,(R$43-$Q45-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N45),\n0)","v":0},{"$f":"IF(\nAND($Q45<S$43,(S$43-$Q45-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N45),\n0)","v":2.6262427586844934},{"$f":"IF(\nAND($Q45<T$43,(T$43-$Q45-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N45),\n0)","v":2.6262427586844934},{"$f":"IF(\nAND($Q45<U$43,(U$43-$Q45-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N45),\n0)","v":2.6262427586844934},{"$f":"IF(\nAND($Q45<V$43,(V$43-$Q45-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N45),\n0)","v":2.6262427586844934},{"$f":"IF(\nAND($Q45<W$43,(W$43-$Q45-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N45),\n0)","v":2.6262427586844934},{"$f":"IF(\nAND($Q45<X$43,(X$43-$Q45-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N45),\n0)","v":2.6262427586844934},{"$f":"IF(\nAND($Q45<Y$43,(Y$43-$Q45-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N45),\n0)","v":2.6262427586844934},{"$f":"IF(\nAND($Q45<Z$43,(Z$43-$Q45-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N45),\n0)","v":2.6262427586844934},{"$f":"IF(\nAND($Q45<AA$43,(AA$43-$Q45-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N45),\n0)","v":2.6262427586844934},{"$f":"IF(\nAND($Q45<AB$43,(AB$43-$Q45-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N45),\n0)","v":2.6262427586844934},{"$f":"IF(\nAND($Q45<AC$43,(AC$43-$Q45-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N45),\n0)","v":0},{"$f":"IF(\nAND($Q45<AD$43,(AD$43-$Q45-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N45),\n0)","v":0},{"$f":"IF(\nAND($Q45<AE$43,(AE$43-$Q45-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N45),\n0)","v":0},{"$f":"IF(\nAND($Q45<AF$43,(AF$43-$Q45-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N45),\n0)","v":0},{"$f":"IF(\nAND($Q45<AG$43,(AG$43-$Q45-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N45),\n0)","v":0},{"$f":"IF(\nAND($Q45<AH$43,(AH$43-$Q45-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N45),\n0)","v":0},{"$f":"IF(\nAND($Q45<AI$43,(AI$43-$Q45-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N45),\n0)","v":0},{"$f":"IF(\nAND($Q45<AJ$43,(AJ$43-$Q45-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N45),\n0)","v":0},{"$f":"IF(\nAND($Q45<AK$43,(AK$43-$Q45-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N45),\n0)","v":0},{"$f":"IF(\nAND($Q45<AL$43,(AL$43-$Q45-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N45),\n0)","v":0},{"$f":"IF(\nAND($Q45<AM$43,(AM$43-$Q45-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N45),\n0)","v":0},{"$f":"IF(\nAND($Q45<AN$43,(AN$43-$Q45-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N45),\n0)","v":0},{"$f":"IF(\nAND($Q45<AO$43,(AO$43-$Q45-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N45),\n0)","v":0},{"$f":"IF(\nAND($Q45<AP$43,(AP$43-$Q45-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N45),\n0)","v":0},{"$f":"IF(\nAND($Q45<AQ$43,(AQ$43-$Q45-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N45),\n0)","v":0},{"$f":"IF(\nAND($Q45<AR$43,(AR$43-$Q45-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N45),\n0)","v":0},{"$f":"IF(\nAND($Q45<AS$43,(AS$43-$Q45-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N45),\n0)","v":0},{"$f":"IF(\nAND($Q45<AT$43,(AT$43-$Q45-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N45),\n0)","v":0},{"$f":"IF(\nAND($Q45<AU$43,(AU$43-$Q45-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N45),\n0)","v":0},null,null,{"$f":"AX44*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AX$43,'Current Inputs'!$B$98:$B$116,0)))","v":10000},{"$f":"AY44*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AY$43,'Current Inputs'!$B$98:$B$116,0)))","v":4600},null,{"$f":"BA44*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(BA$43,'Current Inputs'!$B$98:$B$116,0)))","v":3500},{"$f":"INDEX('Gas Demand Model'!$E$150:$AH$152,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$150:$C$152,0),\nMATCH($BH45,'Gas Demand Model'!$E$145:$AH$145,0))","v":746.54228541630812},{"$f":"INDEX('Gas Demand Model'!$E$150:$AH$152,\nMATCH(\"Electric\",'Gas Demand Model'!$C$150:$C$152,0),\nMATCH($BH45,'Gas Demand Model'!$E$145:$AH$145,0))","v":974.84696145576356},null,{"$f":"INDEX('Gas Demand Model'!$E$150:$AH$152,\nMATCH(\"Reference\",'Gas Demand Model'!$C$150:$C$152,0),\nMATCH($BH45,'Gas Demand Model'!$E$145:$AH$145,0))","v":5508.0495696999287},{"$f":"SUMPRODUCT($AX45:$BA45,$BB45:$BE45)/10^6 - SUM(BB45:BE45)*BA45/1000000","v":5.9248565128073487},null,2022,0,{"$f":"IF(\nAND($BI45<BJ$43,(BJ$43-$BI45-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF45),\n0)","v":0},{"$f":"IF(\nAND($BI45<BK$43,(BK$43-$BI45-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF45),\n0)","v":0.84356627431147302},{"$f":"IF(\nAND($BI45<BL$43,(BL$43-$BI45-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF45),\n0)","v":0.84356627431147302},{"$f":"IF(\nAND($BI45<BM$43,(BM$43-$BI45-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF45),\n0)","v":0.84356627431147302},{"$f":"IF(\nAND($BI45<BN$43,(BN$43-$BI45-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF45),\n0)","v":0.84356627431147302},{"$f":"IF(\nAND($BI45<BO$43,(BO$43-$BI45-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF45),\n0)","v":0.84356627431147302},{"$f":"IF(\nAND($BI45<BP$43,(BP$43-$BI45-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF45),\n0)","v":0.84356627431147302},{"$f":"IF(\nAND($BI45<BQ$43,(BQ$43-$BI45-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF45),\n0)","v":0.84356627431147302},{"$f":"IF(\nAND($BI45<BR$43,(BR$43-$BI45-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF45),\n0)","v":0.84356627431147302},{"$f":"IF(\nAND($BI45<BS$43,(BS$43-$BI45-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF45),\n0)","v":0.84356627431147302},{"$f":"IF(\nAND($BI45<BT$43,(BT$43-$BI45-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF45),\n0)","v":0.84356627431147302},{"$f":"IF(\nAND($BI45<BU$43,(BU$43-$BI45-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF45),\n0)","v":0},{"$f":"IF(\nAND($BI45<BV$43,(BV$43-$BI45-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF45),\n0)","v":0},{"$f":"IF(\nAND($BI45<BW$43,(BW$43-$BI45-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF45),\n0)","v":0},{"$f":"IF(\nAND($BI45<BX$43,(BX$43-$BI45-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF45),\n0)","v":0},{"$f":"IF(\nAND($BI45<BY$43,(BY$43-$BI45-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF45),\n0)","v":0},{"$f":"IF(\nAND($BI45<BZ$43,(BZ$43-$BI45-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF45),\n0)","v":0},{"$f":"IF(\nAND($BI45<CA$43,(CA$43-$BI45-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF45),\n0)","v":0},{"$f":"IF(\nAND($BI45<CB$43,(CB$43-$BI45-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF45),\n0)","v":0},{"$f":"IF(\nAND($BI45<CC$43,(CC$43-$BI45-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF45),\n0)","v":0},{"$f":"IF(\nAND($BI45<CD$43,(CD$43-$BI45-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF45),\n0)","v":0},{"$f":"IF(\nAND($BI45<CE$43,(CE$43-$BI45-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF45),\n0)","v":0},{"$f":"IF(\nAND($BI45<CF$43,(CF$43-$BI45-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF45),\n0)","v":0},{"$f":"IF(\nAND($BI45<CG$43,(CG$43-$BI45-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF45),\n0)","v":0},{"$f":"IF(\nAND($BI45<CH$43,(CH$43-$BI45-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF45),\n0)","v":0},{"$f":"IF(\nAND($BI45<CI$43,(CI$43-$BI45-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF45),\n0)","v":0},{"$f":"IF(\nAND($BI45<CJ$43,(CJ$43-$BI45-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF45),\n0)","v":0},{"$f":"IF(\nAND($BI45<CK$43,(CK$43-$BI45-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF45),\n0)","v":0},{"$f":"IF(\nAND($BI45<CL$43,(CL$43-$BI45-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF45),\n0)","v":0},{"$f":"IF(\nAND($BI45<CM$43,(CM$43-$BI45-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF45),\n0)","v":0}]
[null,null,null,null,null,{"$f":"F45*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(F$43,'Current Inputs'!$B$98:$B$116,0))  + 'Current Inputs'!$C$94)","v":1560.6000000000001},{"$f":"G45*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(G$43,'Current Inputs'!$B$98:$B$116,0))  + 'Current Inputs'!$C$94)","v":2913.12},null,{"$f":"I45*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(I$43,'Current Inputs'!$B$98:$B$116,0))  + 'Current Inputs'!$C$94)","v":1560.6000000000001},{"$f":"INDEX('Gas Demand Model'!$E$133:$AH$135,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$133:$C$135,0),\nMATCH($P46,'Gas Demand Model'!$E$128:$AH$128,0))","v":14153.119303925154},{"$f":"INDEX('Gas Demand Model'!$E$133:$AH$135,\nMATCH(\"Electric\",'Gas Demand Model'!$C$133:$C$135,0),\nMATCH($P46,'Gas Demand Model'!$E$128:$AH$128,0))","v":19098.209575132634},null,{"$f":"INDEX('Gas Demand Model'!$E$133:$AH$135,\nMATCH(\"Reference\",'Gas Demand Model'!$C$133:$C$135,0),\nMATCH($P46,'Gas Demand Model'!$E$128:$AH$128,0))","v":76714.216803643329},25.830710414558411,null,2023,1,{"$f":"IF(\nAND($Q46<R$43,(R$43-$Q46-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N46),\n0)","v":0},{"$f":"IF(\nAND($Q46<S$43,(S$43-$Q46-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N46),\n0)","v":0},{"$f":"IF(\nAND($Q46<T$43,(T$43-$Q46-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N46),\n0)","v":3.6777120424985585},{"$f":"IF(\nAND($Q46<U$43,(U$43-$Q46-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N46),\n0)","v":3.6777120424985585},{"$f":"IF(\nAND($Q46<V$43,(V$43-$Q46-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N46),\n0)","v":3.6777120424985585},{"$f":"IF(\nAND($Q46<W$43,(W$43-$Q46-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N46),\n0)","v":3.6777120424985585},{"$f":"IF(\nAND($Q46<X$43,(X$43-$Q46-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N46),\n0)","v":3.6777120424985585},{"$f":"IF(\nAND($Q46<Y$43,(Y$43-$Q46-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N46),\n0)","v":3.6777120424985585},{"$f":"IF(\nAND($Q46<Z$43,(Z$43-$Q46-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N46),\n0)","v":3.6777120424985585},{"$f":"IF(\nAND($Q46<AA$43,(AA$43-$Q46-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N46),\n0)","v":3.6777120424985585},{"$f":"IF(\nAND($Q46<AB$43,(AB$43-$Q46-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N46),\n0)","v":3.6777120424985585},{"$f":"IF(\nAND($Q46<AC$43,(AC$43-$Q46-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N46),\n0)","v":3.6777120424985585},{"$f":"IF(\nAND($Q46<AD$43,(AD$43-$Q46-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N46),\n0)","v":0},{"$f":"IF(\nAND($Q46<AE$43,(AE$43-$Q46-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N46),\n0)","v":0},{"$f":"IF(\nAND($Q46<AF$43,(AF$43-$Q46-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N46),\n0)","v":0},{"$f":"IF(\nAND($Q46<AG$43,(AG$43-$Q46-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N46),\n0)","v":0},{"$f":"IF(\nAND($Q46<AH$43,(AH$43-$Q46-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N46),\n0)","v":0},{"$f":"IF(\nAND($Q46<AI$43,(AI$43-$Q46-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N46),\n0)","v":0},{"$f":"IF(\nAND($Q46<AJ$43,(AJ$43-$Q46-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N46),\n0)","v":0},{"$f":"IF(\nAND($Q46<AK$43,(AK$43-$Q46-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N46),\n0)","v":0},{"$f":"IF(\nAND($Q46<AL$43,(AL$43-$Q46-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N46),\n0)","v":0},{"$f":"IF(\nAND($Q46<AM$43,(AM$43-$Q46-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N46),\n0)","v":0},{"$f":"IF(\nAND($Q46<AN$43,(AN$43-$Q46-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N46),\n0)","v":0},{"$f":"IF(\nAND($Q46<AO$43,(AO$43-$Q46-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N46),\n0)","v":0},{"$f":"IF(\nAND($Q46<AP$43,(AP$43-$Q46-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N46),\n0)","v":0},{"$f":"IF(\nAND($Q46<AQ$43,(AQ$43-$Q46-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N46),\n0)","v":0},{"$f":"IF(\nAND($Q46<AR$43,(AR$43-$Q46-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N46),\n0)","v":0},{"$f":"IF(\nAND($Q46<AS$43,(AS$43-$Q46-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N46),\n0)","v":0},{"$f":"IF(\nAND($Q46<AT$43,(AT$43-$Q46-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N46),\n0)","v":0},{"$f":"IF(\nAND($Q46<AU$43,(AU$43-$Q46-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N46),\n0)","v":0},null,null,{"$f":"AX45*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AX$43,'Current Inputs'!$B$98:$B$116,0)))","v":10000},{"$f":"AY45*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AY$43,'Current Inputs'!$B$98:$B$116,0)))","v":4600},null,{"$f":"BA45*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(BA$43,'Current Inputs'!$B$98:$B$116,0)))","v":3500},{"$f":"INDEX('Gas Demand Model'!$E$150:$AH$152,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$150:$C$152,0),\nMATCH($BH46,'Gas Demand Model'!$E$145:$AH$145,0))","v":986.90937750261969},{"$f":"INDEX('Gas Demand Model'!$E$150:$AH$152,\nMATCH(\"Electric\",'Gas Demand Model'!$C$150:$C$152,0),\nMATCH($BH46,'Gas Demand Model'!$E$145:$AH$145,0))","v":1332.0109622731554},null,{"$f":"INDEX('Gas Demand Model'!$E$150:$AH$152,\nMATCH(\"Reference\",'Gas Demand Model'!$C$150:$C$152,0),\nMATCH($BH46,'Gas Demand Model'!$E$145:$AH$145,0))","v":5394.6981880427302},7.8801230122675037,null,2023,1,{"$f":"IF(\nAND($BI46<BJ$43,(BJ$43-$BI46-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF46),\n0)","v":0},{"$f":"IF(\nAND($BI46<BK$43,(BK$43-$BI46-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF46),\n0)","v":0},{"$f":"IF(\nAND($BI46<BL$43,(BL$43-$BI46-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF46),\n0)","v":1.121952235671086},{"$f":"IF(\nAND($BI46<BM$43,(BM$43-$BI46-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF46),\n0)","v":1.121952235671086},{"$f":"IF(\nAND($BI46<BN$43,(BN$43-$BI46-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF46),\n0)","v":1.121952235671086},{"$f":"IF(\nAND($BI46<BO$43,(BO$43-$BI46-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF46),\n0)","v":1.121952235671086},{"$f":"IF(\nAND($BI46<BP$43,(BP$43-$BI46-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF46),\n0)","v":1.121952235671086},{"$f":"IF(\nAND($BI46<BQ$43,(BQ$43-$BI46-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF46),\n0)","v":1.121952235671086},{"$f":"IF(\nAND($BI46<BR$43,(BR$43-$BI46-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF46),\n0)","v":1.121952235671086},{"$f":"IF(\nAND($BI46<BS$43,(BS$43-$BI46-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF46),\n0)","v":1.121952235671086},{"$f":"IF(\nAND($BI46<BT$43,(BT$43-$BI46-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF46),\n0)","v":1.121952235671086},{"$f":"IF(\nAND($BI46<BU$43,(BU$43-$BI46-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF46),\n0)","v":1.121952235671086},{"$f":"IF(\nAND($BI46<BV$43,(BV$43-$BI46-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF46),\n0)","v":0},{"$f":"IF(\nAND($BI46<BW$43,(BW$43-$BI46-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF46),\n0)","v":0},{"$f":"IF(\nAND($BI46<BX$43,(BX$43-$BI46-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF46),\n0)","v":0},{"$f":"IF(\nAND($BI46<BY$43,(BY$43-$BI46-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF46),\n0)","v":0},{"$f":"IF(\nAND($BI46<BZ$43,(BZ$43-$BI46-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF46),\n0)","v":0},{"$f":"IF(\nAND($BI46<CA$43,(CA$43-$BI46-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF46),\n0)","v":0},{"$f":"IF(\nAND($BI46<CB$43,(CB$43-$BI46-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF46),\n0)","v":0},{"$f":"IF(\nAND($BI46<CC$43,(CC$43-$BI46-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF46),\n0)","v":0},{"$f":"IF(\nAND($BI46<CD$43,(CD$43-$BI46-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF46),\n0)","v":0},{"$f":"IF(\nAND($BI46<CE$43,(CE$43-$BI46-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF46),\n0)","v":0},{"$f":"IF(\nAND($BI46<CF$43,(CF$43-$BI46-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF46),\n0)","v":0},{"$f":"IF(\nAND($BI46<CG$43,(CG$43-$BI46-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF46),\n0)","v":0},{"$f":"IF(\nAND($BI46<CH$43,(CH$43-$BI46-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF46),\n0)","v":0},{"$f":"IF(\nAND($BI46<CI$43,(CI$43-$BI46-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF46),\n0)","v":0},{"$f":"IF(\nAND($BI46<CJ$43,(CJ$43-$BI46-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF46),\n0)","v":0},{"$f":"IF(\nAND($BI46<CK$43,(CK$43-$BI46-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF46),\n0)","v":0},{"$f":"IF(\nAND($BI46<CL$43,(CL$43-$BI46-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF46),\n0)","v":0},{"$f":"IF(\nAND($BI46<CM$43,(CM$43-$BI46-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF46),\n0)","v":0}]
[null,null,null,null,null,{"$f":"F46*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(F$43,'Current Inputs'!$B$98:$B$116,0))  + 'Current Inputs'!$C$94)","v":1591.8120000000001},{"$f":"G46*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(G$43,'Current Inputs'!$B$98:$B$116,0))  + 'Current Inputs'!$C$94)","v":2971.3824},null,{"$f":"I46*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(I$43,'Current Inputs'!$B$98:$B$116,0))  + 'Current Inputs'!$C$94)","v":1591.8120000000001},{"$f":"INDEX('Gas Demand Model'!$E$133:$AH$135,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$133:$C$135,0),\nMATCH($P47,'Gas Demand Model'!$E$128:$AH$128,0))","v":17175.333364004233},{"$f":"INDEX('Gas Demand Model'!$E$133:$AH$135,\nMATCH(\"Electric\",'Gas Demand Model'!$C$133:$C$135,0),\nMATCH($P47,'Gas Demand Model'!$E$128:$AH$128,0))","v":24128.020357782621},null,{"$f":"INDEX('Gas Demand Model'!$E$133:$AH$135,\nMATCH(\"Reference\",'Gas Demand Model'!$C$133:$C$135,0),\nMATCH($P47,'Gas Demand Model'!$E$128:$AH$128,0))","v":74799.31473537322},33.286302696194298,null,2024,2,{"$f":"IF(\nAND($Q47<R$43,(R$43-$Q47-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N47),\n0)","v":0},{"$f":"IF(\nAND($Q47<S$43,(S$43-$Q47-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N47),\n0)","v":0},{"$f":"IF(\nAND($Q47<T$43,(T$43-$Q47-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N47),\n0)","v":0},{"$f":"IF(\nAND($Q47<U$43,(U$43-$Q47-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N47),\n0)","v":4.7392206529112917},{"$f":"IF(\nAND($Q47<V$43,(V$43-$Q47-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N47),\n0)","v":4.7392206529112917},{"$f":"IF(\nAND($Q47<W$43,(W$43-$Q47-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N47),\n0)","v":4.7392206529112917},{"$f":"IF(\nAND($Q47<X$43,(X$43-$Q47-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N47),\n0)","v":4.7392206529112917},{"$f":"IF(\nAND($Q47<Y$43,(Y$43-$Q47-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N47),\n0)","v":4.7392206529112917},{"$f":"IF(\nAND($Q47<Z$43,(Z$43-$Q47-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N47),\n0)","v":4.7392206529112917},{"$f":"IF(\nAND($Q47<AA$43,(AA$43-$Q47-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N47),\n0)","v":4.7392206529112917},{"$f":"IF(\nAND($Q47<AB$43,(AB$43-$Q47-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N47),\n0)","v":4.7392206529112917},{"$f":"IF(\nAND($Q47<AC$43,(AC$43-$Q47-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N47),\n0)","v":4.7392206529112917},{"$f":"IF(\nAND($Q47<AD$43,(AD$43-$Q47-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N47),\n0)","v":4.7392206529112917},{"$f":"IF(\nAND($Q47<AE$43,(AE$43-$Q47-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N47),\n0)","v":0},{"$f":"IF(\nAND($Q47<AF$43,(AF$43-$Q47-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N47),\n0)","v":0},{"$f":"IF(\nAND($Q47<AG$43,(AG$43-$Q47-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N47),\n0)","v":0},{"$f":"IF(\nAND($Q47<AH$43,(AH$43-$Q47-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N47),\n0)","v":0},{"$f":"IF(\nAND($Q47<AI$43,(AI$43-$Q47-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N47),\n0)","v":0},{"$f":"IF(\nAND($Q47<AJ$43,(AJ$43-$Q47-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N47),\n0)","v":0},{"$f":"IF(\nAND($Q47<AK$43,(AK$43-$Q47-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N47),\n0)","v":0},{"$f":"IF(\nAND($Q47<AL$43,(AL$43-$Q47-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N47),\n0)","v":0},{"$f":"IF(\nAND($Q47<AM$43,(AM$43-$Q47-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N47),\n0)","v":0},{"$f":"IF(\nAND($Q47<AN$43,(AN$43-$Q47-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N47),\n0)","v":0},{"$f":"IF(\nAND($Q47<AO$43,(AO$43-$Q47-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N47),\n0)","v":0},{"$f":"IF(\nAND($Q47<AP$43,(AP$43-$Q47-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N47),\n0)","v":0},{"$f":"IF(\nAND($Q47<AQ$43,(AQ$43-$Q47-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N47),\n0)","v":0},{"$f":"IF(\nAND($Q47<AR$43,(AR$43-$Q47-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N47),\n0)","v":0},{"$f":"IF(\nAND($Q47<AS$43,(AS$43-$Q47-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N47),\n0)","v":0},{"$f":"IF(\nAND($Q47<AT$43,(AT$43-$Q47-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N47),\n0)","v":0},{"$f":"IF(\nAND($Q47<AU$43,(AU$43-$Q47-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N47),\n0)","v":0},null,null,{"$f":"AX46*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AX$43,'Current Inputs'!$B$98:$B$116,0)))","v":10000},{"$f":"AY46*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AY$43,'Current Inputs'!$B$98:$B$116,0)))","v":4600},null,{"$f":"BA46*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(BA$43,'Current Inputs'!$B$98:$B$116,0)))","v":3500},{"$f":"INDEX('Gas Demand Model'!$E$150:$AH$152,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$150:$C$152,0),\nMATCH($BH47,'Gas Demand Model'!$E$145:$AH$145,0))","v":1197.5470849548483},{"$f":"INDEX('Gas Demand Model'!$E$150:$AH$152,\nMATCH(\"Electric\",'Gas Demand Model'!$C$150:$C$152,0),\nMATCH($BH47,'Gas Demand Model'!$E$145:$AH$145,0))","v":1682.634929897438},null,{"$f":"INDEX('Gas Demand Model'!$E$150:$AH$152,\nMATCH(\"Reference\",'Gas Demand Model'!$C$150:$C$152,0),\nMATCH($BH47,'Gas Demand Model'!$E$145:$AH$145,0))","v":5240.1405019275462},9.6349544750937,null,2024,2,{"$f":"IF(\nAND($BI47<BJ$43,(BJ$43-$BI47-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF47),\n0)","v":0},{"$f":"IF(\nAND($BI47<BK$43,(BK$43-$BI47-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF47),\n0)","v":0},{"$f":"IF(\nAND($BI47<BL$43,(BL$43-$BI47-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF47),\n0)","v":0},{"$f":"IF(\nAND($BI47<BM$43,(BM$43-$BI47-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF47),\n0)","v":1.3718007570556883},{"$f":"IF(\nAND($BI47<BN$43,(BN$43-$BI47-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF47),\n0)","v":1.3718007570556883},{"$f":"IF(\nAND($BI47<BO$43,(BO$43-$BI47-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF47),\n0)","v":1.3718007570556883},{"$f":"IF(\nAND($BI47<BP$43,(BP$43-$BI47-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF47),\n0)","v":1.3718007570556883},{"$f":"IF(\nAND($BI47<BQ$43,(BQ$43-$BI47-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF47),\n0)","v":1.3718007570556883},{"$f":"IF(\nAND($BI47<BR$43,(BR$43-$BI47-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF47),\n0)","v":1.3718007570556883},{"$f":"IF(\nAND($BI47<BS$43,(BS$43-$BI47-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF47),\n0)","v":1.3718007570556883},{"$f":"IF(\nAND($BI47<BT$43,(BT$43-$BI47-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF47),\n0)","v":1.3718007570556883},{"$f":"IF(\nAND($BI47<BU$43,(BU$43-$BI47-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF47),\n0)","v":1.3718007570556883},{"$f":"IF(\nAND($BI47<BV$43,(BV$43-$BI47-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF47),\n0)","v":1.3718007570556883},{"$f":"IF(\nAND($BI47<BW$43,(BW$43-$BI47-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF47),\n0)","v":0},{"$f":"IF(\nAND($BI47<BX$43,(BX$43-$BI47-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF47),\n0)","v":0},{"$f":"IF(\nAND($BI47<BY$43,(BY$43-$BI47-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF47),\n0)","v":0},{"$f":"IF(\nAND($BI47<BZ$43,(BZ$43-$BI47-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF47),\n0)","v":0},{"$f":"IF(\nAND($BI47<CA$43,(CA$43-$BI47-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF47),\n0)","v":0},{"$f":"IF(\nAND($BI47<CB$43,(CB$43-$BI47-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF47),\n0)","v":0},{"$f":"IF(\nAND($BI47<CC$43,(CC$43-$BI47-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF47),\n0)","v":0},{"$f":"IF(\nAND($BI47<CD$43,(CD$43-$BI47-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF47),\n0)","v":0},{"$f":"IF(\nAND($BI47<CE$43,(CE$43-$BI47-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF47),\n0)","v":0},{"$f":"IF(\nAND($BI47<CF$43,(CF$43-$BI47-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF47),\n0)","v":0},{"$f":"IF(\nAND($BI47<CG$43,(CG$43-$BI47-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF47),\n0)","v":0},{"$f":"IF(\nAND($BI47<CH$43,(CH$43-$BI47-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF47),\n0)","v":0},{"$f":"IF(\nAND($BI47<CI$43,(CI$43-$BI47-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF47),\n0)","v":0},{"$f":"IF(\nAND($BI47<CJ$43,(CJ$43-$BI47-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF47),\n0)","v":0},{"$f":"IF(\nAND($BI47<CK$43,(CK$43-$BI47-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF47),\n0)","v":0},{"$f":"IF(\nAND($BI47<CL$43,(CL$43-$BI47-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF47),\n0)","v":0},{"$f":"IF(\nAND($BI47<CM$43,(CM$43-$BI47-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF47),\n0)","v":0}]
[null,null,null,null,null,{"$f":"F47*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(F$43,'Current Inputs'!$B$98:$B$116,0))  + 'Current Inputs'!$C$94)","v":1623.6482400000002},{"$f":"G47*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(G$43,'Current Inputs'!$B$98:$B$116,0))  + 'Current Inputs'!$C$94)","v":3030.8100479999998},null,{"$f":"I47*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(I$43,'Current Inputs'!$B$98:$B$116,0))  + 'Current Inputs'!$C$94)","v":1623.6482400000002},{"$f":"INDEX('Gas Demand Model'!$E$133:$AH$135,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$133:$C$135,0),\nMATCH($P48,'Gas Demand Model'!$E$128:$AH$128,0))","v":19762.051660698882},{"$f":"INDEX('Gas Demand Model'!$E$133:$AH$135,\nMATCH(\"Electric\",'Gas Demand Model'!$C$133:$C$135,0),\nMATCH($P48,'Gas Demand Model'!$E$128:$AH$128,0))","v":29086.800507271608},null,{"$f":"INDEX('Gas Demand Model'!$E$133:$AH$135,\nMATCH(\"Reference\",'Gas Demand Model'!$C$133:$C$135,0),\nMATCH($P48,'Gas Demand Model'!$E$128:$AH$128,0))","v":72355.580389657218},40.929834790747634,null,2025,3,{"$f":"IF(\nAND($Q48<R$43,(R$43-$Q48-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N48),\n0)","v":0},{"$f":"IF(\nAND($Q48<S$43,(S$43-$Q48-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N48),\n0)","v":0},{"$f":"IF(\nAND($Q48<T$43,(T$43-$Q48-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N48),\n0)","v":0},{"$f":"IF(\nAND($Q48<U$43,(U$43-$Q48-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N48),\n0)","v":0},{"$f":"IF(\nAND($Q48<V$43,(V$43-$Q48-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N48),\n0)","v":5.8274876645502589},{"$f":"IF(\nAND($Q48<W$43,(W$43-$Q48-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N48),\n0)","v":5.8274876645502589},{"$f":"IF(\nAND($Q48<X$43,(X$43-$Q48-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N48),\n0)","v":5.8274876645502589},{"$f":"IF(\nAND($Q48<Y$43,(Y$43-$Q48-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N48),\n0)","v":5.8274876645502589},{"$f":"IF(\nAND($Q48<Z$43,(Z$43-$Q48-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N48),\n0)","v":5.8274876645502589},{"$f":"IF(\nAND($Q48<AA$43,(AA$43-$Q48-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N48),\n0)","v":5.8274876645502589},{"$f":"IF(\nAND($Q48<AB$43,(AB$43-$Q48-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N48),\n0)","v":5.8274876645502589},{"$f":"IF(\nAND($Q48<AC$43,(AC$43-$Q48-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N48),\n0)","v":5.8274876645502589},{"$f":"IF(\nAND($Q48<AD$43,(AD$43-$Q48-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N48),\n0)","v":5.8274876645502589},{"$f":"IF(\nAND($Q48<AE$43,(AE$43-$Q48-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N48),\n0)","v":5.8274876645502589},{"$f":"IF(\nAND($Q48<AF$43,(AF$43-$Q48-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N48),\n0)","v":0},{"$f":"IF(\nAND($Q48<AG$43,(AG$43-$Q48-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N48),\n0)","v":0},{"$f":"IF(\nAND($Q48<AH$43,(AH$43-$Q48-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N48),\n0)","v":0},{"$f":"IF(\nAND($Q48<AI$43,(AI$43-$Q48-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N48),\n0)","v":0},{"$f":"IF(\nAND($Q48<AJ$43,(AJ$43-$Q48-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N48),\n0)","v":0},{"$f":"IF(\nAND($Q48<AK$43,(AK$43-$Q48-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N48),\n0)","v":0},{"$f":"IF(\nAND($Q48<AL$43,(AL$43-$Q48-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N48),\n0)","v":0},{"$f":"IF(\nAND($Q48<AM$43,(AM$43-$Q48-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N48),\n0)","v":0},{"$f":"IF(\nAND($Q48<AN$43,(AN$43-$Q48-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N48),\n0)","v":0},{"$f":"IF(\nAND($Q48<AO$43,(AO$43-$Q48-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N48),\n0)","v":0},{"$f":"IF(\nAND($Q48<AP$43,(AP$43-$Q48-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N48),\n0)","v":0},{"$f":"IF(\nAND($Q48<AQ$43,(AQ$43-$Q48-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N48),\n0)","v":0},{"$f":"IF(\nAND($Q48<AR$43,(AR$43-$Q48-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N48),\n0)","v":0},{"$f":"IF(\nAND($Q48<AS$43,(AS$43-$Q48-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N48),\n0)","v":0},{"$f":"IF(\nAND($Q48<AT$43,(AT$43-$Q48-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N48),\n0)","v":0},{"$f":"IF(\nAND($Q48<AU$43,(AU$43-$Q48-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N48),\n0)","v":0},null,null,{"$f":"AX47*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AX$43,'Current Inputs'!$B$98:$B$116,0)))","v":10000},{"$f":"AY47*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AY$43,'Current Inputs'!$B$98:$B$116,0)))","v":4600},null,{"$f":"BA47*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(BA$43,'Current Inputs'!$B$98:$B$116,0)))","v":3500},{"$f":"INDEX('Gas Demand Model'!$E$150:$AH$152,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$150:$C$152,0),\nMATCH($BH48,'Gas Demand Model'!$E$145:$AH$145,0))","v":1357.0382469544184},{"$f":"INDEX('Gas Demand Model'!$E$150:$AH$152,\nMATCH(\"Electric\",'Gas Demand Model'!$C$150:$C$152,0),\nMATCH($BH48,'Gas Demand Model'!$E$145:$AH$145,0))","v":1999.4116225054763},null,{"$f":"INDEX('Gas Demand Model'!$E$150:$AH$152,\nMATCH(\"Reference\",'Gas Demand Model'!$C$150:$C$152,0),\nMATCH($BH48,'Gas Demand Model'!$E$145:$AH$145,0))","v":5059.8932502495627},11.020101389959738,null,2025,3,{"$f":"IF(\nAND($BI48<BJ$43,(BJ$43-$BI48-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF48),\n0)","v":0},{"$f":"IF(\nAND($BI48<BK$43,(BK$43-$BI48-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF48),\n0)","v":0},{"$f":"IF(\nAND($BI48<BL$43,(BL$43-$BI48-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF48),\n0)","v":0},{"$f":"IF(\nAND($BI48<BM$43,(BM$43-$BI48-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF48),\n0)","v":0},{"$f":"IF(\nAND($BI48<BN$43,(BN$43-$BI48-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF48),\n0)","v":1.5690145157048285},{"$f":"IF(\nAND($BI48<BO$43,(BO$43-$BI48-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF48),\n0)","v":1.5690145157048285},{"$f":"IF(\nAND($BI48<BP$43,(BP$43-$BI48-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF48),\n0)","v":1.5690145157048285},{"$f":"IF(\nAND($BI48<BQ$43,(BQ$43-$BI48-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF48),\n0)","v":1.5690145157048285},{"$f":"IF(\nAND($BI48<BR$43,(BR$43-$BI48-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF48),\n0)","v":1.5690145157048285},{"$f":"IF(\nAND($BI48<BS$43,(BS$43-$BI48-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF48),\n0)","v":1.5690145157048285},{"$f":"IF(\nAND($BI48<BT$43,(BT$43-$BI48-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF48),\n0)","v":1.5690145157048285},{"$f":"IF(\nAND($BI48<BU$43,(BU$43-$BI48-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF48),\n0)","v":1.5690145157048285},{"$f":"IF(\nAND($BI48<BV$43,(BV$43-$BI48-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF48),\n0)","v":1.5690145157048285},{"$f":"IF(\nAND($BI48<BW$43,(BW$43-$BI48-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF48),\n0)","v":1.5690145157048285},{"$f":"IF(\nAND($BI48<BX$43,(BX$43-$BI48-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF48),\n0)","v":0},{"$f":"IF(\nAND($BI48<BY$43,(BY$43-$BI48-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF48),\n0)","v":0},{"$f":"IF(\nAND($BI48<BZ$43,(BZ$43-$BI48-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF48),\n0)","v":0},{"$f":"IF(\nAND($BI48<CA$43,(CA$43-$BI48-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF48),\n0)","v":0},{"$f":"IF(\nAND($BI48<CB$43,(CB$43-$BI48-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF48),\n0)","v":0},{"$f":"IF(\nAND($BI48<CC$43,(CC$43-$BI48-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF48),\n0)","v":0},{"$f":"IF(\nAND($BI48<CD$43,(CD$43-$BI48-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF48),\n0)","v":0},{"$f":"IF(\nAND($BI48<CE$43,(CE$43-$BI48-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF48),\n0)","v":0},{"$f":"IF(\nAND($BI48<CF$43,(CF$43-$BI48-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF48),\n0)","v":0},{"$f":"IF(\nAND($BI48<CG$43,(CG$43-$BI48-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF48),\n0)","v":0},{"$f":"IF(\nAND($BI48<CH$43,(CH$43-$BI48-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF48),\n0)","v":0},{"$f":"IF(\nAND($BI48<CI$43,(CI$43-$BI48-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF48),\n0)","v":0},{"$f":"IF(\nAND($BI48<CJ$43,(CJ$43-$BI48-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF48),\n0)","v":0},{"$f":"IF(\nAND($BI48<CK$43,(CK$43-$BI48-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF48),\n0)","v":0},{"$f":"IF(\nAND($BI48<CL$43,(CL$43-$BI48-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF48),\n0)","v":0},{"$f":"IF(\nAND($BI48<CM$43,(CM$43-$BI48-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF48),\n0)","v":0}]
[null,null,null,null,null,{"$f":"F48*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(F$43,'Current Inputs'!$B$98:$B$116,0))  + 'Current Inputs'!$C$94)","v":1656.1212048000002},{"$f":"G48*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(G$43,'Current Inputs'!$B$98:$B$116,0))  + 'Current Inputs'!$C$94)","v":3091.4262489600001},null,{"$f":"I48*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(I$43,'Current Inputs'!$B$98:$B$116,0))  + 'Current Inputs'!$C$94)","v":1656.1212048000002},{"$f":"INDEX('Gas Demand Model'!$E$133:$AH$135,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$133:$C$135,0),\nMATCH($P49,'Gas Demand Model'!$E$128:$AH$128,0))","v":21934.325365196029},{"$f":"INDEX('Gas Demand Model'!$E$133:$AH$135,\nMATCH(\"Electric\",'Gas Demand Model'!$C$133:$C$135,0),\nMATCH($P49,'Gas Demand Model'!$E$128:$AH$128,0))","v":34024.959639611639},null,{"$f":"INDEX('Gas Demand Model'!$E$133:$AH$135,\nMATCH(\"Reference\",'Gas Demand Model'!$C$133:$C$135,0),\nMATCH($P49,'Gas Demand Model'!$E$128:$AH$128,0))","v":69486.46880056111},48.836196198074987,null,2026,4,{"$f":"IF(\nAND($Q49<R$43,(R$43-$Q49-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N49),\n0)","v":0},{"$f":"IF(\nAND($Q49<S$43,(S$43-$Q49-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N49),\n0)","v":0},{"$f":"IF(\nAND($Q49<T$43,(T$43-$Q49-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N49),\n0)","v":0},{"$f":"IF(\nAND($Q49<U$43,(U$43-$Q49-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N49),\n0)","v":0},{"$f":"IF(\nAND($Q49<V$43,(V$43-$Q49-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N49),\n0)","v":0},{"$f":"IF(\nAND($Q49<W$43,(W$43-$Q49-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N49),\n0)","v":6.9531756573855406},{"$f":"IF(\nAND($Q49<X$43,(X$43-$Q49-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N49),\n0)","v":6.9531756573855406},{"$f":"IF(\nAND($Q49<Y$43,(Y$43-$Q49-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N49),\n0)","v":6.9531756573855406},{"$f":"IF(\nAND($Q49<Z$43,(Z$43-$Q49-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N49),\n0)","v":6.9531756573855406},{"$f":"IF(\nAND($Q49<AA$43,(AA$43-$Q49-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N49),\n0)","v":6.9531756573855406},{"$f":"IF(\nAND($Q49<AB$43,(AB$43-$Q49-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N49),\n0)","v":6.9531756573855406},{"$f":"IF(\nAND($Q49<AC$43,(AC$43-$Q49-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N49),\n0)","v":6.9531756573855406},{"$f":"IF(\nAND($Q49<AD$43,(AD$43-$Q49-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N49),\n0)","v":6.9531756573855406},{"$f":"IF(\nAND($Q49<AE$43,(AE$43-$Q49-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N49),\n0)","v":6.9531756573855406},{"$f":"IF(\nAND($Q49<AF$43,(AF$43-$Q49-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N49),\n0)","v":6.9531756573855406},{"$f":"IF(\nAND($Q49<AG$43,(AG$43-$Q49-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N49),\n0)","v":0},{"$f":"IF(\nAND($Q49<AH$43,(AH$43-$Q49-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N49),\n0)","v":0},{"$f":"IF(\nAND($Q49<AI$43,(AI$43-$Q49-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N49),\n0)","v":0},{"$f":"IF(\nAND($Q49<AJ$43,(AJ$43-$Q49-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N49),\n0)","v":0},{"$f":"IF(\nAND($Q49<AK$43,(AK$43-$Q49-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N49),\n0)","v":0},{"$f":"IF(\nAND($Q49<AL$43,(AL$43-$Q49-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N49),\n0)","v":0},{"$f":"IF(\nAND($Q49<AM$43,(AM$43-$Q49-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N49),\n0)","v":0},{"$f":"IF(\nAND($Q49<AN$43,(AN$43-$Q49-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N49),\n0)","v":0},{"$f":"IF(\nAND($Q49<AO$43,(AO$43-$Q49-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N49),\n0)","v":0},{"$f":"IF(\nAND($Q49<AP$43,(AP$43-$Q49-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N49),\n0)","v":0},{"$f":"IF(\nAND($Q49<AQ$43,(AQ$43-$Q49-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N49),\n0)","v":0},{"$f":"IF(\nAND($Q49<AR$43,(AR$43-$Q49-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N49),\n0)","v":0},{"$f":"IF(\nAND($Q49<AS$43,(AS$43-$Q49-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N49),\n0)","v":0},{"$f":"IF(\nAND($Q49<AT$43,(AT$43-$Q49-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N49),\n0)","v":0},{"$f":"IF(\nAND($Q49<AU$43,(AU$43-$Q49-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N49),\n0)","v":0},null,null,{"$f":"AX48*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AX$43,'Current Inputs'!$B$98:$B$116,0)))","v":10000},{"$f":"AY48*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AY$43,'Current Inputs'!$B$98:$B$116,0)))","v":4600},null,{"$f":"BA48*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(BA$43,'Current Inputs'!$B$98:$B$116,0)))","v":3500},{"$f":"INDEX('Gas Demand Model'!$E$150:$AH$152,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$150:$C$152,0),\nMATCH($BH49,'Gas Demand Model'!$E$145:$AH$145,0))","v":1494.8968361837813},{"$f":"INDEX('Gas Demand Model'!$E$150:$AH$152,\nMATCH(\"Electric\",'Gas Demand Model'!$C$150:$C$152,0),\nMATCH($BH49,'Gas Demand Model'!$E$145:$AH$145,0))","v":2322.3720222770903},null,{"$f":"INDEX('Gas Demand Model'!$E$150:$AH$152,\nMATCH(\"Reference\",'Gas Demand Model'!$C$150:$C$152,0),\nMATCH($BH49,'Gas Demand Model'!$E$145:$AH$145,0))","v":4830.7006049452839},12.271438659699371,null,2026,4,{"$f":"IF(\nAND($BI49<BJ$43,(BJ$43-$BI49-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF49),\n0)","v":0},{"$f":"IF(\nAND($BI49<BK$43,(BK$43-$BI49-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF49),\n0)","v":0},{"$f":"IF(\nAND($BI49<BL$43,(BL$43-$BI49-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF49),\n0)","v":0},{"$f":"IF(\nAND($BI49<BM$43,(BM$43-$BI49-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF49),\n0)","v":0},{"$f":"IF(\nAND($BI49<BN$43,(BN$43-$BI49-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF49),\n0)","v":0},{"$f":"IF(\nAND($BI49<BO$43,(BO$43-$BI49-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF49),\n0)","v":1.747176791240036},{"$f":"IF(\nAND($BI49<BP$43,(BP$43-$BI49-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF49),\n0)","v":1.747176791240036},{"$f":"IF(\nAND($BI49<BQ$43,(BQ$43-$BI49-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF49),\n0)","v":1.747176791240036},{"$f":"IF(\nAND($BI49<BR$43,(BR$43-$BI49-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF49),\n0)","v":1.747176791240036},{"$f":"IF(\nAND($BI49<BS$43,(BS$43-$BI49-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF49),\n0)","v":1.747176791240036},{"$f":"IF(\nAND($BI49<BT$43,(BT$43-$BI49-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF49),\n0)","v":1.747176791240036},{"$f":"IF(\nAND($BI49<BU$43,(BU$43-$BI49-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF49),\n0)","v":1.747176791240036},{"$f":"IF(\nAND($BI49<BV$43,(BV$43-$BI49-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF49),\n0)","v":1.747176791240036},{"$f":"IF(\nAND($BI49<BW$43,(BW$43-$BI49-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF49),\n0)","v":1.747176791240036},{"$f":"IF(\nAND($BI49<BX$43,(BX$43-$BI49-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF49),\n0)","v":1.747176791240036},{"$f":"IF(\nAND($BI49<BY$43,(BY$43-$BI49-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF49),\n0)","v":0},{"$f":"IF(\nAND($BI49<BZ$43,(BZ$43-$BI49-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF49),\n0)","v":0},{"$f":"IF(\nAND($BI49<CA$43,(CA$43-$BI49-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF49),\n0)","v":0},{"$f":"IF(\nAND($BI49<CB$43,(CB$43-$BI49-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF49),\n0)","v":0},{"$f":"IF(\nAND($BI49<CC$43,(CC$43-$BI49-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF49),\n0)","v":0},{"$f":"IF(\nAND($BI49<CD$43,(CD$43-$BI49-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF49),\n0)","v":0},{"$f":"IF(\nAND($BI49<CE$43,(CE$43-$BI49-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF49),\n0)","v":0},{"$f":"IF(\nAND($BI49<CF$43,(CF$43-$BI49-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF49),\n0)","v":0},{"$f":"IF(\nAND($BI49<CG$43,(CG$43-$BI49-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF49),\n0)","v":0},{"$f":"IF(\nAND($BI49<CH$43,(CH$43-$BI49-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF49),\n0)","v":0},{"$f":"IF(\nAND($BI49<CI$43,(CI$43-$BI49-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF49),\n0)","v":0},{"$f":"IF(\nAND($BI49<CJ$43,(CJ$43-$BI49-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF49),\n0)","v":0},{"$f":"IF(\nAND($BI49<CK$43,(CK$43-$BI49-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF49),\n0)","v":0},{"$f":"IF(\nAND($BI49<CL$43,(CL$43-$BI49-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF49),\n0)","v":0},{"$f":"IF(\nAND($BI49<CM$43,(CM$43-$BI49-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF49),\n0)","v":0}]
[null,null,null,null,null,{"$f":"F49*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(F$43,'Current Inputs'!$B$98:$B$116,0))  + 'Current Inputs'!$C$94)","v":1689.2436288960002},{"$f":"G49*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(G$43,'Current Inputs'!$B$98:$B$116,0))  + 'Current Inputs'!$C$94)","v":3153.2547739392003},null,{"$f":"I49*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(I$43,'Current Inputs'!$B$98:$B$116,0))  + 'Current Inputs'!$C$94)","v":1689.2436288960002},{"$f":"INDEX('Gas Demand Model'!$E$133:$AH$135,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$133:$C$135,0),\nMATCH($P50,'Gas Demand Model'!$E$128:$AH$128,0))","v":23703.979336820972},{"$f":"INDEX('Gas Demand Model'!$E$133:$AH$135,\nMATCH(\"Electric\",'Gas Demand Model'!$C$133:$C$135,0),\nMATCH($P50,'Gas Demand Model'!$E$128:$AH$128,0))","v":38974.10999579791},null,{"$f":"INDEX('Gas Demand Model'!$E$133:$AH$135,\nMATCH(\"Reference\",'Gas Demand Model'!$C$133:$C$135,0),\nMATCH($P50,'Gas Demand Model'!$E$128:$AH$128,0))","v":66279.390086690895},57.058531401987722,null,2027,5,{"$f":"IF(\nAND($Q50<R$43,(R$43-$Q50-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N50),\n0)","v":0},{"$f":"IF(\nAND($Q50<S$43,(S$43-$Q50-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N50),\n0)","v":0},{"$f":"IF(\nAND($Q50<T$43,(T$43-$Q50-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N50),\n0)","v":0},{"$f":"IF(\nAND($Q50<U$43,(U$43-$Q50-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N50),\n0)","v":0},{"$f":"IF(\nAND($Q50<V$43,(V$43-$Q50-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N50),\n0)","v":0},{"$f":"IF(\nAND($Q50<W$43,(W$43-$Q50-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N50),\n0)","v":0},{"$f":"IF(\nAND($Q50<X$43,(X$43-$Q50-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N50),\n0)","v":8.1238512103059328},{"$f":"IF(\nAND($Q50<Y$43,(Y$43-$Q50-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N50),\n0)","v":8.1238512103059328},{"$f":"IF(\nAND($Q50<Z$43,(Z$43-$Q50-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N50),\n0)","v":8.1238512103059328},{"$f":"IF(\nAND($Q50<AA$43,(AA$43-$Q50-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N50),\n0)","v":8.1238512103059328},{"$f":"IF(\nAND($Q50<AB$43,(AB$43-$Q50-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N50),\n0)","v":8.1238512103059328},{"$f":"IF(\nAND($Q50<AC$43,(AC$43-$Q50-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N50),\n0)","v":8.1238512103059328},{"$f":"IF(\nAND($Q50<AD$43,(AD$43-$Q50-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N50),\n0)","v":8.1238512103059328},{"$f":"IF(\nAND($Q50<AE$43,(AE$43-$Q50-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N50),\n0)","v":8.1238512103059328},{"$f":"IF(\nAND($Q50<AF$43,(AF$43-$Q50-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N50),\n0)","v":8.1238512103059328},{"$f":"IF(\nAND($Q50<AG$43,(AG$43-$Q50-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N50),\n0)","v":8.1238512103059328},{"$f":"IF(\nAND($Q50<AH$43,(AH$43-$Q50-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N50),\n0)","v":0},{"$f":"IF(\nAND($Q50<AI$43,(AI$43-$Q50-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N50),\n0)","v":0},{"$f":"IF(\nAND($Q50<AJ$43,(AJ$43-$Q50-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N50),\n0)","v":0},{"$f":"IF(\nAND($Q50<AK$43,(AK$43-$Q50-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N50),\n0)","v":0},{"$f":"IF(\nAND($Q50<AL$43,(AL$43-$Q50-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N50),\n0)","v":0},{"$f":"IF(\nAND($Q50<AM$43,(AM$43-$Q50-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N50),\n0)","v":0},{"$f":"IF(\nAND($Q50<AN$43,(AN$43-$Q50-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N50),\n0)","v":0},{"$f":"IF(\nAND($Q50<AO$43,(AO$43-$Q50-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N50),\n0)","v":0},{"$f":"IF(\nAND($Q50<AP$43,(AP$43-$Q50-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N50),\n0)","v":0},{"$f":"IF(\nAND($Q50<AQ$43,(AQ$43-$Q50-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N50),\n0)","v":0},{"$f":"IF(\nAND($Q50<AR$43,(AR$43-$Q50-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N50),\n0)","v":0},{"$f":"IF(\nAND($Q50<AS$43,(AS$43-$Q50-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N50),\n0)","v":0},{"$f":"IF(\nAND($Q50<AT$43,(AT$43-$Q50-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N50),\n0)","v":0},{"$f":"IF(\nAND($Q50<AU$43,(AU$43-$Q50-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N50),\n0)","v":0},null,null,{"$f":"AX49*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AX$43,'Current Inputs'!$B$98:$B$116,0)))","v":10000},{"$f":"AY49*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AY$43,'Current Inputs'!$B$98:$B$116,0)))","v":4600},null,{"$f":"BA49*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(BA$43,'Current Inputs'!$B$98:$B$116,0)))","v":3500},{"$f":"INDEX('Gas Demand Model'!$E$150:$AH$152,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$150:$C$152,0),\nMATCH($BH50,'Gas Demand Model'!$E$145:$AH$145,0))","v":1601.5515174948837},{"$f":"INDEX('Gas Demand Model'!$E$150:$AH$152,\nMATCH(\"Electric\",'Gas Demand Model'!$C$150:$C$152,0),\nMATCH($BH50,'Gas Demand Model'!$E$145:$AH$145,0))","v":2639.0191037258737},null,{"$f":"INDEX('Gas Demand Model'!$E$150:$AH$152,\nMATCH(\"Reference\",'Gas Demand Model'!$C$150:$C$152,0),\nMATCH($BH50,'Gas Demand Model'!$E$145:$AH$145,0))","v":4581.791991938002},13.313005877815208,null,2027,5,{"$f":"IF(\nAND($BI50<BJ$43,(BJ$43-$BI50-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF50),\n0)","v":0},{"$f":"IF(\nAND($BI50<BK$43,(BK$43-$BI50-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF50),\n0)","v":0},{"$f":"IF(\nAND($BI50<BL$43,(BL$43-$BI50-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF50),\n0)","v":0},{"$f":"IF(\nAND($BI50<BM$43,(BM$43-$BI50-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF50),\n0)","v":0},{"$f":"IF(\nAND($BI50<BN$43,(BN$43-$BI50-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF50),\n0)","v":0},{"$f":"IF(\nAND($BI50<BO$43,(BO$43-$BI50-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF50),\n0)","v":0},{"$f":"IF(\nAND($BI50<BP$43,(BP$43-$BI50-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF50),\n0)","v":1.8954725306780573},{"$f":"IF(\nAND($BI50<BQ$43,(BQ$43-$BI50-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF50),\n0)","v":1.8954725306780573},{"$f":"IF(\nAND($BI50<BR$43,(BR$43-$BI50-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF50),\n0)","v":1.8954725306780573},{"$f":"IF(\nAND($BI50<BS$43,(BS$43-$BI50-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF50),\n0)","v":1.8954725306780573},{"$f":"IF(\nAND($BI50<BT$43,(BT$43-$BI50-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF50),\n0)","v":1.8954725306780573},{"$f":"IF(\nAND($BI50<BU$43,(BU$43-$BI50-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF50),\n0)","v":1.8954725306780573},{"$f":"IF(\nAND($BI50<BV$43,(BV$43-$BI50-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF50),\n0)","v":1.8954725306780573},{"$f":"IF(\nAND($BI50<BW$43,(BW$43-$BI50-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF50),\n0)","v":1.8954725306780573},{"$f":"IF(\nAND($BI50<BX$43,(BX$43-$BI50-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF50),\n0)","v":1.8954725306780573},{"$f":"IF(\nAND($BI50<BY$43,(BY$43-$BI50-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF50),\n0)","v":1.8954725306780573},{"$f":"IF(\nAND($BI50<BZ$43,(BZ$43-$BI50-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF50),\n0)","v":0},{"$f":"IF(\nAND($BI50<CA$43,(CA$43-$BI50-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF50),\n0)","v":0},{"$f":"IF(\nAND($BI50<CB$43,(CB$43-$BI50-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF50),\n0)","v":0},{"$f":"IF(\nAND($BI50<CC$43,(CC$43-$BI50-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF50),\n0)","v":0},{"$f":"IF(\nAND($BI50<CD$43,(CD$43-$BI50-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF50),\n0)","v":0},{"$f":"IF(\nAND($BI50<CE$43,(CE$43-$BI50-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF50),\n0)","v":0},{"$f":"IF(\nAND($BI50<CF$43,(CF$43-$BI50-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF50),\n0)","v":0},{"$f":"IF(\nAND($BI50<CG$43,(CG$43-$BI50-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF50),\n0)","v":0},{"$f":"IF(\nAND($BI50<CH$43,(CH$43-$BI50-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF50),\n0)","v":0},{"$f":"IF(\nAND($BI50<CI$43,(CI$43-$BI50-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF50),\n0)","v":0},{"$f":"IF(\nAND($BI50<CJ$43,(CJ$43-$BI50-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF50),\n0)","v":0},{"$f":"IF(\nAND($BI50<CK$43,(CK$43-$BI50-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF50),\n0)","v":0},{"$f":"IF(\nAND($BI50<CL$43,(CL$43-$BI50-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF50),\n0)","v":0},{"$f":"IF(\nAND($BI50<CM$43,(CM$43-$BI50-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF50),\n0)","v":0}]
[null,null,null,null,null,{"$f":"F50*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(F$43,'Current Inputs'!$B$98:$B$116,0))  + 'Current Inputs'!$C$94)","v":1723.0285014739202},{"$f":"G50*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(G$43,'Current Inputs'!$B$98:$B$116,0))  + 'Current Inputs'!$C$94)","v":3216.3198694179841},null,{"$f":"I50*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(I$43,'Current Inputs'!$B$98:$B$116,0))  + 'Current Inputs'!$C$94)","v":1723.0285014739202},{"$f":"INDEX('Gas Demand Model'!$E$133:$AH$135,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$133:$C$135,0),\nMATCH($P51,'Gas Demand Model'!$E$128:$AH$128,0))","v":25139.909563321075},{"$f":"INDEX('Gas Demand Model'!$E$133:$AH$135,\nMATCH(\"Electric\",'Gas Demand Model'!$C$133:$C$135,0),\nMATCH($P51,'Gas Demand Model'!$E$128:$AH$128,0))","v":44083.115178030239},null,{"$f":"INDEX('Gas Demand Model'!$E$133:$AH$135,\nMATCH(\"Reference\",'Gas Demand Model'!$C$133:$C$135,0),\nMATCH($P51,'Gas Demand Model'!$E$128:$AH$128,0))","v":62813.041311426583},65.828935367436486,null,2028,6,{"$f":"IF(\nAND($Q51<R$43,(R$43-$Q51-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N51),\n0)","v":0},{"$f":"IF(\nAND($Q51<S$43,(S$43-$Q51-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N51),\n0)","v":0},{"$f":"IF(\nAND($Q51<T$43,(T$43-$Q51-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N51),\n0)","v":0},{"$f":"IF(\nAND($Q51<U$43,(U$43-$Q51-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N51),\n0)","v":0},{"$f":"IF(\nAND($Q51<V$43,(V$43-$Q51-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N51),\n0)","v":0},{"$f":"IF(\nAND($Q51<W$43,(W$43-$Q51-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N51),\n0)","v":0},{"$f":"IF(\nAND($Q51<X$43,(X$43-$Q51-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N51),\n0)","v":0},{"$f":"IF(\nAND($Q51<Y$43,(Y$43-$Q51-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N51),\n0)","v":9.3725594248167035},{"$f":"IF(\nAND($Q51<Z$43,(Z$43-$Q51-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N51),\n0)","v":9.3725594248167035},{"$f":"IF(\nAND($Q51<AA$43,(AA$43-$Q51-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N51),\n0)","v":9.3725594248167035},{"$f":"IF(\nAND($Q51<AB$43,(AB$43-$Q51-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N51),\n0)","v":9.3725594248167035},{"$f":"IF(\nAND($Q51<AC$43,(AC$43-$Q51-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N51),\n0)","v":9.3725594248167035},{"$f":"IF(\nAND($Q51<AD$43,(AD$43-$Q51-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N51),\n0)","v":9.3725594248167035},{"$f":"IF(\nAND($Q51<AE$43,(AE$43-$Q51-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N51),\n0)","v":9.3725594248167035},{"$f":"IF(\nAND($Q51<AF$43,(AF$43-$Q51-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N51),\n0)","v":9.3725594248167035},{"$f":"IF(\nAND($Q51<AG$43,(AG$43-$Q51-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N51),\n0)","v":9.3725594248167035},{"$f":"IF(\nAND($Q51<AH$43,(AH$43-$Q51-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N51),\n0)","v":9.3725594248167035},{"$f":"IF(\nAND($Q51<AI$43,(AI$43-$Q51-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N51),\n0)","v":0},{"$f":"IF(\nAND($Q51<AJ$43,(AJ$43-$Q51-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N51),\n0)","v":0},{"$f":"IF(\nAND($Q51<AK$43,(AK$43-$Q51-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N51),\n0)","v":0},{"$f":"IF(\nAND($Q51<AL$43,(AL$43-$Q51-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N51),\n0)","v":0},{"$f":"IF(\nAND($Q51<AM$43,(AM$43-$Q51-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N51),\n0)","v":0},{"$f":"IF(\nAND($Q51<AN$43,(AN$43-$Q51-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N51),\n0)","v":0},{"$f":"IF(\nAND($Q51<AO$43,(AO$43-$Q51-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N51),\n0)","v":0},{"$f":"IF(\nAND($Q51<AP$43,(AP$43-$Q51-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N51),\n0)","v":0},{"$f":"IF(\nAND($Q51<AQ$43,(AQ$43-$Q51-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N51),\n0)","v":0},{"$f":"IF(\nAND($Q51<AR$43,(AR$43-$Q51-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N51),\n0)","v":0},{"$f":"IF(\nAND($Q51<AS$43,(AS$43-$Q51-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N51),\n0)","v":0},{"$f":"IF(\nAND($Q51<AT$43,(AT$43-$Q51-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N51),\n0)","v":0},{"$f":"IF(\nAND($Q51<AU$43,(AU$43-$Q51-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N51),\n0)","v":0},null,null,{"$f":"AX50*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AX$43,'Current Inputs'!$B$98:$B$116,0)))","v":10000},{"$f":"AY50*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AY$43,'Current Inputs'!$B$98:$B$116,0)))","v":4600},null,{"$f":"BA50*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(BA$43,'Current Inputs'!$B$98:$B$116,0)))","v":3500},{"$f":"INDEX('Gas Demand Model'!$E$150:$AH$152,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$150:$C$152,0),\nMATCH($BH51,'Gas Demand Model'!$E$145:$AH$145,0))","v":1686.1999088566854},{"$f":"INDEX('Gas Demand Model'!$E$150:$AH$152,\nMATCH(\"Electric\",'Gas Demand Model'!$C$150:$C$152,0),\nMATCH($BH51,'Gas Demand Model'!$E$145:$AH$145,0))","v":2965.2227045231548},null,{"$f":"INDEX('Gas Demand Model'!$E$150:$AH$152,\nMATCH(\"Reference\",'Gas Demand Model'!$C$150:$C$152,0),\nMATCH($BH51,'Gas Demand Model'!$E$145:$AH$145,0))","v":4317.0265639554591},14.222044382543924,null,2028,6,{"$f":"IF(\nAND($BI51<BJ$43,(BJ$43-$BI51-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF51),\n0)","v":0},{"$f":"IF(\nAND($BI51<BK$43,(BK$43-$BI51-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF51),\n0)","v":0},{"$f":"IF(\nAND($BI51<BL$43,(BL$43-$BI51-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF51),\n0)","v":0},{"$f":"IF(\nAND($BI51<BM$43,(BM$43-$BI51-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF51),\n0)","v":0},{"$f":"IF(\nAND($BI51<BN$43,(BN$43-$BI51-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF51),\n0)","v":0},{"$f":"IF(\nAND($BI51<BO$43,(BO$43-$BI51-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF51),\n0)","v":0},{"$f":"IF(\nAND($BI51<BP$43,(BP$43-$BI51-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF51),\n0)","v":0},{"$f":"IF(\nAND($BI51<BQ$43,(BQ$43-$BI51-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF51),\n0)","v":2.0248991628643496},{"$f":"IF(\nAND($BI51<BR$43,(BR$43-$BI51-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF51),\n0)","v":2.0248991628643496},{"$f":"IF(\nAND($BI51<BS$43,(BS$43-$BI51-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF51),\n0)","v":2.0248991628643496},{"$f":"IF(\nAND($BI51<BT$43,(BT$43-$BI51-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF51),\n0)","v":2.0248991628643496},{"$f":"IF(\nAND($BI51<BU$43,(BU$43-$BI51-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF51),\n0)","v":2.0248991628643496},{"$f":"IF(\nAND($BI51<BV$43,(BV$43-$BI51-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF51),\n0)","v":2.0248991628643496},{"$f":"IF(\nAND($BI51<BW$43,(BW$43-$BI51-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF51),\n0)","v":2.0248991628643496},{"$f":"IF(\nAND($BI51<BX$43,(BX$43-$BI51-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF51),\n0)","v":2.0248991628643496},{"$f":"IF(\nAND($BI51<BY$43,(BY$43-$BI51-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF51),\n0)","v":2.0248991628643496},{"$f":"IF(\nAND($BI51<BZ$43,(BZ$43-$BI51-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF51),\n0)","v":2.0248991628643496},{"$f":"IF(\nAND($BI51<CA$43,(CA$43-$BI51-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF51),\n0)","v":0},{"$f":"IF(\nAND($BI51<CB$43,(CB$43-$BI51-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF51),\n0)","v":0},{"$f":"IF(\nAND($BI51<CC$43,(CC$43-$BI51-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF51),\n0)","v":0},{"$f":"IF(\nAND($BI51<CD$43,(CD$43-$BI51-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF51),\n0)","v":0},{"$f":"IF(\nAND($BI51<CE$43,(CE$43-$BI51-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF51),\n0)","v":0},{"$f":"IF(\nAND($BI51<CF$43,(CF$43-$BI51-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF51),\n0)","v":0},{"$f":"IF(\nAND($BI51<CG$43,(CG$43-$BI51-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF51),\n0)","v":0},{"$f":"IF(\nAND($BI51<CH$43,(CH$43-$BI51-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF51),\n0)","v":0},{"$f":"IF(\nAND($BI51<CI$43,(CI$43-$BI51-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF51),\n0)","v":0},{"$f":"IF(\nAND($BI51<CJ$43,(CJ$43-$BI51-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF51),\n0)","v":0},{"$f":"IF(\nAND($BI51<CK$43,(CK$43-$BI51-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF51),\n0)","v":0},{"$f":"IF(\nAND($BI51<CL$43,(CL$43-$BI51-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF51),\n0)","v":0},{"$f":"IF(\nAND($BI51<CM$43,(CM$43-$BI51-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF51),\n0)","v":0}]
[null,null,null,null,null,{"$f":"F51*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(F$43,'Current Inputs'!$B$98:$B$116,0))  + 'Current Inputs'!$C$94)","v":1757.4890715033987},{"$f":"G51*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(G$43,'Current Inputs'!$B$98:$B$116,0))  + 'Current Inputs'!$C$94)","v":3280.6462668063441},null,{"$f":"I51*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(I$43,'Current Inputs'!$B$98:$B$116,0))  + 'Current Inputs'!$C$94)","v":1757.4890715033987},{"$f":"INDEX('Gas Demand Model'!$E$133:$AH$135,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$133:$C$135,0),\nMATCH($P52,'Gas Demand Model'!$E$128:$AH$128,0))","v":26353.298103121142},{"$f":"INDEX('Gas Demand Model'!$E$133:$AH$135,\nMATCH(\"Electric\",'Gas Demand Model'!$C$133:$C$135,0),\nMATCH($P52,'Gas Demand Model'!$E$128:$AH$128,0))","v":49683.702699709502},null,{"$f":"INDEX('Gas Demand Model'!$E$133:$AH$135,\nMATCH(\"Reference\",'Gas Demand Model'!$C$133:$C$135,0),\nMATCH($P52,'Gas Demand Model'!$E$128:$AH$128,0))","v":59133.933039482137},75.67608925635497,null,2029,7,{"$f":"IF(\nAND($Q52<R$43,(R$43-$Q52-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N52),\n0)","v":0},{"$f":"IF(\nAND($Q52<S$43,(S$43-$Q52-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N52),\n0)","v":0},{"$f":"IF(\nAND($Q52<T$43,(T$43-$Q52-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N52),\n0)","v":0},{"$f":"IF(\nAND($Q52<U$43,(U$43-$Q52-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N52),\n0)","v":0},{"$f":"IF(\nAND($Q52<V$43,(V$43-$Q52-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N52),\n0)","v":0},{"$f":"IF(\nAND($Q52<W$43,(W$43-$Q52-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N52),\n0)","v":0},{"$f":"IF(\nAND($Q52<X$43,(X$43-$Q52-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N52),\n0)","v":0},{"$f":"IF(\nAND($Q52<Y$43,(Y$43-$Q52-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N52),\n0)","v":0},{"$f":"IF(\nAND($Q52<Z$43,(Z$43-$Q52-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N52),\n0)","v":10.774572604492976},{"$f":"IF(\nAND($Q52<AA$43,(AA$43-$Q52-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N52),\n0)","v":10.774572604492976},{"$f":"IF(\nAND($Q52<AB$43,(AB$43-$Q52-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N52),\n0)","v":10.774572604492976},{"$f":"IF(\nAND($Q52<AC$43,(AC$43-$Q52-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N52),\n0)","v":10.774572604492976},{"$f":"IF(\nAND($Q52<AD$43,(AD$43-$Q52-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N52),\n0)","v":10.774572604492976},{"$f":"IF(\nAND($Q52<AE$43,(AE$43-$Q52-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N52),\n0)","v":10.774572604492976},{"$f":"IF(\nAND($Q52<AF$43,(AF$43-$Q52-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N52),\n0)","v":10.774572604492976},{"$f":"IF(\nAND($Q52<AG$43,(AG$43-$Q52-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N52),\n0)","v":10.774572604492976},{"$f":"IF(\nAND($Q52<AH$43,(AH$43-$Q52-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N52),\n0)","v":10.774572604492976},{"$f":"IF(\nAND($Q52<AI$43,(AI$43-$Q52-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N52),\n0)","v":10.774572604492976},{"$f":"IF(\nAND($Q52<AJ$43,(AJ$43-$Q52-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N52),\n0)","v":0},{"$f":"IF(\nAND($Q52<AK$43,(AK$43-$Q52-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N52),\n0)","v":0},{"$f":"IF(\nAND($Q52<AL$43,(AL$43-$Q52-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N52),\n0)","v":0},{"$f":"IF(\nAND($Q52<AM$43,(AM$43-$Q52-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N52),\n0)","v":0},{"$f":"IF(\nAND($Q52<AN$43,(AN$43-$Q52-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N52),\n0)","v":0},{"$f":"IF(\nAND($Q52<AO$43,(AO$43-$Q52-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N52),\n0)","v":0},{"$f":"IF(\nAND($Q52<AP$43,(AP$43-$Q52-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N52),\n0)","v":0},{"$f":"IF(\nAND($Q52<AQ$43,(AQ$43-$Q52-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N52),\n0)","v":0},{"$f":"IF(\nAND($Q52<AR$43,(AR$43-$Q52-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N52),\n0)","v":0},{"$f":"IF(\nAND($Q52<AS$43,(AS$43-$Q52-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N52),\n0)","v":0},{"$f":"IF(\nAND($Q52<AT$43,(AT$43-$Q52-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N52),\n0)","v":0},{"$f":"IF(\nAND($Q52<AU$43,(AU$43-$Q52-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N52),\n0)","v":0},null,null,{"$f":"AX51*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AX$43,'Current Inputs'!$B$98:$B$116,0)))","v":10000},{"$f":"AY51*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AY$43,'Current Inputs'!$B$98:$B$116,0)))","v":4600},null,{"$f":"BA51*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(BA$43,'Current Inputs'!$B$98:$B$116,0)))","v":3500},{"$f":"INDEX('Gas Demand Model'!$E$150:$AH$152,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$150:$C$152,0),\nMATCH($BH52,'Gas Demand Model'!$E$145:$AH$145,0))","v":1757.2522809402485},{"$f":"INDEX('Gas Demand Model'!$E$150:$AH$152,\nMATCH(\"Electric\",'Gas Demand Model'!$C$150:$C$152,0),\nMATCH($BH52,'Gas Demand Model'!$E$145:$AH$145,0))","v":3324.4995405110731},null,{"$f":"INDEX('Gas Demand Model'!$E$150:$AH$152,\nMATCH(\"Reference\",'Gas Demand Model'!$C$150:$C$152,0),\nMATCH($BH52,'Gas Demand Model'!$E$145:$AH$145,0))","v":4041.4816462219287},15.079089320673798,null,2029,7,{"$f":"IF(\nAND($BI52<BJ$43,(BJ$43-$BI52-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF52),\n0)","v":0},{"$f":"IF(\nAND($BI52<BK$43,(BK$43-$BI52-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF52),\n0)","v":0},{"$f":"IF(\nAND($BI52<BL$43,(BL$43-$BI52-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF52),\n0)","v":0},{"$f":"IF(\nAND($BI52<BM$43,(BM$43-$BI52-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF52),\n0)","v":0},{"$f":"IF(\nAND($BI52<BN$43,(BN$43-$BI52-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF52),\n0)","v":0},{"$f":"IF(\nAND($BI52<BO$43,(BO$43-$BI52-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF52),\n0)","v":0},{"$f":"IF(\nAND($BI52<BP$43,(BP$43-$BI52-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF52),\n0)","v":0},{"$f":"IF(\nAND($BI52<BQ$43,(BQ$43-$BI52-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF52),\n0)","v":0},{"$f":"IF(\nAND($BI52<BR$43,(BR$43-$BI52-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF52),\n0)","v":2.1469230808804101},{"$f":"IF(\nAND($BI52<BS$43,(BS$43-$BI52-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF52),\n0)","v":2.1469230808804101},{"$f":"IF(\nAND($BI52<BT$43,(BT$43-$BI52-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF52),\n0)","v":2.1469230808804101},{"$f":"IF(\nAND($BI52<BU$43,(BU$43-$BI52-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF52),\n0)","v":2.1469230808804101},{"$f":"IF(\nAND($BI52<BV$43,(BV$43-$BI52-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF52),\n0)","v":2.1469230808804101},{"$f":"IF(\nAND($BI52<BW$43,(BW$43-$BI52-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF52),\n0)","v":2.1469230808804101},{"$f":"IF(\nAND($BI52<BX$43,(BX$43-$BI52-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF52),\n0)","v":2.1469230808804101},{"$f":"IF(\nAND($BI52<BY$43,(BY$43-$BI52-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF52),\n0)","v":2.1469230808804101},{"$f":"IF(\nAND($BI52<BZ$43,(BZ$43-$BI52-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF52),\n0)","v":2.1469230808804101},{"$f":"IF(\nAND($BI52<CA$43,(CA$43-$BI52-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF52),\n0)","v":2.1469230808804101},{"$f":"IF(\nAND($BI52<CB$43,(CB$43-$BI52-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF52),\n0)","v":0},{"$f":"IF(\nAND($BI52<CC$43,(CC$43-$BI52-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF52),\n0)","v":0},{"$f":"IF(\nAND($BI52<CD$43,(CD$43-$BI52-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF52),\n0)","v":0},{"$f":"IF(\nAND($BI52<CE$43,(CE$43-$BI52-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF52),\n0)","v":0},{"$f":"IF(\nAND($BI52<CF$43,(CF$43-$BI52-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF52),\n0)","v":0},{"$f":"IF(\nAND($BI52<CG$43,(CG$43-$BI52-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF52),\n0)","v":0},{"$f":"IF(\nAND($BI52<CH$43,(CH$43-$BI52-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF52),\n0)","v":0},{"$f":"IF(\nAND($BI52<CI$43,(CI$43-$BI52-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF52),\n0)","v":0},{"$f":"IF(\nAND($BI52<CJ$43,(CJ$43-$BI52-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF52),\n0)","v":0},{"$f":"IF(\nAND($BI52<CK$43,(CK$43-$BI52-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF52),\n0)","v":0},{"$f":"IF(\nAND($BI52<CL$43,(CL$43-$BI52-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF52),\n0)","v":0},{"$f":"IF(\nAND($BI52<CM$43,(CM$43-$BI52-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF52),\n0)","v":0}]
[null,null,null,null,null,{"$f":"F52*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(F$43,'Current Inputs'!$B$98:$B$116,0))  + 'Current Inputs'!$C$94)","v":1792.6388529334668},{"$f":"G52*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(G$43,'Current Inputs'!$B$98:$B$116,0))  + 'Current Inputs'!$C$94)","v":3346.259192142471},null,{"$f":"I52*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(I$43,'Current Inputs'!$B$98:$B$116,0))  + 'Current Inputs'!$C$94)","v":1792.6388529334668},{"$f":"INDEX('Gas Demand Model'!$E$133:$AH$135,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$133:$C$135,0),\nMATCH($P53,'Gas Demand Model'!$E$128:$AH$128,0))","v":27377.263694820707},{"$f":"INDEX('Gas Demand Model'!$E$133:$AH$135,\nMATCH(\"Electric\",'Gas Demand Model'!$C$133:$C$135,0),\nMATCH($P53,'Gas Demand Model'!$E$128:$AH$128,0))","v":56155.615443915958},null,{"$f":"INDEX('Gas Demand Model'!$E$133:$AH$135,\nMATCH(\"Reference\",'Gas Demand Model'!$C$133:$C$135,0),\nMATCH($P53,'Gas Demand Model'!$E$128:$AH$128,0))","v":55234.739655250851},87.244506314467088,null,2030,8,{"$f":"IF(\nAND($Q53<R$43,(R$43-$Q53-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N53),\n0)","v":0},{"$f":"IF(\nAND($Q53<S$43,(S$43-$Q53-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N53),\n0)","v":0},{"$f":"IF(\nAND($Q53<T$43,(T$43-$Q53-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N53),\n0)","v":0},{"$f":"IF(\nAND($Q53<U$43,(U$43-$Q53-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N53),\n0)","v":0},{"$f":"IF(\nAND($Q53<V$43,(V$43-$Q53-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N53),\n0)","v":0},{"$f":"IF(\nAND($Q53<W$43,(W$43-$Q53-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N53),\n0)","v":0},{"$f":"IF(\nAND($Q53<X$43,(X$43-$Q53-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N53),\n0)","v":0},{"$f":"IF(\nAND($Q53<Y$43,(Y$43-$Q53-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N53),\n0)","v":0},{"$f":"IF(\nAND($Q53<Z$43,(Z$43-$Q53-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N53),\n0)","v":0},{"$f":"IF(\nAND($Q53<AA$43,(AA$43-$Q53-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N53),\n0)","v":12.421654935735628},{"$f":"IF(\nAND($Q53<AB$43,(AB$43-$Q53-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N53),\n0)","v":12.421654935735628},{"$f":"IF(\nAND($Q53<AC$43,(AC$43-$Q53-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N53),\n0)","v":12.421654935735628},{"$f":"IF(\nAND($Q53<AD$43,(AD$43-$Q53-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N53),\n0)","v":12.421654935735628},{"$f":"IF(\nAND($Q53<AE$43,(AE$43-$Q53-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N53),\n0)","v":12.421654935735628},{"$f":"IF(\nAND($Q53<AF$43,(AF$43-$Q53-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N53),\n0)","v":12.421654935735628},{"$f":"IF(\nAND($Q53<AG$43,(AG$43-$Q53-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N53),\n0)","v":12.421654935735628},{"$f":"IF(\nAND($Q53<AH$43,(AH$43-$Q53-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N53),\n0)","v":12.421654935735628},{"$f":"IF(\nAND($Q53<AI$43,(AI$43-$Q53-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N53),\n0)","v":12.421654935735628},{"$f":"IF(\nAND($Q53<AJ$43,(AJ$43-$Q53-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N53),\n0)","v":12.421654935735628},{"$f":"IF(\nAND($Q53<AK$43,(AK$43-$Q53-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N53),\n0)","v":0},{"$f":"IF(\nAND($Q53<AL$43,(AL$43-$Q53-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N53),\n0)","v":0},{"$f":"IF(\nAND($Q53<AM$43,(AM$43-$Q53-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N53),\n0)","v":0},{"$f":"IF(\nAND($Q53<AN$43,(AN$43-$Q53-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N53),\n0)","v":0},{"$f":"IF(\nAND($Q53<AO$43,(AO$43-$Q53-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N53),\n0)","v":0},{"$f":"IF(\nAND($Q53<AP$43,(AP$43-$Q53-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N53),\n0)","v":0},{"$f":"IF(\nAND($Q53<AQ$43,(AQ$43-$Q53-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N53),\n0)","v":0},{"$f":"IF(\nAND($Q53<AR$43,(AR$43-$Q53-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N53),\n0)","v":0},{"$f":"IF(\nAND($Q53<AS$43,(AS$43-$Q53-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N53),\n0)","v":0},{"$f":"IF(\nAND($Q53<AT$43,(AT$43-$Q53-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N53),\n0)","v":0},{"$f":"IF(\nAND($Q53<AU$43,(AU$43-$Q53-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N53),\n0)","v":0},null,null,{"$f":"AX52*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AX$43,'Current Inputs'!$B$98:$B$116,0)))","v":10000},{"$f":"AY52*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AY$43,'Current Inputs'!$B$98:$B$116,0)))","v":4600},null,{"$f":"BA52*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(BA$43,'Current Inputs'!$B$98:$B$116,0)))","v":3500},{"$f":"INDEX('Gas Demand Model'!$E$150:$AH$152,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$150:$C$152,0),\nMATCH($BH53,'Gas Demand Model'!$E$145:$AH$145,0))","v":1816.1667081773817},{"$f":"INDEX('Gas Demand Model'!$E$150:$AH$152,\nMATCH(\"Electric\",'Gas Demand Model'!$C$150:$C$152,0),\nMATCH($BH53,'Gas Demand Model'!$E$145:$AH$145,0))","v":3740.8838982684956},null,{"$f":"INDEX('Gas Demand Model'!$E$150:$AH$152,\nMATCH(\"Reference\",'Gas Demand Model'!$C$150:$C$152,0),\nMATCH($BH53,'Gas Demand Model'!$E$145:$AH$145,0))","v":3755.4582994546035},15.920055891248332,null,2030,8,{"$f":"IF(\nAND($BI53<BJ$43,(BJ$43-$BI53-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF53),\n0)","v":0},{"$f":"IF(\nAND($BI53<BK$43,(BK$43-$BI53-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF53),\n0)","v":0},{"$f":"IF(\nAND($BI53<BL$43,(BL$43-$BI53-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF53),\n0)","v":0},{"$f":"IF(\nAND($BI53<BM$43,(BM$43-$BI53-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF53),\n0)","v":0},{"$f":"IF(\nAND($BI53<BN$43,(BN$43-$BI53-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF53),\n0)","v":0},{"$f":"IF(\nAND($BI53<BO$43,(BO$43-$BI53-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF53),\n0)","v":0},{"$f":"IF(\nAND($BI53<BP$43,(BP$43-$BI53-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF53),\n0)","v":0},{"$f":"IF(\nAND($BI53<BQ$43,(BQ$43-$BI53-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF53),\n0)","v":0},{"$f":"IF(\nAND($BI53<BR$43,(BR$43-$BI53-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF53),\n0)","v":0},{"$f":"IF(\nAND($BI53<BS$43,(BS$43-$BI53-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF53),\n0)","v":2.2666578010760086},{"$f":"IF(\nAND($BI53<BT$43,(BT$43-$BI53-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF53),\n0)","v":2.2666578010760086},{"$f":"IF(\nAND($BI53<BU$43,(BU$43-$BI53-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF53),\n0)","v":2.2666578010760086},{"$f":"IF(\nAND($BI53<BV$43,(BV$43-$BI53-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF53),\n0)","v":2.2666578010760086},{"$f":"IF(\nAND($BI53<BW$43,(BW$43-$BI53-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF53),\n0)","v":2.2666578010760086},{"$f":"IF(\nAND($BI53<BX$43,(BX$43-$BI53-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF53),\n0)","v":2.2666578010760086},{"$f":"IF(\nAND($BI53<BY$43,(BY$43-$BI53-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF53),\n0)","v":2.2666578010760086},{"$f":"IF(\nAND($BI53<BZ$43,(BZ$43-$BI53-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF53),\n0)","v":2.2666578010760086},{"$f":"IF(\nAND($BI53<CA$43,(CA$43-$BI53-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF53),\n0)","v":2.2666578010760086},{"$f":"IF(\nAND($BI53<CB$43,(CB$43-$BI53-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF53),\n0)","v":2.2666578010760086},{"$f":"IF(\nAND($BI53<CC$43,(CC$43-$BI53-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF53),\n0)","v":0},{"$f":"IF(\nAND($BI53<CD$43,(CD$43-$BI53-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF53),\n0)","v":0},{"$f":"IF(\nAND($BI53<CE$43,(CE$43-$BI53-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF53),\n0)","v":0},{"$f":"IF(\nAND($BI53<CF$43,(CF$43-$BI53-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF53),\n0)","v":0},{"$f":"IF(\nAND($BI53<CG$43,(CG$43-$BI53-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF53),\n0)","v":0},{"$f":"IF(\nAND($BI53<CH$43,(CH$43-$BI53-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF53),\n0)","v":0},{"$f":"IF(\nAND($BI53<CI$43,(CI$43-$BI53-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF53),\n0)","v":0},{"$f":"IF(\nAND($BI53<CJ$43,(CJ$43-$BI53-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF53),\n0)","v":0},{"$f":"IF(\nAND($BI53<CK$43,(CK$43-$BI53-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF53),\n0)","v":0},{"$f":"IF(\nAND($BI53<CL$43,(CL$43-$BI53-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF53),\n0)","v":0},{"$f":"IF(\nAND($BI53<CM$43,(CM$43-$BI53-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF53),\n0)","v":0}]
[null,null,null,null,null,{"$f":"F53*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(F$43,'Current Inputs'!$B$98:$B$116,0))  + 'Current Inputs'!$C$94)","v":1828.491629992136},{"$f":"G53*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(G$43,'Current Inputs'!$B$98:$B$116,0))  + 'Current Inputs'!$C$94)","v":3413.1843759853205},null,{"$f":"I53*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(I$43,'Current Inputs'!$B$98:$B$116,0))  + 'Current Inputs'!$C$94)","v":1828.491629992136},{"$f":"INDEX('Gas Demand Model'!$E$133:$AH$135,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$133:$C$135,0),\nMATCH($P54,'Gas Demand Model'!$E$128:$AH$128,0))","v":28144.314353551927},{"$f":"INDEX('Gas Demand Model'!$E$133:$AH$135,\nMATCH(\"Electric\",'Gas Demand Model'!$C$133:$C$135,0),\nMATCH($P54,'Gas Demand Model'!$E$128:$AH$128,0))","v":63972.672470535676},null,{"$f":"INDEX('Gas Demand Model'!$E$133:$AH$135,\nMATCH(\"Reference\",'Gas Demand Model'!$C$133:$C$135,0),\nMATCH($P54,'Gas Demand Model'!$E$128:$AH$128,0))","v":51068.414442518762},101.37703000585583,null,2031,9,{"$f":"IF(\nAND($Q54<R$43,(R$43-$Q54-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N54),\n0)","v":0},{"$f":"IF(\nAND($Q54<S$43,(S$43-$Q54-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N54),\n0)","v":0},{"$f":"IF(\nAND($Q54<T$43,(T$43-$Q54-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N54),\n0)","v":0},{"$f":"IF(\nAND($Q54<U$43,(U$43-$Q54-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N54),\n0)","v":0},{"$f":"IF(\nAND($Q54<V$43,(V$43-$Q54-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N54),\n0)","v":0},{"$f":"IF(\nAND($Q54<W$43,(W$43-$Q54-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N54),\n0)","v":0},{"$f":"IF(\nAND($Q54<X$43,(X$43-$Q54-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N54),\n0)","v":0},{"$f":"IF(\nAND($Q54<Y$43,(Y$43-$Q54-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N54),\n0)","v":0},{"$f":"IF(\nAND($Q54<Z$43,(Z$43-$Q54-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N54),\n0)","v":0},{"$f":"IF(\nAND($Q54<AA$43,(AA$43-$Q54-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N54),\n0)","v":0},{"$f":"IF(\nAND($Q54<AB$43,(AB$43-$Q54-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N54),\n0)","v":14.433808366150874},{"$f":"IF(\nAND($Q54<AC$43,(AC$43-$Q54-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N54),\n0)","v":14.433808366150874},{"$f":"IF(\nAND($Q54<AD$43,(AD$43-$Q54-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N54),\n0)","v":14.433808366150874},{"$f":"IF(\nAND($Q54<AE$43,(AE$43-$Q54-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N54),\n0)","v":14.433808366150874},{"$f":"IF(\nAND($Q54<AF$43,(AF$43-$Q54-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N54),\n0)","v":14.433808366150874},{"$f":"IF(\nAND($Q54<AG$43,(AG$43-$Q54-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N54),\n0)","v":14.433808366150874},{"$f":"IF(\nAND($Q54<AH$43,(AH$43-$Q54-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N54),\n0)","v":14.433808366150874},{"$f":"IF(\nAND($Q54<AI$43,(AI$43-$Q54-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N54),\n0)","v":14.433808366150874},{"$f":"IF(\nAND($Q54<AJ$43,(AJ$43-$Q54-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N54),\n0)","v":14.433808366150874},{"$f":"IF(\nAND($Q54<AK$43,(AK$43-$Q54-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N54),\n0)","v":14.433808366150874},{"$f":"IF(\nAND($Q54<AL$43,(AL$43-$Q54-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N54),\n0)","v":0},{"$f":"IF(\nAND($Q54<AM$43,(AM$43-$Q54-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N54),\n0)","v":0},{"$f":"IF(\nAND($Q54<AN$43,(AN$43-$Q54-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N54),\n0)","v":0},{"$f":"IF(\nAND($Q54<AO$43,(AO$43-$Q54-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N54),\n0)","v":0},{"$f":"IF(\nAND($Q54<AP$43,(AP$43-$Q54-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N54),\n0)","v":0},{"$f":"IF(\nAND($Q54<AQ$43,(AQ$43-$Q54-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N54),\n0)","v":0},{"$f":"IF(\nAND($Q54<AR$43,(AR$43-$Q54-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N54),\n0)","v":0},{"$f":"IF(\nAND($Q54<AS$43,(AS$43-$Q54-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N54),\n0)","v":0},{"$f":"IF(\nAND($Q54<AT$43,(AT$43-$Q54-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N54),\n0)","v":0},{"$f":"IF(\nAND($Q54<AU$43,(AU$43-$Q54-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N54),\n0)","v":0},null,null,{"$f":"AX53*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AX$43,'Current Inputs'!$B$98:$B$116,0)))","v":10000},{"$f":"AY53*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AY$43,'Current Inputs'!$B$98:$B$116,0)))","v":4600},null,{"$f":"BA53*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(BA$43,'Current Inputs'!$B$98:$B$116,0)))","v":3500},{"$f":"INDEX('Gas Demand Model'!$E$150:$AH$152,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$150:$C$152,0),\nMATCH($BH54,'Gas Demand Model'!$E$145:$AH$145,0))","v":1855.5474526274659},{"$f":"INDEX('Gas Demand Model'!$E$150:$AH$152,\nMATCH(\"Electric\",'Gas Demand Model'!$C$150:$C$152,0),\nMATCH($BH54,'Gas Demand Model'!$E$145:$AH$145,0))","v":4240.302602323326},null,{"$f":"INDEX('Gas Demand Model'!$E$150:$AH$152,\nMATCH(\"Reference\",'Gas Demand Model'!$C$150:$C$152,0),\nMATCH($BH54,'Gas Demand Model'!$E$145:$AH$145,0))","v":3455.5624088645559},16.725391304634179,null,2031,9,{"$f":"IF(\nAND($BI54<BJ$43,(BJ$43-$BI54-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF54),\n0)","v":0},{"$f":"IF(\nAND($BI54<BK$43,(BK$43-$BI54-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF54),\n0)","v":0},{"$f":"IF(\nAND($BI54<BL$43,(BL$43-$BI54-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF54),\n0)","v":0},{"$f":"IF(\nAND($BI54<BM$43,(BM$43-$BI54-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF54),\n0)","v":0},{"$f":"IF(\nAND($BI54<BN$43,(BN$43-$BI54-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF54),\n0)","v":0},{"$f":"IF(\nAND($BI54<BO$43,(BO$43-$BI54-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF54),\n0)","v":0},{"$f":"IF(\nAND($BI54<BP$43,(BP$43-$BI54-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF54),\n0)","v":0},{"$f":"IF(\nAND($BI54<BQ$43,(BQ$43-$BI54-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF54),\n0)","v":0},{"$f":"IF(\nAND($BI54<BR$43,(BR$43-$BI54-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF54),\n0)","v":0},{"$f":"IF(\nAND($BI54<BS$43,(BS$43-$BI54-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF54),\n0)","v":0},{"$f":"IF(\nAND($BI54<BT$43,(BT$43-$BI54-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF54),\n0)","v":2.381319446091795},{"$f":"IF(\nAND($BI54<BU$43,(BU$43-$BI54-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF54),\n0)","v":2.381319446091795},{"$f":"IF(\nAND($BI54<BV$43,(BV$43-$BI54-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF54),\n0)","v":2.381319446091795},{"$f":"IF(\nAND($BI54<BW$43,(BW$43-$BI54-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF54),\n0)","v":2.381319446091795},{"$f":"IF(\nAND($BI54<BX$43,(BX$43-$BI54-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF54),\n0)","v":2.381319446091795},{"$f":"IF(\nAND($BI54<BY$43,(BY$43-$BI54-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF54),\n0)","v":2.381319446091795},{"$f":"IF(\nAND($BI54<BZ$43,(BZ$43-$BI54-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF54),\n0)","v":2.381319446091795},{"$f":"IF(\nAND($BI54<CA$43,(CA$43-$BI54-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF54),\n0)","v":2.381319446091795},{"$f":"IF(\nAND($BI54<CB$43,(CB$43-$BI54-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF54),\n0)","v":2.381319446091795},{"$f":"IF(\nAND($BI54<CC$43,(CC$43-$BI54-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF54),\n0)","v":2.381319446091795},{"$f":"IF(\nAND($BI54<CD$43,(CD$43-$BI54-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF54),\n0)","v":0},{"$f":"IF(\nAND($BI54<CE$43,(CE$43-$BI54-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF54),\n0)","v":0},{"$f":"IF(\nAND($BI54<CF$43,(CF$43-$BI54-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF54),\n0)","v":0},{"$f":"IF(\nAND($BI54<CG$43,(CG$43-$BI54-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF54),\n0)","v":0},{"$f":"IF(\nAND($BI54<CH$43,(CH$43-$BI54-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF54),\n0)","v":0},{"$f":"IF(\nAND($BI54<CI$43,(CI$43-$BI54-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF54),\n0)","v":0},{"$f":"IF(\nAND($BI54<CJ$43,(CJ$43-$BI54-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF54),\n0)","v":0},{"$f":"IF(\nAND($BI54<CK$43,(CK$43-$BI54-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF54),\n0)","v":0},{"$f":"IF(\nAND($BI54<CL$43,(CL$43-$BI54-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF54),\n0)","v":0},{"$f":"IF(\nAND($BI54<CM$43,(CM$43-$BI54-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF54),\n0)","v":0}]
[null,null,null,null,null,{"$f":"F54*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(F$43,'Current Inputs'!$B$98:$B$116,0))  + 'Current Inputs'!$C$94)","v":1865.0614625919789},{"$f":"G54*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(G$43,'Current Inputs'!$B$98:$B$116,0))  + 'Current Inputs'!$C$94)","v":3481.4480635050268},null,{"$f":"I54*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(I$43,'Current Inputs'!$B$98:$B$116,0))  + 'Current Inputs'!$C$94)","v":1865.0614625919789},{"$f":"INDEX('Gas Demand Model'!$E$133:$AH$135,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$133:$C$135,0),\nMATCH($P55,'Gas Demand Model'!$E$128:$AH$128,0))","v":28107.747492567232},{"$f":"INDEX('Gas Demand Model'!$E$133:$AH$135,\nMATCH(\"Electric\",'Gas Demand Model'!$C$133:$C$135,0),\nMATCH($P55,'Gas Demand Model'!$E$128:$AH$128,0))","v":72389.492776277431},null,{"$f":"INDEX('Gas Demand Model'!$E$133:$AH$135,\nMATCH(\"Reference\",'Gas Demand Model'!$C$133:$C$135,0),\nMATCH($P55,'Gas Demand Model'!$E$128:$AH$128,0))","v":46554.325149191463},117.00940617046672,null,2032,10,{"$f":"IF(\nAND($Q55<R$43,(R$43-$Q55-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N55),\n0)","v":0},{"$f":"IF(\nAND($Q55<S$43,(S$43-$Q55-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N55),\n0)","v":0},{"$f":"IF(\nAND($Q55<T$43,(T$43-$Q55-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N55),\n0)","v":0},{"$f":"IF(\nAND($Q55<U$43,(U$43-$Q55-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N55),\n0)","v":0},{"$f":"IF(\nAND($Q55<V$43,(V$43-$Q55-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N55),\n0)","v":0},{"$f":"IF(\nAND($Q55<W$43,(W$43-$Q55-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N55),\n0)","v":0},{"$f":"IF(\nAND($Q55<X$43,(X$43-$Q55-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N55),\n0)","v":0},{"$f":"IF(\nAND($Q55<Y$43,(Y$43-$Q55-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N55),\n0)","v":0},{"$f":"IF(\nAND($Q55<Z$43,(Z$43-$Q55-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N55),\n0)","v":0},{"$f":"IF(\nAND($Q55<AA$43,(AA$43-$Q55-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N55),\n0)","v":0},{"$f":"IF(\nAND($Q55<AB$43,(AB$43-$Q55-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N55),\n0)","v":0},{"$f":"IF(\nAND($Q55<AC$43,(AC$43-$Q55-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N55),\n0)","v":16.659507046162954},{"$f":"IF(\nAND($Q55<AD$43,(AD$43-$Q55-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N55),\n0)","v":16.659507046162954},{"$f":"IF(\nAND($Q55<AE$43,(AE$43-$Q55-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N55),\n0)","v":16.659507046162954},{"$f":"IF(\nAND($Q55<AF$43,(AF$43-$Q55-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N55),\n0)","v":16.659507046162954},{"$f":"IF(\nAND($Q55<AG$43,(AG$43-$Q55-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N55),\n0)","v":16.659507046162954},{"$f":"IF(\nAND($Q55<AH$43,(AH$43-$Q55-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N55),\n0)","v":16.659507046162954},{"$f":"IF(\nAND($Q55<AI$43,(AI$43-$Q55-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N55),\n0)","v":16.659507046162954},{"$f":"IF(\nAND($Q55<AJ$43,(AJ$43-$Q55-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N55),\n0)","v":16.659507046162954},{"$f":"IF(\nAND($Q55<AK$43,(AK$43-$Q55-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N55),\n0)","v":16.659507046162954},{"$f":"IF(\nAND($Q55<AL$43,(AL$43-$Q55-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N55),\n0)","v":16.659507046162954},{"$f":"IF(\nAND($Q55<AM$43,(AM$43-$Q55-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N55),\n0)","v":0},{"$f":"IF(\nAND($Q55<AN$43,(AN$43-$Q55-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N55),\n0)","v":0},{"$f":"IF(\nAND($Q55<AO$43,(AO$43-$Q55-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N55),\n0)","v":0},{"$f":"IF(\nAND($Q55<AP$43,(AP$43-$Q55-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N55),\n0)","v":0},{"$f":"IF(\nAND($Q55<AQ$43,(AQ$43-$Q55-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N55),\n0)","v":0},{"$f":"IF(\nAND($Q55<AR$43,(AR$43-$Q55-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N55),\n0)","v":0},{"$f":"IF(\nAND($Q55<AS$43,(AS$43-$Q55-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N55),\n0)","v":0},{"$f":"IF(\nAND($Q55<AT$43,(AT$43-$Q55-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N55),\n0)","v":0},{"$f":"IF(\nAND($Q55<AU$43,(AU$43-$Q55-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N55),\n0)","v":0},null,null,{"$f":"AX54*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AX$43,'Current Inputs'!$B$98:$B$116,0)))","v":10000},{"$f":"AY54*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AY$43,'Current Inputs'!$B$98:$B$116,0)))","v":4600},null,{"$f":"BA54*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(BA$43,'Current Inputs'!$B$98:$B$116,0)))","v":3500},{"$f":"INDEX('Gas Demand Model'!$E$150:$AH$152,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$150:$C$152,0),\nMATCH($BH55,'Gas Demand Model'!$E$145:$AH$145,0))","v":1837.8715247563241},{"$f":"INDEX('Gas Demand Model'!$E$150:$AH$152,\nMATCH(\"Electric\",'Gas Demand Model'!$C$150:$C$152,0),\nMATCH($BH55,'Gas Demand Model'!$E$145:$AH$145,0))","v":4768.3172131756273},null,{"$f":"INDEX('Gas Demand Model'!$E$150:$AH$152,\nMATCH(\"Reference\",'Gas Demand Model'!$C$150:$C$152,0),\nMATCH($BH55,'Gas Demand Model'!$E$145:$AH$145,0))","v":3135.2728291496878},17.191313845409304,null,2032,10,{"$f":"IF(\nAND($BI55<BJ$43,(BJ$43-$BI55-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF55),\n0)","v":0},{"$f":"IF(\nAND($BI55<BK$43,(BK$43-$BI55-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF55),\n0)","v":0},{"$f":"IF(\nAND($BI55<BL$43,(BL$43-$BI55-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF55),\n0)","v":0},{"$f":"IF(\nAND($BI55<BM$43,(BM$43-$BI55-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF55),\n0)","v":0},{"$f":"IF(\nAND($BI55<BN$43,(BN$43-$BI55-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF55),\n0)","v":0},{"$f":"IF(\nAND($BI55<BO$43,(BO$43-$BI55-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF55),\n0)","v":0},{"$f":"IF(\nAND($BI55<BP$43,(BP$43-$BI55-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF55),\n0)","v":0},{"$f":"IF(\nAND($BI55<BQ$43,(BQ$43-$BI55-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF55),\n0)","v":0},{"$f":"IF(\nAND($BI55<BR$43,(BR$43-$BI55-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF55),\n0)","v":0},{"$f":"IF(\nAND($BI55<BS$43,(BS$43-$BI55-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF55),\n0)","v":0},{"$f":"IF(\nAND($BI55<BT$43,(BT$43-$BI55-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF55),\n0)","v":0},{"$f":"IF(\nAND($BI55<BU$43,(BU$43-$BI55-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF55),\n0)","v":2.4476563339117465},{"$f":"IF(\nAND($BI55<BV$43,(BV$43-$BI55-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF55),\n0)","v":2.4476563339117465},{"$f":"IF(\nAND($BI55<BW$43,(BW$43-$BI55-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF55),\n0)","v":2.4476563339117465},{"$f":"IF(\nAND($BI55<BX$43,(BX$43-$BI55-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF55),\n0)","v":2.4476563339117465},{"$f":"IF(\nAND($BI55<BY$43,(BY$43-$BI55-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF55),\n0)","v":2.4476563339117465},{"$f":"IF(\nAND($BI55<BZ$43,(BZ$43-$BI55-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF55),\n0)","v":2.4476563339117465},{"$f":"IF(\nAND($BI55<CA$43,(CA$43-$BI55-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF55),\n0)","v":2.4476563339117465},{"$f":"IF(\nAND($BI55<CB$43,(CB$43-$BI55-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF55),\n0)","v":2.4476563339117465},{"$f":"IF(\nAND($BI55<CC$43,(CC$43-$BI55-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF55),\n0)","v":2.4476563339117465},{"$f":"IF(\nAND($BI55<CD$43,(CD$43-$BI55-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF55),\n0)","v":2.4476563339117465},{"$f":"IF(\nAND($BI55<CE$43,(CE$43-$BI55-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF55),\n0)","v":0},{"$f":"IF(\nAND($BI55<CF$43,(CF$43-$BI55-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF55),\n0)","v":0},{"$f":"IF(\nAND($BI55<CG$43,(CG$43-$BI55-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF55),\n0)","v":0},{"$f":"IF(\nAND($BI55<CH$43,(CH$43-$BI55-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF55),\n0)","v":0},{"$f":"IF(\nAND($BI55<CI$43,(CI$43-$BI55-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF55),\n0)","v":0},{"$f":"IF(\nAND($BI55<CJ$43,(CJ$43-$BI55-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF55),\n0)","v":0},{"$f":"IF(\nAND($BI55<CK$43,(CK$43-$BI55-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF55),\n0)","v":0},{"$f":"IF(\nAND($BI55<CL$43,(CL$43-$BI55-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF55),\n0)","v":0},{"$f":"IF(\nAND($BI55<CM$43,(CM$43-$BI55-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF55),\n0)","v":0}]
[null,null,null,null,null,{"$f":"F55*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(F$43,'Current Inputs'!$B$98:$B$116,0))  + 'Current Inputs'!$C$94)","v":1902.3626918438185},{"$f":"G55*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(G$43,'Current Inputs'!$B$98:$B$116,0))  + 'Current Inputs'!$C$94)","v":3551.0770247751275},null,{"$f":"I55*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(I$43,'Current Inputs'!$B$98:$B$116,0))  + 'Current Inputs'!$C$94)","v":1902.3626918438185},{"$f":"INDEX('Gas Demand Model'!$E$133:$AH$135,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$133:$C$135,0),\nMATCH($P56,'Gas Demand Model'!$E$128:$AH$128,0))","v":26934.790700748094},{"$f":"INDEX('Gas Demand Model'!$E$133:$AH$135,\nMATCH(\"Electric\",'Gas Demand Model'!$C$133:$C$135,0),\nMATCH($P56,'Gas Demand Model'!$E$128:$AH$128,0))","v":80542.420589369605},null,{"$f":"INDEX('Gas Demand Model'!$E$133:$AH$135,\nMATCH(\"Reference\",'Gas Demand Model'!$C$133:$C$135,0),\nMATCH($P56,'Gas Demand Model'!$E$128:$AH$128,0))","v":41747.337774054518},132.7914432346754,null,2033,11,{"$f":"IF(\nAND($Q56<R$43,(R$43-$Q56-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N56),\n0)","v":0},{"$f":"IF(\nAND($Q56<S$43,(S$43-$Q56-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N56),\n0)","v":0},{"$f":"IF(\nAND($Q56<T$43,(T$43-$Q56-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N56),\n0)","v":0},{"$f":"IF(\nAND($Q56<U$43,(U$43-$Q56-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N56),\n0)","v":0},{"$f":"IF(\nAND($Q56<V$43,(V$43-$Q56-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N56),\n0)","v":0},{"$f":"IF(\nAND($Q56<W$43,(W$43-$Q56-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N56),\n0)","v":0},{"$f":"IF(\nAND($Q56<X$43,(X$43-$Q56-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N56),\n0)","v":0},{"$f":"IF(\nAND($Q56<Y$43,(Y$43-$Q56-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N56),\n0)","v":0},{"$f":"IF(\nAND($Q56<Z$43,(Z$43-$Q56-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N56),\n0)","v":0},{"$f":"IF(\nAND($Q56<AA$43,(AA$43-$Q56-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N56),\n0)","v":0},{"$f":"IF(\nAND($Q56<AB$43,(AB$43-$Q56-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N56),\n0)","v":0},{"$f":"IF(\nAND($Q56<AC$43,(AC$43-$Q56-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N56),\n0)","v":0},{"$f":"IF(\nAND($Q56<AD$43,(AD$43-$Q56-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N56),\n0)","v":18.906514071315698},{"$f":"IF(\nAND($Q56<AE$43,(AE$43-$Q56-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N56),\n0)","v":18.906514071315698},{"$f":"IF(\nAND($Q56<AF$43,(AF$43-$Q56-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N56),\n0)","v":18.906514071315698},{"$f":"IF(\nAND($Q56<AG$43,(AG$43-$Q56-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N56),\n0)","v":18.906514071315698},{"$f":"IF(\nAND($Q56<AH$43,(AH$43-$Q56-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N56),\n0)","v":18.906514071315698},{"$f":"IF(\nAND($Q56<AI$43,(AI$43-$Q56-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N56),\n0)","v":18.906514071315698},{"$f":"IF(\nAND($Q56<AJ$43,(AJ$43-$Q56-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N56),\n0)","v":18.906514071315698},{"$f":"IF(\nAND($Q56<AK$43,(AK$43-$Q56-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N56),\n0)","v":18.906514071315698},{"$f":"IF(\nAND($Q56<AL$43,(AL$43-$Q56-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N56),\n0)","v":18.906514071315698},{"$f":"IF(\nAND($Q56<AM$43,(AM$43-$Q56-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N56),\n0)","v":18.906514071315698},{"$f":"IF(\nAND($Q56<AN$43,(AN$43-$Q56-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N56),\n0)","v":0},{"$f":"IF(\nAND($Q56<AO$43,(AO$43-$Q56-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N56),\n0)","v":0},{"$f":"IF(\nAND($Q56<AP$43,(AP$43-$Q56-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N56),\n0)","v":0},{"$f":"IF(\nAND($Q56<AQ$43,(AQ$43-$Q56-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N56),\n0)","v":0},{"$f":"IF(\nAND($Q56<AR$43,(AR$43-$Q56-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N56),\n0)","v":0},{"$f":"IF(\nAND($Q56<AS$43,(AS$43-$Q56-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N56),\n0)","v":0},{"$f":"IF(\nAND($Q56<AT$43,(AT$43-$Q56-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N56),\n0)","v":0},{"$f":"IF(\nAND($Q56<AU$43,(AU$43-$Q56-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N56),\n0)","v":0},null,null,{"$f":"AX55*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AX$43,'Current Inputs'!$B$98:$B$116,0)))","v":10000},{"$f":"AY55*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AY$43,'Current Inputs'!$B$98:$B$116,0)))","v":4600},null,{"$f":"BA55*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(BA$43,'Current Inputs'!$B$98:$B$116,0)))","v":3500},{"$f":"INDEX('Gas Demand Model'!$E$150:$AH$152,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$150:$C$152,0),\nMATCH($BH56,'Gas Demand Model'!$E$145:$AH$145,0))","v":1747.7656444132929},{"$f":"INDEX('Gas Demand Model'!$E$150:$AH$152,\nMATCH(\"Electric\",'Gas Demand Model'!$C$150:$C$152,0),\nMATCH($BH56,'Gas Demand Model'!$E$145:$AH$145,0))","v":5277.2583012411505},null,{"$f":"INDEX('Gas Demand Model'!$E$150:$AH$152,\nMATCH(\"Reference\",'Gas Demand Model'!$C$150:$C$152,0),\nMATCH($BH56,'Gas Demand Model'!$E$145:$AH$145,0))","v":2797.6850057748575},17.165460820051671,null,2033,11,{"$f":"IF(\nAND($BI56<BJ$43,(BJ$43-$BI56-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF56),\n0)","v":0},{"$f":"IF(\nAND($BI56<BK$43,(BK$43-$BI56-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF56),\n0)","v":0},{"$f":"IF(\nAND($BI56<BL$43,(BL$43-$BI56-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF56),\n0)","v":0},{"$f":"IF(\nAND($BI56<BM$43,(BM$43-$BI56-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF56),\n0)","v":0},{"$f":"IF(\nAND($BI56<BN$43,(BN$43-$BI56-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF56),\n0)","v":0},{"$f":"IF(\nAND($BI56<BO$43,(BO$43-$BI56-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF56),\n0)","v":0},{"$f":"IF(\nAND($BI56<BP$43,(BP$43-$BI56-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF56),\n0)","v":0},{"$f":"IF(\nAND($BI56<BQ$43,(BQ$43-$BI56-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF56),\n0)","v":0},{"$f":"IF(\nAND($BI56<BR$43,(BR$43-$BI56-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF56),\n0)","v":0},{"$f":"IF(\nAND($BI56<BS$43,(BS$43-$BI56-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF56),\n0)","v":0},{"$f":"IF(\nAND($BI56<BT$43,(BT$43-$BI56-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF56),\n0)","v":0},{"$f":"IF(\nAND($BI56<BU$43,(BU$43-$BI56-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF56),\n0)","v":0},{"$f":"IF(\nAND($BI56<BV$43,(BV$43-$BI56-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF56),\n0)","v":2.443975444723379},{"$f":"IF(\nAND($BI56<BW$43,(BW$43-$BI56-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF56),\n0)","v":2.443975444723379},{"$f":"IF(\nAND($BI56<BX$43,(BX$43-$BI56-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF56),\n0)","v":2.443975444723379},{"$f":"IF(\nAND($BI56<BY$43,(BY$43-$BI56-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF56),\n0)","v":2.443975444723379},{"$f":"IF(\nAND($BI56<BZ$43,(BZ$43-$BI56-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF56),\n0)","v":2.443975444723379},{"$f":"IF(\nAND($BI56<CA$43,(CA$43-$BI56-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF56),\n0)","v":2.443975444723379},{"$f":"IF(\nAND($BI56<CB$43,(CB$43-$BI56-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF56),\n0)","v":2.443975444723379},{"$f":"IF(\nAND($BI56<CC$43,(CC$43-$BI56-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF56),\n0)","v":2.443975444723379},{"$f":"IF(\nAND($BI56<CD$43,(CD$43-$BI56-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF56),\n0)","v":2.443975444723379},{"$f":"IF(\nAND($BI56<CE$43,(CE$43-$BI56-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF56),\n0)","v":2.443975444723379},{"$f":"IF(\nAND($BI56<CF$43,(CF$43-$BI56-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF56),\n0)","v":0},{"$f":"IF(\nAND($BI56<CG$43,(CG$43-$BI56-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF56),\n0)","v":0},{"$f":"IF(\nAND($BI56<CH$43,(CH$43-$BI56-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF56),\n0)","v":0},{"$f":"IF(\nAND($BI56<CI$43,(CI$43-$BI56-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF56),\n0)","v":0},{"$f":"IF(\nAND($BI56<CJ$43,(CJ$43-$BI56-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF56),\n0)","v":0},{"$f":"IF(\nAND($BI56<CK$43,(CK$43-$BI56-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF56),\n0)","v":0},{"$f":"IF(\nAND($BI56<CL$43,(CL$43-$BI56-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF56),\n0)","v":0},{"$f":"IF(\nAND($BI56<CM$43,(CM$43-$BI56-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF56),\n0)","v":0}]
[null,null,null,null,null,{"$f":"F56*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(F$43,'Current Inputs'!$B$98:$B$116,0))  + 'Current Inputs'!$C$94)","v":1940.409945680695},{"$f":"G56*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(G$43,'Current Inputs'!$B$98:$B$116,0))  + 'Current Inputs'!$C$94)","v":3622.0985652706299},null,{"$f":"I56*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(I$43,'Current Inputs'!$B$98:$B$116,0))  + 'Current Inputs'!$C$94)","v":1940.409945680695},{"$f":"INDEX('Gas Demand Model'!$E$133:$AH$135,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$133:$C$135,0),\nMATCH($P57,'Gas Demand Model'!$E$128:$AH$128,0))","v":24660.936055461203},{"$f":"INDEX('Gas Demand Model'!$E$133:$AH$135,\nMATCH(\"Electric\",'Gas Demand Model'!$C$133:$C$135,0),\nMATCH($P57,'Gas Demand Model'!$E$128:$AH$128,0))","v":87744.168718776025},null,{"$f":"INDEX('Gas Demand Model'!$E$133:$AH$135,\nMATCH(\"Reference\",'Gas Demand Model'!$C$133:$C$135,0),\nMATCH($P57,'Gas Demand Model'!$E$128:$AH$128,0))","v":36810.782867637296},147.55836996974483,null,2034,12,{"$f":"IF(\nAND($Q57<R$43,(R$43-$Q57-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N57),\n0)","v":0},{"$f":"IF(\nAND($Q57<S$43,(S$43-$Q57-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N57),\n0)","v":0},{"$f":"IF(\nAND($Q57<T$43,(T$43-$Q57-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N57),\n0)","v":0},{"$f":"IF(\nAND($Q57<U$43,(U$43-$Q57-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N57),\n0)","v":0},{"$f":"IF(\nAND($Q57<V$43,(V$43-$Q57-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N57),\n0)","v":0},{"$f":"IF(\nAND($Q57<W$43,(W$43-$Q57-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N57),\n0)","v":0},{"$f":"IF(\nAND($Q57<X$43,(X$43-$Q57-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N57),\n0)","v":0},{"$f":"IF(\nAND($Q57<Y$43,(Y$43-$Q57-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N57),\n0)","v":0},{"$f":"IF(\nAND($Q57<Z$43,(Z$43-$Q57-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N57),\n0)","v":0},{"$f":"IF(\nAND($Q57<AA$43,(AA$43-$Q57-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N57),\n0)","v":0},{"$f":"IF(\nAND($Q57<AB$43,(AB$43-$Q57-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N57),\n0)","v":0},{"$f":"IF(\nAND($Q57<AC$43,(AC$43-$Q57-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N57),\n0)","v":0},{"$f":"IF(\nAND($Q57<AD$43,(AD$43-$Q57-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N57),\n0)","v":0},{"$f":"IF(\nAND($Q57<AE$43,(AE$43-$Q57-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N57),\n0)","v":21.008992222812839},{"$f":"IF(\nAND($Q57<AF$43,(AF$43-$Q57-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N57),\n0)","v":21.008992222812839},{"$f":"IF(\nAND($Q57<AG$43,(AG$43-$Q57-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N57),\n0)","v":21.008992222812839},{"$f":"IF(\nAND($Q57<AH$43,(AH$43-$Q57-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N57),\n0)","v":21.008992222812839},{"$f":"IF(\nAND($Q57<AI$43,(AI$43-$Q57-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N57),\n0)","v":21.008992222812839},{"$f":"IF(\nAND($Q57<AJ$43,(AJ$43-$Q57-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N57),\n0)","v":21.008992222812839},{"$f":"IF(\nAND($Q57<AK$43,(AK$43-$Q57-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N57),\n0)","v":21.008992222812839},{"$f":"IF(\nAND($Q57<AL$43,(AL$43-$Q57-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N57),\n0)","v":21.008992222812839},{"$f":"IF(\nAND($Q57<AM$43,(AM$43-$Q57-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N57),\n0)","v":21.008992222812839},{"$f":"IF(\nAND($Q57<AN$43,(AN$43-$Q57-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N57),\n0)","v":21.008992222812839},{"$f":"IF(\nAND($Q57<AO$43,(AO$43-$Q57-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N57),\n0)","v":0},{"$f":"IF(\nAND($Q57<AP$43,(AP$43-$Q57-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N57),\n0)","v":0},{"$f":"IF(\nAND($Q57<AQ$43,(AQ$43-$Q57-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N57),\n0)","v":0},{"$f":"IF(\nAND($Q57<AR$43,(AR$43-$Q57-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N57),\n0)","v":0},{"$f":"IF(\nAND($Q57<AS$43,(AS$43-$Q57-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N57),\n0)","v":0},{"$f":"IF(\nAND($Q57<AT$43,(AT$43-$Q57-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N57),\n0)","v":0},{"$f":"IF(\nAND($Q57<AU$43,(AU$43-$Q57-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N57),\n0)","v":0},null,null,{"$f":"AX56*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AX$43,'Current Inputs'!$B$98:$B$116,0)))","v":10000},{"$f":"AY56*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AY$43,'Current Inputs'!$B$98:$B$116,0)))","v":4600},null,{"$f":"BA56*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(BA$43,'Current Inputs'!$B$98:$B$116,0)))","v":3500},{"$f":"INDEX('Gas Demand Model'!$E$150:$AH$152,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$150:$C$152,0),\nMATCH($BH57,'Gas Demand Model'!$E$145:$AH$145,0))","v":1585.0284224977818},{"$f":"INDEX('Gas Demand Model'!$E$150:$AH$152,\nMATCH(\"Electric\",'Gas Demand Model'!$C$150:$C$152,0),\nMATCH($BH57,'Gas Demand Model'!$E$145:$AH$145,0))","v":5714.7718863542432},null,{"$f":"INDEX('Gas Demand Model'!$E$150:$AH$152,\nMATCH(\"Reference\",'Gas Demand Model'!$C$150:$C$152,0),\nMATCH($BH57,'Gas Demand Model'!$E$145:$AH$145,0))","v":2454.9099439652605},16.588933821225247,null,2034,12,{"$f":"IF(\nAND($BI57<BJ$43,(BJ$43-$BI57-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF57),\n0)","v":0},{"$f":"IF(\nAND($BI57<BK$43,(BK$43-$BI57-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF57),\n0)","v":0},{"$f":"IF(\nAND($BI57<BL$43,(BL$43-$BI57-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF57),\n0)","v":0},{"$f":"IF(\nAND($BI57<BM$43,(BM$43-$BI57-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF57),\n0)","v":0},{"$f":"IF(\nAND($BI57<BN$43,(BN$43-$BI57-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF57),\n0)","v":0},{"$f":"IF(\nAND($BI57<BO$43,(BO$43-$BI57-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF57),\n0)","v":0},{"$f":"IF(\nAND($BI57<BP$43,(BP$43-$BI57-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF57),\n0)","v":0},{"$f":"IF(\nAND($BI57<BQ$43,(BQ$43-$BI57-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF57),\n0)","v":0},{"$f":"IF(\nAND($BI57<BR$43,(BR$43-$BI57-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF57),\n0)","v":0},{"$f":"IF(\nAND($BI57<BS$43,(BS$43-$BI57-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF57),\n0)","v":0},{"$f":"IF(\nAND($BI57<BT$43,(BT$43-$BI57-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF57),\n0)","v":0},{"$f":"IF(\nAND($BI57<BU$43,(BU$43-$BI57-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF57),\n0)","v":0},{"$f":"IF(\nAND($BI57<BV$43,(BV$43-$BI57-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF57),\n0)","v":0},{"$f":"IF(\nAND($BI57<BW$43,(BW$43-$BI57-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF57),\n0)","v":2.3618909703755708},{"$f":"IF(\nAND($BI57<BX$43,(BX$43-$BI57-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF57),\n0)","v":2.3618909703755708},{"$f":"IF(\nAND($BI57<BY$43,(BY$43-$BI57-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF57),\n0)","v":2.3618909703755708},{"$f":"IF(\nAND($BI57<BZ$43,(BZ$43-$BI57-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF57),\n0)","v":2.3618909703755708},{"$f":"IF(\nAND($BI57<CA$43,(CA$43-$BI57-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF57),\n0)","v":2.3618909703755708},{"$f":"IF(\nAND($BI57<CB$43,(CB$43-$BI57-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF57),\n0)","v":2.3618909703755708},{"$f":"IF(\nAND($BI57<CC$43,(CC$43-$BI57-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF57),\n0)","v":2.3618909703755708},{"$f":"IF(\nAND($BI57<CD$43,(CD$43-$BI57-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF57),\n0)","v":2.3618909703755708},{"$f":"IF(\nAND($BI57<CE$43,(CE$43-$BI57-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF57),\n0)","v":2.3618909703755708},{"$f":"IF(\nAND($BI57<CF$43,(CF$43-$BI57-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF57),\n0)","v":2.3618909703755708},{"$f":"IF(\nAND($BI57<CG$43,(CG$43-$BI57-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF57),\n0)","v":0},{"$f":"IF(\nAND($BI57<CH$43,(CH$43-$BI57-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF57),\n0)","v":0},{"$f":"IF(\nAND($BI57<CI$43,(CI$43-$BI57-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF57),\n0)","v":0},{"$f":"IF(\nAND($BI57<CJ$43,(CJ$43-$BI57-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF57),\n0)","v":0},{"$f":"IF(\nAND($BI57<CK$43,(CK$43-$BI57-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF57),\n0)","v":0},{"$f":"IF(\nAND($BI57<CL$43,(CL$43-$BI57-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF57),\n0)","v":0},{"$f":"IF(\nAND($BI57<CM$43,(CM$43-$BI57-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF57),\n0)","v":0}]
[null,null,null,null,null,{"$f":"F57*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(F$43,'Current Inputs'!$B$98:$B$116,0))  + 'Current Inputs'!$C$94)","v":1979.218144594309},{"$f":"G57*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(G$43,'Current Inputs'!$B$98:$B$116,0))  + 'Current Inputs'!$C$94)","v":3694.5405365760425},null,{"$f":"I57*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(I$43,'Current Inputs'!$B$98:$B$116,0))  + 'Current Inputs'!$C$94)","v":1979.218144594309},{"$f":"INDEX('Gas Demand Model'!$E$133:$AH$135,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$133:$C$135,0),\nMATCH($P58,'Gas Demand Model'!$E$128:$AH$128,0))","v":21600.402944362559},{"$f":"INDEX('Gas Demand Model'!$E$133:$AH$135,\nMATCH(\"Electric\",'Gas Demand Model'!$C$133:$C$135,0),\nMATCH($P58,'Gas Demand Model'!$E$128:$AH$128,0))","v":93806.032829685078},null,{"$f":"INDEX('Gas Demand Model'!$E$133:$AH$135,\nMATCH(\"Reference\",'Gas Demand Model'!$C$133:$C$135,0),\nMATCH($P58,'Gas Demand Model'!$E$128:$AH$128,0))","v":31964.979936783187},160.90758861573249,null,2035,13,{"$f":"IF(\nAND($Q58<R$43,(R$43-$Q58-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N58),\n0)","v":0},{"$f":"IF(\nAND($Q58<S$43,(S$43-$Q58-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N58),\n0)","v":0},{"$f":"IF(\nAND($Q58<T$43,(T$43-$Q58-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N58),\n0)","v":0},{"$f":"IF(\nAND($Q58<U$43,(U$43-$Q58-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N58),\n0)","v":0},{"$f":"IF(\nAND($Q58<V$43,(V$43-$Q58-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N58),\n0)","v":0},{"$f":"IF(\nAND($Q58<W$43,(W$43-$Q58-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N58),\n0)","v":0},{"$f":"IF(\nAND($Q58<X$43,(X$43-$Q58-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N58),\n0)","v":0},{"$f":"IF(\nAND($Q58<Y$43,(Y$43-$Q58-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N58),\n0)","v":0},{"$f":"IF(\nAND($Q58<Z$43,(Z$43-$Q58-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N58),\n0)","v":0},{"$f":"IF(\nAND($Q58<AA$43,(AA$43-$Q58-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N58),\n0)","v":0},{"$f":"IF(\nAND($Q58<AB$43,(AB$43-$Q58-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N58),\n0)","v":0},{"$f":"IF(\nAND($Q58<AC$43,(AC$43-$Q58-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N58),\n0)","v":0},{"$f":"IF(\nAND($Q58<AD$43,(AD$43-$Q58-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N58),\n0)","v":0},{"$f":"IF(\nAND($Q58<AE$43,(AE$43-$Q58-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N58),\n0)","v":0},{"$f":"IF(\nAND($Q58<AF$43,(AF$43-$Q58-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N58),\n0)","v":22.909620636990134},{"$f":"IF(\nAND($Q58<AG$43,(AG$43-$Q58-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N58),\n0)","v":22.909620636990134},{"$f":"IF(\nAND($Q58<AH$43,(AH$43-$Q58-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N58),\n0)","v":22.909620636990134},{"$f":"IF(\nAND($Q58<AI$43,(AI$43-$Q58-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N58),\n0)","v":22.909620636990134},{"$f":"IF(\nAND($Q58<AJ$43,(AJ$43-$Q58-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N58),\n0)","v":22.909620636990134},{"$f":"IF(\nAND($Q58<AK$43,(AK$43-$Q58-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N58),\n0)","v":22.909620636990134},{"$f":"IF(\nAND($Q58<AL$43,(AL$43-$Q58-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N58),\n0)","v":22.909620636990134},{"$f":"IF(\nAND($Q58<AM$43,(AM$43-$Q58-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N58),\n0)","v":22.909620636990134},{"$f":"IF(\nAND($Q58<AN$43,(AN$43-$Q58-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N58),\n0)","v":22.909620636990134},{"$f":"IF(\nAND($Q58<AO$43,(AO$43-$Q58-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N58),\n0)","v":22.909620636990134},{"$f":"IF(\nAND($Q58<AP$43,(AP$43-$Q58-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N58),\n0)","v":0},{"$f":"IF(\nAND($Q58<AQ$43,(AQ$43-$Q58-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N58),\n0)","v":0},{"$f":"IF(\nAND($Q58<AR$43,(AR$43-$Q58-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N58),\n0)","v":0},{"$f":"IF(\nAND($Q58<AS$43,(AS$43-$Q58-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N58),\n0)","v":0},{"$f":"IF(\nAND($Q58<AT$43,(AT$43-$Q58-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N58),\n0)","v":0},{"$f":"IF(\nAND($Q58<AU$43,(AU$43-$Q58-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N58),\n0)","v":0},null,null,{"$f":"AX57*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AX$43,'Current Inputs'!$B$98:$B$116,0)))","v":10000},{"$f":"AY57*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AY$43,'Current Inputs'!$B$98:$B$116,0)))","v":4600},null,{"$f":"BA57*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(BA$43,'Current Inputs'!$B$98:$B$116,0)))","v":3500},{"$f":"INDEX('Gas Demand Model'!$E$150:$AH$152,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$150:$C$152,0),\nMATCH($BH58,'Gas Demand Model'!$E$145:$AH$145,0))","v":1373.7802720782736},{"$f":"INDEX('Gas Demand Model'!$E$150:$AH$152,\nMATCH(\"Electric\",'Gas Demand Model'!$C$150:$C$152,0),\nMATCH($BH58,'Gas Demand Model'!$E$145:$AH$145,0))","v":6074.1218919938201},null,{"$f":"INDEX('Gas Demand Model'!$E$150:$AH$152,\nMATCH(\"Reference\",'Gas Demand Model'!$C$150:$C$152,0),\nMATCH($BH58,'Gas Demand Model'!$E$145:$AH$145,0))","v":2121.3522520168654},15.611105849701985,null,2035,13,{"$f":"IF(\nAND($BI58<BJ$43,(BJ$43-$BI58-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF58),\n0)","v":0},{"$f":"IF(\nAND($BI58<BK$43,(BK$43-$BI58-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF58),\n0)","v":0},{"$f":"IF(\nAND($BI58<BL$43,(BL$43-$BI58-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF58),\n0)","v":0},{"$f":"IF(\nAND($BI58<BM$43,(BM$43-$BI58-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF58),\n0)","v":0},{"$f":"IF(\nAND($BI58<BN$43,(BN$43-$BI58-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF58),\n0)","v":0},{"$f":"IF(\nAND($BI58<BO$43,(BO$43-$BI58-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF58),\n0)","v":0},{"$f":"IF(\nAND($BI58<BP$43,(BP$43-$BI58-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF58),\n0)","v":0},{"$f":"IF(\nAND($BI58<BQ$43,(BQ$43-$BI58-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF58),\n0)","v":0},{"$f":"IF(\nAND($BI58<BR$43,(BR$43-$BI58-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF58),\n0)","v":0},{"$f":"IF(\nAND($BI58<BS$43,(BS$43-$BI58-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF58),\n0)","v":0},{"$f":"IF(\nAND($BI58<BT$43,(BT$43-$BI58-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF58),\n0)","v":0},{"$f":"IF(\nAND($BI58<BU$43,(BU$43-$BI58-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF58),\n0)","v":0},{"$f":"IF(\nAND($BI58<BV$43,(BV$43-$BI58-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF58),\n0)","v":0},{"$f":"IF(\nAND($BI58<BW$43,(BW$43-$BI58-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF58),\n0)","v":0},{"$f":"IF(\nAND($BI58<BX$43,(BX$43-$BI58-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF58),\n0)","v":2.2226702656931239},{"$f":"IF(\nAND($BI58<BY$43,(BY$43-$BI58-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF58),\n0)","v":2.2226702656931239},{"$f":"IF(\nAND($BI58<BZ$43,(BZ$43-$BI58-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF58),\n0)","v":2.2226702656931239},{"$f":"IF(\nAND($BI58<CA$43,(CA$43-$BI58-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF58),\n0)","v":2.2226702656931239},{"$f":"IF(\nAND($BI58<CB$43,(CB$43-$BI58-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF58),\n0)","v":2.2226702656931239},{"$f":"IF(\nAND($BI58<CC$43,(CC$43-$BI58-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF58),\n0)","v":2.2226702656931239},{"$f":"IF(\nAND($BI58<CD$43,(CD$43-$BI58-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF58),\n0)","v":2.2226702656931239},{"$f":"IF(\nAND($BI58<CE$43,(CE$43-$BI58-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF58),\n0)","v":2.2226702656931239},{"$f":"IF(\nAND($BI58<CF$43,(CF$43-$BI58-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF58),\n0)","v":2.2226702656931239},{"$f":"IF(\nAND($BI58<CG$43,(CG$43-$BI58-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF58),\n0)","v":2.2226702656931239},{"$f":"IF(\nAND($BI58<CH$43,(CH$43-$BI58-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF58),\n0)","v":0},{"$f":"IF(\nAND($BI58<CI$43,(CI$43-$BI58-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF58),\n0)","v":0},{"$f":"IF(\nAND($BI58<CJ$43,(CJ$43-$BI58-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF58),\n0)","v":0},{"$f":"IF(\nAND($BI58<CK$43,(CK$43-$BI58-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF58),\n0)","v":0},{"$f":"IF(\nAND($BI58<CL$43,(CL$43-$BI58-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF58),\n0)","v":0},{"$f":"IF(\nAND($BI58<CM$43,(CM$43-$BI58-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF58),\n0)","v":0}]
[null,null,null,null,null,{"$f":"F58*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(F$43,'Current Inputs'!$B$98:$B$116,0))  + 'Current Inputs'!$C$94)","v":2018.8025074861953},{"$f":"G58*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(G$43,'Current Inputs'!$B$98:$B$116,0))  + 'Current Inputs'!$C$94)","v":3768.4313473075636},null,{"$f":"I58*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(I$43,'Current Inputs'!$B$98:$B$116,0))  + 'Current Inputs'!$C$94)","v":2018.8025074861953},{"$f":"INDEX('Gas Demand Model'!$E$133:$AH$135,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$133:$C$135,0),\nMATCH($P59,'Gas Demand Model'!$E$128:$AH$128,0))","v":18662.866392193195},{"$f":"INDEX('Gas Demand Model'!$E$133:$AH$135,\nMATCH(\"Electric\",'Gas Demand Model'!$C$133:$C$135,0),\nMATCH($P59,'Gas Demand Model'!$E$128:$AH$128,0))","v":99060.943423942517},null,{"$f":"INDEX('Gas Demand Model'!$E$133:$AH$135,\nMATCH(\"Reference\",'Gas Demand Model'!$C$133:$C$135,0),\nMATCH($P59,'Gas Demand Model'!$E$128:$AH$128,0))","v":27390.190032366765},173.31988351444284,null,2036,14,{"$f":"IF(\nAND($Q59<R$43,(R$43-$Q59-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N59),\n0)","v":0},{"$f":"IF(\nAND($Q59<S$43,(S$43-$Q59-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N59),\n0)","v":0},{"$f":"IF(\nAND($Q59<T$43,(T$43-$Q59-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N59),\n0)","v":0},{"$f":"IF(\nAND($Q59<U$43,(U$43-$Q59-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N59),\n0)","v":0},{"$f":"IF(\nAND($Q59<V$43,(V$43-$Q59-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N59),\n0)","v":0},{"$f":"IF(\nAND($Q59<W$43,(W$43-$Q59-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N59),\n0)","v":0},{"$f":"IF(\nAND($Q59<X$43,(X$43-$Q59-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N59),\n0)","v":0},{"$f":"IF(\nAND($Q59<Y$43,(Y$43-$Q59-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N59),\n0)","v":0},{"$f":"IF(\nAND($Q59<Z$43,(Z$43-$Q59-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N59),\n0)","v":0},{"$f":"IF(\nAND($Q59<AA$43,(AA$43-$Q59-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N59),\n0)","v":0},{"$f":"IF(\nAND($Q59<AB$43,(AB$43-$Q59-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N59),\n0)","v":0},{"$f":"IF(\nAND($Q59<AC$43,(AC$43-$Q59-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N59),\n0)","v":0},{"$f":"IF(\nAND($Q59<AD$43,(AD$43-$Q59-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N59),\n0)","v":0},{"$f":"IF(\nAND($Q59<AE$43,(AE$43-$Q59-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N59),\n0)","v":0},{"$f":"IF(\nAND($Q59<AF$43,(AF$43-$Q59-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N59),\n0)","v":0},{"$f":"IF(\nAND($Q59<AG$43,(AG$43-$Q59-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N59),\n0)","v":24.676852187784121},{"$f":"IF(\nAND($Q59<AH$43,(AH$43-$Q59-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N59),\n0)","v":24.676852187784121},{"$f":"IF(\nAND($Q59<AI$43,(AI$43-$Q59-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N59),\n0)","v":24.676852187784121},{"$f":"IF(\nAND($Q59<AJ$43,(AJ$43-$Q59-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N59),\n0)","v":24.676852187784121},{"$f":"IF(\nAND($Q59<AK$43,(AK$43-$Q59-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N59),\n0)","v":24.676852187784121},{"$f":"IF(\nAND($Q59<AL$43,(AL$43-$Q59-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N59),\n0)","v":24.676852187784121},{"$f":"IF(\nAND($Q59<AM$43,(AM$43-$Q59-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N59),\n0)","v":24.676852187784121},{"$f":"IF(\nAND($Q59<AN$43,(AN$43-$Q59-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N59),\n0)","v":24.676852187784121},{"$f":"IF(\nAND($Q59<AO$43,(AO$43-$Q59-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N59),\n0)","v":24.676852187784121},{"$f":"IF(\nAND($Q59<AP$43,(AP$43-$Q59-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N59),\n0)","v":24.676852187784121},{"$f":"IF(\nAND($Q59<AQ$43,(AQ$43-$Q59-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N59),\n0)","v":0},{"$f":"IF(\nAND($Q59<AR$43,(AR$43-$Q59-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N59),\n0)","v":0},{"$f":"IF(\nAND($Q59<AS$43,(AS$43-$Q59-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N59),\n0)","v":0},{"$f":"IF(\nAND($Q59<AT$43,(AT$43-$Q59-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N59),\n0)","v":0},{"$f":"IF(\nAND($Q59<AU$43,(AU$43-$Q59-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N59),\n0)","v":0},null,null,{"$f":"AX58*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AX$43,'Current Inputs'!$B$98:$B$116,0)))","v":10000},{"$f":"AY58*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AY$43,'Current Inputs'!$B$98:$B$116,0)))","v":4600},null,{"$f":"BA58*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(BA$43,'Current Inputs'!$B$98:$B$116,0)))","v":3500},{"$f":"INDEX('Gas Demand Model'!$E$150:$AH$152,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$150:$C$152,0),\nMATCH($BH59,'Gas Demand Model'!$E$145:$AH$145,0))","v":1232.586201164293},{"$f":"INDEX('Gas Demand Model'!$E$150:$AH$152,\nMATCH(\"Electric\",'Gas Demand Model'!$C$150:$C$152,0),\nMATCH($BH59,'Gas Demand Model'!$E$145:$AH$145,0))","v":6382.4599512586046},null,{"$f":"INDEX('Gas Demand Model'!$E$150:$AH$152,\nMATCH(\"Reference\",'Gas Demand Model'!$C$150:$C$152,0),\nMATCH($BH59,'Gas Demand Model'!$E$145:$AH$145,0))","v":1808.9809770746358},15.032516253952373,null,2036,14,{"$f":"IF(\nAND($BI59<BJ$43,(BJ$43-$BI59-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF59),\n0)","v":0},{"$f":"IF(\nAND($BI59<BK$43,(BK$43-$BI59-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF59),\n0)","v":0},{"$f":"IF(\nAND($BI59<BL$43,(BL$43-$BI59-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF59),\n0)","v":0},{"$f":"IF(\nAND($BI59<BM$43,(BM$43-$BI59-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF59),\n0)","v":0},{"$f":"IF(\nAND($BI59<BN$43,(BN$43-$BI59-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF59),\n0)","v":0},{"$f":"IF(\nAND($BI59<BO$43,(BO$43-$BI59-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF59),\n0)","v":0},{"$f":"IF(\nAND($BI59<BP$43,(BP$43-$BI59-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF59),\n0)","v":0},{"$f":"IF(\nAND($BI59<BQ$43,(BQ$43-$BI59-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF59),\n0)","v":0},{"$f":"IF(\nAND($BI59<BR$43,(BR$43-$BI59-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF59),\n0)","v":0},{"$f":"IF(\nAND($BI59<BS$43,(BS$43-$BI59-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF59),\n0)","v":0},{"$f":"IF(\nAND($BI59<BT$43,(BT$43-$BI59-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF59),\n0)","v":0},{"$f":"IF(\nAND($BI59<BU$43,(BU$43-$BI59-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF59),\n0)","v":0},{"$f":"IF(\nAND($BI59<BV$43,(BV$43-$BI59-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF59),\n0)","v":0},{"$f":"IF(\nAND($BI59<BW$43,(BW$43-$BI59-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF59),\n0)","v":0},{"$f":"IF(\nAND($BI59<BX$43,(BX$43-$BI59-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF59),\n0)","v":0},{"$f":"IF(\nAND($BI59<BY$43,(BY$43-$BI59-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF59),\n0)","v":2.1402921239462587},{"$f":"IF(\nAND($BI59<BZ$43,(BZ$43-$BI59-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF59),\n0)","v":2.1402921239462587},{"$f":"IF(\nAND($BI59<CA$43,(CA$43-$BI59-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF59),\n0)","v":2.1402921239462587},{"$f":"IF(\nAND($BI59<CB$43,(CB$43-$BI59-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF59),\n0)","v":2.1402921239462587},{"$f":"IF(\nAND($BI59<CC$43,(CC$43-$BI59-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF59),\n0)","v":2.1402921239462587},{"$f":"IF(\nAND($BI59<CD$43,(CD$43-$BI59-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF59),\n0)","v":2.1402921239462587},{"$f":"IF(\nAND($BI59<CE$43,(CE$43-$BI59-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF59),\n0)","v":2.1402921239462587},{"$f":"IF(\nAND($BI59<CF$43,(CF$43-$BI59-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF59),\n0)","v":2.1402921239462587},{"$f":"IF(\nAND($BI59<CG$43,(CG$43-$BI59-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF59),\n0)","v":2.1402921239462587},{"$f":"IF(\nAND($BI59<CH$43,(CH$43-$BI59-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF59),\n0)","v":2.1402921239462587},{"$f":"IF(\nAND($BI59<CI$43,(CI$43-$BI59-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF59),\n0)","v":0},{"$f":"IF(\nAND($BI59<CJ$43,(CJ$43-$BI59-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF59),\n0)","v":0},{"$f":"IF(\nAND($BI59<CK$43,(CK$43-$BI59-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF59),\n0)","v":0},{"$f":"IF(\nAND($BI59<CL$43,(CL$43-$BI59-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF59),\n0)","v":0},{"$f":"IF(\nAND($BI59<CM$43,(CM$43-$BI59-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF59),\n0)","v":0}]
[null,null,null,null,null,{"$f":"F59*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(F$43,'Current Inputs'!$B$98:$B$116,0))  + 'Current Inputs'!$C$94)","v":2059.1785576359193},{"$f":"G59*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(G$43,'Current Inputs'!$B$98:$B$116,0))  + 'Current Inputs'!$C$94)","v":3843.7999742537149},null,{"$f":"I59*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(I$43,'Current Inputs'!$B$98:$B$116,0))  + 'Current Inputs'!$C$94)","v":2059.1785576359193},{"$f":"INDEX('Gas Demand Model'!$E$133:$AH$135,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$133:$C$135,0),\nMATCH($P60,'Gas Demand Model'!$E$128:$AH$128,0))","v":18607.689411012208},{"$f":"INDEX('Gas Demand Model'!$E$133:$AH$135,\nMATCH(\"Electric\",'Gas Demand Model'!$C$133:$C$135,0),\nMATCH($P60,'Gas Demand Model'!$E$128:$AH$128,0))","v":103990.35834901858},null,{"$f":"INDEX('Gas Demand Model'!$E$133:$AH$135,\nMATCH(\"Reference\",'Gas Demand Model'!$C$133:$C$135,0),\nMATCH($P60,'Gas Demand Model'!$E$128:$AH$128,0))","v":23182.131195364167},185.58342063141771,null,2037,15,{"$f":"IF(\nAND($Q60<R$43,(R$43-$Q60-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N60),\n0)","v":0},{"$f":"IF(\nAND($Q60<S$43,(S$43-$Q60-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N60),\n0)","v":0},{"$f":"IF(\nAND($Q60<T$43,(T$43-$Q60-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N60),\n0)","v":0},{"$f":"IF(\nAND($Q60<U$43,(U$43-$Q60-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N60),\n0)","v":0},{"$f":"IF(\nAND($Q60<V$43,(V$43-$Q60-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N60),\n0)","v":0},{"$f":"IF(\nAND($Q60<W$43,(W$43-$Q60-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N60),\n0)","v":0},{"$f":"IF(\nAND($Q60<X$43,(X$43-$Q60-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N60),\n0)","v":0},{"$f":"IF(\nAND($Q60<Y$43,(Y$43-$Q60-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N60),\n0)","v":0},{"$f":"IF(\nAND($Q60<Z$43,(Z$43-$Q60-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N60),\n0)","v":0},{"$f":"IF(\nAND($Q60<AA$43,(AA$43-$Q60-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N60),\n0)","v":0},{"$f":"IF(\nAND($Q60<AB$43,(AB$43-$Q60-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N60),\n0)","v":0},{"$f":"IF(\nAND($Q60<AC$43,(AC$43-$Q60-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N60),\n0)","v":0},{"$f":"IF(\nAND($Q60<AD$43,(AD$43-$Q60-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N60),\n0)","v":0},{"$f":"IF(\nAND($Q60<AE$43,(AE$43-$Q60-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N60),\n0)","v":0},{"$f":"IF(\nAND($Q60<AF$43,(AF$43-$Q60-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N60),\n0)","v":0},{"$f":"IF(\nAND($Q60<AG$43,(AG$43-$Q60-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N60),\n0)","v":0},{"$f":"IF(\nAND($Q60<AH$43,(AH$43-$Q60-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N60),\n0)","v":26.422903977103353},{"$f":"IF(\nAND($Q60<AI$43,(AI$43-$Q60-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N60),\n0)","v":26.422903977103353},{"$f":"IF(\nAND($Q60<AJ$43,(AJ$43-$Q60-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N60),\n0)","v":26.422903977103353},{"$f":"IF(\nAND($Q60<AK$43,(AK$43-$Q60-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N60),\n0)","v":26.422903977103353},{"$f":"IF(\nAND($Q60<AL$43,(AL$43-$Q60-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N60),\n0)","v":26.422903977103353},{"$f":"IF(\nAND($Q60<AM$43,(AM$43-$Q60-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N60),\n0)","v":26.422903977103353},{"$f":"IF(\nAND($Q60<AN$43,(AN$43-$Q60-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N60),\n0)","v":26.422903977103353},{"$f":"IF(\nAND($Q60<AO$43,(AO$43-$Q60-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N60),\n0)","v":26.422903977103353},{"$f":"IF(\nAND($Q60<AP$43,(AP$43-$Q60-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N60),\n0)","v":26.422903977103353},{"$f":"IF(\nAND($Q60<AQ$43,(AQ$43-$Q60-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N60),\n0)","v":26.422903977103353},{"$f":"IF(\nAND($Q60<AR$43,(AR$43-$Q60-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N60),\n0)","v":0},{"$f":"IF(\nAND($Q60<AS$43,(AS$43-$Q60-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N60),\n0)","v":0},{"$f":"IF(\nAND($Q60<AT$43,(AT$43-$Q60-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N60),\n0)","v":0},{"$f":"IF(\nAND($Q60<AU$43,(AU$43-$Q60-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N60),\n0)","v":0},null,null,{"$f":"AX59*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AX$43,'Current Inputs'!$B$98:$B$116,0)))","v":10000},{"$f":"AY59*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AY$43,'Current Inputs'!$B$98:$B$116,0)))","v":4600},null,{"$f":"BA59*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(BA$43,'Current Inputs'!$B$98:$B$116,0)))","v":3500},{"$f":"INDEX('Gas Demand Model'!$E$150:$AH$152,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$150:$C$152,0),\nMATCH($BH60,'Gas Demand Model'!$E$145:$AH$145,0))","v":1223.2661587861721},{"$f":"INDEX('Gas Demand Model'!$E$150:$AH$152,\nMATCH(\"Electric\",'Gas Demand Model'!$C$150:$C$152,0),\nMATCH($BH60,'Gas Demand Model'!$E$145:$AH$145,0))","v":6666.8034070122121},null,{"$f":"INDEX('Gas Demand Model'!$E$150:$AH$152,\nMATCH(\"Reference\",'Gas Demand Model'!$C$150:$C$152,0),\nMATCH($BH60,'Gas Demand Model'!$E$145:$AH$145,0))","v":1523.9891398363372},15.284713779823548,null,2037,15,{"$f":"IF(\nAND($BI60<BJ$43,(BJ$43-$BI60-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF60),\n0)","v":0},{"$f":"IF(\nAND($BI60<BK$43,(BK$43-$BI60-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF60),\n0)","v":0},{"$f":"IF(\nAND($BI60<BL$43,(BL$43-$BI60-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF60),\n0)","v":0},{"$f":"IF(\nAND($BI60<BM$43,(BM$43-$BI60-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF60),\n0)","v":0},{"$f":"IF(\nAND($BI60<BN$43,(BN$43-$BI60-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF60),\n0)","v":0},{"$f":"IF(\nAND($BI60<BO$43,(BO$43-$BI60-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF60),\n0)","v":0},{"$f":"IF(\nAND($BI60<BP$43,(BP$43-$BI60-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF60),\n0)","v":0},{"$f":"IF(\nAND($BI60<BQ$43,(BQ$43-$BI60-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF60),\n0)","v":0},{"$f":"IF(\nAND($BI60<BR$43,(BR$43-$BI60-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF60),\n0)","v":0},{"$f":"IF(\nAND($BI60<BS$43,(BS$43-$BI60-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF60),\n0)","v":0},{"$f":"IF(\nAND($BI60<BT$43,(BT$43-$BI60-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF60),\n0)","v":0},{"$f":"IF(\nAND($BI60<BU$43,(BU$43-$BI60-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF60),\n0)","v":0},{"$f":"IF(\nAND($BI60<BV$43,(BV$43-$BI60-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF60),\n0)","v":0},{"$f":"IF(\nAND($BI60<BW$43,(BW$43-$BI60-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF60),\n0)","v":0},{"$f":"IF(\nAND($BI60<BX$43,(BX$43-$BI60-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF60),\n0)","v":0},{"$f":"IF(\nAND($BI60<BY$43,(BY$43-$BI60-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF60),\n0)","v":0},{"$f":"IF(\nAND($BI60<BZ$43,(BZ$43-$BI60-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF60),\n0)","v":2.1761993778738167},{"$f":"IF(\nAND($BI60<CA$43,(CA$43-$BI60-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF60),\n0)","v":2.1761993778738167},{"$f":"IF(\nAND($BI60<CB$43,(CB$43-$BI60-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF60),\n0)","v":2.1761993778738167},{"$f":"IF(\nAND($BI60<CC$43,(CC$43-$BI60-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF60),\n0)","v":2.1761993778738167},{"$f":"IF(\nAND($BI60<CD$43,(CD$43-$BI60-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF60),\n0)","v":2.1761993778738167},{"$f":"IF(\nAND($BI60<CE$43,(CE$43-$BI60-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF60),\n0)","v":2.1761993778738167},{"$f":"IF(\nAND($BI60<CF$43,(CF$43-$BI60-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF60),\n0)","v":2.1761993778738167},{"$f":"IF(\nAND($BI60<CG$43,(CG$43-$BI60-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF60),\n0)","v":2.1761993778738167},{"$f":"IF(\nAND($BI60<CH$43,(CH$43-$BI60-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF60),\n0)","v":2.1761993778738167},{"$f":"IF(\nAND($BI60<CI$43,(CI$43-$BI60-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF60),\n0)","v":2.1761993778738167},{"$f":"IF(\nAND($BI60<CJ$43,(CJ$43-$BI60-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF60),\n0)","v":0},{"$f":"IF(\nAND($BI60<CK$43,(CK$43-$BI60-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF60),\n0)","v":0},{"$f":"IF(\nAND($BI60<CL$43,(CL$43-$BI60-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF60),\n0)","v":0},{"$f":"IF(\nAND($BI60<CM$43,(CM$43-$BI60-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF60),\n0)","v":0}]
[null,null,null,null,null,{"$f":"F60*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(F$43,'Current Inputs'!$B$98:$B$116,0))  + 'Current Inputs'!$C$94)","v":2100.3621287886376},{"$f":"G60*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(G$43,'Current Inputs'!$B$98:$B$116,0))  + 'Current Inputs'!$C$94)","v":3920.6759737387893},null,{"$f":"I60*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(I$43,'Current Inputs'!$B$98:$B$116,0))  + 'Current Inputs'!$C$94)","v":2100.3621287886376},{"$f":"INDEX('Gas Demand Model'!$E$133:$AH$135,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$133:$C$135,0),\nMATCH($P61,'Gas Demand Model'!$E$128:$AH$128,0))","v":18184.411183521876},{"$f":"INDEX('Gas Demand Model'!$E$133:$AH$135,\nMATCH(\"Electric\",'Gas Demand Model'!$C$133:$C$135,0),\nMATCH($P61,'Gas Demand Model'!$E$128:$AH$128,0))","v":109036.39121946986},null,{"$f":"INDEX('Gas Demand Model'!$E$133:$AH$135,\nMATCH(\"Reference\",'Gas Demand Model'!$C$133:$C$135,0),\nMATCH($P61,'Gas Demand Model'!$E$128:$AH$128,0))","v":19359.643193981672},198.48045254020207,null,2038,16,{"$f":"IF(\nAND($Q61<R$43,(R$43-$Q61-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N61),\n0)","v":0},{"$f":"IF(\nAND($Q61<S$43,(S$43-$Q61-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N61),\n0)","v":0},{"$f":"IF(\nAND($Q61<T$43,(T$43-$Q61-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N61),\n0)","v":0},{"$f":"IF(\nAND($Q61<U$43,(U$43-$Q61-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N61),\n0)","v":0},{"$f":"IF(\nAND($Q61<V$43,(V$43-$Q61-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N61),\n0)","v":0},{"$f":"IF(\nAND($Q61<W$43,(W$43-$Q61-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N61),\n0)","v":0},{"$f":"IF(\nAND($Q61<X$43,(X$43-$Q61-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N61),\n0)","v":0},{"$f":"IF(\nAND($Q61<Y$43,(Y$43-$Q61-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N61),\n0)","v":0},{"$f":"IF(\nAND($Q61<Z$43,(Z$43-$Q61-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N61),\n0)","v":0},{"$f":"IF(\nAND($Q61<AA$43,(AA$43-$Q61-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N61),\n0)","v":0},{"$f":"IF(\nAND($Q61<AB$43,(AB$43-$Q61-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N61),\n0)","v":0},{"$f":"IF(\nAND($Q61<AC$43,(AC$43-$Q61-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N61),\n0)","v":0},{"$f":"IF(\nAND($Q61<AD$43,(AD$43-$Q61-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N61),\n0)","v":0},{"$f":"IF(\nAND($Q61<AE$43,(AE$43-$Q61-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N61),\n0)","v":0},{"$f":"IF(\nAND($Q61<AF$43,(AF$43-$Q61-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N61),\n0)","v":0},{"$f":"IF(\nAND($Q61<AG$43,(AG$43-$Q61-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N61),\n0)","v":0},{"$f":"IF(\nAND($Q61<AH$43,(AH$43-$Q61-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N61),\n0)","v":0},{"$f":"IF(\nAND($Q61<AI$43,(AI$43-$Q61-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N61),\n0)","v":28.259151172871206},{"$f":"IF(\nAND($Q61<AJ$43,(AJ$43-$Q61-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N61),\n0)","v":28.259151172871206},{"$f":"IF(\nAND($Q61<AK$43,(AK$43-$Q61-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N61),\n0)","v":28.259151172871206},{"$f":"IF(\nAND($Q61<AL$43,(AL$43-$Q61-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N61),\n0)","v":28.259151172871206},{"$f":"IF(\nAND($Q61<AM$43,(AM$43-$Q61-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N61),\n0)","v":28.259151172871206},{"$f":"IF(\nAND($Q61<AN$43,(AN$43-$Q61-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N61),\n0)","v":28.259151172871206},{"$f":"IF(\nAND($Q61<AO$43,(AO$43-$Q61-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N61),\n0)","v":28.259151172871206},{"$f":"IF(\nAND($Q61<AP$43,(AP$43-$Q61-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N61),\n0)","v":28.259151172871206},{"$f":"IF(\nAND($Q61<AQ$43,(AQ$43-$Q61-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N61),\n0)","v":28.259151172871206},{"$f":"IF(\nAND($Q61<AR$43,(AR$43-$Q61-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N61),\n0)","v":28.259151172871206},{"$f":"IF(\nAND($Q61<AS$43,(AS$43-$Q61-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N61),\n0)","v":0},{"$f":"IF(\nAND($Q61<AT$43,(AT$43-$Q61-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N61),\n0)","v":0},{"$f":"IF(\nAND($Q61<AU$43,(AU$43-$Q61-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N61),\n0)","v":0},null,null,{"$f":"AX60*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AX$43,'Current Inputs'!$B$98:$B$116,0)))","v":10000},{"$f":"AY60*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AY$43,'Current Inputs'!$B$98:$B$116,0)))","v":4600},null,{"$f":"BA60*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(BA$43,'Current Inputs'!$B$98:$B$116,0)))","v":3500},{"$f":"INDEX('Gas Demand Model'!$E$150:$AH$152,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$150:$C$152,0),\nMATCH($BH61,'Gas Demand Model'!$E$145:$AH$145,0))","v":1190.0895049839598},{"$f":"INDEX('Gas Demand Model'!$E$150:$AH$152,\nMATCH(\"Electric\",'Gas Demand Model'!$C$150:$C$152,0),\nMATCH($BH61,'Gas Demand Model'!$E$145:$AH$145,0))","v":6953.310259556336},null,{"$f":"INDEX('Gas Demand Model'!$E$150:$AH$152,\nMATCH(\"Reference\",'Gas Demand Model'!$C$150:$C$152,0),\nMATCH($BH61,'Gas Demand Model'!$E$145:$AH$145,0))","v":1267.0032564084106},15.384223067907712,null,2038,16,{"$f":"IF(\nAND($BI61<BJ$43,(BJ$43-$BI61-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF61),\n0)","v":0},{"$f":"IF(\nAND($BI61<BK$43,(BK$43-$BI61-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF61),\n0)","v":0},{"$f":"IF(\nAND($BI61<BL$43,(BL$43-$BI61-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF61),\n0)","v":0},{"$f":"IF(\nAND($BI61<BM$43,(BM$43-$BI61-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF61),\n0)","v":0},{"$f":"IF(\nAND($BI61<BN$43,(BN$43-$BI61-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF61),\n0)","v":0},{"$f":"IF(\nAND($BI61<BO$43,(BO$43-$BI61-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF61),\n0)","v":0},{"$f":"IF(\nAND($BI61<BP$43,(BP$43-$BI61-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF61),\n0)","v":0},{"$f":"IF(\nAND($BI61<BQ$43,(BQ$43-$BI61-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF61),\n0)","v":0},{"$f":"IF(\nAND($BI61<BR$43,(BR$43-$BI61-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF61),\n0)","v":0},{"$f":"IF(\nAND($BI61<BS$43,(BS$43-$BI61-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF61),\n0)","v":0},{"$f":"IF(\nAND($BI61<BT$43,(BT$43-$BI61-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF61),\n0)","v":0},{"$f":"IF(\nAND($BI61<BU$43,(BU$43-$BI61-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF61),\n0)","v":0},{"$f":"IF(\nAND($BI61<BV$43,(BV$43-$BI61-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF61),\n0)","v":0},{"$f":"IF(\nAND($BI61<BW$43,(BW$43-$BI61-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF61),\n0)","v":0},{"$f":"IF(\nAND($BI61<BX$43,(BX$43-$BI61-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF61),\n0)","v":0},{"$f":"IF(\nAND($BI61<BY$43,(BY$43-$BI61-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF61),\n0)","v":0},{"$f":"IF(\nAND($BI61<BZ$43,(BZ$43-$BI61-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF61),\n0)","v":0},{"$f":"IF(\nAND($BI61<CA$43,(CA$43-$BI61-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF61),\n0)","v":2.1903672618094174},{"$f":"IF(\nAND($BI61<CB$43,(CB$43-$BI61-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF61),\n0)","v":2.1903672618094174},{"$f":"IF(\nAND($BI61<CC$43,(CC$43-$BI61-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF61),\n0)","v":2.1903672618094174},{"$f":"IF(\nAND($BI61<CD$43,(CD$43-$BI61-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF61),\n0)","v":2.1903672618094174},{"$f":"IF(\nAND($BI61<CE$43,(CE$43-$BI61-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF61),\n0)","v":2.1903672618094174},{"$f":"IF(\nAND($BI61<CF$43,(CF$43-$BI61-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF61),\n0)","v":2.1903672618094174},{"$f":"IF(\nAND($BI61<CG$43,(CG$43-$BI61-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF61),\n0)","v":2.1903672618094174},{"$f":"IF(\nAND($BI61<CH$43,(CH$43-$BI61-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF61),\n0)","v":2.1903672618094174},{"$f":"IF(\nAND($BI61<CI$43,(CI$43-$BI61-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF61),\n0)","v":2.1903672618094174},{"$f":"IF(\nAND($BI61<CJ$43,(CJ$43-$BI61-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF61),\n0)","v":2.1903672618094174},{"$f":"IF(\nAND($BI61<CK$43,(CK$43-$BI61-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF61),\n0)","v":0},{"$f":"IF(\nAND($BI61<CL$43,(CL$43-$BI61-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF61),\n0)","v":0},{"$f":"IF(\nAND($BI61<CM$43,(CM$43-$BI61-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF61),\n0)","v":0}]
[null,null,null,null,null,{"$f":"F61*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(F$43,'Current Inputs'!$B$98:$B$116,0))  + 'Current Inputs'!$C$94)","v":2142.3693713644102},{"$f":"G61*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(G$43,'Current Inputs'!$B$98:$B$116,0))  + 'Current Inputs'!$C$94)","v":3999.0894932135652},null,{"$f":"I61*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(I$43,'Current Inputs'!$B$98:$B$116,0))  + 'Current Inputs'!$C$94)","v":2142.3693713644102},{"$f":"INDEX('Gas Demand Model'!$E$133:$AH$135,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$133:$C$135,0),\nMATCH($P62,'Gas Demand Model'!$E$128:$AH$128,0))","v":17405.59824712692},{"$f":"INDEX('Gas Demand Model'!$E$133:$AH$135,\nMATCH(\"Electric\",'Gas Demand Model'!$C$133:$C$135,0),\nMATCH($P62,'Gas Demand Model'!$E$128:$AH$128,0))","v":114487.50624375787},null,{"$f":"INDEX('Gas Demand Model'!$E$133:$AH$135,\nMATCH(\"Reference\",'Gas Demand Model'!$C$133:$C$135,0),\nMATCH($P62,'Gas Demand Model'!$E$128:$AH$128,0))","v":15898.374904012622},212.57125654311596,null,2039,17,{"$f":"IF(\nAND($Q62<R$43,(R$43-$Q62-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N62),\n0)","v":0},{"$f":"IF(\nAND($Q62<S$43,(S$43-$Q62-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N62),\n0)","v":0},{"$f":"IF(\nAND($Q62<T$43,(T$43-$Q62-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N62),\n0)","v":0},{"$f":"IF(\nAND($Q62<U$43,(U$43-$Q62-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N62),\n0)","v":0},{"$f":"IF(\nAND($Q62<V$43,(V$43-$Q62-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N62),\n0)","v":0},{"$f":"IF(\nAND($Q62<W$43,(W$43-$Q62-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N62),\n0)","v":0},{"$f":"IF(\nAND($Q62<X$43,(X$43-$Q62-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N62),\n0)","v":0},{"$f":"IF(\nAND($Q62<Y$43,(Y$43-$Q62-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N62),\n0)","v":0},{"$f":"IF(\nAND($Q62<Z$43,(Z$43-$Q62-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N62),\n0)","v":0},{"$f":"IF(\nAND($Q62<AA$43,(AA$43-$Q62-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N62),\n0)","v":0},{"$f":"IF(\nAND($Q62<AB$43,(AB$43-$Q62-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N62),\n0)","v":0},{"$f":"IF(\nAND($Q62<AC$43,(AC$43-$Q62-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N62),\n0)","v":0},{"$f":"IF(\nAND($Q62<AD$43,(AD$43-$Q62-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N62),\n0)","v":0},{"$f":"IF(\nAND($Q62<AE$43,(AE$43-$Q62-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N62),\n0)","v":0},{"$f":"IF(\nAND($Q62<AF$43,(AF$43-$Q62-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N62),\n0)","v":0},{"$f":"IF(\nAND($Q62<AG$43,(AG$43-$Q62-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N62),\n0)","v":0},{"$f":"IF(\nAND($Q62<AH$43,(AH$43-$Q62-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N62),\n0)","v":0},{"$f":"IF(\nAND($Q62<AI$43,(AI$43-$Q62-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N62),\n0)","v":0},{"$f":"IF(\nAND($Q62<AJ$43,(AJ$43-$Q62-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N62),\n0)","v":30.26536465822684},{"$f":"IF(\nAND($Q62<AK$43,(AK$43-$Q62-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N62),\n0)","v":30.26536465822684},{"$f":"IF(\nAND($Q62<AL$43,(AL$43-$Q62-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N62),\n0)","v":30.26536465822684},{"$f":"IF(\nAND($Q62<AM$43,(AM$43-$Q62-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N62),\n0)","v":30.26536465822684},{"$f":"IF(\nAND($Q62<AN$43,(AN$43-$Q62-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N62),\n0)","v":30.26536465822684},{"$f":"IF(\nAND($Q62<AO$43,(AO$43-$Q62-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N62),\n0)","v":30.26536465822684},{"$f":"IF(\nAND($Q62<AP$43,(AP$43-$Q62-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N62),\n0)","v":30.26536465822684},{"$f":"IF(\nAND($Q62<AQ$43,(AQ$43-$Q62-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N62),\n0)","v":30.26536465822684},{"$f":"IF(\nAND($Q62<AR$43,(AR$43-$Q62-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N62),\n0)","v":30.26536465822684},{"$f":"IF(\nAND($Q62<AS$43,(AS$43-$Q62-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N62),\n0)","v":30.26536465822684},{"$f":"IF(\nAND($Q62<AT$43,(AT$43-$Q62-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N62),\n0)","v":0},{"$f":"IF(\nAND($Q62<AU$43,(AU$43-$Q62-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N62),\n0)","v":0},null,null,{"$f":"AX61*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AX$43,'Current Inputs'!$B$98:$B$116,0)))","v":10000},{"$f":"AY61*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AY$43,'Current Inputs'!$B$98:$B$116,0)))","v":4600},null,{"$f":"BA61*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(BA$43,'Current Inputs'!$B$98:$B$116,0)))","v":3500},{"$f":"INDEX('Gas Demand Model'!$E$150:$AH$152,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$150:$C$152,0),\nMATCH($BH62,'Gas Demand Model'!$E$145:$AH$145,0))","v":1134.0536993763542},{"$f":"INDEX('Gas Demand Model'!$E$150:$AH$152,\nMATCH(\"Electric\",'Gas Demand Model'!$C$150:$C$152,0),\nMATCH($BH62,'Gas Demand Model'!$E$145:$AH$145,0))","v":7269.1937748853315},null,{"$f":"INDEX('Gas Demand Model'!$E$150:$AH$152,\nMATCH(\"Reference\",'Gas Demand Model'!$C$150:$C$152,0),\nMATCH($BH62,'Gas Demand Model'!$E$145:$AH$145,0))","v":1035.8512599211454},15.367462198320176,null,2039,17,{"$f":"IF(\nAND($BI62<BJ$43,(BJ$43-$BI62-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF62),\n0)","v":0},{"$f":"IF(\nAND($BI62<BK$43,(BK$43-$BI62-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF62),\n0)","v":0},{"$f":"IF(\nAND($BI62<BL$43,(BL$43-$BI62-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF62),\n0)","v":0},{"$f":"IF(\nAND($BI62<BM$43,(BM$43-$BI62-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF62),\n0)","v":0},{"$f":"IF(\nAND($BI62<BN$43,(BN$43-$BI62-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF62),\n0)","v":0},{"$f":"IF(\nAND($BI62<BO$43,(BO$43-$BI62-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF62),\n0)","v":0},{"$f":"IF(\nAND($BI62<BP$43,(BP$43-$BI62-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF62),\n0)","v":0},{"$f":"IF(\nAND($BI62<BQ$43,(BQ$43-$BI62-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF62),\n0)","v":0},{"$f":"IF(\nAND($BI62<BR$43,(BR$43-$BI62-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF62),\n0)","v":0},{"$f":"IF(\nAND($BI62<BS$43,(BS$43-$BI62-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF62),\n0)","v":0},{"$f":"IF(\nAND($BI62<BT$43,(BT$43-$BI62-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF62),\n0)","v":0},{"$f":"IF(\nAND($BI62<BU$43,(BU$43-$BI62-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF62),\n0)","v":0},{"$f":"IF(\nAND($BI62<BV$43,(BV$43-$BI62-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF62),\n0)","v":0},{"$f":"IF(\nAND($BI62<BW$43,(BW$43-$BI62-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF62),\n0)","v":0},{"$f":"IF(\nAND($BI62<BX$43,(BX$43-$BI62-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF62),\n0)","v":0},{"$f":"IF(\nAND($BI62<BY$43,(BY$43-$BI62-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF62),\n0)","v":0},{"$f":"IF(\nAND($BI62<BZ$43,(BZ$43-$BI62-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF62),\n0)","v":0},{"$f":"IF(\nAND($BI62<CA$43,(CA$43-$BI62-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF62),\n0)","v":0},{"$f":"IF(\nAND($BI62<CB$43,(CB$43-$BI62-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF62),\n0)","v":2.1879808910540053},{"$f":"IF(\nAND($BI62<CC$43,(CC$43-$BI62-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF62),\n0)","v":2.1879808910540053},{"$f":"IF(\nAND($BI62<CD$43,(CD$43-$BI62-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF62),\n0)","v":2.1879808910540053},{"$f":"IF(\nAND($BI62<CE$43,(CE$43-$BI62-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF62),\n0)","v":2.1879808910540053},{"$f":"IF(\nAND($BI62<CF$43,(CF$43-$BI62-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF62),\n0)","v":2.1879808910540053},{"$f":"IF(\nAND($BI62<CG$43,(CG$43-$BI62-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF62),\n0)","v":2.1879808910540053},{"$f":"IF(\nAND($BI62<CH$43,(CH$43-$BI62-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF62),\n0)","v":2.1879808910540053},{"$f":"IF(\nAND($BI62<CI$43,(CI$43-$BI62-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF62),\n0)","v":2.1879808910540053},{"$f":"IF(\nAND($BI62<CJ$43,(CJ$43-$BI62-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF62),\n0)","v":2.1879808910540053},{"$f":"IF(\nAND($BI62<CK$43,(CK$43-$BI62-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF62),\n0)","v":2.1879808910540053},{"$f":"IF(\nAND($BI62<CL$43,(CL$43-$BI62-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF62),\n0)","v":0},{"$f":"IF(\nAND($BI62<CM$43,(CM$43-$BI62-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF62),\n0)","v":0}]
[null,null,null,null,null,{"$f":"F62*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(F$43,'Current Inputs'!$B$98:$B$116,0))  + 'Current Inputs'!$C$94)","v":2185.2167587916983},{"$f":"G62*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(G$43,'Current Inputs'!$B$98:$B$116,0))  + 'Current Inputs'!$C$94)","v":4079.0712830778366},null,{"$f":"I62*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(I$43,'Current Inputs'!$B$98:$B$116,0))  + 'Current Inputs'!$C$94)","v":2185.2167587916983},{"$f":"INDEX('Gas Demand Model'!$E$133:$AH$135,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$133:$C$135,0),\nMATCH($P63,'Gas Demand Model'!$E$128:$AH$128,0))","v":16269.767996818835},{"$f":"INDEX('Gas Demand Model'!$E$133:$AH$135,\nMATCH(\"Electric\",'Gas Demand Model'!$C$133:$C$135,0),\nMATCH($P63,'Gas Demand Model'!$E$128:$AH$128,0))","v":120514.40974507213},null,{"$f":"INDEX('Gas Demand Model'!$E$133:$AH$135,\nMATCH(\"Reference\",'Gas Demand Model'!$C$133:$C$135,0),\nMATCH($P63,'Gas Demand Model'!$E$128:$AH$128,0))","v":12758.709714830969},228.23676013737844,null,2040,18,{"$f":"IF(\nAND($Q63<R$43,(R$43-$Q63-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N63),\n0)","v":0},{"$f":"IF(\nAND($Q63<S$43,(S$43-$Q63-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N63),\n0)","v":0},{"$f":"IF(\nAND($Q63<T$43,(T$43-$Q63-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N63),\n0)","v":0},{"$f":"IF(\nAND($Q63<U$43,(U$43-$Q63-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N63),\n0)","v":0},{"$f":"IF(\nAND($Q63<V$43,(V$43-$Q63-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N63),\n0)","v":0},{"$f":"IF(\nAND($Q63<W$43,(W$43-$Q63-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N63),\n0)","v":0},{"$f":"IF(\nAND($Q63<X$43,(X$43-$Q63-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N63),\n0)","v":0},{"$f":"IF(\nAND($Q63<Y$43,(Y$43-$Q63-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N63),\n0)","v":0},{"$f":"IF(\nAND($Q63<Z$43,(Z$43-$Q63-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N63),\n0)","v":0},{"$f":"IF(\nAND($Q63<AA$43,(AA$43-$Q63-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N63),\n0)","v":0},{"$f":"IF(\nAND($Q63<AB$43,(AB$43-$Q63-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N63),\n0)","v":0},{"$f":"IF(\nAND($Q63<AC$43,(AC$43-$Q63-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N63),\n0)","v":0},{"$f":"IF(\nAND($Q63<AD$43,(AD$43-$Q63-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N63),\n0)","v":0},{"$f":"IF(\nAND($Q63<AE$43,(AE$43-$Q63-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N63),\n0)","v":0},{"$f":"IF(\nAND($Q63<AF$43,(AF$43-$Q63-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N63),\n0)","v":0},{"$f":"IF(\nAND($Q63<AG$43,(AG$43-$Q63-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N63),\n0)","v":0},{"$f":"IF(\nAND($Q63<AH$43,(AH$43-$Q63-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N63),\n0)","v":0},{"$f":"IF(\nAND($Q63<AI$43,(AI$43-$Q63-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N63),\n0)","v":0},{"$f":"IF(\nAND($Q63<AJ$43,(AJ$43-$Q63-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N63),\n0)","v":0},{"$f":"IF(\nAND($Q63<AK$43,(AK$43-$Q63-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N63),\n0)","v":32.495779938944487},{"$f":"IF(\nAND($Q63<AL$43,(AL$43-$Q63-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N63),\n0)","v":32.495779938944487},{"$f":"IF(\nAND($Q63<AM$43,(AM$43-$Q63-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N63),\n0)","v":32.495779938944487},{"$f":"IF(\nAND($Q63<AN$43,(AN$43-$Q63-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N63),\n0)","v":32.495779938944487},{"$f":"IF(\nAND($Q63<AO$43,(AO$43-$Q63-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N63),\n0)","v":32.495779938944487},{"$f":"IF(\nAND($Q63<AP$43,(AP$43-$Q63-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N63),\n0)","v":32.495779938944487},{"$f":"IF(\nAND($Q63<AQ$43,(AQ$43-$Q63-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N63),\n0)","v":32.495779938944487},{"$f":"IF(\nAND($Q63<AR$43,(AR$43-$Q63-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N63),\n0)","v":32.495779938944487},{"$f":"IF(\nAND($Q63<AS$43,(AS$43-$Q63-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N63),\n0)","v":32.495779938944487},{"$f":"IF(\nAND($Q63<AT$43,(AT$43-$Q63-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N63),\n0)","v":32.495779938944487},{"$f":"IF(\nAND($Q63<AU$43,(AU$43-$Q63-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N63),\n0)","v":0},null,null,{"$f":"AX62*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AX$43,'Current Inputs'!$B$98:$B$116,0)))","v":10000},{"$f":"AY62*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AY$43,'Current Inputs'!$B$98:$B$116,0)))","v":4600},null,{"$f":"BA62*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(BA$43,'Current Inputs'!$B$98:$B$116,0)))","v":3500},{"$f":"INDEX('Gas Demand Model'!$E$150:$AH$152,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$150:$C$152,0),\nMATCH($BH63,'Gas Demand Model'!$E$145:$AH$145,0))","v":1055.4937786519831},{"$f":"INDEX('Gas Demand Model'!$E$150:$AH$152,\nMATCH(\"Electric\",'Gas Demand Model'!$C$150:$C$152,0),\nMATCH($BH63,'Gas Demand Model'!$E$145:$AH$145,0))","v":7627.0356711159502},null,{"$f":"INDEX('Gas Demand Model'!$E$150:$AH$152,\nMATCH(\"Reference\",'Gas Demand Model'!$C$150:$C$152,0),\nMATCH($BH63,'Gas Demand Model'!$E$145:$AH$145,0))","v":827.71547389389968},15.250448799465438,null,2040,18,{"$f":"IF(\nAND($BI63<BJ$43,(BJ$43-$BI63-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF63),\n0)","v":0},{"$f":"IF(\nAND($BI63<BK$43,(BK$43-$BI63-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF63),\n0)","v":0},{"$f":"IF(\nAND($BI63<BL$43,(BL$43-$BI63-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF63),\n0)","v":0},{"$f":"IF(\nAND($BI63<BM$43,(BM$43-$BI63-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF63),\n0)","v":0},{"$f":"IF(\nAND($BI63<BN$43,(BN$43-$BI63-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF63),\n0)","v":0},{"$f":"IF(\nAND($BI63<BO$43,(BO$43-$BI63-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF63),\n0)","v":0},{"$f":"IF(\nAND($BI63<BP$43,(BP$43-$BI63-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF63),\n0)","v":0},{"$f":"IF(\nAND($BI63<BQ$43,(BQ$43-$BI63-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF63),\n0)","v":0},{"$f":"IF(\nAND($BI63<BR$43,(BR$43-$BI63-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF63),\n0)","v":0},{"$f":"IF(\nAND($BI63<BS$43,(BS$43-$BI63-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF63),\n0)","v":0},{"$f":"IF(\nAND($BI63<BT$43,(BT$43-$BI63-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF63),\n0)","v":0},{"$f":"IF(\nAND($BI63<BU$43,(BU$43-$BI63-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF63),\n0)","v":0},{"$f":"IF(\nAND($BI63<BV$43,(BV$43-$BI63-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF63),\n0)","v":0},{"$f":"IF(\nAND($BI63<BW$43,(BW$43-$BI63-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF63),\n0)","v":0},{"$f":"IF(\nAND($BI63<BX$43,(BX$43-$BI63-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF63),\n0)","v":0},{"$f":"IF(\nAND($BI63<BY$43,(BY$43-$BI63-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF63),\n0)","v":0},{"$f":"IF(\nAND($BI63<BZ$43,(BZ$43-$BI63-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF63),\n0)","v":0},{"$f":"IF(\nAND($BI63<CA$43,(CA$43-$BI63-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF63),\n0)","v":0},{"$f":"IF(\nAND($BI63<CB$43,(CB$43-$BI63-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF63),\n0)","v":0},{"$f":"IF(\nAND($BI63<CC$43,(CC$43-$BI63-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF63),\n0)","v":2.1713208155394268},{"$f":"IF(\nAND($BI63<CD$43,(CD$43-$BI63-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF63),\n0)","v":2.1713208155394268},{"$f":"IF(\nAND($BI63<CE$43,(CE$43-$BI63-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF63),\n0)","v":2.1713208155394268},{"$f":"IF(\nAND($BI63<CF$43,(CF$43-$BI63-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF63),\n0)","v":2.1713208155394268},{"$f":"IF(\nAND($BI63<CG$43,(CG$43-$BI63-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF63),\n0)","v":2.1713208155394268},{"$f":"IF(\nAND($BI63<CH$43,(CH$43-$BI63-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF63),\n0)","v":2.1713208155394268},{"$f":"IF(\nAND($BI63<CI$43,(CI$43-$BI63-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF63),\n0)","v":2.1713208155394268},{"$f":"IF(\nAND($BI63<CJ$43,(CJ$43-$BI63-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF63),\n0)","v":2.1713208155394268},{"$f":"IF(\nAND($BI63<CK$43,(CK$43-$BI63-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF63),\n0)","v":2.1713208155394268},{"$f":"IF(\nAND($BI63<CL$43,(CL$43-$BI63-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF63),\n0)","v":2.1713208155394268},{"$f":"IF(\nAND($BI63<CM$43,(CM$43-$BI63-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF63),\n0)","v":0}]
[null,null,null,null,null,{"$f":"F63*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(F$43,'Current Inputs'!$B$98:$B$116,0))  + 'Current Inputs'!$C$94)","v":2228.9210939675322},{"$f":"G63*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(G$43,'Current Inputs'!$B$98:$B$116,0))  + 'Current Inputs'!$C$94)","v":4160.6527087393933},null,{"$f":"I63*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(I$43,'Current Inputs'!$B$98:$B$116,0))  + 'Current Inputs'!$C$94)","v":2228.9210939675322},{"$f":"INDEX('Gas Demand Model'!$E$133:$AH$135,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$133:$C$135,0),\nMATCH($P64,'Gas Demand Model'!$E$128:$AH$128,0))","v":14757.623344112293},{"$f":"INDEX('Gas Demand Model'!$E$133:$AH$135,\nMATCH(\"Electric\",'Gas Demand Model'!$C$133:$C$135,0),\nMATCH($P64,'Gas Demand Model'!$E$128:$AH$128,0))","v":122560.35041476163},null,{"$f":"INDEX('Gas Demand Model'!$E$133:$AH$135,\nMATCH(\"Reference\",'Gas Demand Model'!$C$133:$C$135,0),\nMATCH($P64,'Gas Demand Model'!$E$128:$AH$128,0))","v":9906.2414551986531},236.75370361371262,null,2041,19,{"$f":"IF(\nAND($Q64<R$43,(R$43-$Q64-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N64),\n0)","v":0},{"$f":"IF(\nAND($Q64<S$43,(S$43-$Q64-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N64),\n0)","v":0},{"$f":"IF(\nAND($Q64<T$43,(T$43-$Q64-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N64),\n0)","v":0},{"$f":"IF(\nAND($Q64<U$43,(U$43-$Q64-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N64),\n0)","v":0},{"$f":"IF(\nAND($Q64<V$43,(V$43-$Q64-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N64),\n0)","v":0},{"$f":"IF(\nAND($Q64<W$43,(W$43-$Q64-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N64),\n0)","v":0},{"$f":"IF(\nAND($Q64<X$43,(X$43-$Q64-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N64),\n0)","v":0},{"$f":"IF(\nAND($Q64<Y$43,(Y$43-$Q64-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N64),\n0)","v":0},{"$f":"IF(\nAND($Q64<Z$43,(Z$43-$Q64-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N64),\n0)","v":0},{"$f":"IF(\nAND($Q64<AA$43,(AA$43-$Q64-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N64),\n0)","v":0},{"$f":"IF(\nAND($Q64<AB$43,(AB$43-$Q64-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N64),\n0)","v":0},{"$f":"IF(\nAND($Q64<AC$43,(AC$43-$Q64-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N64),\n0)","v":0},{"$f":"IF(\nAND($Q64<AD$43,(AD$43-$Q64-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N64),\n0)","v":0},{"$f":"IF(\nAND($Q64<AE$43,(AE$43-$Q64-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N64),\n0)","v":0},{"$f":"IF(\nAND($Q64<AF$43,(AF$43-$Q64-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N64),\n0)","v":0},{"$f":"IF(\nAND($Q64<AG$43,(AG$43-$Q64-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N64),\n0)","v":0},{"$f":"IF(\nAND($Q64<AH$43,(AH$43-$Q64-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N64),\n0)","v":0},{"$f":"IF(\nAND($Q64<AI$43,(AI$43-$Q64-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N64),\n0)","v":0},{"$f":"IF(\nAND($Q64<AJ$43,(AJ$43-$Q64-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N64),\n0)","v":0},{"$f":"IF(\nAND($Q64<AK$43,(AK$43-$Q64-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N64),\n0)","v":0},{"$f":"IF(\nAND($Q64<AL$43,(AL$43-$Q64-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N64),\n0)","v":33.708401081975069},{"$f":"IF(\nAND($Q64<AM$43,(AM$43-$Q64-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N64),\n0)","v":33.708401081975069},{"$f":"IF(\nAND($Q64<AN$43,(AN$43-$Q64-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N64),\n0)","v":33.708401081975069},{"$f":"IF(\nAND($Q64<AO$43,(AO$43-$Q64-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N64),\n0)","v":33.708401081975069},{"$f":"IF(\nAND($Q64<AP$43,(AP$43-$Q64-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N64),\n0)","v":33.708401081975069},{"$f":"IF(\nAND($Q64<AQ$43,(AQ$43-$Q64-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N64),\n0)","v":33.708401081975069},{"$f":"IF(\nAND($Q64<AR$43,(AR$43-$Q64-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N64),\n0)","v":33.708401081975069},{"$f":"IF(\nAND($Q64<AS$43,(AS$43-$Q64-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N64),\n0)","v":33.708401081975069},{"$f":"IF(\nAND($Q64<AT$43,(AT$43-$Q64-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N64),\n0)","v":33.708401081975069},{"$f":"IF(\nAND($Q64<AU$43,(AU$43-$Q64-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N64),\n0)","v":33.708401081975069},null,null,{"$f":"AX63*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AX$43,'Current Inputs'!$B$98:$B$116,0)))","v":10000},{"$f":"AY63*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AY$43,'Current Inputs'!$B$98:$B$116,0)))","v":4600},null,{"$f":"BA63*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(BA$43,'Current Inputs'!$B$98:$B$116,0)))","v":3500},{"$f":"INDEX('Gas Demand Model'!$E$150:$AH$152,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$150:$C$152,0),\nMATCH($BH64,'Gas Demand Model'!$E$145:$AH$145,0))","v":953.53688838375501},{"$f":"INDEX('Gas Demand Model'!$E$150:$AH$152,\nMATCH(\"Electric\",'Gas Demand Model'!$C$150:$C$152,0),\nMATCH($BH64,'Gas Demand Model'!$E$145:$AH$145,0))","v":7720.5161154048619},null,{"$f":"INDEX('Gas Demand Model'!$E$150:$AH$152,\nMATCH(\"Reference\",'Gas Demand Model'!$C$150:$C$152,0),\nMATCH($BH64,'Gas Demand Model'!$E$145:$AH$145,0))","v":640.07370512927832},14.690557501439756,null,2041,19,{"$f":"IF(\nAND($BI64<BJ$43,(BJ$43-$BI64-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF64),\n0)","v":0},{"$f":"IF(\nAND($BI64<BK$43,(BK$43-$BI64-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF64),\n0)","v":0},{"$f":"IF(\nAND($BI64<BL$43,(BL$43-$BI64-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF64),\n0)","v":0},{"$f":"IF(\nAND($BI64<BM$43,(BM$43-$BI64-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF64),\n0)","v":0},{"$f":"IF(\nAND($BI64<BN$43,(BN$43-$BI64-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF64),\n0)","v":0},{"$f":"IF(\nAND($BI64<BO$43,(BO$43-$BI64-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF64),\n0)","v":0},{"$f":"IF(\nAND($BI64<BP$43,(BP$43-$BI64-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF64),\n0)","v":0},{"$f":"IF(\nAND($BI64<BQ$43,(BQ$43-$BI64-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF64),\n0)","v":0},{"$f":"IF(\nAND($BI64<BR$43,(BR$43-$BI64-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF64),\n0)","v":0},{"$f":"IF(\nAND($BI64<BS$43,(BS$43-$BI64-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF64),\n0)","v":0},{"$f":"IF(\nAND($BI64<BT$43,(BT$43-$BI64-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF64),\n0)","v":0},{"$f":"IF(\nAND($BI64<BU$43,(BU$43-$BI64-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF64),\n0)","v":0},{"$f":"IF(\nAND($BI64<BV$43,(BV$43-$BI64-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF64),\n0)","v":0},{"$f":"IF(\nAND($BI64<BW$43,(BW$43-$BI64-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF64),\n0)","v":0},{"$f":"IF(\nAND($BI64<BX$43,(BX$43-$BI64-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF64),\n0)","v":0},{"$f":"IF(\nAND($BI64<BY$43,(BY$43-$BI64-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF64),\n0)","v":0},{"$f":"IF(\nAND($BI64<BZ$43,(BZ$43-$BI64-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF64),\n0)","v":0},{"$f":"IF(\nAND($BI64<CA$43,(CA$43-$BI64-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF64),\n0)","v":0},{"$f":"IF(\nAND($BI64<CB$43,(CB$43-$BI64-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF64),\n0)","v":0},{"$f":"IF(\nAND($BI64<CC$43,(CC$43-$BI64-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF64),\n0)","v":0},{"$f":"IF(\nAND($BI64<CD$43,(CD$43-$BI64-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF64),\n0)","v":2.0916048907277469},{"$f":"IF(\nAND($BI64<CE$43,(CE$43-$BI64-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF64),\n0)","v":2.0916048907277469},{"$f":"IF(\nAND($BI64<CF$43,(CF$43-$BI64-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF64),\n0)","v":2.0916048907277469},{"$f":"IF(\nAND($BI64<CG$43,(CG$43-$BI64-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF64),\n0)","v":2.0916048907277469},{"$f":"IF(\nAND($BI64<CH$43,(CH$43-$BI64-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF64),\n0)","v":2.0916048907277469},{"$f":"IF(\nAND($BI64<CI$43,(CI$43-$BI64-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF64),\n0)","v":2.0916048907277469},{"$f":"IF(\nAND($BI64<CJ$43,(CJ$43-$BI64-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF64),\n0)","v":2.0916048907277469},{"$f":"IF(\nAND($BI64<CK$43,(CK$43-$BI64-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF64),\n0)","v":2.0916048907277469},{"$f":"IF(\nAND($BI64<CL$43,(CL$43-$BI64-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF64),\n0)","v":2.0916048907277469},{"$f":"IF(\nAND($BI64<CM$43,(CM$43-$BI64-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF64),\n0)","v":2.0916048907277469}]
[null,null,null,null,null,{"$f":"F64*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(F$43,'Current Inputs'!$B$98:$B$116,0))  + 'Current Inputs'!$C$94)","v":2273.4995158468828},{"$f":"G64*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(G$43,'Current Inputs'!$B$98:$B$116,0))  + 'Current Inputs'!$C$94)","v":4243.8657629141817},null,{"$f":"I64*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(I$43,'Current Inputs'!$B$98:$B$116,0))  + 'Current Inputs'!$C$94)","v":2273.4995158468828},{"$f":"INDEX('Gas Demand Model'!$E$133:$AH$135,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$133:$C$135,0),\nMATCH($P65,'Gas Demand Model'!$E$128:$AH$128,0))","v":13087.446398173195},{"$f":"INDEX('Gas Demand Model'!$E$133:$AH$135,\nMATCH(\"Electric\",'Gas Demand Model'!$C$133:$C$135,0),\nMATCH($P65,'Gas Demand Model'!$E$128:$AH$128,0))","v":124519.54972034317},null,{"$f":"INDEX('Gas Demand Model'!$E$133:$AH$135,\nMATCH(\"Reference\",'Gas Demand Model'!$C$133:$C$135,0),\nMATCH($P65,'Gas Demand Model'!$E$128:$AH$128,0))","v":7528.5427130638218},245.34911786898255,null,2042,20,{"$f":"IF(\nAND($Q65<R$43,(R$43-$Q65-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N65),\n0)","v":0},{"$f":"IF(\nAND($Q65<S$43,(S$43-$Q65-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N65),\n0)","v":0},{"$f":"IF(\nAND($Q65<T$43,(T$43-$Q65-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N65),\n0)","v":0},{"$f":"IF(\nAND($Q65<U$43,(U$43-$Q65-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N65),\n0)","v":0},{"$f":"IF(\nAND($Q65<V$43,(V$43-$Q65-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N65),\n0)","v":0},{"$f":"IF(\nAND($Q65<W$43,(W$43-$Q65-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N65),\n0)","v":0},{"$f":"IF(\nAND($Q65<X$43,(X$43-$Q65-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N65),\n0)","v":0},{"$f":"IF(\nAND($Q65<Y$43,(Y$43-$Q65-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N65),\n0)","v":0},{"$f":"IF(\nAND($Q65<Z$43,(Z$43-$Q65-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N65),\n0)","v":0},{"$f":"IF(\nAND($Q65<AA$43,(AA$43-$Q65-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N65),\n0)","v":0},{"$f":"IF(\nAND($Q65<AB$43,(AB$43-$Q65-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N65),\n0)","v":0},{"$f":"IF(\nAND($Q65<AC$43,(AC$43-$Q65-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N65),\n0)","v":0},{"$f":"IF(\nAND($Q65<AD$43,(AD$43-$Q65-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N65),\n0)","v":0},{"$f":"IF(\nAND($Q65<AE$43,(AE$43-$Q65-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N65),\n0)","v":0},{"$f":"IF(\nAND($Q65<AF$43,(AF$43-$Q65-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N65),\n0)","v":0},{"$f":"IF(\nAND($Q65<AG$43,(AG$43-$Q65-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N65),\n0)","v":0},{"$f":"IF(\nAND($Q65<AH$43,(AH$43-$Q65-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N65),\n0)","v":0},{"$f":"IF(\nAND($Q65<AI$43,(AI$43-$Q65-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N65),\n0)","v":0},{"$f":"IF(\nAND($Q65<AJ$43,(AJ$43-$Q65-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N65),\n0)","v":0},{"$f":"IF(\nAND($Q65<AK$43,(AK$43-$Q65-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N65),\n0)","v":0},{"$f":"IF(\nAND($Q65<AL$43,(AL$43-$Q65-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N65),\n0)","v":0},{"$f":"IF(\nAND($Q65<AM$43,(AM$43-$Q65-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N65),\n0)","v":34.93219469854759},{"$f":"IF(\nAND($Q65<AN$43,(AN$43-$Q65-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N65),\n0)","v":34.93219469854759},{"$f":"IF(\nAND($Q65<AO$43,(AO$43-$Q65-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N65),\n0)","v":34.93219469854759},{"$f":"IF(\nAND($Q65<AP$43,(AP$43-$Q65-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N65),\n0)","v":34.93219469854759},{"$f":"IF(\nAND($Q65<AQ$43,(AQ$43-$Q65-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N65),\n0)","v":34.93219469854759},{"$f":"IF(\nAND($Q65<AR$43,(AR$43-$Q65-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N65),\n0)","v":34.93219469854759},{"$f":"IF(\nAND($Q65<AS$43,(AS$43-$Q65-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N65),\n0)","v":34.93219469854759},{"$f":"IF(\nAND($Q65<AT$43,(AT$43-$Q65-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N65),\n0)","v":34.93219469854759},{"$f":"IF(\nAND($Q65<AU$43,(AU$43-$Q65-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N65),\n0)","v":34.93219469854759},null,null,{"$f":"AX64*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AX$43,'Current Inputs'!$B$98:$B$116,0)))","v":10000},{"$f":"AY64*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AY$43,'Current Inputs'!$B$98:$B$116,0)))","v":4600},null,{"$f":"BA64*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(BA$43,'Current Inputs'!$B$98:$B$116,0)))","v":3500},{"$f":"INDEX('Gas Demand Model'!$E$150:$AH$152,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$150:$C$152,0),\nMATCH($BH65,'Gas Demand Model'!$E$145:$AH$145,0))","v":842.29611350684434},{"$f":"INDEX('Gas Demand Model'!$E$150:$AH$152,\nMATCH(\"Electric\",'Gas Demand Model'!$C$150:$C$152,0),\nMATCH($BH65,'Gas Demand Model'!$E$145:$AH$145,0))","v":7801.5398615544755},null,{"$f":"INDEX('Gas Demand Model'!$E$150:$AH$152,\nMATCH(\"Reference\",'Gas Demand Model'!$C$150:$C$152,0),\nMATCH($BH65,'Gas Demand Model'!$E$145:$AH$145,0))","v":484.53014244773317},14.056618585504413,null,2042,20,{"$f":"IF(\nAND($BI65<BJ$43,(BJ$43-$BI65-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF65),\n0)","v":0},{"$f":"IF(\nAND($BI65<BK$43,(BK$43-$BI65-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF65),\n0)","v":0},{"$f":"IF(\nAND($BI65<BL$43,(BL$43-$BI65-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF65),\n0)","v":0},{"$f":"IF(\nAND($BI65<BM$43,(BM$43-$BI65-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF65),\n0)","v":0},{"$f":"IF(\nAND($BI65<BN$43,(BN$43-$BI65-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF65),\n0)","v":0},{"$f":"IF(\nAND($BI65<BO$43,(BO$43-$BI65-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF65),\n0)","v":0},{"$f":"IF(\nAND($BI65<BP$43,(BP$43-$BI65-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF65),\n0)","v":0},{"$f":"IF(\nAND($BI65<BQ$43,(BQ$43-$BI65-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF65),\n0)","v":0},{"$f":"IF(\nAND($BI65<BR$43,(BR$43-$BI65-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF65),\n0)","v":0},{"$f":"IF(\nAND($BI65<BS$43,(BS$43-$BI65-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF65),\n0)","v":0},{"$f":"IF(\nAND($BI65<BT$43,(BT$43-$BI65-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF65),\n0)","v":0},{"$f":"IF(\nAND($BI65<BU$43,(BU$43-$BI65-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF65),\n0)","v":0},{"$f":"IF(\nAND($BI65<BV$43,(BV$43-$BI65-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF65),\n0)","v":0},{"$f":"IF(\nAND($BI65<BW$43,(BW$43-$BI65-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF65),\n0)","v":0},{"$f":"IF(\nAND($BI65<BX$43,(BX$43-$BI65-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF65),\n0)","v":0},{"$f":"IF(\nAND($BI65<BY$43,(BY$43-$BI65-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF65),\n0)","v":0},{"$f":"IF(\nAND($BI65<BZ$43,(BZ$43-$BI65-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF65),\n0)","v":0},{"$f":"IF(\nAND($BI65<CA$43,(CA$43-$BI65-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF65),\n0)","v":0},{"$f":"IF(\nAND($BI65<CB$43,(CB$43-$BI65-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF65),\n0)","v":0},{"$f":"IF(\nAND($BI65<CC$43,(CC$43-$BI65-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF65),\n0)","v":0},{"$f":"IF(\nAND($BI65<CD$43,(CD$43-$BI65-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF65),\n0)","v":0},{"$f":"IF(\nAND($BI65<CE$43,(CE$43-$BI65-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF65),\n0)","v":2.0013462509951805},{"$f":"IF(\nAND($BI65<CF$43,(CF$43-$BI65-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF65),\n0)","v":2.0013462509951805},{"$f":"IF(\nAND($BI65<CG$43,(CG$43-$BI65-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF65),\n0)","v":2.0013462509951805},{"$f":"IF(\nAND($BI65<CH$43,(CH$43-$BI65-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF65),\n0)","v":2.0013462509951805},{"$f":"IF(\nAND($BI65<CI$43,(CI$43-$BI65-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF65),\n0)","v":2.0013462509951805},{"$f":"IF(\nAND($BI65<CJ$43,(CJ$43-$BI65-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF65),\n0)","v":2.0013462509951805},{"$f":"IF(\nAND($BI65<CK$43,(CK$43-$BI65-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF65),\n0)","v":2.0013462509951805},{"$f":"IF(\nAND($BI65<CL$43,(CL$43-$BI65-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF65),\n0)","v":2.0013462509951805},{"$f":"IF(\nAND($BI65<CM$43,(CM$43-$BI65-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF65),\n0)","v":2.0013462509951805}]
[null,null,null,null,null,{"$f":"F65*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(F$43,'Current Inputs'!$B$98:$B$116,0))  + 'Current Inputs'!$C$94)","v":2318.9695061638204},{"$f":"G65*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(G$43,'Current Inputs'!$B$98:$B$116,0))  + 'Current Inputs'!$C$94)","v":4328.7430781724652},null,{"$f":"I65*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(I$43,'Current Inputs'!$B$98:$B$116,0))  + 'Current Inputs'!$C$94)","v":2318.9695061638204},{"$f":"INDEX('Gas Demand Model'!$E$133:$AH$135,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$133:$C$135,0),\nMATCH($P66,'Gas Demand Model'!$E$128:$AH$128,0))","v":11310.410074764151},{"$f":"INDEX('Gas Demand Model'!$E$133:$AH$135,\nMATCH(\"Electric\",'Gas Demand Model'!$C$133:$C$135,0),\nMATCH($P66,'Gas Demand Model'!$E$128:$AH$128,0))","v":125765.700514239},null,{"$f":"INDEX('Gas Demand Model'!$E$133:$AH$135,\nMATCH(\"Reference\",'Gas Demand Model'!$C$133:$C$135,0),\nMATCH($P66,'Gas Demand Model'!$E$128:$AH$128,0))","v":5567.8578924486155},252.76058115867158,null,2043,21,{"$f":"IF(\nAND($Q66<R$43,(R$43-$Q66-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N66),\n0)","v":0},{"$f":"IF(\nAND($Q66<S$43,(S$43-$Q66-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N66),\n0)","v":0},{"$f":"IF(\nAND($Q66<T$43,(T$43-$Q66-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N66),\n0)","v":0},{"$f":"IF(\nAND($Q66<U$43,(U$43-$Q66-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N66),\n0)","v":0},{"$f":"IF(\nAND($Q66<V$43,(V$43-$Q66-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N66),\n0)","v":0},{"$f":"IF(\nAND($Q66<W$43,(W$43-$Q66-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N66),\n0)","v":0},{"$f":"IF(\nAND($Q66<X$43,(X$43-$Q66-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N66),\n0)","v":0},{"$f":"IF(\nAND($Q66<Y$43,(Y$43-$Q66-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N66),\n0)","v":0},{"$f":"IF(\nAND($Q66<Z$43,(Z$43-$Q66-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N66),\n0)","v":0},{"$f":"IF(\nAND($Q66<AA$43,(AA$43-$Q66-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N66),\n0)","v":0},{"$f":"IF(\nAND($Q66<AB$43,(AB$43-$Q66-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N66),\n0)","v":0},{"$f":"IF(\nAND($Q66<AC$43,(AC$43-$Q66-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N66),\n0)","v":0},{"$f":"IF(\nAND($Q66<AD$43,(AD$43-$Q66-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N66),\n0)","v":0},{"$f":"IF(\nAND($Q66<AE$43,(AE$43-$Q66-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N66),\n0)","v":0},{"$f":"IF(\nAND($Q66<AF$43,(AF$43-$Q66-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N66),\n0)","v":0},{"$f":"IF(\nAND($Q66<AG$43,(AG$43-$Q66-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N66),\n0)","v":0},{"$f":"IF(\nAND($Q66<AH$43,(AH$43-$Q66-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N66),\n0)","v":0},{"$f":"IF(\nAND($Q66<AI$43,(AI$43-$Q66-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N66),\n0)","v":0},{"$f":"IF(\nAND($Q66<AJ$43,(AJ$43-$Q66-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N66),\n0)","v":0},{"$f":"IF(\nAND($Q66<AK$43,(AK$43-$Q66-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N66),\n0)","v":0},{"$f":"IF(\nAND($Q66<AL$43,(AL$43-$Q66-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N66),\n0)","v":0},{"$f":"IF(\nAND($Q66<AM$43,(AM$43-$Q66-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N66),\n0)","v":0},{"$f":"IF(\nAND($Q66<AN$43,(AN$43-$Q66-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N66),\n0)","v":35.987420333289059},{"$f":"IF(\nAND($Q66<AO$43,(AO$43-$Q66-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N66),\n0)","v":35.987420333289059},{"$f":"IF(\nAND($Q66<AP$43,(AP$43-$Q66-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N66),\n0)","v":35.987420333289059},{"$f":"IF(\nAND($Q66<AQ$43,(AQ$43-$Q66-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N66),\n0)","v":35.987420333289059},{"$f":"IF(\nAND($Q66<AR$43,(AR$43-$Q66-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N66),\n0)","v":35.987420333289059},{"$f":"IF(\nAND($Q66<AS$43,(AS$43-$Q66-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N66),\n0)","v":35.987420333289059},{"$f":"IF(\nAND($Q66<AT$43,(AT$43-$Q66-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N66),\n0)","v":35.987420333289059},{"$f":"IF(\nAND($Q66<AU$43,(AU$43-$Q66-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N66),\n0)","v":35.987420333289059},null,null,{"$f":"AX65*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AX$43,'Current Inputs'!$B$98:$B$116,0)))","v":10000},{"$f":"AY65*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AY$43,'Current Inputs'!$B$98:$B$116,0)))","v":4600},null,{"$f":"BA65*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(BA$43,'Current Inputs'!$B$98:$B$116,0)))","v":3500},{"$f":"INDEX('Gas Demand Model'!$E$150:$AH$152,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$150:$C$152,0),\nMATCH($BH66,'Gas Demand Model'!$E$145:$AH$145,0))","v":725.0246291863599},{"$f":"INDEX('Gas Demand Model'!$E$150:$AH$152,\nMATCH(\"Electric\",'Gas Demand Model'!$C$150:$C$152,0),\nMATCH($BH66,'Gas Demand Model'!$E$145:$AH$145,0))","v":7853.5386197359276},null,{"$f":"INDEX('Gas Demand Model'!$E$150:$AH$152,\nMATCH(\"Reference\",'Gas Demand Model'!$C$150:$C$152,0),\nMATCH($BH66,'Gas Demand Model'!$E$145:$AH$145,0))","v":356.91315143753371},13.351552571420864,null,2043,21,{"$f":"IF(\nAND($BI66<BJ$43,(BJ$43-$BI66-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF66),\n0)","v":0},{"$f":"IF(\nAND($BI66<BK$43,(BK$43-$BI66-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF66),\n0)","v":0},{"$f":"IF(\nAND($BI66<BL$43,(BL$43-$BI66-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF66),\n0)","v":0},{"$f":"IF(\nAND($BI66<BM$43,(BM$43-$BI66-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF66),\n0)","v":0},{"$f":"IF(\nAND($BI66<BN$43,(BN$43-$BI66-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF66),\n0)","v":0},{"$f":"IF(\nAND($BI66<BO$43,(BO$43-$BI66-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF66),\n0)","v":0},{"$f":"IF(\nAND($BI66<BP$43,(BP$43-$BI66-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF66),\n0)","v":0},{"$f":"IF(\nAND($BI66<BQ$43,(BQ$43-$BI66-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF66),\n0)","v":0},{"$f":"IF(\nAND($BI66<BR$43,(BR$43-$BI66-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF66),\n0)","v":0},{"$f":"IF(\nAND($BI66<BS$43,(BS$43-$BI66-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF66),\n0)","v":0},{"$f":"IF(\nAND($BI66<BT$43,(BT$43-$BI66-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF66),\n0)","v":0},{"$f":"IF(\nAND($BI66<BU$43,(BU$43-$BI66-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF66),\n0)","v":0},{"$f":"IF(\nAND($BI66<BV$43,(BV$43-$BI66-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF66),\n0)","v":0},{"$f":"IF(\nAND($BI66<BW$43,(BW$43-$BI66-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF66),\n0)","v":0},{"$f":"IF(\nAND($BI66<BX$43,(BX$43-$BI66-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF66),\n0)","v":0},{"$f":"IF(\nAND($BI66<BY$43,(BY$43-$BI66-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF66),\n0)","v":0},{"$f":"IF(\nAND($BI66<BZ$43,(BZ$43-$BI66-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF66),\n0)","v":0},{"$f":"IF(\nAND($BI66<CA$43,(CA$43-$BI66-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF66),\n0)","v":0},{"$f":"IF(\nAND($BI66<CB$43,(CB$43-$BI66-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF66),\n0)","v":0},{"$f":"IF(\nAND($BI66<CC$43,(CC$43-$BI66-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF66),\n0)","v":0},{"$f":"IF(\nAND($BI66<CD$43,(CD$43-$BI66-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF66),\n0)","v":0},{"$f":"IF(\nAND($BI66<CE$43,(CE$43-$BI66-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF66),\n0)","v":0},{"$f":"IF(\nAND($BI66<CF$43,(CF$43-$BI66-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF66),\n0)","v":1.9009607126520276},{"$f":"IF(\nAND($BI66<CG$43,(CG$43-$BI66-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF66),\n0)","v":1.9009607126520276},{"$f":"IF(\nAND($BI66<CH$43,(CH$43-$BI66-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF66),\n0)","v":1.9009607126520276},{"$f":"IF(\nAND($BI66<CI$43,(CI$43-$BI66-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF66),\n0)","v":1.9009607126520276},{"$f":"IF(\nAND($BI66<CJ$43,(CJ$43-$BI66-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF66),\n0)","v":1.9009607126520276},{"$f":"IF(\nAND($BI66<CK$43,(CK$43-$BI66-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF66),\n0)","v":1.9009607126520276},{"$f":"IF(\nAND($BI66<CL$43,(CL$43-$BI66-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF66),\n0)","v":1.9009607126520276},{"$f":"IF(\nAND($BI66<CM$43,(CM$43-$BI66-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF66),\n0)","v":1.9009607126520276}]
[null,null,null,null,null,{"$f":"F66*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(F$43,'Current Inputs'!$B$98:$B$116,0))  + 'Current Inputs'!$C$94)","v":2365.348896287097},{"$f":"G66*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(G$43,'Current Inputs'!$B$98:$B$116,0))  + 'Current Inputs'!$C$94)","v":4415.3179397359145},null,{"$f":"I66*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(I$43,'Current Inputs'!$B$98:$B$116,0))  + 'Current Inputs'!$C$94)","v":2365.348896287097},{"$f":"INDEX('Gas Demand Model'!$E$133:$AH$135,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$133:$C$135,0),\nMATCH($P67,'Gas Demand Model'!$E$128:$AH$128,0))","v":9479.4796402059565},{"$f":"INDEX('Gas Demand Model'!$E$133:$AH$135,\nMATCH(\"Electric\",'Gas Demand Model'!$C$133:$C$135,0),\nMATCH($P67,'Gas Demand Model'!$E$128:$AH$128,0))","v":126497.78513627133},null,{"$f":"INDEX('Gas Demand Model'!$E$133:$AH$135,\nMATCH(\"Reference\",'Gas Demand Model'!$C$133:$C$135,0),\nMATCH($P67,'Gas Demand Model'!$E$128:$AH$128,0))","v":3980.6246366575597},259.31654359419622,null,2044,22,{"$f":"IF(\nAND($Q67<R$43,(R$43-$Q67-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N67),\n0)","v":0},{"$f":"IF(\nAND($Q67<S$43,(S$43-$Q67-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N67),\n0)","v":0},{"$f":"IF(\nAND($Q67<T$43,(T$43-$Q67-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N67),\n0)","v":0},{"$f":"IF(\nAND($Q67<U$43,(U$43-$Q67-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N67),\n0)","v":0},{"$f":"IF(\nAND($Q67<V$43,(V$43-$Q67-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N67),\n0)","v":0},{"$f":"IF(\nAND($Q67<W$43,(W$43-$Q67-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N67),\n0)","v":0},{"$f":"IF(\nAND($Q67<X$43,(X$43-$Q67-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N67),\n0)","v":0},{"$f":"IF(\nAND($Q67<Y$43,(Y$43-$Q67-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N67),\n0)","v":0},{"$f":"IF(\nAND($Q67<Z$43,(Z$43-$Q67-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N67),\n0)","v":0},{"$f":"IF(\nAND($Q67<AA$43,(AA$43-$Q67-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N67),\n0)","v":0},{"$f":"IF(\nAND($Q67<AB$43,(AB$43-$Q67-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N67),\n0)","v":0},{"$f":"IF(\nAND($Q67<AC$43,(AC$43-$Q67-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N67),\n0)","v":0},{"$f":"IF(\nAND($Q67<AD$43,(AD$43-$Q67-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N67),\n0)","v":0},{"$f":"IF(\nAND($Q67<AE$43,(AE$43-$Q67-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N67),\n0)","v":0},{"$f":"IF(\nAND($Q67<AF$43,(AF$43-$Q67-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N67),\n0)","v":0},{"$f":"IF(\nAND($Q67<AG$43,(AG$43-$Q67-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N67),\n0)","v":0},{"$f":"IF(\nAND($Q67<AH$43,(AH$43-$Q67-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N67),\n0)","v":0},{"$f":"IF(\nAND($Q67<AI$43,(AI$43-$Q67-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N67),\n0)","v":0},{"$f":"IF(\nAND($Q67<AJ$43,(AJ$43-$Q67-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N67),\n0)","v":0},{"$f":"IF(\nAND($Q67<AK$43,(AK$43-$Q67-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N67),\n0)","v":0},{"$f":"IF(\nAND($Q67<AL$43,(AL$43-$Q67-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N67),\n0)","v":0},{"$f":"IF(\nAND($Q67<AM$43,(AM$43-$Q67-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N67),\n0)","v":0},{"$f":"IF(\nAND($Q67<AN$43,(AN$43-$Q67-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N67),\n0)","v":0},{"$f":"IF(\nAND($Q67<AO$43,(AO$43-$Q67-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N67),\n0)","v":36.920841892833472},{"$f":"IF(\nAND($Q67<AP$43,(AP$43-$Q67-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N67),\n0)","v":36.920841892833472},{"$f":"IF(\nAND($Q67<AQ$43,(AQ$43-$Q67-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N67),\n0)","v":36.920841892833472},{"$f":"IF(\nAND($Q67<AR$43,(AR$43-$Q67-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N67),\n0)","v":36.920841892833472},{"$f":"IF(\nAND($Q67<AS$43,(AS$43-$Q67-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N67),\n0)","v":36.920841892833472},{"$f":"IF(\nAND($Q67<AT$43,(AT$43-$Q67-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N67),\n0)","v":36.920841892833472},{"$f":"IF(\nAND($Q67<AU$43,(AU$43-$Q67-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N67),\n0)","v":36.920841892833472},null,null,{"$f":"AX66*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AX$43,'Current Inputs'!$B$98:$B$116,0)))","v":10000},{"$f":"AY66*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AY$43,'Current Inputs'!$B$98:$B$116,0)))","v":4600},null,{"$f":"BA66*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(BA$43,'Current Inputs'!$B$98:$B$116,0)))","v":3500},{"$f":"INDEX('Gas Demand Model'!$E$150:$AH$152,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$150:$C$152,0),\nMATCH($BH67,'Gas Demand Model'!$E$145:$AH$145,0))","v":605.38904398240606},{"$f":"INDEX('Gas Demand Model'!$E$150:$AH$152,\nMATCH(\"Electric\",'Gas Demand Model'!$C$150:$C$152,0),\nMATCH($BH67,'Gas Demand Model'!$E$145:$AH$145,0))","v":7864.5472785220536},null,{"$f":"INDEX('Gas Demand Model'!$E$150:$AH$152,\nMATCH(\"Reference\",'Gas Demand Model'!$C$150:$C$152,0),\nMATCH($BH67,'Gas Demand Model'!$E$145:$AH$145,0))","v":254.21506609054487},12.586030792259905,null,2044,22,{"$f":"IF(\nAND($BI67<BJ$43,(BJ$43-$BI67-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF67),\n0)","v":0},{"$f":"IF(\nAND($BI67<BK$43,(BK$43-$BI67-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF67),\n0)","v":0},{"$f":"IF(\nAND($BI67<BL$43,(BL$43-$BI67-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF67),\n0)","v":0},{"$f":"IF(\nAND($BI67<BM$43,(BM$43-$BI67-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF67),\n0)","v":0},{"$f":"IF(\nAND($BI67<BN$43,(BN$43-$BI67-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF67),\n0)","v":0},{"$f":"IF(\nAND($BI67<BO$43,(BO$43-$BI67-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF67),\n0)","v":0},{"$f":"IF(\nAND($BI67<BP$43,(BP$43-$BI67-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF67),\n0)","v":0},{"$f":"IF(\nAND($BI67<BQ$43,(BQ$43-$BI67-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF67),\n0)","v":0},{"$f":"IF(\nAND($BI67<BR$43,(BR$43-$BI67-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF67),\n0)","v":0},{"$f":"IF(\nAND($BI67<BS$43,(BS$43-$BI67-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF67),\n0)","v":0},{"$f":"IF(\nAND($BI67<BT$43,(BT$43-$BI67-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF67),\n0)","v":0},{"$f":"IF(\nAND($BI67<BU$43,(BU$43-$BI67-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF67),\n0)","v":0},{"$f":"IF(\nAND($BI67<BV$43,(BV$43-$BI67-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF67),\n0)","v":0},{"$f":"IF(\nAND($BI67<BW$43,(BW$43-$BI67-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF67),\n0)","v":0},{"$f":"IF(\nAND($BI67<BX$43,(BX$43-$BI67-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF67),\n0)","v":0},{"$f":"IF(\nAND($BI67<BY$43,(BY$43-$BI67-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF67),\n0)","v":0},{"$f":"IF(\nAND($BI67<BZ$43,(BZ$43-$BI67-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF67),\n0)","v":0},{"$f":"IF(\nAND($BI67<CA$43,(CA$43-$BI67-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF67),\n0)","v":0},{"$f":"IF(\nAND($BI67<CB$43,(CB$43-$BI67-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF67),\n0)","v":0},{"$f":"IF(\nAND($BI67<CC$43,(CC$43-$BI67-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF67),\n0)","v":0},{"$f":"IF(\nAND($BI67<CD$43,(CD$43-$BI67-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF67),\n0)","v":0},{"$f":"IF(\nAND($BI67<CE$43,(CE$43-$BI67-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF67),\n0)","v":0},{"$f":"IF(\nAND($BI67<CF$43,(CF$43-$BI67-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF67),\n0)","v":0},{"$f":"IF(\nAND($BI67<CG$43,(CG$43-$BI67-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF67),\n0)","v":1.7919676334516812},{"$f":"IF(\nAND($BI67<CH$43,(CH$43-$BI67-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF67),\n0)","v":1.7919676334516812},{"$f":"IF(\nAND($BI67<CI$43,(CI$43-$BI67-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF67),\n0)","v":1.7919676334516812},{"$f":"IF(\nAND($BI67<CJ$43,(CJ$43-$BI67-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF67),\n0)","v":1.7919676334516812},{"$f":"IF(\nAND($BI67<CK$43,(CK$43-$BI67-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF67),\n0)","v":1.7919676334516812},{"$f":"IF(\nAND($BI67<CL$43,(CL$43-$BI67-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF67),\n0)","v":1.7919676334516812},{"$f":"IF(\nAND($BI67<CM$43,(CM$43-$BI67-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF67),\n0)","v":1.7919676334516812}]
[null,null,null,null,null,{"$f":"F67*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(F$43,'Current Inputs'!$B$98:$B$116,0))  + 'Current Inputs'!$C$94)","v":2412.6558742128391},{"$f":"G67*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(G$43,'Current Inputs'!$B$98:$B$116,0))  + 'Current Inputs'!$C$94)","v":4503.6242985306326},null,{"$f":"I67*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(I$43,'Current Inputs'!$B$98:$B$116,0))  + 'Current Inputs'!$C$94)","v":2412.6558742128391},{"$f":"INDEX('Gas Demand Model'!$E$133:$AH$135,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$133:$C$135,0),\nMATCH($P68,'Gas Demand Model'!$E$128:$AH$128,0))","v":7665.0332804924219},{"$f":"INDEX('Gas Demand Model'!$E$133:$AH$135,\nMATCH(\"Electric\",'Gas Demand Model'!$C$133:$C$135,0),\nMATCH($P68,'Gas Demand Model'!$E$128:$AH$128,0))","v":126480.04253668053},null,{"$f":"INDEX('Gas Demand Model'!$E$133:$AH$135,\nMATCH(\"Reference\",'Gas Demand Model'!$C$133:$C$135,0),\nMATCH($P68,'Gas Demand Model'!$E$128:$AH$128,0))","v":2733.7388012417996},264.4657752505704,null,2045,23,{"$f":"IF(\nAND($Q68<R$43,(R$43-$Q68-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N68),\n0)","v":0},{"$f":"IF(\nAND($Q68<S$43,(S$43-$Q68-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N68),\n0)","v":0},{"$f":"IF(\nAND($Q68<T$43,(T$43-$Q68-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N68),\n0)","v":0},{"$f":"IF(\nAND($Q68<U$43,(U$43-$Q68-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N68),\n0)","v":0},{"$f":"IF(\nAND($Q68<V$43,(V$43-$Q68-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N68),\n0)","v":0},{"$f":"IF(\nAND($Q68<W$43,(W$43-$Q68-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N68),\n0)","v":0},{"$f":"IF(\nAND($Q68<X$43,(X$43-$Q68-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N68),\n0)","v":0},{"$f":"IF(\nAND($Q68<Y$43,(Y$43-$Q68-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N68),\n0)","v":0},{"$f":"IF(\nAND($Q68<Z$43,(Z$43-$Q68-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N68),\n0)","v":0},{"$f":"IF(\nAND($Q68<AA$43,(AA$43-$Q68-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N68),\n0)","v":0},{"$f":"IF(\nAND($Q68<AB$43,(AB$43-$Q68-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N68),\n0)","v":0},{"$f":"IF(\nAND($Q68<AC$43,(AC$43-$Q68-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N68),\n0)","v":0},{"$f":"IF(\nAND($Q68<AD$43,(AD$43-$Q68-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N68),\n0)","v":0},{"$f":"IF(\nAND($Q68<AE$43,(AE$43-$Q68-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N68),\n0)","v":0},{"$f":"IF(\nAND($Q68<AF$43,(AF$43-$Q68-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N68),\n0)","v":0},{"$f":"IF(\nAND($Q68<AG$43,(AG$43-$Q68-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N68),\n0)","v":0},{"$f":"IF(\nAND($Q68<AH$43,(AH$43-$Q68-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N68),\n0)","v":0},{"$f":"IF(\nAND($Q68<AI$43,(AI$43-$Q68-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N68),\n0)","v":0},{"$f":"IF(\nAND($Q68<AJ$43,(AJ$43-$Q68-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N68),\n0)","v":0},{"$f":"IF(\nAND($Q68<AK$43,(AK$43-$Q68-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N68),\n0)","v":0},{"$f":"IF(\nAND($Q68<AL$43,(AL$43-$Q68-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N68),\n0)","v":0},{"$f":"IF(\nAND($Q68<AM$43,(AM$43-$Q68-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N68),\n0)","v":0},{"$f":"IF(\nAND($Q68<AN$43,(AN$43-$Q68-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N68),\n0)","v":0},{"$f":"IF(\nAND($Q68<AO$43,(AO$43-$Q68-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N68),\n0)","v":0},{"$f":"IF(\nAND($Q68<AP$43,(AP$43-$Q68-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N68),\n0)","v":37.653976637032713},{"$f":"IF(\nAND($Q68<AQ$43,(AQ$43-$Q68-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N68),\n0)","v":37.653976637032713},{"$f":"IF(\nAND($Q68<AR$43,(AR$43-$Q68-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N68),\n0)","v":37.653976637032713},{"$f":"IF(\nAND($Q68<AS$43,(AS$43-$Q68-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N68),\n0)","v":37.653976637032713},{"$f":"IF(\nAND($Q68<AT$43,(AT$43-$Q68-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N68),\n0)","v":37.653976637032713},{"$f":"IF(\nAND($Q68<AU$43,(AU$43-$Q68-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N68),\n0)","v":37.653976637032713},null,null,{"$f":"AX67*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AX$43,'Current Inputs'!$B$98:$B$116,0)))","v":10000},{"$f":"AY67*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AY$43,'Current Inputs'!$B$98:$B$116,0)))","v":4600},null,{"$f":"BA67*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(BA$43,'Current Inputs'!$B$98:$B$116,0)))","v":3500},{"$f":"INDEX('Gas Demand Model'!$E$150:$AH$152,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$150:$C$152,0),\nMATCH($BH68,'Gas Demand Model'!$E$145:$AH$145,0))","v":487.7104694595526},{"$f":"INDEX('Gas Demand Model'!$E$150:$AH$152,\nMATCH(\"Electric\",'Gas Demand Model'!$C$150:$C$152,0),\nMATCH($BH68,'Gas Demand Model'!$E$145:$AH$145,0))","v":7829.1668909626824},null,{"$f":"INDEX('Gas Demand Model'!$E$150:$AH$152,\nMATCH(\"Reference\",'Gas Demand Model'!$C$150:$C$152,0),\nMATCH($BH68,'Gas Demand Model'!$E$145:$AH$145,0))","v":173.94223682324051},11.782201631546037,null,2045,23,{"$f":"IF(\nAND($BI68<BJ$43,(BJ$43-$BI68-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF68),\n0)","v":0},{"$f":"IF(\nAND($BI68<BK$43,(BK$43-$BI68-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF68),\n0)","v":0},{"$f":"IF(\nAND($BI68<BL$43,(BL$43-$BI68-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF68),\n0)","v":0},{"$f":"IF(\nAND($BI68<BM$43,(BM$43-$BI68-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF68),\n0)","v":0},{"$f":"IF(\nAND($BI68<BN$43,(BN$43-$BI68-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF68),\n0)","v":0},{"$f":"IF(\nAND($BI68<BO$43,(BO$43-$BI68-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF68),\n0)","v":0},{"$f":"IF(\nAND($BI68<BP$43,(BP$43-$BI68-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF68),\n0)","v":0},{"$f":"IF(\nAND($BI68<BQ$43,(BQ$43-$BI68-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF68),\n0)","v":0},{"$f":"IF(\nAND($BI68<BR$43,(BR$43-$BI68-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF68),\n0)","v":0},{"$f":"IF(\nAND($BI68<BS$43,(BS$43-$BI68-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF68),\n0)","v":0},{"$f":"IF(\nAND($BI68<BT$43,(BT$43-$BI68-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF68),\n0)","v":0},{"$f":"IF(\nAND($BI68<BU$43,(BU$43-$BI68-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF68),\n0)","v":0},{"$f":"IF(\nAND($BI68<BV$43,(BV$43-$BI68-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF68),\n0)","v":0},{"$f":"IF(\nAND($BI68<BW$43,(BW$43-$BI68-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF68),\n0)","v":0},{"$f":"IF(\nAND($BI68<BX$43,(BX$43-$BI68-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF68),\n0)","v":0},{"$f":"IF(\nAND($BI68<BY$43,(BY$43-$BI68-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF68),\n0)","v":0},{"$f":"IF(\nAND($BI68<BZ$43,(BZ$43-$BI68-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF68),\n0)","v":0},{"$f":"IF(\nAND($BI68<CA$43,(CA$43-$BI68-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF68),\n0)","v":0},{"$f":"IF(\nAND($BI68<CB$43,(CB$43-$BI68-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF68),\n0)","v":0},{"$f":"IF(\nAND($BI68<CC$43,(CC$43-$BI68-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF68),\n0)","v":0},{"$f":"IF(\nAND($BI68<CD$43,(CD$43-$BI68-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF68),\n0)","v":0},{"$f":"IF(\nAND($BI68<CE$43,(CE$43-$BI68-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF68),\n0)","v":0},{"$f":"IF(\nAND($BI68<CF$43,(CF$43-$BI68-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF68),\n0)","v":0},{"$f":"IF(\nAND($BI68<CG$43,(CG$43-$BI68-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF68),\n0)","v":0},{"$f":"IF(\nAND($BI68<CH$43,(CH$43-$BI68-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF68),\n0)","v":1.6775204449298069},{"$f":"IF(\nAND($BI68<CI$43,(CI$43-$BI68-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF68),\n0)","v":1.6775204449298069},{"$f":"IF(\nAND($BI68<CJ$43,(CJ$43-$BI68-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF68),\n0)","v":1.6775204449298069},{"$f":"IF(\nAND($BI68<CK$43,(CK$43-$BI68-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF68),\n0)","v":1.6775204449298069},{"$f":"IF(\nAND($BI68<CL$43,(CL$43-$BI68-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF68),\n0)","v":1.6775204449298069},{"$f":"IF(\nAND($BI68<CM$43,(CM$43-$BI68-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF68),\n0)","v":1.6775204449298069}]
[null,null,null,null,null,{"$f":"F68*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(F$43,'Current Inputs'!$B$98:$B$116,0))  + 'Current Inputs'!$C$94)","v":2460.9089916970961},{"$f":"G68*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(G$43,'Current Inputs'!$B$98:$B$116,0))  + 'Current Inputs'!$C$94)","v":4593.696784501245},null,{"$f":"I68*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(I$43,'Current Inputs'!$B$98:$B$116,0))  + 'Current Inputs'!$C$94)","v":2460.9089916970961},{"$f":"INDEX('Gas Demand Model'!$E$133:$AH$135,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$133:$C$135,0),\nMATCH($P69,'Gas Demand Model'!$E$128:$AH$128,0))","v":5942.3975472683451},{"$f":"INDEX('Gas Demand Model'!$E$133:$AH$135,\nMATCH(\"Electric\",'Gas Demand Model'!$C$133:$C$135,0),\nMATCH($P69,'Gas Demand Model'!$E$128:$AH$128,0))","v":125747.16388628416},null,{"$f":"INDEX('Gas Demand Model'!$E$133:$AH$135,\nMATCH(\"Reference\",'Gas Demand Model'!$C$133:$C$135,0),\nMATCH($P69,'Gas Demand Model'!$E$128:$AH$128,0))","v":1791.1734071968322},268.19201611640972,null,2046,24,{"$f":"IF(\nAND($Q69<R$43,(R$43-$Q69-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N69),\n0)","v":0},{"$f":"IF(\nAND($Q69<S$43,(S$43-$Q69-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N69),\n0)","v":0},{"$f":"IF(\nAND($Q69<T$43,(T$43-$Q69-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N69),\n0)","v":0},{"$f":"IF(\nAND($Q69<U$43,(U$43-$Q69-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N69),\n0)","v":0},{"$f":"IF(\nAND($Q69<V$43,(V$43-$Q69-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N69),\n0)","v":0},{"$f":"IF(\nAND($Q69<W$43,(W$43-$Q69-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N69),\n0)","v":0},{"$f":"IF(\nAND($Q69<X$43,(X$43-$Q69-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N69),\n0)","v":0},{"$f":"IF(\nAND($Q69<Y$43,(Y$43-$Q69-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N69),\n0)","v":0},{"$f":"IF(\nAND($Q69<Z$43,(Z$43-$Q69-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N69),\n0)","v":0},{"$f":"IF(\nAND($Q69<AA$43,(AA$43-$Q69-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N69),\n0)","v":0},{"$f":"IF(\nAND($Q69<AB$43,(AB$43-$Q69-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N69),\n0)","v":0},{"$f":"IF(\nAND($Q69<AC$43,(AC$43-$Q69-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N69),\n0)","v":0},{"$f":"IF(\nAND($Q69<AD$43,(AD$43-$Q69-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N69),\n0)","v":0},{"$f":"IF(\nAND($Q69<AE$43,(AE$43-$Q69-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N69),\n0)","v":0},{"$f":"IF(\nAND($Q69<AF$43,(AF$43-$Q69-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N69),\n0)","v":0},{"$f":"IF(\nAND($Q69<AG$43,(AG$43-$Q69-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N69),\n0)","v":0},{"$f":"IF(\nAND($Q69<AH$43,(AH$43-$Q69-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N69),\n0)","v":0},{"$f":"IF(\nAND($Q69<AI$43,(AI$43-$Q69-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N69),\n0)","v":0},{"$f":"IF(\nAND($Q69<AJ$43,(AJ$43-$Q69-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N69),\n0)","v":0},{"$f":"IF(\nAND($Q69<AK$43,(AK$43-$Q69-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N69),\n0)","v":0},{"$f":"IF(\nAND($Q69<AL$43,(AL$43-$Q69-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N69),\n0)","v":0},{"$f":"IF(\nAND($Q69<AM$43,(AM$43-$Q69-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N69),\n0)","v":0},{"$f":"IF(\nAND($Q69<AN$43,(AN$43-$Q69-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N69),\n0)","v":0},{"$f":"IF(\nAND($Q69<AO$43,(AO$43-$Q69-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N69),\n0)","v":0},{"$f":"IF(\nAND($Q69<AP$43,(AP$43-$Q69-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N69),\n0)","v":0},{"$f":"IF(\nAND($Q69<AQ$43,(AQ$43-$Q69-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N69),\n0)","v":38.184509506071564},{"$f":"IF(\nAND($Q69<AR$43,(AR$43-$Q69-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N69),\n0)","v":38.184509506071564},{"$f":"IF(\nAND($Q69<AS$43,(AS$43-$Q69-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N69),\n0)","v":38.184509506071564},{"$f":"IF(\nAND($Q69<AT$43,(AT$43-$Q69-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N69),\n0)","v":38.184509506071564},{"$f":"IF(\nAND($Q69<AU$43,(AU$43-$Q69-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N69),\n0)","v":38.184509506071564},null,null,{"$f":"AX68*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AX$43,'Current Inputs'!$B$98:$B$116,0)))","v":10000},{"$f":"AY68*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AY$43,'Current Inputs'!$B$98:$B$116,0)))","v":4600},null,{"$f":"BA68*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(BA$43,'Current Inputs'!$B$98:$B$116,0)))","v":3500},{"$f":"INDEX('Gas Demand Model'!$E$150:$AH$152,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$150:$C$152,0),\nMATCH($BH69,'Gas Demand Model'!$E$145:$AH$145,0))","v":376.7294468817251},{"$f":"INDEX('Gas Demand Model'!$E$150:$AH$152,\nMATCH(\"Electric\",'Gas Demand Model'!$C$150:$C$152,0),\nMATCH($BH69,'Gas Demand Model'!$E$145:$AH$145,0))","v":7750.1283417577797},null,{"$f":"INDEX('Gas Demand Model'!$E$150:$AH$152,\nMATCH(\"Reference\",'Gas Demand Model'!$C$150:$C$152,0),\nMATCH($BH69,'Gas Demand Model'!$E$145:$AH$145,0))","v":113.55480033016472},10.97388258066476,null,2046,24,{"$f":"IF(\nAND($BI69<BJ$43,(BJ$43-$BI69-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF69),\n0)","v":0},{"$f":"IF(\nAND($BI69<BK$43,(BK$43-$BI69-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF69),\n0)","v":0},{"$f":"IF(\nAND($BI69<BL$43,(BL$43-$BI69-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF69),\n0)","v":0},{"$f":"IF(\nAND($BI69<BM$43,(BM$43-$BI69-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF69),\n0)","v":0},{"$f":"IF(\nAND($BI69<BN$43,(BN$43-$BI69-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF69),\n0)","v":0},{"$f":"IF(\nAND($BI69<BO$43,(BO$43-$BI69-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF69),\n0)","v":0},{"$f":"IF(\nAND($BI69<BP$43,(BP$43-$BI69-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF69),\n0)","v":0},{"$f":"IF(\nAND($BI69<BQ$43,(BQ$43-$BI69-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF69),\n0)","v":0},{"$f":"IF(\nAND($BI69<BR$43,(BR$43-$BI69-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF69),\n0)","v":0},{"$f":"IF(\nAND($BI69<BS$43,(BS$43-$BI69-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF69),\n0)","v":0},{"$f":"IF(\nAND($BI69<BT$43,(BT$43-$BI69-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF69),\n0)","v":0},{"$f":"IF(\nAND($BI69<BU$43,(BU$43-$BI69-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF69),\n0)","v":0},{"$f":"IF(\nAND($BI69<BV$43,(BV$43-$BI69-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF69),\n0)","v":0},{"$f":"IF(\nAND($BI69<BW$43,(BW$43-$BI69-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF69),\n0)","v":0},{"$f":"IF(\nAND($BI69<BX$43,(BX$43-$BI69-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF69),\n0)","v":0},{"$f":"IF(\nAND($BI69<BY$43,(BY$43-$BI69-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF69),\n0)","v":0},{"$f":"IF(\nAND($BI69<BZ$43,(BZ$43-$BI69-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF69),\n0)","v":0},{"$f":"IF(\nAND($BI69<CA$43,(CA$43-$BI69-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF69),\n0)","v":0},{"$f":"IF(\nAND($BI69<CB$43,(CB$43-$BI69-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF69),\n0)","v":0},{"$f":"IF(\nAND($BI69<CC$43,(CC$43-$BI69-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF69),\n0)","v":0},{"$f":"IF(\nAND($BI69<CD$43,(CD$43-$BI69-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF69),\n0)","v":0},{"$f":"IF(\nAND($BI69<CE$43,(CE$43-$BI69-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF69),\n0)","v":0},{"$f":"IF(\nAND($BI69<CF$43,(CF$43-$BI69-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF69),\n0)","v":0},{"$f":"IF(\nAND($BI69<CG$43,(CG$43-$BI69-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF69),\n0)","v":0},{"$f":"IF(\nAND($BI69<CH$43,(CH$43-$BI69-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF69),\n0)","v":0},{"$f":"IF(\nAND($BI69<CI$43,(CI$43-$BI69-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF69),\n0)","v":1.5624339970583772},{"$f":"IF(\nAND($BI69<CJ$43,(CJ$43-$BI69-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF69),\n0)","v":1.5624339970583772},{"$f":"IF(\nAND($BI69<CK$43,(CK$43-$BI69-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF69),\n0)","v":1.5624339970583772},{"$f":"IF(\nAND($BI69<CL$43,(CL$43-$BI69-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF69),\n0)","v":1.5624339970583772},{"$f":"IF(\nAND($BI69<CM$43,(CM$43-$BI69-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF69),\n0)","v":1.5624339970583772}]
[null,null,null,null,null,{"$f":"F69*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(F$43,'Current Inputs'!$B$98:$B$116,0))  + 'Current Inputs'!$C$94)","v":2510.1271715310381},{"$f":"G69*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(G$43,'Current Inputs'!$B$98:$B$116,0))  + 'Current Inputs'!$C$94)","v":4685.5707201912701},null,{"$f":"I69*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(I$43,'Current Inputs'!$B$98:$B$116,0))  + 'Current Inputs'!$C$94)","v":2510.1271715310381},{"$f":"INDEX('Gas Demand Model'!$E$133:$AH$135,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$133:$C$135,0),\nMATCH($P70,'Gas Demand Model'!$E$128:$AH$128,0))","v":4385.2768878874258},{"$f":"INDEX('Gas Demand Model'!$E$133:$AH$135,\nMATCH(\"Electric\",'Gas Demand Model'!$C$133:$C$135,0),\nMATCH($P70,'Gas Demand Model'!$E$128:$AH$128,0))","v":124452.85980497401},null,{"$f":"INDEX('Gas Demand Model'!$E$133:$AH$135,\nMATCH(\"Reference\",'Gas Demand Model'!$C$133:$C$135,0),\nMATCH($P70,'Gas Demand Model'!$E$128:$AH$128,0))","v":1111.124505463514},270.74017097504696,null,2047,25,{"$f":"IF(\nAND($Q70<R$43,(R$43-$Q70-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N70),\n0)","v":0},{"$f":"IF(\nAND($Q70<S$43,(S$43-$Q70-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N70),\n0)","v":0},{"$f":"IF(\nAND($Q70<T$43,(T$43-$Q70-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N70),\n0)","v":0},{"$f":"IF(\nAND($Q70<U$43,(U$43-$Q70-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N70),\n0)","v":0},{"$f":"IF(\nAND($Q70<V$43,(V$43-$Q70-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N70),\n0)","v":0},{"$f":"IF(\nAND($Q70<W$43,(W$43-$Q70-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N70),\n0)","v":0},{"$f":"IF(\nAND($Q70<X$43,(X$43-$Q70-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N70),\n0)","v":0},{"$f":"IF(\nAND($Q70<Y$43,(Y$43-$Q70-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N70),\n0)","v":0},{"$f":"IF(\nAND($Q70<Z$43,(Z$43-$Q70-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N70),\n0)","v":0},{"$f":"IF(\nAND($Q70<AA$43,(AA$43-$Q70-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N70),\n0)","v":0},{"$f":"IF(\nAND($Q70<AB$43,(AB$43-$Q70-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N70),\n0)","v":0},{"$f":"IF(\nAND($Q70<AC$43,(AC$43-$Q70-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N70),\n0)","v":0},{"$f":"IF(\nAND($Q70<AD$43,(AD$43-$Q70-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N70),\n0)","v":0},{"$f":"IF(\nAND($Q70<AE$43,(AE$43-$Q70-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N70),\n0)","v":0},{"$f":"IF(\nAND($Q70<AF$43,(AF$43-$Q70-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N70),\n0)","v":0},{"$f":"IF(\nAND($Q70<AG$43,(AG$43-$Q70-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N70),\n0)","v":0},{"$f":"IF(\nAND($Q70<AH$43,(AH$43-$Q70-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N70),\n0)","v":0},{"$f":"IF(\nAND($Q70<AI$43,(AI$43-$Q70-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N70),\n0)","v":0},{"$f":"IF(\nAND($Q70<AJ$43,(AJ$43-$Q70-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N70),\n0)","v":0},{"$f":"IF(\nAND($Q70<AK$43,(AK$43-$Q70-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N70),\n0)","v":0},{"$f":"IF(\nAND($Q70<AL$43,(AL$43-$Q70-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N70),\n0)","v":0},{"$f":"IF(\nAND($Q70<AM$43,(AM$43-$Q70-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N70),\n0)","v":0},{"$f":"IF(\nAND($Q70<AN$43,(AN$43-$Q70-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N70),\n0)","v":0},{"$f":"IF(\nAND($Q70<AO$43,(AO$43-$Q70-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N70),\n0)","v":0},{"$f":"IF(\nAND($Q70<AP$43,(AP$43-$Q70-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N70),\n0)","v":0},{"$f":"IF(\nAND($Q70<AQ$43,(AQ$43-$Q70-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N70),\n0)","v":0},{"$f":"IF(\nAND($Q70<AR$43,(AR$43-$Q70-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N70),\n0)","v":38.547309431406944},{"$f":"IF(\nAND($Q70<AS$43,(AS$43-$Q70-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N70),\n0)","v":38.547309431406944},{"$f":"IF(\nAND($Q70<AT$43,(AT$43-$Q70-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N70),\n0)","v":38.547309431406944},{"$f":"IF(\nAND($Q70<AU$43,(AU$43-$Q70-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N70),\n0)","v":38.547309431406944},null,null,{"$f":"AX69*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AX$43,'Current Inputs'!$B$98:$B$116,0)))","v":10000},{"$f":"AY69*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AY$43,'Current Inputs'!$B$98:$B$116,0)))","v":4600},null,{"$f":"BA69*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(BA$43,'Current Inputs'!$B$98:$B$116,0)))","v":3500},{"$f":"INDEX('Gas Demand Model'!$E$150:$AH$152,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$150:$C$152,0),\nMATCH($BH70,'Gas Demand Model'!$E$145:$AH$145,0))","v":277.01680689888468},{"$f":"INDEX('Gas Demand Model'!$E$150:$AH$152,\nMATCH(\"Electric\",'Gas Demand Model'!$C$150:$C$152,0),\nMATCH($BH70,'Gas Demand Model'!$E$145:$AH$145,0))","v":7637.5882540816892},null,{"$f":"INDEX('Gas Demand Model'!$E$150:$AH$152,\nMATCH(\"Reference\",'Gas Demand Model'!$C$150:$C$152,0),\nMATCH($BH70,'Gas Demand Model'!$E$145:$AH$145,0))","v":70.18944765398507},10.201956324332613,null,2047,25,{"$f":"IF(\nAND($BI70<BJ$43,(BJ$43-$BI70-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF70),\n0)","v":0},{"$f":"IF(\nAND($BI70<BK$43,(BK$43-$BI70-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF70),\n0)","v":0},{"$f":"IF(\nAND($BI70<BL$43,(BL$43-$BI70-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF70),\n0)","v":0},{"$f":"IF(\nAND($BI70<BM$43,(BM$43-$BI70-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF70),\n0)","v":0},{"$f":"IF(\nAND($BI70<BN$43,(BN$43-$BI70-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF70),\n0)","v":0},{"$f":"IF(\nAND($BI70<BO$43,(BO$43-$BI70-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF70),\n0)","v":0},{"$f":"IF(\nAND($BI70<BP$43,(BP$43-$BI70-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF70),\n0)","v":0},{"$f":"IF(\nAND($BI70<BQ$43,(BQ$43-$BI70-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF70),\n0)","v":0},{"$f":"IF(\nAND($BI70<BR$43,(BR$43-$BI70-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF70),\n0)","v":0},{"$f":"IF(\nAND($BI70<BS$43,(BS$43-$BI70-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF70),\n0)","v":0},{"$f":"IF(\nAND($BI70<BT$43,(BT$43-$BI70-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF70),\n0)","v":0},{"$f":"IF(\nAND($BI70<BU$43,(BU$43-$BI70-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF70),\n0)","v":0},{"$f":"IF(\nAND($BI70<BV$43,(BV$43-$BI70-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF70),\n0)","v":0},{"$f":"IF(\nAND($BI70<BW$43,(BW$43-$BI70-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF70),\n0)","v":0},{"$f":"IF(\nAND($BI70<BX$43,(BX$43-$BI70-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF70),\n0)","v":0},{"$f":"IF(\nAND($BI70<BY$43,(BY$43-$BI70-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF70),\n0)","v":0},{"$f":"IF(\nAND($BI70<BZ$43,(BZ$43-$BI70-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF70),\n0)","v":0},{"$f":"IF(\nAND($BI70<CA$43,(CA$43-$BI70-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF70),\n0)","v":0},{"$f":"IF(\nAND($BI70<CB$43,(CB$43-$BI70-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF70),\n0)","v":0},{"$f":"IF(\nAND($BI70<CC$43,(CC$43-$BI70-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF70),\n0)","v":0},{"$f":"IF(\nAND($BI70<CD$43,(CD$43-$BI70-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF70),\n0)","v":0},{"$f":"IF(\nAND($BI70<CE$43,(CE$43-$BI70-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF70),\n0)","v":0},{"$f":"IF(\nAND($BI70<CF$43,(CF$43-$BI70-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF70),\n0)","v":0},{"$f":"IF(\nAND($BI70<CG$43,(CG$43-$BI70-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF70),\n0)","v":0},{"$f":"IF(\nAND($BI70<CH$43,(CH$43-$BI70-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF70),\n0)","v":0},{"$f":"IF(\nAND($BI70<CI$43,(CI$43-$BI70-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF70),\n0)","v":0},{"$f":"IF(\nAND($BI70<CJ$43,(CJ$43-$BI70-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF70),\n0)","v":1.4525290643921225},{"$f":"IF(\nAND($BI70<CK$43,(CK$43-$BI70-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF70),\n0)","v":1.4525290643921225},{"$f":"IF(\nAND($BI70<CL$43,(CL$43-$BI70-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF70),\n0)","v":1.4525290643921225},{"$f":"IF(\nAND($BI70<CM$43,(CM$43-$BI70-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF70),\n0)","v":1.4525290643921225}]
[null,null,null,null,null,{"$f":"F70*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(F$43,'Current Inputs'!$B$98:$B$116,0))  + 'Current Inputs'!$C$94)","v":2560.3297149616587},{"$f":"G70*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(G$43,'Current Inputs'!$B$98:$B$116,0))  + 'Current Inputs'!$C$94)","v":4779.2821345950952},null,{"$f":"I70*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(I$43,'Current Inputs'!$B$98:$B$116,0))  + 'Current Inputs'!$C$94)","v":2560.3297149616587},{"$f":"INDEX('Gas Demand Model'!$E$133:$AH$135,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$133:$C$135,0),\nMATCH($P71,'Gas Demand Model'!$E$128:$AH$128,0))","v":3054.1550428258688},{"$f":"INDEX('Gas Demand Model'!$E$133:$AH$135,\nMATCH(\"Electric\",'Gas Demand Model'!$C$133:$C$135,0),\nMATCH($P71,'Gas Demand Model'!$E$128:$AH$128,0))","v":122832.50101664655},null,{"$f":"INDEX('Gas Demand Model'!$E$133:$AH$135,\nMATCH(\"Reference\",'Gas Demand Model'!$C$133:$C$135,0),\nMATCH($P71,'Gas Demand Model'!$E$128:$AH$128,0))","v":646.4477420415169},272.5594753405145,null,2048,26,{"$f":"IF(\nAND($Q71<R$43,(R$43-$Q71-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N71),\n0)","v":0},{"$f":"IF(\nAND($Q71<S$43,(S$43-$Q71-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N71),\n0)","v":0},{"$f":"IF(\nAND($Q71<T$43,(T$43-$Q71-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N71),\n0)","v":0},{"$f":"IF(\nAND($Q71<U$43,(U$43-$Q71-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N71),\n0)","v":0},{"$f":"IF(\nAND($Q71<V$43,(V$43-$Q71-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N71),\n0)","v":0},{"$f":"IF(\nAND($Q71<W$43,(W$43-$Q71-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N71),\n0)","v":0},{"$f":"IF(\nAND($Q71<X$43,(X$43-$Q71-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N71),\n0)","v":0},{"$f":"IF(\nAND($Q71<Y$43,(Y$43-$Q71-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N71),\n0)","v":0},{"$f":"IF(\nAND($Q71<Z$43,(Z$43-$Q71-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N71),\n0)","v":0},{"$f":"IF(\nAND($Q71<AA$43,(AA$43-$Q71-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N71),\n0)","v":0},{"$f":"IF(\nAND($Q71<AB$43,(AB$43-$Q71-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N71),\n0)","v":0},{"$f":"IF(\nAND($Q71<AC$43,(AC$43-$Q71-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N71),\n0)","v":0},{"$f":"IF(\nAND($Q71<AD$43,(AD$43-$Q71-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N71),\n0)","v":0},{"$f":"IF(\nAND($Q71<AE$43,(AE$43-$Q71-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N71),\n0)","v":0},{"$f":"IF(\nAND($Q71<AF$43,(AF$43-$Q71-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N71),\n0)","v":0},{"$f":"IF(\nAND($Q71<AG$43,(AG$43-$Q71-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N71),\n0)","v":0},{"$f":"IF(\nAND($Q71<AH$43,(AH$43-$Q71-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N71),\n0)","v":0},{"$f":"IF(\nAND($Q71<AI$43,(AI$43-$Q71-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N71),\n0)","v":0},{"$f":"IF(\nAND($Q71<AJ$43,(AJ$43-$Q71-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N71),\n0)","v":0},{"$f":"IF(\nAND($Q71<AK$43,(AK$43-$Q71-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N71),\n0)","v":0},{"$f":"IF(\nAND($Q71<AL$43,(AL$43-$Q71-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N71),\n0)","v":0},{"$f":"IF(\nAND($Q71<AM$43,(AM$43-$Q71-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N71),\n0)","v":0},{"$f":"IF(\nAND($Q71<AN$43,(AN$43-$Q71-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N71),\n0)","v":0},{"$f":"IF(\nAND($Q71<AO$43,(AO$43-$Q71-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N71),\n0)","v":0},{"$f":"IF(\nAND($Q71<AP$43,(AP$43-$Q71-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N71),\n0)","v":0},{"$f":"IF(\nAND($Q71<AQ$43,(AQ$43-$Q71-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N71),\n0)","v":0},{"$f":"IF(\nAND($Q71<AR$43,(AR$43-$Q71-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N71),\n0)","v":0},{"$f":"IF(\nAND($Q71<AS$43,(AS$43-$Q71-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N71),\n0)","v":38.806337443663196},{"$f":"IF(\nAND($Q71<AT$43,(AT$43-$Q71-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N71),\n0)","v":38.806337443663196},{"$f":"IF(\nAND($Q71<AU$43,(AU$43-$Q71-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N71),\n0)","v":38.806337443663196},null,null,{"$f":"AX70*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AX$43,'Current Inputs'!$B$98:$B$116,0)))","v":10000},{"$f":"AY70*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AY$43,'Current Inputs'!$B$98:$B$116,0)))","v":4600},null,{"$f":"BA70*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(BA$43,'Current Inputs'!$B$98:$B$116,0)))","v":3500},{"$f":"INDEX('Gas Demand Model'!$E$150:$AH$152,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$150:$C$152,0),\nMATCH($BH71,'Gas Demand Model'!$E$145:$AH$145,0))","v":192.24824026296119},{"$f":"INDEX('Gas Demand Model'!$E$150:$AH$152,\nMATCH(\"Electric\",'Gas Demand Model'!$C$150:$C$152,0),\nMATCH($BH71,'Gas Demand Model'!$E$145:$AH$145,0))","v":7506.6363447001295},null,{"$f":"INDEX('Gas Demand Model'!$E$150:$AH$152,\nMATCH(\"Reference\",'Gas Demand Model'!$C$150:$C$152,0),\nMATCH($BH71,'Gas Demand Model'!$E$145:$AH$145,0))","v":40.691595248699997},9.506913540879399,null,2048,26,{"$f":"IF(\nAND($BI71<BJ$43,(BJ$43-$BI71-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF71),\n0)","v":0},{"$f":"IF(\nAND($BI71<BK$43,(BK$43-$BI71-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF71),\n0)","v":0},{"$f":"IF(\nAND($BI71<BL$43,(BL$43-$BI71-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF71),\n0)","v":0},{"$f":"IF(\nAND($BI71<BM$43,(BM$43-$BI71-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF71),\n0)","v":0},{"$f":"IF(\nAND($BI71<BN$43,(BN$43-$BI71-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF71),\n0)","v":0},{"$f":"IF(\nAND($BI71<BO$43,(BO$43-$BI71-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF71),\n0)","v":0},{"$f":"IF(\nAND($BI71<BP$43,(BP$43-$BI71-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF71),\n0)","v":0},{"$f":"IF(\nAND($BI71<BQ$43,(BQ$43-$BI71-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF71),\n0)","v":0},{"$f":"IF(\nAND($BI71<BR$43,(BR$43-$BI71-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF71),\n0)","v":0},{"$f":"IF(\nAND($BI71<BS$43,(BS$43-$BI71-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF71),\n0)","v":0},{"$f":"IF(\nAND($BI71<BT$43,(BT$43-$BI71-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF71),\n0)","v":0},{"$f":"IF(\nAND($BI71<BU$43,(BU$43-$BI71-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF71),\n0)","v":0},{"$f":"IF(\nAND($BI71<BV$43,(BV$43-$BI71-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF71),\n0)","v":0},{"$f":"IF(\nAND($BI71<BW$43,(BW$43-$BI71-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF71),\n0)","v":0},{"$f":"IF(\nAND($BI71<BX$43,(BX$43-$BI71-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF71),\n0)","v":0},{"$f":"IF(\nAND($BI71<BY$43,(BY$43-$BI71-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF71),\n0)","v":0},{"$f":"IF(\nAND($BI71<BZ$43,(BZ$43-$BI71-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF71),\n0)","v":0},{"$f":"IF(\nAND($BI71<CA$43,(CA$43-$BI71-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF71),\n0)","v":0},{"$f":"IF(\nAND($BI71<CB$43,(CB$43-$BI71-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF71),\n0)","v":0},{"$f":"IF(\nAND($BI71<CC$43,(CC$43-$BI71-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF71),\n0)","v":0},{"$f":"IF(\nAND($BI71<CD$43,(CD$43-$BI71-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF71),\n0)","v":0},{"$f":"IF(\nAND($BI71<CE$43,(CE$43-$BI71-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF71),\n0)","v":0},{"$f":"IF(\nAND($BI71<CF$43,(CF$43-$BI71-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF71),\n0)","v":0},{"$f":"IF(\nAND($BI71<CG$43,(CG$43-$BI71-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF71),\n0)","v":0},{"$f":"IF(\nAND($BI71<CH$43,(CH$43-$BI71-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF71),\n0)","v":0},{"$f":"IF(\nAND($BI71<CI$43,(CI$43-$BI71-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF71),\n0)","v":0},{"$f":"IF(\nAND($BI71<CJ$43,(CJ$43-$BI71-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF71),\n0)","v":0},{"$f":"IF(\nAND($BI71<CK$43,(CK$43-$BI71-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF71),\n0)","v":1.3535706085953774},{"$f":"IF(\nAND($BI71<CL$43,(CL$43-$BI71-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF71),\n0)","v":1.3535706085953774},{"$f":"IF(\nAND($BI71<CM$43,(CM$43-$BI71-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF71),\n0)","v":1.3535706085953774}]
[null,null,null,null,null,{"$f":"F71*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(F$43,'Current Inputs'!$B$98:$B$116,0))  + 'Current Inputs'!$C$94)","v":2611.5363092608918},{"$f":"G71*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(G$43,'Current Inputs'!$B$98:$B$116,0))  + 'Current Inputs'!$C$94)","v":4874.8677772869969},null,{"$f":"I71*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(I$43,'Current Inputs'!$B$98:$B$116,0))  + 'Current Inputs'!$C$94)","v":2611.5363092608918},{"$f":"INDEX('Gas Demand Model'!$E$133:$AH$135,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$133:$C$135,0),\nMATCH($P72,'Gas Demand Model'!$E$128:$AH$128,0))","v":1986.3005122734467},{"$f":"INDEX('Gas Demand Model'!$E$133:$AH$135,\nMATCH(\"Electric\",'Gas Demand Model'!$C$133:$C$135,0),\nMATCH($P72,'Gas Demand Model'!$E$128:$AH$128,0))","v":121156.00841421681},null,{"$f":"INDEX('Gas Demand Model'!$E$133:$AH$135,\nMATCH(\"Reference\",'Gas Demand Model'!$C$133:$C$135,0),\nMATCH($P72,'Gas Demand Model'!$E$128:$AH$128,0))","v":348.34299217975291},274.21620638433257,null,2049,27,{"$f":"IF(\nAND($Q72<R$43,(R$43-$Q72-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N72),\n0)","v":0},{"$f":"IF(\nAND($Q72<S$43,(S$43-$Q72-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N72),\n0)","v":0},{"$f":"IF(\nAND($Q72<T$43,(T$43-$Q72-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N72),\n0)","v":0},{"$f":"IF(\nAND($Q72<U$43,(U$43-$Q72-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N72),\n0)","v":0},{"$f":"IF(\nAND($Q72<V$43,(V$43-$Q72-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N72),\n0)","v":0},{"$f":"IF(\nAND($Q72<W$43,(W$43-$Q72-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N72),\n0)","v":0},{"$f":"IF(\nAND($Q72<X$43,(X$43-$Q72-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N72),\n0)","v":0},{"$f":"IF(\nAND($Q72<Y$43,(Y$43-$Q72-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N72),\n0)","v":0},{"$f":"IF(\nAND($Q72<Z$43,(Z$43-$Q72-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N72),\n0)","v":0},{"$f":"IF(\nAND($Q72<AA$43,(AA$43-$Q72-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N72),\n0)","v":0},{"$f":"IF(\nAND($Q72<AB$43,(AB$43-$Q72-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N72),\n0)","v":0},{"$f":"IF(\nAND($Q72<AC$43,(AC$43-$Q72-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N72),\n0)","v":0},{"$f":"IF(\nAND($Q72<AD$43,(AD$43-$Q72-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N72),\n0)","v":0},{"$f":"IF(\nAND($Q72<AE$43,(AE$43-$Q72-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N72),\n0)","v":0},{"$f":"IF(\nAND($Q72<AF$43,(AF$43-$Q72-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N72),\n0)","v":0},{"$f":"IF(\nAND($Q72<AG$43,(AG$43-$Q72-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N72),\n0)","v":0},{"$f":"IF(\nAND($Q72<AH$43,(AH$43-$Q72-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N72),\n0)","v":0},{"$f":"IF(\nAND($Q72<AI$43,(AI$43-$Q72-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N72),\n0)","v":0},{"$f":"IF(\nAND($Q72<AJ$43,(AJ$43-$Q72-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N72),\n0)","v":0},{"$f":"IF(\nAND($Q72<AK$43,(AK$43-$Q72-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N72),\n0)","v":0},{"$f":"IF(\nAND($Q72<AL$43,(AL$43-$Q72-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N72),\n0)","v":0},{"$f":"IF(\nAND($Q72<AM$43,(AM$43-$Q72-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N72),\n0)","v":0},{"$f":"IF(\nAND($Q72<AN$43,(AN$43-$Q72-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N72),\n0)","v":0},{"$f":"IF(\nAND($Q72<AO$43,(AO$43-$Q72-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N72),\n0)","v":0},{"$f":"IF(\nAND($Q72<AP$43,(AP$43-$Q72-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N72),\n0)","v":0},{"$f":"IF(\nAND($Q72<AQ$43,(AQ$43-$Q72-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N72),\n0)","v":0},{"$f":"IF(\nAND($Q72<AR$43,(AR$43-$Q72-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N72),\n0)","v":0},{"$f":"IF(\nAND($Q72<AS$43,(AS$43-$Q72-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N72),\n0)","v":0},{"$f":"IF(\nAND($Q72<AT$43,(AT$43-$Q72-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N72),\n0)","v":39.042218672372918},{"$f":"IF(\nAND($Q72<AU$43,(AU$43-$Q72-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N72),\n0)","v":39.042218672372918},null,null,{"$f":"AX71*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AX$43,'Current Inputs'!$B$98:$B$116,0)))","v":10000},{"$f":"AY71*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AY$43,'Current Inputs'!$B$98:$B$116,0)))","v":4600},null,{"$f":"BA71*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(BA$43,'Current Inputs'!$B$98:$B$116,0)))","v":3500},{"$f":"INDEX('Gas Demand Model'!$E$150:$AH$152,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$150:$C$152,0),\nMATCH($BH72,'Gas Demand Model'!$E$145:$AH$145,0))","v":124.59452912404936},{"$f":"INDEX('Gas Demand Model'!$E$150:$AH$152,\nMATCH(\"Electric\",'Gas Demand Model'!$C$150:$C$152,0),\nMATCH($BH72,'Gas Demand Model'!$E$145:$AH$145,0))","v":7374.2596064473619},null,{"$f":"INDEX('Gas Demand Model'!$E$150:$AH$152,\nMATCH(\"Reference\",'Gas Demand Model'!$C$150:$C$152,0),\nMATCH($BH72,'Gas Demand Model'!$E$145:$AH$145,0))","v":21.850485772982466},8.9215500063984159,null,2049,27,{"$f":"IF(\nAND($BI72<BJ$43,(BJ$43-$BI72-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF72),\n0)","v":0},{"$f":"IF(\nAND($BI72<BK$43,(BK$43-$BI72-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF72),\n0)","v":0},{"$f":"IF(\nAND($BI72<BL$43,(BL$43-$BI72-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF72),\n0)","v":0},{"$f":"IF(\nAND($BI72<BM$43,(BM$43-$BI72-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF72),\n0)","v":0},{"$f":"IF(\nAND($BI72<BN$43,(BN$43-$BI72-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF72),\n0)","v":0},{"$f":"IF(\nAND($BI72<BO$43,(BO$43-$BI72-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF72),\n0)","v":0},{"$f":"IF(\nAND($BI72<BP$43,(BP$43-$BI72-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF72),\n0)","v":0},{"$f":"IF(\nAND($BI72<BQ$43,(BQ$43-$BI72-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF72),\n0)","v":0},{"$f":"IF(\nAND($BI72<BR$43,(BR$43-$BI72-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF72),\n0)","v":0},{"$f":"IF(\nAND($BI72<BS$43,(BS$43-$BI72-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF72),\n0)","v":0},{"$f":"IF(\nAND($BI72<BT$43,(BT$43-$BI72-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF72),\n0)","v":0},{"$f":"IF(\nAND($BI72<BU$43,(BU$43-$BI72-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF72),\n0)","v":0},{"$f":"IF(\nAND($BI72<BV$43,(BV$43-$BI72-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF72),\n0)","v":0},{"$f":"IF(\nAND($BI72<BW$43,(BW$43-$BI72-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF72),\n0)","v":0},{"$f":"IF(\nAND($BI72<BX$43,(BX$43-$BI72-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF72),\n0)","v":0},{"$f":"IF(\nAND($BI72<BY$43,(BY$43-$BI72-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF72),\n0)","v":0},{"$f":"IF(\nAND($BI72<BZ$43,(BZ$43-$BI72-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF72),\n0)","v":0},{"$f":"IF(\nAND($BI72<CA$43,(CA$43-$BI72-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF72),\n0)","v":0},{"$f":"IF(\nAND($BI72<CB$43,(CB$43-$BI72-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF72),\n0)","v":0},{"$f":"IF(\nAND($BI72<CC$43,(CC$43-$BI72-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF72),\n0)","v":0},{"$f":"IF(\nAND($BI72<CD$43,(CD$43-$BI72-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF72),\n0)","v":0},{"$f":"IF(\nAND($BI72<CE$43,(CE$43-$BI72-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF72),\n0)","v":0},{"$f":"IF(\nAND($BI72<CF$43,(CF$43-$BI72-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF72),\n0)","v":0},{"$f":"IF(\nAND($BI72<CG$43,(CG$43-$BI72-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF72),\n0)","v":0},{"$f":"IF(\nAND($BI72<CH$43,(CH$43-$BI72-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF72),\n0)","v":0},{"$f":"IF(\nAND($BI72<CI$43,(CI$43-$BI72-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF72),\n0)","v":0},{"$f":"IF(\nAND($BI72<CJ$43,(CJ$43-$BI72-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF72),\n0)","v":0},{"$f":"IF(\nAND($BI72<CK$43,(CK$43-$BI72-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF72),\n0)","v":0},{"$f":"IF(\nAND($BI72<CL$43,(CL$43-$BI72-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF72),\n0)","v":1.2702280103683112},{"$f":"IF(\nAND($BI72<CM$43,(CM$43-$BI72-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF72),\n0)","v":1.2702280103683112}]
[null,null,null,null,null,{"$f":"F72*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(F$43,'Current Inputs'!$B$98:$B$116,0))  + 'Current Inputs'!$C$94)","v":2663.7670354461097},{"$f":"G72*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(G$43,'Current Inputs'!$B$98:$B$116,0))  + 'Current Inputs'!$C$94)","v":4972.3651328327369},null,{"$f":"I72*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(I$43,'Current Inputs'!$B$98:$B$116,0))  + 'Current Inputs'!$C$94)","v":2663.7670354461097},{"$f":"INDEX('Gas Demand Model'!$E$133:$AH$135,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$133:$C$135,0),\nMATCH($P73,'Gas Demand Model'!$E$128:$AH$128,0))","v":1190.2834340710422},{"$f":"INDEX('Gas Demand Model'!$E$133:$AH$135,\nMATCH(\"Electric\",'Gas Demand Model'!$C$133:$C$135,0),\nMATCH($P73,'Gas Demand Model'!$E$128:$AH$128,0))","v":119682.32116292923},null,{"$f":"INDEX('Gas Demand Model'!$E$133:$AH$135,\nMATCH(\"Reference\",'Gas Demand Model'!$C$133:$C$135,0),\nMATCH($P73,'Gas Demand Model'!$E$128:$AH$128,0))","v":170.86956664060838},276.29837892755364,null,2050,28,{"$f":"IF(\nAND($Q73<R$43,(R$43-$Q73-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N73),\n0)","v":0},{"$f":"IF(\nAND($Q73<S$43,(S$43-$Q73-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N73),\n0)","v":0},{"$f":"IF(\nAND($Q73<T$43,(T$43-$Q73-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N73),\n0)","v":0},{"$f":"IF(\nAND($Q73<U$43,(U$43-$Q73-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N73),\n0)","v":0},{"$f":"IF(\nAND($Q73<V$43,(V$43-$Q73-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N73),\n0)","v":0},{"$f":"IF(\nAND($Q73<W$43,(W$43-$Q73-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N73),\n0)","v":0},{"$f":"IF(\nAND($Q73<X$43,(X$43-$Q73-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N73),\n0)","v":0},{"$f":"IF(\nAND($Q73<Y$43,(Y$43-$Q73-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N73),\n0)","v":0},{"$f":"IF(\nAND($Q73<Z$43,(Z$43-$Q73-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N73),\n0)","v":0},{"$f":"IF(\nAND($Q73<AA$43,(AA$43-$Q73-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N73),\n0)","v":0},{"$f":"IF(\nAND($Q73<AB$43,(AB$43-$Q73-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N73),\n0)","v":0},{"$f":"IF(\nAND($Q73<AC$43,(AC$43-$Q73-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N73),\n0)","v":0},{"$f":"IF(\nAND($Q73<AD$43,(AD$43-$Q73-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N73),\n0)","v":0},{"$f":"IF(\nAND($Q73<AE$43,(AE$43-$Q73-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N73),\n0)","v":0},{"$f":"IF(\nAND($Q73<AF$43,(AF$43-$Q73-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N73),\n0)","v":0},{"$f":"IF(\nAND($Q73<AG$43,(AG$43-$Q73-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N73),\n0)","v":0},{"$f":"IF(\nAND($Q73<AH$43,(AH$43-$Q73-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N73),\n0)","v":0},{"$f":"IF(\nAND($Q73<AI$43,(AI$43-$Q73-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N73),\n0)","v":0},{"$f":"IF(\nAND($Q73<AJ$43,(AJ$43-$Q73-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N73),\n0)","v":0},{"$f":"IF(\nAND($Q73<AK$43,(AK$43-$Q73-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N73),\n0)","v":0},{"$f":"IF(\nAND($Q73<AL$43,(AL$43-$Q73-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N73),\n0)","v":0},{"$f":"IF(\nAND($Q73<AM$43,(AM$43-$Q73-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N73),\n0)","v":0},{"$f":"IF(\nAND($Q73<AN$43,(AN$43-$Q73-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N73),\n0)","v":0},{"$f":"IF(\nAND($Q73<AO$43,(AO$43-$Q73-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N73),\n0)","v":0},{"$f":"IF(\nAND($Q73<AP$43,(AP$43-$Q73-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N73),\n0)","v":0},{"$f":"IF(\nAND($Q73<AQ$43,(AQ$43-$Q73-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N73),\n0)","v":0},{"$f":"IF(\nAND($Q73<AR$43,(AR$43-$Q73-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N73),\n0)","v":0},{"$f":"IF(\nAND($Q73<AS$43,(AS$43-$Q73-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N73),\n0)","v":0},{"$f":"IF(\nAND($Q73<AT$43,(AT$43-$Q73-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N73),\n0)","v":0},{"$f":"IF(\nAND($Q73<AU$43,(AU$43-$Q73-1)<'Current Inputs'!$C$106)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$106,$N73),\n0)","v":39.338673199324219},null,null,{"$f":"AX72*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AX$43,'Current Inputs'!$B$98:$B$116,0)))","v":10000},{"$f":"AY72*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AY$43,'Current Inputs'!$B$98:$B$116,0)))","v":4600},null,{"$f":"BA72*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(BA$43,'Current Inputs'!$B$98:$B$116,0)))","v":3500},{"$f":"INDEX('Gas Demand Model'!$E$150:$AH$152,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$150:$C$152,0),\nMATCH($BH73,'Gas Demand Model'!$E$145:$AH$145,0))","v":74.40587816451081},{"$f":"INDEX('Gas Demand Model'!$E$150:$AH$152,\nMATCH(\"Electric\",'Gas Demand Model'!$C$150:$C$152,0),\nMATCH($BH73,'Gas Demand Model'!$E$145:$AH$145,0))","v":7256.4800561953734},null,{"$f":"INDEX('Gas Demand Model'!$E$150:$AH$152,\nMATCH(\"Reference\",'Gas Demand Model'!$C$150:$C$152,0),\nMATCH($BH73,'Gas Demand Model'!$E$145:$AH$145,0))","v":10.681237588932998},8.4657662698842309,null,2050,28,{"$f":"IF(\nAND($BI73<BJ$43,(BJ$43-$BI73-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF73),\n0)","v":0},{"$f":"IF(\nAND($BI73<BK$43,(BK$43-$BI73-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF73),\n0)","v":0},{"$f":"IF(\nAND($BI73<BL$43,(BL$43-$BI73-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF73),\n0)","v":0},{"$f":"IF(\nAND($BI73<BM$43,(BM$43-$BI73-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF73),\n0)","v":0},{"$f":"IF(\nAND($BI73<BN$43,(BN$43-$BI73-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF73),\n0)","v":0},{"$f":"IF(\nAND($BI73<BO$43,(BO$43-$BI73-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF73),\n0)","v":0},{"$f":"IF(\nAND($BI73<BP$43,(BP$43-$BI73-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF73),\n0)","v":0},{"$f":"IF(\nAND($BI73<BQ$43,(BQ$43-$BI73-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF73),\n0)","v":0},{"$f":"IF(\nAND($BI73<BR$43,(BR$43-$BI73-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF73),\n0)","v":0},{"$f":"IF(\nAND($BI73<BS$43,(BS$43-$BI73-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF73),\n0)","v":0},{"$f":"IF(\nAND($BI73<BT$43,(BT$43-$BI73-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF73),\n0)","v":0},{"$f":"IF(\nAND($BI73<BU$43,(BU$43-$BI73-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF73),\n0)","v":0},{"$f":"IF(\nAND($BI73<BV$43,(BV$43-$BI73-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF73),\n0)","v":0},{"$f":"IF(\nAND($BI73<BW$43,(BW$43-$BI73-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF73),\n0)","v":0},{"$f":"IF(\nAND($BI73<BX$43,(BX$43-$BI73-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF73),\n0)","v":0},{"$f":"IF(\nAND($BI73<BY$43,(BY$43-$BI73-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF73),\n0)","v":0},{"$f":"IF(\nAND($BI73<BZ$43,(BZ$43-$BI73-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF73),\n0)","v":0},{"$f":"IF(\nAND($BI73<CA$43,(CA$43-$BI73-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF73),\n0)","v":0},{"$f":"IF(\nAND($BI73<CB$43,(CB$43-$BI73-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF73),\n0)","v":0},{"$f":"IF(\nAND($BI73<CC$43,(CC$43-$BI73-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF73),\n0)","v":0},{"$f":"IF(\nAND($BI73<CD$43,(CD$43-$BI73-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF73),\n0)","v":0},{"$f":"IF(\nAND($BI73<CE$43,(CE$43-$BI73-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF73),\n0)","v":0},{"$f":"IF(\nAND($BI73<CF$43,(CF$43-$BI73-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF73),\n0)","v":0},{"$f":"IF(\nAND($BI73<CG$43,(CG$43-$BI73-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF73),\n0)","v":0},{"$f":"IF(\nAND($BI73<CH$43,(CH$43-$BI73-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF73),\n0)","v":0},{"$f":"IF(\nAND($BI73<CI$43,(CI$43-$BI73-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF73),\n0)","v":0},{"$f":"IF(\nAND($BI73<CJ$43,(CJ$43-$BI73-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF73),\n0)","v":0},{"$f":"IF(\nAND($BI73<CK$43,(CK$43-$BI73-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF73),\n0)","v":0},{"$f":"IF(\nAND($BI73<CL$43,(CL$43-$BI73-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF73),\n0)","v":0},{"$f":"IF(\nAND($BI73<CM$43,(CM$43-$BI73-1)<'Current Inputs'!$F$106)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$106,$BF73),\n0)","v":1.2053346601796744}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual Total",{"$f":"SUM(R44:R73)","v":1.6029902029368621},{"$f":"SUM(S44:S73)","v":4.2292329616213555},7.9069450041199136,12.646165657031204,18.473653321581462,25.426828978967002,33.550680189272938,42.923239614089638,53.697812218582612,66.119467154318244,78.950285317532249,92.983549605010722,108.21235163382785,124.4821232037294,141.56425617616927,159.28793270656786,177.58698547336527,196.47357722141979,215.96436927515367,236.03849427836252,255.3130869941867,273.58577464657134,290.66668090854472,306.57853057856533,321.32288657860795,334.83054389689534,346.95494935119893,357.50213562199099,366.27898963613706,373.12188289651675,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual Total",{"$f":"SUM(BJ44:BJ73)","v":0.53819041042258775},{"$f":"SUM(BK44:BK73)","v":1.3817566847340608},2.5037089204051468,3.8755096774608351,5.4445241931656634,7.1917009844056992,9.0871735150837569,11.112072677948106,13.258995758828515,15.525653559904523,17.36878259557373,18.972872655174001,20.294895864226298,21.284986077546179,21.938641827534482,22.331757160240706,22.612484007436461,22.777952106381527,22.819009916555125,22.723672931018537,22.433958375654491,21.987648292737926,21.444633560666574,20.874710223742685,20.329560402979368,19.751702276091489,19.028031962609795,18.191235309395751,17.273482428710057,16.307496273350306]
[]
[null,null,null,null,null,"Cooking Device Costs and Sales - Residential",null,null,null,null,null,null,null,null,null,"Cooking  - Residential ($2020 Millions)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Device Costs and Sales - Commercial",null,null,null,null,null,null,null,null,null,"Cooking  - Commercial ($2020 Millions)"]
[null,null,null,null,null,"Costs",null,null,null,"Device Sales",null,null,null,"Sales",null,null,"Model year:",2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,null,null,"Costs",null,null,null,"Customers",null,null,null,"Sales",null,null,"Model year:",2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,"CK-g","CK-e",null,"CK-ref","CK-g","CK-e",null,"CK-ref","Total sales",null,"Vintage year",null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,null,null,"CK-g","CK-e",null,"CK-ref","CK-g","CK-e",null,"CK-ref","Total sales",null,"Vintage year",null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29]
[null,null,null,null,null,{"$f":"INDEX('Current Inputs'!$D$98:$D$116,MATCH(F79,'Current Inputs'!$B$98:$B$116,0))","v":600},{"$f":"INDEX('Current Inputs'!$D$98:$D$116,MATCH(G79,'Current Inputs'!$B$98:$B$116,0))","v":1200},null,{"$f":"INDEX('Current Inputs'!$D$98:$D$116,MATCH(I79,'Current Inputs'!$B$98:$B$116,0))","v":600},{"$f":"INDEX('Gas Demand Model'!$E$136:$AH$138,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$136:$C$138,0),\nMATCH($P80,'Gas Demand Model'!$E$128:$AH$128,0))","v":4667.681695139253},{"$f":"INDEX('Gas Demand Model'!$E$136:$AH$138,\nMATCH(\"Electric\",'Gas Demand Model'!$C$136:$C$138,0),\nMATCH($P80,'Gas Demand Model'!$E$128:$AH$128,0))","v":5916.5643762006821},null,{"$f":"INDEX('Gas Demand Model'!$E$136:$AH$138,\nMATCH(\"Reference\",'Gas Demand Model'!$C$136:$C$138,0),\nMATCH($P80,'Gas Demand Model'!$E$128:$AH$128,0))","v":49152.732563644604},{"$f":"SUMPRODUCT($F80:$I80,$J80:$M80)/10^6 - SUM(J80:M80)*I80/1000000","v":3.549938625720408},null,2021,null,{"$f":"(IF(\nIF(MAX('Current Inputs'!$C$107-R$79,0)>0,1,0)=1,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N80),\n0))","v":0.37578815249129344},{"$f":"(IF(\nIF(MAX('Current Inputs'!$C$107-S$79,0)>0,1,0)=1,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N80),\n0))","v":0.37578815249129344},{"$f":"(IF(\nIF(MAX('Current Inputs'!$C$107-T$79,0)>0,1,0)=1,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N80),\n0))","v":0.37578815249129344},{"$f":"(IF(\nIF(MAX('Current Inputs'!$C$107-U$79,0)>0,1,0)=1,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N80),\n0))","v":0.37578815249129344},{"$f":"(IF(\nIF(MAX('Current Inputs'!$C$107-V$79,0)>0,1,0)=1,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N80),\n0))","v":0.37578815249129344},{"$f":"(IF(\nIF(MAX('Current Inputs'!$C$107-W$79,0)>0,1,0)=1,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N80),\n0))","v":0.37578815249129344},{"$f":"(IF(\nIF(MAX('Current Inputs'!$C$107-X$79,0)>0,1,0)=1,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N80),\n0))","v":0.37578815249129344},{"$f":"(IF(\nIF(MAX('Current Inputs'!$C$107-Y$79,0)>0,1,0)=1,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N80),\n0))","v":0.37578815249129344},{"$f":"(IF(\nIF(MAX('Current Inputs'!$C$107-Z$79,0)>0,1,0)=1,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N80),\n0))","v":0.37578815249129344},{"$f":"(IF(\nIF(MAX('Current Inputs'!$C$107-AA$79,0)>0,1,0)=1,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N80),\n0))","v":0.37578815249129344},{"$f":"(IF(\nIF(MAX('Current Inputs'!$C$107-AB$79,0)>0,1,0)=1,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N80),\n0))","v":0.37578815249129344},{"$f":"(IF(\nIF(MAX('Current Inputs'!$C$107-AC$79,0)>0,1,0)=1,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N80),\n0))","v":0.37578815249129344},{"$f":"(IF(\nIF(MAX('Current Inputs'!$C$107-AD$79,0)>0,1,0)=1,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N80),\n0))","v":0.37578815249129344},{"$f":"(IF(\nIF(MAX('Current Inputs'!$C$107-AE$79,0)>0,1,0)=1,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N80),\n0))","v":0.37578815249129344},{"$f":"(IF(\nIF(MAX('Current Inputs'!$C$107-AF$79,0)>0,1,0)=1,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N80),\n0))","v":0.37578815249129344},{"$f":"(IF(\nIF(MAX('Current Inputs'!$C$107-AG$79,0)>0,1,0)=1,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N80),\n0))","v":0.37578815249129344},{"$f":"(IF(\nIF(MAX('Current Inputs'!$C$107-AH$79,0)>0,1,0)=1,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N80),\n0))","v":0},{"$f":"(IF(\nIF(MAX('Current Inputs'!$C$107-AI$79,0)>0,1,0)=1,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N80),\n0))","v":0},{"$f":"(IF(\nIF(MAX('Current Inputs'!$C$107-AJ$79,0)>0,1,0)=1,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N80),\n0))","v":0},{"$f":"(IF(\nIF(MAX('Current Inputs'!$C$107-AK$79,0)>0,1,0)=1,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N80),\n0))","v":0},{"$f":"(IF(\nIF(MAX('Current Inputs'!$C$107-AL$79,0)>0,1,0)=1,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N80),\n0))","v":0},{"$f":"(IF(\nIF(MAX('Current Inputs'!$C$107-AM$79,0)>0,1,0)=1,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N80),\n0))","v":0},{"$f":"(IF(\nIF(MAX('Current Inputs'!$C$107-AN$79,0)>0,1,0)=1,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N80),\n0))","v":0},{"$f":"(IF(\nIF(MAX('Current Inputs'!$C$107-AO$79,0)>0,1,0)=1,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N80),\n0))","v":0},{"$f":"(IF(\nIF(MAX('Current Inputs'!$C$107-AP$79,0)>0,1,0)=1,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N80),\n0))","v":0},{"$f":"(IF(\nIF(MAX('Current Inputs'!$C$107-AQ$79,0)>0,1,0)=1,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N80),\n0))","v":0},{"$f":"(IF(\nIF(MAX('Current Inputs'!$C$107-AR$79,0)>0,1,0)=1,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N80),\n0))","v":0},{"$f":"(IF(\nIF(MAX('Current Inputs'!$C$107-AS$79,0)>0,1,0)=1,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N80),\n0))","v":0},{"$f":"(IF(\nIF(MAX('Current Inputs'!$C$107-AT$79,0)>0,1,0)=1,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N80),\n0))","v":0},{"$f":"(IF(\nIF(MAX('Current Inputs'!$C$107-AU$79,0)>0,1,0)=1,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N80),\n0))","v":0},null,null,{"$f":"INDEX('Current Inputs'!$G$98:$G$116,MATCH(AX79,'Current Inputs'!$B$98:$B$116,0))","v":0},{"$f":"INDEX('Current Inputs'!$G$98:$G$116,MATCH(AY79,'Current Inputs'!$B$98:$B$116,0))","v":0},null,{"$f":"INDEX('Current Inputs'!$G$98:$G$116,MATCH(BA79,'Current Inputs'!$B$98:$B$116,0))","v":0},{"$f":"INDEX('Gas Demand Model'!$E$153:$AH$155,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$153:$C$155,0),\nMATCH($BH80,'Gas Demand Model'!$E$145:$AH$145,0))","v":470.29179477267138},{"$f":"INDEX('Gas Demand Model'!$E$153:$AH$155,\nMATCH(\"Electric\",'Gas Demand Model'!$C$153:$C$155,0),\nMATCH($BH80,'Gas Demand Model'!$E$145:$AH$145,0))","v":599.5066010249152},null,{"$f":"INDEX('Gas Demand Model'!$E$153:$AH$155,\nMATCH(\"Reference\",'Gas Demand Model'!$C$153:$C$155,0),\nMATCH($BH80,'Gas Demand Model'!$E$145:$AH$145,0))","v":3493.7501617420139},{"$f":"SUMPRODUCT($AX80:$BA80,$BB80:$BE80)/10^6 - SUM(BB80:BE80)*BA80/1000000","v":0},null,2021,null,{"$f":"(IF(\nIF(MAX('Current Inputs'!$F$107-BJ$79,0)>0,1,0)=1,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF80),\n0))","v":0},{"$f":"(IF(\nIF(MAX('Current Inputs'!$F$107-BK$79,0)>0,1,0)=1,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF80),\n0))","v":0},{"$f":"(IF(\nIF(MAX('Current Inputs'!$F$107-BL$79,0)>0,1,0)=1,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF80),\n0))","v":0},{"$f":"(IF(\nIF(MAX('Current Inputs'!$F$107-BM$79,0)>0,1,0)=1,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF80),\n0))","v":0},{"$f":"(IF(\nIF(MAX('Current Inputs'!$F$107-BN$79,0)>0,1,0)=1,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF80),\n0))","v":0},{"$f":"(IF(\nIF(MAX('Current Inputs'!$F$107-BO$79,0)>0,1,0)=1,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF80),\n0))","v":0},{"$f":"(IF(\nIF(MAX('Current Inputs'!$F$107-BP$79,0)>0,1,0)=1,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF80),\n0))","v":0},{"$f":"(IF(\nIF(MAX('Current Inputs'!$F$107-BQ$79,0)>0,1,0)=1,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF80),\n0))","v":0},{"$f":"(IF(\nIF(MAX('Current Inputs'!$F$107-BR$79,0)>0,1,0)=1,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF80),\n0))","v":0},{"$f":"(IF(\nIF(MAX('Current Inputs'!$F$107-BS$79,0)>0,1,0)=1,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF80),\n0))","v":0},{"$f":"(IF(\nIF(MAX('Current Inputs'!$F$107-BT$79,0)>0,1,0)=1,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF80),\n0))","v":0},{"$f":"(IF(\nIF(MAX('Current Inputs'!$F$107-BU$79,0)>0,1,0)=1,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF80),\n0))","v":0},{"$f":"(IF(\nIF(MAX('Current Inputs'!$F$107-BV$79,0)>0,1,0)=1,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF80),\n0))","v":0},{"$f":"(IF(\nIF(MAX('Current Inputs'!$F$107-BW$79,0)>0,1,0)=1,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF80),\n0))","v":0},{"$f":"(IF(\nIF(MAX('Current Inputs'!$F$107-BX$79,0)>0,1,0)=1,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF80),\n0))","v":0},{"$f":"(IF(\nIF(MAX('Current Inputs'!$F$107-BY$79,0)>0,1,0)=1,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF80),\n0))","v":0},{"$f":"(IF(\nIF(MAX('Current Inputs'!$F$107-BZ$79,0)>0,1,0)=1,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF80),\n0))","v":0},{"$f":"(IF(\nIF(MAX('Current Inputs'!$F$107-CA$79,0)>0,1,0)=1,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF80),\n0))","v":0},{"$f":"(IF(\nIF(MAX('Current Inputs'!$F$107-CB$79,0)>0,1,0)=1,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF80),\n0))","v":0},{"$f":"(IF(\nIF(MAX('Current Inputs'!$F$107-CC$79,0)>0,1,0)=1,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF80),\n0))","v":0},{"$f":"(IF(\nIF(MAX('Current Inputs'!$F$107-CD$79,0)>0,1,0)=1,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF80),\n0))","v":0},{"$f":"(IF(\nIF(MAX('Current Inputs'!$F$107-CE$79,0)>0,1,0)=1,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF80),\n0))","v":0},{"$f":"(IF(\nIF(MAX('Current Inputs'!$F$107-CF$79,0)>0,1,0)=1,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF80),\n0))","v":0},{"$f":"(IF(\nIF(MAX('Current Inputs'!$F$107-CG$79,0)>0,1,0)=1,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF80),\n0))","v":0},{"$f":"(IF(\nIF(MAX('Current Inputs'!$F$107-CH$79,0)>0,1,0)=1,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF80),\n0))","v":0},{"$f":"(IF(\nIF(MAX('Current Inputs'!$F$107-CI$79,0)>0,1,0)=1,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF80),\n0))","v":0},{"$f":"(IF(\nIF(MAX('Current Inputs'!$F$107-CJ$79,0)>0,1,0)=1,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF80),\n0))","v":0},{"$f":"(IF(\nIF(MAX('Current Inputs'!$F$107-CK$79,0)>0,1,0)=1,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF80),\n0))","v":0},{"$f":"(IF(\nIF(MAX('Current Inputs'!$F$107-CL$79,0)>0,1,0)=1,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF80),\n0))","v":0},{"$f":"(IF(\nIF(MAX('Current Inputs'!$F$107-CM$79,0)>0,1,0)=1,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF80),\n0))","v":0}]
[null,null,null,null,null,{"$f":"F80*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(F$79,'Current Inputs'!$B$98:$B$116,0))  + 'Current Inputs'!$C$94)","v":612},{"$f":"G80*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(G$79,'Current Inputs'!$B$98:$B$116,0))  + 'Current Inputs'!$C$94)","v":1224},null,{"$f":"I80*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(I$79,'Current Inputs'!$B$98:$B$116,0))  + 'Current Inputs'!$C$94)","v":612},{"$f":"INDEX('Gas Demand Model'!$E$136:$AH$138,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$136:$C$138,0),\nMATCH($P45,'Gas Demand Model'!$E$128:$AH$128,0))","v":6811.786259948859},{"$f":"INDEX('Gas Demand Model'!$E$136:$AH$138,\nMATCH(\"Electric\",'Gas Demand Model'!$C$136:$C$138,0),\nMATCH($P81,'Gas Demand Model'!$E$128:$AH$128,0))","v":8776.9824886817551},null,{"$f":"INDEX('Gas Demand Model'!$E$136:$AH$138,\nMATCH(\"Reference\",'Gas Demand Model'!$C$136:$C$138,0),\nMATCH($P81,'Gas Demand Model'!$E$128:$AH$128,0))","v":49129.843599478903},5.3715132830732415,null,2022,0,{"$f":"IF(\nAND($Q81<R$79,(R$79-$Q81-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N81),\n0)","v":0},{"$f":"IF(\nAND($Q81<S$79,(S$79-$Q81-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N81),\n0)","v":0.5686157608764012},{"$f":"IF(\nAND($Q81<T$79,(T$79-$Q81-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N81),\n0)","v":0.5686157608764012},{"$f":"IF(\nAND($Q81<U$79,(U$79-$Q81-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N81),\n0)","v":0.5686157608764012},{"$f":"IF(\nAND($Q81<V$79,(V$79-$Q81-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N81),\n0)","v":0.5686157608764012},{"$f":"IF(\nAND($Q81<W$79,(W$79-$Q81-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N81),\n0)","v":0.5686157608764012},{"$f":"IF(\nAND($Q81<X$79,(X$79-$Q81-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N81),\n0)","v":0.5686157608764012},{"$f":"IF(\nAND($Q81<Y$79,(Y$79-$Q81-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N81),\n0)","v":0.5686157608764012},{"$f":"IF(\nAND($Q81<Z$79,(Z$79-$Q81-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N81),\n0)","v":0.5686157608764012},{"$f":"IF(\nAND($Q81<AA$79,(AA$79-$Q81-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N81),\n0)","v":0.5686157608764012},{"$f":"IF(\nAND($Q81<AB$79,(AB$79-$Q81-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N81),\n0)","v":0.5686157608764012},{"$f":"IF(\nAND($Q81<AC$79,(AC$79-$Q81-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N81),\n0)","v":0.5686157608764012},{"$f":"IF(\nAND($Q81<AD$79,(AD$79-$Q81-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N81),\n0)","v":0.5686157608764012},{"$f":"IF(\nAND($Q81<AE$79,(AE$79-$Q81-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N81),\n0)","v":0.5686157608764012},{"$f":"IF(\nAND($Q81<AF$79,(AF$79-$Q81-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N81),\n0)","v":0.5686157608764012},{"$f":"IF(\nAND($Q81<AG$79,(AG$79-$Q81-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N81),\n0)","v":0.5686157608764012},{"$f":"IF(\nAND($Q81<AH$79,(AH$79-$Q81-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N81),\n0)","v":0.5686157608764012},{"$f":"IF(\nAND($Q81<AI$79,(AI$79-$Q81-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N81),\n0)","v":0},{"$f":"IF(\nAND($Q81<AJ$79,(AJ$79-$Q81-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N81),\n0)","v":0},{"$f":"IF(\nAND($Q81<AK$79,(AK$79-$Q81-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N81),\n0)","v":0},{"$f":"IF(\nAND($Q81<AL$79,(AL$79-$Q81-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N81),\n0)","v":0},{"$f":"IF(\nAND($Q81<AM$79,(AM$79-$Q81-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N81),\n0)","v":0},{"$f":"IF(\nAND($Q81<AN$79,(AN$79-$Q81-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N81),\n0)","v":0},{"$f":"IF(\nAND($Q81<AO$79,(AO$79-$Q81-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N81),\n0)","v":0},{"$f":"IF(\nAND($Q81<AP$79,(AP$79-$Q81-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N81),\n0)","v":0},{"$f":"IF(\nAND($Q81<AQ$79,(AQ$79-$Q81-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N81),\n0)","v":0},{"$f":"IF(\nAND($Q81<AR$79,(AR$79-$Q81-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N81),\n0)","v":0},{"$f":"IF(\nAND($Q81<AS$79,(AS$79-$Q81-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N81),\n0)","v":0},{"$f":"IF(\nAND($Q81<AT$79,(AT$79-$Q81-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N81),\n0)","v":0},{"$f":"IF(\nAND($Q81<AU$79,(AU$79-$Q81-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N81),\n0)","v":0},null,null,{"$f":"AX80*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AX$79,'Current Inputs'!$B$98:$B$116,0)))","v":0},{"$f":"AY80*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AY$79,'Current Inputs'!$B$98:$B$116,0)))","v":0},null,{"$f":"BA80*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(BA$79,'Current Inputs'!$B$98:$B$116,0)))","v":0},{"$f":"INDEX('Gas Demand Model'!$E$153:$AH$155,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$153:$C$155,0),\nMATCH($BH81,'Gas Demand Model'!$E$145:$AH$145,0))","v":721.33292093334228},{"$f":"INDEX('Gas Demand Model'!$E$153:$AH$155,\nMATCH(\"Electric\",'Gas Demand Model'!$C$153:$C$155,0),\nMATCH($BH81,'Gas Demand Model'!$E$145:$AH$145,0))","v":942.85303957620272},null,{"$f":"INDEX('Gas Demand Model'!$E$153:$AH$155,\nMATCH(\"Reference\",'Gas Demand Model'!$C$153:$C$155,0),\nMATCH($BH81,'Gas Demand Model'!$E$145:$AH$145,0))","v":3442.5309810624553},{"$f":"SUMPRODUCT($AX81:$BA81,$BB81:$BE81)/10^6 - SUM(BB81:BE81)*BA81/1000000","v":0},null,2022,0,{"$f":"IF(\nAND($BI81<BJ$79,(BJ$79-$BI81-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF81),\n0)","v":0},{"$f":"IF(\nAND($BI81<BK$79,(BK$79-$BI81-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF81),\n0)","v":0},{"$f":"IF(\nAND($BI81<BL$79,(BL$79-$BI81-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF81),\n0)","v":0},{"$f":"IF(\nAND($BI81<BM$79,(BM$79-$BI81-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF81),\n0)","v":0},{"$f":"IF(\nAND($BI81<BN$79,(BN$79-$BI81-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF81),\n0)","v":0},{"$f":"IF(\nAND($BI81<BO$79,(BO$79-$BI81-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF81),\n0)","v":0},{"$f":"IF(\nAND($BI81<BP$79,(BP$79-$BI81-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF81),\n0)","v":0},{"$f":"IF(\nAND($BI81<BQ$79,(BQ$79-$BI81-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF81),\n0)","v":0},{"$f":"IF(\nAND($BI81<BR$79,(BR$79-$BI81-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF81),\n0)","v":0},{"$f":"IF(\nAND($BI81<BS$79,(BS$79-$BI81-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF81),\n0)","v":0},{"$f":"IF(\nAND($BI81<BT$79,(BT$79-$BI81-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF81),\n0)","v":0},{"$f":"IF(\nAND($BI81<BU$79,(BU$79-$BI81-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF81),\n0)","v":0},{"$f":"IF(\nAND($BI81<BV$79,(BV$79-$BI81-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF81),\n0)","v":0},{"$f":"IF(\nAND($BI81<BW$79,(BW$79-$BI81-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF81),\n0)","v":0},{"$f":"IF(\nAND($BI81<BX$79,(BX$79-$BI81-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF81),\n0)","v":0},{"$f":"IF(\nAND($BI81<BY$79,(BY$79-$BI81-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF81),\n0)","v":0},{"$f":"IF(\nAND($BI81<BZ$79,(BZ$79-$BI81-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF81),\n0)","v":0},{"$f":"IF(\nAND($BI81<CA$79,(CA$79-$BI81-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF81),\n0)","v":0},{"$f":"IF(\nAND($BI81<CB$79,(CB$79-$BI81-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF81),\n0)","v":0},{"$f":"IF(\nAND($BI81<CC$79,(CC$79-$BI81-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF81),\n0)","v":0},{"$f":"IF(\nAND($BI81<CD$79,(CD$79-$BI81-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF81),\n0)","v":0},{"$f":"IF(\nAND($BI81<CE$79,(CE$79-$BI81-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF81),\n0)","v":0},{"$f":"IF(\nAND($BI81<CF$79,(CF$79-$BI81-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF81),\n0)","v":0},{"$f":"IF(\nAND($BI81<CG$79,(CG$79-$BI81-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF81),\n0)","v":0},{"$f":"IF(\nAND($BI81<CH$79,(CH$79-$BI81-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF81),\n0)","v":0},{"$f":"IF(\nAND($BI81<CI$79,(CI$79-$BI81-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF81),\n0)","v":0},{"$f":"IF(\nAND($BI81<CJ$79,(CJ$79-$BI81-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF81),\n0)","v":0},{"$f":"IF(\nAND($BI81<CK$79,(CK$79-$BI81-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF81),\n0)","v":0},{"$f":"IF(\nAND($BI81<CL$79,(CL$79-$BI81-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF81),\n0)","v":0},{"$f":"IF(\nAND($BI81<CM$79,(CM$79-$BI81-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF81),\n0)","v":0}]
[null,null,null,null,null,{"$f":"F81*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(F$79,'Current Inputs'!$B$98:$B$116,0))  + 'Current Inputs'!$C$94)","v":624.24},{"$f":"G81*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(G$79,'Current Inputs'!$B$98:$B$116,0))  + 'Current Inputs'!$C$94)","v":1248.48},null,{"$f":"I81*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(I$79,'Current Inputs'!$B$98:$B$116,0))  + 'Current Inputs'!$C$94)","v":624.24},{"$f":"INDEX('Gas Demand Model'!$E$136:$AH$138,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$136:$C$138,0),\nMATCH($P46,'Gas Demand Model'!$E$128:$AH$128,0))","v":8741.031042611372},{"$f":"INDEX('Gas Demand Model'!$E$136:$AH$138,\nMATCH(\"Electric\",'Gas Demand Model'!$C$136:$C$138,0),\nMATCH($P82,'Gas Demand Model'!$E$128:$AH$128,0))","v":11505.012659400509},null,{"$f":"INDEX('Gas Demand Model'!$E$136:$AH$138,\nMATCH(\"Reference\",'Gas Demand Model'!$C$136:$C$138,0),\nMATCH($P82,'Gas Demand Model'!$E$128:$AH$128,0))","v":48824.031239180396},7.1818891025041793,null,2023,1,{"$f":"IF(\nAND($Q82<R$79,(R$79-$Q82-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N82),\n0)","v":0},{"$f":"IF(\nAND($Q82<S$79,(S$79-$Q82-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N82),\n0)","v":0},{"$f":"IF(\nAND($Q82<T$79,(T$79-$Q82-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N82),\n0)","v":0.76025788662182958},{"$f":"IF(\nAND($Q82<U$79,(U$79-$Q82-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N82),\n0)","v":0.76025788662182958},{"$f":"IF(\nAND($Q82<V$79,(V$79-$Q82-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N82),\n0)","v":0.76025788662182958},{"$f":"IF(\nAND($Q82<W$79,(W$79-$Q82-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N82),\n0)","v":0.76025788662182958},{"$f":"IF(\nAND($Q82<X$79,(X$79-$Q82-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N82),\n0)","v":0.76025788662182958},{"$f":"IF(\nAND($Q82<Y$79,(Y$79-$Q82-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N82),\n0)","v":0.76025788662182958},{"$f":"IF(\nAND($Q82<Z$79,(Z$79-$Q82-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N82),\n0)","v":0.76025788662182958},{"$f":"IF(\nAND($Q82<AA$79,(AA$79-$Q82-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N82),\n0)","v":0.76025788662182958},{"$f":"IF(\nAND($Q82<AB$79,(AB$79-$Q82-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N82),\n0)","v":0.76025788662182958},{"$f":"IF(\nAND($Q82<AC$79,(AC$79-$Q82-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N82),\n0)","v":0.76025788662182958},{"$f":"IF(\nAND($Q82<AD$79,(AD$79-$Q82-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N82),\n0)","v":0.76025788662182958},{"$f":"IF(\nAND($Q82<AE$79,(AE$79-$Q82-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N82),\n0)","v":0.76025788662182958},{"$f":"IF(\nAND($Q82<AF$79,(AF$79-$Q82-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N82),\n0)","v":0.76025788662182958},{"$f":"IF(\nAND($Q82<AG$79,(AG$79-$Q82-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N82),\n0)","v":0.76025788662182958},{"$f":"IF(\nAND($Q82<AH$79,(AH$79-$Q82-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N82),\n0)","v":0.76025788662182958},{"$f":"IF(\nAND($Q82<AI$79,(AI$79-$Q82-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N82),\n0)","v":0.76025788662182958},{"$f":"IF(\nAND($Q82<AJ$79,(AJ$79-$Q82-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N82),\n0)","v":0},{"$f":"IF(\nAND($Q82<AK$79,(AK$79-$Q82-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N82),\n0)","v":0},{"$f":"IF(\nAND($Q82<AL$79,(AL$79-$Q82-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N82),\n0)","v":0},{"$f":"IF(\nAND($Q82<AM$79,(AM$79-$Q82-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N82),\n0)","v":0},{"$f":"IF(\nAND($Q82<AN$79,(AN$79-$Q82-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N82),\n0)","v":0},{"$f":"IF(\nAND($Q82<AO$79,(AO$79-$Q82-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N82),\n0)","v":0},{"$f":"IF(\nAND($Q82<AP$79,(AP$79-$Q82-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N82),\n0)","v":0},{"$f":"IF(\nAND($Q82<AQ$79,(AQ$79-$Q82-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N82),\n0)","v":0},{"$f":"IF(\nAND($Q82<AR$79,(AR$79-$Q82-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N82),\n0)","v":0},{"$f":"IF(\nAND($Q82<AS$79,(AS$79-$Q82-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N82),\n0)","v":0},{"$f":"IF(\nAND($Q82<AT$79,(AT$79-$Q82-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N82),\n0)","v":0},{"$f":"IF(\nAND($Q82<AU$79,(AU$79-$Q82-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N82),\n0)","v":0},null,null,{"$f":"AX81*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AX$79,'Current Inputs'!$B$98:$B$116,0)))","v":0},{"$f":"AY81*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AY$79,'Current Inputs'!$B$98:$B$116,0)))","v":0},null,{"$f":"BA81*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(BA$79,'Current Inputs'!$B$98:$B$116,0)))","v":0},{"$f":"INDEX('Gas Demand Model'!$E$153:$AH$155,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$153:$C$155,0),\nMATCH($BH82,'Gas Demand Model'!$E$145:$AH$145,0))","v":936.22561376483895},{"$f":"INDEX('Gas Demand Model'!$E$153:$AH$155,\nMATCH(\"Electric\",'Gas Demand Model'!$C$153:$C$155,0),\nMATCH($BH82,'Gas Demand Model'!$E$145:$AH$145,0))","v":1266.6596715269595},null,{"$f":"INDEX('Gas Demand Model'!$E$153:$AH$155,\nMATCH(\"Reference\",'Gas Demand Model'!$C$153:$C$155,0),\nMATCH($BH82,'Gas Demand Model'!$E$145:$AH$145,0))","v":3371.6863675267059},0,null,2023,1,{"$f":"IF(\nAND($BI82<BJ$79,(BJ$79-$BI82-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF82),\n0)","v":0},{"$f":"IF(\nAND($BI82<BK$79,(BK$79-$BI82-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF82),\n0)","v":0},{"$f":"IF(\nAND($BI82<BL$79,(BL$79-$BI82-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF82),\n0)","v":0},{"$f":"IF(\nAND($BI82<BM$79,(BM$79-$BI82-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF82),\n0)","v":0},{"$f":"IF(\nAND($BI82<BN$79,(BN$79-$BI82-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF82),\n0)","v":0},{"$f":"IF(\nAND($BI82<BO$79,(BO$79-$BI82-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF82),\n0)","v":0},{"$f":"IF(\nAND($BI82<BP$79,(BP$79-$BI82-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF82),\n0)","v":0},{"$f":"IF(\nAND($BI82<BQ$79,(BQ$79-$BI82-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF82),\n0)","v":0},{"$f":"IF(\nAND($BI82<BR$79,(BR$79-$BI82-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF82),\n0)","v":0},{"$f":"IF(\nAND($BI82<BS$79,(BS$79-$BI82-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF82),\n0)","v":0},{"$f":"IF(\nAND($BI82<BT$79,(BT$79-$BI82-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF82),\n0)","v":0},{"$f":"IF(\nAND($BI82<BU$79,(BU$79-$BI82-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF82),\n0)","v":0},{"$f":"IF(\nAND($BI82<BV$79,(BV$79-$BI82-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF82),\n0)","v":0},{"$f":"IF(\nAND($BI82<BW$79,(BW$79-$BI82-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF82),\n0)","v":0},{"$f":"IF(\nAND($BI82<BX$79,(BX$79-$BI82-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF82),\n0)","v":0},{"$f":"IF(\nAND($BI82<BY$79,(BY$79-$BI82-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF82),\n0)","v":0},{"$f":"IF(\nAND($BI82<BZ$79,(BZ$79-$BI82-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF82),\n0)","v":0},{"$f":"IF(\nAND($BI82<CA$79,(CA$79-$BI82-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF82),\n0)","v":0},{"$f":"IF(\nAND($BI82<CB$79,(CB$79-$BI82-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF82),\n0)","v":0},{"$f":"IF(\nAND($BI82<CC$79,(CC$79-$BI82-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF82),\n0)","v":0},{"$f":"IF(\nAND($BI82<CD$79,(CD$79-$BI82-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF82),\n0)","v":0},{"$f":"IF(\nAND($BI82<CE$79,(CE$79-$BI82-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF82),\n0)","v":0},{"$f":"IF(\nAND($BI82<CF$79,(CF$79-$BI82-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF82),\n0)","v":0},{"$f":"IF(\nAND($BI82<CG$79,(CG$79-$BI82-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF82),\n0)","v":0},{"$f":"IF(\nAND($BI82<CH$79,(CH$79-$BI82-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF82),\n0)","v":0},{"$f":"IF(\nAND($BI82<CI$79,(CI$79-$BI82-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF82),\n0)","v":0},{"$f":"IF(\nAND($BI82<CJ$79,(CJ$79-$BI82-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF82),\n0)","v":0},{"$f":"IF(\nAND($BI82<CK$79,(CK$79-$BI82-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF82),\n0)","v":0},{"$f":"IF(\nAND($BI82<CL$79,(CL$79-$BI82-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF82),\n0)","v":0},{"$f":"IF(\nAND($BI82<CM$79,(CM$79-$BI82-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF82),\n0)","v":0}]
[null,null,null,null,null,{"$f":"F82*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(F$79,'Current Inputs'!$B$98:$B$116,0))  + 'Current Inputs'!$C$94)","v":636.72480000000007},{"$f":"G82*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(G$79,'Current Inputs'!$B$98:$B$116,0))  + 'Current Inputs'!$C$94)","v":1273.4496000000001},null,{"$f":"I82*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(I$79,'Current Inputs'!$B$98:$B$116,0))  + 'Current Inputs'!$C$94)","v":636.72480000000007},{"$f":"INDEX('Gas Demand Model'!$E$136:$AH$138,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$136:$C$138,0),\nMATCH($P47,'Gas Demand Model'!$E$128:$AH$128,0))","v":10666.892617457503},{"$f":"INDEX('Gas Demand Model'!$E$136:$AH$138,\nMATCH(\"Electric\",'Gas Demand Model'!$C$136:$C$138,0),\nMATCH($P83,'Gas Demand Model'!$E$128:$AH$128,0))","v":14408.00286674963},null,{"$f":"INDEX('Gas Demand Model'!$E$136:$AH$138,\nMATCH(\"Reference\",'Gas Demand Model'!$C$136:$C$138,0),\nMATCH($P83,'Gas Demand Model'!$E$128:$AH$128,0))","v":48282.066594418371},9.1739327437305818,null,2024,2,{"$f":"IF(\nAND($Q83<R$79,(R$79-$Q83-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N83),\n0)","v":0},{"$f":"IF(\nAND($Q83<S$79,(S$79-$Q83-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N83),\n0)","v":0},{"$f":"IF(\nAND($Q83<T$79,(T$79-$Q83-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N83),\n0)","v":0},{"$f":"IF(\nAND($Q83<U$79,(U$79-$Q83-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N83),\n0)","v":0.9711309406500761},{"$f":"IF(\nAND($Q83<V$79,(V$79-$Q83-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N83),\n0)","v":0.9711309406500761},{"$f":"IF(\nAND($Q83<W$79,(W$79-$Q83-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N83),\n0)","v":0.9711309406500761},{"$f":"IF(\nAND($Q83<X$79,(X$79-$Q83-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N83),\n0)","v":0.9711309406500761},{"$f":"IF(\nAND($Q83<Y$79,(Y$79-$Q83-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N83),\n0)","v":0.9711309406500761},{"$f":"IF(\nAND($Q83<Z$79,(Z$79-$Q83-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N83),\n0)","v":0.9711309406500761},{"$f":"IF(\nAND($Q83<AA$79,(AA$79-$Q83-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N83),\n0)","v":0.9711309406500761},{"$f":"IF(\nAND($Q83<AB$79,(AB$79-$Q83-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N83),\n0)","v":0.9711309406500761},{"$f":"IF(\nAND($Q83<AC$79,(AC$79-$Q83-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N83),\n0)","v":0.9711309406500761},{"$f":"IF(\nAND($Q83<AD$79,(AD$79-$Q83-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N83),\n0)","v":0.9711309406500761},{"$f":"IF(\nAND($Q83<AE$79,(AE$79-$Q83-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N83),\n0)","v":0.9711309406500761},{"$f":"IF(\nAND($Q83<AF$79,(AF$79-$Q83-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N83),\n0)","v":0.9711309406500761},{"$f":"IF(\nAND($Q83<AG$79,(AG$79-$Q83-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N83),\n0)","v":0.9711309406500761},{"$f":"IF(\nAND($Q83<AH$79,(AH$79-$Q83-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N83),\n0)","v":0.9711309406500761},{"$f":"IF(\nAND($Q83<AI$79,(AI$79-$Q83-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N83),\n0)","v":0.9711309406500761},{"$f":"IF(\nAND($Q83<AJ$79,(AJ$79-$Q83-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N83),\n0)","v":0.9711309406500761},{"$f":"IF(\nAND($Q83<AK$79,(AK$79-$Q83-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N83),\n0)","v":0},{"$f":"IF(\nAND($Q83<AL$79,(AL$79-$Q83-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N83),\n0)","v":0},{"$f":"IF(\nAND($Q83<AM$79,(AM$79-$Q83-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N83),\n0)","v":0},{"$f":"IF(\nAND($Q83<AN$79,(AN$79-$Q83-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N83),\n0)","v":0},{"$f":"IF(\nAND($Q83<AO$79,(AO$79-$Q83-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N83),\n0)","v":0},{"$f":"IF(\nAND($Q83<AP$79,(AP$79-$Q83-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N83),\n0)","v":0},{"$f":"IF(\nAND($Q83<AQ$79,(AQ$79-$Q83-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N83),\n0)","v":0},{"$f":"IF(\nAND($Q83<AR$79,(AR$79-$Q83-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N83),\n0)","v":0},{"$f":"IF(\nAND($Q83<AS$79,(AS$79-$Q83-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N83),\n0)","v":0},{"$f":"IF(\nAND($Q83<AT$79,(AT$79-$Q83-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N83),\n0)","v":0},{"$f":"IF(\nAND($Q83<AU$79,(AU$79-$Q83-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N83),\n0)","v":0},null,null,{"$f":"AX82*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AX$79,'Current Inputs'!$B$98:$B$116,0)))","v":0},{"$f":"AY82*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AY$79,'Current Inputs'!$B$98:$B$116,0)))","v":0},null,{"$f":"BA82*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(BA$79,'Current Inputs'!$B$98:$B$116,0)))","v":0},{"$f":"INDEX('Gas Demand Model'!$E$153:$AH$155,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$153:$C$155,0),\nMATCH($BH83,'Gas Demand Model'!$E$145:$AH$145,0))","v":1114.9225959344974},{"$f":"INDEX('Gas Demand Model'!$E$153:$AH$155,\nMATCH(\"Electric\",'Gas Demand Model'!$C$153:$C$155,0),\nMATCH($BH83,'Gas Demand Model'!$E$145:$AH$145,0))","v":1573.8683571406184},null,{"$f":"INDEX('Gas Demand Model'!$E$153:$AH$155,\nMATCH(\"Reference\",'Gas Demand Model'!$C$153:$C$155,0),\nMATCH($BH83,'Gas Demand Model'!$E$145:$AH$145,0))","v":3275.0878137047162},0,null,2024,2,{"$f":"IF(\nAND($BI83<BJ$79,(BJ$79-$BI83-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF83),\n0)","v":0},{"$f":"IF(\nAND($BI83<BK$79,(BK$79-$BI83-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF83),\n0)","v":0},{"$f":"IF(\nAND($BI83<BL$79,(BL$79-$BI83-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF83),\n0)","v":0},{"$f":"IF(\nAND($BI83<BM$79,(BM$79-$BI83-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF83),\n0)","v":0},{"$f":"IF(\nAND($BI83<BN$79,(BN$79-$BI83-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF83),\n0)","v":0},{"$f":"IF(\nAND($BI83<BO$79,(BO$79-$BI83-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF83),\n0)","v":0},{"$f":"IF(\nAND($BI83<BP$79,(BP$79-$BI83-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF83),\n0)","v":0},{"$f":"IF(\nAND($BI83<BQ$79,(BQ$79-$BI83-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF83),\n0)","v":0},{"$f":"IF(\nAND($BI83<BR$79,(BR$79-$BI83-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF83),\n0)","v":0},{"$f":"IF(\nAND($BI83<BS$79,(BS$79-$BI83-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF83),\n0)","v":0},{"$f":"IF(\nAND($BI83<BT$79,(BT$79-$BI83-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF83),\n0)","v":0},{"$f":"IF(\nAND($BI83<BU$79,(BU$79-$BI83-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF83),\n0)","v":0},{"$f":"IF(\nAND($BI83<BV$79,(BV$79-$BI83-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF83),\n0)","v":0},{"$f":"IF(\nAND($BI83<BW$79,(BW$79-$BI83-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF83),\n0)","v":0},{"$f":"IF(\nAND($BI83<BX$79,(BX$79-$BI83-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF83),\n0)","v":0},{"$f":"IF(\nAND($BI83<BY$79,(BY$79-$BI83-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF83),\n0)","v":0},{"$f":"IF(\nAND($BI83<BZ$79,(BZ$79-$BI83-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF83),\n0)","v":0},{"$f":"IF(\nAND($BI83<CA$79,(CA$79-$BI83-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF83),\n0)","v":0},{"$f":"IF(\nAND($BI83<CB$79,(CB$79-$BI83-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF83),\n0)","v":0},{"$f":"IF(\nAND($BI83<CC$79,(CC$79-$BI83-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF83),\n0)","v":0},{"$f":"IF(\nAND($BI83<CD$79,(CD$79-$BI83-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF83),\n0)","v":0},{"$f":"IF(\nAND($BI83<CE$79,(CE$79-$BI83-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF83),\n0)","v":0},{"$f":"IF(\nAND($BI83<CF$79,(CF$79-$BI83-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF83),\n0)","v":0},{"$f":"IF(\nAND($BI83<CG$79,(CG$79-$BI83-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF83),\n0)","v":0},{"$f":"IF(\nAND($BI83<CH$79,(CH$79-$BI83-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF83),\n0)","v":0},{"$f":"IF(\nAND($BI83<CI$79,(CI$79-$BI83-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF83),\n0)","v":0},{"$f":"IF(\nAND($BI83<CJ$79,(CJ$79-$BI83-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF83),\n0)","v":0},{"$f":"IF(\nAND($BI83<CK$79,(CK$79-$BI83-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF83),\n0)","v":0},{"$f":"IF(\nAND($BI83<CL$79,(CL$79-$BI83-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF83),\n0)","v":0},{"$f":"IF(\nAND($BI83<CM$79,(CM$79-$BI83-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF83),\n0)","v":0}]
[null,null,null,null,null,{"$f":"F83*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(F$79,'Current Inputs'!$B$98:$B$116,0))  + 'Current Inputs'!$C$94)","v":649.45929600000011},{"$f":"G83*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(G$79,'Current Inputs'!$B$98:$B$116,0))  + 'Current Inputs'!$C$94)","v":1298.9185920000002},null,{"$f":"I83*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(I$79,'Current Inputs'!$B$98:$B$116,0))  + 'Current Inputs'!$C$94)","v":649.45929600000011},{"$f":"INDEX('Gas Demand Model'!$E$136:$AH$138,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$136:$C$138,0),\nMATCH($P48,'Gas Demand Model'!$E$128:$AH$128,0))","v":12640.933077226966},{"$f":"INDEX('Gas Demand Model'!$E$136:$AH$138,\nMATCH(\"Electric\",'Gas Demand Model'!$C$136:$C$138,0),\nMATCH($P84,'Gas Demand Model'!$E$128:$AH$128,0))","v":17609.486524942346},null,{"$f":"INDEX('Gas Demand Model'!$E$136:$AH$138,\nMATCH(\"Reference\",'Gas Demand Model'!$C$136:$C$138,0),\nMATCH($P84,'Gas Demand Model'!$E$128:$AH$128,0))","v":47502.48205044178},11.436644721410545,null,2025,3,{"$f":"IF(\nAND($Q84<R$79,(R$79-$Q84-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N84),\n0)","v":0},{"$f":"IF(\nAND($Q84<S$79,(S$79-$Q84-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N84),\n0)","v":0},{"$f":"IF(\nAND($Q84<T$79,(T$79-$Q84-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N84),\n0)","v":0},{"$f":"IF(\nAND($Q84<U$79,(U$79-$Q84-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N84),\n0)","v":0},{"$f":"IF(\nAND($Q84<V$79,(V$79-$Q84-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N84),\n0)","v":1.2106563080892718},{"$f":"IF(\nAND($Q84<W$79,(W$79-$Q84-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N84),\n0)","v":1.2106563080892718},{"$f":"IF(\nAND($Q84<X$79,(X$79-$Q84-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N84),\n0)","v":1.2106563080892718},{"$f":"IF(\nAND($Q84<Y$79,(Y$79-$Q84-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N84),\n0)","v":1.2106563080892718},{"$f":"IF(\nAND($Q84<Z$79,(Z$79-$Q84-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N84),\n0)","v":1.2106563080892718},{"$f":"IF(\nAND($Q84<AA$79,(AA$79-$Q84-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N84),\n0)","v":1.2106563080892718},{"$f":"IF(\nAND($Q84<AB$79,(AB$79-$Q84-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N84),\n0)","v":1.2106563080892718},{"$f":"IF(\nAND($Q84<AC$79,(AC$79-$Q84-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N84),\n0)","v":1.2106563080892718},{"$f":"IF(\nAND($Q84<AD$79,(AD$79-$Q84-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N84),\n0)","v":1.2106563080892718},{"$f":"IF(\nAND($Q84<AE$79,(AE$79-$Q84-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N84),\n0)","v":1.2106563080892718},{"$f":"IF(\nAND($Q84<AF$79,(AF$79-$Q84-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N84),\n0)","v":1.2106563080892718},{"$f":"IF(\nAND($Q84<AG$79,(AG$79-$Q84-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N84),\n0)","v":1.2106563080892718},{"$f":"IF(\nAND($Q84<AH$79,(AH$79-$Q84-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N84),\n0)","v":1.2106563080892718},{"$f":"IF(\nAND($Q84<AI$79,(AI$79-$Q84-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N84),\n0)","v":1.2106563080892718},{"$f":"IF(\nAND($Q84<AJ$79,(AJ$79-$Q84-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N84),\n0)","v":1.2106563080892718},{"$f":"IF(\nAND($Q84<AK$79,(AK$79-$Q84-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N84),\n0)","v":1.2106563080892718},{"$f":"IF(\nAND($Q84<AL$79,(AL$79-$Q84-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N84),\n0)","v":0},{"$f":"IF(\nAND($Q84<AM$79,(AM$79-$Q84-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N84),\n0)","v":0},{"$f":"IF(\nAND($Q84<AN$79,(AN$79-$Q84-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N84),\n0)","v":0},{"$f":"IF(\nAND($Q84<AO$79,(AO$79-$Q84-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N84),\n0)","v":0},{"$f":"IF(\nAND($Q84<AP$79,(AP$79-$Q84-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N84),\n0)","v":0},{"$f":"IF(\nAND($Q84<AQ$79,(AQ$79-$Q84-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N84),\n0)","v":0},{"$f":"IF(\nAND($Q84<AR$79,(AR$79-$Q84-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N84),\n0)","v":0},{"$f":"IF(\nAND($Q84<AS$79,(AS$79-$Q84-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N84),\n0)","v":0},{"$f":"IF(\nAND($Q84<AT$79,(AT$79-$Q84-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N84),\n0)","v":0},{"$f":"IF(\nAND($Q84<AU$79,(AU$79-$Q84-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N84),\n0)","v":0},null,null,{"$f":"AX83*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AX$79,'Current Inputs'!$B$98:$B$116,0)))","v":0},{"$f":"AY83*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AY$79,'Current Inputs'!$B$98:$B$116,0)))","v":0},null,{"$f":"BA83*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(BA$79,'Current Inputs'!$B$98:$B$116,0)))","v":0},{"$f":"INDEX('Gas Demand Model'!$E$153:$AH$155,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$153:$C$155,0),\nMATCH($BH84,'Gas Demand Model'!$E$145:$AH$145,0))","v":1237.7681911502957},{"$f":"INDEX('Gas Demand Model'!$E$153:$AH$155,\nMATCH(\"Electric\",'Gas Demand Model'!$C$153:$C$155,0),\nMATCH($BH84,'Gas Demand Model'!$E$145:$AH$145,0))","v":1838.4228971531847},null,{"$f":"INDEX('Gas Demand Model'!$E$153:$AH$155,\nMATCH(\"Reference\",'Gas Demand Model'!$C$153:$C$155,0),\nMATCH($BH84,'Gas Demand Model'!$E$145:$AH$145,0))","v":3162.4332814059767},0,null,2025,3,{"$f":"IF(\nAND($BI84<BJ$79,(BJ$79-$BI84-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF84),\n0)","v":0},{"$f":"IF(\nAND($BI84<BK$79,(BK$79-$BI84-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF84),\n0)","v":0},{"$f":"IF(\nAND($BI84<BL$79,(BL$79-$BI84-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF84),\n0)","v":0},{"$f":"IF(\nAND($BI84<BM$79,(BM$79-$BI84-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF84),\n0)","v":0},{"$f":"IF(\nAND($BI84<BN$79,(BN$79-$BI84-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF84),\n0)","v":0},{"$f":"IF(\nAND($BI84<BO$79,(BO$79-$BI84-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF84),\n0)","v":0},{"$f":"IF(\nAND($BI84<BP$79,(BP$79-$BI84-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF84),\n0)","v":0},{"$f":"IF(\nAND($BI84<BQ$79,(BQ$79-$BI84-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF84),\n0)","v":0},{"$f":"IF(\nAND($BI84<BR$79,(BR$79-$BI84-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF84),\n0)","v":0},{"$f":"IF(\nAND($BI84<BS$79,(BS$79-$BI84-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF84),\n0)","v":0},{"$f":"IF(\nAND($BI84<BT$79,(BT$79-$BI84-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF84),\n0)","v":0},{"$f":"IF(\nAND($BI84<BU$79,(BU$79-$BI84-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF84),\n0)","v":0},{"$f":"IF(\nAND($BI84<BV$79,(BV$79-$BI84-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF84),\n0)","v":0},{"$f":"IF(\nAND($BI84<BW$79,(BW$79-$BI84-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF84),\n0)","v":0},{"$f":"IF(\nAND($BI84<BX$79,(BX$79-$BI84-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF84),\n0)","v":0},{"$f":"IF(\nAND($BI84<BY$79,(BY$79-$BI84-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF84),\n0)","v":0},{"$f":"IF(\nAND($BI84<BZ$79,(BZ$79-$BI84-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF84),\n0)","v":0},{"$f":"IF(\nAND($BI84<CA$79,(CA$79-$BI84-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF84),\n0)","v":0},{"$f":"IF(\nAND($BI84<CB$79,(CB$79-$BI84-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF84),\n0)","v":0},{"$f":"IF(\nAND($BI84<CC$79,(CC$79-$BI84-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF84),\n0)","v":0},{"$f":"IF(\nAND($BI84<CD$79,(CD$79-$BI84-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF84),\n0)","v":0},{"$f":"IF(\nAND($BI84<CE$79,(CE$79-$BI84-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF84),\n0)","v":0},{"$f":"IF(\nAND($BI84<CF$79,(CF$79-$BI84-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF84),\n0)","v":0},{"$f":"IF(\nAND($BI84<CG$79,(CG$79-$BI84-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF84),\n0)","v":0},{"$f":"IF(\nAND($BI84<CH$79,(CH$79-$BI84-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF84),\n0)","v":0},{"$f":"IF(\nAND($BI84<CI$79,(CI$79-$BI84-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF84),\n0)","v":0},{"$f":"IF(\nAND($BI84<CJ$79,(CJ$79-$BI84-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF84),\n0)","v":0},{"$f":"IF(\nAND($BI84<CK$79,(CK$79-$BI84-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF84),\n0)","v":0},{"$f":"IF(\nAND($BI84<CL$79,(CL$79-$BI84-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF84),\n0)","v":0},{"$f":"IF(\nAND($BI84<CM$79,(CM$79-$BI84-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF84),\n0)","v":0}]
[null,null,null,null,null,{"$f":"F84*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(F$79,'Current Inputs'!$B$98:$B$116,0))  + 'Current Inputs'!$C$94)","v":662.44848192000018},{"$f":"G84*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(G$79,'Current Inputs'!$B$98:$B$116,0))  + 'Current Inputs'!$C$94)","v":1324.8969638400004},null,{"$f":"I84*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(I$79,'Current Inputs'!$B$98:$B$116,0))  + 'Current Inputs'!$C$94)","v":662.44848192000018},{"$f":"INDEX('Gas Demand Model'!$E$136:$AH$138,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$136:$C$138,0),\nMATCH($P49,'Gas Demand Model'!$E$128:$AH$128,0))","v":14611.458452473369},{"$f":"INDEX('Gas Demand Model'!$E$136:$AH$138,\nMATCH(\"Electric\",'Gas Demand Model'!$C$136:$C$138,0),\nMATCH($P85,'Gas Demand Model'!$E$128:$AH$128,0))","v":21108.768234026775},null,{"$f":"INDEX('Gas Demand Model'!$E$136:$AH$138,\nMATCH(\"Reference\",'Gas Demand Model'!$C$136:$C$138,0),\nMATCH($P85,'Gas Demand Model'!$E$128:$AH$128,0))","v":46478.695879445251},13.983471471832154,null,2026,4,{"$f":"IF(\nAND($Q85<R$79,(R$79-$Q85-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N85),\n0)","v":0},{"$f":"IF(\nAND($Q85<S$79,(S$79-$Q85-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N85),\n0)","v":0},{"$f":"IF(\nAND($Q85<T$79,(T$79-$Q85-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N85),\n0)","v":0},{"$f":"IF(\nAND($Q85<U$79,(U$79-$Q85-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N85),\n0)","v":0},{"$f":"IF(\nAND($Q85<V$79,(V$79-$Q85-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N85),\n0)","v":0},{"$f":"IF(\nAND($Q85<W$79,(W$79-$Q85-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N85),\n0)","v":1.480257397055174},{"$f":"IF(\nAND($Q85<X$79,(X$79-$Q85-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N85),\n0)","v":1.480257397055174},{"$f":"IF(\nAND($Q85<Y$79,(Y$79-$Q85-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N85),\n0)","v":1.480257397055174},{"$f":"IF(\nAND($Q85<Z$79,(Z$79-$Q85-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N85),\n0)","v":1.480257397055174},{"$f":"IF(\nAND($Q85<AA$79,(AA$79-$Q85-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N85),\n0)","v":1.480257397055174},{"$f":"IF(\nAND($Q85<AB$79,(AB$79-$Q85-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N85),\n0)","v":1.480257397055174},{"$f":"IF(\nAND($Q85<AC$79,(AC$79-$Q85-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N85),\n0)","v":1.480257397055174},{"$f":"IF(\nAND($Q85<AD$79,(AD$79-$Q85-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N85),\n0)","v":1.480257397055174},{"$f":"IF(\nAND($Q85<AE$79,(AE$79-$Q85-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N85),\n0)","v":1.480257397055174},{"$f":"IF(\nAND($Q85<AF$79,(AF$79-$Q85-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N85),\n0)","v":1.480257397055174},{"$f":"IF(\nAND($Q85<AG$79,(AG$79-$Q85-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N85),\n0)","v":1.480257397055174},{"$f":"IF(\nAND($Q85<AH$79,(AH$79-$Q85-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N85),\n0)","v":1.480257397055174},{"$f":"IF(\nAND($Q85<AI$79,(AI$79-$Q85-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N85),\n0)","v":1.480257397055174},{"$f":"IF(\nAND($Q85<AJ$79,(AJ$79-$Q85-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N85),\n0)","v":1.480257397055174},{"$f":"IF(\nAND($Q85<AK$79,(AK$79-$Q85-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N85),\n0)","v":1.480257397055174},{"$f":"IF(\nAND($Q85<AL$79,(AL$79-$Q85-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N85),\n0)","v":1.480257397055174},{"$f":"IF(\nAND($Q85<AM$79,(AM$79-$Q85-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N85),\n0)","v":0},{"$f":"IF(\nAND($Q85<AN$79,(AN$79-$Q85-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N85),\n0)","v":0},{"$f":"IF(\nAND($Q85<AO$79,(AO$79-$Q85-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N85),\n0)","v":0},{"$f":"IF(\nAND($Q85<AP$79,(AP$79-$Q85-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N85),\n0)","v":0},{"$f":"IF(\nAND($Q85<AQ$79,(AQ$79-$Q85-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N85),\n0)","v":0},{"$f":"IF(\nAND($Q85<AR$79,(AR$79-$Q85-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N85),\n0)","v":0},{"$f":"IF(\nAND($Q85<AS$79,(AS$79-$Q85-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N85),\n0)","v":0},{"$f":"IF(\nAND($Q85<AT$79,(AT$79-$Q85-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N85),\n0)","v":0},{"$f":"IF(\nAND($Q85<AU$79,(AU$79-$Q85-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N85),\n0)","v":0},null,null,{"$f":"AX84*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AX$79,'Current Inputs'!$B$98:$B$116,0)))","v":0},{"$f":"AY84*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AY$79,'Current Inputs'!$B$98:$B$116,0)))","v":0},null,{"$f":"BA84*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(BA$79,'Current Inputs'!$B$98:$B$116,0)))","v":0},{"$f":"INDEX('Gas Demand Model'!$E$153:$AH$155,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$153:$C$155,0),\nMATCH($BH85,'Gas Demand Model'!$E$145:$AH$145,0))","v":1336.6648516992802},{"$f":"INDEX('Gas Demand Model'!$E$153:$AH$155,\nMATCH(\"Electric\",'Gas Demand Model'!$C$153:$C$155,0),\nMATCH($BH85,'Gas Demand Model'!$E$145:$AH$145,0))","v":2102.5042336160727},null,{"$f":"INDEX('Gas Demand Model'!$E$153:$AH$155,\nMATCH(\"Reference\",'Gas Demand Model'!$C$153:$C$155,0),\nMATCH($BH85,'Gas Demand Model'!$E$145:$AH$145,0))","v":3019.1878780908023},0,null,2026,4,{"$f":"IF(\nAND($BI85<BJ$79,(BJ$79-$BI85-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF85),\n0)","v":0},{"$f":"IF(\nAND($BI85<BK$79,(BK$79-$BI85-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF85),\n0)","v":0},{"$f":"IF(\nAND($BI85<BL$79,(BL$79-$BI85-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF85),\n0)","v":0},{"$f":"IF(\nAND($BI85<BM$79,(BM$79-$BI85-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF85),\n0)","v":0},{"$f":"IF(\nAND($BI85<BN$79,(BN$79-$BI85-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF85),\n0)","v":0},{"$f":"IF(\nAND($BI85<BO$79,(BO$79-$BI85-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF85),\n0)","v":0},{"$f":"IF(\nAND($BI85<BP$79,(BP$79-$BI85-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF85),\n0)","v":0},{"$f":"IF(\nAND($BI85<BQ$79,(BQ$79-$BI85-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF85),\n0)","v":0},{"$f":"IF(\nAND($BI85<BR$79,(BR$79-$BI85-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF85),\n0)","v":0},{"$f":"IF(\nAND($BI85<BS$79,(BS$79-$BI85-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF85),\n0)","v":0},{"$f":"IF(\nAND($BI85<BT$79,(BT$79-$BI85-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF85),\n0)","v":0},{"$f":"IF(\nAND($BI85<BU$79,(BU$79-$BI85-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF85),\n0)","v":0},{"$f":"IF(\nAND($BI85<BV$79,(BV$79-$BI85-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF85),\n0)","v":0},{"$f":"IF(\nAND($BI85<BW$79,(BW$79-$BI85-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF85),\n0)","v":0},{"$f":"IF(\nAND($BI85<BX$79,(BX$79-$BI85-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF85),\n0)","v":0},{"$f":"IF(\nAND($BI85<BY$79,(BY$79-$BI85-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF85),\n0)","v":0},{"$f":"IF(\nAND($BI85<BZ$79,(BZ$79-$BI85-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF85),\n0)","v":0},{"$f":"IF(\nAND($BI85<CA$79,(CA$79-$BI85-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF85),\n0)","v":0},{"$f":"IF(\nAND($BI85<CB$79,(CB$79-$BI85-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF85),\n0)","v":0},{"$f":"IF(\nAND($BI85<CC$79,(CC$79-$BI85-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF85),\n0)","v":0},{"$f":"IF(\nAND($BI85<CD$79,(CD$79-$BI85-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF85),\n0)","v":0},{"$f":"IF(\nAND($BI85<CE$79,(CE$79-$BI85-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF85),\n0)","v":0},{"$f":"IF(\nAND($BI85<CF$79,(CF$79-$BI85-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF85),\n0)","v":0},{"$f":"IF(\nAND($BI85<CG$79,(CG$79-$BI85-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF85),\n0)","v":0},{"$f":"IF(\nAND($BI85<CH$79,(CH$79-$BI85-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF85),\n0)","v":0},{"$f":"IF(\nAND($BI85<CI$79,(CI$79-$BI85-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF85),\n0)","v":0},{"$f":"IF(\nAND($BI85<CJ$79,(CJ$79-$BI85-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF85),\n0)","v":0},{"$f":"IF(\nAND($BI85<CK$79,(CK$79-$BI85-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF85),\n0)","v":0},{"$f":"IF(\nAND($BI85<CL$79,(CL$79-$BI85-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF85),\n0)","v":0},{"$f":"IF(\nAND($BI85<CM$79,(CM$79-$BI85-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF85),\n0)","v":0}]
[null,null,null,null,null,{"$f":"F85*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(F$79,'Current Inputs'!$B$98:$B$116,0))  + 'Current Inputs'!$C$94)","v":675.69745155840019},{"$f":"G85*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(G$79,'Current Inputs'!$B$98:$B$116,0))  + 'Current Inputs'!$C$94)","v":1351.3949031168004},null,{"$f":"I85*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(I$79,'Current Inputs'!$B$98:$B$116,0))  + 'Current Inputs'!$C$94)","v":675.69745155840019},{"$f":"INDEX('Gas Demand Model'!$E$136:$AH$138,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$136:$C$138,0),\nMATCH($P50,'Gas Demand Model'!$E$128:$AH$128,0))","v":16505.000700344714},{"$f":"INDEX('Gas Demand Model'!$E$136:$AH$138,\nMATCH(\"Electric\",'Gas Demand Model'!$C$136:$C$138,0),\nMATCH($P86,'Gas Demand Model'!$E$128:$AH$128,0))","v":24878.998083974759},null,{"$f":"INDEX('Gas Demand Model'!$E$136:$AH$138,\nMATCH(\"Reference\",'Gas Demand Model'!$C$136:$C$138,0),\nMATCH($P86,'Gas Demand Model'!$E$128:$AH$128,0))","v":45208.689651365326},16.810675602668056,null,2027,5,{"$f":"IF(\nAND($Q86<R$79,(R$79-$Q86-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N86),\n0)","v":0},{"$f":"IF(\nAND($Q86<S$79,(S$79-$Q86-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N86),\n0)","v":0},{"$f":"IF(\nAND($Q86<T$79,(T$79-$Q86-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N86),\n0)","v":0},{"$f":"IF(\nAND($Q86<U$79,(U$79-$Q86-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N86),\n0)","v":0},{"$f":"IF(\nAND($Q86<V$79,(V$79-$Q86-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N86),\n0)","v":0},{"$f":"IF(\nAND($Q86<W$79,(W$79-$Q86-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N86),\n0)","v":0},{"$f":"IF(\nAND($Q86<X$79,(X$79-$Q86-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N86),\n0)","v":1.7795385759873796},{"$f":"IF(\nAND($Q86<Y$79,(Y$79-$Q86-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N86),\n0)","v":1.7795385759873796},{"$f":"IF(\nAND($Q86<Z$79,(Z$79-$Q86-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N86),\n0)","v":1.7795385759873796},{"$f":"IF(\nAND($Q86<AA$79,(AA$79-$Q86-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N86),\n0)","v":1.7795385759873796},{"$f":"IF(\nAND($Q86<AB$79,(AB$79-$Q86-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N86),\n0)","v":1.7795385759873796},{"$f":"IF(\nAND($Q86<AC$79,(AC$79-$Q86-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N86),\n0)","v":1.7795385759873796},{"$f":"IF(\nAND($Q86<AD$79,(AD$79-$Q86-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N86),\n0)","v":1.7795385759873796},{"$f":"IF(\nAND($Q86<AE$79,(AE$79-$Q86-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N86),\n0)","v":1.7795385759873796},{"$f":"IF(\nAND($Q86<AF$79,(AF$79-$Q86-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N86),\n0)","v":1.7795385759873796},{"$f":"IF(\nAND($Q86<AG$79,(AG$79-$Q86-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N86),\n0)","v":1.7795385759873796},{"$f":"IF(\nAND($Q86<AH$79,(AH$79-$Q86-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N86),\n0)","v":1.7795385759873796},{"$f":"IF(\nAND($Q86<AI$79,(AI$79-$Q86-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N86),\n0)","v":1.7795385759873796},{"$f":"IF(\nAND($Q86<AJ$79,(AJ$79-$Q86-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N86),\n0)","v":1.7795385759873796},{"$f":"IF(\nAND($Q86<AK$79,(AK$79-$Q86-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N86),\n0)","v":1.7795385759873796},{"$f":"IF(\nAND($Q86<AL$79,(AL$79-$Q86-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N86),\n0)","v":1.7795385759873796},{"$f":"IF(\nAND($Q86<AM$79,(AM$79-$Q86-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N86),\n0)","v":1.7795385759873796},{"$f":"IF(\nAND($Q86<AN$79,(AN$79-$Q86-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N86),\n0)","v":0},{"$f":"IF(\nAND($Q86<AO$79,(AO$79-$Q86-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N86),\n0)","v":0},{"$f":"IF(\nAND($Q86<AP$79,(AP$79-$Q86-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N86),\n0)","v":0},{"$f":"IF(\nAND($Q86<AQ$79,(AQ$79-$Q86-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N86),\n0)","v":0},{"$f":"IF(\nAND($Q86<AR$79,(AR$79-$Q86-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N86),\n0)","v":0},{"$f":"IF(\nAND($Q86<AS$79,(AS$79-$Q86-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N86),\n0)","v":0},{"$f":"IF(\nAND($Q86<AT$79,(AT$79-$Q86-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N86),\n0)","v":0},{"$f":"IF(\nAND($Q86<AU$79,(AU$79-$Q86-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N86),\n0)","v":0},null,null,{"$f":"AX85*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AX$79,'Current Inputs'!$B$98:$B$116,0)))","v":0},{"$f":"AY85*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AY$79,'Current Inputs'!$B$98:$B$116,0)))","v":0},null,{"$f":"BA85*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(BA$79,'Current Inputs'!$B$98:$B$116,0)))","v":0},{"$f":"INDEX('Gas Demand Model'!$E$153:$AH$155,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$153:$C$155,0),\nMATCH($BH86,'Gas Demand Model'!$E$145:$AH$145,0))","v":1403.0841001019407},{"$f":"INDEX('Gas Demand Model'!$E$153:$AH$155,\nMATCH(\"Electric\",'Gas Demand Model'!$C$153:$C$155,0),\nMATCH($BH86,'Gas Demand Model'!$E$145:$AH$145,0))","v":2354.0491430955667},null,{"$f":"INDEX('Gas Demand Model'!$E$153:$AH$155,\nMATCH(\"Reference\",'Gas Demand Model'!$C$153:$C$155,0),\nMATCH($BH86,'Gas Demand Model'!$E$145:$AH$145,0))","v":2863.619994961251},0,null,2027,5,{"$f":"IF(\nAND($BI86<BJ$79,(BJ$79-$BI86-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF86),\n0)","v":0},{"$f":"IF(\nAND($BI86<BK$79,(BK$79-$BI86-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF86),\n0)","v":0},{"$f":"IF(\nAND($BI86<BL$79,(BL$79-$BI86-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF86),\n0)","v":0},{"$f":"IF(\nAND($BI86<BM$79,(BM$79-$BI86-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF86),\n0)","v":0},{"$f":"IF(\nAND($BI86<BN$79,(BN$79-$BI86-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF86),\n0)","v":0},{"$f":"IF(\nAND($BI86<BO$79,(BO$79-$BI86-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF86),\n0)","v":0},{"$f":"IF(\nAND($BI86<BP$79,(BP$79-$BI86-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF86),\n0)","v":0},{"$f":"IF(\nAND($BI86<BQ$79,(BQ$79-$BI86-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF86),\n0)","v":0},{"$f":"IF(\nAND($BI86<BR$79,(BR$79-$BI86-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF86),\n0)","v":0},{"$f":"IF(\nAND($BI86<BS$79,(BS$79-$BI86-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF86),\n0)","v":0},{"$f":"IF(\nAND($BI86<BT$79,(BT$79-$BI86-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF86),\n0)","v":0},{"$f":"IF(\nAND($BI86<BU$79,(BU$79-$BI86-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF86),\n0)","v":0},{"$f":"IF(\nAND($BI86<BV$79,(BV$79-$BI86-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF86),\n0)","v":0},{"$f":"IF(\nAND($BI86<BW$79,(BW$79-$BI86-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF86),\n0)","v":0},{"$f":"IF(\nAND($BI86<BX$79,(BX$79-$BI86-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF86),\n0)","v":0},{"$f":"IF(\nAND($BI86<BY$79,(BY$79-$BI86-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF86),\n0)","v":0},{"$f":"IF(\nAND($BI86<BZ$79,(BZ$79-$BI86-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF86),\n0)","v":0},{"$f":"IF(\nAND($BI86<CA$79,(CA$79-$BI86-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF86),\n0)","v":0},{"$f":"IF(\nAND($BI86<CB$79,(CB$79-$BI86-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF86),\n0)","v":0},{"$f":"IF(\nAND($BI86<CC$79,(CC$79-$BI86-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF86),\n0)","v":0},{"$f":"IF(\nAND($BI86<CD$79,(CD$79-$BI86-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF86),\n0)","v":0},{"$f":"IF(\nAND($BI86<CE$79,(CE$79-$BI86-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF86),\n0)","v":0},{"$f":"IF(\nAND($BI86<CF$79,(CF$79-$BI86-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF86),\n0)","v":0},{"$f":"IF(\nAND($BI86<CG$79,(CG$79-$BI86-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF86),\n0)","v":0},{"$f":"IF(\nAND($BI86<CH$79,(CH$79-$BI86-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF86),\n0)","v":0},{"$f":"IF(\nAND($BI86<CI$79,(CI$79-$BI86-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF86),\n0)","v":0},{"$f":"IF(\nAND($BI86<CJ$79,(CJ$79-$BI86-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF86),\n0)","v":0},{"$f":"IF(\nAND($BI86<CK$79,(CK$79-$BI86-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF86),\n0)","v":0},{"$f":"IF(\nAND($BI86<CL$79,(CL$79-$BI86-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF86),\n0)","v":0},{"$f":"IF(\nAND($BI86<CM$79,(CM$79-$BI86-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF86),\n0)","v":0}]
[null,null,null,null,null,{"$f":"F86*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(F$79,'Current Inputs'!$B$98:$B$116,0))  + 'Current Inputs'!$C$94)","v":689.21140058956826},{"$f":"G86*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(G$79,'Current Inputs'!$B$98:$B$116,0))  + 'Current Inputs'!$C$94)","v":1378.4228011791365},null,{"$f":"I86*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(I$79,'Current Inputs'!$B$98:$B$116,0))  + 'Current Inputs'!$C$94)","v":689.21140058956826},{"$f":"INDEX('Gas Demand Model'!$E$136:$AH$138,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$136:$C$138,0),\nMATCH($P51,'Gas Demand Model'!$E$128:$AH$128,0))","v":18235.091874953177},{"$f":"INDEX('Gas Demand Model'!$E$136:$AH$138,\nMATCH(\"Electric\",'Gas Demand Model'!$C$136:$C$138,0),\nMATCH($P87,'Gas Demand Model'!$E$128:$AH$128,0))","v":28871.52457930538},null,{"$f":"INDEX('Gas Demand Model'!$E$136:$AH$138,\nMATCH(\"Reference\",'Gas Demand Model'!$C$136:$C$138,0),\nMATCH($P87,'Gas Demand Model'!$E$128:$AH$128,0))","v":43699.5154392392},19.8985838924592,null,2028,6,{"$f":"IF(\nAND($Q87<R$79,(R$79-$Q87-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N87),\n0)","v":0},{"$f":"IF(\nAND($Q87<S$79,(S$79-$Q87-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N87),\n0)","v":0},{"$f":"IF(\nAND($Q87<T$79,(T$79-$Q87-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N87),\n0)","v":0},{"$f":"IF(\nAND($Q87<U$79,(U$79-$Q87-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N87),\n0)","v":0},{"$f":"IF(\nAND($Q87<V$79,(V$79-$Q87-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N87),\n0)","v":0},{"$f":"IF(\nAND($Q87<W$79,(W$79-$Q87-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N87),\n0)","v":0},{"$f":"IF(\nAND($Q87<X$79,(X$79-$Q87-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N87),\n0)","v":0},{"$f":"IF(\nAND($Q87<Y$79,(Y$79-$Q87-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N87),\n0)","v":2.1064172839390354},{"$f":"IF(\nAND($Q87<Z$79,(Z$79-$Q87-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N87),\n0)","v":2.1064172839390354},{"$f":"IF(\nAND($Q87<AA$79,(AA$79-$Q87-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N87),\n0)","v":2.1064172839390354},{"$f":"IF(\nAND($Q87<AB$79,(AB$79-$Q87-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N87),\n0)","v":2.1064172839390354},{"$f":"IF(\nAND($Q87<AC$79,(AC$79-$Q87-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N87),\n0)","v":2.1064172839390354},{"$f":"IF(\nAND($Q87<AD$79,(AD$79-$Q87-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N87),\n0)","v":2.1064172839390354},{"$f":"IF(\nAND($Q87<AE$79,(AE$79-$Q87-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N87),\n0)","v":2.1064172839390354},{"$f":"IF(\nAND($Q87<AF$79,(AF$79-$Q87-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N87),\n0)","v":2.1064172839390354},{"$f":"IF(\nAND($Q87<AG$79,(AG$79-$Q87-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N87),\n0)","v":2.1064172839390354},{"$f":"IF(\nAND($Q87<AH$79,(AH$79-$Q87-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N87),\n0)","v":2.1064172839390354},{"$f":"IF(\nAND($Q87<AI$79,(AI$79-$Q87-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N87),\n0)","v":2.1064172839390354},{"$f":"IF(\nAND($Q87<AJ$79,(AJ$79-$Q87-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N87),\n0)","v":2.1064172839390354},{"$f":"IF(\nAND($Q87<AK$79,(AK$79-$Q87-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N87),\n0)","v":2.1064172839390354},{"$f":"IF(\nAND($Q87<AL$79,(AL$79-$Q87-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N87),\n0)","v":2.1064172839390354},{"$f":"IF(\nAND($Q87<AM$79,(AM$79-$Q87-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N87),\n0)","v":2.1064172839390354},{"$f":"IF(\nAND($Q87<AN$79,(AN$79-$Q87-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N87),\n0)","v":2.1064172839390354},{"$f":"IF(\nAND($Q87<AO$79,(AO$79-$Q87-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N87),\n0)","v":0},{"$f":"IF(\nAND($Q87<AP$79,(AP$79-$Q87-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N87),\n0)","v":0},{"$f":"IF(\nAND($Q87<AQ$79,(AQ$79-$Q87-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N87),\n0)","v":0},{"$f":"IF(\nAND($Q87<AR$79,(AR$79-$Q87-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N87),\n0)","v":0},{"$f":"IF(\nAND($Q87<AS$79,(AS$79-$Q87-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N87),\n0)","v":0},{"$f":"IF(\nAND($Q87<AT$79,(AT$79-$Q87-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N87),\n0)","v":0},{"$f":"IF(\nAND($Q87<AU$79,(AU$79-$Q87-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N87),\n0)","v":0},null,null,{"$f":"AX86*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AX$79,'Current Inputs'!$B$98:$B$116,0)))","v":0},{"$f":"AY86*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AY$79,'Current Inputs'!$B$98:$B$116,0)))","v":0},null,{"$f":"BA86*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(BA$79,'Current Inputs'!$B$98:$B$116,0)))","v":0},{"$f":"INDEX('Gas Demand Model'!$E$153:$AH$155,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$153:$C$155,0),\nMATCH($BH87,'Gas Demand Model'!$E$145:$AH$145,0))","v":1447.5210512969788},{"$f":"INDEX('Gas Demand Model'!$E$153:$AH$155,\nMATCH(\"Electric\",'Gas Demand Model'!$C$153:$C$155,0),\nMATCH($BH87,'Gas Demand Model'!$E$145:$AH$145,0))","v":2609.7865235661584},null,{"$f":"INDEX('Gas Demand Model'!$E$153:$AH$155,\nMATCH(\"Reference\",'Gas Demand Model'!$C$153:$C$155,0),\nMATCH($BH87,'Gas Demand Model'!$E$145:$AH$145,0))","v":2698.141602472162},0,null,2028,6,{"$f":"IF(\nAND($BI87<BJ$79,(BJ$79-$BI87-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF87),\n0)","v":0},{"$f":"IF(\nAND($BI87<BK$79,(BK$79-$BI87-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF87),\n0)","v":0},{"$f":"IF(\nAND($BI87<BL$79,(BL$79-$BI87-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF87),\n0)","v":0},{"$f":"IF(\nAND($BI87<BM$79,(BM$79-$BI87-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF87),\n0)","v":0},{"$f":"IF(\nAND($BI87<BN$79,(BN$79-$BI87-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF87),\n0)","v":0},{"$f":"IF(\nAND($BI87<BO$79,(BO$79-$BI87-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF87),\n0)","v":0},{"$f":"IF(\nAND($BI87<BP$79,(BP$79-$BI87-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF87),\n0)","v":0},{"$f":"IF(\nAND($BI87<BQ$79,(BQ$79-$BI87-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF87),\n0)","v":0},{"$f":"IF(\nAND($BI87<BR$79,(BR$79-$BI87-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF87),\n0)","v":0},{"$f":"IF(\nAND($BI87<BS$79,(BS$79-$BI87-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF87),\n0)","v":0},{"$f":"IF(\nAND($BI87<BT$79,(BT$79-$BI87-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF87),\n0)","v":0},{"$f":"IF(\nAND($BI87<BU$79,(BU$79-$BI87-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF87),\n0)","v":0},{"$f":"IF(\nAND($BI87<BV$79,(BV$79-$BI87-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF87),\n0)","v":0},{"$f":"IF(\nAND($BI87<BW$79,(BW$79-$BI87-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF87),\n0)","v":0},{"$f":"IF(\nAND($BI87<BX$79,(BX$79-$BI87-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF87),\n0)","v":0},{"$f":"IF(\nAND($BI87<BY$79,(BY$79-$BI87-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF87),\n0)","v":0},{"$f":"IF(\nAND($BI87<BZ$79,(BZ$79-$BI87-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF87),\n0)","v":0},{"$f":"IF(\nAND($BI87<CA$79,(CA$79-$BI87-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF87),\n0)","v":0},{"$f":"IF(\nAND($BI87<CB$79,(CB$79-$BI87-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF87),\n0)","v":0},{"$f":"IF(\nAND($BI87<CC$79,(CC$79-$BI87-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF87),\n0)","v":0},{"$f":"IF(\nAND($BI87<CD$79,(CD$79-$BI87-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF87),\n0)","v":0},{"$f":"IF(\nAND($BI87<CE$79,(CE$79-$BI87-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF87),\n0)","v":0},{"$f":"IF(\nAND($BI87<CF$79,(CF$79-$BI87-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF87),\n0)","v":0},{"$f":"IF(\nAND($BI87<CG$79,(CG$79-$BI87-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF87),\n0)","v":0},{"$f":"IF(\nAND($BI87<CH$79,(CH$79-$BI87-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF87),\n0)","v":0},{"$f":"IF(\nAND($BI87<CI$79,(CI$79-$BI87-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF87),\n0)","v":0},{"$f":"IF(\nAND($BI87<CJ$79,(CJ$79-$BI87-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF87),\n0)","v":0},{"$f":"IF(\nAND($BI87<CK$79,(CK$79-$BI87-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF87),\n0)","v":0},{"$f":"IF(\nAND($BI87<CL$79,(CL$79-$BI87-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF87),\n0)","v":0},{"$f":"IF(\nAND($BI87<CM$79,(CM$79-$BI87-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF87),\n0)","v":0}]
[null,null,null,null,null,{"$f":"F87*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(F$79,'Current Inputs'!$B$98:$B$116,0))  + 'Current Inputs'!$C$94)","v":702.99562860135961},{"$f":"G87*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(G$79,'Current Inputs'!$B$98:$B$116,0))  + 'Current Inputs'!$C$94)","v":1405.9912572027192},null,{"$f":"I87*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(I$79,'Current Inputs'!$B$98:$B$116,0))  + 'Current Inputs'!$C$94)","v":702.99562860135961},{"$f":"INDEX('Gas Demand Model'!$E$136:$AH$138,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$136:$C$138,0),\nMATCH($P52,'Gas Demand Model'!$E$128:$AH$128,0))","v":19704.235964938875},{"$f":"INDEX('Gas Demand Model'!$E$136:$AH$138,\nMATCH(\"Electric\",'Gas Demand Model'!$C$136:$C$138,0),\nMATCH($P88,'Gas Demand Model'!$E$128:$AH$128,0))","v":33006.594211697578},null,{"$f":"INDEX('Gas Demand Model'!$E$136:$AH$138,\nMATCH(\"Reference\",'Gas Demand Model'!$C$136:$C$138,0),\nMATCH($P88,'Gas Demand Model'!$E$128:$AH$128,0))","v":41964.487013603924},23.203491445842332,null,2029,7,{"$f":"IF(\nAND($Q88<R$79,(R$79-$Q88-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N88),\n0)","v":0},{"$f":"IF(\nAND($Q88<S$79,(S$79-$Q88-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N88),\n0)","v":0},{"$f":"IF(\nAND($Q88<T$79,(T$79-$Q88-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N88),\n0)","v":0},{"$f":"IF(\nAND($Q88<U$79,(U$79-$Q88-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N88),\n0)","v":0},{"$f":"IF(\nAND($Q88<V$79,(V$79-$Q88-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N88),\n0)","v":0},{"$f":"IF(\nAND($Q88<W$79,(W$79-$Q88-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N88),\n0)","v":0},{"$f":"IF(\nAND($Q88<X$79,(X$79-$Q88-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N88),\n0)","v":0},{"$f":"IF(\nAND($Q88<Y$79,(Y$79-$Q88-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N88),\n0)","v":0},{"$f":"IF(\nAND($Q88<Z$79,(Z$79-$Q88-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N88),\n0)","v":2.4562670234928659},{"$f":"IF(\nAND($Q88<AA$79,(AA$79-$Q88-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N88),\n0)","v":2.4562670234928659},{"$f":"IF(\nAND($Q88<AB$79,(AB$79-$Q88-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N88),\n0)","v":2.4562670234928659},{"$f":"IF(\nAND($Q88<AC$79,(AC$79-$Q88-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N88),\n0)","v":2.4562670234928659},{"$f":"IF(\nAND($Q88<AD$79,(AD$79-$Q88-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N88),\n0)","v":2.4562670234928659},{"$f":"IF(\nAND($Q88<AE$79,(AE$79-$Q88-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N88),\n0)","v":2.4562670234928659},{"$f":"IF(\nAND($Q88<AF$79,(AF$79-$Q88-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N88),\n0)","v":2.4562670234928659},{"$f":"IF(\nAND($Q88<AG$79,(AG$79-$Q88-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N88),\n0)","v":2.4562670234928659},{"$f":"IF(\nAND($Q88<AH$79,(AH$79-$Q88-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N88),\n0)","v":2.4562670234928659},{"$f":"IF(\nAND($Q88<AI$79,(AI$79-$Q88-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N88),\n0)","v":2.4562670234928659},{"$f":"IF(\nAND($Q88<AJ$79,(AJ$79-$Q88-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N88),\n0)","v":2.4562670234928659},{"$f":"IF(\nAND($Q88<AK$79,(AK$79-$Q88-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N88),\n0)","v":2.4562670234928659},{"$f":"IF(\nAND($Q88<AL$79,(AL$79-$Q88-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N88),\n0)","v":2.4562670234928659},{"$f":"IF(\nAND($Q88<AM$79,(AM$79-$Q88-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N88),\n0)","v":2.4562670234928659},{"$f":"IF(\nAND($Q88<AN$79,(AN$79-$Q88-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N88),\n0)","v":2.4562670234928659},{"$f":"IF(\nAND($Q88<AO$79,(AO$79-$Q88-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N88),\n0)","v":2.4562670234928659},{"$f":"IF(\nAND($Q88<AP$79,(AP$79-$Q88-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N88),\n0)","v":0},{"$f":"IF(\nAND($Q88<AQ$79,(AQ$79-$Q88-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N88),\n0)","v":0},{"$f":"IF(\nAND($Q88<AR$79,(AR$79-$Q88-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N88),\n0)","v":0},{"$f":"IF(\nAND($Q88<AS$79,(AS$79-$Q88-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N88),\n0)","v":0},{"$f":"IF(\nAND($Q88<AT$79,(AT$79-$Q88-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N88),\n0)","v":0},{"$f":"IF(\nAND($Q88<AU$79,(AU$79-$Q88-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N88),\n0)","v":0},null,null,{"$f":"AX87*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AX$79,'Current Inputs'!$B$98:$B$116,0)))","v":0},{"$f":"AY87*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AY$79,'Current Inputs'!$B$98:$B$116,0)))","v":0},null,{"$f":"BA87*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(BA$79,'Current Inputs'!$B$98:$B$116,0)))","v":0},{"$f":"INDEX('Gas Demand Model'!$E$153:$AH$155,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$153:$C$155,0),\nMATCH($BH88,'Gas Demand Model'!$E$145:$AH$145,0))","v":1479.2088125543869},{"$f":"INDEX('Gas Demand Model'!$E$153:$AH$155,\nMATCH(\"Electric\",'Gas Demand Model'!$C$153:$C$155,0),\nMATCH($BH88,'Gas Demand Model'!$E$145:$AH$145,0))","v":2893.4111262301576},null,{"$f":"INDEX('Gas Demand Model'!$E$153:$AH$155,\nMATCH(\"Reference\",'Gas Demand Model'!$C$153:$C$155,0),\nMATCH($BH88,'Gas Demand Model'!$E$145:$AH$145,0))","v":2525.9260288887053},0,null,2029,7,{"$f":"IF(\nAND($BI88<BJ$79,(BJ$79-$BI88-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF88),\n0)","v":0},{"$f":"IF(\nAND($BI88<BK$79,(BK$79-$BI88-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF88),\n0)","v":0},{"$f":"IF(\nAND($BI88<BL$79,(BL$79-$BI88-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF88),\n0)","v":0},{"$f":"IF(\nAND($BI88<BM$79,(BM$79-$BI88-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF88),\n0)","v":0},{"$f":"IF(\nAND($BI88<BN$79,(BN$79-$BI88-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF88),\n0)","v":0},{"$f":"IF(\nAND($BI88<BO$79,(BO$79-$BI88-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF88),\n0)","v":0},{"$f":"IF(\nAND($BI88<BP$79,(BP$79-$BI88-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF88),\n0)","v":0},{"$f":"IF(\nAND($BI88<BQ$79,(BQ$79-$BI88-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF88),\n0)","v":0},{"$f":"IF(\nAND($BI88<BR$79,(BR$79-$BI88-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF88),\n0)","v":0},{"$f":"IF(\nAND($BI88<BS$79,(BS$79-$BI88-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF88),\n0)","v":0},{"$f":"IF(\nAND($BI88<BT$79,(BT$79-$BI88-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF88),\n0)","v":0},{"$f":"IF(\nAND($BI88<BU$79,(BU$79-$BI88-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF88),\n0)","v":0},{"$f":"IF(\nAND($BI88<BV$79,(BV$79-$BI88-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF88),\n0)","v":0},{"$f":"IF(\nAND($BI88<BW$79,(BW$79-$BI88-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF88),\n0)","v":0},{"$f":"IF(\nAND($BI88<BX$79,(BX$79-$BI88-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF88),\n0)","v":0},{"$f":"IF(\nAND($BI88<BY$79,(BY$79-$BI88-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF88),\n0)","v":0},{"$f":"IF(\nAND($BI88<BZ$79,(BZ$79-$BI88-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF88),\n0)","v":0},{"$f":"IF(\nAND($BI88<CA$79,(CA$79-$BI88-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF88),\n0)","v":0},{"$f":"IF(\nAND($BI88<CB$79,(CB$79-$BI88-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF88),\n0)","v":0},{"$f":"IF(\nAND($BI88<CC$79,(CC$79-$BI88-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF88),\n0)","v":0},{"$f":"IF(\nAND($BI88<CD$79,(CD$79-$BI88-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF88),\n0)","v":0},{"$f":"IF(\nAND($BI88<CE$79,(CE$79-$BI88-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF88),\n0)","v":0},{"$f":"IF(\nAND($BI88<CF$79,(CF$79-$BI88-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF88),\n0)","v":0},{"$f":"IF(\nAND($BI88<CG$79,(CG$79-$BI88-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF88),\n0)","v":0},{"$f":"IF(\nAND($BI88<CH$79,(CH$79-$BI88-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF88),\n0)","v":0},{"$f":"IF(\nAND($BI88<CI$79,(CI$79-$BI88-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF88),\n0)","v":0},{"$f":"IF(\nAND($BI88<CJ$79,(CJ$79-$BI88-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF88),\n0)","v":0},{"$f":"IF(\nAND($BI88<CK$79,(CK$79-$BI88-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF88),\n0)","v":0},{"$f":"IF(\nAND($BI88<CL$79,(CL$79-$BI88-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF88),\n0)","v":0},{"$f":"IF(\nAND($BI88<CM$79,(CM$79-$BI88-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF88),\n0)","v":0}]
[null,null,null,null,null,{"$f":"F88*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(F$79,'Current Inputs'!$B$98:$B$116,0))  + 'Current Inputs'!$C$94)","v":717.05554117338681},{"$f":"G88*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(G$79,'Current Inputs'!$B$98:$B$116,0))  + 'Current Inputs'!$C$94)","v":1434.1110823467736},null,{"$f":"I88*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(I$79,'Current Inputs'!$B$98:$B$116,0))  + 'Current Inputs'!$C$94)","v":717.05554117338681},{"$f":"INDEX('Gas Demand Model'!$E$136:$AH$138,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$136:$C$138,0),\nMATCH($P53,'Gas Demand Model'!$E$128:$AH$128,0))","v":20818.797396139511},{"$f":"INDEX('Gas Demand Model'!$E$136:$AH$138,\nMATCH(\"Electric\",'Gas Demand Model'!$C$136:$C$138,0),\nMATCH($P89,'Gas Demand Model'!$E$128:$AH$128,0))","v":37177.643843964572},null,{"$f":"INDEX('Gas Demand Model'!$E$136:$AH$138,\nMATCH(\"Reference\",'Gas Demand Model'!$C$136:$C$138,0),\nMATCH($P89,'Gas Demand Model'!$E$128:$AH$128,0))","v":40024.025782963901},26.658435526085427,null,2030,8,{"$f":"IF(\nAND($Q89<R$79,(R$79-$Q89-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N89),\n0)","v":0},{"$f":"IF(\nAND($Q89<S$79,(S$79-$Q89-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N89),\n0)","v":0},{"$f":"IF(\nAND($Q89<T$79,(T$79-$Q89-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N89),\n0)","v":0},{"$f":"IF(\nAND($Q89<U$79,(U$79-$Q89-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N89),\n0)","v":0},{"$f":"IF(\nAND($Q89<V$79,(V$79-$Q89-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N89),\n0)","v":0},{"$f":"IF(\nAND($Q89<W$79,(W$79-$Q89-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N89),\n0)","v":0},{"$f":"IF(\nAND($Q89<X$79,(X$79-$Q89-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N89),\n0)","v":0},{"$f":"IF(\nAND($Q89<Y$79,(Y$79-$Q89-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N89),\n0)","v":0},{"$f":"IF(\nAND($Q89<Z$79,(Z$79-$Q89-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N89),\n0)","v":0},{"$f":"IF(\nAND($Q89<AA$79,(AA$79-$Q89-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N89),\n0)","v":2.8219992768531075},{"$f":"IF(\nAND($Q89<AB$79,(AB$79-$Q89-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N89),\n0)","v":2.8219992768531075},{"$f":"IF(\nAND($Q89<AC$79,(AC$79-$Q89-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N89),\n0)","v":2.8219992768531075},{"$f":"IF(\nAND($Q89<AD$79,(AD$79-$Q89-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N89),\n0)","v":2.8219992768531075},{"$f":"IF(\nAND($Q89<AE$79,(AE$79-$Q89-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N89),\n0)","v":2.8219992768531075},{"$f":"IF(\nAND($Q89<AF$79,(AF$79-$Q89-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N89),\n0)","v":2.8219992768531075},{"$f":"IF(\nAND($Q89<AG$79,(AG$79-$Q89-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N89),\n0)","v":2.8219992768531075},{"$f":"IF(\nAND($Q89<AH$79,(AH$79-$Q89-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N89),\n0)","v":2.8219992768531075},{"$f":"IF(\nAND($Q89<AI$79,(AI$79-$Q89-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N89),\n0)","v":2.8219992768531075},{"$f":"IF(\nAND($Q89<AJ$79,(AJ$79-$Q89-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N89),\n0)","v":2.8219992768531075},{"$f":"IF(\nAND($Q89<AK$79,(AK$79-$Q89-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N89),\n0)","v":2.8219992768531075},{"$f":"IF(\nAND($Q89<AL$79,(AL$79-$Q89-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N89),\n0)","v":2.8219992768531075},{"$f":"IF(\nAND($Q89<AM$79,(AM$79-$Q89-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N89),\n0)","v":2.8219992768531075},{"$f":"IF(\nAND($Q89<AN$79,(AN$79-$Q89-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N89),\n0)","v":2.8219992768531075},{"$f":"IF(\nAND($Q89<AO$79,(AO$79-$Q89-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N89),\n0)","v":2.8219992768531075},{"$f":"IF(\nAND($Q89<AP$79,(AP$79-$Q89-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N89),\n0)","v":2.8219992768531075},{"$f":"IF(\nAND($Q89<AQ$79,(AQ$79-$Q89-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N89),\n0)","v":0},{"$f":"IF(\nAND($Q89<AR$79,(AR$79-$Q89-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N89),\n0)","v":0},{"$f":"IF(\nAND($Q89<AS$79,(AS$79-$Q89-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N89),\n0)","v":0},{"$f":"IF(\nAND($Q89<AT$79,(AT$79-$Q89-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N89),\n0)","v":0},{"$f":"IF(\nAND($Q89<AU$79,(AU$79-$Q89-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N89),\n0)","v":0},null,null,{"$f":"AX88*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AX$79,'Current Inputs'!$B$98:$B$116,0)))","v":0},{"$f":"AY88*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AY$79,'Current Inputs'!$B$98:$B$116,0)))","v":0},null,{"$f":"BA88*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(BA$79,'Current Inputs'!$B$98:$B$116,0)))","v":0},{"$f":"INDEX('Gas Demand Model'!$E$153:$AH$155,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$153:$C$155,0),\nMATCH($BH89,'Gas Demand Model'!$E$145:$AH$145,0))","v":1500.0306260948469},{"$f":"INDEX('Gas Demand Model'!$E$153:$AH$155,\nMATCH(\"Electric\",'Gas Demand Model'!$C$153:$C$155,0),\nMATCH($BH89,'Gas Demand Model'!$E$145:$AH$145,0))","v":3228.235592646507},null,{"$f":"INDEX('Gas Demand Model'!$E$153:$AH$155,\nMATCH(\"Reference\",'Gas Demand Model'!$C$153:$C$155,0),\nMATCH($BH89,'Gas Demand Model'!$E$145:$AH$145,0))","v":2347.1614371591272},0,null,2030,8,{"$f":"IF(\nAND($BI89<BJ$79,(BJ$79-$BI89-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF89),\n0)","v":0},{"$f":"IF(\nAND($BI89<BK$79,(BK$79-$BI89-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF89),\n0)","v":0},{"$f":"IF(\nAND($BI89<BL$79,(BL$79-$BI89-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF89),\n0)","v":0},{"$f":"IF(\nAND($BI89<BM$79,(BM$79-$BI89-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF89),\n0)","v":0},{"$f":"IF(\nAND($BI89<BN$79,(BN$79-$BI89-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF89),\n0)","v":0},{"$f":"IF(\nAND($BI89<BO$79,(BO$79-$BI89-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF89),\n0)","v":0},{"$f":"IF(\nAND($BI89<BP$79,(BP$79-$BI89-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF89),\n0)","v":0},{"$f":"IF(\nAND($BI89<BQ$79,(BQ$79-$BI89-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF89),\n0)","v":0},{"$f":"IF(\nAND($BI89<BR$79,(BR$79-$BI89-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF89),\n0)","v":0},{"$f":"IF(\nAND($BI89<BS$79,(BS$79-$BI89-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF89),\n0)","v":0},{"$f":"IF(\nAND($BI89<BT$79,(BT$79-$BI89-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF89),\n0)","v":0},{"$f":"IF(\nAND($BI89<BU$79,(BU$79-$BI89-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF89),\n0)","v":0},{"$f":"IF(\nAND($BI89<BV$79,(BV$79-$BI89-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF89),\n0)","v":0},{"$f":"IF(\nAND($BI89<BW$79,(BW$79-$BI89-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF89),\n0)","v":0},{"$f":"IF(\nAND($BI89<BX$79,(BX$79-$BI89-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF89),\n0)","v":0},{"$f":"IF(\nAND($BI89<BY$79,(BY$79-$BI89-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF89),\n0)","v":0},{"$f":"IF(\nAND($BI89<BZ$79,(BZ$79-$BI89-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF89),\n0)","v":0},{"$f":"IF(\nAND($BI89<CA$79,(CA$79-$BI89-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF89),\n0)","v":0},{"$f":"IF(\nAND($BI89<CB$79,(CB$79-$BI89-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF89),\n0)","v":0},{"$f":"IF(\nAND($BI89<CC$79,(CC$79-$BI89-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF89),\n0)","v":0},{"$f":"IF(\nAND($BI89<CD$79,(CD$79-$BI89-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF89),\n0)","v":0},{"$f":"IF(\nAND($BI89<CE$79,(CE$79-$BI89-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF89),\n0)","v":0},{"$f":"IF(\nAND($BI89<CF$79,(CF$79-$BI89-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF89),\n0)","v":0},{"$f":"IF(\nAND($BI89<CG$79,(CG$79-$BI89-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF89),\n0)","v":0},{"$f":"IF(\nAND($BI89<CH$79,(CH$79-$BI89-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF89),\n0)","v":0},{"$f":"IF(\nAND($BI89<CI$79,(CI$79-$BI89-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF89),\n0)","v":0},{"$f":"IF(\nAND($BI89<CJ$79,(CJ$79-$BI89-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF89),\n0)","v":0},{"$f":"IF(\nAND($BI89<CK$79,(CK$79-$BI89-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF89),\n0)","v":0},{"$f":"IF(\nAND($BI89<CL$79,(CL$79-$BI89-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF89),\n0)","v":0},{"$f":"IF(\nAND($BI89<CM$79,(CM$79-$BI89-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF89),\n0)","v":0}]
[null,null,null,null,null,{"$f":"F89*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(F$79,'Current Inputs'!$B$98:$B$116,0))  + 'Current Inputs'!$C$94)","v":731.39665199685453},{"$f":"G89*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(G$79,'Current Inputs'!$B$98:$B$116,0))  + 'Current Inputs'!$C$94)","v":1462.7933039937091},null,{"$f":"I89*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(I$79,'Current Inputs'!$B$98:$B$116,0))  + 'Current Inputs'!$C$94)","v":731.39665199685453},{"$f":"INDEX('Gas Demand Model'!$E$136:$AH$138,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$136:$C$138,0),\nMATCH($P54,'Gas Demand Model'!$E$128:$AH$128,0))","v":21613.084680828237},{"$f":"INDEX('Gas Demand Model'!$E$136:$AH$138,\nMATCH(\"Electric\",'Gas Demand Model'!$C$136:$C$138,0),\nMATCH($P90,'Gas Demand Model'!$E$128:$AH$128,0))","v":41503.085867236492},null,{"$f":"INDEX('Gas Demand Model'!$E$136:$AH$138,\nMATCH(\"Reference\",'Gas Demand Model'!$C$136:$C$138,0),\nMATCH($P90,'Gas Demand Model'!$E$128:$AH$128,0))","v":37910.352713813816},30.355218050834722,null,2031,9,{"$f":"IF(\nAND($Q90<R$79,(R$79-$Q90-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N90),\n0)","v":0},{"$f":"IF(\nAND($Q90<S$79,(S$79-$Q90-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N90),\n0)","v":0},{"$f":"IF(\nAND($Q90<T$79,(T$79-$Q90-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N90),\n0)","v":0},{"$f":"IF(\nAND($Q90<U$79,(U$79-$Q90-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N90),\n0)","v":0},{"$f":"IF(\nAND($Q90<V$79,(V$79-$Q90-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N90),\n0)","v":0},{"$f":"IF(\nAND($Q90<W$79,(W$79-$Q90-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N90),\n0)","v":0},{"$f":"IF(\nAND($Q90<X$79,(X$79-$Q90-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N90),\n0)","v":0},{"$f":"IF(\nAND($Q90<Y$79,(Y$79-$Q90-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N90),\n0)","v":0},{"$f":"IF(\nAND($Q90<Z$79,(Z$79-$Q90-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N90),\n0)","v":0},{"$f":"IF(\nAND($Q90<AA$79,(AA$79-$Q90-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N90),\n0)","v":0},{"$f":"IF(\nAND($Q90<AB$79,(AB$79-$Q90-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N90),\n0)","v":3.2133319790785486},{"$f":"IF(\nAND($Q90<AC$79,(AC$79-$Q90-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N90),\n0)","v":3.2133319790785486},{"$f":"IF(\nAND($Q90<AD$79,(AD$79-$Q90-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N90),\n0)","v":3.2133319790785486},{"$f":"IF(\nAND($Q90<AE$79,(AE$79-$Q90-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N90),\n0)","v":3.2133319790785486},{"$f":"IF(\nAND($Q90<AF$79,(AF$79-$Q90-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N90),\n0)","v":3.2133319790785486},{"$f":"IF(\nAND($Q90<AG$79,(AG$79-$Q90-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N90),\n0)","v":3.2133319790785486},{"$f":"IF(\nAND($Q90<AH$79,(AH$79-$Q90-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N90),\n0)","v":3.2133319790785486},{"$f":"IF(\nAND($Q90<AI$79,(AI$79-$Q90-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N90),\n0)","v":3.2133319790785486},{"$f":"IF(\nAND($Q90<AJ$79,(AJ$79-$Q90-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N90),\n0)","v":3.2133319790785486},{"$f":"IF(\nAND($Q90<AK$79,(AK$79-$Q90-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N90),\n0)","v":3.2133319790785486},{"$f":"IF(\nAND($Q90<AL$79,(AL$79-$Q90-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N90),\n0)","v":3.2133319790785486},{"$f":"IF(\nAND($Q90<AM$79,(AM$79-$Q90-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N90),\n0)","v":3.2133319790785486},{"$f":"IF(\nAND($Q90<AN$79,(AN$79-$Q90-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N90),\n0)","v":3.2133319790785486},{"$f":"IF(\nAND($Q90<AO$79,(AO$79-$Q90-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N90),\n0)","v":3.2133319790785486},{"$f":"IF(\nAND($Q90<AP$79,(AP$79-$Q90-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N90),\n0)","v":3.2133319790785486},{"$f":"IF(\nAND($Q90<AQ$79,(AQ$79-$Q90-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N90),\n0)","v":3.2133319790785486},{"$f":"IF(\nAND($Q90<AR$79,(AR$79-$Q90-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N90),\n0)","v":0},{"$f":"IF(\nAND($Q90<AS$79,(AS$79-$Q90-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N90),\n0)","v":0},{"$f":"IF(\nAND($Q90<AT$79,(AT$79-$Q90-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N90),\n0)","v":0},{"$f":"IF(\nAND($Q90<AU$79,(AU$79-$Q90-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N90),\n0)","v":0},null,null,{"$f":"AX89*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AX$79,'Current Inputs'!$B$98:$B$116,0)))","v":0},{"$f":"AY89*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AY$79,'Current Inputs'!$B$98:$B$116,0)))","v":0},null,{"$f":"BA89*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(BA$79,'Current Inputs'!$B$98:$B$116,0)))","v":0},{"$f":"INDEX('Gas Demand Model'!$E$153:$AH$155,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$153:$C$155,0),\nMATCH($BH90,'Gas Demand Model'!$E$145:$AH$145,0))","v":1502.9187271965327},{"$f":"INDEX('Gas Demand Model'!$E$153:$AH$155,\nMATCH(\"Electric\",'Gas Demand Model'!$C$153:$C$155,0),\nMATCH($BH90,'Gas Demand Model'!$E$145:$AH$145,0))","v":3638.6359810784679},null,{"$f":"INDEX('Gas Demand Model'!$E$153:$AH$155,\nMATCH(\"Reference\",'Gas Demand Model'!$C$153:$C$155,0),\nMATCH($BH90,'Gas Demand Model'!$E$145:$AH$145,0))","v":2159.7265055403473},0,null,2031,9,{"$f":"IF(\nAND($BI90<BJ$79,(BJ$79-$BI90-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF90),\n0)","v":0},{"$f":"IF(\nAND($BI90<BK$79,(BK$79-$BI90-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF90),\n0)","v":0},{"$f":"IF(\nAND($BI90<BL$79,(BL$79-$BI90-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF90),\n0)","v":0},{"$f":"IF(\nAND($BI90<BM$79,(BM$79-$BI90-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF90),\n0)","v":0},{"$f":"IF(\nAND($BI90<BN$79,(BN$79-$BI90-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF90),\n0)","v":0},{"$f":"IF(\nAND($BI90<BO$79,(BO$79-$BI90-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF90),\n0)","v":0},{"$f":"IF(\nAND($BI90<BP$79,(BP$79-$BI90-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF90),\n0)","v":0},{"$f":"IF(\nAND($BI90<BQ$79,(BQ$79-$BI90-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF90),\n0)","v":0},{"$f":"IF(\nAND($BI90<BR$79,(BR$79-$BI90-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF90),\n0)","v":0},{"$f":"IF(\nAND($BI90<BS$79,(BS$79-$BI90-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF90),\n0)","v":0},{"$f":"IF(\nAND($BI90<BT$79,(BT$79-$BI90-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF90),\n0)","v":0},{"$f":"IF(\nAND($BI90<BU$79,(BU$79-$BI90-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF90),\n0)","v":0},{"$f":"IF(\nAND($BI90<BV$79,(BV$79-$BI90-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF90),\n0)","v":0},{"$f":"IF(\nAND($BI90<BW$79,(BW$79-$BI90-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF90),\n0)","v":0},{"$f":"IF(\nAND($BI90<BX$79,(BX$79-$BI90-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF90),\n0)","v":0},{"$f":"IF(\nAND($BI90<BY$79,(BY$79-$BI90-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF90),\n0)","v":0},{"$f":"IF(\nAND($BI90<BZ$79,(BZ$79-$BI90-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF90),\n0)","v":0},{"$f":"IF(\nAND($BI90<CA$79,(CA$79-$BI90-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF90),\n0)","v":0},{"$f":"IF(\nAND($BI90<CB$79,(CB$79-$BI90-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF90),\n0)","v":0},{"$f":"IF(\nAND($BI90<CC$79,(CC$79-$BI90-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF90),\n0)","v":0},{"$f":"IF(\nAND($BI90<CD$79,(CD$79-$BI90-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF90),\n0)","v":0},{"$f":"IF(\nAND($BI90<CE$79,(CE$79-$BI90-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF90),\n0)","v":0},{"$f":"IF(\nAND($BI90<CF$79,(CF$79-$BI90-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF90),\n0)","v":0},{"$f":"IF(\nAND($BI90<CG$79,(CG$79-$BI90-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF90),\n0)","v":0},{"$f":"IF(\nAND($BI90<CH$79,(CH$79-$BI90-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF90),\n0)","v":0},{"$f":"IF(\nAND($BI90<CI$79,(CI$79-$BI90-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF90),\n0)","v":0},{"$f":"IF(\nAND($BI90<CJ$79,(CJ$79-$BI90-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF90),\n0)","v":0},{"$f":"IF(\nAND($BI90<CK$79,(CK$79-$BI90-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF90),\n0)","v":0},{"$f":"IF(\nAND($BI90<CL$79,(CL$79-$BI90-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF90),\n0)","v":0},{"$f":"IF(\nAND($BI90<CM$79,(CM$79-$BI90-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF90),\n0)","v":0}]
[null,null,null,null,null,{"$f":"F90*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(F$79,'Current Inputs'!$B$98:$B$116,0))  + 'Current Inputs'!$C$94)","v":746.02458503679168},{"$f":"G90*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(G$79,'Current Inputs'!$B$98:$B$116,0))  + 'Current Inputs'!$C$94)","v":1492.0491700735834},null,{"$f":"I90*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(I$79,'Current Inputs'!$B$98:$B$116,0))  + 'Current Inputs'!$C$94)","v":746.02458503679168},{"$f":"INDEX('Gas Demand Model'!$E$136:$AH$138,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$136:$C$138,0),\nMATCH($P55,'Gas Demand Model'!$E$128:$AH$128,0))","v":21919.763288873},{"$f":"INDEX('Gas Demand Model'!$E$136:$AH$138,\nMATCH(\"Electric\",'Gas Demand Model'!$C$136:$C$138,0),\nMATCH($P91,'Gas Demand Model'!$E$128:$AH$128,0))","v":45655.257823033746},null,{"$f":"INDEX('Gas Demand Model'!$E$136:$AH$138,\nMATCH(\"Reference\",'Gas Demand Model'!$C$136:$C$138,0),\nMATCH($P91,'Gas Demand Model'!$E$128:$AH$128,0))","v":35645.613304217244},34.059944772176493,null,2032,10,{"$f":"IF(\nAND($Q91<R$79,(R$79-$Q91-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N91),\n0)","v":0},{"$f":"IF(\nAND($Q91<S$79,(S$79-$Q91-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N91),\n0)","v":0},{"$f":"IF(\nAND($Q91<T$79,(T$79-$Q91-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N91),\n0)","v":0},{"$f":"IF(\nAND($Q91<U$79,(U$79-$Q91-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N91),\n0)","v":0},{"$f":"IF(\nAND($Q91<V$79,(V$79-$Q91-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N91),\n0)","v":0},{"$f":"IF(\nAND($Q91<W$79,(W$79-$Q91-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N91),\n0)","v":0},{"$f":"IF(\nAND($Q91<X$79,(X$79-$Q91-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N91),\n0)","v":0},{"$f":"IF(\nAND($Q91<Y$79,(Y$79-$Q91-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N91),\n0)","v":0},{"$f":"IF(\nAND($Q91<Z$79,(Z$79-$Q91-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N91),\n0)","v":0},{"$f":"IF(\nAND($Q91<AA$79,(AA$79-$Q91-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N91),\n0)","v":0},{"$f":"IF(\nAND($Q91<AB$79,(AB$79-$Q91-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N91),\n0)","v":0},{"$f":"IF(\nAND($Q91<AC$79,(AC$79-$Q91-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N91),\n0)","v":3.6055056352683446},{"$f":"IF(\nAND($Q91<AD$79,(AD$79-$Q91-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N91),\n0)","v":3.6055056352683446},{"$f":"IF(\nAND($Q91<AE$79,(AE$79-$Q91-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N91),\n0)","v":3.6055056352683446},{"$f":"IF(\nAND($Q91<AF$79,(AF$79-$Q91-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N91),\n0)","v":3.6055056352683446},{"$f":"IF(\nAND($Q91<AG$79,(AG$79-$Q91-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N91),\n0)","v":3.6055056352683446},{"$f":"IF(\nAND($Q91<AH$79,(AH$79-$Q91-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N91),\n0)","v":3.6055056352683446},{"$f":"IF(\nAND($Q91<AI$79,(AI$79-$Q91-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N91),\n0)","v":3.6055056352683446},{"$f":"IF(\nAND($Q91<AJ$79,(AJ$79-$Q91-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N91),\n0)","v":3.6055056352683446},{"$f":"IF(\nAND($Q91<AK$79,(AK$79-$Q91-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N91),\n0)","v":3.6055056352683446},{"$f":"IF(\nAND($Q91<AL$79,(AL$79-$Q91-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N91),\n0)","v":3.6055056352683446},{"$f":"IF(\nAND($Q91<AM$79,(AM$79-$Q91-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N91),\n0)","v":3.6055056352683446},{"$f":"IF(\nAND($Q91<AN$79,(AN$79-$Q91-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N91),\n0)","v":3.6055056352683446},{"$f":"IF(\nAND($Q91<AO$79,(AO$79-$Q91-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N91),\n0)","v":3.6055056352683446},{"$f":"IF(\nAND($Q91<AP$79,(AP$79-$Q91-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N91),\n0)","v":3.6055056352683446},{"$f":"IF(\nAND($Q91<AQ$79,(AQ$79-$Q91-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N91),\n0)","v":3.6055056352683446},{"$f":"IF(\nAND($Q91<AR$79,(AR$79-$Q91-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N91),\n0)","v":3.6055056352683446},{"$f":"IF(\nAND($Q91<AS$79,(AS$79-$Q91-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N91),\n0)","v":0},{"$f":"IF(\nAND($Q91<AT$79,(AT$79-$Q91-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N91),\n0)","v":0},{"$f":"IF(\nAND($Q91<AU$79,(AU$79-$Q91-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N91),\n0)","v":0},null,null,{"$f":"AX90*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AX$79,'Current Inputs'!$B$98:$B$116,0)))","v":0},{"$f":"AY90*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AY$79,'Current Inputs'!$B$98:$B$116,0)))","v":0},null,{"$f":"BA90*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(BA$79,'Current Inputs'!$B$98:$B$116,0)))","v":0},{"$f":"INDEX('Gas Demand Model'!$E$153:$AH$155,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$153:$C$155,0),\nMATCH($BH91,'Gas Demand Model'!$E$145:$AH$145,0))","v":1450.9226423949544},{"$f":"INDEX('Gas Demand Model'!$E$153:$AH$155,\nMATCH(\"Electric\",'Gas Demand Model'!$C$153:$C$155,0),\nMATCH($BH91,'Gas Demand Model'!$E$145:$AH$145,0))","v":4067.8059064681302},null,{"$f":"INDEX('Gas Demand Model'!$E$153:$AH$155,\nMATCH(\"Reference\",'Gas Demand Model'!$C$153:$C$155,0),\nMATCH($BH91,'Gas Demand Model'!$E$145:$AH$145,0))","v":1959.5455182185547},0,null,2032,10,{"$f":"IF(\nAND($BI91<BJ$79,(BJ$79-$BI91-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF91),\n0)","v":0},{"$f":"IF(\nAND($BI91<BK$79,(BK$79-$BI91-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF91),\n0)","v":0},{"$f":"IF(\nAND($BI91<BL$79,(BL$79-$BI91-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF91),\n0)","v":0},{"$f":"IF(\nAND($BI91<BM$79,(BM$79-$BI91-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF91),\n0)","v":0},{"$f":"IF(\nAND($BI91<BN$79,(BN$79-$BI91-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF91),\n0)","v":0},{"$f":"IF(\nAND($BI91<BO$79,(BO$79-$BI91-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF91),\n0)","v":0},{"$f":"IF(\nAND($BI91<BP$79,(BP$79-$BI91-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF91),\n0)","v":0},{"$f":"IF(\nAND($BI91<BQ$79,(BQ$79-$BI91-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF91),\n0)","v":0},{"$f":"IF(\nAND($BI91<BR$79,(BR$79-$BI91-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF91),\n0)","v":0},{"$f":"IF(\nAND($BI91<BS$79,(BS$79-$BI91-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF91),\n0)","v":0},{"$f":"IF(\nAND($BI91<BT$79,(BT$79-$BI91-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF91),\n0)","v":0},{"$f":"IF(\nAND($BI91<BU$79,(BU$79-$BI91-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF91),\n0)","v":0},{"$f":"IF(\nAND($BI91<BV$79,(BV$79-$BI91-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF91),\n0)","v":0},{"$f":"IF(\nAND($BI91<BW$79,(BW$79-$BI91-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF91),\n0)","v":0},{"$f":"IF(\nAND($BI91<BX$79,(BX$79-$BI91-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF91),\n0)","v":0},{"$f":"IF(\nAND($BI91<BY$79,(BY$79-$BI91-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF91),\n0)","v":0},{"$f":"IF(\nAND($BI91<BZ$79,(BZ$79-$BI91-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF91),\n0)","v":0},{"$f":"IF(\nAND($BI91<CA$79,(CA$79-$BI91-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF91),\n0)","v":0},{"$f":"IF(\nAND($BI91<CB$79,(CB$79-$BI91-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF91),\n0)","v":0},{"$f":"IF(\nAND($BI91<CC$79,(CC$79-$BI91-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF91),\n0)","v":0},{"$f":"IF(\nAND($BI91<CD$79,(CD$79-$BI91-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF91),\n0)","v":0},{"$f":"IF(\nAND($BI91<CE$79,(CE$79-$BI91-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF91),\n0)","v":0},{"$f":"IF(\nAND($BI91<CF$79,(CF$79-$BI91-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF91),\n0)","v":0},{"$f":"IF(\nAND($BI91<CG$79,(CG$79-$BI91-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF91),\n0)","v":0},{"$f":"IF(\nAND($BI91<CH$79,(CH$79-$BI91-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF91),\n0)","v":0},{"$f":"IF(\nAND($BI91<CI$79,(CI$79-$BI91-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF91),\n0)","v":0},{"$f":"IF(\nAND($BI91<CJ$79,(CJ$79-$BI91-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF91),\n0)","v":0},{"$f":"IF(\nAND($BI91<CK$79,(CK$79-$BI91-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF91),\n0)","v":0},{"$f":"IF(\nAND($BI91<CL$79,(CL$79-$BI91-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF91),\n0)","v":0},{"$f":"IF(\nAND($BI91<CM$79,(CM$79-$BI91-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF91),\n0)","v":0}]
[null,null,null,null,null,{"$f":"F91*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(F$79,'Current Inputs'!$B$98:$B$116,0))  + 'Current Inputs'!$C$94)","v":760.94507673752753},{"$f":"G91*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(G$79,'Current Inputs'!$B$98:$B$116,0))  + 'Current Inputs'!$C$94)","v":1521.8901534750551},null,{"$f":"I91*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(I$79,'Current Inputs'!$B$98:$B$116,0))  + 'Current Inputs'!$C$94)","v":760.94507673752753},{"$f":"INDEX('Gas Demand Model'!$E$136:$AH$138,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$136:$C$138,0),\nMATCH($P56,'Gas Demand Model'!$E$128:$AH$128,0))","v":21788.646100240381},{"$f":"INDEX('Gas Demand Model'!$E$136:$AH$138,\nMATCH(\"Electric\",'Gas Demand Model'!$C$136:$C$138,0),\nMATCH($P92,'Gas Demand Model'!$E$128:$AH$128,0))","v":49694.578157817879},null,{"$f":"INDEX('Gas Demand Model'!$E$136:$AH$138,\nMATCH(\"Reference\",'Gas Demand Model'!$C$136:$C$138,0),\nMATCH($P92,'Gas Demand Model'!$E$128:$AH$128,0))","v":33280.360437063653},37.814844589739792,null,2033,11,{"$f":"IF(\nAND($Q92<R$79,(R$79-$Q92-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N92),\n0)","v":0},{"$f":"IF(\nAND($Q92<S$79,(S$79-$Q92-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N92),\n0)","v":0},{"$f":"IF(\nAND($Q92<T$79,(T$79-$Q92-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N92),\n0)","v":0},{"$f":"IF(\nAND($Q92<U$79,(U$79-$Q92-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N92),\n0)","v":0},{"$f":"IF(\nAND($Q92<V$79,(V$79-$Q92-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N92),\n0)","v":0},{"$f":"IF(\nAND($Q92<W$79,(W$79-$Q92-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N92),\n0)","v":0},{"$f":"IF(\nAND($Q92<X$79,(X$79-$Q92-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N92),\n0)","v":0},{"$f":"IF(\nAND($Q92<Y$79,(Y$79-$Q92-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N92),\n0)","v":0},{"$f":"IF(\nAND($Q92<Z$79,(Z$79-$Q92-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N92),\n0)","v":0},{"$f":"IF(\nAND($Q92<AA$79,(AA$79-$Q92-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N92),\n0)","v":0},{"$f":"IF(\nAND($Q92<AB$79,(AB$79-$Q92-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N92),\n0)","v":0},{"$f":"IF(\nAND($Q92<AC$79,(AC$79-$Q92-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N92),\n0)","v":0},{"$f":"IF(\nAND($Q92<AD$79,(AD$79-$Q92-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N92),\n0)","v":4.0029904974032942},{"$f":"IF(\nAND($Q92<AE$79,(AE$79-$Q92-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N92),\n0)","v":4.0029904974032942},{"$f":"IF(\nAND($Q92<AF$79,(AF$79-$Q92-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N92),\n0)","v":4.0029904974032942},{"$f":"IF(\nAND($Q92<AG$79,(AG$79-$Q92-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N92),\n0)","v":4.0029904974032942},{"$f":"IF(\nAND($Q92<AH$79,(AH$79-$Q92-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N92),\n0)","v":4.0029904974032942},{"$f":"IF(\nAND($Q92<AI$79,(AI$79-$Q92-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N92),\n0)","v":4.0029904974032942},{"$f":"IF(\nAND($Q92<AJ$79,(AJ$79-$Q92-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N92),\n0)","v":4.0029904974032942},{"$f":"IF(\nAND($Q92<AK$79,(AK$79-$Q92-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N92),\n0)","v":4.0029904974032942},{"$f":"IF(\nAND($Q92<AL$79,(AL$79-$Q92-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N92),\n0)","v":4.0029904974032942},{"$f":"IF(\nAND($Q92<AM$79,(AM$79-$Q92-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N92),\n0)","v":4.0029904974032942},{"$f":"IF(\nAND($Q92<AN$79,(AN$79-$Q92-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N92),\n0)","v":4.0029904974032942},{"$f":"IF(\nAND($Q92<AO$79,(AO$79-$Q92-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N92),\n0)","v":4.0029904974032942},{"$f":"IF(\nAND($Q92<AP$79,(AP$79-$Q92-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N92),\n0)","v":4.0029904974032942},{"$f":"IF(\nAND($Q92<AQ$79,(AQ$79-$Q92-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N92),\n0)","v":4.0029904974032942},{"$f":"IF(\nAND($Q92<AR$79,(AR$79-$Q92-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N92),\n0)","v":4.0029904974032942},{"$f":"IF(\nAND($Q92<AS$79,(AS$79-$Q92-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N92),\n0)","v":4.0029904974032942},{"$f":"IF(\nAND($Q92<AT$79,(AT$79-$Q92-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N92),\n0)","v":0},{"$f":"IF(\nAND($Q92<AU$79,(AU$79-$Q92-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N92),\n0)","v":0},null,null,{"$f":"AX91*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AX$79,'Current Inputs'!$B$98:$B$116,0)))","v":0},{"$f":"AY91*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AY$79,'Current Inputs'!$B$98:$B$116,0)))","v":0},null,{"$f":"BA91*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(BA$79,'Current Inputs'!$B$98:$B$116,0)))","v":0},{"$f":"INDEX('Gas Demand Model'!$E$153:$AH$155,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$153:$C$155,0),\nMATCH($BH92,'Gas Demand Model'!$E$145:$AH$145,0))","v":1330.5914681096979},{"$f":"INDEX('Gas Demand Model'!$E$153:$AH$155,\nMATCH(\"Electric\",'Gas Demand Model'!$C$153:$C$155,0),\nMATCH($BH92,'Gas Demand Model'!$E$145:$AH$145,0))","v":4467.9862297103164},null,{"$f":"INDEX('Gas Demand Model'!$E$153:$AH$155,\nMATCH(\"Reference\",'Gas Demand Model'!$C$153:$C$155,0),\nMATCH($BH92,'Gas Demand Model'!$E$145:$AH$145,0))","v":1748.5531286092857},0,null,2033,11,{"$f":"IF(\nAND($BI92<BJ$79,(BJ$79-$BI92-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF92),\n0)","v":0},{"$f":"IF(\nAND($BI92<BK$79,(BK$79-$BI92-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF92),\n0)","v":0},{"$f":"IF(\nAND($BI92<BL$79,(BL$79-$BI92-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF92),\n0)","v":0},{"$f":"IF(\nAND($BI92<BM$79,(BM$79-$BI92-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF92),\n0)","v":0},{"$f":"IF(\nAND($BI92<BN$79,(BN$79-$BI92-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF92),\n0)","v":0},{"$f":"IF(\nAND($BI92<BO$79,(BO$79-$BI92-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF92),\n0)","v":0},{"$f":"IF(\nAND($BI92<BP$79,(BP$79-$BI92-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF92),\n0)","v":0},{"$f":"IF(\nAND($BI92<BQ$79,(BQ$79-$BI92-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF92),\n0)","v":0},{"$f":"IF(\nAND($BI92<BR$79,(BR$79-$BI92-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF92),\n0)","v":0},{"$f":"IF(\nAND($BI92<BS$79,(BS$79-$BI92-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF92),\n0)","v":0},{"$f":"IF(\nAND($BI92<BT$79,(BT$79-$BI92-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF92),\n0)","v":0},{"$f":"IF(\nAND($BI92<BU$79,(BU$79-$BI92-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF92),\n0)","v":0},{"$f":"IF(\nAND($BI92<BV$79,(BV$79-$BI92-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF92),\n0)","v":0},{"$f":"IF(\nAND($BI92<BW$79,(BW$79-$BI92-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF92),\n0)","v":0},{"$f":"IF(\nAND($BI92<BX$79,(BX$79-$BI92-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF92),\n0)","v":0},{"$f":"IF(\nAND($BI92<BY$79,(BY$79-$BI92-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF92),\n0)","v":0},{"$f":"IF(\nAND($BI92<BZ$79,(BZ$79-$BI92-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF92),\n0)","v":0},{"$f":"IF(\nAND($BI92<CA$79,(CA$79-$BI92-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF92),\n0)","v":0},{"$f":"IF(\nAND($BI92<CB$79,(CB$79-$BI92-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF92),\n0)","v":0},{"$f":"IF(\nAND($BI92<CC$79,(CC$79-$BI92-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF92),\n0)","v":0},{"$f":"IF(\nAND($BI92<CD$79,(CD$79-$BI92-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF92),\n0)","v":0},{"$f":"IF(\nAND($BI92<CE$79,(CE$79-$BI92-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF92),\n0)","v":0},{"$f":"IF(\nAND($BI92<CF$79,(CF$79-$BI92-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF92),\n0)","v":0},{"$f":"IF(\nAND($BI92<CG$79,(CG$79-$BI92-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF92),\n0)","v":0},{"$f":"IF(\nAND($BI92<CH$79,(CH$79-$BI92-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF92),\n0)","v":0},{"$f":"IF(\nAND($BI92<CI$79,(CI$79-$BI92-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF92),\n0)","v":0},{"$f":"IF(\nAND($BI92<CJ$79,(CJ$79-$BI92-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF92),\n0)","v":0},{"$f":"IF(\nAND($BI92<CK$79,(CK$79-$BI92-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF92),\n0)","v":0},{"$f":"IF(\nAND($BI92<CL$79,(CL$79-$BI92-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF92),\n0)","v":0},{"$f":"IF(\nAND($BI92<CM$79,(CM$79-$BI92-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF92),\n0)","v":0}]
[null,null,null,null,null,{"$f":"F92*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(F$79,'Current Inputs'!$B$98:$B$116,0))  + 'Current Inputs'!$C$94)","v":776.16397827227809},{"$f":"G92*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(G$79,'Current Inputs'!$B$98:$B$116,0))  + 'Current Inputs'!$C$94)","v":1552.3279565445562},null,{"$f":"I92*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(I$79,'Current Inputs'!$B$98:$B$116,0))  + 'Current Inputs'!$C$94)","v":776.16397827227809},{"$f":"INDEX('Gas Demand Model'!$E$136:$AH$138,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$136:$C$138,0),\nMATCH($P57,'Gas Demand Model'!$E$128:$AH$128,0))","v":21374.946400550885},{"$f":"INDEX('Gas Demand Model'!$E$136:$AH$138,\nMATCH(\"Electric\",'Gas Demand Model'!$C$136:$C$138,0),\nMATCH($P93,'Gas Demand Model'!$E$128:$AH$128,0))","v":54086.92751884021},null,{"$f":"INDEX('Gas Demand Model'!$E$136:$AH$138,\nMATCH(\"Reference\",'Gas Demand Model'!$C$136:$C$138,0),\nMATCH($P93,'Gas Demand Model'!$E$128:$AH$128,0))","v":30851.548502993541},41.980324835547364,null,2034,12,{"$f":"IF(\nAND($Q93<R$79,(R$79-$Q93-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N93),\n0)","v":0},{"$f":"IF(\nAND($Q93<S$79,(S$79-$Q93-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N93),\n0)","v":0},{"$f":"IF(\nAND($Q93<T$79,(T$79-$Q93-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N93),\n0)","v":0},{"$f":"IF(\nAND($Q93<U$79,(U$79-$Q93-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N93),\n0)","v":0},{"$f":"IF(\nAND($Q93<V$79,(V$79-$Q93-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N93),\n0)","v":0},{"$f":"IF(\nAND($Q93<W$79,(W$79-$Q93-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N93),\n0)","v":0},{"$f":"IF(\nAND($Q93<X$79,(X$79-$Q93-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N93),\n0)","v":0},{"$f":"IF(\nAND($Q93<Y$79,(Y$79-$Q93-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N93),\n0)","v":0},{"$f":"IF(\nAND($Q93<Z$79,(Z$79-$Q93-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N93),\n0)","v":0},{"$f":"IF(\nAND($Q93<AA$79,(AA$79-$Q93-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N93),\n0)","v":0},{"$f":"IF(\nAND($Q93<AB$79,(AB$79-$Q93-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N93),\n0)","v":0},{"$f":"IF(\nAND($Q93<AC$79,(AC$79-$Q93-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N93),\n0)","v":0},{"$f":"IF(\nAND($Q93<AD$79,(AD$79-$Q93-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N93),\n0)","v":0},{"$f":"IF(\nAND($Q93<AE$79,(AE$79-$Q93-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N93),\n0)","v":4.443938437874615},{"$f":"IF(\nAND($Q93<AF$79,(AF$79-$Q93-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N93),\n0)","v":4.443938437874615},{"$f":"IF(\nAND($Q93<AG$79,(AG$79-$Q93-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N93),\n0)","v":4.443938437874615},{"$f":"IF(\nAND($Q93<AH$79,(AH$79-$Q93-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N93),\n0)","v":4.443938437874615},{"$f":"IF(\nAND($Q93<AI$79,(AI$79-$Q93-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N93),\n0)","v":4.443938437874615},{"$f":"IF(\nAND($Q93<AJ$79,(AJ$79-$Q93-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N93),\n0)","v":4.443938437874615},{"$f":"IF(\nAND($Q93<AK$79,(AK$79-$Q93-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N93),\n0)","v":4.443938437874615},{"$f":"IF(\nAND($Q93<AL$79,(AL$79-$Q93-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N93),\n0)","v":4.443938437874615},{"$f":"IF(\nAND($Q93<AM$79,(AM$79-$Q93-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N93),\n0)","v":4.443938437874615},{"$f":"IF(\nAND($Q93<AN$79,(AN$79-$Q93-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N93),\n0)","v":4.443938437874615},{"$f":"IF(\nAND($Q93<AO$79,(AO$79-$Q93-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N93),\n0)","v":4.443938437874615},{"$f":"IF(\nAND($Q93<AP$79,(AP$79-$Q93-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N93),\n0)","v":4.443938437874615},{"$f":"IF(\nAND($Q93<AQ$79,(AQ$79-$Q93-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N93),\n0)","v":4.443938437874615},{"$f":"IF(\nAND($Q93<AR$79,(AR$79-$Q93-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N93),\n0)","v":4.443938437874615},{"$f":"IF(\nAND($Q93<AS$79,(AS$79-$Q93-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N93),\n0)","v":4.443938437874615},{"$f":"IF(\nAND($Q93<AT$79,(AT$79-$Q93-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N93),\n0)","v":4.443938437874615},{"$f":"IF(\nAND($Q93<AU$79,(AU$79-$Q93-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N93),\n0)","v":0},null,null,{"$f":"AX92*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AX$79,'Current Inputs'!$B$98:$B$116,0)))","v":0},{"$f":"AY92*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AY$79,'Current Inputs'!$B$98:$B$116,0)))","v":0},null,{"$f":"BA92*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(BA$79,'Current Inputs'!$B$98:$B$116,0)))","v":0},{"$f":"INDEX('Gas Demand Model'!$E$153:$AH$155,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$153:$C$155,0),\nMATCH($BH93,'Gas Demand Model'!$E$145:$AH$145,0))","v":1144.0304521590479},{"$f":"INDEX('Gas Demand Model'!$E$153:$AH$155,\nMATCH(\"Electric\",'Gas Demand Model'!$C$153:$C$155,0),\nMATCH($BH93,'Gas Demand Model'!$E$145:$AH$145,0))","v":4788.5298356799503},null,{"$f":"INDEX('Gas Demand Model'!$E$153:$AH$155,\nMATCH(\"Reference\",'Gas Demand Model'!$C$153:$C$155,0),\nMATCH($BH93,'Gas Demand Model'!$E$145:$AH$145,0))","v":1534.3187149782877},0,null,2034,12,{"$f":"IF(\nAND($BI93<BJ$79,(BJ$79-$BI93-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF93),\n0)","v":0},{"$f":"IF(\nAND($BI93<BK$79,(BK$79-$BI93-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF93),\n0)","v":0},{"$f":"IF(\nAND($BI93<BL$79,(BL$79-$BI93-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF93),\n0)","v":0},{"$f":"IF(\nAND($BI93<BM$79,(BM$79-$BI93-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF93),\n0)","v":0},{"$f":"IF(\nAND($BI93<BN$79,(BN$79-$BI93-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF93),\n0)","v":0},{"$f":"IF(\nAND($BI93<BO$79,(BO$79-$BI93-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF93),\n0)","v":0},{"$f":"IF(\nAND($BI93<BP$79,(BP$79-$BI93-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF93),\n0)","v":0},{"$f":"IF(\nAND($BI93<BQ$79,(BQ$79-$BI93-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF93),\n0)","v":0},{"$f":"IF(\nAND($BI93<BR$79,(BR$79-$BI93-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF93),\n0)","v":0},{"$f":"IF(\nAND($BI93<BS$79,(BS$79-$BI93-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF93),\n0)","v":0},{"$f":"IF(\nAND($BI93<BT$79,(BT$79-$BI93-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF93),\n0)","v":0},{"$f":"IF(\nAND($BI93<BU$79,(BU$79-$BI93-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF93),\n0)","v":0},{"$f":"IF(\nAND($BI93<BV$79,(BV$79-$BI93-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF93),\n0)","v":0},{"$f":"IF(\nAND($BI93<BW$79,(BW$79-$BI93-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF93),\n0)","v":0},{"$f":"IF(\nAND($BI93<BX$79,(BX$79-$BI93-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF93),\n0)","v":0},{"$f":"IF(\nAND($BI93<BY$79,(BY$79-$BI93-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF93),\n0)","v":0},{"$f":"IF(\nAND($BI93<BZ$79,(BZ$79-$BI93-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF93),\n0)","v":0},{"$f":"IF(\nAND($BI93<CA$79,(CA$79-$BI93-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF93),\n0)","v":0},{"$f":"IF(\nAND($BI93<CB$79,(CB$79-$BI93-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF93),\n0)","v":0},{"$f":"IF(\nAND($BI93<CC$79,(CC$79-$BI93-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF93),\n0)","v":0},{"$f":"IF(\nAND($BI93<CD$79,(CD$79-$BI93-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF93),\n0)","v":0},{"$f":"IF(\nAND($BI93<CE$79,(CE$79-$BI93-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF93),\n0)","v":0},{"$f":"IF(\nAND($BI93<CF$79,(CF$79-$BI93-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF93),\n0)","v":0},{"$f":"IF(\nAND($BI93<CG$79,(CG$79-$BI93-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF93),\n0)","v":0},{"$f":"IF(\nAND($BI93<CH$79,(CH$79-$BI93-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF93),\n0)","v":0},{"$f":"IF(\nAND($BI93<CI$79,(CI$79-$BI93-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF93),\n0)","v":0},{"$f":"IF(\nAND($BI93<CJ$79,(CJ$79-$BI93-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF93),\n0)","v":0},{"$f":"IF(\nAND($BI93<CK$79,(CK$79-$BI93-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF93),\n0)","v":0},{"$f":"IF(\nAND($BI93<CL$79,(CL$79-$BI93-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF93),\n0)","v":0},{"$f":"IF(\nAND($BI93<CM$79,(CM$79-$BI93-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF93),\n0)","v":0}]
[null,null,null,null,null,{"$f":"F93*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(F$79,'Current Inputs'!$B$98:$B$116,0))  + 'Current Inputs'!$C$94)","v":791.68725783772368},{"$f":"G93*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(G$79,'Current Inputs'!$B$98:$B$116,0))  + 'Current Inputs'!$C$94)","v":1583.3745156754474},null,{"$f":"I93*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(I$79,'Current Inputs'!$B$98:$B$116,0))  + 'Current Inputs'!$C$94)","v":791.68725783772368},{"$f":"INDEX('Gas Demand Model'!$E$136:$AH$138,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$136:$C$138,0),\nMATCH($P58,'Gas Demand Model'!$E$128:$AH$128,0))","v":20757.902875876753},{"$f":"INDEX('Gas Demand Model'!$E$136:$AH$138,\nMATCH(\"Electric\",'Gas Demand Model'!$C$136:$C$138,0),\nMATCH($P94,'Gas Demand Model'!$E$128:$AH$128,0))","v":59642.544873827384},null,{"$f":"INDEX('Gas Demand Model'!$E$136:$AH$138,\nMATCH(\"Reference\",'Gas Demand Model'!$C$136:$C$138,0),\nMATCH($P94,'Gas Demand Model'!$E$128:$AH$128,0))","v":28360.233364615335},47.218242801623774,null,2035,13,{"$f":"IF(\nAND($Q94<R$79,(R$79-$Q94-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N94),\n0)","v":0},{"$f":"IF(\nAND($Q94<S$79,(S$79-$Q94-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N94),\n0)","v":0},{"$f":"IF(\nAND($Q94<T$79,(T$79-$Q94-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N94),\n0)","v":0},{"$f":"IF(\nAND($Q94<U$79,(U$79-$Q94-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N94),\n0)","v":0},{"$f":"IF(\nAND($Q94<V$79,(V$79-$Q94-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N94),\n0)","v":0},{"$f":"IF(\nAND($Q94<W$79,(W$79-$Q94-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N94),\n0)","v":0},{"$f":"IF(\nAND($Q94<X$79,(X$79-$Q94-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N94),\n0)","v":0},{"$f":"IF(\nAND($Q94<Y$79,(Y$79-$Q94-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N94),\n0)","v":0},{"$f":"IF(\nAND($Q94<Z$79,(Z$79-$Q94-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N94),\n0)","v":0},{"$f":"IF(\nAND($Q94<AA$79,(AA$79-$Q94-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N94),\n0)","v":0},{"$f":"IF(\nAND($Q94<AB$79,(AB$79-$Q94-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N94),\n0)","v":0},{"$f":"IF(\nAND($Q94<AC$79,(AC$79-$Q94-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N94),\n0)","v":0},{"$f":"IF(\nAND($Q94<AD$79,(AD$79-$Q94-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N94),\n0)","v":0},{"$f":"IF(\nAND($Q94<AE$79,(AE$79-$Q94-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N94),\n0)","v":0},{"$f":"IF(\nAND($Q94<AF$79,(AF$79-$Q94-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N94),\n0)","v":4.9984121127464896},{"$f":"IF(\nAND($Q94<AG$79,(AG$79-$Q94-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N94),\n0)","v":4.9984121127464896},{"$f":"IF(\nAND($Q94<AH$79,(AH$79-$Q94-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N94),\n0)","v":4.9984121127464896},{"$f":"IF(\nAND($Q94<AI$79,(AI$79-$Q94-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N94),\n0)","v":4.9984121127464896},{"$f":"IF(\nAND($Q94<AJ$79,(AJ$79-$Q94-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N94),\n0)","v":4.9984121127464896},{"$f":"IF(\nAND($Q94<AK$79,(AK$79-$Q94-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N94),\n0)","v":4.9984121127464896},{"$f":"IF(\nAND($Q94<AL$79,(AL$79-$Q94-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N94),\n0)","v":4.9984121127464896},{"$f":"IF(\nAND($Q94<AM$79,(AM$79-$Q94-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N94),\n0)","v":4.9984121127464896},{"$f":"IF(\nAND($Q94<AN$79,(AN$79-$Q94-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N94),\n0)","v":4.9984121127464896},{"$f":"IF(\nAND($Q94<AO$79,(AO$79-$Q94-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N94),\n0)","v":4.9984121127464896},{"$f":"IF(\nAND($Q94<AP$79,(AP$79-$Q94-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N94),\n0)","v":4.9984121127464896},{"$f":"IF(\nAND($Q94<AQ$79,(AQ$79-$Q94-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N94),\n0)","v":4.9984121127464896},{"$f":"IF(\nAND($Q94<AR$79,(AR$79-$Q94-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N94),\n0)","v":4.9984121127464896},{"$f":"IF(\nAND($Q94<AS$79,(AS$79-$Q94-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N94),\n0)","v":4.9984121127464896},{"$f":"IF(\nAND($Q94<AT$79,(AT$79-$Q94-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N94),\n0)","v":4.9984121127464896},{"$f":"IF(\nAND($Q94<AU$79,(AU$79-$Q94-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N94),\n0)","v":4.9984121127464896},null,null,{"$f":"AX93*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AX$79,'Current Inputs'!$B$98:$B$116,0)))","v":0},{"$f":"AY93*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AY$79,'Current Inputs'!$B$98:$B$116,0)))","v":0},null,{"$f":"BA93*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(BA$79,'Current Inputs'!$B$98:$B$116,0)))","v":0},{"$f":"INDEX('Gas Demand Model'!$E$153:$AH$155,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$153:$C$155,0),\nMATCH($BH94,'Gas Demand Model'!$E$145:$AH$145,0))","v":917.44353292974608},{"$f":"INDEX('Gas Demand Model'!$E$153:$AH$155,\nMATCH(\"Electric\",'Gas Demand Model'!$C$153:$C$155,0),\nMATCH($BH94,'Gas Demand Model'!$E$145:$AH$145,0))","v":5026.2001006486717},null,{"$f":"INDEX('Gas Demand Model'!$E$153:$AH$155,\nMATCH(\"Reference\",'Gas Demand Model'!$C$153:$C$155,0),\nMATCH($BH94,'Gas Demand Model'!$E$145:$AH$145,0))","v":1325.8451575105407},0,null,2035,13,{"$f":"IF(\nAND($BI94<BJ$79,(BJ$79-$BI94-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF94),\n0)","v":0},{"$f":"IF(\nAND($BI94<BK$79,(BK$79-$BI94-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF94),\n0)","v":0},{"$f":"IF(\nAND($BI94<BL$79,(BL$79-$BI94-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF94),\n0)","v":0},{"$f":"IF(\nAND($BI94<BM$79,(BM$79-$BI94-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF94),\n0)","v":0},{"$f":"IF(\nAND($BI94<BN$79,(BN$79-$BI94-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF94),\n0)","v":0},{"$f":"IF(\nAND($BI94<BO$79,(BO$79-$BI94-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF94),\n0)","v":0},{"$f":"IF(\nAND($BI94<BP$79,(BP$79-$BI94-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF94),\n0)","v":0},{"$f":"IF(\nAND($BI94<BQ$79,(BQ$79-$BI94-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF94),\n0)","v":0},{"$f":"IF(\nAND($BI94<BR$79,(BR$79-$BI94-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF94),\n0)","v":0},{"$f":"IF(\nAND($BI94<BS$79,(BS$79-$BI94-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF94),\n0)","v":0},{"$f":"IF(\nAND($BI94<BT$79,(BT$79-$BI94-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF94),\n0)","v":0},{"$f":"IF(\nAND($BI94<BU$79,(BU$79-$BI94-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF94),\n0)","v":0},{"$f":"IF(\nAND($BI94<BV$79,(BV$79-$BI94-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF94),\n0)","v":0},{"$f":"IF(\nAND($BI94<BW$79,(BW$79-$BI94-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF94),\n0)","v":0},{"$f":"IF(\nAND($BI94<BX$79,(BX$79-$BI94-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF94),\n0)","v":0},{"$f":"IF(\nAND($BI94<BY$79,(BY$79-$BI94-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF94),\n0)","v":0},{"$f":"IF(\nAND($BI94<BZ$79,(BZ$79-$BI94-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF94),\n0)","v":0},{"$f":"IF(\nAND($BI94<CA$79,(CA$79-$BI94-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF94),\n0)","v":0},{"$f":"IF(\nAND($BI94<CB$79,(CB$79-$BI94-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF94),\n0)","v":0},{"$f":"IF(\nAND($BI94<CC$79,(CC$79-$BI94-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF94),\n0)","v":0},{"$f":"IF(\nAND($BI94<CD$79,(CD$79-$BI94-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF94),\n0)","v":0},{"$f":"IF(\nAND($BI94<CE$79,(CE$79-$BI94-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF94),\n0)","v":0},{"$f":"IF(\nAND($BI94<CF$79,(CF$79-$BI94-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF94),\n0)","v":0},{"$f":"IF(\nAND($BI94<CG$79,(CG$79-$BI94-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF94),\n0)","v":0},{"$f":"IF(\nAND($BI94<CH$79,(CH$79-$BI94-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF94),\n0)","v":0},{"$f":"IF(\nAND($BI94<CI$79,(CI$79-$BI94-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF94),\n0)","v":0},{"$f":"IF(\nAND($BI94<CJ$79,(CJ$79-$BI94-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF94),\n0)","v":0},{"$f":"IF(\nAND($BI94<CK$79,(CK$79-$BI94-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF94),\n0)","v":0},{"$f":"IF(\nAND($BI94<CL$79,(CL$79-$BI94-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF94),\n0)","v":0},{"$f":"IF(\nAND($BI94<CM$79,(CM$79-$BI94-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF94),\n0)","v":0}]
[null,null,null,null,null,{"$f":"F94*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(F$79,'Current Inputs'!$B$98:$B$116,0))  + 'Current Inputs'!$C$94)","v":807.52100299447818},{"$f":"G94*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(G$79,'Current Inputs'!$B$98:$B$116,0))  + 'Current Inputs'!$C$94)","v":1615.0420059889564},null,{"$f":"I94*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(I$79,'Current Inputs'!$B$98:$B$116,0))  + 'Current Inputs'!$C$94)","v":807.52100299447818},{"$f":"INDEX('Gas Demand Model'!$E$136:$AH$138,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$136:$C$138,0),\nMATCH($P59,'Gas Demand Model'!$E$128:$AH$128,0))","v":19715.350123084179},{"$f":"INDEX('Gas Demand Model'!$E$136:$AH$138,\nMATCH(\"Electric\",'Gas Demand Model'!$C$136:$C$138,0),\nMATCH($P95,'Gas Demand Model'!$E$128:$AH$128,0))","v":66978.189611367561},null,{"$f":"INDEX('Gas Demand Model'!$E$136:$AH$138,\nMATCH(\"Reference\",'Gas Demand Model'!$C$136:$C$138,0),\nMATCH($P95,'Gas Demand Model'!$E$128:$AH$128,0))","v":25748.326211637028},54.086294853725875,null,2036,14,{"$f":"IF(\nAND($Q95<R$79,(R$79-$Q95-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N95),\n0)","v":0},{"$f":"IF(\nAND($Q95<S$79,(S$79-$Q95-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N95),\n0)","v":0},{"$f":"IF(\nAND($Q95<T$79,(T$79-$Q95-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N95),\n0)","v":0},{"$f":"IF(\nAND($Q95<U$79,(U$79-$Q95-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N95),\n0)","v":0},{"$f":"IF(\nAND($Q95<V$79,(V$79-$Q95-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N95),\n0)","v":0},{"$f":"IF(\nAND($Q95<W$79,(W$79-$Q95-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N95),\n0)","v":0},{"$f":"IF(\nAND($Q95<X$79,(X$79-$Q95-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N95),\n0)","v":0},{"$f":"IF(\nAND($Q95<Y$79,(Y$79-$Q95-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N95),\n0)","v":0},{"$f":"IF(\nAND($Q95<Z$79,(Z$79-$Q95-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N95),\n0)","v":0},{"$f":"IF(\nAND($Q95<AA$79,(AA$79-$Q95-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N95),\n0)","v":0},{"$f":"IF(\nAND($Q95<AB$79,(AB$79-$Q95-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N95),\n0)","v":0},{"$f":"IF(\nAND($Q95<AC$79,(AC$79-$Q95-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N95),\n0)","v":0},{"$f":"IF(\nAND($Q95<AD$79,(AD$79-$Q95-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N95),\n0)","v":0},{"$f":"IF(\nAND($Q95<AE$79,(AE$79-$Q95-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N95),\n0)","v":0},{"$f":"IF(\nAND($Q95<AF$79,(AF$79-$Q95-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N95),\n0)","v":0},{"$f":"IF(\nAND($Q95<AG$79,(AG$79-$Q95-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N95),\n0)","v":5.7254479474434135},{"$f":"IF(\nAND($Q95<AH$79,(AH$79-$Q95-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N95),\n0)","v":5.7254479474434135},{"$f":"IF(\nAND($Q95<AI$79,(AI$79-$Q95-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N95),\n0)","v":5.7254479474434135},{"$f":"IF(\nAND($Q95<AJ$79,(AJ$79-$Q95-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N95),\n0)","v":5.7254479474434135},{"$f":"IF(\nAND($Q95<AK$79,(AK$79-$Q95-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N95),\n0)","v":5.7254479474434135},{"$f":"IF(\nAND($Q95<AL$79,(AL$79-$Q95-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N95),\n0)","v":5.7254479474434135},{"$f":"IF(\nAND($Q95<AM$79,(AM$79-$Q95-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N95),\n0)","v":5.7254479474434135},{"$f":"IF(\nAND($Q95<AN$79,(AN$79-$Q95-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N95),\n0)","v":5.7254479474434135},{"$f":"IF(\nAND($Q95<AO$79,(AO$79-$Q95-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N95),\n0)","v":5.7254479474434135},{"$f":"IF(\nAND($Q95<AP$79,(AP$79-$Q95-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N95),\n0)","v":5.7254479474434135},{"$f":"IF(\nAND($Q95<AQ$79,(AQ$79-$Q95-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N95),\n0)","v":5.7254479474434135},{"$f":"IF(\nAND($Q95<AR$79,(AR$79-$Q95-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N95),\n0)","v":5.7254479474434135},{"$f":"IF(\nAND($Q95<AS$79,(AS$79-$Q95-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N95),\n0)","v":5.7254479474434135},{"$f":"IF(\nAND($Q95<AT$79,(AT$79-$Q95-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N95),\n0)","v":5.7254479474434135},{"$f":"IF(\nAND($Q95<AU$79,(AU$79-$Q95-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N95),\n0)","v":5.7254479474434135},null,null,{"$f":"AX94*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AX$79,'Current Inputs'!$B$98:$B$116,0)))","v":0},{"$f":"AY94*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AY$79,'Current Inputs'!$B$98:$B$116,0)))","v":0},null,{"$f":"BA94*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(BA$79,'Current Inputs'!$B$98:$B$116,0)))","v":0},{"$f":"INDEX('Gas Demand Model'!$E$153:$AH$155,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$153:$C$155,0),\nMATCH($BH95,'Gas Demand Model'!$E$145:$AH$145,0))","v":770.36637572768313},{"$f":"INDEX('Gas Demand Model'!$E$153:$AH$155,\nMATCH(\"Electric\",'Gas Demand Model'!$C$153:$C$155,0),\nMATCH($BH95,'Gas Demand Model'!$E$145:$AH$145,0))","v":5211.5507680982028},null,{"$f":"INDEX('Gas Demand Model'!$E$153:$AH$155,\nMATCH(\"Reference\",'Gas Demand Model'!$C$153:$C$155,0),\nMATCH($BH95,'Gas Demand Model'!$E$145:$AH$145,0))","v":1130.6131106716473},0,null,2036,14,{"$f":"IF(\nAND($BI95<BJ$79,(BJ$79-$BI95-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF95),\n0)","v":0},{"$f":"IF(\nAND($BI95<BK$79,(BK$79-$BI95-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF95),\n0)","v":0},{"$f":"IF(\nAND($BI95<BL$79,(BL$79-$BI95-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF95),\n0)","v":0},{"$f":"IF(\nAND($BI95<BM$79,(BM$79-$BI95-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF95),\n0)","v":0},{"$f":"IF(\nAND($BI95<BN$79,(BN$79-$BI95-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF95),\n0)","v":0},{"$f":"IF(\nAND($BI95<BO$79,(BO$79-$BI95-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF95),\n0)","v":0},{"$f":"IF(\nAND($BI95<BP$79,(BP$79-$BI95-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF95),\n0)","v":0},{"$f":"IF(\nAND($BI95<BQ$79,(BQ$79-$BI95-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF95),\n0)","v":0},{"$f":"IF(\nAND($BI95<BR$79,(BR$79-$BI95-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF95),\n0)","v":0},{"$f":"IF(\nAND($BI95<BS$79,(BS$79-$BI95-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF95),\n0)","v":0},{"$f":"IF(\nAND($BI95<BT$79,(BT$79-$BI95-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF95),\n0)","v":0},{"$f":"IF(\nAND($BI95<BU$79,(BU$79-$BI95-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF95),\n0)","v":0},{"$f":"IF(\nAND($BI95<BV$79,(BV$79-$BI95-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF95),\n0)","v":0},{"$f":"IF(\nAND($BI95<BW$79,(BW$79-$BI95-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF95),\n0)","v":0},{"$f":"IF(\nAND($BI95<BX$79,(BX$79-$BI95-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF95),\n0)","v":0},{"$f":"IF(\nAND($BI95<BY$79,(BY$79-$BI95-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF95),\n0)","v":0},{"$f":"IF(\nAND($BI95<BZ$79,(BZ$79-$BI95-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF95),\n0)","v":0},{"$f":"IF(\nAND($BI95<CA$79,(CA$79-$BI95-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF95),\n0)","v":0},{"$f":"IF(\nAND($BI95<CB$79,(CB$79-$BI95-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF95),\n0)","v":0},{"$f":"IF(\nAND($BI95<CC$79,(CC$79-$BI95-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF95),\n0)","v":0},{"$f":"IF(\nAND($BI95<CD$79,(CD$79-$BI95-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF95),\n0)","v":0},{"$f":"IF(\nAND($BI95<CE$79,(CE$79-$BI95-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF95),\n0)","v":0},{"$f":"IF(\nAND($BI95<CF$79,(CF$79-$BI95-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF95),\n0)","v":0},{"$f":"IF(\nAND($BI95<CG$79,(CG$79-$BI95-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF95),\n0)","v":0},{"$f":"IF(\nAND($BI95<CH$79,(CH$79-$BI95-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF95),\n0)","v":0},{"$f":"IF(\nAND($BI95<CI$79,(CI$79-$BI95-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF95),\n0)","v":0},{"$f":"IF(\nAND($BI95<CJ$79,(CJ$79-$BI95-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF95),\n0)","v":0},{"$f":"IF(\nAND($BI95<CK$79,(CK$79-$BI95-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF95),\n0)","v":0},{"$f":"IF(\nAND($BI95<CL$79,(CL$79-$BI95-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF95),\n0)","v":0},{"$f":"IF(\nAND($BI95<CM$79,(CM$79-$BI95-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF95),\n0)","v":0}]
[null,null,null,null,null,{"$f":"F95*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(F$79,'Current Inputs'!$B$98:$B$116,0))  + 'Current Inputs'!$C$94)","v":823.67142305436778},{"$f":"G95*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(G$79,'Current Inputs'!$B$98:$B$116,0))  + 'Current Inputs'!$C$94)","v":1647.3428461087356},null,{"$f":"I95*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(I$79,'Current Inputs'!$B$98:$B$116,0))  + 'Current Inputs'!$C$94)","v":823.67142305436778},{"$f":"INDEX('Gas Demand Model'!$E$136:$AH$138,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$136:$C$138,0),\nMATCH($P60,'Gas Demand Model'!$E$128:$AH$128,0))","v":17664.751095383072},{"$f":"INDEX('Gas Demand Model'!$E$136:$AH$138,\nMATCH(\"Electric\",'Gas Demand Model'!$C$136:$C$138,0),\nMATCH($P96,'Gas Demand Model'!$E$128:$AH$128,0))","v":75397.009926031402},null,{"$f":"INDEX('Gas Demand Model'!$E$136:$AH$138,\nMATCH(\"Reference\",'Gas Demand Model'!$C$136:$C$138,0),\nMATCH($P96,'Gas Demand Model'!$E$128:$AH$128,0))","v":22938.381139485649},62.102362459818579,null,2037,15,{"$f":"IF(\nAND($Q96<R$79,(R$79-$Q96-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N96),\n0)","v":0},{"$f":"IF(\nAND($Q96<S$79,(S$79-$Q96-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N96),\n0)","v":0},{"$f":"IF(\nAND($Q96<T$79,(T$79-$Q96-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N96),\n0)","v":0},{"$f":"IF(\nAND($Q96<U$79,(U$79-$Q96-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N96),\n0)","v":0},{"$f":"IF(\nAND($Q96<V$79,(V$79-$Q96-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N96),\n0)","v":0},{"$f":"IF(\nAND($Q96<W$79,(W$79-$Q96-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N96),\n0)","v":0},{"$f":"IF(\nAND($Q96<X$79,(X$79-$Q96-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N96),\n0)","v":0},{"$f":"IF(\nAND($Q96<Y$79,(Y$79-$Q96-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N96),\n0)","v":0},{"$f":"IF(\nAND($Q96<Z$79,(Z$79-$Q96-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N96),\n0)","v":0},{"$f":"IF(\nAND($Q96<AA$79,(AA$79-$Q96-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N96),\n0)","v":0},{"$f":"IF(\nAND($Q96<AB$79,(AB$79-$Q96-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N96),\n0)","v":0},{"$f":"IF(\nAND($Q96<AC$79,(AC$79-$Q96-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N96),\n0)","v":0},{"$f":"IF(\nAND($Q96<AD$79,(AD$79-$Q96-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N96),\n0)","v":0},{"$f":"IF(\nAND($Q96<AE$79,(AE$79-$Q96-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N96),\n0)","v":0},{"$f":"IF(\nAND($Q96<AF$79,(AF$79-$Q96-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N96),\n0)","v":0},{"$f":"IF(\nAND($Q96<AG$79,(AG$79-$Q96-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N96),\n0)","v":0},{"$f":"IF(\nAND($Q96<AH$79,(AH$79-$Q96-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N96),\n0)","v":6.574010008238921},{"$f":"IF(\nAND($Q96<AI$79,(AI$79-$Q96-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N96),\n0)","v":6.574010008238921},{"$f":"IF(\nAND($Q96<AJ$79,(AJ$79-$Q96-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N96),\n0)","v":6.574010008238921},{"$f":"IF(\nAND($Q96<AK$79,(AK$79-$Q96-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N96),\n0)","v":6.574010008238921},{"$f":"IF(\nAND($Q96<AL$79,(AL$79-$Q96-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N96),\n0)","v":6.574010008238921},{"$f":"IF(\nAND($Q96<AM$79,(AM$79-$Q96-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N96),\n0)","v":6.574010008238921},{"$f":"IF(\nAND($Q96<AN$79,(AN$79-$Q96-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N96),\n0)","v":6.574010008238921},{"$f":"IF(\nAND($Q96<AO$79,(AO$79-$Q96-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N96),\n0)","v":6.574010008238921},{"$f":"IF(\nAND($Q96<AP$79,(AP$79-$Q96-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N96),\n0)","v":6.574010008238921},{"$f":"IF(\nAND($Q96<AQ$79,(AQ$79-$Q96-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N96),\n0)","v":6.574010008238921},{"$f":"IF(\nAND($Q96<AR$79,(AR$79-$Q96-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N96),\n0)","v":6.574010008238921},{"$f":"IF(\nAND($Q96<AS$79,(AS$79-$Q96-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N96),\n0)","v":6.574010008238921},{"$f":"IF(\nAND($Q96<AT$79,(AT$79-$Q96-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N96),\n0)","v":6.574010008238921},{"$f":"IF(\nAND($Q96<AU$79,(AU$79-$Q96-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N96),\n0)","v":6.574010008238921},null,null,{"$f":"AX95*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AX$79,'Current Inputs'!$B$98:$B$116,0)))","v":0},{"$f":"AY95*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AY$79,'Current Inputs'!$B$98:$B$116,0)))","v":0},null,{"$f":"BA95*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(BA$79,'Current Inputs'!$B$98:$B$116,0)))","v":0},{"$f":"INDEX('Gas Demand Model'!$E$153:$AH$155,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$153:$C$155,0),\nMATCH($BH96,'Gas Demand Model'!$E$145:$AH$145,0))","v":764.54134924135758},{"$f":"INDEX('Gas Demand Model'!$E$153:$AH$155,\nMATCH(\"Electric\",'Gas Demand Model'!$C$153:$C$155,0),\nMATCH($BH96,'Gas Demand Model'!$E$145:$AH$145,0))","v":5373.6428939956522},null,{"$f":"INDEX('Gas Demand Model'!$E$153:$AH$155,\nMATCH(\"Reference\",'Gas Demand Model'!$C$153:$C$155,0),\nMATCH($BH96,'Gas Demand Model'!$E$145:$AH$145,0))","v":952.49321239771075},0,null,2037,15,{"$f":"IF(\nAND($BI96<BJ$79,(BJ$79-$BI96-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF96),\n0)","v":0},{"$f":"IF(\nAND($BI96<BK$79,(BK$79-$BI96-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF96),\n0)","v":0},{"$f":"IF(\nAND($BI96<BL$79,(BL$79-$BI96-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF96),\n0)","v":0},{"$f":"IF(\nAND($BI96<BM$79,(BM$79-$BI96-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF96),\n0)","v":0},{"$f":"IF(\nAND($BI96<BN$79,(BN$79-$BI96-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF96),\n0)","v":0},{"$f":"IF(\nAND($BI96<BO$79,(BO$79-$BI96-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF96),\n0)","v":0},{"$f":"IF(\nAND($BI96<BP$79,(BP$79-$BI96-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF96),\n0)","v":0},{"$f":"IF(\nAND($BI96<BQ$79,(BQ$79-$BI96-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF96),\n0)","v":0},{"$f":"IF(\nAND($BI96<BR$79,(BR$79-$BI96-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF96),\n0)","v":0},{"$f":"IF(\nAND($BI96<BS$79,(BS$79-$BI96-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF96),\n0)","v":0},{"$f":"IF(\nAND($BI96<BT$79,(BT$79-$BI96-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF96),\n0)","v":0},{"$f":"IF(\nAND($BI96<BU$79,(BU$79-$BI96-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF96),\n0)","v":0},{"$f":"IF(\nAND($BI96<BV$79,(BV$79-$BI96-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF96),\n0)","v":0},{"$f":"IF(\nAND($BI96<BW$79,(BW$79-$BI96-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF96),\n0)","v":0},{"$f":"IF(\nAND($BI96<BX$79,(BX$79-$BI96-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF96),\n0)","v":0},{"$f":"IF(\nAND($BI96<BY$79,(BY$79-$BI96-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF96),\n0)","v":0},{"$f":"IF(\nAND($BI96<BZ$79,(BZ$79-$BI96-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF96),\n0)","v":0},{"$f":"IF(\nAND($BI96<CA$79,(CA$79-$BI96-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF96),\n0)","v":0},{"$f":"IF(\nAND($BI96<CB$79,(CB$79-$BI96-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF96),\n0)","v":0},{"$f":"IF(\nAND($BI96<CC$79,(CC$79-$BI96-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF96),\n0)","v":0},{"$f":"IF(\nAND($BI96<CD$79,(CD$79-$BI96-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF96),\n0)","v":0},{"$f":"IF(\nAND($BI96<CE$79,(CE$79-$BI96-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF96),\n0)","v":0},{"$f":"IF(\nAND($BI96<CF$79,(CF$79-$BI96-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF96),\n0)","v":0},{"$f":"IF(\nAND($BI96<CG$79,(CG$79-$BI96-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF96),\n0)","v":0},{"$f":"IF(\nAND($BI96<CH$79,(CH$79-$BI96-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF96),\n0)","v":0},{"$f":"IF(\nAND($BI96<CI$79,(CI$79-$BI96-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF96),\n0)","v":0},{"$f":"IF(\nAND($BI96<CJ$79,(CJ$79-$BI96-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF96),\n0)","v":0},{"$f":"IF(\nAND($BI96<CK$79,(CK$79-$BI96-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF96),\n0)","v":0},{"$f":"IF(\nAND($BI96<CL$79,(CL$79-$BI96-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF96),\n0)","v":0},{"$f":"IF(\nAND($BI96<CM$79,(CM$79-$BI96-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF96),\n0)","v":0}]
[null,null,null,null,null,{"$f":"F96*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(F$79,'Current Inputs'!$B$98:$B$116,0))  + 'Current Inputs'!$C$94)","v":840.14485151545512},{"$f":"G96*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(G$79,'Current Inputs'!$B$98:$B$116,0))  + 'Current Inputs'!$C$94)","v":1680.2897030309102},null,{"$f":"I96*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(I$79,'Current Inputs'!$B$98:$B$116,0))  + 'Current Inputs'!$C$94)","v":840.14485151545512},{"$f":"INDEX('Gas Demand Model'!$E$136:$AH$138,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$136:$C$138,0),\nMATCH($P61,'Gas Demand Model'!$E$128:$AH$128,0))","v":14268.070247019299},{"$f":"INDEX('Gas Demand Model'!$E$136:$AH$138,\nMATCH(\"Electric\",'Gas Demand Model'!$C$136:$C$138,0),\nMATCH($P97,'Gas Demand Model'!$E$128:$AH$128,0))","v":82887.803974339316},null,{"$f":"INDEX('Gas Demand Model'!$E$136:$AH$138,\nMATCH(\"Reference\",'Gas Demand Model'!$C$136:$C$138,0),\nMATCH($P97,'Gas Demand Model'!$E$128:$AH$128,0))","v":19937.15024922106},69.637761762463455,null,2038,16,{"$f":"IF(\nAND($Q97<R$79,(R$79-$Q97-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N97),\n0)","v":0},{"$f":"IF(\nAND($Q97<S$79,(S$79-$Q97-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N97),\n0)","v":0},{"$f":"IF(\nAND($Q97<T$79,(T$79-$Q97-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N97),\n0)","v":0},{"$f":"IF(\nAND($Q97<U$79,(U$79-$Q97-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N97),\n0)","v":0},{"$f":"IF(\nAND($Q97<V$79,(V$79-$Q97-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N97),\n0)","v":0},{"$f":"IF(\nAND($Q97<W$79,(W$79-$Q97-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N97),\n0)","v":0},{"$f":"IF(\nAND($Q97<X$79,(X$79-$Q97-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N97),\n0)","v":0},{"$f":"IF(\nAND($Q97<Y$79,(Y$79-$Q97-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N97),\n0)","v":0},{"$f":"IF(\nAND($Q97<Z$79,(Z$79-$Q97-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N97),\n0)","v":0},{"$f":"IF(\nAND($Q97<AA$79,(AA$79-$Q97-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N97),\n0)","v":0},{"$f":"IF(\nAND($Q97<AB$79,(AB$79-$Q97-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N97),\n0)","v":0},{"$f":"IF(\nAND($Q97<AC$79,(AC$79-$Q97-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N97),\n0)","v":0},{"$f":"IF(\nAND($Q97<AD$79,(AD$79-$Q97-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N97),\n0)","v":0},{"$f":"IF(\nAND($Q97<AE$79,(AE$79-$Q97-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N97),\n0)","v":0},{"$f":"IF(\nAND($Q97<AF$79,(AF$79-$Q97-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N97),\n0)","v":0},{"$f":"IF(\nAND($Q97<AG$79,(AG$79-$Q97-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N97),\n0)","v":0},{"$f":"IF(\nAND($Q97<AH$79,(AH$79-$Q97-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N97),\n0)","v":0},{"$f":"IF(\nAND($Q97<AI$79,(AI$79-$Q97-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N97),\n0)","v":7.3716896530948786},{"$f":"IF(\nAND($Q97<AJ$79,(AJ$79-$Q97-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N97),\n0)","v":7.3716896530948786},{"$f":"IF(\nAND($Q97<AK$79,(AK$79-$Q97-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N97),\n0)","v":7.3716896530948786},{"$f":"IF(\nAND($Q97<AL$79,(AL$79-$Q97-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N97),\n0)","v":7.3716896530948786},{"$f":"IF(\nAND($Q97<AM$79,(AM$79-$Q97-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N97),\n0)","v":7.3716896530948786},{"$f":"IF(\nAND($Q97<AN$79,(AN$79-$Q97-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N97),\n0)","v":7.3716896530948786},{"$f":"IF(\nAND($Q97<AO$79,(AO$79-$Q97-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N97),\n0)","v":7.3716896530948786},{"$f":"IF(\nAND($Q97<AP$79,(AP$79-$Q97-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N97),\n0)","v":7.3716896530948786},{"$f":"IF(\nAND($Q97<AQ$79,(AQ$79-$Q97-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N97),\n0)","v":7.3716896530948786},{"$f":"IF(\nAND($Q97<AR$79,(AR$79-$Q97-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N97),\n0)","v":7.3716896530948786},{"$f":"IF(\nAND($Q97<AS$79,(AS$79-$Q97-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N97),\n0)","v":7.3716896530948786},{"$f":"IF(\nAND($Q97<AT$79,(AT$79-$Q97-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N97),\n0)","v":7.3716896530948786},{"$f":"IF(\nAND($Q97<AU$79,(AU$79-$Q97-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N97),\n0)","v":7.3716896530948786},null,null,{"$f":"AX96*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AX$79,'Current Inputs'!$B$98:$B$116,0)))","v":0},{"$f":"AY96*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AY$79,'Current Inputs'!$B$98:$B$116,0)))","v":0},null,{"$f":"BA96*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(BA$79,'Current Inputs'!$B$98:$B$116,0)))","v":0},{"$f":"INDEX('Gas Demand Model'!$E$153:$AH$155,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$153:$C$155,0),\nMATCH($BH97,'Gas Demand Model'!$E$145:$AH$145,0))","v":743.80594061497482},{"$f":"INDEX('Gas Demand Model'!$E$153:$AH$155,\nMATCH(\"Electric\",'Gas Demand Model'!$C$153:$C$155,0),\nMATCH($BH97,'Gas Demand Model'!$E$145:$AH$145,0))","v":5539.4606700784752},null,{"$f":"INDEX('Gas Demand Model'!$E$153:$AH$155,\nMATCH(\"Reference\",'Gas Demand Model'!$C$153:$C$155,0),\nMATCH($BH97,'Gas Demand Model'!$E$145:$AH$145,0))","v":791.8770352552566},0,null,2038,16,{"$f":"IF(\nAND($BI97<BJ$79,(BJ$79-$BI97-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF97),\n0)","v":0},{"$f":"IF(\nAND($BI97<BK$79,(BK$79-$BI97-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF97),\n0)","v":0},{"$f":"IF(\nAND($BI97<BL$79,(BL$79-$BI97-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF97),\n0)","v":0},{"$f":"IF(\nAND($BI97<BM$79,(BM$79-$BI97-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF97),\n0)","v":0},{"$f":"IF(\nAND($BI97<BN$79,(BN$79-$BI97-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF97),\n0)","v":0},{"$f":"IF(\nAND($BI97<BO$79,(BO$79-$BI97-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF97),\n0)","v":0},{"$f":"IF(\nAND($BI97<BP$79,(BP$79-$BI97-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF97),\n0)","v":0},{"$f":"IF(\nAND($BI97<BQ$79,(BQ$79-$BI97-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF97),\n0)","v":0},{"$f":"IF(\nAND($BI97<BR$79,(BR$79-$BI97-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF97),\n0)","v":0},{"$f":"IF(\nAND($BI97<BS$79,(BS$79-$BI97-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF97),\n0)","v":0},{"$f":"IF(\nAND($BI97<BT$79,(BT$79-$BI97-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF97),\n0)","v":0},{"$f":"IF(\nAND($BI97<BU$79,(BU$79-$BI97-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF97),\n0)","v":0},{"$f":"IF(\nAND($BI97<BV$79,(BV$79-$BI97-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF97),\n0)","v":0},{"$f":"IF(\nAND($BI97<BW$79,(BW$79-$BI97-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF97),\n0)","v":0},{"$f":"IF(\nAND($BI97<BX$79,(BX$79-$BI97-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF97),\n0)","v":0},{"$f":"IF(\nAND($BI97<BY$79,(BY$79-$BI97-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF97),\n0)","v":0},{"$f":"IF(\nAND($BI97<BZ$79,(BZ$79-$BI97-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF97),\n0)","v":0},{"$f":"IF(\nAND($BI97<CA$79,(CA$79-$BI97-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF97),\n0)","v":0},{"$f":"IF(\nAND($BI97<CB$79,(CB$79-$BI97-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF97),\n0)","v":0},{"$f":"IF(\nAND($BI97<CC$79,(CC$79-$BI97-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF97),\n0)","v":0},{"$f":"IF(\nAND($BI97<CD$79,(CD$79-$BI97-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF97),\n0)","v":0},{"$f":"IF(\nAND($BI97<CE$79,(CE$79-$BI97-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF97),\n0)","v":0},{"$f":"IF(\nAND($BI97<CF$79,(CF$79-$BI97-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF97),\n0)","v":0},{"$f":"IF(\nAND($BI97<CG$79,(CG$79-$BI97-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF97),\n0)","v":0},{"$f":"IF(\nAND($BI97<CH$79,(CH$79-$BI97-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF97),\n0)","v":0},{"$f":"IF(\nAND($BI97<CI$79,(CI$79-$BI97-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF97),\n0)","v":0},{"$f":"IF(\nAND($BI97<CJ$79,(CJ$79-$BI97-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF97),\n0)","v":0},{"$f":"IF(\nAND($BI97<CK$79,(CK$79-$BI97-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF97),\n0)","v":0},{"$f":"IF(\nAND($BI97<CL$79,(CL$79-$BI97-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF97),\n0)","v":0},{"$f":"IF(\nAND($BI97<CM$79,(CM$79-$BI97-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF97),\n0)","v":0}]
[null,null,null,null,null,{"$f":"F97*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(F$79,'Current Inputs'!$B$98:$B$116,0))  + 'Current Inputs'!$C$94)","v":856.94774854576428},{"$f":"G97*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(G$79,'Current Inputs'!$B$98:$B$116,0))  + 'Current Inputs'!$C$94)","v":1713.8954970915286},null,{"$f":"I97*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(I$79,'Current Inputs'!$B$98:$B$116,0))  + 'Current Inputs'!$C$94)","v":856.94774854576428},{"$f":"INDEX('Gas Demand Model'!$E$136:$AH$138,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$136:$C$138,0),\nMATCH($P62,'Gas Demand Model'!$E$128:$AH$128,0))","v":11990.041945038469},{"$f":"INDEX('Gas Demand Model'!$E$136:$AH$138,\nMATCH(\"Electric\",'Gas Demand Model'!$C$136:$C$138,0),\nMATCH($P98,'Gas Demand Model'!$E$128:$AH$128,0))","v":88075.765002322398},null,{"$f":"INDEX('Gas Demand Model'!$E$136:$AH$138,\nMATCH(\"Reference\",'Gas Demand Model'!$C$136:$C$138,0),\nMATCH($P98,'Gas Demand Model'!$E$128:$AH$128,0))","v":16899.909787518165},75.476328520186016,null,2039,17,{"$f":"IF(\nAND($Q98<R$79,(R$79-$Q98-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N98),\n0)","v":0},{"$f":"IF(\nAND($Q98<S$79,(S$79-$Q98-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N98),\n0)","v":0},{"$f":"IF(\nAND($Q98<T$79,(T$79-$Q98-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N98),\n0)","v":0},{"$f":"IF(\nAND($Q98<U$79,(U$79-$Q98-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N98),\n0)","v":0},{"$f":"IF(\nAND($Q98<V$79,(V$79-$Q98-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N98),\n0)","v":0},{"$f":"IF(\nAND($Q98<W$79,(W$79-$Q98-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N98),\n0)","v":0},{"$f":"IF(\nAND($Q98<X$79,(X$79-$Q98-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N98),\n0)","v":0},{"$f":"IF(\nAND($Q98<Y$79,(Y$79-$Q98-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N98),\n0)","v":0},{"$f":"IF(\nAND($Q98<Z$79,(Z$79-$Q98-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N98),\n0)","v":0},{"$f":"IF(\nAND($Q98<AA$79,(AA$79-$Q98-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N98),\n0)","v":0},{"$f":"IF(\nAND($Q98<AB$79,(AB$79-$Q98-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N98),\n0)","v":0},{"$f":"IF(\nAND($Q98<AC$79,(AC$79-$Q98-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N98),\n0)","v":0},{"$f":"IF(\nAND($Q98<AD$79,(AD$79-$Q98-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N98),\n0)","v":0},{"$f":"IF(\nAND($Q98<AE$79,(AE$79-$Q98-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N98),\n0)","v":0},{"$f":"IF(\nAND($Q98<AF$79,(AF$79-$Q98-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N98),\n0)","v":0},{"$f":"IF(\nAND($Q98<AG$79,(AG$79-$Q98-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N98),\n0)","v":0},{"$f":"IF(\nAND($Q98<AH$79,(AH$79-$Q98-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N98),\n0)","v":0},{"$f":"IF(\nAND($Q98<AI$79,(AI$79-$Q98-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N98),\n0)","v":0},{"$f":"IF(\nAND($Q98<AJ$79,(AJ$79-$Q98-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N98),\n0)","v":7.9897465961600247},{"$f":"IF(\nAND($Q98<AK$79,(AK$79-$Q98-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N98),\n0)","v":7.9897465961600247},{"$f":"IF(\nAND($Q98<AL$79,(AL$79-$Q98-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N98),\n0)","v":7.9897465961600247},{"$f":"IF(\nAND($Q98<AM$79,(AM$79-$Q98-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N98),\n0)","v":7.9897465961600247},{"$f":"IF(\nAND($Q98<AN$79,(AN$79-$Q98-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N98),\n0)","v":7.9897465961600247},{"$f":"IF(\nAND($Q98<AO$79,(AO$79-$Q98-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N98),\n0)","v":7.9897465961600247},{"$f":"IF(\nAND($Q98<AP$79,(AP$79-$Q98-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N98),\n0)","v":7.9897465961600247},{"$f":"IF(\nAND($Q98<AQ$79,(AQ$79-$Q98-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N98),\n0)","v":7.9897465961600247},{"$f":"IF(\nAND($Q98<AR$79,(AR$79-$Q98-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N98),\n0)","v":7.9897465961600247},{"$f":"IF(\nAND($Q98<AS$79,(AS$79-$Q98-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N98),\n0)","v":7.9897465961600247},{"$f":"IF(\nAND($Q98<AT$79,(AT$79-$Q98-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N98),\n0)","v":7.9897465961600247},{"$f":"IF(\nAND($Q98<AU$79,(AU$79-$Q98-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N98),\n0)","v":7.9897465961600247},null,null,{"$f":"AX97*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AX$79,'Current Inputs'!$B$98:$B$116,0)))","v":0},{"$f":"AY97*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AY$79,'Current Inputs'!$B$98:$B$116,0)))","v":0},null,{"$f":"BA97*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(BA$79,'Current Inputs'!$B$98:$B$116,0)))","v":0},{"$f":"INDEX('Gas Demand Model'!$E$153:$AH$155,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$153:$C$155,0),\nMATCH($BH98,'Gas Demand Model'!$E$145:$AH$145,0))","v":708.78356211022128},{"$f":"INDEX('Gas Demand Model'!$E$153:$AH$155,\nMATCH(\"Electric\",'Gas Demand Model'!$C$153:$C$155,0),\nMATCH($BH98,'Gas Demand Model'!$E$145:$AH$145,0))","v":5735.9800096218933},null,{"$f":"INDEX('Gas Demand Model'!$E$153:$AH$155,\nMATCH(\"Reference\",'Gas Demand Model'!$C$153:$C$155,0),\nMATCH($BH98,'Gas Demand Model'!$E$145:$AH$145,0))","v":647.40703745071585},0,null,2039,17,{"$f":"IF(\nAND($BI98<BJ$79,(BJ$79-$BI98-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF98),\n0)","v":0},{"$f":"IF(\nAND($BI98<BK$79,(BK$79-$BI98-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF98),\n0)","v":0},{"$f":"IF(\nAND($BI98<BL$79,(BL$79-$BI98-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF98),\n0)","v":0},{"$f":"IF(\nAND($BI98<BM$79,(BM$79-$BI98-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF98),\n0)","v":0},{"$f":"IF(\nAND($BI98<BN$79,(BN$79-$BI98-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF98),\n0)","v":0},{"$f":"IF(\nAND($BI98<BO$79,(BO$79-$BI98-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF98),\n0)","v":0},{"$f":"IF(\nAND($BI98<BP$79,(BP$79-$BI98-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF98),\n0)","v":0},{"$f":"IF(\nAND($BI98<BQ$79,(BQ$79-$BI98-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF98),\n0)","v":0},{"$f":"IF(\nAND($BI98<BR$79,(BR$79-$BI98-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF98),\n0)","v":0},{"$f":"IF(\nAND($BI98<BS$79,(BS$79-$BI98-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF98),\n0)","v":0},{"$f":"IF(\nAND($BI98<BT$79,(BT$79-$BI98-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF98),\n0)","v":0},{"$f":"IF(\nAND($BI98<BU$79,(BU$79-$BI98-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF98),\n0)","v":0},{"$f":"IF(\nAND($BI98<BV$79,(BV$79-$BI98-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF98),\n0)","v":0},{"$f":"IF(\nAND($BI98<BW$79,(BW$79-$BI98-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF98),\n0)","v":0},{"$f":"IF(\nAND($BI98<BX$79,(BX$79-$BI98-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF98),\n0)","v":0},{"$f":"IF(\nAND($BI98<BY$79,(BY$79-$BI98-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF98),\n0)","v":0},{"$f":"IF(\nAND($BI98<BZ$79,(BZ$79-$BI98-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF98),\n0)","v":0},{"$f":"IF(\nAND($BI98<CA$79,(CA$79-$BI98-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF98),\n0)","v":0},{"$f":"IF(\nAND($BI98<CB$79,(CB$79-$BI98-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF98),\n0)","v":0},{"$f":"IF(\nAND($BI98<CC$79,(CC$79-$BI98-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF98),\n0)","v":0},{"$f":"IF(\nAND($BI98<CD$79,(CD$79-$BI98-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF98),\n0)","v":0},{"$f":"IF(\nAND($BI98<CE$79,(CE$79-$BI98-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF98),\n0)","v":0},{"$f":"IF(\nAND($BI98<CF$79,(CF$79-$BI98-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF98),\n0)","v":0},{"$f":"IF(\nAND($BI98<CG$79,(CG$79-$BI98-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF98),\n0)","v":0},{"$f":"IF(\nAND($BI98<CH$79,(CH$79-$BI98-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF98),\n0)","v":0},{"$f":"IF(\nAND($BI98<CI$79,(CI$79-$BI98-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF98),\n0)","v":0},{"$f":"IF(\nAND($BI98<CJ$79,(CJ$79-$BI98-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF98),\n0)","v":0},{"$f":"IF(\nAND($BI98<CK$79,(CK$79-$BI98-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF98),\n0)","v":0},{"$f":"IF(\nAND($BI98<CL$79,(CL$79-$BI98-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF98),\n0)","v":0},{"$f":"IF(\nAND($BI98<CM$79,(CM$79-$BI98-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF98),\n0)","v":0}]
[null,null,null,null,null,{"$f":"F98*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(F$79,'Current Inputs'!$B$98:$B$116,0))  + 'Current Inputs'!$C$94)","v":874.08670351667956},{"$f":"G98*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(G$79,'Current Inputs'!$B$98:$B$116,0))  + 'Current Inputs'!$C$94)","v":1748.1734070333591},null,{"$f":"I98*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(I$79,'Current Inputs'!$B$98:$B$116,0))  + 'Current Inputs'!$C$94)","v":874.08670351667956},{"$f":"INDEX('Gas Demand Model'!$E$136:$AH$138,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$136:$C$138,0),\nMATCH($P63,'Gas Demand Model'!$E$128:$AH$128,0))","v":11863.061932946184},{"$f":"INDEX('Gas Demand Model'!$E$136:$AH$138,\nMATCH(\"Electric\",'Gas Demand Model'!$C$136:$C$138,0),\nMATCH($P99,'Gas Demand Model'!$E$128:$AH$128,0))","v":91564.306324630117},null,{"$f":"INDEX('Gas Demand Model'!$E$136:$AH$138,\nMATCH(\"Reference\",'Gas Demand Model'!$C$136:$C$138,0),\nMATCH($P99,'Gas Demand Model'!$E$128:$AH$128,0))","v":14030.006136493008},80.035142675087371,null,2040,18,{"$f":"IF(\nAND($Q99<R$79,(R$79-$Q99-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N99),\n0)","v":0},{"$f":"IF(\nAND($Q99<S$79,(S$79-$Q99-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N99),\n0)","v":0},{"$f":"IF(\nAND($Q99<T$79,(T$79-$Q99-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N99),\n0)","v":0},{"$f":"IF(\nAND($Q99<U$79,(U$79-$Q99-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N99),\n0)","v":0},{"$f":"IF(\nAND($Q99<V$79,(V$79-$Q99-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N99),\n0)","v":0},{"$f":"IF(\nAND($Q99<W$79,(W$79-$Q99-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N99),\n0)","v":0},{"$f":"IF(\nAND($Q99<X$79,(X$79-$Q99-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N99),\n0)","v":0},{"$f":"IF(\nAND($Q99<Y$79,(Y$79-$Q99-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N99),\n0)","v":0},{"$f":"IF(\nAND($Q99<Z$79,(Z$79-$Q99-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N99),\n0)","v":0},{"$f":"IF(\nAND($Q99<AA$79,(AA$79-$Q99-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N99),\n0)","v":0},{"$f":"IF(\nAND($Q99<AB$79,(AB$79-$Q99-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N99),\n0)","v":0},{"$f":"IF(\nAND($Q99<AC$79,(AC$79-$Q99-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N99),\n0)","v":0},{"$f":"IF(\nAND($Q99<AD$79,(AD$79-$Q99-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N99),\n0)","v":0},{"$f":"IF(\nAND($Q99<AE$79,(AE$79-$Q99-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N99),\n0)","v":0},{"$f":"IF(\nAND($Q99<AF$79,(AF$79-$Q99-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N99),\n0)","v":0},{"$f":"IF(\nAND($Q99<AG$79,(AG$79-$Q99-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N99),\n0)","v":0},{"$f":"IF(\nAND($Q99<AH$79,(AH$79-$Q99-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N99),\n0)","v":0},{"$f":"IF(\nAND($Q99<AI$79,(AI$79-$Q99-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N99),\n0)","v":0},{"$f":"IF(\nAND($Q99<AJ$79,(AJ$79-$Q99-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N99),\n0)","v":0},{"$f":"IF(\nAND($Q99<AK$79,(AK$79-$Q99-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N99),\n0)","v":8.4723319390189804},{"$f":"IF(\nAND($Q99<AL$79,(AL$79-$Q99-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N99),\n0)","v":8.4723319390189804},{"$f":"IF(\nAND($Q99<AM$79,(AM$79-$Q99-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N99),\n0)","v":8.4723319390189804},{"$f":"IF(\nAND($Q99<AN$79,(AN$79-$Q99-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N99),\n0)","v":8.4723319390189804},{"$f":"IF(\nAND($Q99<AO$79,(AO$79-$Q99-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N99),\n0)","v":8.4723319390189804},{"$f":"IF(\nAND($Q99<AP$79,(AP$79-$Q99-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N99),\n0)","v":8.4723319390189804},{"$f":"IF(\nAND($Q99<AQ$79,(AQ$79-$Q99-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N99),\n0)","v":8.4723319390189804},{"$f":"IF(\nAND($Q99<AR$79,(AR$79-$Q99-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N99),\n0)","v":8.4723319390189804},{"$f":"IF(\nAND($Q99<AS$79,(AS$79-$Q99-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N99),\n0)","v":8.4723319390189804},{"$f":"IF(\nAND($Q99<AT$79,(AT$79-$Q99-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N99),\n0)","v":8.4723319390189804},{"$f":"IF(\nAND($Q99<AU$79,(AU$79-$Q99-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N99),\n0)","v":8.4723319390189804},null,null,{"$f":"AX98*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AX$79,'Current Inputs'!$B$98:$B$116,0)))","v":0},{"$f":"AY98*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AY$79,'Current Inputs'!$B$98:$B$116,0)))","v":0},null,{"$f":"BA98*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(BA$79,'Current Inputs'!$B$98:$B$116,0)))","v":0},{"$f":"INDEX('Gas Demand Model'!$E$153:$AH$155,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$153:$C$155,0),\nMATCH($BH99,'Gas Demand Model'!$E$145:$AH$145,0))","v":659.68361165748945},{"$f":"INDEX('Gas Demand Model'!$E$153:$AH$155,\nMATCH(\"Electric\",'Gas Demand Model'!$C$153:$C$155,0),\nMATCH($BH99,'Gas Demand Model'!$E$145:$AH$145,0))","v":5974.5485158206566},null,{"$f":"INDEX('Gas Demand Model'!$E$153:$AH$155,\nMATCH(\"Reference\",'Gas Demand Model'!$C$153:$C$155,0),\nMATCH($BH99,'Gas Demand Model'!$E$145:$AH$145,0))","v":517.32217118368726},0,null,2040,18,{"$f":"IF(\nAND($BI99<BJ$79,(BJ$79-$BI99-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF99),\n0)","v":0},{"$f":"IF(\nAND($BI99<BK$79,(BK$79-$BI99-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF99),\n0)","v":0},{"$f":"IF(\nAND($BI99<BL$79,(BL$79-$BI99-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF99),\n0)","v":0},{"$f":"IF(\nAND($BI99<BM$79,(BM$79-$BI99-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF99),\n0)","v":0},{"$f":"IF(\nAND($BI99<BN$79,(BN$79-$BI99-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF99),\n0)","v":0},{"$f":"IF(\nAND($BI99<BO$79,(BO$79-$BI99-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF99),\n0)","v":0},{"$f":"IF(\nAND($BI99<BP$79,(BP$79-$BI99-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF99),\n0)","v":0},{"$f":"IF(\nAND($BI99<BQ$79,(BQ$79-$BI99-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF99),\n0)","v":0},{"$f":"IF(\nAND($BI99<BR$79,(BR$79-$BI99-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF99),\n0)","v":0},{"$f":"IF(\nAND($BI99<BS$79,(BS$79-$BI99-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF99),\n0)","v":0},{"$f":"IF(\nAND($BI99<BT$79,(BT$79-$BI99-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF99),\n0)","v":0},{"$f":"IF(\nAND($BI99<BU$79,(BU$79-$BI99-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF99),\n0)","v":0},{"$f":"IF(\nAND($BI99<BV$79,(BV$79-$BI99-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF99),\n0)","v":0},{"$f":"IF(\nAND($BI99<BW$79,(BW$79-$BI99-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF99),\n0)","v":0},{"$f":"IF(\nAND($BI99<BX$79,(BX$79-$BI99-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF99),\n0)","v":0},{"$f":"IF(\nAND($BI99<BY$79,(BY$79-$BI99-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF99),\n0)","v":0},{"$f":"IF(\nAND($BI99<BZ$79,(BZ$79-$BI99-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF99),\n0)","v":0},{"$f":"IF(\nAND($BI99<CA$79,(CA$79-$BI99-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF99),\n0)","v":0},{"$f":"IF(\nAND($BI99<CB$79,(CB$79-$BI99-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF99),\n0)","v":0},{"$f":"IF(\nAND($BI99<CC$79,(CC$79-$BI99-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF99),\n0)","v":0},{"$f":"IF(\nAND($BI99<CD$79,(CD$79-$BI99-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF99),\n0)","v":0},{"$f":"IF(\nAND($BI99<CE$79,(CE$79-$BI99-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF99),\n0)","v":0},{"$f":"IF(\nAND($BI99<CF$79,(CF$79-$BI99-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF99),\n0)","v":0},{"$f":"IF(\nAND($BI99<CG$79,(CG$79-$BI99-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF99),\n0)","v":0},{"$f":"IF(\nAND($BI99<CH$79,(CH$79-$BI99-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF99),\n0)","v":0},{"$f":"IF(\nAND($BI99<CI$79,(CI$79-$BI99-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF99),\n0)","v":0},{"$f":"IF(\nAND($BI99<CJ$79,(CJ$79-$BI99-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF99),\n0)","v":0},{"$f":"IF(\nAND($BI99<CK$79,(CK$79-$BI99-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF99),\n0)","v":0},{"$f":"IF(\nAND($BI99<CL$79,(CL$79-$BI99-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF99),\n0)","v":0},{"$f":"IF(\nAND($BI99<CM$79,(CM$79-$BI99-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF99),\n0)","v":0}]
[null,null,null,null,null,{"$f":"F99*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(F$79,'Current Inputs'!$B$98:$B$116,0))  + 'Current Inputs'!$C$94)","v":891.56843758701314},{"$f":"G99*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(G$79,'Current Inputs'!$B$98:$B$116,0))  + 'Current Inputs'!$C$94)","v":1783.1368751740263},null,{"$f":"I99*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(I$79,'Current Inputs'!$B$98:$B$116,0))  + 'Current Inputs'!$C$94)","v":891.56843758701314},{"$f":"INDEX('Gas Demand Model'!$E$136:$AH$138,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$136:$C$138,0),\nMATCH($P64,'Gas Demand Model'!$E$128:$AH$128,0))","v":11459.570511586611},{"$f":"INDEX('Gas Demand Model'!$E$136:$AH$138,\nMATCH(\"Electric\",'Gas Demand Model'!$C$136:$C$138,0),\nMATCH($P100,'Gas Demand Model'!$E$128:$AH$128,0))","v":91365.085741535295},null,{"$f":"INDEX('Gas Demand Model'!$E$136:$AH$138,\nMATCH(\"Reference\",'Gas Demand Model'!$C$136:$C$138,0),\nMATCH($P100,'Gas Demand Model'!$E$128:$AH$128,0))","v":11438.601436869081},81.458226744584124,null,2041,19,{"$f":"IF(\nAND($Q100<R$79,(R$79-$Q100-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N100),\n0)","v":0},{"$f":"IF(\nAND($Q100<S$79,(S$79-$Q100-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N100),\n0)","v":0},{"$f":"IF(\nAND($Q100<T$79,(T$79-$Q100-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N100),\n0)","v":0},{"$f":"IF(\nAND($Q100<U$79,(U$79-$Q100-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N100),\n0)","v":0},{"$f":"IF(\nAND($Q100<V$79,(V$79-$Q100-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N100),\n0)","v":0},{"$f":"IF(\nAND($Q100<W$79,(W$79-$Q100-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N100),\n0)","v":0},{"$f":"IF(\nAND($Q100<X$79,(X$79-$Q100-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N100),\n0)","v":0},{"$f":"IF(\nAND($Q100<Y$79,(Y$79-$Q100-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N100),\n0)","v":0},{"$f":"IF(\nAND($Q100<Z$79,(Z$79-$Q100-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N100),\n0)","v":0},{"$f":"IF(\nAND($Q100<AA$79,(AA$79-$Q100-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N100),\n0)","v":0},{"$f":"IF(\nAND($Q100<AB$79,(AB$79-$Q100-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N100),\n0)","v":0},{"$f":"IF(\nAND($Q100<AC$79,(AC$79-$Q100-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N100),\n0)","v":0},{"$f":"IF(\nAND($Q100<AD$79,(AD$79-$Q100-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N100),\n0)","v":0},{"$f":"IF(\nAND($Q100<AE$79,(AE$79-$Q100-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N100),\n0)","v":0},{"$f":"IF(\nAND($Q100<AF$79,(AF$79-$Q100-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N100),\n0)","v":0},{"$f":"IF(\nAND($Q100<AG$79,(AG$79-$Q100-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N100),\n0)","v":0},{"$f":"IF(\nAND($Q100<AH$79,(AH$79-$Q100-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N100),\n0)","v":0},{"$f":"IF(\nAND($Q100<AI$79,(AI$79-$Q100-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N100),\n0)","v":0},{"$f":"IF(\nAND($Q100<AJ$79,(AJ$79-$Q100-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N100),\n0)","v":0},{"$f":"IF(\nAND($Q100<AK$79,(AK$79-$Q100-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N100),\n0)","v":0},{"$f":"IF(\nAND($Q100<AL$79,(AL$79-$Q100-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N100),\n0)","v":8.6229762711325968},{"$f":"IF(\nAND($Q100<AM$79,(AM$79-$Q100-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N100),\n0)","v":8.6229762711325968},{"$f":"IF(\nAND($Q100<AN$79,(AN$79-$Q100-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N100),\n0)","v":8.6229762711325968},{"$f":"IF(\nAND($Q100<AO$79,(AO$79-$Q100-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N100),\n0)","v":8.6229762711325968},{"$f":"IF(\nAND($Q100<AP$79,(AP$79-$Q100-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N100),\n0)","v":8.6229762711325968},{"$f":"IF(\nAND($Q100<AQ$79,(AQ$79-$Q100-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N100),\n0)","v":8.6229762711325968},{"$f":"IF(\nAND($Q100<AR$79,(AR$79-$Q100-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N100),\n0)","v":8.6229762711325968},{"$f":"IF(\nAND($Q100<AS$79,(AS$79-$Q100-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N100),\n0)","v":8.6229762711325968},{"$f":"IF(\nAND($Q100<AT$79,(AT$79-$Q100-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N100),\n0)","v":8.6229762711325968},{"$f":"IF(\nAND($Q100<AU$79,(AU$79-$Q100-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N100),\n0)","v":8.6229762711325968},null,null,{"$f":"AX99*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AX$79,'Current Inputs'!$B$98:$B$116,0)))","v":0},{"$f":"AY99*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AY$79,'Current Inputs'!$B$98:$B$116,0)))","v":0},null,{"$f":"BA99*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(BA$79,'Current Inputs'!$B$98:$B$116,0)))","v":0},{"$f":"INDEX('Gas Demand Model'!$E$153:$AH$155,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$153:$C$155,0),\nMATCH($BH100,'Gas Demand Model'!$E$145:$AH$145,0))","v":595.96055523984683},{"$f":"INDEX('Gas Demand Model'!$E$153:$AH$155,\nMATCH(\"Electric\",'Gas Demand Model'!$C$153:$C$155,0),\nMATCH($BH100,'Gas Demand Model'!$E$145:$AH$145,0))","v":5947.2638379722493},null,{"$f":"INDEX('Gas Demand Model'!$E$153:$AH$155,\nMATCH(\"Reference\",'Gas Demand Model'!$C$153:$C$155,0),\nMATCH($BH100,'Gas Demand Model'!$E$145:$AH$145,0))","v":400.04606570579892},0,null,2041,19,{"$f":"IF(\nAND($BI100<BJ$79,(BJ$79-$BI100-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF100),\n0)","v":0},{"$f":"IF(\nAND($BI100<BK$79,(BK$79-$BI100-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF100),\n0)","v":0},{"$f":"IF(\nAND($BI100<BL$79,(BL$79-$BI100-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF100),\n0)","v":0},{"$f":"IF(\nAND($BI100<BM$79,(BM$79-$BI100-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF100),\n0)","v":0},{"$f":"IF(\nAND($BI100<BN$79,(BN$79-$BI100-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF100),\n0)","v":0},{"$f":"IF(\nAND($BI100<BO$79,(BO$79-$BI100-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF100),\n0)","v":0},{"$f":"IF(\nAND($BI100<BP$79,(BP$79-$BI100-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF100),\n0)","v":0},{"$f":"IF(\nAND($BI100<BQ$79,(BQ$79-$BI100-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF100),\n0)","v":0},{"$f":"IF(\nAND($BI100<BR$79,(BR$79-$BI100-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF100),\n0)","v":0},{"$f":"IF(\nAND($BI100<BS$79,(BS$79-$BI100-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF100),\n0)","v":0},{"$f":"IF(\nAND($BI100<BT$79,(BT$79-$BI100-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF100),\n0)","v":0},{"$f":"IF(\nAND($BI100<BU$79,(BU$79-$BI100-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF100),\n0)","v":0},{"$f":"IF(\nAND($BI100<BV$79,(BV$79-$BI100-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF100),\n0)","v":0},{"$f":"IF(\nAND($BI100<BW$79,(BW$79-$BI100-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF100),\n0)","v":0},{"$f":"IF(\nAND($BI100<BX$79,(BX$79-$BI100-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF100),\n0)","v":0},{"$f":"IF(\nAND($BI100<BY$79,(BY$79-$BI100-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF100),\n0)","v":0},{"$f":"IF(\nAND($BI100<BZ$79,(BZ$79-$BI100-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF100),\n0)","v":0},{"$f":"IF(\nAND($BI100<CA$79,(CA$79-$BI100-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF100),\n0)","v":0},{"$f":"IF(\nAND($BI100<CB$79,(CB$79-$BI100-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF100),\n0)","v":0},{"$f":"IF(\nAND($BI100<CC$79,(CC$79-$BI100-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF100),\n0)","v":0},{"$f":"IF(\nAND($BI100<CD$79,(CD$79-$BI100-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF100),\n0)","v":0},{"$f":"IF(\nAND($BI100<CE$79,(CE$79-$BI100-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF100),\n0)","v":0},{"$f":"IF(\nAND($BI100<CF$79,(CF$79-$BI100-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF100),\n0)","v":0},{"$f":"IF(\nAND($BI100<CG$79,(CG$79-$BI100-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF100),\n0)","v":0},{"$f":"IF(\nAND($BI100<CH$79,(CH$79-$BI100-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF100),\n0)","v":0},{"$f":"IF(\nAND($BI100<CI$79,(CI$79-$BI100-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF100),\n0)","v":0},{"$f":"IF(\nAND($BI100<CJ$79,(CJ$79-$BI100-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF100),\n0)","v":0},{"$f":"IF(\nAND($BI100<CK$79,(CK$79-$BI100-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF100),\n0)","v":0},{"$f":"IF(\nAND($BI100<CL$79,(CL$79-$BI100-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF100),\n0)","v":0},{"$f":"IF(\nAND($BI100<CM$79,(CM$79-$BI100-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF100),\n0)","v":0}]
[null,null,null,null,null,{"$f":"F100*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(F$79,'Current Inputs'!$B$98:$B$116,0))  + 'Current Inputs'!$C$94)","v":909.39980633875336},{"$f":"G100*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(G$79,'Current Inputs'!$B$98:$B$116,0))  + 'Current Inputs'!$C$94)","v":1818.7996126775067},null,{"$f":"I100*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(I$79,'Current Inputs'!$B$98:$B$116,0))  + 'Current Inputs'!$C$94)","v":909.39980633875336},{"$f":"INDEX('Gas Demand Model'!$E$136:$AH$138,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$136:$C$138,0),\nMATCH($P65,'Gas Demand Model'!$E$128:$AH$128,0))","v":10878.76674726174},{"$f":"INDEX('Gas Demand Model'!$E$136:$AH$138,\nMATCH(\"Electric\",'Gas Demand Model'!$C$136:$C$138,0),\nMATCH($P101,'Gas Demand Model'!$E$128:$AH$128,0))","v":91392.136321692014},null,{"$f":"INDEX('Gas Demand Model'!$E$136:$AH$138,\nMATCH(\"Reference\",'Gas Demand Model'!$C$136:$C$138,0),\nMATCH($P101,'Gas Demand Model'!$E$128:$AH$128,0))","v":9256.2253585903527},83.111991071831667,null,2042,20,{"$f":"IF(\nAND($Q101<R$79,(R$79-$Q101-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N101),\n0)","v":0},{"$f":"IF(\nAND($Q101<S$79,(S$79-$Q101-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N101),\n0)","v":0},{"$f":"IF(\nAND($Q101<T$79,(T$79-$Q101-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N101),\n0)","v":0},{"$f":"IF(\nAND($Q101<U$79,(U$79-$Q101-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N101),\n0)","v":0},{"$f":"IF(\nAND($Q101<V$79,(V$79-$Q101-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N101),\n0)","v":0},{"$f":"IF(\nAND($Q101<W$79,(W$79-$Q101-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N101),\n0)","v":0},{"$f":"IF(\nAND($Q101<X$79,(X$79-$Q101-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N101),\n0)","v":0},{"$f":"IF(\nAND($Q101<Y$79,(Y$79-$Q101-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N101),\n0)","v":0},{"$f":"IF(\nAND($Q101<Z$79,(Z$79-$Q101-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N101),\n0)","v":0},{"$f":"IF(\nAND($Q101<AA$79,(AA$79-$Q101-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N101),\n0)","v":0},{"$f":"IF(\nAND($Q101<AB$79,(AB$79-$Q101-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N101),\n0)","v":0},{"$f":"IF(\nAND($Q101<AC$79,(AC$79-$Q101-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N101),\n0)","v":0},{"$f":"IF(\nAND($Q101<AD$79,(AD$79-$Q101-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N101),\n0)","v":0},{"$f":"IF(\nAND($Q101<AE$79,(AE$79-$Q101-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N101),\n0)","v":0},{"$f":"IF(\nAND($Q101<AF$79,(AF$79-$Q101-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N101),\n0)","v":0},{"$f":"IF(\nAND($Q101<AG$79,(AG$79-$Q101-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N101),\n0)","v":0},{"$f":"IF(\nAND($Q101<AH$79,(AH$79-$Q101-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N101),\n0)","v":0},{"$f":"IF(\nAND($Q101<AI$79,(AI$79-$Q101-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N101),\n0)","v":0},{"$f":"IF(\nAND($Q101<AJ$79,(AJ$79-$Q101-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N101),\n0)","v":0},{"$f":"IF(\nAND($Q101<AK$79,(AK$79-$Q101-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N101),\n0)","v":0},{"$f":"IF(\nAND($Q101<AL$79,(AL$79-$Q101-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N101),\n0)","v":0},{"$f":"IF(\nAND($Q101<AM$79,(AM$79-$Q101-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N101),\n0)","v":8.7980398727085944},{"$f":"IF(\nAND($Q101<AN$79,(AN$79-$Q101-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N101),\n0)","v":8.7980398727085944},{"$f":"IF(\nAND($Q101<AO$79,(AO$79-$Q101-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N101),\n0)","v":8.7980398727085944},{"$f":"IF(\nAND($Q101<AP$79,(AP$79-$Q101-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N101),\n0)","v":8.7980398727085944},{"$f":"IF(\nAND($Q101<AQ$79,(AQ$79-$Q101-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N101),\n0)","v":8.7980398727085944},{"$f":"IF(\nAND($Q101<AR$79,(AR$79-$Q101-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N101),\n0)","v":8.7980398727085944},{"$f":"IF(\nAND($Q101<AS$79,(AS$79-$Q101-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N101),\n0)","v":8.7980398727085944},{"$f":"IF(\nAND($Q101<AT$79,(AT$79-$Q101-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N101),\n0)","v":8.7980398727085944},{"$f":"IF(\nAND($Q101<AU$79,(AU$79-$Q101-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N101),\n0)","v":8.7980398727085944},null,null,{"$f":"AX100*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AX$79,'Current Inputs'!$B$98:$B$116,0)))","v":0},{"$f":"AY100*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AY$79,'Current Inputs'!$B$98:$B$116,0)))","v":0},null,{"$f":"BA100*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(BA$79,'Current Inputs'!$B$98:$B$116,0)))","v":0},{"$f":"INDEX('Gas Demand Model'!$E$153:$AH$155,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$153:$C$155,0),\nMATCH($BH101,'Gas Demand Model'!$E$145:$AH$145,0))","v":526.43507094177767},{"$f":"INDEX('Gas Demand Model'!$E$153:$AH$155,\nMATCH(\"Electric\",'Gas Demand Model'!$C$153:$C$155,0),\nMATCH($BH101,'Gas Demand Model'!$E$145:$AH$145,0))","v":5916.0934575374413},null,{"$f":"INDEX('Gas Demand Model'!$E$153:$AH$155,\nMATCH(\"Reference\",'Gas Demand Model'!$C$153:$C$155,0),\nMATCH($BH101,'Gas Demand Model'!$E$145:$AH$145,0))","v":302.8313390298332},0,null,2042,20,{"$f":"IF(\nAND($BI101<BJ$79,(BJ$79-$BI101-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF101),\n0)","v":0},{"$f":"IF(\nAND($BI101<BK$79,(BK$79-$BI101-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF101),\n0)","v":0},{"$f":"IF(\nAND($BI101<BL$79,(BL$79-$BI101-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF101),\n0)","v":0},{"$f":"IF(\nAND($BI101<BM$79,(BM$79-$BI101-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF101),\n0)","v":0},{"$f":"IF(\nAND($BI101<BN$79,(BN$79-$BI101-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF101),\n0)","v":0},{"$f":"IF(\nAND($BI101<BO$79,(BO$79-$BI101-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF101),\n0)","v":0},{"$f":"IF(\nAND($BI101<BP$79,(BP$79-$BI101-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF101),\n0)","v":0},{"$f":"IF(\nAND($BI101<BQ$79,(BQ$79-$BI101-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF101),\n0)","v":0},{"$f":"IF(\nAND($BI101<BR$79,(BR$79-$BI101-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF101),\n0)","v":0},{"$f":"IF(\nAND($BI101<BS$79,(BS$79-$BI101-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF101),\n0)","v":0},{"$f":"IF(\nAND($BI101<BT$79,(BT$79-$BI101-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF101),\n0)","v":0},{"$f":"IF(\nAND($BI101<BU$79,(BU$79-$BI101-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF101),\n0)","v":0},{"$f":"IF(\nAND($BI101<BV$79,(BV$79-$BI101-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF101),\n0)","v":0},{"$f":"IF(\nAND($BI101<BW$79,(BW$79-$BI101-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF101),\n0)","v":0},{"$f":"IF(\nAND($BI101<BX$79,(BX$79-$BI101-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF101),\n0)","v":0},{"$f":"IF(\nAND($BI101<BY$79,(BY$79-$BI101-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF101),\n0)","v":0},{"$f":"IF(\nAND($BI101<BZ$79,(BZ$79-$BI101-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF101),\n0)","v":0},{"$f":"IF(\nAND($BI101<CA$79,(CA$79-$BI101-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF101),\n0)","v":0},{"$f":"IF(\nAND($BI101<CB$79,(CB$79-$BI101-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF101),\n0)","v":0},{"$f":"IF(\nAND($BI101<CC$79,(CC$79-$BI101-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF101),\n0)","v":0},{"$f":"IF(\nAND($BI101<CD$79,(CD$79-$BI101-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF101),\n0)","v":0},{"$f":"IF(\nAND($BI101<CE$79,(CE$79-$BI101-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF101),\n0)","v":0},{"$f":"IF(\nAND($BI101<CF$79,(CF$79-$BI101-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF101),\n0)","v":0},{"$f":"IF(\nAND($BI101<CG$79,(CG$79-$BI101-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF101),\n0)","v":0},{"$f":"IF(\nAND($BI101<CH$79,(CH$79-$BI101-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF101),\n0)","v":0},{"$f":"IF(\nAND($BI101<CI$79,(CI$79-$BI101-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF101),\n0)","v":0},{"$f":"IF(\nAND($BI101<CJ$79,(CJ$79-$BI101-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF101),\n0)","v":0},{"$f":"IF(\nAND($BI101<CK$79,(CK$79-$BI101-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF101),\n0)","v":0},{"$f":"IF(\nAND($BI101<CL$79,(CL$79-$BI101-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF101),\n0)","v":0},{"$f":"IF(\nAND($BI101<CM$79,(CM$79-$BI101-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF101),\n0)","v":0}]
[null,null,null,null,null,{"$f":"F101*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(F$79,'Current Inputs'!$B$98:$B$116,0))  + 'Current Inputs'!$C$94)","v":927.5878024655284},{"$f":"G101*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(G$79,'Current Inputs'!$B$98:$B$116,0))  + 'Current Inputs'!$C$94)","v":1855.1756049310568},null,{"$f":"I101*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(I$79,'Current Inputs'!$B$98:$B$116,0))  + 'Current Inputs'!$C$94)","v":927.5878024655284},{"$f":"INDEX('Gas Demand Model'!$E$136:$AH$138,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$136:$C$138,0),\nMATCH($P66,'Gas Demand Model'!$E$128:$AH$128,0))","v":10163.73976840373},{"$f":"INDEX('Gas Demand Model'!$E$136:$AH$138,\nMATCH(\"Electric\",'Gas Demand Model'!$C$136:$C$138,0),\nMATCH($P102,'Gas Demand Model'!$E$128:$AH$128,0))","v":91368.354632636765},null,{"$f":"INDEX('Gas Demand Model'!$E$136:$AH$138,\nMATCH(\"Reference\",'Gas Demand Model'!$C$136:$C$138,0),\nMATCH($P102,'Gas Demand Model'!$E$128:$AH$128,0))","v":7421.5319601854599},84.752171288578637,null,2043,21,{"$f":"IF(\nAND($Q102<R$79,(R$79-$Q102-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N102),\n0)","v":0},{"$f":"IF(\nAND($Q102<S$79,(S$79-$Q102-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N102),\n0)","v":0},{"$f":"IF(\nAND($Q102<T$79,(T$79-$Q102-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N102),\n0)","v":0},{"$f":"IF(\nAND($Q102<U$79,(U$79-$Q102-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N102),\n0)","v":0},{"$f":"IF(\nAND($Q102<V$79,(V$79-$Q102-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N102),\n0)","v":0},{"$f":"IF(\nAND($Q102<W$79,(W$79-$Q102-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N102),\n0)","v":0},{"$f":"IF(\nAND($Q102<X$79,(X$79-$Q102-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N102),\n0)","v":0},{"$f":"IF(\nAND($Q102<Y$79,(Y$79-$Q102-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N102),\n0)","v":0},{"$f":"IF(\nAND($Q102<Z$79,(Z$79-$Q102-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N102),\n0)","v":0},{"$f":"IF(\nAND($Q102<AA$79,(AA$79-$Q102-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N102),\n0)","v":0},{"$f":"IF(\nAND($Q102<AB$79,(AB$79-$Q102-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N102),\n0)","v":0},{"$f":"IF(\nAND($Q102<AC$79,(AC$79-$Q102-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N102),\n0)","v":0},{"$f":"IF(\nAND($Q102<AD$79,(AD$79-$Q102-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N102),\n0)","v":0},{"$f":"IF(\nAND($Q102<AE$79,(AE$79-$Q102-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N102),\n0)","v":0},{"$f":"IF(\nAND($Q102<AF$79,(AF$79-$Q102-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N102),\n0)","v":0},{"$f":"IF(\nAND($Q102<AG$79,(AG$79-$Q102-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N102),\n0)","v":0},{"$f":"IF(\nAND($Q102<AH$79,(AH$79-$Q102-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N102),\n0)","v":0},{"$f":"IF(\nAND($Q102<AI$79,(AI$79-$Q102-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N102),\n0)","v":0},{"$f":"IF(\nAND($Q102<AJ$79,(AJ$79-$Q102-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N102),\n0)","v":0},{"$f":"IF(\nAND($Q102<AK$79,(AK$79-$Q102-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N102),\n0)","v":0},{"$f":"IF(\nAND($Q102<AL$79,(AL$79-$Q102-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N102),\n0)","v":0},{"$f":"IF(\nAND($Q102<AM$79,(AM$79-$Q102-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N102),\n0)","v":0},{"$f":"IF(\nAND($Q102<AN$79,(AN$79-$Q102-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N102),\n0)","v":8.9716654923005486},{"$f":"IF(\nAND($Q102<AO$79,(AO$79-$Q102-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N102),\n0)","v":8.9716654923005486},{"$f":"IF(\nAND($Q102<AP$79,(AP$79-$Q102-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N102),\n0)","v":8.9716654923005486},{"$f":"IF(\nAND($Q102<AQ$79,(AQ$79-$Q102-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N102),\n0)","v":8.9716654923005486},{"$f":"IF(\nAND($Q102<AR$79,(AR$79-$Q102-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N102),\n0)","v":8.9716654923005486},{"$f":"IF(\nAND($Q102<AS$79,(AS$79-$Q102-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N102),\n0)","v":8.9716654923005486},{"$f":"IF(\nAND($Q102<AT$79,(AT$79-$Q102-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N102),\n0)","v":8.9716654923005486},{"$f":"IF(\nAND($Q102<AU$79,(AU$79-$Q102-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N102),\n0)","v":8.9716654923005486},null,null,{"$f":"AX101*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AX$79,'Current Inputs'!$B$98:$B$116,0)))","v":0},{"$f":"AY101*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AY$79,'Current Inputs'!$B$98:$B$116,0)))","v":0},null,{"$f":"BA101*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(BA$79,'Current Inputs'!$B$98:$B$116,0)))","v":0},{"$f":"INDEX('Gas Demand Model'!$E$153:$AH$155,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$153:$C$155,0),\nMATCH($BH102,'Gas Demand Model'!$E$145:$AH$145,0))","v":453.1403932414749},{"$f":"INDEX('Gas Demand Model'!$E$153:$AH$155,\nMATCH(\"Electric\",'Gas Demand Model'!$C$153:$C$155,0),\nMATCH($BH102,'Gas Demand Model'!$E$145:$AH$145,0))","v":5864.0791113123041},null,{"$f":"INDEX('Gas Demand Model'!$E$153:$AH$155,\nMATCH(\"Reference\",'Gas Demand Model'!$C$153:$C$155,0),\nMATCH($BH102,'Gas Demand Model'!$E$145:$AH$145,0))","v":223.07071964845855},0,null,2043,21,{"$f":"IF(\nAND($BI102<BJ$79,(BJ$79-$BI102-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF102),\n0)","v":0},{"$f":"IF(\nAND($BI102<BK$79,(BK$79-$BI102-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF102),\n0)","v":0},{"$f":"IF(\nAND($BI102<BL$79,(BL$79-$BI102-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF102),\n0)","v":0},{"$f":"IF(\nAND($BI102<BM$79,(BM$79-$BI102-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF102),\n0)","v":0},{"$f":"IF(\nAND($BI102<BN$79,(BN$79-$BI102-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF102),\n0)","v":0},{"$f":"IF(\nAND($BI102<BO$79,(BO$79-$BI102-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF102),\n0)","v":0},{"$f":"IF(\nAND($BI102<BP$79,(BP$79-$BI102-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF102),\n0)","v":0},{"$f":"IF(\nAND($BI102<BQ$79,(BQ$79-$BI102-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF102),\n0)","v":0},{"$f":"IF(\nAND($BI102<BR$79,(BR$79-$BI102-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF102),\n0)","v":0},{"$f":"IF(\nAND($BI102<BS$79,(BS$79-$BI102-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF102),\n0)","v":0},{"$f":"IF(\nAND($BI102<BT$79,(BT$79-$BI102-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF102),\n0)","v":0},{"$f":"IF(\nAND($BI102<BU$79,(BU$79-$BI102-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF102),\n0)","v":0},{"$f":"IF(\nAND($BI102<BV$79,(BV$79-$BI102-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF102),\n0)","v":0},{"$f":"IF(\nAND($BI102<BW$79,(BW$79-$BI102-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF102),\n0)","v":0},{"$f":"IF(\nAND($BI102<BX$79,(BX$79-$BI102-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF102),\n0)","v":0},{"$f":"IF(\nAND($BI102<BY$79,(BY$79-$BI102-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF102),\n0)","v":0},{"$f":"IF(\nAND($BI102<BZ$79,(BZ$79-$BI102-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF102),\n0)","v":0},{"$f":"IF(\nAND($BI102<CA$79,(CA$79-$BI102-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF102),\n0)","v":0},{"$f":"IF(\nAND($BI102<CB$79,(CB$79-$BI102-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF102),\n0)","v":0},{"$f":"IF(\nAND($BI102<CC$79,(CC$79-$BI102-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF102),\n0)","v":0},{"$f":"IF(\nAND($BI102<CD$79,(CD$79-$BI102-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF102),\n0)","v":0},{"$f":"IF(\nAND($BI102<CE$79,(CE$79-$BI102-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF102),\n0)","v":0},{"$f":"IF(\nAND($BI102<CF$79,(CF$79-$BI102-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF102),\n0)","v":0},{"$f":"IF(\nAND($BI102<CG$79,(CG$79-$BI102-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF102),\n0)","v":0},{"$f":"IF(\nAND($BI102<CH$79,(CH$79-$BI102-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF102),\n0)","v":0},{"$f":"IF(\nAND($BI102<CI$79,(CI$79-$BI102-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF102),\n0)","v":0},{"$f":"IF(\nAND($BI102<CJ$79,(CJ$79-$BI102-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF102),\n0)","v":0},{"$f":"IF(\nAND($BI102<CK$79,(CK$79-$BI102-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF102),\n0)","v":0},{"$f":"IF(\nAND($BI102<CL$79,(CL$79-$BI102-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF102),\n0)","v":0},{"$f":"IF(\nAND($BI102<CM$79,(CM$79-$BI102-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF102),\n0)","v":0}]
[null,null,null,null,null,{"$f":"F102*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(F$79,'Current Inputs'!$B$98:$B$116,0))  + 'Current Inputs'!$C$94)","v":946.139558514839},{"$f":"G102*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(G$79,'Current Inputs'!$B$98:$B$116,0))  + 'Current Inputs'!$C$94)","v":1892.279117029678},null,{"$f":"I102*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(I$79,'Current Inputs'!$B$98:$B$116,0))  + 'Current Inputs'!$C$94)","v":946.139558514839},{"$f":"INDEX('Gas Demand Model'!$E$136:$AH$138,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$136:$C$138,0),\nMATCH($P67,'Gas Demand Model'!$E$128:$AH$128,0))","v":9342.2935333625683},{"$f":"INDEX('Gas Demand Model'!$E$136:$AH$138,\nMATCH(\"Electric\",'Gas Demand Model'!$C$136:$C$138,0),\nMATCH($P103,'Gas Demand Model'!$E$128:$AH$128,0))","v":91498.184726739346},null,{"$f":"INDEX('Gas Demand Model'!$E$136:$AH$138,\nMATCH(\"Reference\",'Gas Demand Model'!$C$136:$C$138,0),\nMATCH($P103,'Gas Demand Model'!$E$128:$AH$128,0))","v":5876.9604101990053},86.570052102266345,null,2044,22,{"$f":"IF(\nAND($Q103<R$79,(R$79-$Q103-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N103),\n0)","v":0},{"$f":"IF(\nAND($Q103<S$79,(S$79-$Q103-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N103),\n0)","v":0},{"$f":"IF(\nAND($Q103<T$79,(T$79-$Q103-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N103),\n0)","v":0},{"$f":"IF(\nAND($Q103<U$79,(U$79-$Q103-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N103),\n0)","v":0},{"$f":"IF(\nAND($Q103<V$79,(V$79-$Q103-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N103),\n0)","v":0},{"$f":"IF(\nAND($Q103<W$79,(W$79-$Q103-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N103),\n0)","v":0},{"$f":"IF(\nAND($Q103<X$79,(X$79-$Q103-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N103),\n0)","v":0},{"$f":"IF(\nAND($Q103<Y$79,(Y$79-$Q103-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N103),\n0)","v":0},{"$f":"IF(\nAND($Q103<Z$79,(Z$79-$Q103-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N103),\n0)","v":0},{"$f":"IF(\nAND($Q103<AA$79,(AA$79-$Q103-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N103),\n0)","v":0},{"$f":"IF(\nAND($Q103<AB$79,(AB$79-$Q103-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N103),\n0)","v":0},{"$f":"IF(\nAND($Q103<AC$79,(AC$79-$Q103-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N103),\n0)","v":0},{"$f":"IF(\nAND($Q103<AD$79,(AD$79-$Q103-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N103),\n0)","v":0},{"$f":"IF(\nAND($Q103<AE$79,(AE$79-$Q103-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N103),\n0)","v":0},{"$f":"IF(\nAND($Q103<AF$79,(AF$79-$Q103-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N103),\n0)","v":0},{"$f":"IF(\nAND($Q103<AG$79,(AG$79-$Q103-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N103),\n0)","v":0},{"$f":"IF(\nAND($Q103<AH$79,(AH$79-$Q103-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N103),\n0)","v":0},{"$f":"IF(\nAND($Q103<AI$79,(AI$79-$Q103-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N103),\n0)","v":0},{"$f":"IF(\nAND($Q103<AJ$79,(AJ$79-$Q103-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N103),\n0)","v":0},{"$f":"IF(\nAND($Q103<AK$79,(AK$79-$Q103-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N103),\n0)","v":0},{"$f":"IF(\nAND($Q103<AL$79,(AL$79-$Q103-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N103),\n0)","v":0},{"$f":"IF(\nAND($Q103<AM$79,(AM$79-$Q103-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N103),\n0)","v":0},{"$f":"IF(\nAND($Q103<AN$79,(AN$79-$Q103-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N103),\n0)","v":0},{"$f":"IF(\nAND($Q103<AO$79,(AO$79-$Q103-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N103),\n0)","v":9.1641020790841967},{"$f":"IF(\nAND($Q103<AP$79,(AP$79-$Q103-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N103),\n0)","v":9.1641020790841967},{"$f":"IF(\nAND($Q103<AQ$79,(AQ$79-$Q103-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N103),\n0)","v":9.1641020790841967},{"$f":"IF(\nAND($Q103<AR$79,(AR$79-$Q103-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N103),\n0)","v":9.1641020790841967},{"$f":"IF(\nAND($Q103<AS$79,(AS$79-$Q103-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N103),\n0)","v":9.1641020790841967},{"$f":"IF(\nAND($Q103<AT$79,(AT$79-$Q103-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N103),\n0)","v":9.1641020790841967},{"$f":"IF(\nAND($Q103<AU$79,(AU$79-$Q103-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N103),\n0)","v":9.1641020790841967},null,null,{"$f":"AX102*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AX$79,'Current Inputs'!$B$98:$B$116,0)))","v":0},{"$f":"AY102*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AY$79,'Current Inputs'!$B$98:$B$116,0)))","v":0},null,{"$f":"BA102*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(BA$79,'Current Inputs'!$B$98:$B$116,0)))","v":0},{"$f":"INDEX('Gas Demand Model'!$E$153:$AH$155,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$153:$C$155,0),\nMATCH($BH103,'Gas Demand Model'!$E$145:$AH$145,0))","v":378.36815248900376},{"$f":"INDEX('Gas Demand Model'!$E$153:$AH$155,\nMATCH(\"Electric\",'Gas Demand Model'!$C$153:$C$155,0),\nMATCH($BH103,'Gas Demand Model'!$E$145:$AH$145,0))","v":5779.5260227006947},null,{"$f":"INDEX('Gas Demand Model'!$E$153:$AH$155,\nMATCH(\"Reference\",'Gas Demand Model'!$C$153:$C$155,0),\nMATCH($BH103,'Gas Demand Model'!$E$145:$AH$145,0))","v":158.88441630659054},0,null,2044,22,{"$f":"IF(\nAND($BI103<BJ$79,(BJ$79-$BI103-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF103),\n0)","v":0},{"$f":"IF(\nAND($BI103<BK$79,(BK$79-$BI103-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF103),\n0)","v":0},{"$f":"IF(\nAND($BI103<BL$79,(BL$79-$BI103-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF103),\n0)","v":0},{"$f":"IF(\nAND($BI103<BM$79,(BM$79-$BI103-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF103),\n0)","v":0},{"$f":"IF(\nAND($BI103<BN$79,(BN$79-$BI103-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF103),\n0)","v":0},{"$f":"IF(\nAND($BI103<BO$79,(BO$79-$BI103-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF103),\n0)","v":0},{"$f":"IF(\nAND($BI103<BP$79,(BP$79-$BI103-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF103),\n0)","v":0},{"$f":"IF(\nAND($BI103<BQ$79,(BQ$79-$BI103-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF103),\n0)","v":0},{"$f":"IF(\nAND($BI103<BR$79,(BR$79-$BI103-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF103),\n0)","v":0},{"$f":"IF(\nAND($BI103<BS$79,(BS$79-$BI103-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF103),\n0)","v":0},{"$f":"IF(\nAND($BI103<BT$79,(BT$79-$BI103-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF103),\n0)","v":0},{"$f":"IF(\nAND($BI103<BU$79,(BU$79-$BI103-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF103),\n0)","v":0},{"$f":"IF(\nAND($BI103<BV$79,(BV$79-$BI103-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF103),\n0)","v":0},{"$f":"IF(\nAND($BI103<BW$79,(BW$79-$BI103-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF103),\n0)","v":0},{"$f":"IF(\nAND($BI103<BX$79,(BX$79-$BI103-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF103),\n0)","v":0},{"$f":"IF(\nAND($BI103<BY$79,(BY$79-$BI103-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF103),\n0)","v":0},{"$f":"IF(\nAND($BI103<BZ$79,(BZ$79-$BI103-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF103),\n0)","v":0},{"$f":"IF(\nAND($BI103<CA$79,(CA$79-$BI103-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF103),\n0)","v":0},{"$f":"IF(\nAND($BI103<CB$79,(CB$79-$BI103-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF103),\n0)","v":0},{"$f":"IF(\nAND($BI103<CC$79,(CC$79-$BI103-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF103),\n0)","v":0},{"$f":"IF(\nAND($BI103<CD$79,(CD$79-$BI103-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF103),\n0)","v":0},{"$f":"IF(\nAND($BI103<CE$79,(CE$79-$BI103-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF103),\n0)","v":0},{"$f":"IF(\nAND($BI103<CF$79,(CF$79-$BI103-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF103),\n0)","v":0},{"$f":"IF(\nAND($BI103<CG$79,(CG$79-$BI103-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF103),\n0)","v":0},{"$f":"IF(\nAND($BI103<CH$79,(CH$79-$BI103-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF103),\n0)","v":0},{"$f":"IF(\nAND($BI103<CI$79,(CI$79-$BI103-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF103),\n0)","v":0},{"$f":"IF(\nAND($BI103<CJ$79,(CJ$79-$BI103-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF103),\n0)","v":0},{"$f":"IF(\nAND($BI103<CK$79,(CK$79-$BI103-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF103),\n0)","v":0},{"$f":"IF(\nAND($BI103<CL$79,(CL$79-$BI103-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF103),\n0)","v":0},{"$f":"IF(\nAND($BI103<CM$79,(CM$79-$BI103-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF103),\n0)","v":0}]
[null,null,null,null,null,{"$f":"F103*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(F$79,'Current Inputs'!$B$98:$B$116,0))  + 'Current Inputs'!$C$94)","v":965.06234968513581},{"$f":"G103*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(G$79,'Current Inputs'!$B$98:$B$116,0))  + 'Current Inputs'!$C$94)","v":1930.1246993702716},null,{"$f":"I103*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(I$79,'Current Inputs'!$B$98:$B$116,0))  + 'Current Inputs'!$C$94)","v":965.06234968513581},{"$f":"INDEX('Gas Demand Model'!$E$136:$AH$138,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$136:$C$138,0),\nMATCH($P68,'Gas Demand Model'!$E$128:$AH$128,0))","v":8443.7646636394657},{"$f":"INDEX('Gas Demand Model'!$E$136:$AH$138,\nMATCH(\"Electric\",'Gas Demand Model'!$C$136:$C$138,0),\nMATCH($P104,'Gas Demand Model'!$E$128:$AH$128,0))","v":91504.174500788649},null,{"$f":"INDEX('Gas Demand Model'!$E$136:$AH$138,\nMATCH(\"Reference\",'Gas Demand Model'!$C$136:$C$138,0),\nMATCH($P104,'Gas Demand Model'!$E$128:$AH$128,0))","v":4583.6955647914692},88.307233649729781,null,2045,23,{"$f":"IF(\nAND($Q104<R$79,(R$79-$Q104-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N104),\n0)","v":0},{"$f":"IF(\nAND($Q104<S$79,(S$79-$Q104-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N104),\n0)","v":0},{"$f":"IF(\nAND($Q104<T$79,(T$79-$Q104-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N104),\n0)","v":0},{"$f":"IF(\nAND($Q104<U$79,(U$79-$Q104-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N104),\n0)","v":0},{"$f":"IF(\nAND($Q104<V$79,(V$79-$Q104-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N104),\n0)","v":0},{"$f":"IF(\nAND($Q104<W$79,(W$79-$Q104-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N104),\n0)","v":0},{"$f":"IF(\nAND($Q104<X$79,(X$79-$Q104-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N104),\n0)","v":0},{"$f":"IF(\nAND($Q104<Y$79,(Y$79-$Q104-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N104),\n0)","v":0},{"$f":"IF(\nAND($Q104<Z$79,(Z$79-$Q104-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N104),\n0)","v":0},{"$f":"IF(\nAND($Q104<AA$79,(AA$79-$Q104-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N104),\n0)","v":0},{"$f":"IF(\nAND($Q104<AB$79,(AB$79-$Q104-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N104),\n0)","v":0},{"$f":"IF(\nAND($Q104<AC$79,(AC$79-$Q104-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N104),\n0)","v":0},{"$f":"IF(\nAND($Q104<AD$79,(AD$79-$Q104-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N104),\n0)","v":0},{"$f":"IF(\nAND($Q104<AE$79,(AE$79-$Q104-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N104),\n0)","v":0},{"$f":"IF(\nAND($Q104<AF$79,(AF$79-$Q104-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N104),\n0)","v":0},{"$f":"IF(\nAND($Q104<AG$79,(AG$79-$Q104-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N104),\n0)","v":0},{"$f":"IF(\nAND($Q104<AH$79,(AH$79-$Q104-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N104),\n0)","v":0},{"$f":"IF(\nAND($Q104<AI$79,(AI$79-$Q104-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N104),\n0)","v":0},{"$f":"IF(\nAND($Q104<AJ$79,(AJ$79-$Q104-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N104),\n0)","v":0},{"$f":"IF(\nAND($Q104<AK$79,(AK$79-$Q104-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N104),\n0)","v":0},{"$f":"IF(\nAND($Q104<AL$79,(AL$79-$Q104-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N104),\n0)","v":0},{"$f":"IF(\nAND($Q104<AM$79,(AM$79-$Q104-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N104),\n0)","v":0},{"$f":"IF(\nAND($Q104<AN$79,(AN$79-$Q104-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N104),\n0)","v":0},{"$f":"IF(\nAND($Q104<AO$79,(AO$79-$Q104-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N104),\n0)","v":0},{"$f":"IF(\nAND($Q104<AP$79,(AP$79-$Q104-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N104),\n0)","v":9.3479960313721104},{"$f":"IF(\nAND($Q104<AQ$79,(AQ$79-$Q104-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N104),\n0)","v":9.3479960313721104},{"$f":"IF(\nAND($Q104<AR$79,(AR$79-$Q104-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N104),\n0)","v":9.3479960313721104},{"$f":"IF(\nAND($Q104<AS$79,(AS$79-$Q104-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N104),\n0)","v":9.3479960313721104},{"$f":"IF(\nAND($Q104<AT$79,(AT$79-$Q104-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N104),\n0)","v":9.3479960313721104},{"$f":"IF(\nAND($Q104<AU$79,(AU$79-$Q104-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N104),\n0)","v":9.3479960313721104},null,null,{"$f":"AX103*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AX$79,'Current Inputs'!$B$98:$B$116,0)))","v":0},{"$f":"AY103*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AY$79,'Current Inputs'!$B$98:$B$116,0)))","v":0},null,{"$f":"BA103*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(BA$79,'Current Inputs'!$B$98:$B$116,0)))","v":0},{"$f":"INDEX('Gas Demand Model'!$E$153:$AH$155,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$153:$C$155,0),\nMATCH($BH104,'Gas Demand Model'!$E$145:$AH$145,0))","v":304.81904341222037},{"$f":"INDEX('Gas Demand Model'!$E$153:$AH$155,\nMATCH(\"Electric\",'Gas Demand Model'!$C$153:$C$155,0),\nMATCH($BH104,'Gas Demand Model'!$E$145:$AH$145,0))","v":5657.7272377788831},null,{"$f":"INDEX('Gas Demand Model'!$E$153:$AH$155,\nMATCH(\"Reference\",'Gas Demand Model'!$C$153:$C$155,0),\nMATCH($BH104,'Gas Demand Model'!$E$145:$AH$145,0))","v":108.71389801452531},0,null,2045,23,{"$f":"IF(\nAND($BI104<BJ$79,(BJ$79-$BI104-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF104),\n0)","v":0},{"$f":"IF(\nAND($BI104<BK$79,(BK$79-$BI104-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF104),\n0)","v":0},{"$f":"IF(\nAND($BI104<BL$79,(BL$79-$BI104-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF104),\n0)","v":0},{"$f":"IF(\nAND($BI104<BM$79,(BM$79-$BI104-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF104),\n0)","v":0},{"$f":"IF(\nAND($BI104<BN$79,(BN$79-$BI104-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF104),\n0)","v":0},{"$f":"IF(\nAND($BI104<BO$79,(BO$79-$BI104-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF104),\n0)","v":0},{"$f":"IF(\nAND($BI104<BP$79,(BP$79-$BI104-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF104),\n0)","v":0},{"$f":"IF(\nAND($BI104<BQ$79,(BQ$79-$BI104-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF104),\n0)","v":0},{"$f":"IF(\nAND($BI104<BR$79,(BR$79-$BI104-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF104),\n0)","v":0},{"$f":"IF(\nAND($BI104<BS$79,(BS$79-$BI104-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF104),\n0)","v":0},{"$f":"IF(\nAND($BI104<BT$79,(BT$79-$BI104-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF104),\n0)","v":0},{"$f":"IF(\nAND($BI104<BU$79,(BU$79-$BI104-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF104),\n0)","v":0},{"$f":"IF(\nAND($BI104<BV$79,(BV$79-$BI104-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF104),\n0)","v":0},{"$f":"IF(\nAND($BI104<BW$79,(BW$79-$BI104-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF104),\n0)","v":0},{"$f":"IF(\nAND($BI104<BX$79,(BX$79-$BI104-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF104),\n0)","v":0},{"$f":"IF(\nAND($BI104<BY$79,(BY$79-$BI104-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF104),\n0)","v":0},{"$f":"IF(\nAND($BI104<BZ$79,(BZ$79-$BI104-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF104),\n0)","v":0},{"$f":"IF(\nAND($BI104<CA$79,(CA$79-$BI104-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF104),\n0)","v":0},{"$f":"IF(\nAND($BI104<CB$79,(CB$79-$BI104-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF104),\n0)","v":0},{"$f":"IF(\nAND($BI104<CC$79,(CC$79-$BI104-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF104),\n0)","v":0},{"$f":"IF(\nAND($BI104<CD$79,(CD$79-$BI104-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF104),\n0)","v":0},{"$f":"IF(\nAND($BI104<CE$79,(CE$79-$BI104-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF104),\n0)","v":0},{"$f":"IF(\nAND($BI104<CF$79,(CF$79-$BI104-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF104),\n0)","v":0},{"$f":"IF(\nAND($BI104<CG$79,(CG$79-$BI104-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF104),\n0)","v":0},{"$f":"IF(\nAND($BI104<CH$79,(CH$79-$BI104-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF104),\n0)","v":0},{"$f":"IF(\nAND($BI104<CI$79,(CI$79-$BI104-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF104),\n0)","v":0},{"$f":"IF(\nAND($BI104<CJ$79,(CJ$79-$BI104-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF104),\n0)","v":0},{"$f":"IF(\nAND($BI104<CK$79,(CK$79-$BI104-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF104),\n0)","v":0},{"$f":"IF(\nAND($BI104<CL$79,(CL$79-$BI104-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF104),\n0)","v":0},{"$f":"IF(\nAND($BI104<CM$79,(CM$79-$BI104-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF104),\n0)","v":0}]
[null,null,null,null,null,{"$f":"F104*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(F$79,'Current Inputs'!$B$98:$B$116,0))  + 'Current Inputs'!$C$94)","v":984.36359667883858},{"$f":"G104*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(G$79,'Current Inputs'!$B$98:$B$116,0))  + 'Current Inputs'!$C$94)","v":1968.7271933576772},null,{"$f":"I104*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(I$79,'Current Inputs'!$B$98:$B$116,0))  + 'Current Inputs'!$C$94)","v":984.36359667883858},{"$f":"INDEX('Gas Demand Model'!$E$136:$AH$138,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$136:$C$138,0),\nMATCH($P69,'Gas Demand Model'!$E$128:$AH$128,0))","v":7495.2409927750095},{"$f":"INDEX('Gas Demand Model'!$E$136:$AH$138,\nMATCH(\"Electric\",'Gas Demand Model'!$C$136:$C$138,0),\nMATCH($P105,'Gas Demand Model'!$E$128:$AH$128,0))","v":91290.596288341752},null,{"$f":"INDEX('Gas Demand Model'!$E$136:$AH$138,\nMATCH(\"Reference\",'Gas Demand Model'!$C$136:$C$138,0),\nMATCH($P105,'Gas Demand Model'!$E$128:$AH$128,0))","v":3511.5006060570363},89.863139705347933,null,2046,24,{"$f":"IF(\nAND($Q105<R$79,(R$79-$Q105-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N105),\n0)","v":0},{"$f":"IF(\nAND($Q105<S$79,(S$79-$Q105-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N105),\n0)","v":0},{"$f":"IF(\nAND($Q105<T$79,(T$79-$Q105-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N105),\n0)","v":0},{"$f":"IF(\nAND($Q105<U$79,(U$79-$Q105-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N105),\n0)","v":0},{"$f":"IF(\nAND($Q105<V$79,(V$79-$Q105-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N105),\n0)","v":0},{"$f":"IF(\nAND($Q105<W$79,(W$79-$Q105-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N105),\n0)","v":0},{"$f":"IF(\nAND($Q105<X$79,(X$79-$Q105-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N105),\n0)","v":0},{"$f":"IF(\nAND($Q105<Y$79,(Y$79-$Q105-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N105),\n0)","v":0},{"$f":"IF(\nAND($Q105<Z$79,(Z$79-$Q105-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N105),\n0)","v":0},{"$f":"IF(\nAND($Q105<AA$79,(AA$79-$Q105-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N105),\n0)","v":0},{"$f":"IF(\nAND($Q105<AB$79,(AB$79-$Q105-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N105),\n0)","v":0},{"$f":"IF(\nAND($Q105<AC$79,(AC$79-$Q105-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N105),\n0)","v":0},{"$f":"IF(\nAND($Q105<AD$79,(AD$79-$Q105-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N105),\n0)","v":0},{"$f":"IF(\nAND($Q105<AE$79,(AE$79-$Q105-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N105),\n0)","v":0},{"$f":"IF(\nAND($Q105<AF$79,(AF$79-$Q105-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N105),\n0)","v":0},{"$f":"IF(\nAND($Q105<AG$79,(AG$79-$Q105-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N105),\n0)","v":0},{"$f":"IF(\nAND($Q105<AH$79,(AH$79-$Q105-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N105),\n0)","v":0},{"$f":"IF(\nAND($Q105<AI$79,(AI$79-$Q105-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N105),\n0)","v":0},{"$f":"IF(\nAND($Q105<AJ$79,(AJ$79-$Q105-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N105),\n0)","v":0},{"$f":"IF(\nAND($Q105<AK$79,(AK$79-$Q105-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N105),\n0)","v":0},{"$f":"IF(\nAND($Q105<AL$79,(AL$79-$Q105-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N105),\n0)","v":0},{"$f":"IF(\nAND($Q105<AM$79,(AM$79-$Q105-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N105),\n0)","v":0},{"$f":"IF(\nAND($Q105<AN$79,(AN$79-$Q105-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N105),\n0)","v":0},{"$f":"IF(\nAND($Q105<AO$79,(AO$79-$Q105-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N105),\n0)","v":0},{"$f":"IF(\nAND($Q105<AP$79,(AP$79-$Q105-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N105),\n0)","v":0},{"$f":"IF(\nAND($Q105<AQ$79,(AQ$79-$Q105-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N105),\n0)","v":9.5127005865028647},{"$f":"IF(\nAND($Q105<AR$79,(AR$79-$Q105-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N105),\n0)","v":9.5127005865028647},{"$f":"IF(\nAND($Q105<AS$79,(AS$79-$Q105-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N105),\n0)","v":9.5127005865028647},{"$f":"IF(\nAND($Q105<AT$79,(AT$79-$Q105-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N105),\n0)","v":9.5127005865028647},{"$f":"IF(\nAND($Q105<AU$79,(AU$79-$Q105-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N105),\n0)","v":9.5127005865028647},null,null,{"$f":"AX104*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AX$79,'Current Inputs'!$B$98:$B$116,0)))","v":0},{"$f":"AY104*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AY$79,'Current Inputs'!$B$98:$B$116,0)))","v":0},null,{"$f":"BA104*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(BA$79,'Current Inputs'!$B$98:$B$116,0)))","v":0},{"$f":"INDEX('Gas Demand Model'!$E$153:$AH$155,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$153:$C$155,0),\nMATCH($BH105,'Gas Demand Model'!$E$145:$AH$145,0))","v":235.45590430107816},{"$f":"INDEX('Gas Demand Model'!$E$153:$AH$155,\nMATCH(\"Electric\",'Gas Demand Model'!$C$153:$C$155,0),\nMATCH($BH105,'Gas Demand Model'!$E$145:$AH$145,0))","v":5502.2388954812595},null,{"$f":"INDEX('Gas Demand Model'!$E$153:$AH$155,\nMATCH(\"Reference\",'Gas Demand Model'!$C$153:$C$155,0),\nMATCH($BH105,'Gas Demand Model'!$E$145:$AH$145,0))","v":70.971750206352951},0,null,2046,24,{"$f":"IF(\nAND($BI105<BJ$79,(BJ$79-$BI105-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF105),\n0)","v":0},{"$f":"IF(\nAND($BI105<BK$79,(BK$79-$BI105-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF105),\n0)","v":0},{"$f":"IF(\nAND($BI105<BL$79,(BL$79-$BI105-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF105),\n0)","v":0},{"$f":"IF(\nAND($BI105<BM$79,(BM$79-$BI105-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF105),\n0)","v":0},{"$f":"IF(\nAND($BI105<BN$79,(BN$79-$BI105-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF105),\n0)","v":0},{"$f":"IF(\nAND($BI105<BO$79,(BO$79-$BI105-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF105),\n0)","v":0},{"$f":"IF(\nAND($BI105<BP$79,(BP$79-$BI105-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF105),\n0)","v":0},{"$f":"IF(\nAND($BI105<BQ$79,(BQ$79-$BI105-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF105),\n0)","v":0},{"$f":"IF(\nAND($BI105<BR$79,(BR$79-$BI105-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF105),\n0)","v":0},{"$f":"IF(\nAND($BI105<BS$79,(BS$79-$BI105-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF105),\n0)","v":0},{"$f":"IF(\nAND($BI105<BT$79,(BT$79-$BI105-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF105),\n0)","v":0},{"$f":"IF(\nAND($BI105<BU$79,(BU$79-$BI105-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF105),\n0)","v":0},{"$f":"IF(\nAND($BI105<BV$79,(BV$79-$BI105-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF105),\n0)","v":0},{"$f":"IF(\nAND($BI105<BW$79,(BW$79-$BI105-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF105),\n0)","v":0},{"$f":"IF(\nAND($BI105<BX$79,(BX$79-$BI105-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF105),\n0)","v":0},{"$f":"IF(\nAND($BI105<BY$79,(BY$79-$BI105-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF105),\n0)","v":0},{"$f":"IF(\nAND($BI105<BZ$79,(BZ$79-$BI105-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF105),\n0)","v":0},{"$f":"IF(\nAND($BI105<CA$79,(CA$79-$BI105-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF105),\n0)","v":0},{"$f":"IF(\nAND($BI105<CB$79,(CB$79-$BI105-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF105),\n0)","v":0},{"$f":"IF(\nAND($BI105<CC$79,(CC$79-$BI105-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF105),\n0)","v":0},{"$f":"IF(\nAND($BI105<CD$79,(CD$79-$BI105-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF105),\n0)","v":0},{"$f":"IF(\nAND($BI105<CE$79,(CE$79-$BI105-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF105),\n0)","v":0},{"$f":"IF(\nAND($BI105<CF$79,(CF$79-$BI105-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF105),\n0)","v":0},{"$f":"IF(\nAND($BI105<CG$79,(CG$79-$BI105-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF105),\n0)","v":0},{"$f":"IF(\nAND($BI105<CH$79,(CH$79-$BI105-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF105),\n0)","v":0},{"$f":"IF(\nAND($BI105<CI$79,(CI$79-$BI105-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF105),\n0)","v":0},{"$f":"IF(\nAND($BI105<CJ$79,(CJ$79-$BI105-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF105),\n0)","v":0},{"$f":"IF(\nAND($BI105<CK$79,(CK$79-$BI105-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF105),\n0)","v":0},{"$f":"IF(\nAND($BI105<CL$79,(CL$79-$BI105-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF105),\n0)","v":0},{"$f":"IF(\nAND($BI105<CM$79,(CM$79-$BI105-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF105),\n0)","v":0}]
[null,null,null,null,null,{"$f":"F105*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(F$79,'Current Inputs'!$B$98:$B$116,0))  + 'Current Inputs'!$C$94)","v":1004.0508686124153},{"$f":"G105*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(G$79,'Current Inputs'!$B$98:$B$116,0))  + 'Current Inputs'!$C$94)","v":2008.1017372248307},null,{"$f":"I105*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(I$79,'Current Inputs'!$B$98:$B$116,0))  + 'Current Inputs'!$C$94)","v":1004.0508686124153},{"$f":"INDEX('Gas Demand Model'!$E$136:$AH$138,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$136:$C$138,0),\nMATCH($P70,'Gas Demand Model'!$E$128:$AH$128,0))","v":6524.7546564855284},{"$f":"INDEX('Gas Demand Model'!$E$136:$AH$138,\nMATCH(\"Electric\",'Gas Demand Model'!$C$136:$C$138,0),\nMATCH($P106,'Gas Demand Model'!$E$128:$AH$128,0))","v":90823.914915063622},null,{"$f":"INDEX('Gas Demand Model'!$E$136:$AH$138,\nMATCH(\"Reference\",'Gas Demand Model'!$C$136:$C$138,0),\nMATCH($P106,'Gas Demand Model'!$E$128:$AH$128,0))","v":2635.3742045896424},91.191830661249739,null,2047,25,{"$f":"IF(\nAND($Q106<R$79,(R$79-$Q106-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N106),\n0)","v":0},{"$f":"IF(\nAND($Q106<S$79,(S$79-$Q106-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N106),\n0)","v":0},{"$f":"IF(\nAND($Q106<T$79,(T$79-$Q106-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N106),\n0)","v":0},{"$f":"IF(\nAND($Q106<U$79,(U$79-$Q106-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N106),\n0)","v":0},{"$f":"IF(\nAND($Q106<V$79,(V$79-$Q106-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N106),\n0)","v":0},{"$f":"IF(\nAND($Q106<W$79,(W$79-$Q106-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N106),\n0)","v":0},{"$f":"IF(\nAND($Q106<X$79,(X$79-$Q106-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N106),\n0)","v":0},{"$f":"IF(\nAND($Q106<Y$79,(Y$79-$Q106-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N106),\n0)","v":0},{"$f":"IF(\nAND($Q106<Z$79,(Z$79-$Q106-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N106),\n0)","v":0},{"$f":"IF(\nAND($Q106<AA$79,(AA$79-$Q106-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N106),\n0)","v":0},{"$f":"IF(\nAND($Q106<AB$79,(AB$79-$Q106-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N106),\n0)","v":0},{"$f":"IF(\nAND($Q106<AC$79,(AC$79-$Q106-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N106),\n0)","v":0},{"$f":"IF(\nAND($Q106<AD$79,(AD$79-$Q106-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N106),\n0)","v":0},{"$f":"IF(\nAND($Q106<AE$79,(AE$79-$Q106-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N106),\n0)","v":0},{"$f":"IF(\nAND($Q106<AF$79,(AF$79-$Q106-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N106),\n0)","v":0},{"$f":"IF(\nAND($Q106<AG$79,(AG$79-$Q106-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N106),\n0)","v":0},{"$f":"IF(\nAND($Q106<AH$79,(AH$79-$Q106-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N106),\n0)","v":0},{"$f":"IF(\nAND($Q106<AI$79,(AI$79-$Q106-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N106),\n0)","v":0},{"$f":"IF(\nAND($Q106<AJ$79,(AJ$79-$Q106-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N106),\n0)","v":0},{"$f":"IF(\nAND($Q106<AK$79,(AK$79-$Q106-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N106),\n0)","v":0},{"$f":"IF(\nAND($Q106<AL$79,(AL$79-$Q106-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N106),\n0)","v":0},{"$f":"IF(\nAND($Q106<AM$79,(AM$79-$Q106-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N106),\n0)","v":0},{"$f":"IF(\nAND($Q106<AN$79,(AN$79-$Q106-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N106),\n0)","v":0},{"$f":"IF(\nAND($Q106<AO$79,(AO$79-$Q106-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N106),\n0)","v":0},{"$f":"IF(\nAND($Q106<AP$79,(AP$79-$Q106-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N106),\n0)","v":0},{"$f":"IF(\nAND($Q106<AQ$79,(AQ$79-$Q106-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N106),\n0)","v":0},{"$f":"IF(\nAND($Q106<AR$79,(AR$79-$Q106-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N106),\n0)","v":9.6533526856497627},{"$f":"IF(\nAND($Q106<AS$79,(AS$79-$Q106-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N106),\n0)","v":9.6533526856497627},{"$f":"IF(\nAND($Q106<AT$79,(AT$79-$Q106-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N106),\n0)","v":9.6533526856497627},{"$f":"IF(\nAND($Q106<AU$79,(AU$79-$Q106-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N106),\n0)","v":9.6533526856497627},null,null,{"$f":"AX105*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AX$79,'Current Inputs'!$B$98:$B$116,0)))","v":0},{"$f":"AY105*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AY$79,'Current Inputs'!$B$98:$B$116,0)))","v":0},null,{"$f":"BA105*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(BA$79,'Current Inputs'!$B$98:$B$116,0)))","v":0},{"$f":"INDEX('Gas Demand Model'!$E$153:$AH$155,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$153:$C$155,0),\nMATCH($BH106,'Gas Demand Model'!$E$145:$AH$145,0))","v":173.13550431180292},{"$f":"INDEX('Gas Demand Model'!$E$153:$AH$155,\nMATCH(\"Electric\",'Gas Demand Model'!$C$153:$C$155,0),\nMATCH($BH106,'Gas Demand Model'!$E$145:$AH$145,0))","v":5323.8579396169043},null,{"$f":"INDEX('Gas Demand Model'!$E$153:$AH$155,\nMATCH(\"Reference\",'Gas Demand Model'!$C$153:$C$155,0),\nMATCH($BH106,'Gas Demand Model'!$E$145:$AH$145,0))","v":43.868404783740665},0,null,2047,25,{"$f":"IF(\nAND($BI106<BJ$79,(BJ$79-$BI106-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF106),\n0)","v":0},{"$f":"IF(\nAND($BI106<BK$79,(BK$79-$BI106-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF106),\n0)","v":0},{"$f":"IF(\nAND($BI106<BL$79,(BL$79-$BI106-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF106),\n0)","v":0},{"$f":"IF(\nAND($BI106<BM$79,(BM$79-$BI106-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF106),\n0)","v":0},{"$f":"IF(\nAND($BI106<BN$79,(BN$79-$BI106-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF106),\n0)","v":0},{"$f":"IF(\nAND($BI106<BO$79,(BO$79-$BI106-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF106),\n0)","v":0},{"$f":"IF(\nAND($BI106<BP$79,(BP$79-$BI106-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF106),\n0)","v":0},{"$f":"IF(\nAND($BI106<BQ$79,(BQ$79-$BI106-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF106),\n0)","v":0},{"$f":"IF(\nAND($BI106<BR$79,(BR$79-$BI106-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF106),\n0)","v":0},{"$f":"IF(\nAND($BI106<BS$79,(BS$79-$BI106-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF106),\n0)","v":0},{"$f":"IF(\nAND($BI106<BT$79,(BT$79-$BI106-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF106),\n0)","v":0},{"$f":"IF(\nAND($BI106<BU$79,(BU$79-$BI106-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF106),\n0)","v":0},{"$f":"IF(\nAND($BI106<BV$79,(BV$79-$BI106-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF106),\n0)","v":0},{"$f":"IF(\nAND($BI106<BW$79,(BW$79-$BI106-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF106),\n0)","v":0},{"$f":"IF(\nAND($BI106<BX$79,(BX$79-$BI106-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF106),\n0)","v":0},{"$f":"IF(\nAND($BI106<BY$79,(BY$79-$BI106-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF106),\n0)","v":0},{"$f":"IF(\nAND($BI106<BZ$79,(BZ$79-$BI106-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF106),\n0)","v":0},{"$f":"IF(\nAND($BI106<CA$79,(CA$79-$BI106-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF106),\n0)","v":0},{"$f":"IF(\nAND($BI106<CB$79,(CB$79-$BI106-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF106),\n0)","v":0},{"$f":"IF(\nAND($BI106<CC$79,(CC$79-$BI106-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF106),\n0)","v":0},{"$f":"IF(\nAND($BI106<CD$79,(CD$79-$BI106-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF106),\n0)","v":0},{"$f":"IF(\nAND($BI106<CE$79,(CE$79-$BI106-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF106),\n0)","v":0},{"$f":"IF(\nAND($BI106<CF$79,(CF$79-$BI106-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF106),\n0)","v":0},{"$f":"IF(\nAND($BI106<CG$79,(CG$79-$BI106-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF106),\n0)","v":0},{"$f":"IF(\nAND($BI106<CH$79,(CH$79-$BI106-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF106),\n0)","v":0},{"$f":"IF(\nAND($BI106<CI$79,(CI$79-$BI106-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF106),\n0)","v":0},{"$f":"IF(\nAND($BI106<CJ$79,(CJ$79-$BI106-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF106),\n0)","v":0},{"$f":"IF(\nAND($BI106<CK$79,(CK$79-$BI106-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF106),\n0)","v":0},{"$f":"IF(\nAND($BI106<CL$79,(CL$79-$BI106-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF106),\n0)","v":0},{"$f":"IF(\nAND($BI106<CM$79,(CM$79-$BI106-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF106),\n0)","v":0}]
[null,null,null,null,null,{"$f":"F106*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(F$79,'Current Inputs'!$B$98:$B$116,0))  + 'Current Inputs'!$C$94)","v":1024.1318859846638},{"$f":"G106*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(G$79,'Current Inputs'!$B$98:$B$116,0))  + 'Current Inputs'!$C$94)","v":2048.2637719693275},null,{"$f":"I106*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(I$79,'Current Inputs'!$B$98:$B$116,0))  + 'Current Inputs'!$C$94)","v":1024.1318859846638},{"$f":"INDEX('Gas Demand Model'!$E$136:$AH$138,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$136:$C$138,0),\nMATCH($P71,'Gas Demand Model'!$E$128:$AH$128,0))","v":5560.4122505111964},{"$f":"INDEX('Gas Demand Model'!$E$136:$AH$138,\nMATCH(\"Electric\",'Gas Demand Model'!$C$136:$C$138,0),\nMATCH($P107,'Gas Demand Model'!$E$128:$AH$128,0))","v":90124.548402193963},null,{"$f":"INDEX('Gas Demand Model'!$E$136:$AH$138,\nMATCH(\"Reference\",'Gas Demand Model'!$C$136:$C$138,0),\nMATCH($P107,'Gas Demand Model'!$E$128:$AH$128,0))","v":1932.1470939609542},92.299423728655029,null,2048,26,{"$f":"IF(\nAND($Q107<R$79,(R$79-$Q107-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N107),\n0)","v":0},{"$f":"IF(\nAND($Q107<S$79,(S$79-$Q107-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N107),\n0)","v":0},{"$f":"IF(\nAND($Q107<T$79,(T$79-$Q107-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N107),\n0)","v":0},{"$f":"IF(\nAND($Q107<U$79,(U$79-$Q107-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N107),\n0)","v":0},{"$f":"IF(\nAND($Q107<V$79,(V$79-$Q107-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N107),\n0)","v":0},{"$f":"IF(\nAND($Q107<W$79,(W$79-$Q107-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N107),\n0)","v":0},{"$f":"IF(\nAND($Q107<X$79,(X$79-$Q107-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N107),\n0)","v":0},{"$f":"IF(\nAND($Q107<Y$79,(Y$79-$Q107-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N107),\n0)","v":0},{"$f":"IF(\nAND($Q107<Z$79,(Z$79-$Q107-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N107),\n0)","v":0},{"$f":"IF(\nAND($Q107<AA$79,(AA$79-$Q107-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N107),\n0)","v":0},{"$f":"IF(\nAND($Q107<AB$79,(AB$79-$Q107-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N107),\n0)","v":0},{"$f":"IF(\nAND($Q107<AC$79,(AC$79-$Q107-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N107),\n0)","v":0},{"$f":"IF(\nAND($Q107<AD$79,(AD$79-$Q107-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N107),\n0)","v":0},{"$f":"IF(\nAND($Q107<AE$79,(AE$79-$Q107-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N107),\n0)","v":0},{"$f":"IF(\nAND($Q107<AF$79,(AF$79-$Q107-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N107),\n0)","v":0},{"$f":"IF(\nAND($Q107<AG$79,(AG$79-$Q107-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N107),\n0)","v":0},{"$f":"IF(\nAND($Q107<AH$79,(AH$79-$Q107-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N107),\n0)","v":0},{"$f":"IF(\nAND($Q107<AI$79,(AI$79-$Q107-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N107),\n0)","v":0},{"$f":"IF(\nAND($Q107<AJ$79,(AJ$79-$Q107-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N107),\n0)","v":0},{"$f":"IF(\nAND($Q107<AK$79,(AK$79-$Q107-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N107),\n0)","v":0},{"$f":"IF(\nAND($Q107<AL$79,(AL$79-$Q107-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N107),\n0)","v":0},{"$f":"IF(\nAND($Q107<AM$79,(AM$79-$Q107-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N107),\n0)","v":0},{"$f":"IF(\nAND($Q107<AN$79,(AN$79-$Q107-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N107),\n0)","v":0},{"$f":"IF(\nAND($Q107<AO$79,(AO$79-$Q107-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N107),\n0)","v":0},{"$f":"IF(\nAND($Q107<AP$79,(AP$79-$Q107-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N107),\n0)","v":0},{"$f":"IF(\nAND($Q107<AQ$79,(AQ$79-$Q107-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N107),\n0)","v":0},{"$f":"IF(\nAND($Q107<AR$79,(AR$79-$Q107-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N107),\n0)","v":0},{"$f":"IF(\nAND($Q107<AS$79,(AS$79-$Q107-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N107),\n0)","v":9.7705998824031806},{"$f":"IF(\nAND($Q107<AT$79,(AT$79-$Q107-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N107),\n0)","v":9.7705998824031806},{"$f":"IF(\nAND($Q107<AU$79,(AU$79-$Q107-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N107),\n0)","v":9.7705998824031806},null,null,{"$f":"AX106*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AX$79,'Current Inputs'!$B$98:$B$116,0)))","v":0},{"$f":"AY106*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AY$79,'Current Inputs'!$B$98:$B$116,0)))","v":0},null,{"$f":"BA106*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(BA$79,'Current Inputs'!$B$98:$B$116,0)))","v":0},{"$f":"INDEX('Gas Demand Model'!$E$153:$AH$155,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$153:$C$155,0),\nMATCH($BH107,'Gas Demand Model'!$E$145:$AH$145,0))","v":120.15515016435073},{"$f":"INDEX('Gas Demand Model'!$E$153:$AH$155,\nMATCH(\"Electric\",'Gas Demand Model'!$C$153:$C$155,0),\nMATCH($BH107,'Gas Demand Model'!$E$145:$AH$145,0))","v":5137.8695021537596},null,{"$f":"INDEX('Gas Demand Model'!$E$153:$AH$155,\nMATCH(\"Reference\",'Gas Demand Model'!$C$153:$C$155,0),\nMATCH($BH107,'Gas Demand Model'!$E$145:$AH$145,0))","v":25.432247030437498},0,null,2048,26,{"$f":"IF(\nAND($BI107<BJ$79,(BJ$79-$BI107-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF107),\n0)","v":0},{"$f":"IF(\nAND($BI107<BK$79,(BK$79-$BI107-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF107),\n0)","v":0},{"$f":"IF(\nAND($BI107<BL$79,(BL$79-$BI107-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF107),\n0)","v":0},{"$f":"IF(\nAND($BI107<BM$79,(BM$79-$BI107-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF107),\n0)","v":0},{"$f":"IF(\nAND($BI107<BN$79,(BN$79-$BI107-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF107),\n0)","v":0},{"$f":"IF(\nAND($BI107<BO$79,(BO$79-$BI107-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF107),\n0)","v":0},{"$f":"IF(\nAND($BI107<BP$79,(BP$79-$BI107-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF107),\n0)","v":0},{"$f":"IF(\nAND($BI107<BQ$79,(BQ$79-$BI107-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF107),\n0)","v":0},{"$f":"IF(\nAND($BI107<BR$79,(BR$79-$BI107-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF107),\n0)","v":0},{"$f":"IF(\nAND($BI107<BS$79,(BS$79-$BI107-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF107),\n0)","v":0},{"$f":"IF(\nAND($BI107<BT$79,(BT$79-$BI107-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF107),\n0)","v":0},{"$f":"IF(\nAND($BI107<BU$79,(BU$79-$BI107-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF107),\n0)","v":0},{"$f":"IF(\nAND($BI107<BV$79,(BV$79-$BI107-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF107),\n0)","v":0},{"$f":"IF(\nAND($BI107<BW$79,(BW$79-$BI107-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF107),\n0)","v":0},{"$f":"IF(\nAND($BI107<BX$79,(BX$79-$BI107-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF107),\n0)","v":0},{"$f":"IF(\nAND($BI107<BY$79,(BY$79-$BI107-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF107),\n0)","v":0},{"$f":"IF(\nAND($BI107<BZ$79,(BZ$79-$BI107-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF107),\n0)","v":0},{"$f":"IF(\nAND($BI107<CA$79,(CA$79-$BI107-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF107),\n0)","v":0},{"$f":"IF(\nAND($BI107<CB$79,(CB$79-$BI107-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF107),\n0)","v":0},{"$f":"IF(\nAND($BI107<CC$79,(CC$79-$BI107-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF107),\n0)","v":0},{"$f":"IF(\nAND($BI107<CD$79,(CD$79-$BI107-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF107),\n0)","v":0},{"$f":"IF(\nAND($BI107<CE$79,(CE$79-$BI107-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF107),\n0)","v":0},{"$f":"IF(\nAND($BI107<CF$79,(CF$79-$BI107-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF107),\n0)","v":0},{"$f":"IF(\nAND($BI107<CG$79,(CG$79-$BI107-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF107),\n0)","v":0},{"$f":"IF(\nAND($BI107<CH$79,(CH$79-$BI107-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF107),\n0)","v":0},{"$f":"IF(\nAND($BI107<CI$79,(CI$79-$BI107-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF107),\n0)","v":0},{"$f":"IF(\nAND($BI107<CJ$79,(CJ$79-$BI107-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF107),\n0)","v":0},{"$f":"IF(\nAND($BI107<CK$79,(CK$79-$BI107-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF107),\n0)","v":0},{"$f":"IF(\nAND($BI107<CL$79,(CL$79-$BI107-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF107),\n0)","v":0},{"$f":"IF(\nAND($BI107<CM$79,(CM$79-$BI107-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF107),\n0)","v":0}]
[null,null,null,null,null,{"$f":"F107*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(F$79,'Current Inputs'!$B$98:$B$116,0))  + 'Current Inputs'!$C$94)","v":1044.614523704357},{"$f":"G107*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(G$79,'Current Inputs'!$B$98:$B$116,0))  + 'Current Inputs'!$C$94)","v":2089.229047408714},null,{"$f":"I107*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(I$79,'Current Inputs'!$B$98:$B$116,0))  + 'Current Inputs'!$C$94)","v":1044.614523704357},{"$f":"INDEX('Gas Demand Model'!$E$136:$AH$138,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$136:$C$138,0),\nMATCH($P72,'Gas Demand Model'!$E$128:$AH$128,0))","v":4628.4583848158672},{"$f":"INDEX('Gas Demand Model'!$E$136:$AH$138,\nMATCH(\"Electric\",'Gas Demand Model'!$C$136:$C$138,0),\nMATCH($P108,'Gas Demand Model'!$E$128:$AH$128,0))","v":89252.903100991622},null,{"$f":"INDEX('Gas Demand Model'!$E$136:$AH$138,\nMATCH(\"Reference\",'Gas Demand Model'!$C$136:$C$138,0),\nMATCH($P108,'Gas Demand Model'!$E$128:$AH$128,0))","v":1378.9272841094737},93.234878862073487,null,2049,27,{"$f":"IF(\nAND($Q108<R$79,(R$79-$Q108-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N108),\n0)","v":0},{"$f":"IF(\nAND($Q108<S$79,(S$79-$Q108-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N108),\n0)","v":0},{"$f":"IF(\nAND($Q108<T$79,(T$79-$Q108-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N108),\n0)","v":0},{"$f":"IF(\nAND($Q108<U$79,(U$79-$Q108-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N108),\n0)","v":0},{"$f":"IF(\nAND($Q108<V$79,(V$79-$Q108-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N108),\n0)","v":0},{"$f":"IF(\nAND($Q108<W$79,(W$79-$Q108-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N108),\n0)","v":0},{"$f":"IF(\nAND($Q108<X$79,(X$79-$Q108-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N108),\n0)","v":0},{"$f":"IF(\nAND($Q108<Y$79,(Y$79-$Q108-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N108),\n0)","v":0},{"$f":"IF(\nAND($Q108<Z$79,(Z$79-$Q108-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N108),\n0)","v":0},{"$f":"IF(\nAND($Q108<AA$79,(AA$79-$Q108-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N108),\n0)","v":0},{"$f":"IF(\nAND($Q108<AB$79,(AB$79-$Q108-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N108),\n0)","v":0},{"$f":"IF(\nAND($Q108<AC$79,(AC$79-$Q108-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N108),\n0)","v":0},{"$f":"IF(\nAND($Q108<AD$79,(AD$79-$Q108-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N108),\n0)","v":0},{"$f":"IF(\nAND($Q108<AE$79,(AE$79-$Q108-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N108),\n0)","v":0},{"$f":"IF(\nAND($Q108<AF$79,(AF$79-$Q108-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N108),\n0)","v":0},{"$f":"IF(\nAND($Q108<AG$79,(AG$79-$Q108-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N108),\n0)","v":0},{"$f":"IF(\nAND($Q108<AH$79,(AH$79-$Q108-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N108),\n0)","v":0},{"$f":"IF(\nAND($Q108<AI$79,(AI$79-$Q108-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N108),\n0)","v":0},{"$f":"IF(\nAND($Q108<AJ$79,(AJ$79-$Q108-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N108),\n0)","v":0},{"$f":"IF(\nAND($Q108<AK$79,(AK$79-$Q108-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N108),\n0)","v":0},{"$f":"IF(\nAND($Q108<AL$79,(AL$79-$Q108-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N108),\n0)","v":0},{"$f":"IF(\nAND($Q108<AM$79,(AM$79-$Q108-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N108),\n0)","v":0},{"$f":"IF(\nAND($Q108<AN$79,(AN$79-$Q108-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N108),\n0)","v":0},{"$f":"IF(\nAND($Q108<AO$79,(AO$79-$Q108-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N108),\n0)","v":0},{"$f":"IF(\nAND($Q108<AP$79,(AP$79-$Q108-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N108),\n0)","v":0},{"$f":"IF(\nAND($Q108<AQ$79,(AQ$79-$Q108-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N108),\n0)","v":0},{"$f":"IF(\nAND($Q108<AR$79,(AR$79-$Q108-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N108),\n0)","v":0},{"$f":"IF(\nAND($Q108<AS$79,(AS$79-$Q108-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N108),\n0)","v":0},{"$f":"IF(\nAND($Q108<AT$79,(AT$79-$Q108-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N108),\n0)","v":9.8696249623802963},{"$f":"IF(\nAND($Q108<AU$79,(AU$79-$Q108-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N108),\n0)","v":9.8696249623802963},null,null,{"$f":"AX107*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AX$79,'Current Inputs'!$B$98:$B$116,0)))","v":0},{"$f":"AY107*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AY$79,'Current Inputs'!$B$98:$B$116,0)))","v":0},null,{"$f":"BA107*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(BA$79,'Current Inputs'!$B$98:$B$116,0)))","v":0},{"$f":"INDEX('Gas Demand Model'!$E$153:$AH$155,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$153:$C$155,0),\nMATCH($BH108,'Gas Demand Model'!$E$145:$AH$145,0))","v":77.871580702530849},{"$f":"INDEX('Gas Demand Model'!$E$153:$AH$155,\nMATCH(\"Electric\",'Gas Demand Model'!$C$153:$C$155,0),\nMATCH($BH108,'Gas Demand Model'!$E$145:$AH$145,0))","v":4960.8705852293733},null,{"$f":"INDEX('Gas Demand Model'!$E$153:$AH$155,\nMATCH(\"Reference\",'Gas Demand Model'!$C$153:$C$155,0),\nMATCH($BH108,'Gas Demand Model'!$E$145:$AH$145,0))","v":13.65655360811404},0,null,2049,27,{"$f":"IF(\nAND($BI108<BJ$79,(BJ$79-$BI108-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF108),\n0)","v":0},{"$f":"IF(\nAND($BI108<BK$79,(BK$79-$BI108-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF108),\n0)","v":0},{"$f":"IF(\nAND($BI108<BL$79,(BL$79-$BI108-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF108),\n0)","v":0},{"$f":"IF(\nAND($BI108<BM$79,(BM$79-$BI108-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF108),\n0)","v":0},{"$f":"IF(\nAND($BI108<BN$79,(BN$79-$BI108-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF108),\n0)","v":0},{"$f":"IF(\nAND($BI108<BO$79,(BO$79-$BI108-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF108),\n0)","v":0},{"$f":"IF(\nAND($BI108<BP$79,(BP$79-$BI108-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF108),\n0)","v":0},{"$f":"IF(\nAND($BI108<BQ$79,(BQ$79-$BI108-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF108),\n0)","v":0},{"$f":"IF(\nAND($BI108<BR$79,(BR$79-$BI108-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF108),\n0)","v":0},{"$f":"IF(\nAND($BI108<BS$79,(BS$79-$BI108-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF108),\n0)","v":0},{"$f":"IF(\nAND($BI108<BT$79,(BT$79-$BI108-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF108),\n0)","v":0},{"$f":"IF(\nAND($BI108<BU$79,(BU$79-$BI108-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF108),\n0)","v":0},{"$f":"IF(\nAND($BI108<BV$79,(BV$79-$BI108-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF108),\n0)","v":0},{"$f":"IF(\nAND($BI108<BW$79,(BW$79-$BI108-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF108),\n0)","v":0},{"$f":"IF(\nAND($BI108<BX$79,(BX$79-$BI108-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF108),\n0)","v":0},{"$f":"IF(\nAND($BI108<BY$79,(BY$79-$BI108-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF108),\n0)","v":0},{"$f":"IF(\nAND($BI108<BZ$79,(BZ$79-$BI108-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF108),\n0)","v":0},{"$f":"IF(\nAND($BI108<CA$79,(CA$79-$BI108-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF108),\n0)","v":0},{"$f":"IF(\nAND($BI108<CB$79,(CB$79-$BI108-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF108),\n0)","v":0},{"$f":"IF(\nAND($BI108<CC$79,(CC$79-$BI108-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF108),\n0)","v":0},{"$f":"IF(\nAND($BI108<CD$79,(CD$79-$BI108-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF108),\n0)","v":0},{"$f":"IF(\nAND($BI108<CE$79,(CE$79-$BI108-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF108),\n0)","v":0},{"$f":"IF(\nAND($BI108<CF$79,(CF$79-$BI108-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF108),\n0)","v":0},{"$f":"IF(\nAND($BI108<CG$79,(CG$79-$BI108-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF108),\n0)","v":0},{"$f":"IF(\nAND($BI108<CH$79,(CH$79-$BI108-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF108),\n0)","v":0},{"$f":"IF(\nAND($BI108<CI$79,(CI$79-$BI108-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF108),\n0)","v":0},{"$f":"IF(\nAND($BI108<CJ$79,(CJ$79-$BI108-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF108),\n0)","v":0},{"$f":"IF(\nAND($BI108<CK$79,(CK$79-$BI108-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF108),\n0)","v":0},{"$f":"IF(\nAND($BI108<CL$79,(CL$79-$BI108-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF108),\n0)","v":0},{"$f":"IF(\nAND($BI108<CM$79,(CM$79-$BI108-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF108),\n0)","v":0}]
[null,null,null,null,null,{"$f":"F108*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(F$79,'Current Inputs'!$B$98:$B$116,0))  + 'Current Inputs'!$C$94)","v":1065.5068141784441},{"$f":"G108*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(G$79,'Current Inputs'!$B$98:$B$116,0))  + 'Current Inputs'!$C$94)","v":2131.0136283568881},null,{"$f":"I108*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(I$79,'Current Inputs'!$B$98:$B$116,0))  + 'Current Inputs'!$C$94)","v":1065.5068141784441},{"$f":"INDEX('Gas Demand Model'!$E$136:$AH$138,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$136:$C$138,0),\nMATCH($P73,'Gas Demand Model'!$E$128:$AH$128,0))","v":3751.0271117088737},{"$f":"INDEX('Gas Demand Model'!$E$136:$AH$138,\nMATCH(\"Electric\",'Gas Demand Model'!$C$136:$C$138,0),\nMATCH($P109,'Gas Demand Model'!$E$128:$AH$128,0))","v":88281.887757439254},null,{"$f":"INDEX('Gas Demand Model'!$E$136:$AH$138,\nMATCH(\"Reference\",'Gas Demand Model'!$C$136:$C$138,0),\nMATCH($P109,'Gas Demand Model'!$E$128:$AH$128,0))","v":952.94840693062815},94.064952974088072,null,2050,28,{"$f":"IF(\nAND($Q109<R$79,(R$79-$Q109-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N109),\n0)","v":0},{"$f":"IF(\nAND($Q109<S$79,(S$79-$Q109-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N109),\n0)","v":0},{"$f":"IF(\nAND($Q109<T$79,(T$79-$Q109-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N109),\n0)","v":0},{"$f":"IF(\nAND($Q109<U$79,(U$79-$Q109-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N109),\n0)","v":0},{"$f":"IF(\nAND($Q109<V$79,(V$79-$Q109-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N109),\n0)","v":0},{"$f":"IF(\nAND($Q109<W$79,(W$79-$Q109-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N109),\n0)","v":0},{"$f":"IF(\nAND($Q109<X$79,(X$79-$Q109-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N109),\n0)","v":0},{"$f":"IF(\nAND($Q109<Y$79,(Y$79-$Q109-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N109),\n0)","v":0},{"$f":"IF(\nAND($Q109<Z$79,(Z$79-$Q109-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N109),\n0)","v":0},{"$f":"IF(\nAND($Q109<AA$79,(AA$79-$Q109-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N109),\n0)","v":0},{"$f":"IF(\nAND($Q109<AB$79,(AB$79-$Q109-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N109),\n0)","v":0},{"$f":"IF(\nAND($Q109<AC$79,(AC$79-$Q109-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N109),\n0)","v":0},{"$f":"IF(\nAND($Q109<AD$79,(AD$79-$Q109-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N109),\n0)","v":0},{"$f":"IF(\nAND($Q109<AE$79,(AE$79-$Q109-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N109),\n0)","v":0},{"$f":"IF(\nAND($Q109<AF$79,(AF$79-$Q109-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N109),\n0)","v":0},{"$f":"IF(\nAND($Q109<AG$79,(AG$79-$Q109-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N109),\n0)","v":0},{"$f":"IF(\nAND($Q109<AH$79,(AH$79-$Q109-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N109),\n0)","v":0},{"$f":"IF(\nAND($Q109<AI$79,(AI$79-$Q109-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N109),\n0)","v":0},{"$f":"IF(\nAND($Q109<AJ$79,(AJ$79-$Q109-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N109),\n0)","v":0},{"$f":"IF(\nAND($Q109<AK$79,(AK$79-$Q109-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N109),\n0)","v":0},{"$f":"IF(\nAND($Q109<AL$79,(AL$79-$Q109-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N109),\n0)","v":0},{"$f":"IF(\nAND($Q109<AM$79,(AM$79-$Q109-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N109),\n0)","v":0},{"$f":"IF(\nAND($Q109<AN$79,(AN$79-$Q109-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N109),\n0)","v":0},{"$f":"IF(\nAND($Q109<AO$79,(AO$79-$Q109-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N109),\n0)","v":0},{"$f":"IF(\nAND($Q109<AP$79,(AP$79-$Q109-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N109),\n0)","v":0},{"$f":"IF(\nAND($Q109<AQ$79,(AQ$79-$Q109-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N109),\n0)","v":0},{"$f":"IF(\nAND($Q109<AR$79,(AR$79-$Q109-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N109),\n0)","v":0},{"$f":"IF(\nAND($Q109<AS$79,(AS$79-$Q109-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N109),\n0)","v":0},{"$f":"IF(\nAND($Q109<AT$79,(AT$79-$Q109-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N109),\n0)","v":0},{"$f":"IF(\nAND($Q109<AU$79,(AU$79-$Q109-1)<'Current Inputs'!$C$107)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$107,$N109),\n0)","v":9.9574946553166104},null,null,{"$f":"AX108*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AX$79,'Current Inputs'!$B$98:$B$116,0)))","v":0},{"$f":"AY108*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AY$79,'Current Inputs'!$B$98:$B$116,0)))","v":0},null,{"$f":"BA108*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(BA$79,'Current Inputs'!$B$98:$B$116,0)))","v":0},{"$f":"INDEX('Gas Demand Model'!$E$153:$AH$155,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$153:$C$155,0),\nMATCH($BH109,'Gas Demand Model'!$E$145:$AH$145,0))","v":46.503673852819254},{"$f":"INDEX('Gas Demand Model'!$E$153:$AH$155,\nMATCH(\"Electric\",'Gas Demand Model'!$C$153:$C$155,0),\nMATCH($BH109,'Gas Demand Model'!$E$145:$AH$145,0))","v":4807.8952018574082},null,{"$f":"INDEX('Gas Demand Model'!$E$153:$AH$155,\nMATCH(\"Reference\",'Gas Demand Model'!$C$153:$C$155,0),\nMATCH($BH109,'Gas Demand Model'!$E$145:$AH$145,0))","v":6.6757734930831232},0,null,2050,28,{"$f":"IF(\nAND($BI109<BJ$79,(BJ$79-$BI109-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF109),\n0)","v":0},{"$f":"IF(\nAND($BI109<BK$79,(BK$79-$BI109-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF109),\n0)","v":0},{"$f":"IF(\nAND($BI109<BL$79,(BL$79-$BI109-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF109),\n0)","v":0},{"$f":"IF(\nAND($BI109<BM$79,(BM$79-$BI109-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF109),\n0)","v":0},{"$f":"IF(\nAND($BI109<BN$79,(BN$79-$BI109-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF109),\n0)","v":0},{"$f":"IF(\nAND($BI109<BO$79,(BO$79-$BI109-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF109),\n0)","v":0},{"$f":"IF(\nAND($BI109<BP$79,(BP$79-$BI109-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF109),\n0)","v":0},{"$f":"IF(\nAND($BI109<BQ$79,(BQ$79-$BI109-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF109),\n0)","v":0},{"$f":"IF(\nAND($BI109<BR$79,(BR$79-$BI109-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF109),\n0)","v":0},{"$f":"IF(\nAND($BI109<BS$79,(BS$79-$BI109-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF109),\n0)","v":0},{"$f":"IF(\nAND($BI109<BT$79,(BT$79-$BI109-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF109),\n0)","v":0},{"$f":"IF(\nAND($BI109<BU$79,(BU$79-$BI109-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF109),\n0)","v":0},{"$f":"IF(\nAND($BI109<BV$79,(BV$79-$BI109-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF109),\n0)","v":0},{"$f":"IF(\nAND($BI109<BW$79,(BW$79-$BI109-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF109),\n0)","v":0},{"$f":"IF(\nAND($BI109<BX$79,(BX$79-$BI109-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF109),\n0)","v":0},{"$f":"IF(\nAND($BI109<BY$79,(BY$79-$BI109-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF109),\n0)","v":0},{"$f":"IF(\nAND($BI109<BZ$79,(BZ$79-$BI109-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF109),\n0)","v":0},{"$f":"IF(\nAND($BI109<CA$79,(CA$79-$BI109-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF109),\n0)","v":0},{"$f":"IF(\nAND($BI109<CB$79,(CB$79-$BI109-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF109),\n0)","v":0},{"$f":"IF(\nAND($BI109<CC$79,(CC$79-$BI109-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF109),\n0)","v":0},{"$f":"IF(\nAND($BI109<CD$79,(CD$79-$BI109-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF109),\n0)","v":0},{"$f":"IF(\nAND($BI109<CE$79,(CE$79-$BI109-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF109),\n0)","v":0},{"$f":"IF(\nAND($BI109<CF$79,(CF$79-$BI109-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF109),\n0)","v":0},{"$f":"IF(\nAND($BI109<CG$79,(CG$79-$BI109-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF109),\n0)","v":0},{"$f":"IF(\nAND($BI109<CH$79,(CH$79-$BI109-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF109),\n0)","v":0},{"$f":"IF(\nAND($BI109<CI$79,(CI$79-$BI109-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF109),\n0)","v":0},{"$f":"IF(\nAND($BI109<CJ$79,(CJ$79-$BI109-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF109),\n0)","v":0},{"$f":"IF(\nAND($BI109<CK$79,(CK$79-$BI109-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF109),\n0)","v":0},{"$f":"IF(\nAND($BI109<CL$79,(CL$79-$BI109-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF109),\n0)","v":0},{"$f":"IF(\nAND($BI109<CM$79,(CM$79-$BI109-1)<'Current Inputs'!$F$107)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$107,$BF109),\n0)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual Total",{"$f":"SUM(R80:R109)","v":0.37578815249129344},{"$f":"SUM(S80:S109)","v":0.94440391336769469},1.7046617999895242,2.6757927406396003,3.8864490487288723,5.3667064457840468,7.146245021771426,9.2526623057104622,11.708929329203329,14.530928606056436,17.744260585134985,21.349766220403328,25.352756717806621,29.796695155681235,34.795107268427728,40.520555215871141,46.718777071618767,53.521850963837245,60.75133967337544,68.252540671744342,75.664860634787672,82.982643110441103,90.174770026754246,97.232454821899424,104.12418382977866,110.81488513942841,117.25490584599963,123.42000009313446,129.28663455811147,134.80019077555346,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual Total",{"$f":"SUM(BJ80:BJ109)","v":0},{"$f":"SUM(BK80:BK109)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,null,"Clothes Drying Device Costs and Sales - Residential",null,null,null,null,null,null,null,null,null,"Clothes Drying  - Residential ($2020 Millions)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Device Costs and Sales - Commercial",null,null,null,null,null,null,null,null,null,"Clothes Drying  - Commercial ($2020 Millions)"]
[null,null,null,null,null,"Costs",null,null,null,"Device Sales",null,null,null,"Sales",null,null,"Model year:",2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,null,null,"Costs",null,null,null,"Customers",null,null,null,"Sales",null,null,"Model year:",2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,"CD-g","CD-e",null,"CD-ref","CD-g","CD-e",null,"CD-ref","Total sales",null,"Vintage year",null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,null,null,"CD-g","CD-e",null,"CD-ref","CD-g","CD-e",null,"CD-ref","Total sales",null,"Vintage year",null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29]
[null,null,null,null,null,{"$f":"INDEX('Current Inputs'!$D$98:$D$116,MATCH(F116,'Current Inputs'!$B$98:$B$116,0))","v":900},{"$f":"INDEX('Current Inputs'!$D$98:$D$116,MATCH(G116,'Current Inputs'!$B$98:$B$116,0))","v":1280},null,{"$f":"INDEX('Current Inputs'!$D$98:$D$116,MATCH(I116,'Current Inputs'!$B$98:$B$116,0))","v":900},{"$f":"INDEX('Gas Demand Model'!$E$139:$AH$141,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$139:$C$141,0),\nMATCH($P117,'Gas Demand Model'!$E$128:$AH$128,0))","v":4667.681695139253},{"$f":"INDEX('Gas Demand Model'!$E$139:$AH$141,\nMATCH(\"Electric\",'Gas Demand Model'!$C$139:$C$141,0),\nMATCH($P117,'Gas Demand Model'!$E$128:$AH$128,0))","v":5916.5643762006821},null,{"$f":"INDEX('Gas Demand Model'!$E$139:$AH$141,\nMATCH(\"Reference\",'Gas Demand Model'!$C$139:$C$141,0),\nMATCH($P117,'Gas Demand Model'!$E$128:$AH$128,0))","v":49152.732563644604},{"$f":"SUMPRODUCT($F117:$I117,$J117:$M117)/10^6 - SUM(J117:M117)*I117/1000000","v":2.2482944629562667},null,2021,null,{"$f":"(IF(\nIF(MAX('Current Inputs'!$C$108-R$116,0)>0,1,0)=1,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N117),\n0))","v":0.23799916324448675},{"$f":"(IF(\nIF(MAX('Current Inputs'!$C$108-S$116,0)>0,1,0)=1,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N117),\n0))","v":0.23799916324448675},{"$f":"(IF(\nIF(MAX('Current Inputs'!$C$108-T$116,0)>0,1,0)=1,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N117),\n0))","v":0.23799916324448675},{"$f":"(IF(\nIF(MAX('Current Inputs'!$C$108-U$116,0)>0,1,0)=1,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N117),\n0))","v":0.23799916324448675},{"$f":"(IF(\nIF(MAX('Current Inputs'!$C$108-V$116,0)>0,1,0)=1,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N117),\n0))","v":0.23799916324448675},{"$f":"(IF(\nIF(MAX('Current Inputs'!$C$108-W$116,0)>0,1,0)=1,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N117),\n0))","v":0.23799916324448675},{"$f":"(IF(\nIF(MAX('Current Inputs'!$C$108-X$116,0)>0,1,0)=1,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N117),\n0))","v":0.23799916324448675},{"$f":"(IF(\nIF(MAX('Current Inputs'!$C$108-Y$116,0)>0,1,0)=1,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N117),\n0))","v":0.23799916324448675},{"$f":"(IF(\nIF(MAX('Current Inputs'!$C$108-Z$116,0)>0,1,0)=1,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N117),\n0))","v":0.23799916324448675},{"$f":"(IF(\nIF(MAX('Current Inputs'!$C$108-AA$116,0)>0,1,0)=1,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N117),\n0))","v":0.23799916324448675},{"$f":"(IF(\nIF(MAX('Current Inputs'!$C$108-AB$116,0)>0,1,0)=1,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N117),\n0))","v":0.23799916324448675},{"$f":"(IF(\nIF(MAX('Current Inputs'!$C$108-AC$116,0)>0,1,0)=1,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N117),\n0))","v":0.23799916324448675},{"$f":"(IF(\nIF(MAX('Current Inputs'!$C$108-AD$116,0)>0,1,0)=1,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N117),\n0))","v":0.23799916324448675},{"$f":"(IF(\nIF(MAX('Current Inputs'!$C$108-AE$116,0)>0,1,0)=1,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N117),\n0))","v":0.23799916324448675},{"$f":"(IF(\nIF(MAX('Current Inputs'!$C$108-AF$116,0)>0,1,0)=1,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N117),\n0))","v":0.23799916324448675},{"$f":"(IF(\nIF(MAX('Current Inputs'!$C$108-AG$116,0)>0,1,0)=1,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N117),\n0))","v":0.23799916324448675},{"$f":"(IF(\nIF(MAX('Current Inputs'!$C$108-AH$116,0)>0,1,0)=1,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N117),\n0))","v":0},{"$f":"(IF(\nIF(MAX('Current Inputs'!$C$108-AI$116,0)>0,1,0)=1,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N117),\n0))","v":0},{"$f":"(IF(\nIF(MAX('Current Inputs'!$C$108-AJ$116,0)>0,1,0)=1,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N117),\n0))","v":0},{"$f":"(IF(\nIF(MAX('Current Inputs'!$C$108-AK$116,0)>0,1,0)=1,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N117),\n0))","v":0},{"$f":"(IF(\nIF(MAX('Current Inputs'!$C$108-AL$116,0)>0,1,0)=1,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N117),\n0))","v":0},{"$f":"(IF(\nIF(MAX('Current Inputs'!$C$108-AM$116,0)>0,1,0)=1,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N117),\n0))","v":0},{"$f":"(IF(\nIF(MAX('Current Inputs'!$C$108-AN$116,0)>0,1,0)=1,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N117),\n0))","v":0},{"$f":"(IF(\nIF(MAX('Current Inputs'!$C$108-AO$116,0)>0,1,0)=1,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N117),\n0))","v":0},{"$f":"(IF(\nIF(MAX('Current Inputs'!$C$108-AP$116,0)>0,1,0)=1,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N117),\n0))","v":0},{"$f":"(IF(\nIF(MAX('Current Inputs'!$C$108-AQ$116,0)>0,1,0)=1,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N117),\n0))","v":0},{"$f":"(IF(\nIF(MAX('Current Inputs'!$C$108-AR$116,0)>0,1,0)=1,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N117),\n0))","v":0},{"$f":"(IF(\nIF(MAX('Current Inputs'!$C$108-AS$116,0)>0,1,0)=1,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N117),\n0))","v":0},{"$f":"(IF(\nIF(MAX('Current Inputs'!$C$108-AT$116,0)>0,1,0)=1,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N117),\n0))","v":0},{"$f":"(IF(\nIF(MAX('Current Inputs'!$C$108-AU$116,0)>0,1,0)=1,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N117),\n0))","v":0},null,null,{"$f":"INDEX('Current Inputs'!$G$98:$G$116,MATCH(AX116,'Current Inputs'!$B$98:$B$116,0))","v":0},{"$f":"INDEX('Current Inputs'!$G$98:$G$116,MATCH(AY116,'Current Inputs'!$B$98:$B$116,0))","v":0},null,{"$f":"INDEX('Current Inputs'!$G$98:$G$116,MATCH(BA116,'Current Inputs'!$B$98:$B$116,0))","v":0},{"$f":"INDEX('Gas Demand Model'!$E$156:$AH$158,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$156:$C$158,0),\nMATCH($BH117,'Gas Demand Model'!$E$145:$AH$145,0))","v":328.41888688723981},{"$f":"INDEX('Gas Demand Model'!$E$156:$AH$158,\nMATCH(\"Electric\",'Gas Demand Model'!$C$156:$C$158,0),\nMATCH($BH117,'Gas Demand Model'!$E$145:$AH$145,0))","v":416.3071822141136},null,{"$f":"INDEX('Gas Demand Model'!$E$156:$AH$158,\nMATCH(\"Reference\",'Gas Demand Model'!$C$156:$C$158,0),\nMATCH($BH117,'Gas Demand Model'!$E$145:$AH$145,0))","v":3501.5940368389315},{"$f":"SUMPRODUCT($AX117:$BA117,$BB117:$BE117)/10^6 - SUM(BB117:BE117)*BA117/1000000","v":0},null,2021,null,{"$f":"(IF(\nIF(MAX('Current Inputs'!$F$108-BJ$116,0)>0,1,0)=1,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF117),\n0))","v":0},{"$f":"(IF(\nIF(MAX('Current Inputs'!$F$108-BK$116,0)>0,1,0)=1,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF117),\n0))","v":0},{"$f":"(IF(\nIF(MAX('Current Inputs'!$F$108-BL$116,0)>0,1,0)=1,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF117),\n0))","v":0},{"$f":"(IF(\nIF(MAX('Current Inputs'!$F$108-BM$116,0)>0,1,0)=1,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF117),\n0))","v":0},{"$f":"(IF(\nIF(MAX('Current Inputs'!$F$108-BN$116,0)>0,1,0)=1,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF117),\n0))","v":0},{"$f":"(IF(\nIF(MAX('Current Inputs'!$F$108-BO$116,0)>0,1,0)=1,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF117),\n0))","v":0},{"$f":"(IF(\nIF(MAX('Current Inputs'!$F$108-BP$116,0)>0,1,0)=1,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF117),\n0))","v":0},{"$f":"(IF(\nIF(MAX('Current Inputs'!$F$108-BQ$116,0)>0,1,0)=1,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF117),\n0))","v":0},{"$f":"(IF(\nIF(MAX('Current Inputs'!$F$108-BR$116,0)>0,1,0)=1,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF117),\n0))","v":0},{"$f":"(IF(\nIF(MAX('Current Inputs'!$F$108-BS$116,0)>0,1,0)=1,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF117),\n0))","v":0},{"$f":"(IF(\nIF(MAX('Current Inputs'!$F$108-BT$116,0)>0,1,0)=1,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF117),\n0))","v":0},{"$f":"(IF(\nIF(MAX('Current Inputs'!$F$108-BU$116,0)>0,1,0)=1,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF117),\n0))","v":0},{"$f":"(IF(\nIF(MAX('Current Inputs'!$F$108-BV$116,0)>0,1,0)=1,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF117),\n0))","v":0},{"$f":"(IF(\nIF(MAX('Current Inputs'!$F$108-BW$116,0)>0,1,0)=1,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF117),\n0))","v":0},{"$f":"(IF(\nIF(MAX('Current Inputs'!$F$108-BX$116,0)>0,1,0)=1,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF117),\n0))","v":0},{"$f":"(IF(\nIF(MAX('Current Inputs'!$F$108-BY$116,0)>0,1,0)=1,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF117),\n0))","v":0},{"$f":"(IF(\nIF(MAX('Current Inputs'!$F$108-BZ$116,0)>0,1,0)=1,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF117),\n0))","v":0},{"$f":"(IF(\nIF(MAX('Current Inputs'!$F$108-CA$116,0)>0,1,0)=1,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF117),\n0))","v":0},{"$f":"(IF(\nIF(MAX('Current Inputs'!$F$108-CB$116,0)>0,1,0)=1,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF117),\n0))","v":0},{"$f":"(IF(\nIF(MAX('Current Inputs'!$F$108-CC$116,0)>0,1,0)=1,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF117),\n0))","v":0},{"$f":"(IF(\nIF(MAX('Current Inputs'!$F$108-CD$116,0)>0,1,0)=1,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF117),\n0))","v":0},{"$f":"(IF(\nIF(MAX('Current Inputs'!$F$108-CE$116,0)>0,1,0)=1,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF117),\n0))","v":0},{"$f":"(IF(\nIF(MAX('Current Inputs'!$F$108-CF$116,0)>0,1,0)=1,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF117),\n0))","v":0},{"$f":"(IF(\nIF(MAX('Current Inputs'!$F$108-CG$116,0)>0,1,0)=1,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF117),\n0))","v":0},{"$f":"(IF(\nIF(MAX('Current Inputs'!$F$108-CH$116,0)>0,1,0)=1,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF117),\n0))","v":0},{"$f":"(IF(\nIF(MAX('Current Inputs'!$F$108-CI$116,0)>0,1,0)=1,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF117),\n0))","v":0},{"$f":"(IF(\nIF(MAX('Current Inputs'!$F$108-CJ$116,0)>0,1,0)=1,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF117),\n0))","v":0},{"$f":"(IF(\nIF(MAX('Current Inputs'!$F$108-CK$116,0)>0,1,0)=1,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF117),\n0))","v":0},{"$f":"(IF(\nIF(MAX('Current Inputs'!$F$108-CL$116,0)>0,1,0)=1,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF117),\n0))","v":0},{"$f":"(IF(\nIF(MAX('Current Inputs'!$F$108-CM$116,0)>0,1,0)=1,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF117),\n0))","v":0}]
[null,null,null,null,null,{"$f":"F117*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(F$116,'Current Inputs'!$B$98:$B$116,0)) + 'Current Inputs'!$C$94)","v":918},{"$f":"G117*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(G$116,'Current Inputs'!$B$98:$B$116,0)) + 'Current Inputs'!$C$94)","v":1305.5999999999999},null,{"$f":"I117*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(I$116,'Current Inputs'!$B$98:$B$116,0)) + 'Current Inputs'!$C$94)","v":918},{"$f":"INDEX('Gas Demand Model'!$E$139:$AH$141,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$139:$C$141,0),\nMATCH($P118,'Gas Demand Model'!$E$128:$AH$128,0))","v":6811.786259948859},{"$f":"INDEX('Gas Demand Model'!$E$139:$AH$141,\nMATCH(\"Electric\",'Gas Demand Model'!$C$139:$C$141,0),\nMATCH($P118,'Gas Demand Model'!$E$128:$AH$128,0))","v":8776.9824886817551},null,{"$f":"INDEX('Gas Demand Model'!$E$139:$AH$141,\nMATCH(\"Reference\",'Gas Demand Model'!$C$139:$C$141,0),\nMATCH($P118,'Gas Demand Model'!$E$128:$AH$128,0))","v":49129.843599478903},3.4019584126130482,null,2022,0,{"$f":"IF(\nAND($Q118<R$116,(R$116-$Q118-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N118),\n0)","v":0},{"$f":"IF(\nAND($Q118<S$116,(S$116-$Q118-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N118),\n0)","v":0.3601233152217202},{"$f":"IF(\nAND($Q118<T$116,(T$116-$Q118-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N118),\n0)","v":0.3601233152217202},{"$f":"IF(\nAND($Q118<U$116,(U$116-$Q118-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N118),\n0)","v":0.3601233152217202},{"$f":"IF(\nAND($Q118<V$116,(V$116-$Q118-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N118),\n0)","v":0.3601233152217202},{"$f":"IF(\nAND($Q118<W$116,(W$116-$Q118-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N118),\n0)","v":0.3601233152217202},{"$f":"IF(\nAND($Q118<X$116,(X$116-$Q118-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N118),\n0)","v":0.3601233152217202},{"$f":"IF(\nAND($Q118<Y$116,(Y$116-$Q118-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N118),\n0)","v":0.3601233152217202},{"$f":"IF(\nAND($Q118<Z$116,(Z$116-$Q118-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N118),\n0)","v":0.3601233152217202},{"$f":"IF(\nAND($Q118<AA$116,(AA$116-$Q118-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N118),\n0)","v":0.3601233152217202},{"$f":"IF(\nAND($Q118<AB$116,(AB$116-$Q118-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N118),\n0)","v":0.3601233152217202},{"$f":"IF(\nAND($Q118<AC$116,(AC$116-$Q118-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N118),\n0)","v":0.3601233152217202},{"$f":"IF(\nAND($Q118<AD$116,(AD$116-$Q118-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N118),\n0)","v":0.3601233152217202},{"$f":"IF(\nAND($Q118<AE$116,(AE$116-$Q118-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N118),\n0)","v":0.3601233152217202},{"$f":"IF(\nAND($Q118<AF$116,(AF$116-$Q118-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N118),\n0)","v":0.3601233152217202},{"$f":"IF(\nAND($Q118<AG$116,(AG$116-$Q118-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N118),\n0)","v":0.3601233152217202},{"$f":"IF(\nAND($Q118<AH$116,(AH$116-$Q118-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N118),\n0)","v":0.3601233152217202},{"$f":"IF(\nAND($Q118<AI$116,(AI$116-$Q118-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N118),\n0)","v":0},{"$f":"IF(\nAND($Q118<AJ$116,(AJ$116-$Q118-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N118),\n0)","v":0},{"$f":"IF(\nAND($Q118<AK$116,(AK$116-$Q118-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N118),\n0)","v":0},{"$f":"IF(\nAND($Q118<AL$116,(AL$116-$Q118-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N118),\n0)","v":0},{"$f":"IF(\nAND($Q118<AM$116,(AM$116-$Q118-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N118),\n0)","v":0},{"$f":"IF(\nAND($Q118<AN$116,(AN$116-$Q118-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N118),\n0)","v":0},{"$f":"IF(\nAND($Q118<AO$116,(AO$116-$Q118-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N118),\n0)","v":0},{"$f":"IF(\nAND($Q118<AP$116,(AP$116-$Q118-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N118),\n0)","v":0},{"$f":"IF(\nAND($Q118<AQ$116,(AQ$116-$Q118-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N118),\n0)","v":0},{"$f":"IF(\nAND($Q118<AR$116,(AR$116-$Q118-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N118),\n0)","v":0},{"$f":"IF(\nAND($Q118<AS$116,(AS$116-$Q118-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N118),\n0)","v":0},{"$f":"IF(\nAND($Q118<AT$116,(AT$116-$Q118-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N118),\n0)","v":0},{"$f":"IF(\nAND($Q118<AU$116,(AU$116-$Q118-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N118),\n0)","v":0},null,null,{"$f":"AX117*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AX$116,'Current Inputs'!$B$98:$B$116,0)))","v":0},{"$f":"AY117*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AY$116,'Current Inputs'!$B$98:$B$116,0)))","v":0},null,{"$f":"BA117*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(BA$116,'Current Inputs'!$B$98:$B$116,0)))","v":0},{"$f":"INDEX('Gas Demand Model'!$E$156:$AH$158,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$156:$C$158,0),\nMATCH($BH118,'Gas Demand Model'!$E$145:$AH$145,0))","v":477.04242128046599},{"$f":"INDEX('Gas Demand Model'!$E$156:$AH$158,\nMATCH(\"Electric\",'Gas Demand Model'!$C$156:$C$158,0),\nMATCH($BH118,'Gas Demand Model'!$E$145:$AH$145,0))","v":614.71829362225435},null,{"$f":"INDEX('Gas Demand Model'!$E$156:$AH$158,\nMATCH(\"Reference\",'Gas Demand Model'!$C$156:$C$158,0),\nMATCH($BH118,'Gas Demand Model'!$E$145:$AH$145,0))","v":3470.2016343843302},{"$f":"SUMPRODUCT($AX118:$BA118,$BB118:$BE118)/10^6 - SUM(BB118:BE118)*BA118/1000000","v":0},null,2022,0,{"$f":"IF(\nAND($BI118<BJ$116,(BJ$116-$BI118-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF118),\n0)","v":0},{"$f":"IF(\nAND($BI118<BK$116,(BK$116-$BI118-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF118),\n0)","v":0},{"$f":"IF(\nAND($BI118<BL$116,(BL$116-$BI118-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF118),\n0)","v":0},{"$f":"IF(\nAND($BI118<BM$116,(BM$116-$BI118-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF118),\n0)","v":0},{"$f":"IF(\nAND($BI118<BN$116,(BN$116-$BI118-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF118),\n0)","v":0},{"$f":"IF(\nAND($BI118<BO$116,(BO$116-$BI118-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF118),\n0)","v":0},{"$f":"IF(\nAND($BI118<BP$116,(BP$116-$BI118-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF118),\n0)","v":0},{"$f":"IF(\nAND($BI118<BQ$116,(BQ$116-$BI118-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF118),\n0)","v":0},{"$f":"IF(\nAND($BI118<BR$116,(BR$116-$BI118-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF118),\n0)","v":0},{"$f":"IF(\nAND($BI118<BS$116,(BS$116-$BI118-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF118),\n0)","v":0},{"$f":"IF(\nAND($BI118<BT$116,(BT$116-$BI118-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF118),\n0)","v":0},{"$f":"IF(\nAND($BI118<BU$116,(BU$116-$BI118-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF118),\n0)","v":0},{"$f":"IF(\nAND($BI118<BV$116,(BV$116-$BI118-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF118),\n0)","v":0},{"$f":"IF(\nAND($BI118<BW$116,(BW$116-$BI118-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF118),\n0)","v":0},{"$f":"IF(\nAND($BI118<BX$116,(BX$116-$BI118-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF118),\n0)","v":0},{"$f":"IF(\nAND($BI118<BY$116,(BY$116-$BI118-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF118),\n0)","v":0},{"$f":"IF(\nAND($BI118<BZ$116,(BZ$116-$BI118-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF118),\n0)","v":0},{"$f":"IF(\nAND($BI118<CA$116,(CA$116-$BI118-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF118),\n0)","v":0},{"$f":"IF(\nAND($BI118<CB$116,(CB$116-$BI118-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF118),\n0)","v":0},{"$f":"IF(\nAND($BI118<CC$116,(CC$116-$BI118-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF118),\n0)","v":0},{"$f":"IF(\nAND($BI118<CD$116,(CD$116-$BI118-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF118),\n0)","v":0},{"$f":"IF(\nAND($BI118<CE$116,(CE$116-$BI118-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF118),\n0)","v":0},{"$f":"IF(\nAND($BI118<CF$116,(CF$116-$BI118-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF118),\n0)","v":0},{"$f":"IF(\nAND($BI118<CG$116,(CG$116-$BI118-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF118),\n0)","v":0},{"$f":"IF(\nAND($BI118<CH$116,(CH$116-$BI118-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF118),\n0)","v":0},{"$f":"IF(\nAND($BI118<CI$116,(CI$116-$BI118-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF118),\n0)","v":0},{"$f":"IF(\nAND($BI118<CJ$116,(CJ$116-$BI118-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF118),\n0)","v":0},{"$f":"IF(\nAND($BI118<CK$116,(CK$116-$BI118-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF118),\n0)","v":0},{"$f":"IF(\nAND($BI118<CL$116,(CL$116-$BI118-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF118),\n0)","v":0},{"$f":"IF(\nAND($BI118<CM$116,(CM$116-$BI118-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF118),\n0)","v":0}]
[null,null,null,null,null,{"$f":"F118*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(F$116,'Current Inputs'!$B$98:$B$116,0)) + 'Current Inputs'!$C$94)","v":936.36},{"$f":"G118*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(G$116,'Current Inputs'!$B$98:$B$116,0)) + 'Current Inputs'!$C$94)","v":1331.712},null,{"$f":"I118*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(I$116,'Current Inputs'!$B$98:$B$116,0)) + 'Current Inputs'!$C$94)","v":936.36},{"$f":"INDEX('Gas Demand Model'!$E$139:$AH$141,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$139:$C$141,0),\nMATCH($P119,'Gas Demand Model'!$E$128:$AH$128,0))","v":8741.031042611372},{"$f":"INDEX('Gas Demand Model'!$E$139:$AH$141,\nMATCH(\"Electric\",'Gas Demand Model'!$C$139:$C$141,0),\nMATCH($P119,'Gas Demand Model'!$E$128:$AH$128,0))","v":11505.012659400509},null,{"$f":"INDEX('Gas Demand Model'!$E$139:$AH$141,\nMATCH(\"Reference\",'Gas Demand Model'!$C$139:$C$141,0),\nMATCH($P119,'Gas Demand Model'!$E$128:$AH$128,0))","v":48824.031239180396},4.5485297649193086,null,2023,1,{"$f":"IF(\nAND($Q119<R$116,(R$116-$Q119-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N119),\n0)","v":0},{"$f":"IF(\nAND($Q119<S$116,(S$116-$Q119-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N119),\n0)","v":0},{"$f":"IF(\nAND($Q119<T$116,(T$116-$Q119-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N119),\n0)","v":0.48149666152715814},{"$f":"IF(\nAND($Q119<U$116,(U$116-$Q119-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N119),\n0)","v":0.48149666152715814},{"$f":"IF(\nAND($Q119<V$116,(V$116-$Q119-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N119),\n0)","v":0.48149666152715814},{"$f":"IF(\nAND($Q119<W$116,(W$116-$Q119-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N119),\n0)","v":0.48149666152715814},{"$f":"IF(\nAND($Q119<X$116,(X$116-$Q119-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N119),\n0)","v":0.48149666152715814},{"$f":"IF(\nAND($Q119<Y$116,(Y$116-$Q119-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N119),\n0)","v":0.48149666152715814},{"$f":"IF(\nAND($Q119<Z$116,(Z$116-$Q119-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N119),\n0)","v":0.48149666152715814},{"$f":"IF(\nAND($Q119<AA$116,(AA$116-$Q119-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N119),\n0)","v":0.48149666152715814},{"$f":"IF(\nAND($Q119<AB$116,(AB$116-$Q119-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N119),\n0)","v":0.48149666152715814},{"$f":"IF(\nAND($Q119<AC$116,(AC$116-$Q119-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N119),\n0)","v":0.48149666152715814},{"$f":"IF(\nAND($Q119<AD$116,(AD$116-$Q119-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N119),\n0)","v":0.48149666152715814},{"$f":"IF(\nAND($Q119<AE$116,(AE$116-$Q119-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N119),\n0)","v":0.48149666152715814},{"$f":"IF(\nAND($Q119<AF$116,(AF$116-$Q119-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N119),\n0)","v":0.48149666152715814},{"$f":"IF(\nAND($Q119<AG$116,(AG$116-$Q119-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N119),\n0)","v":0.48149666152715814},{"$f":"IF(\nAND($Q119<AH$116,(AH$116-$Q119-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N119),\n0)","v":0.48149666152715814},{"$f":"IF(\nAND($Q119<AI$116,(AI$116-$Q119-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N119),\n0)","v":0.48149666152715814},{"$f":"IF(\nAND($Q119<AJ$116,(AJ$116-$Q119-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N119),\n0)","v":0},{"$f":"IF(\nAND($Q119<AK$116,(AK$116-$Q119-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N119),\n0)","v":0},{"$f":"IF(\nAND($Q119<AL$116,(AL$116-$Q119-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N119),\n0)","v":0},{"$f":"IF(\nAND($Q119<AM$116,(AM$116-$Q119-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N119),\n0)","v":0},{"$f":"IF(\nAND($Q119<AN$116,(AN$116-$Q119-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N119),\n0)","v":0},{"$f":"IF(\nAND($Q119<AO$116,(AO$116-$Q119-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N119),\n0)","v":0},{"$f":"IF(\nAND($Q119<AP$116,(AP$116-$Q119-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N119),\n0)","v":0},{"$f":"IF(\nAND($Q119<AQ$116,(AQ$116-$Q119-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N119),\n0)","v":0},{"$f":"IF(\nAND($Q119<AR$116,(AR$116-$Q119-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N119),\n0)","v":0},{"$f":"IF(\nAND($Q119<AS$116,(AS$116-$Q119-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N119),\n0)","v":0},{"$f":"IF(\nAND($Q119<AT$116,(AT$116-$Q119-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N119),\n0)","v":0},{"$f":"IF(\nAND($Q119<AU$116,(AU$116-$Q119-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N119),\n0)","v":0},null,null,{"$f":"AX118*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AX$116,'Current Inputs'!$B$98:$B$116,0)))","v":0},{"$f":"AY118*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AY$116,'Current Inputs'!$B$98:$B$116,0)))","v":0},null,{"$f":"BA118*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(BA$116,'Current Inputs'!$B$98:$B$116,0)))","v":0},{"$f":"INDEX('Gas Demand Model'!$E$156:$AH$158,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$156:$C$158,0),\nMATCH($BH119,'Gas Demand Model'!$E$145:$AH$145,0))","v":609.07951545870162},{"$f":"INDEX('Gas Demand Model'!$E$156:$AH$158,\nMATCH(\"Electric\",'Gas Demand Model'!$C$156:$C$158,0),\nMATCH($BH119,'Gas Demand Model'!$E$145:$AH$145,0))","v":801.80570897372854},null,{"$f":"INDEX('Gas Demand Model'!$E$156:$AH$158,\nMATCH(\"Reference\",'Gas Demand Model'!$C$156:$C$158,0),\nMATCH($BH119,'Gas Demand Model'!$E$145:$AH$145,0))","v":3433.4041828663899},0,null,2023,1,{"$f":"IF(\nAND($BI119<BJ$116,(BJ$116-$BI119-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF119),\n0)","v":0},{"$f":"IF(\nAND($BI119<BK$116,(BK$116-$BI119-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF119),\n0)","v":0},{"$f":"IF(\nAND($BI119<BL$116,(BL$116-$BI119-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF119),\n0)","v":0},{"$f":"IF(\nAND($BI119<BM$116,(BM$116-$BI119-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF119),\n0)","v":0},{"$f":"IF(\nAND($BI119<BN$116,(BN$116-$BI119-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF119),\n0)","v":0},{"$f":"IF(\nAND($BI119<BO$116,(BO$116-$BI119-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF119),\n0)","v":0},{"$f":"IF(\nAND($BI119<BP$116,(BP$116-$BI119-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF119),\n0)","v":0},{"$f":"IF(\nAND($BI119<BQ$116,(BQ$116-$BI119-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF119),\n0)","v":0},{"$f":"IF(\nAND($BI119<BR$116,(BR$116-$BI119-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF119),\n0)","v":0},{"$f":"IF(\nAND($BI119<BS$116,(BS$116-$BI119-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF119),\n0)","v":0},{"$f":"IF(\nAND($BI119<BT$116,(BT$116-$BI119-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF119),\n0)","v":0},{"$f":"IF(\nAND($BI119<BU$116,(BU$116-$BI119-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF119),\n0)","v":0},{"$f":"IF(\nAND($BI119<BV$116,(BV$116-$BI119-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF119),\n0)","v":0},{"$f":"IF(\nAND($BI119<BW$116,(BW$116-$BI119-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF119),\n0)","v":0},{"$f":"IF(\nAND($BI119<BX$116,(BX$116-$BI119-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF119),\n0)","v":0},{"$f":"IF(\nAND($BI119<BY$116,(BY$116-$BI119-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF119),\n0)","v":0},{"$f":"IF(\nAND($BI119<BZ$116,(BZ$116-$BI119-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF119),\n0)","v":0},{"$f":"IF(\nAND($BI119<CA$116,(CA$116-$BI119-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF119),\n0)","v":0},{"$f":"IF(\nAND($BI119<CB$116,(CB$116-$BI119-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF119),\n0)","v":0},{"$f":"IF(\nAND($BI119<CC$116,(CC$116-$BI119-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF119),\n0)","v":0},{"$f":"IF(\nAND($BI119<CD$116,(CD$116-$BI119-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF119),\n0)","v":0},{"$f":"IF(\nAND($BI119<CE$116,(CE$116-$BI119-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF119),\n0)","v":0},{"$f":"IF(\nAND($BI119<CF$116,(CF$116-$BI119-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF119),\n0)","v":0},{"$f":"IF(\nAND($BI119<CG$116,(CG$116-$BI119-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF119),\n0)","v":0},{"$f":"IF(\nAND($BI119<CH$116,(CH$116-$BI119-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF119),\n0)","v":0},{"$f":"IF(\nAND($BI119<CI$116,(CI$116-$BI119-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF119),\n0)","v":0},{"$f":"IF(\nAND($BI119<CJ$116,(CJ$116-$BI119-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF119),\n0)","v":0},{"$f":"IF(\nAND($BI119<CK$116,(CK$116-$BI119-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF119),\n0)","v":0},{"$f":"IF(\nAND($BI119<CL$116,(CL$116-$BI119-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF119),\n0)","v":0},{"$f":"IF(\nAND($BI119<CM$116,(CM$116-$BI119-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF119),\n0)","v":0}]
[null,null,null,null,null,{"$f":"F119*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(F$116,'Current Inputs'!$B$98:$B$116,0)) + 'Current Inputs'!$C$94)","v":955.08720000000005},{"$f":"G119*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(G$116,'Current Inputs'!$B$98:$B$116,0)) + 'Current Inputs'!$C$94)","v":1358.3462400000001},null,{"$f":"I119*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(I$116,'Current Inputs'!$B$98:$B$116,0)) + 'Current Inputs'!$C$94)","v":955.08720000000005},{"$f":"INDEX('Gas Demand Model'!$E$139:$AH$141,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$139:$C$141,0),\nMATCH($P120,'Gas Demand Model'!$E$128:$AH$128,0))","v":10666.892617457503},{"$f":"INDEX('Gas Demand Model'!$E$139:$AH$141,\nMATCH(\"Electric\",'Gas Demand Model'!$C$139:$C$141,0),\nMATCH($P120,'Gas Demand Model'!$E$128:$AH$128,0))","v":14408.00286674963},null,{"$f":"INDEX('Gas Demand Model'!$E$139:$AH$141,\nMATCH(\"Reference\",'Gas Demand Model'!$C$139:$C$141,0),\nMATCH($P120,'Gas Demand Model'!$E$128:$AH$128,0))","v":48282.066594418371},5.8101574043626982,null,2024,2,{"$f":"IF(\nAND($Q120<R$116,(R$116-$Q120-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N120),\n0)","v":0},{"$f":"IF(\nAND($Q120<S$116,(S$116-$Q120-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N120),\n0)","v":0},{"$f":"IF(\nAND($Q120<T$116,(T$116-$Q120-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N120),\n0)","v":0},{"$f":"IF(\nAND($Q120<U$116,(U$116-$Q120-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N120),\n0)","v":0.61504959574504769},{"$f":"IF(\nAND($Q120<V$116,(V$116-$Q120-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N120),\n0)","v":0.61504959574504769},{"$f":"IF(\nAND($Q120<W$116,(W$116-$Q120-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N120),\n0)","v":0.61504959574504769},{"$f":"IF(\nAND($Q120<X$116,(X$116-$Q120-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N120),\n0)","v":0.61504959574504769},{"$f":"IF(\nAND($Q120<Y$116,(Y$116-$Q120-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N120),\n0)","v":0.61504959574504769},{"$f":"IF(\nAND($Q120<Z$116,(Z$116-$Q120-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N120),\n0)","v":0.61504959574504769},{"$f":"IF(\nAND($Q120<AA$116,(AA$116-$Q120-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N120),\n0)","v":0.61504959574504769},{"$f":"IF(\nAND($Q120<AB$116,(AB$116-$Q120-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N120),\n0)","v":0.61504959574504769},{"$f":"IF(\nAND($Q120<AC$116,(AC$116-$Q120-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N120),\n0)","v":0.61504959574504769},{"$f":"IF(\nAND($Q120<AD$116,(AD$116-$Q120-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N120),\n0)","v":0.61504959574504769},{"$f":"IF(\nAND($Q120<AE$116,(AE$116-$Q120-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N120),\n0)","v":0.61504959574504769},{"$f":"IF(\nAND($Q120<AF$116,(AF$116-$Q120-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N120),\n0)","v":0.61504959574504769},{"$f":"IF(\nAND($Q120<AG$116,(AG$116-$Q120-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N120),\n0)","v":0.61504959574504769},{"$f":"IF(\nAND($Q120<AH$116,(AH$116-$Q120-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N120),\n0)","v":0.61504959574504769},{"$f":"IF(\nAND($Q120<AI$116,(AI$116-$Q120-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N120),\n0)","v":0.61504959574504769},{"$f":"IF(\nAND($Q120<AJ$116,(AJ$116-$Q120-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N120),\n0)","v":0.61504959574504769},{"$f":"IF(\nAND($Q120<AK$116,(AK$116-$Q120-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N120),\n0)","v":0},{"$f":"IF(\nAND($Q120<AL$116,(AL$116-$Q120-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N120),\n0)","v":0},{"$f":"IF(\nAND($Q120<AM$116,(AM$116-$Q120-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N120),\n0)","v":0},{"$f":"IF(\nAND($Q120<AN$116,(AN$116-$Q120-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N120),\n0)","v":0},{"$f":"IF(\nAND($Q120<AO$116,(AO$116-$Q120-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N120),\n0)","v":0},{"$f":"IF(\nAND($Q120<AP$116,(AP$116-$Q120-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N120),\n0)","v":0},{"$f":"IF(\nAND($Q120<AQ$116,(AQ$116-$Q120-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N120),\n0)","v":0},{"$f":"IF(\nAND($Q120<AR$116,(AR$116-$Q120-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N120),\n0)","v":0},{"$f":"IF(\nAND($Q120<AS$116,(AS$116-$Q120-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N120),\n0)","v":0},{"$f":"IF(\nAND($Q120<AT$116,(AT$116-$Q120-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N120),\n0)","v":0},{"$f":"IF(\nAND($Q120<AU$116,(AU$116-$Q120-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N120),\n0)","v":0},null,null,{"$f":"AX119*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AX$116,'Current Inputs'!$B$98:$B$116,0)))","v":0},{"$f":"AY119*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AY$116,'Current Inputs'!$B$98:$B$116,0)))","v":0},null,{"$f":"BA119*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(BA$116,'Current Inputs'!$B$98:$B$116,0)))","v":0},{"$f":"INDEX('Gas Demand Model'!$E$156:$AH$158,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$156:$C$158,0),\nMATCH($BH120,'Gas Demand Model'!$E$145:$AH$145,0))","v":743.47430983648621},{"$f":"INDEX('Gas Demand Model'!$E$156:$AH$158,\nMATCH(\"Electric\",'Gas Demand Model'!$C$156:$C$158,0),\nMATCH($BH120,'Gas Demand Model'!$E$145:$AH$145,0))","v":1004.3696859636727},null,{"$f":"INDEX('Gas Demand Model'!$E$156:$AH$158,\nMATCH(\"Reference\",'Gas Demand Model'!$C$156:$C$158,0),\nMATCH($BH120,'Gas Demand Model'!$E$145:$AH$145,0))","v":3382.4482693893801},0,null,2024,2,{"$f":"IF(\nAND($BI120<BJ$116,(BJ$116-$BI120-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF120),\n0)","v":0},{"$f":"IF(\nAND($BI120<BK$116,(BK$116-$BI120-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF120),\n0)","v":0},{"$f":"IF(\nAND($BI120<BL$116,(BL$116-$BI120-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF120),\n0)","v":0},{"$f":"IF(\nAND($BI120<BM$116,(BM$116-$BI120-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF120),\n0)","v":0},{"$f":"IF(\nAND($BI120<BN$116,(BN$116-$BI120-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF120),\n0)","v":0},{"$f":"IF(\nAND($BI120<BO$116,(BO$116-$BI120-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF120),\n0)","v":0},{"$f":"IF(\nAND($BI120<BP$116,(BP$116-$BI120-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF120),\n0)","v":0},{"$f":"IF(\nAND($BI120<BQ$116,(BQ$116-$BI120-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF120),\n0)","v":0},{"$f":"IF(\nAND($BI120<BR$116,(BR$116-$BI120-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF120),\n0)","v":0},{"$f":"IF(\nAND($BI120<BS$116,(BS$116-$BI120-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF120),\n0)","v":0},{"$f":"IF(\nAND($BI120<BT$116,(BT$116-$BI120-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF120),\n0)","v":0},{"$f":"IF(\nAND($BI120<BU$116,(BU$116-$BI120-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF120),\n0)","v":0},{"$f":"IF(\nAND($BI120<BV$116,(BV$116-$BI120-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF120),\n0)","v":0},{"$f":"IF(\nAND($BI120<BW$116,(BW$116-$BI120-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF120),\n0)","v":0},{"$f":"IF(\nAND($BI120<BX$116,(BX$116-$BI120-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF120),\n0)","v":0},{"$f":"IF(\nAND($BI120<BY$116,(BY$116-$BI120-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF120),\n0)","v":0},{"$f":"IF(\nAND($BI120<BZ$116,(BZ$116-$BI120-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF120),\n0)","v":0},{"$f":"IF(\nAND($BI120<CA$116,(CA$116-$BI120-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF120),\n0)","v":0},{"$f":"IF(\nAND($BI120<CB$116,(CB$116-$BI120-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF120),\n0)","v":0},{"$f":"IF(\nAND($BI120<CC$116,(CC$116-$BI120-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF120),\n0)","v":0},{"$f":"IF(\nAND($BI120<CD$116,(CD$116-$BI120-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF120),\n0)","v":0},{"$f":"IF(\nAND($BI120<CE$116,(CE$116-$BI120-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF120),\n0)","v":0},{"$f":"IF(\nAND($BI120<CF$116,(CF$116-$BI120-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF120),\n0)","v":0},{"$f":"IF(\nAND($BI120<CG$116,(CG$116-$BI120-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF120),\n0)","v":0},{"$f":"IF(\nAND($BI120<CH$116,(CH$116-$BI120-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF120),\n0)","v":0},{"$f":"IF(\nAND($BI120<CI$116,(CI$116-$BI120-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF120),\n0)","v":0},{"$f":"IF(\nAND($BI120<CJ$116,(CJ$116-$BI120-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF120),\n0)","v":0},{"$f":"IF(\nAND($BI120<CK$116,(CK$116-$BI120-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF120),\n0)","v":0},{"$f":"IF(\nAND($BI120<CL$116,(CL$116-$BI120-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF120),\n0)","v":0},{"$f":"IF(\nAND($BI120<CM$116,(CM$116-$BI120-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF120),\n0)","v":0}]
[null,null,null,null,null,{"$f":"F120*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(F$116,'Current Inputs'!$B$98:$B$116,0)) + 'Current Inputs'!$C$94)","v":974.18894400000011},{"$f":"G120*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(G$116,'Current Inputs'!$B$98:$B$116,0)) + 'Current Inputs'!$C$94)","v":1385.5131648000001},null,{"$f":"I120*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(I$116,'Current Inputs'!$B$98:$B$116,0)) + 'Current Inputs'!$C$94)","v":974.18894400000011},{"$f":"INDEX('Gas Demand Model'!$E$139:$AH$141,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$139:$C$141,0),\nMATCH($P121,'Gas Demand Model'!$E$128:$AH$128,0))","v":12640.933077226966},{"$f":"INDEX('Gas Demand Model'!$E$139:$AH$141,\nMATCH(\"Electric\",'Gas Demand Model'!$C$139:$C$141,0),\nMATCH($P121,'Gas Demand Model'!$E$128:$AH$128,0))","v":17609.486524942346},null,{"$f":"INDEX('Gas Demand Model'!$E$139:$AH$141,\nMATCH(\"Reference\",'Gas Demand Model'!$C$139:$C$141,0),\nMATCH($P121,'Gas Demand Model'!$E$128:$AH$128,0))","v":47502.48205044178},7.243208323560026,null,2025,3,{"$f":"IF(\nAND($Q121<R$116,(R$116-$Q121-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N121),\n0)","v":0},{"$f":"IF(\nAND($Q121<S$116,(S$116-$Q121-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N121),\n0)","v":0},{"$f":"IF(\nAND($Q121<T$116,(T$116-$Q121-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N121),\n0)","v":0},{"$f":"IF(\nAND($Q121<U$116,(U$116-$Q121-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N121),\n0)","v":0},{"$f":"IF(\nAND($Q121<V$116,(V$116-$Q121-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N121),\n0)","v":0.76674899512320693},{"$f":"IF(\nAND($Q121<W$116,(W$116-$Q121-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N121),\n0)","v":0.76674899512320693},{"$f":"IF(\nAND($Q121<X$116,(X$116-$Q121-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N121),\n0)","v":0.76674899512320693},{"$f":"IF(\nAND($Q121<Y$116,(Y$116-$Q121-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N121),\n0)","v":0.76674899512320693},{"$f":"IF(\nAND($Q121<Z$116,(Z$116-$Q121-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N121),\n0)","v":0.76674899512320693},{"$f":"IF(\nAND($Q121<AA$116,(AA$116-$Q121-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N121),\n0)","v":0.76674899512320693},{"$f":"IF(\nAND($Q121<AB$116,(AB$116-$Q121-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N121),\n0)","v":0.76674899512320693},{"$f":"IF(\nAND($Q121<AC$116,(AC$116-$Q121-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N121),\n0)","v":0.76674899512320693},{"$f":"IF(\nAND($Q121<AD$116,(AD$116-$Q121-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N121),\n0)","v":0.76674899512320693},{"$f":"IF(\nAND($Q121<AE$116,(AE$116-$Q121-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N121),\n0)","v":0.76674899512320693},{"$f":"IF(\nAND($Q121<AF$116,(AF$116-$Q121-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N121),\n0)","v":0.76674899512320693},{"$f":"IF(\nAND($Q121<AG$116,(AG$116-$Q121-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N121),\n0)","v":0.76674899512320693},{"$f":"IF(\nAND($Q121<AH$116,(AH$116-$Q121-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N121),\n0)","v":0.76674899512320693},{"$f":"IF(\nAND($Q121<AI$116,(AI$116-$Q121-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N121),\n0)","v":0.76674899512320693},{"$f":"IF(\nAND($Q121<AJ$116,(AJ$116-$Q121-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N121),\n0)","v":0.76674899512320693},{"$f":"IF(\nAND($Q121<AK$116,(AK$116-$Q121-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N121),\n0)","v":0.76674899512320693},{"$f":"IF(\nAND($Q121<AL$116,(AL$116-$Q121-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N121),\n0)","v":0},{"$f":"IF(\nAND($Q121<AM$116,(AM$116-$Q121-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N121),\n0)","v":0},{"$f":"IF(\nAND($Q121<AN$116,(AN$116-$Q121-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N121),\n0)","v":0},{"$f":"IF(\nAND($Q121<AO$116,(AO$116-$Q121-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N121),\n0)","v":0},{"$f":"IF(\nAND($Q121<AP$116,(AP$116-$Q121-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N121),\n0)","v":0},{"$f":"IF(\nAND($Q121<AQ$116,(AQ$116-$Q121-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N121),\n0)","v":0},{"$f":"IF(\nAND($Q121<AR$116,(AR$116-$Q121-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N121),\n0)","v":0},{"$f":"IF(\nAND($Q121<AS$116,(AS$116-$Q121-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N121),\n0)","v":0},{"$f":"IF(\nAND($Q121<AT$116,(AT$116-$Q121-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N121),\n0)","v":0},{"$f":"IF(\nAND($Q121<AU$116,(AU$116-$Q121-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N121),\n0)","v":0},null,null,{"$f":"AX120*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AX$116,'Current Inputs'!$B$98:$B$116,0)))","v":0},{"$f":"AY120*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AY$116,'Current Inputs'!$B$98:$B$116,0)))","v":0},null,{"$f":"BA120*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(BA$116,'Current Inputs'!$B$98:$B$116,0)))","v":0},{"$f":"INDEX('Gas Demand Model'!$E$156:$AH$158,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$156:$C$158,0),\nMATCH($BH121,'Gas Demand Model'!$E$145:$AH$145,0))","v":867.07586926067847},{"$f":"INDEX('Gas Demand Model'!$E$156:$AH$158,\nMATCH(\"Electric\",'Gas Demand Model'!$C$156:$C$158,0),\nMATCH($BH121,'Gas Demand Model'!$E$145:$AH$145,0))","v":1208.8186004618508},null,{"$f":"INDEX('Gas Demand Model'!$E$156:$AH$158,\nMATCH(\"Reference\",'Gas Demand Model'!$C$156:$C$158,0),\nMATCH($BH121,'Gas Demand Model'!$E$145:$AH$145,0))","v":3321.8928934400342},0,null,2025,3,{"$f":"IF(\nAND($BI121<BJ$116,(BJ$116-$BI121-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF121),\n0)","v":0},{"$f":"IF(\nAND($BI121<BK$116,(BK$116-$BI121-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF121),\n0)","v":0},{"$f":"IF(\nAND($BI121<BL$116,(BL$116-$BI121-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF121),\n0)","v":0},{"$f":"IF(\nAND($BI121<BM$116,(BM$116-$BI121-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF121),\n0)","v":0},{"$f":"IF(\nAND($BI121<BN$116,(BN$116-$BI121-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF121),\n0)","v":0},{"$f":"IF(\nAND($BI121<BO$116,(BO$116-$BI121-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF121),\n0)","v":0},{"$f":"IF(\nAND($BI121<BP$116,(BP$116-$BI121-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF121),\n0)","v":0},{"$f":"IF(\nAND($BI121<BQ$116,(BQ$116-$BI121-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF121),\n0)","v":0},{"$f":"IF(\nAND($BI121<BR$116,(BR$116-$BI121-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF121),\n0)","v":0},{"$f":"IF(\nAND($BI121<BS$116,(BS$116-$BI121-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF121),\n0)","v":0},{"$f":"IF(\nAND($BI121<BT$116,(BT$116-$BI121-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF121),\n0)","v":0},{"$f":"IF(\nAND($BI121<BU$116,(BU$116-$BI121-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF121),\n0)","v":0},{"$f":"IF(\nAND($BI121<BV$116,(BV$116-$BI121-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF121),\n0)","v":0},{"$f":"IF(\nAND($BI121<BW$116,(BW$116-$BI121-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF121),\n0)","v":0},{"$f":"IF(\nAND($BI121<BX$116,(BX$116-$BI121-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF121),\n0)","v":0},{"$f":"IF(\nAND($BI121<BY$116,(BY$116-$BI121-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF121),\n0)","v":0},{"$f":"IF(\nAND($BI121<BZ$116,(BZ$116-$BI121-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF121),\n0)","v":0},{"$f":"IF(\nAND($BI121<CA$116,(CA$116-$BI121-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF121),\n0)","v":0},{"$f":"IF(\nAND($BI121<CB$116,(CB$116-$BI121-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF121),\n0)","v":0},{"$f":"IF(\nAND($BI121<CC$116,(CC$116-$BI121-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF121),\n0)","v":0},{"$f":"IF(\nAND($BI121<CD$116,(CD$116-$BI121-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF121),\n0)","v":0},{"$f":"IF(\nAND($BI121<CE$116,(CE$116-$BI121-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF121),\n0)","v":0},{"$f":"IF(\nAND($BI121<CF$116,(CF$116-$BI121-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF121),\n0)","v":0},{"$f":"IF(\nAND($BI121<CG$116,(CG$116-$BI121-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF121),\n0)","v":0},{"$f":"IF(\nAND($BI121<CH$116,(CH$116-$BI121-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF121),\n0)","v":0},{"$f":"IF(\nAND($BI121<CI$116,(CI$116-$BI121-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF121),\n0)","v":0},{"$f":"IF(\nAND($BI121<CJ$116,(CJ$116-$BI121-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF121),\n0)","v":0},{"$f":"IF(\nAND($BI121<CK$116,(CK$116-$BI121-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF121),\n0)","v":0},{"$f":"IF(\nAND($BI121<CL$116,(CL$116-$BI121-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF121),\n0)","v":0},{"$f":"IF(\nAND($BI121<CM$116,(CM$116-$BI121-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF121),\n0)","v":0}]
[null,null,null,null,null,{"$f":"F121*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(F$116,'Current Inputs'!$B$98:$B$116,0)) + 'Current Inputs'!$C$94)","v":993.67272288000015},{"$f":"G121*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(G$116,'Current Inputs'!$B$98:$B$116,0)) + 'Current Inputs'!$C$94)","v":1413.2234280960001},null,{"$f":"I121*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(I$116,'Current Inputs'!$B$98:$B$116,0)) + 'Current Inputs'!$C$94)","v":993.67272288000015},{"$f":"INDEX('Gas Demand Model'!$E$139:$AH$141,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$139:$C$141,0),\nMATCH($P122,'Gas Demand Model'!$E$128:$AH$128,0))","v":14611.458452473369},{"$f":"INDEX('Gas Demand Model'!$E$139:$AH$141,\nMATCH(\"Electric\",'Gas Demand Model'!$C$139:$C$141,0),\nMATCH($P122,'Gas Demand Model'!$E$128:$AH$128,0))","v":21108.768234026775},null,{"$f":"INDEX('Gas Demand Model'!$E$139:$AH$141,\nMATCH(\"Reference\",'Gas Demand Model'!$C$139:$C$141,0),\nMATCH($P122,'Gas Demand Model'!$E$128:$AH$128,0))","v":46478.695879445251},8.8561985988270351,null,2026,4,{"$f":"IF(\nAND($Q122<R$116,(R$116-$Q122-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N122),\n0)","v":0},{"$f":"IF(\nAND($Q122<S$116,(S$116-$Q122-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N122),\n0)","v":0},{"$f":"IF(\nAND($Q122<T$116,(T$116-$Q122-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N122),\n0)","v":0},{"$f":"IF(\nAND($Q122<U$116,(U$116-$Q122-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N122),\n0)","v":0},{"$f":"IF(\nAND($Q122<V$116,(V$116-$Q122-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N122),\n0)","v":0},{"$f":"IF(\nAND($Q122<W$116,(W$116-$Q122-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N122),\n0)","v":0.93749635146827748},{"$f":"IF(\nAND($Q122<X$116,(X$116-$Q122-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N122),\n0)","v":0.93749635146827748},{"$f":"IF(\nAND($Q122<Y$116,(Y$116-$Q122-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N122),\n0)","v":0.93749635146827748},{"$f":"IF(\nAND($Q122<Z$116,(Z$116-$Q122-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N122),\n0)","v":0.93749635146827748},{"$f":"IF(\nAND($Q122<AA$116,(AA$116-$Q122-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N122),\n0)","v":0.93749635146827748},{"$f":"IF(\nAND($Q122<AB$116,(AB$116-$Q122-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N122),\n0)","v":0.93749635146827748},{"$f":"IF(\nAND($Q122<AC$116,(AC$116-$Q122-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N122),\n0)","v":0.93749635146827748},{"$f":"IF(\nAND($Q122<AD$116,(AD$116-$Q122-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N122),\n0)","v":0.93749635146827748},{"$f":"IF(\nAND($Q122<AE$116,(AE$116-$Q122-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N122),\n0)","v":0.93749635146827748},{"$f":"IF(\nAND($Q122<AF$116,(AF$116-$Q122-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N122),\n0)","v":0.93749635146827748},{"$f":"IF(\nAND($Q122<AG$116,(AG$116-$Q122-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N122),\n0)","v":0.93749635146827748},{"$f":"IF(\nAND($Q122<AH$116,(AH$116-$Q122-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N122),\n0)","v":0.93749635146827748},{"$f":"IF(\nAND($Q122<AI$116,(AI$116-$Q122-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N122),\n0)","v":0.93749635146827748},{"$f":"IF(\nAND($Q122<AJ$116,(AJ$116-$Q122-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N122),\n0)","v":0.93749635146827748},{"$f":"IF(\nAND($Q122<AK$116,(AK$116-$Q122-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N122),\n0)","v":0.93749635146827748},{"$f":"IF(\nAND($Q122<AL$116,(AL$116-$Q122-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N122),\n0)","v":0.93749635146827748},{"$f":"IF(\nAND($Q122<AM$116,(AM$116-$Q122-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N122),\n0)","v":0},{"$f":"IF(\nAND($Q122<AN$116,(AN$116-$Q122-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N122),\n0)","v":0},{"$f":"IF(\nAND($Q122<AO$116,(AO$116-$Q122-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N122),\n0)","v":0},{"$f":"IF(\nAND($Q122<AP$116,(AP$116-$Q122-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N122),\n0)","v":0},{"$f":"IF(\nAND($Q122<AQ$116,(AQ$116-$Q122-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N122),\n0)","v":0},{"$f":"IF(\nAND($Q122<AR$116,(AR$116-$Q122-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N122),\n0)","v":0},{"$f":"IF(\nAND($Q122<AS$116,(AS$116-$Q122-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N122),\n0)","v":0},{"$f":"IF(\nAND($Q122<AT$116,(AT$116-$Q122-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N122),\n0)","v":0},{"$f":"IF(\nAND($Q122<AU$116,(AU$116-$Q122-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N122),\n0)","v":0},null,null,{"$f":"AX121*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AX$116,'Current Inputs'!$B$98:$B$116,0)))","v":0},{"$f":"AY121*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AY$116,'Current Inputs'!$B$98:$B$116,0)))","v":0},null,{"$f":"BA121*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(BA$116,'Current Inputs'!$B$98:$B$116,0)))","v":0},{"$f":"INDEX('Gas Demand Model'!$E$156:$AH$158,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$156:$C$158,0),\nMATCH($BH122,'Gas Demand Model'!$E$145:$AH$145,0))","v":994.9554106665621},{"$f":"INDEX('Gas Demand Model'!$E$156:$AH$158,\nMATCH(\"Electric\",'Gas Demand Model'!$C$156:$C$158,0),\nMATCH($BH122,'Gas Demand Model'!$E$145:$AH$145,0))","v":1439.0008650478751},null,{"$f":"INDEX('Gas Demand Model'!$E$156:$AH$158,\nMATCH(\"Reference\",'Gas Demand Model'!$C$156:$C$158,0),\nMATCH($BH122,'Gas Demand Model'!$E$145:$AH$145,0))","v":3231.1998030340401},0,null,2026,4,{"$f":"IF(\nAND($BI122<BJ$116,(BJ$116-$BI122-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF122),\n0)","v":0},{"$f":"IF(\nAND($BI122<BK$116,(BK$116-$BI122-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF122),\n0)","v":0},{"$f":"IF(\nAND($BI122<BL$116,(BL$116-$BI122-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF122),\n0)","v":0},{"$f":"IF(\nAND($BI122<BM$116,(BM$116-$BI122-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF122),\n0)","v":0},{"$f":"IF(\nAND($BI122<BN$116,(BN$116-$BI122-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF122),\n0)","v":0},{"$f":"IF(\nAND($BI122<BO$116,(BO$116-$BI122-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF122),\n0)","v":0},{"$f":"IF(\nAND($BI122<BP$116,(BP$116-$BI122-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF122),\n0)","v":0},{"$f":"IF(\nAND($BI122<BQ$116,(BQ$116-$BI122-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF122),\n0)","v":0},{"$f":"IF(\nAND($BI122<BR$116,(BR$116-$BI122-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF122),\n0)","v":0},{"$f":"IF(\nAND($BI122<BS$116,(BS$116-$BI122-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF122),\n0)","v":0},{"$f":"IF(\nAND($BI122<BT$116,(BT$116-$BI122-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF122),\n0)","v":0},{"$f":"IF(\nAND($BI122<BU$116,(BU$116-$BI122-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF122),\n0)","v":0},{"$f":"IF(\nAND($BI122<BV$116,(BV$116-$BI122-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF122),\n0)","v":0},{"$f":"IF(\nAND($BI122<BW$116,(BW$116-$BI122-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF122),\n0)","v":0},{"$f":"IF(\nAND($BI122<BX$116,(BX$116-$BI122-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF122),\n0)","v":0},{"$f":"IF(\nAND($BI122<BY$116,(BY$116-$BI122-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF122),\n0)","v":0},{"$f":"IF(\nAND($BI122<BZ$116,(BZ$116-$BI122-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF122),\n0)","v":0},{"$f":"IF(\nAND($BI122<CA$116,(CA$116-$BI122-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF122),\n0)","v":0},{"$f":"IF(\nAND($BI122<CB$116,(CB$116-$BI122-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF122),\n0)","v":0},{"$f":"IF(\nAND($BI122<CC$116,(CC$116-$BI122-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF122),\n0)","v":0},{"$f":"IF(\nAND($BI122<CD$116,(CD$116-$BI122-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF122),\n0)","v":0},{"$f":"IF(\nAND($BI122<CE$116,(CE$116-$BI122-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF122),\n0)","v":0},{"$f":"IF(\nAND($BI122<CF$116,(CF$116-$BI122-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF122),\n0)","v":0},{"$f":"IF(\nAND($BI122<CG$116,(CG$116-$BI122-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF122),\n0)","v":0},{"$f":"IF(\nAND($BI122<CH$116,(CH$116-$BI122-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF122),\n0)","v":0},{"$f":"IF(\nAND($BI122<CI$116,(CI$116-$BI122-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF122),\n0)","v":0},{"$f":"IF(\nAND($BI122<CJ$116,(CJ$116-$BI122-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF122),\n0)","v":0},{"$f":"IF(\nAND($BI122<CK$116,(CK$116-$BI122-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF122),\n0)","v":0},{"$f":"IF(\nAND($BI122<CL$116,(CL$116-$BI122-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF122),\n0)","v":0},{"$f":"IF(\nAND($BI122<CM$116,(CM$116-$BI122-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF122),\n0)","v":0}]
[null,null,null,null,null,{"$f":"F122*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(F$116,'Current Inputs'!$B$98:$B$116,0)) + 'Current Inputs'!$C$94)","v":1013.5461773376002},{"$f":"G122*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(G$116,'Current Inputs'!$B$98:$B$116,0)) + 'Current Inputs'!$C$94)","v":1441.4878966579201},null,{"$f":"I122*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(I$116,'Current Inputs'!$B$98:$B$116,0)) + 'Current Inputs'!$C$94)","v":1013.5461773376002},{"$f":"INDEX('Gas Demand Model'!$E$139:$AH$141,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$139:$C$141,0),\nMATCH($P123,'Gas Demand Model'!$E$128:$AH$128,0))","v":16505.000700344714},{"$f":"INDEX('Gas Demand Model'!$E$139:$AH$141,\nMATCH(\"Electric\",'Gas Demand Model'!$C$139:$C$141,0),\nMATCH($P123,'Gas Demand Model'!$E$128:$AH$128,0))","v":24878.998083974759},null,{"$f":"INDEX('Gas Demand Model'!$E$139:$AH$141,\nMATCH(\"Reference\",'Gas Demand Model'!$C$139:$C$141,0),\nMATCH($P123,'Gas Demand Model'!$E$128:$AH$128,0))","v":45208.689651365326},10.646761215023105,null,2027,5,{"$f":"IF(\nAND($Q123<R$116,(R$116-$Q123-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N123),\n0)","v":0},{"$f":"IF(\nAND($Q123<S$116,(S$116-$Q123-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N123),\n0)","v":0},{"$f":"IF(\nAND($Q123<T$116,(T$116-$Q123-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N123),\n0)","v":0},{"$f":"IF(\nAND($Q123<U$116,(U$116-$Q123-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N123),\n0)","v":0},{"$f":"IF(\nAND($Q123<V$116,(V$116-$Q123-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N123),\n0)","v":0},{"$f":"IF(\nAND($Q123<W$116,(W$116-$Q123-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N123),\n0)","v":0},{"$f":"IF(\nAND($Q123<X$116,(X$116-$Q123-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N123),\n0)","v":1.1270410981253407},{"$f":"IF(\nAND($Q123<Y$116,(Y$116-$Q123-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N123),\n0)","v":1.1270410981253407},{"$f":"IF(\nAND($Q123<Z$116,(Z$116-$Q123-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N123),\n0)","v":1.1270410981253407},{"$f":"IF(\nAND($Q123<AA$116,(AA$116-$Q123-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N123),\n0)","v":1.1270410981253407},{"$f":"IF(\nAND($Q123<AB$116,(AB$116-$Q123-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N123),\n0)","v":1.1270410981253407},{"$f":"IF(\nAND($Q123<AC$116,(AC$116-$Q123-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N123),\n0)","v":1.1270410981253407},{"$f":"IF(\nAND($Q123<AD$116,(AD$116-$Q123-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N123),\n0)","v":1.1270410981253407},{"$f":"IF(\nAND($Q123<AE$116,(AE$116-$Q123-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N123),\n0)","v":1.1270410981253407},{"$f":"IF(\nAND($Q123<AF$116,(AF$116-$Q123-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N123),\n0)","v":1.1270410981253407},{"$f":"IF(\nAND($Q123<AG$116,(AG$116-$Q123-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N123),\n0)","v":1.1270410981253407},{"$f":"IF(\nAND($Q123<AH$116,(AH$116-$Q123-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N123),\n0)","v":1.1270410981253407},{"$f":"IF(\nAND($Q123<AI$116,(AI$116-$Q123-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N123),\n0)","v":1.1270410981253407},{"$f":"IF(\nAND($Q123<AJ$116,(AJ$116-$Q123-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N123),\n0)","v":1.1270410981253407},{"$f":"IF(\nAND($Q123<AK$116,(AK$116-$Q123-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N123),\n0)","v":1.1270410981253407},{"$f":"IF(\nAND($Q123<AL$116,(AL$116-$Q123-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N123),\n0)","v":1.1270410981253407},{"$f":"IF(\nAND($Q123<AM$116,(AM$116-$Q123-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N123),\n0)","v":1.1270410981253407},{"$f":"IF(\nAND($Q123<AN$116,(AN$116-$Q123-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N123),\n0)","v":0},{"$f":"IF(\nAND($Q123<AO$116,(AO$116-$Q123-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N123),\n0)","v":0},{"$f":"IF(\nAND($Q123<AP$116,(AP$116-$Q123-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N123),\n0)","v":0},{"$f":"IF(\nAND($Q123<AQ$116,(AQ$116-$Q123-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N123),\n0)","v":0},{"$f":"IF(\nAND($Q123<AR$116,(AR$116-$Q123-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N123),\n0)","v":0},{"$f":"IF(\nAND($Q123<AS$116,(AS$116-$Q123-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N123),\n0)","v":0},{"$f":"IF(\nAND($Q123<AT$116,(AT$116-$Q123-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N123),\n0)","v":0},{"$f":"IF(\nAND($Q123<AU$116,(AU$116-$Q123-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N123),\n0)","v":0},null,null,{"$f":"AX122*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AX$116,'Current Inputs'!$B$98:$B$116,0)))","v":0},{"$f":"AY122*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AY$116,'Current Inputs'!$B$98:$B$116,0)))","v":0},null,{"$f":"BA122*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(BA$116,'Current Inputs'!$B$98:$B$116,0)))","v":0},{"$f":"INDEX('Gas Demand Model'!$E$156:$AH$158,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$156:$C$158,0),\nMATCH($BH123,'Gas Demand Model'!$E$145:$AH$145,0))","v":1114.3931165859776},{"$f":"INDEX('Gas Demand Model'!$E$156:$AH$158,\nMATCH(\"Electric\",'Gas Demand Model'!$C$156:$C$158,0),\nMATCH($BH123,'Gas Demand Model'!$E$145:$AH$145,0))","v":1682.5936906293364},null,{"$f":"INDEX('Gas Demand Model'!$E$156:$AH$158,\nMATCH(\"Reference\",'Gas Demand Model'!$C$156:$C$158,0),\nMATCH($BH123,'Gas Demand Model'!$E$145:$AH$145,0))","v":3125.2069751955937},0,null,2027,5,{"$f":"IF(\nAND($BI123<BJ$116,(BJ$116-$BI123-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF123),\n0)","v":0},{"$f":"IF(\nAND($BI123<BK$116,(BK$116-$BI123-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF123),\n0)","v":0},{"$f":"IF(\nAND($BI123<BL$116,(BL$116-$BI123-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF123),\n0)","v":0},{"$f":"IF(\nAND($BI123<BM$116,(BM$116-$BI123-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF123),\n0)","v":0},{"$f":"IF(\nAND($BI123<BN$116,(BN$116-$BI123-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF123),\n0)","v":0},{"$f":"IF(\nAND($BI123<BO$116,(BO$116-$BI123-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF123),\n0)","v":0},{"$f":"IF(\nAND($BI123<BP$116,(BP$116-$BI123-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF123),\n0)","v":0},{"$f":"IF(\nAND($BI123<BQ$116,(BQ$116-$BI123-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF123),\n0)","v":0},{"$f":"IF(\nAND($BI123<BR$116,(BR$116-$BI123-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF123),\n0)","v":0},{"$f":"IF(\nAND($BI123<BS$116,(BS$116-$BI123-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF123),\n0)","v":0},{"$f":"IF(\nAND($BI123<BT$116,(BT$116-$BI123-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF123),\n0)","v":0},{"$f":"IF(\nAND($BI123<BU$116,(BU$116-$BI123-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF123),\n0)","v":0},{"$f":"IF(\nAND($BI123<BV$116,(BV$116-$BI123-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF123),\n0)","v":0},{"$f":"IF(\nAND($BI123<BW$116,(BW$116-$BI123-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF123),\n0)","v":0},{"$f":"IF(\nAND($BI123<BX$116,(BX$116-$BI123-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF123),\n0)","v":0},{"$f":"IF(\nAND($BI123<BY$116,(BY$116-$BI123-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF123),\n0)","v":0},{"$f":"IF(\nAND($BI123<BZ$116,(BZ$116-$BI123-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF123),\n0)","v":0},{"$f":"IF(\nAND($BI123<CA$116,(CA$116-$BI123-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF123),\n0)","v":0},{"$f":"IF(\nAND($BI123<CB$116,(CB$116-$BI123-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF123),\n0)","v":0},{"$f":"IF(\nAND($BI123<CC$116,(CC$116-$BI123-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF123),\n0)","v":0},{"$f":"IF(\nAND($BI123<CD$116,(CD$116-$BI123-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF123),\n0)","v":0},{"$f":"IF(\nAND($BI123<CE$116,(CE$116-$BI123-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF123),\n0)","v":0},{"$f":"IF(\nAND($BI123<CF$116,(CF$116-$BI123-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF123),\n0)","v":0},{"$f":"IF(\nAND($BI123<CG$116,(CG$116-$BI123-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF123),\n0)","v":0},{"$f":"IF(\nAND($BI123<CH$116,(CH$116-$BI123-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF123),\n0)","v":0},{"$f":"IF(\nAND($BI123<CI$116,(CI$116-$BI123-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF123),\n0)","v":0},{"$f":"IF(\nAND($BI123<CJ$116,(CJ$116-$BI123-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF123),\n0)","v":0},{"$f":"IF(\nAND($BI123<CK$116,(CK$116-$BI123-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF123),\n0)","v":0},{"$f":"IF(\nAND($BI123<CL$116,(CL$116-$BI123-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF123),\n0)","v":0},{"$f":"IF(\nAND($BI123<CM$116,(CM$116-$BI123-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF123),\n0)","v":0}]
[null,null,null,null,null,{"$f":"F123*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(F$116,'Current Inputs'!$B$98:$B$116,0)) + 'Current Inputs'!$C$94)","v":1033.8171008843522},{"$f":"G123*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(G$116,'Current Inputs'!$B$98:$B$116,0)) + 'Current Inputs'!$C$94)","v":1470.3176545910785},null,{"$f":"I123*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(I$116,'Current Inputs'!$B$98:$B$116,0)) + 'Current Inputs'!$C$94)","v":1033.8171008843522},{"$f":"INDEX('Gas Demand Model'!$E$139:$AH$141,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$139:$C$141,0),\nMATCH($P124,'Gas Demand Model'!$E$128:$AH$128,0))","v":18235.091874953177},{"$f":"INDEX('Gas Demand Model'!$E$139:$AH$141,\nMATCH(\"Electric\",'Gas Demand Model'!$C$139:$C$141,0),\nMATCH($P124,'Gas Demand Model'!$E$128:$AH$128,0))","v":28871.52457930538},null,{"$f":"INDEX('Gas Demand Model'!$E$139:$AH$141,\nMATCH(\"Reference\",'Gas Demand Model'!$C$139:$C$141,0),\nMATCH($P124,'Gas Demand Model'!$E$128:$AH$128,0))","v":43699.5154392392},12.602436465224159,null,2028,6,{"$f":"IF(\nAND($Q124<R$116,(R$116-$Q124-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N124),\n0)","v":0},{"$f":"IF(\nAND($Q124<S$116,(S$116-$Q124-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N124),\n0)","v":0},{"$f":"IF(\nAND($Q124<T$116,(T$116-$Q124-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N124),\n0)","v":0},{"$f":"IF(\nAND($Q124<U$116,(U$116-$Q124-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N124),\n0)","v":0},{"$f":"IF(\nAND($Q124<V$116,(V$116-$Q124-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N124),\n0)","v":0},{"$f":"IF(\nAND($Q124<W$116,(W$116-$Q124-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N124),\n0)","v":0},{"$f":"IF(\nAND($Q124<X$116,(X$116-$Q124-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N124),\n0)","v":0},{"$f":"IF(\nAND($Q124<Y$116,(Y$116-$Q124-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N124),\n0)","v":1.3340642798280555},{"$f":"IF(\nAND($Q124<Z$116,(Z$116-$Q124-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N124),\n0)","v":1.3340642798280555},{"$f":"IF(\nAND($Q124<AA$116,(AA$116-$Q124-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N124),\n0)","v":1.3340642798280555},{"$f":"IF(\nAND($Q124<AB$116,(AB$116-$Q124-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N124),\n0)","v":1.3340642798280555},{"$f":"IF(\nAND($Q124<AC$116,(AC$116-$Q124-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N124),\n0)","v":1.3340642798280555},{"$f":"IF(\nAND($Q124<AD$116,(AD$116-$Q124-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N124),\n0)","v":1.3340642798280555},{"$f":"IF(\nAND($Q124<AE$116,(AE$116-$Q124-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N124),\n0)","v":1.3340642798280555},{"$f":"IF(\nAND($Q124<AF$116,(AF$116-$Q124-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N124),\n0)","v":1.3340642798280555},{"$f":"IF(\nAND($Q124<AG$116,(AG$116-$Q124-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N124),\n0)","v":1.3340642798280555},{"$f":"IF(\nAND($Q124<AH$116,(AH$116-$Q124-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N124),\n0)","v":1.3340642798280555},{"$f":"IF(\nAND($Q124<AI$116,(AI$116-$Q124-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N124),\n0)","v":1.3340642798280555},{"$f":"IF(\nAND($Q124<AJ$116,(AJ$116-$Q124-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N124),\n0)","v":1.3340642798280555},{"$f":"IF(\nAND($Q124<AK$116,(AK$116-$Q124-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N124),\n0)","v":1.3340642798280555},{"$f":"IF(\nAND($Q124<AL$116,(AL$116-$Q124-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N124),\n0)","v":1.3340642798280555},{"$f":"IF(\nAND($Q124<AM$116,(AM$116-$Q124-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N124),\n0)","v":1.3340642798280555},{"$f":"IF(\nAND($Q124<AN$116,(AN$116-$Q124-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N124),\n0)","v":1.3340642798280555},{"$f":"IF(\nAND($Q124<AO$116,(AO$116-$Q124-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N124),\n0)","v":0},{"$f":"IF(\nAND($Q124<AP$116,(AP$116-$Q124-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N124),\n0)","v":0},{"$f":"IF(\nAND($Q124<AQ$116,(AQ$116-$Q124-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N124),\n0)","v":0},{"$f":"IF(\nAND($Q124<AR$116,(AR$116-$Q124-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N124),\n0)","v":0},{"$f":"IF(\nAND($Q124<AS$116,(AS$116-$Q124-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N124),\n0)","v":0},{"$f":"IF(\nAND($Q124<AT$116,(AT$116-$Q124-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N124),\n0)","v":0},{"$f":"IF(\nAND($Q124<AU$116,(AU$116-$Q124-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N124),\n0)","v":0},null,null,{"$f":"AX123*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AX$116,'Current Inputs'!$B$98:$B$116,0)))","v":0},{"$f":"AY123*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AY$116,'Current Inputs'!$B$98:$B$116,0)))","v":0},null,{"$f":"BA123*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(BA$116,'Current Inputs'!$B$98:$B$116,0)))","v":0},{"$f":"INDEX('Gas Demand Model'!$E$156:$AH$158,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$156:$C$158,0),\nMATCH($BH124,'Gas Demand Model'!$E$145:$AH$145,0))","v":1222.392222309217},{"$f":"INDEX('Gas Demand Model'!$E$156:$AH$158,\nMATCH(\"Electric\",'Gas Demand Model'!$C$156:$C$158,0),\nMATCH($BH124,'Gas Demand Model'!$E$145:$AH$145,0))","v":1939.7368219890927},null,{"$f":"INDEX('Gas Demand Model'!$E$156:$AH$158,\nMATCH(\"Reference\",'Gas Demand Model'!$C$156:$C$158,0),\nMATCH($BH124,'Gas Demand Model'!$E$145:$AH$145,0))","v":3003.3885486907457},0,null,2028,6,{"$f":"IF(\nAND($BI124<BJ$116,(BJ$116-$BI124-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF124),\n0)","v":0},{"$f":"IF(\nAND($BI124<BK$116,(BK$116-$BI124-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF124),\n0)","v":0},{"$f":"IF(\nAND($BI124<BL$116,(BL$116-$BI124-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF124),\n0)","v":0},{"$f":"IF(\nAND($BI124<BM$116,(BM$116-$BI124-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF124),\n0)","v":0},{"$f":"IF(\nAND($BI124<BN$116,(BN$116-$BI124-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF124),\n0)","v":0},{"$f":"IF(\nAND($BI124<BO$116,(BO$116-$BI124-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF124),\n0)","v":0},{"$f":"IF(\nAND($BI124<BP$116,(BP$116-$BI124-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF124),\n0)","v":0},{"$f":"IF(\nAND($BI124<BQ$116,(BQ$116-$BI124-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF124),\n0)","v":0},{"$f":"IF(\nAND($BI124<BR$116,(BR$116-$BI124-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF124),\n0)","v":0},{"$f":"IF(\nAND($BI124<BS$116,(BS$116-$BI124-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF124),\n0)","v":0},{"$f":"IF(\nAND($BI124<BT$116,(BT$116-$BI124-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF124),\n0)","v":0},{"$f":"IF(\nAND($BI124<BU$116,(BU$116-$BI124-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF124),\n0)","v":0},{"$f":"IF(\nAND($BI124<BV$116,(BV$116-$BI124-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF124),\n0)","v":0},{"$f":"IF(\nAND($BI124<BW$116,(BW$116-$BI124-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF124),\n0)","v":0},{"$f":"IF(\nAND($BI124<BX$116,(BX$116-$BI124-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF124),\n0)","v":0},{"$f":"IF(\nAND($BI124<BY$116,(BY$116-$BI124-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF124),\n0)","v":0},{"$f":"IF(\nAND($BI124<BZ$116,(BZ$116-$BI124-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF124),\n0)","v":0},{"$f":"IF(\nAND($BI124<CA$116,(CA$116-$BI124-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF124),\n0)","v":0},{"$f":"IF(\nAND($BI124<CB$116,(CB$116-$BI124-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF124),\n0)","v":0},{"$f":"IF(\nAND($BI124<CC$116,(CC$116-$BI124-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF124),\n0)","v":0},{"$f":"IF(\nAND($BI124<CD$116,(CD$116-$BI124-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF124),\n0)","v":0},{"$f":"IF(\nAND($BI124<CE$116,(CE$116-$BI124-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF124),\n0)","v":0},{"$f":"IF(\nAND($BI124<CF$116,(CF$116-$BI124-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF124),\n0)","v":0},{"$f":"IF(\nAND($BI124<CG$116,(CG$116-$BI124-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF124),\n0)","v":0},{"$f":"IF(\nAND($BI124<CH$116,(CH$116-$BI124-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF124),\n0)","v":0},{"$f":"IF(\nAND($BI124<CI$116,(CI$116-$BI124-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF124),\n0)","v":0},{"$f":"IF(\nAND($BI124<CJ$116,(CJ$116-$BI124-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF124),\n0)","v":0},{"$f":"IF(\nAND($BI124<CK$116,(CK$116-$BI124-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF124),\n0)","v":0},{"$f":"IF(\nAND($BI124<CL$116,(CL$116-$BI124-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF124),\n0)","v":0},{"$f":"IF(\nAND($BI124<CM$116,(CM$116-$BI124-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF124),\n0)","v":0}]
[null,null,null,null,null,{"$f":"F124*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(F$116,'Current Inputs'!$B$98:$B$116,0)) + 'Current Inputs'!$C$94)","v":1054.4934429020393},{"$f":"G124*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(G$116,'Current Inputs'!$B$98:$B$116,0)) + 'Current Inputs'!$C$94)","v":1499.7240076829},null,{"$f":"I124*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(I$116,'Current Inputs'!$B$98:$B$116,0)) + 'Current Inputs'!$C$94)","v":1054.4934429020393},{"$f":"INDEX('Gas Demand Model'!$E$139:$AH$141,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$139:$C$141,0),\nMATCH($P125,'Gas Demand Model'!$E$128:$AH$128,0))","v":19704.235964938875},{"$f":"INDEX('Gas Demand Model'!$E$139:$AH$141,\nMATCH(\"Electric\",'Gas Demand Model'!$C$139:$C$141,0),\nMATCH($P125,'Gas Demand Model'!$E$128:$AH$128,0))","v":33006.594211697578},null,{"$f":"INDEX('Gas Demand Model'!$E$139:$AH$141,\nMATCH(\"Reference\",'Gas Demand Model'!$C$139:$C$141,0),\nMATCH($P125,'Gas Demand Model'!$E$128:$AH$128,0))","v":41964.487013603924},14.695544582366807,null,2029,7,{"$f":"IF(\nAND($Q125<R$116,(R$116-$Q125-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N125),\n0)","v":0},{"$f":"IF(\nAND($Q125<S$116,(S$116-$Q125-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N125),\n0)","v":0},{"$f":"IF(\nAND($Q125<T$116,(T$116-$Q125-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N125),\n0)","v":0},{"$f":"IF(\nAND($Q125<U$116,(U$116-$Q125-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N125),\n0)","v":0},{"$f":"IF(\nAND($Q125<V$116,(V$116-$Q125-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N125),\n0)","v":0},{"$f":"IF(\nAND($Q125<W$116,(W$116-$Q125-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N125),\n0)","v":0},{"$f":"IF(\nAND($Q125<X$116,(X$116-$Q125-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N125),\n0)","v":0},{"$f":"IF(\nAND($Q125<Y$116,(Y$116-$Q125-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N125),\n0)","v":0},{"$f":"IF(\nAND($Q125<Z$116,(Z$116-$Q125-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N125),\n0)","v":1.5556357815454815},{"$f":"IF(\nAND($Q125<AA$116,(AA$116-$Q125-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N125),\n0)","v":1.5556357815454815},{"$f":"IF(\nAND($Q125<AB$116,(AB$116-$Q125-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N125),\n0)","v":1.5556357815454815},{"$f":"IF(\nAND($Q125<AC$116,(AC$116-$Q125-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N125),\n0)","v":1.5556357815454815},{"$f":"IF(\nAND($Q125<AD$116,(AD$116-$Q125-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N125),\n0)","v":1.5556357815454815},{"$f":"IF(\nAND($Q125<AE$116,(AE$116-$Q125-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N125),\n0)","v":1.5556357815454815},{"$f":"IF(\nAND($Q125<AF$116,(AF$116-$Q125-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N125),\n0)","v":1.5556357815454815},{"$f":"IF(\nAND($Q125<AG$116,(AG$116-$Q125-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N125),\n0)","v":1.5556357815454815},{"$f":"IF(\nAND($Q125<AH$116,(AH$116-$Q125-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N125),\n0)","v":1.5556357815454815},{"$f":"IF(\nAND($Q125<AI$116,(AI$116-$Q125-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N125),\n0)","v":1.5556357815454815},{"$f":"IF(\nAND($Q125<AJ$116,(AJ$116-$Q125-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N125),\n0)","v":1.5556357815454815},{"$f":"IF(\nAND($Q125<AK$116,(AK$116-$Q125-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N125),\n0)","v":1.5556357815454815},{"$f":"IF(\nAND($Q125<AL$116,(AL$116-$Q125-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N125),\n0)","v":1.5556357815454815},{"$f":"IF(\nAND($Q125<AM$116,(AM$116-$Q125-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N125),\n0)","v":1.5556357815454815},{"$f":"IF(\nAND($Q125<AN$116,(AN$116-$Q125-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N125),\n0)","v":1.5556357815454815},{"$f":"IF(\nAND($Q125<AO$116,(AO$116-$Q125-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N125),\n0)","v":1.5556357815454815},{"$f":"IF(\nAND($Q125<AP$116,(AP$116-$Q125-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N125),\n0)","v":0},{"$f":"IF(\nAND($Q125<AQ$116,(AQ$116-$Q125-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N125),\n0)","v":0},{"$f":"IF(\nAND($Q125<AR$116,(AR$116-$Q125-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N125),\n0)","v":0},{"$f":"IF(\nAND($Q125<AS$116,(AS$116-$Q125-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N125),\n0)","v":0},{"$f":"IF(\nAND($Q125<AT$116,(AT$116-$Q125-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N125),\n0)","v":0},{"$f":"IF(\nAND($Q125<AU$116,(AU$116-$Q125-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N125),\n0)","v":0},null,null,{"$f":"AX124*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AX$116,'Current Inputs'!$B$98:$B$116,0)))","v":0},{"$f":"AY124*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AY$116,'Current Inputs'!$B$98:$B$116,0)))","v":0},null,{"$f":"BA124*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(BA$116,'Current Inputs'!$B$98:$B$116,0)))","v":0},{"$f":"INDEX('Gas Demand Model'!$E$156:$AH$158,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$156:$C$158,0),\nMATCH($BH125,'Gas Demand Model'!$E$145:$AH$145,0))","v":1313.0267530308711},{"$f":"INDEX('Gas Demand Model'!$E$156:$AH$158,\nMATCH(\"Electric\",'Gas Demand Model'!$C$156:$C$158,0),\nMATCH($BH125,'Gas Demand Model'!$E$145:$AH$145,0))","v":2205.6444591205773},null,{"$f":"INDEX('Gas Demand Model'!$E$156:$AH$158,\nMATCH(\"Reference\",'Gas Demand Model'!$C$156:$C$158,0),\nMATCH($BH125,'Gas Demand Model'!$E$145:$AH$145,0))","v":2868.0436991289293},0,null,2029,7,{"$f":"IF(\nAND($BI125<BJ$116,(BJ$116-$BI125-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF125),\n0)","v":0},{"$f":"IF(\nAND($BI125<BK$116,(BK$116-$BI125-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF125),\n0)","v":0},{"$f":"IF(\nAND($BI125<BL$116,(BL$116-$BI125-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF125),\n0)","v":0},{"$f":"IF(\nAND($BI125<BM$116,(BM$116-$BI125-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF125),\n0)","v":0},{"$f":"IF(\nAND($BI125<BN$116,(BN$116-$BI125-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF125),\n0)","v":0},{"$f":"IF(\nAND($BI125<BO$116,(BO$116-$BI125-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF125),\n0)","v":0},{"$f":"IF(\nAND($BI125<BP$116,(BP$116-$BI125-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF125),\n0)","v":0},{"$f":"IF(\nAND($BI125<BQ$116,(BQ$116-$BI125-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF125),\n0)","v":0},{"$f":"IF(\nAND($BI125<BR$116,(BR$116-$BI125-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF125),\n0)","v":0},{"$f":"IF(\nAND($BI125<BS$116,(BS$116-$BI125-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF125),\n0)","v":0},{"$f":"IF(\nAND($BI125<BT$116,(BT$116-$BI125-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF125),\n0)","v":0},{"$f":"IF(\nAND($BI125<BU$116,(BU$116-$BI125-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF125),\n0)","v":0},{"$f":"IF(\nAND($BI125<BV$116,(BV$116-$BI125-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF125),\n0)","v":0},{"$f":"IF(\nAND($BI125<BW$116,(BW$116-$BI125-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF125),\n0)","v":0},{"$f":"IF(\nAND($BI125<BX$116,(BX$116-$BI125-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF125),\n0)","v":0},{"$f":"IF(\nAND($BI125<BY$116,(BY$116-$BI125-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF125),\n0)","v":0},{"$f":"IF(\nAND($BI125<BZ$116,(BZ$116-$BI125-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF125),\n0)","v":0},{"$f":"IF(\nAND($BI125<CA$116,(CA$116-$BI125-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF125),\n0)","v":0},{"$f":"IF(\nAND($BI125<CB$116,(CB$116-$BI125-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF125),\n0)","v":0},{"$f":"IF(\nAND($BI125<CC$116,(CC$116-$BI125-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF125),\n0)","v":0},{"$f":"IF(\nAND($BI125<CD$116,(CD$116-$BI125-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF125),\n0)","v":0},{"$f":"IF(\nAND($BI125<CE$116,(CE$116-$BI125-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF125),\n0)","v":0},{"$f":"IF(\nAND($BI125<CF$116,(CF$116-$BI125-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF125),\n0)","v":0},{"$f":"IF(\nAND($BI125<CG$116,(CG$116-$BI125-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF125),\n0)","v":0},{"$f":"IF(\nAND($BI125<CH$116,(CH$116-$BI125-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF125),\n0)","v":0},{"$f":"IF(\nAND($BI125<CI$116,(CI$116-$BI125-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF125),\n0)","v":0},{"$f":"IF(\nAND($BI125<CJ$116,(CJ$116-$BI125-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF125),\n0)","v":0},{"$f":"IF(\nAND($BI125<CK$116,(CK$116-$BI125-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF125),\n0)","v":0},{"$f":"IF(\nAND($BI125<CL$116,(CL$116-$BI125-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF125),\n0)","v":0},{"$f":"IF(\nAND($BI125<CM$116,(CM$116-$BI125-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF125),\n0)","v":0}]
[null,null,null,null,null,{"$f":"F125*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(F$116,'Current Inputs'!$B$98:$B$116,0)) + 'Current Inputs'!$C$94)","v":1075.5833117600801},{"$f":"G125*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(G$116,'Current Inputs'!$B$98:$B$116,0)) + 'Current Inputs'!$C$94)","v":1529.7184878365581},null,{"$f":"I125*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(I$116,'Current Inputs'!$B$98:$B$116,0)) + 'Current Inputs'!$C$94)","v":1075.5833117600801},{"$f":"INDEX('Gas Demand Model'!$E$139:$AH$141,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$139:$C$141,0),\nMATCH($P126,'Gas Demand Model'!$E$128:$AH$128,0))","v":20818.797396139511},{"$f":"INDEX('Gas Demand Model'!$E$139:$AH$141,\nMATCH(\"Electric\",'Gas Demand Model'!$C$139:$C$141,0),\nMATCH($P126,'Gas Demand Model'!$E$128:$AH$128,0))","v":37177.643843964572},null,{"$f":"INDEX('Gas Demand Model'!$E$139:$AH$141,\nMATCH(\"Reference\",'Gas Demand Model'!$C$139:$C$141,0),\nMATCH($P126,'Gas Demand Model'!$E$128:$AH$128,0))","v":40024.025782963901},16.883675833187439,null,2030,8,{"$f":"IF(\nAND($Q126<R$116,(R$116-$Q126-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N126),\n0)","v":0},{"$f":"IF(\nAND($Q126<S$116,(S$116-$Q126-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N126),\n0)","v":0},{"$f":"IF(\nAND($Q126<T$116,(T$116-$Q126-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N126),\n0)","v":0},{"$f":"IF(\nAND($Q126<U$116,(U$116-$Q126-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N126),\n0)","v":0},{"$f":"IF(\nAND($Q126<V$116,(V$116-$Q126-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N126),\n0)","v":0},{"$f":"IF(\nAND($Q126<W$116,(W$116-$Q126-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N126),\n0)","v":0},{"$f":"IF(\nAND($Q126<X$116,(X$116-$Q126-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N126),\n0)","v":0},{"$f":"IF(\nAND($Q126<Y$116,(Y$116-$Q126-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N126),\n0)","v":0},{"$f":"IF(\nAND($Q126<Z$116,(Z$116-$Q126-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N126),\n0)","v":0},{"$f":"IF(\nAND($Q126<AA$116,(AA$116-$Q126-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N126),\n0)","v":1.7872662086736351},{"$f":"IF(\nAND($Q126<AB$116,(AB$116-$Q126-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N126),\n0)","v":1.7872662086736351},{"$f":"IF(\nAND($Q126<AC$116,(AC$116-$Q126-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N126),\n0)","v":1.7872662086736351},{"$f":"IF(\nAND($Q126<AD$116,(AD$116-$Q126-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N126),\n0)","v":1.7872662086736351},{"$f":"IF(\nAND($Q126<AE$116,(AE$116-$Q126-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N126),\n0)","v":1.7872662086736351},{"$f":"IF(\nAND($Q126<AF$116,(AF$116-$Q126-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N126),\n0)","v":1.7872662086736351},{"$f":"IF(\nAND($Q126<AG$116,(AG$116-$Q126-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N126),\n0)","v":1.7872662086736351},{"$f":"IF(\nAND($Q126<AH$116,(AH$116-$Q126-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N126),\n0)","v":1.7872662086736351},{"$f":"IF(\nAND($Q126<AI$116,(AI$116-$Q126-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N126),\n0)","v":1.7872662086736351},{"$f":"IF(\nAND($Q126<AJ$116,(AJ$116-$Q126-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N126),\n0)","v":1.7872662086736351},{"$f":"IF(\nAND($Q126<AK$116,(AK$116-$Q126-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N126),\n0)","v":1.7872662086736351},{"$f":"IF(\nAND($Q126<AL$116,(AL$116-$Q126-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N126),\n0)","v":1.7872662086736351},{"$f":"IF(\nAND($Q126<AM$116,(AM$116-$Q126-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N126),\n0)","v":1.7872662086736351},{"$f":"IF(\nAND($Q126<AN$116,(AN$116-$Q126-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N126),\n0)","v":1.7872662086736351},{"$f":"IF(\nAND($Q126<AO$116,(AO$116-$Q126-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N126),\n0)","v":1.7872662086736351},{"$f":"IF(\nAND($Q126<AP$116,(AP$116-$Q126-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N126),\n0)","v":1.7872662086736351},{"$f":"IF(\nAND($Q126<AQ$116,(AQ$116-$Q126-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N126),\n0)","v":0},{"$f":"IF(\nAND($Q126<AR$116,(AR$116-$Q126-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N126),\n0)","v":0},{"$f":"IF(\nAND($Q126<AS$116,(AS$116-$Q126-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N126),\n0)","v":0},{"$f":"IF(\nAND($Q126<AT$116,(AT$116-$Q126-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N126),\n0)","v":0},{"$f":"IF(\nAND($Q126<AU$116,(AU$116-$Q126-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N126),\n0)","v":0},null,null,{"$f":"AX125*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AX$116,'Current Inputs'!$B$98:$B$116,0)))","v":0},{"$f":"AY125*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AY$116,'Current Inputs'!$B$98:$B$116,0)))","v":0},null,{"$f":"BA125*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(BA$116,'Current Inputs'!$B$98:$B$116,0)))","v":0},{"$f":"INDEX('Gas Demand Model'!$E$156:$AH$158,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$156:$C$158,0),\nMATCH($BH126,'Gas Demand Model'!$E$145:$AH$145,0))","v":1379.674995375241},{"$f":"INDEX('Gas Demand Model'!$E$156:$AH$158,\nMATCH(\"Electric\",'Gas Demand Model'!$C$156:$C$158,0),\nMATCH($BH126,'Gas Demand Model'!$E$145:$AH$145,0))","v":2472.3421942033492},null,{"$f":"INDEX('Gas Demand Model'!$E$156:$AH$158,\nMATCH(\"Reference\",'Gas Demand Model'!$C$156:$C$158,0),\nMATCH($BH126,'Gas Demand Model'!$E$145:$AH$145,0))","v":2721.2685484239059},0,null,2030,8,{"$f":"IF(\nAND($BI126<BJ$116,(BJ$116-$BI126-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF126),\n0)","v":0},{"$f":"IF(\nAND($BI126<BK$116,(BK$116-$BI126-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF126),\n0)","v":0},{"$f":"IF(\nAND($BI126<BL$116,(BL$116-$BI126-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF126),\n0)","v":0},{"$f":"IF(\nAND($BI126<BM$116,(BM$116-$BI126-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF126),\n0)","v":0},{"$f":"IF(\nAND($BI126<BN$116,(BN$116-$BI126-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF126),\n0)","v":0},{"$f":"IF(\nAND($BI126<BO$116,(BO$116-$BI126-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF126),\n0)","v":0},{"$f":"IF(\nAND($BI126<BP$116,(BP$116-$BI126-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF126),\n0)","v":0},{"$f":"IF(\nAND($BI126<BQ$116,(BQ$116-$BI126-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF126),\n0)","v":0},{"$f":"IF(\nAND($BI126<BR$116,(BR$116-$BI126-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF126),\n0)","v":0},{"$f":"IF(\nAND($BI126<BS$116,(BS$116-$BI126-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF126),\n0)","v":0},{"$f":"IF(\nAND($BI126<BT$116,(BT$116-$BI126-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF126),\n0)","v":0},{"$f":"IF(\nAND($BI126<BU$116,(BU$116-$BI126-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF126),\n0)","v":0},{"$f":"IF(\nAND($BI126<BV$116,(BV$116-$BI126-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF126),\n0)","v":0},{"$f":"IF(\nAND($BI126<BW$116,(BW$116-$BI126-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF126),\n0)","v":0},{"$f":"IF(\nAND($BI126<BX$116,(BX$116-$BI126-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF126),\n0)","v":0},{"$f":"IF(\nAND($BI126<BY$116,(BY$116-$BI126-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF126),\n0)","v":0},{"$f":"IF(\nAND($BI126<BZ$116,(BZ$116-$BI126-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF126),\n0)","v":0},{"$f":"IF(\nAND($BI126<CA$116,(CA$116-$BI126-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF126),\n0)","v":0},{"$f":"IF(\nAND($BI126<CB$116,(CB$116-$BI126-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF126),\n0)","v":0},{"$f":"IF(\nAND($BI126<CC$116,(CC$116-$BI126-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF126),\n0)","v":0},{"$f":"IF(\nAND($BI126<CD$116,(CD$116-$BI126-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF126),\n0)","v":0},{"$f":"IF(\nAND($BI126<CE$116,(CE$116-$BI126-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF126),\n0)","v":0},{"$f":"IF(\nAND($BI126<CF$116,(CF$116-$BI126-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF126),\n0)","v":0},{"$f":"IF(\nAND($BI126<CG$116,(CG$116-$BI126-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF126),\n0)","v":0},{"$f":"IF(\nAND($BI126<CH$116,(CH$116-$BI126-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF126),\n0)","v":0},{"$f":"IF(\nAND($BI126<CI$116,(CI$116-$BI126-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF126),\n0)","v":0},{"$f":"IF(\nAND($BI126<CJ$116,(CJ$116-$BI126-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF126),\n0)","v":0},{"$f":"IF(\nAND($BI126<CK$116,(CK$116-$BI126-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF126),\n0)","v":0},{"$f":"IF(\nAND($BI126<CL$116,(CL$116-$BI126-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF126),\n0)","v":0},{"$f":"IF(\nAND($BI126<CM$116,(CM$116-$BI126-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF126),\n0)","v":0}]
[null,null,null,null,null,{"$f":"F126*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(F$116,'Current Inputs'!$B$98:$B$116,0)) + 'Current Inputs'!$C$94)","v":1097.0949779952816},{"$f":"G126*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(G$116,'Current Inputs'!$B$98:$B$116,0)) + 'Current Inputs'!$C$94)","v":1560.3128575932892},null,{"$f":"I126*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(I$116,'Current Inputs'!$B$98:$B$116,0)) + 'Current Inputs'!$C$94)","v":1097.0949779952816},{"$f":"INDEX('Gas Demand Model'!$E$139:$AH$141,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$139:$C$141,0),\nMATCH($P127,'Gas Demand Model'!$E$128:$AH$128,0))","v":21613.084680828237},{"$f":"INDEX('Gas Demand Model'!$E$139:$AH$141,\nMATCH(\"Electric\",'Gas Demand Model'!$C$139:$C$141,0),\nMATCH($P127,'Gas Demand Model'!$E$128:$AH$128,0))","v":41503.085867236492},null,{"$f":"INDEX('Gas Demand Model'!$E$139:$AH$141,\nMATCH(\"Reference\",'Gas Demand Model'!$C$139:$C$141,0),\nMATCH($P127,'Gas Demand Model'!$E$128:$AH$128,0))","v":37910.352713813816},19.224971432195318,null,2031,9,{"$f":"IF(\nAND($Q127<R$116,(R$116-$Q127-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N127),\n0)","v":0},{"$f":"IF(\nAND($Q127<S$116,(S$116-$Q127-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N127),\n0)","v":0},{"$f":"IF(\nAND($Q127<T$116,(T$116-$Q127-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N127),\n0)","v":0},{"$f":"IF(\nAND($Q127<U$116,(U$116-$Q127-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N127),\n0)","v":0},{"$f":"IF(\nAND($Q127<V$116,(V$116-$Q127-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N127),\n0)","v":0},{"$f":"IF(\nAND($Q127<W$116,(W$116-$Q127-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N127),\n0)","v":0},{"$f":"IF(\nAND($Q127<X$116,(X$116-$Q127-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N127),\n0)","v":0},{"$f":"IF(\nAND($Q127<Y$116,(Y$116-$Q127-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N127),\n0)","v":0},{"$f":"IF(\nAND($Q127<Z$116,(Z$116-$Q127-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N127),\n0)","v":0},{"$f":"IF(\nAND($Q127<AA$116,(AA$116-$Q127-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N127),\n0)","v":0},{"$f":"IF(\nAND($Q127<AB$116,(AB$116-$Q127-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N127),\n0)","v":2.0351102534164136},{"$f":"IF(\nAND($Q127<AC$116,(AC$116-$Q127-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N127),\n0)","v":2.0351102534164136},{"$f":"IF(\nAND($Q127<AD$116,(AD$116-$Q127-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N127),\n0)","v":2.0351102534164136},{"$f":"IF(\nAND($Q127<AE$116,(AE$116-$Q127-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N127),\n0)","v":2.0351102534164136},{"$f":"IF(\nAND($Q127<AF$116,(AF$116-$Q127-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N127),\n0)","v":2.0351102534164136},{"$f":"IF(\nAND($Q127<AG$116,(AG$116-$Q127-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N127),\n0)","v":2.0351102534164136},{"$f":"IF(\nAND($Q127<AH$116,(AH$116-$Q127-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N127),\n0)","v":2.0351102534164136},{"$f":"IF(\nAND($Q127<AI$116,(AI$116-$Q127-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N127),\n0)","v":2.0351102534164136},{"$f":"IF(\nAND($Q127<AJ$116,(AJ$116-$Q127-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N127),\n0)","v":2.0351102534164136},{"$f":"IF(\nAND($Q127<AK$116,(AK$116-$Q127-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N127),\n0)","v":2.0351102534164136},{"$f":"IF(\nAND($Q127<AL$116,(AL$116-$Q127-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N127),\n0)","v":2.0351102534164136},{"$f":"IF(\nAND($Q127<AM$116,(AM$116-$Q127-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N127),\n0)","v":2.0351102534164136},{"$f":"IF(\nAND($Q127<AN$116,(AN$116-$Q127-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N127),\n0)","v":2.0351102534164136},{"$f":"IF(\nAND($Q127<AO$116,(AO$116-$Q127-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N127),\n0)","v":2.0351102534164136},{"$f":"IF(\nAND($Q127<AP$116,(AP$116-$Q127-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N127),\n0)","v":2.0351102534164136},{"$f":"IF(\nAND($Q127<AQ$116,(AQ$116-$Q127-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N127),\n0)","v":2.0351102534164136},{"$f":"IF(\nAND($Q127<AR$116,(AR$116-$Q127-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N127),\n0)","v":0},{"$f":"IF(\nAND($Q127<AS$116,(AS$116-$Q127-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N127),\n0)","v":0},{"$f":"IF(\nAND($Q127<AT$116,(AT$116-$Q127-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N127),\n0)","v":0},{"$f":"IF(\nAND($Q127<AU$116,(AU$116-$Q127-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N127),\n0)","v":0},null,null,{"$f":"AX126*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AX$116,'Current Inputs'!$B$98:$B$116,0)))","v":0},{"$f":"AY126*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AY$116,'Current Inputs'!$B$98:$B$116,0)))","v":0},null,{"$f":"BA126*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(BA$116,'Current Inputs'!$B$98:$B$116,0)))","v":0},{"$f":"INDEX('Gas Demand Model'!$E$156:$AH$158,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$156:$C$158,0),\nMATCH($BH127,'Gas Demand Model'!$E$145:$AH$145,0))","v":1422.6833690238927},{"$f":"INDEX('Gas Demand Model'!$E$156:$AH$158,\nMATCH(\"Electric\",'Gas Demand Model'!$C$156:$C$158,0),\nMATCH($BH127,'Gas Demand Model'!$E$145:$AH$145,0))","v":2744.2234653064656},null,{"$f":"INDEX('Gas Demand Model'!$E$156:$AH$158,\nMATCH(\"Reference\",'Gas Demand Model'!$C$156:$C$158,0),\nMATCH($BH127,'Gas Demand Model'!$E$145:$AH$145,0))","v":2565.21748667375},0,null,2031,9,{"$f":"IF(\nAND($BI127<BJ$116,(BJ$116-$BI127-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF127),\n0)","v":0},{"$f":"IF(\nAND($BI127<BK$116,(BK$116-$BI127-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF127),\n0)","v":0},{"$f":"IF(\nAND($BI127<BL$116,(BL$116-$BI127-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF127),\n0)","v":0},{"$f":"IF(\nAND($BI127<BM$116,(BM$116-$BI127-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF127),\n0)","v":0},{"$f":"IF(\nAND($BI127<BN$116,(BN$116-$BI127-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF127),\n0)","v":0},{"$f":"IF(\nAND($BI127<BO$116,(BO$116-$BI127-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF127),\n0)","v":0},{"$f":"IF(\nAND($BI127<BP$116,(BP$116-$BI127-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF127),\n0)","v":0},{"$f":"IF(\nAND($BI127<BQ$116,(BQ$116-$BI127-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF127),\n0)","v":0},{"$f":"IF(\nAND($BI127<BR$116,(BR$116-$BI127-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF127),\n0)","v":0},{"$f":"IF(\nAND($BI127<BS$116,(BS$116-$BI127-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF127),\n0)","v":0},{"$f":"IF(\nAND($BI127<BT$116,(BT$116-$BI127-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF127),\n0)","v":0},{"$f":"IF(\nAND($BI127<BU$116,(BU$116-$BI127-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF127),\n0)","v":0},{"$f":"IF(\nAND($BI127<BV$116,(BV$116-$BI127-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF127),\n0)","v":0},{"$f":"IF(\nAND($BI127<BW$116,(BW$116-$BI127-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF127),\n0)","v":0},{"$f":"IF(\nAND($BI127<BX$116,(BX$116-$BI127-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF127),\n0)","v":0},{"$f":"IF(\nAND($BI127<BY$116,(BY$116-$BI127-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF127),\n0)","v":0},{"$f":"IF(\nAND($BI127<BZ$116,(BZ$116-$BI127-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF127),\n0)","v":0},{"$f":"IF(\nAND($BI127<CA$116,(CA$116-$BI127-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF127),\n0)","v":0},{"$f":"IF(\nAND($BI127<CB$116,(CB$116-$BI127-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF127),\n0)","v":0},{"$f":"IF(\nAND($BI127<CC$116,(CC$116-$BI127-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF127),\n0)","v":0},{"$f":"IF(\nAND($BI127<CD$116,(CD$116-$BI127-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF127),\n0)","v":0},{"$f":"IF(\nAND($BI127<CE$116,(CE$116-$BI127-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF127),\n0)","v":0},{"$f":"IF(\nAND($BI127<CF$116,(CF$116-$BI127-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF127),\n0)","v":0},{"$f":"IF(\nAND($BI127<CG$116,(CG$116-$BI127-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF127),\n0)","v":0},{"$f":"IF(\nAND($BI127<CH$116,(CH$116-$BI127-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF127),\n0)","v":0},{"$f":"IF(\nAND($BI127<CI$116,(CI$116-$BI127-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF127),\n0)","v":0},{"$f":"IF(\nAND($BI127<CJ$116,(CJ$116-$BI127-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF127),\n0)","v":0},{"$f":"IF(\nAND($BI127<CK$116,(CK$116-$BI127-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF127),\n0)","v":0},{"$f":"IF(\nAND($BI127<CL$116,(CL$116-$BI127-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF127),\n0)","v":0},{"$f":"IF(\nAND($BI127<CM$116,(CM$116-$BI127-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF127),\n0)","v":0}]
[null,null,null,null,null,{"$f":"F127*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(F$116,'Current Inputs'!$B$98:$B$116,0)) + 'Current Inputs'!$C$94)","v":1119.0368775551872},{"$f":"G127*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(G$116,'Current Inputs'!$B$98:$B$116,0)) + 'Current Inputs'!$C$94)","v":1591.5191147451551},null,{"$f":"I127*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(I$116,'Current Inputs'!$B$98:$B$116,0)) + 'Current Inputs'!$C$94)","v":1119.0368775551872},{"$f":"INDEX('Gas Demand Model'!$E$139:$AH$141,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$139:$C$141,0),\nMATCH($P128,'Gas Demand Model'!$E$128:$AH$128,0))","v":21919.763288873},{"$f":"INDEX('Gas Demand Model'!$E$139:$AH$141,\nMATCH(\"Electric\",'Gas Demand Model'!$C$139:$C$141,0),\nMATCH($P128,'Gas Demand Model'!$E$128:$AH$128,0))","v":45655.257823033746},null,{"$f":"INDEX('Gas Demand Model'!$E$139:$AH$141,\nMATCH(\"Reference\",'Gas Demand Model'!$C$139:$C$141,0),\nMATCH($P128,'Gas Demand Model'!$E$128:$AH$128,0))","v":35645.613304217244},21.571298355711775,null,2032,10,{"$f":"IF(\nAND($Q128<R$116,(R$116-$Q128-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N128),\n0)","v":0},{"$f":"IF(\nAND($Q128<S$116,(S$116-$Q128-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N128),\n0)","v":0},{"$f":"IF(\nAND($Q128<T$116,(T$116-$Q128-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N128),\n0)","v":0},{"$f":"IF(\nAND($Q128<U$116,(U$116-$Q128-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N128),\n0)","v":0},{"$f":"IF(\nAND($Q128<V$116,(V$116-$Q128-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N128),\n0)","v":0},{"$f":"IF(\nAND($Q128<W$116,(W$116-$Q128-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N128),\n0)","v":0},{"$f":"IF(\nAND($Q128<X$116,(X$116-$Q128-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N128),\n0)","v":0},{"$f":"IF(\nAND($Q128<Y$116,(Y$116-$Q128-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N128),\n0)","v":0},{"$f":"IF(\nAND($Q128<Z$116,(Z$116-$Q128-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N128),\n0)","v":0},{"$f":"IF(\nAND($Q128<AA$116,(AA$116-$Q128-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N128),\n0)","v":0},{"$f":"IF(\nAND($Q128<AB$116,(AB$116-$Q128-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N128),\n0)","v":0},{"$f":"IF(\nAND($Q128<AC$116,(AC$116-$Q128-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N128),\n0)","v":2.2834869023366178},{"$f":"IF(\nAND($Q128<AD$116,(AD$116-$Q128-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N128),\n0)","v":2.2834869023366178},{"$f":"IF(\nAND($Q128<AE$116,(AE$116-$Q128-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N128),\n0)","v":2.2834869023366178},{"$f":"IF(\nAND($Q128<AF$116,(AF$116-$Q128-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N128),\n0)","v":2.2834869023366178},{"$f":"IF(\nAND($Q128<AG$116,(AG$116-$Q128-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N128),\n0)","v":2.2834869023366178},{"$f":"IF(\nAND($Q128<AH$116,(AH$116-$Q128-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N128),\n0)","v":2.2834869023366178},{"$f":"IF(\nAND($Q128<AI$116,(AI$116-$Q128-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N128),\n0)","v":2.2834869023366178},{"$f":"IF(\nAND($Q128<AJ$116,(AJ$116-$Q128-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N128),\n0)","v":2.2834869023366178},{"$f":"IF(\nAND($Q128<AK$116,(AK$116-$Q128-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N128),\n0)","v":2.2834869023366178},{"$f":"IF(\nAND($Q128<AL$116,(AL$116-$Q128-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N128),\n0)","v":2.2834869023366178},{"$f":"IF(\nAND($Q128<AM$116,(AM$116-$Q128-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N128),\n0)","v":2.2834869023366178},{"$f":"IF(\nAND($Q128<AN$116,(AN$116-$Q128-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N128),\n0)","v":2.2834869023366178},{"$f":"IF(\nAND($Q128<AO$116,(AO$116-$Q128-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N128),\n0)","v":2.2834869023366178},{"$f":"IF(\nAND($Q128<AP$116,(AP$116-$Q128-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N128),\n0)","v":2.2834869023366178},{"$f":"IF(\nAND($Q128<AQ$116,(AQ$116-$Q128-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N128),\n0)","v":2.2834869023366178},{"$f":"IF(\nAND($Q128<AR$116,(AR$116-$Q128-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N128),\n0)","v":2.2834869023366178},{"$f":"IF(\nAND($Q128<AS$116,(AS$116-$Q128-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N128),\n0)","v":0},{"$f":"IF(\nAND($Q128<AT$116,(AT$116-$Q128-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N128),\n0)","v":0},{"$f":"IF(\nAND($Q128<AU$116,(AU$116-$Q128-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N128),\n0)","v":0},null,null,{"$f":"AX127*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AX$116,'Current Inputs'!$B$98:$B$116,0)))","v":0},{"$f":"AY127*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AY$116,'Current Inputs'!$B$98:$B$116,0)))","v":0},null,{"$f":"BA127*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(BA$116,'Current Inputs'!$B$98:$B$116,0)))","v":0},{"$f":"INDEX('Gas Demand Model'!$E$156:$AH$158,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$156:$C$158,0),\nMATCH($BH128,'Gas Demand Model'!$E$145:$AH$145,0))","v":1430.1336074346852},{"$f":"INDEX('Gas Demand Model'!$E$156:$AH$158,\nMATCH(\"Electric\",'Gas Demand Model'!$C$156:$C$158,0),\nMATCH($BH128,'Gas Demand Model'!$E$145:$AH$145,0))","v":2997.0243400638406},null,{"$f":"INDEX('Gas Demand Model'!$E$156:$AH$158,\nMATCH(\"Reference\",'Gas Demand Model'!$C$156:$C$158,0),\nMATCH($BH128,'Gas Demand Model'!$E$145:$AH$145,0))","v":2400.6088051526594},0,null,2032,10,{"$f":"IF(\nAND($BI128<BJ$116,(BJ$116-$BI128-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF128),\n0)","v":0},{"$f":"IF(\nAND($BI128<BK$116,(BK$116-$BI128-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF128),\n0)","v":0},{"$f":"IF(\nAND($BI128<BL$116,(BL$116-$BI128-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF128),\n0)","v":0},{"$f":"IF(\nAND($BI128<BM$116,(BM$116-$BI128-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF128),\n0)","v":0},{"$f":"IF(\nAND($BI128<BN$116,(BN$116-$BI128-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF128),\n0)","v":0},{"$f":"IF(\nAND($BI128<BO$116,(BO$116-$BI128-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF128),\n0)","v":0},{"$f":"IF(\nAND($BI128<BP$116,(BP$116-$BI128-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF128),\n0)","v":0},{"$f":"IF(\nAND($BI128<BQ$116,(BQ$116-$BI128-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF128),\n0)","v":0},{"$f":"IF(\nAND($BI128<BR$116,(BR$116-$BI128-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF128),\n0)","v":0},{"$f":"IF(\nAND($BI128<BS$116,(BS$116-$BI128-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF128),\n0)","v":0},{"$f":"IF(\nAND($BI128<BT$116,(BT$116-$BI128-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF128),\n0)","v":0},{"$f":"IF(\nAND($BI128<BU$116,(BU$116-$BI128-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF128),\n0)","v":0},{"$f":"IF(\nAND($BI128<BV$116,(BV$116-$BI128-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF128),\n0)","v":0},{"$f":"IF(\nAND($BI128<BW$116,(BW$116-$BI128-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF128),\n0)","v":0},{"$f":"IF(\nAND($BI128<BX$116,(BX$116-$BI128-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF128),\n0)","v":0},{"$f":"IF(\nAND($BI128<BY$116,(BY$116-$BI128-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF128),\n0)","v":0},{"$f":"IF(\nAND($BI128<BZ$116,(BZ$116-$BI128-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF128),\n0)","v":0},{"$f":"IF(\nAND($BI128<CA$116,(CA$116-$BI128-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF128),\n0)","v":0},{"$f":"IF(\nAND($BI128<CB$116,(CB$116-$BI128-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF128),\n0)","v":0},{"$f":"IF(\nAND($BI128<CC$116,(CC$116-$BI128-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF128),\n0)","v":0},{"$f":"IF(\nAND($BI128<CD$116,(CD$116-$BI128-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF128),\n0)","v":0},{"$f":"IF(\nAND($BI128<CE$116,(CE$116-$BI128-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF128),\n0)","v":0},{"$f":"IF(\nAND($BI128<CF$116,(CF$116-$BI128-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF128),\n0)","v":0},{"$f":"IF(\nAND($BI128<CG$116,(CG$116-$BI128-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF128),\n0)","v":0},{"$f":"IF(\nAND($BI128<CH$116,(CH$116-$BI128-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF128),\n0)","v":0},{"$f":"IF(\nAND($BI128<CI$116,(CI$116-$BI128-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF128),\n0)","v":0},{"$f":"IF(\nAND($BI128<CJ$116,(CJ$116-$BI128-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF128),\n0)","v":0},{"$f":"IF(\nAND($BI128<CK$116,(CK$116-$BI128-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF128),\n0)","v":0},{"$f":"IF(\nAND($BI128<CL$116,(CL$116-$BI128-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF128),\n0)","v":0},{"$f":"IF(\nAND($BI128<CM$116,(CM$116-$BI128-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF128),\n0)","v":0}]
[null,null,null,null,null,{"$f":"F128*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(F$116,'Current Inputs'!$B$98:$B$116,0)) + 'Current Inputs'!$C$94)","v":1141.4176151062909},{"$f":"G128*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(G$116,'Current Inputs'!$B$98:$B$116,0)) + 'Current Inputs'!$C$94)","v":1623.3494970400582},null,{"$f":"I128*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(I$116,'Current Inputs'!$B$98:$B$116,0)) + 'Current Inputs'!$C$94)","v":1141.4176151062909},{"$f":"INDEX('Gas Demand Model'!$E$139:$AH$141,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$139:$C$141,0),\nMATCH($P129,'Gas Demand Model'!$E$128:$AH$128,0))","v":21788.646100240381},{"$f":"INDEX('Gas Demand Model'!$E$139:$AH$141,\nMATCH(\"Electric\",'Gas Demand Model'!$C$139:$C$141,0),\nMATCH($P129,'Gas Demand Model'!$E$128:$AH$128,0))","v":49694.578157817879},null,{"$f":"INDEX('Gas Demand Model'!$E$139:$AH$141,\nMATCH(\"Reference\",'Gas Demand Model'!$C$139:$C$141,0),\nMATCH($P129,'Gas Demand Model'!$E$128:$AH$128,0))","v":33280.360437063653},23.949401573501845,null,2033,11,{"$f":"IF(\nAND($Q129<R$116,(R$116-$Q129-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N129),\n0)","v":0},{"$f":"IF(\nAND($Q129<S$116,(S$116-$Q129-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N129),\n0)","v":0},{"$f":"IF(\nAND($Q129<T$116,(T$116-$Q129-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N129),\n0)","v":0},{"$f":"IF(\nAND($Q129<U$116,(U$116-$Q129-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N129),\n0)","v":0},{"$f":"IF(\nAND($Q129<V$116,(V$116-$Q129-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N129),\n0)","v":0},{"$f":"IF(\nAND($Q129<W$116,(W$116-$Q129-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N129),\n0)","v":0},{"$f":"IF(\nAND($Q129<X$116,(X$116-$Q129-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N129),\n0)","v":0},{"$f":"IF(\nAND($Q129<Y$116,(Y$116-$Q129-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N129),\n0)","v":0},{"$f":"IF(\nAND($Q129<Z$116,(Z$116-$Q129-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N129),\n0)","v":0},{"$f":"IF(\nAND($Q129<AA$116,(AA$116-$Q129-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N129),\n0)","v":0},{"$f":"IF(\nAND($Q129<AB$116,(AB$116-$Q129-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N129),\n0)","v":0},{"$f":"IF(\nAND($Q129<AC$116,(AC$116-$Q129-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N129),\n0)","v":0},{"$f":"IF(\nAND($Q129<AD$116,(AD$116-$Q129-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N129),\n0)","v":2.5352273150220834},{"$f":"IF(\nAND($Q129<AE$116,(AE$116-$Q129-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N129),\n0)","v":2.5352273150220834},{"$f":"IF(\nAND($Q129<AF$116,(AF$116-$Q129-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N129),\n0)","v":2.5352273150220834},{"$f":"IF(\nAND($Q129<AG$116,(AG$116-$Q129-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N129),\n0)","v":2.5352273150220834},{"$f":"IF(\nAND($Q129<AH$116,(AH$116-$Q129-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N129),\n0)","v":2.5352273150220834},{"$f":"IF(\nAND($Q129<AI$116,(AI$116-$Q129-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N129),\n0)","v":2.5352273150220834},{"$f":"IF(\nAND($Q129<AJ$116,(AJ$116-$Q129-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N129),\n0)","v":2.5352273150220834},{"$f":"IF(\nAND($Q129<AK$116,(AK$116-$Q129-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N129),\n0)","v":2.5352273150220834},{"$f":"IF(\nAND($Q129<AL$116,(AL$116-$Q129-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N129),\n0)","v":2.5352273150220834},{"$f":"IF(\nAND($Q129<AM$116,(AM$116-$Q129-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N129),\n0)","v":2.5352273150220834},{"$f":"IF(\nAND($Q129<AN$116,(AN$116-$Q129-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N129),\n0)","v":2.5352273150220834},{"$f":"IF(\nAND($Q129<AO$116,(AO$116-$Q129-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N129),\n0)","v":2.5352273150220834},{"$f":"IF(\nAND($Q129<AP$116,(AP$116-$Q129-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N129),\n0)","v":2.5352273150220834},{"$f":"IF(\nAND($Q129<AQ$116,(AQ$116-$Q129-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N129),\n0)","v":2.5352273150220834},{"$f":"IF(\nAND($Q129<AR$116,(AR$116-$Q129-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N129),\n0)","v":2.5352273150220834},{"$f":"IF(\nAND($Q129<AS$116,(AS$116-$Q129-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N129),\n0)","v":2.5352273150220834},{"$f":"IF(\nAND($Q129<AT$116,(AT$116-$Q129-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N129),\n0)","v":0},{"$f":"IF(\nAND($Q129<AU$116,(AU$116-$Q129-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N129),\n0)","v":0},null,null,{"$f":"AX128*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AX$116,'Current Inputs'!$B$98:$B$116,0)))","v":0},{"$f":"AY128*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AY$116,'Current Inputs'!$B$98:$B$116,0)))","v":0},null,{"$f":"BA128*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(BA$116,'Current Inputs'!$B$98:$B$116,0)))","v":0},{"$f":"INDEX('Gas Demand Model'!$E$156:$AH$158,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$156:$C$158,0),\nMATCH($BH129,'Gas Demand Model'!$E$145:$AH$145,0))","v":1410.8056114030194},{"$f":"INDEX('Gas Demand Model'!$E$156:$AH$158,\nMATCH(\"Electric\",'Gas Demand Model'!$C$156:$C$158,0),\nMATCH($BH129,'Gas Demand Model'!$E$145:$AH$145,0))","v":3242.8507515307206},null,{"$f":"INDEX('Gas Demand Model'!$E$156:$AH$158,\nMATCH(\"Reference\",'Gas Demand Model'!$C$156:$C$158,0),\nMATCH($BH129,'Gas Demand Model'!$E$145:$AH$145,0))","v":2230.2731226952942},0,null,2033,11,{"$f":"IF(\nAND($BI129<BJ$116,(BJ$116-$BI129-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF129),\n0)","v":0},{"$f":"IF(\nAND($BI129<BK$116,(BK$116-$BI129-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF129),\n0)","v":0},{"$f":"IF(\nAND($BI129<BL$116,(BL$116-$BI129-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF129),\n0)","v":0},{"$f":"IF(\nAND($BI129<BM$116,(BM$116-$BI129-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF129),\n0)","v":0},{"$f":"IF(\nAND($BI129<BN$116,(BN$116-$BI129-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF129),\n0)","v":0},{"$f":"IF(\nAND($BI129<BO$116,(BO$116-$BI129-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF129),\n0)","v":0},{"$f":"IF(\nAND($BI129<BP$116,(BP$116-$BI129-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF129),\n0)","v":0},{"$f":"IF(\nAND($BI129<BQ$116,(BQ$116-$BI129-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF129),\n0)","v":0},{"$f":"IF(\nAND($BI129<BR$116,(BR$116-$BI129-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF129),\n0)","v":0},{"$f":"IF(\nAND($BI129<BS$116,(BS$116-$BI129-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF129),\n0)","v":0},{"$f":"IF(\nAND($BI129<BT$116,(BT$116-$BI129-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF129),\n0)","v":0},{"$f":"IF(\nAND($BI129<BU$116,(BU$116-$BI129-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF129),\n0)","v":0},{"$f":"IF(\nAND($BI129<BV$116,(BV$116-$BI129-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF129),\n0)","v":0},{"$f":"IF(\nAND($BI129<BW$116,(BW$116-$BI129-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF129),\n0)","v":0},{"$f":"IF(\nAND($BI129<BX$116,(BX$116-$BI129-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF129),\n0)","v":0},{"$f":"IF(\nAND($BI129<BY$116,(BY$116-$BI129-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF129),\n0)","v":0},{"$f":"IF(\nAND($BI129<BZ$116,(BZ$116-$BI129-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF129),\n0)","v":0},{"$f":"IF(\nAND($BI129<CA$116,(CA$116-$BI129-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF129),\n0)","v":0},{"$f":"IF(\nAND($BI129<CB$116,(CB$116-$BI129-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF129),\n0)","v":0},{"$f":"IF(\nAND($BI129<CC$116,(CC$116-$BI129-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF129),\n0)","v":0},{"$f":"IF(\nAND($BI129<CD$116,(CD$116-$BI129-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF129),\n0)","v":0},{"$f":"IF(\nAND($BI129<CE$116,(CE$116-$BI129-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF129),\n0)","v":0},{"$f":"IF(\nAND($BI129<CF$116,(CF$116-$BI129-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF129),\n0)","v":0},{"$f":"IF(\nAND($BI129<CG$116,(CG$116-$BI129-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF129),\n0)","v":0},{"$f":"IF(\nAND($BI129<CH$116,(CH$116-$BI129-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF129),\n0)","v":0},{"$f":"IF(\nAND($BI129<CI$116,(CI$116-$BI129-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF129),\n0)","v":0},{"$f":"IF(\nAND($BI129<CJ$116,(CJ$116-$BI129-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF129),\n0)","v":0},{"$f":"IF(\nAND($BI129<CK$116,(CK$116-$BI129-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF129),\n0)","v":0},{"$f":"IF(\nAND($BI129<CL$116,(CL$116-$BI129-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF129),\n0)","v":0},{"$f":"IF(\nAND($BI129<CM$116,(CM$116-$BI129-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF129),\n0)","v":0}]
[null,null,null,null,null,{"$f":"F129*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(F$116,'Current Inputs'!$B$98:$B$116,0)) + 'Current Inputs'!$C$94)","v":1164.2459674084168},{"$f":"G129*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(G$116,'Current Inputs'!$B$98:$B$116,0)) + 'Current Inputs'!$C$94)","v":1655.8164869808593},null,{"$f":"I129*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(I$116,'Current Inputs'!$B$98:$B$116,0)) + 'Current Inputs'!$C$94)","v":1164.2459674084168},{"$f":"INDEX('Gas Demand Model'!$E$139:$AH$141,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$139:$C$141,0),\nMATCH($P130,'Gas Demand Model'!$E$128:$AH$128,0))","v":21374.946400550885},{"$f":"INDEX('Gas Demand Model'!$E$139:$AH$141,\nMATCH(\"Electric\",'Gas Demand Model'!$C$139:$C$141,0),\nMATCH($P130,'Gas Demand Model'!$E$128:$AH$128,0))","v":54086.92751884021},null,{"$f":"INDEX('Gas Demand Model'!$E$139:$AH$141,\nMATCH(\"Reference\",'Gas Demand Model'!$C$139:$C$141,0),\nMATCH($P130,'Gas Demand Model'!$E$128:$AH$128,0))","v":30851.548502993541},26.587539062513315,null,2034,12,{"$f":"IF(\nAND($Q130<R$116,(R$116-$Q130-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N130),\n0)","v":0},{"$f":"IF(\nAND($Q130<S$116,(S$116-$Q130-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N130),\n0)","v":0},{"$f":"IF(\nAND($Q130<T$116,(T$116-$Q130-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N130),\n0)","v":0},{"$f":"IF(\nAND($Q130<U$116,(U$116-$Q130-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N130),\n0)","v":0},{"$f":"IF(\nAND($Q130<V$116,(V$116-$Q130-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N130),\n0)","v":0},{"$f":"IF(\nAND($Q130<W$116,(W$116-$Q130-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N130),\n0)","v":0},{"$f":"IF(\nAND($Q130<X$116,(X$116-$Q130-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N130),\n0)","v":0},{"$f":"IF(\nAND($Q130<Y$116,(Y$116-$Q130-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N130),\n0)","v":0},{"$f":"IF(\nAND($Q130<Z$116,(Z$116-$Q130-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N130),\n0)","v":0},{"$f":"IF(\nAND($Q130<AA$116,(AA$116-$Q130-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N130),\n0)","v":0},{"$f":"IF(\nAND($Q130<AB$116,(AB$116-$Q130-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N130),\n0)","v":0},{"$f":"IF(\nAND($Q130<AC$116,(AC$116-$Q130-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N130),\n0)","v":0},{"$f":"IF(\nAND($Q130<AD$116,(AD$116-$Q130-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N130),\n0)","v":0},{"$f":"IF(\nAND($Q130<AE$116,(AE$116-$Q130-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N130),\n0)","v":2.8144943439872545},{"$f":"IF(\nAND($Q130<AF$116,(AF$116-$Q130-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N130),\n0)","v":2.8144943439872545},{"$f":"IF(\nAND($Q130<AG$116,(AG$116-$Q130-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N130),\n0)","v":2.8144943439872545},{"$f":"IF(\nAND($Q130<AH$116,(AH$116-$Q130-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N130),\n0)","v":2.8144943439872545},{"$f":"IF(\nAND($Q130<AI$116,(AI$116-$Q130-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N130),\n0)","v":2.8144943439872545},{"$f":"IF(\nAND($Q130<AJ$116,(AJ$116-$Q130-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N130),\n0)","v":2.8144943439872545},{"$f":"IF(\nAND($Q130<AK$116,(AK$116-$Q130-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N130),\n0)","v":2.8144943439872545},{"$f":"IF(\nAND($Q130<AL$116,(AL$116-$Q130-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N130),\n0)","v":2.8144943439872545},{"$f":"IF(\nAND($Q130<AM$116,(AM$116-$Q130-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N130),\n0)","v":2.8144943439872545},{"$f":"IF(\nAND($Q130<AN$116,(AN$116-$Q130-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N130),\n0)","v":2.8144943439872545},{"$f":"IF(\nAND($Q130<AO$116,(AO$116-$Q130-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N130),\n0)","v":2.8144943439872545},{"$f":"IF(\nAND($Q130<AP$116,(AP$116-$Q130-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N130),\n0)","v":2.8144943439872545},{"$f":"IF(\nAND($Q130<AQ$116,(AQ$116-$Q130-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N130),\n0)","v":2.8144943439872545},{"$f":"IF(\nAND($Q130<AR$116,(AR$116-$Q130-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N130),\n0)","v":2.8144943439872545},{"$f":"IF(\nAND($Q130<AS$116,(AS$116-$Q130-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N130),\n0)","v":2.8144943439872545},{"$f":"IF(\nAND($Q130<AT$116,(AT$116-$Q130-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N130),\n0)","v":2.8144943439872545},{"$f":"IF(\nAND($Q130<AU$116,(AU$116-$Q130-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N130),\n0)","v":0},null,null,{"$f":"AX129*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AX$116,'Current Inputs'!$B$98:$B$116,0)))","v":0},{"$f":"AY129*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AY$116,'Current Inputs'!$B$98:$B$116,0)))","v":0},null,{"$f":"BA129*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(BA$116,'Current Inputs'!$B$98:$B$116,0)))","v":0},{"$f":"INDEX('Gas Demand Model'!$E$156:$AH$158,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$156:$C$158,0),\nMATCH($BH130,'Gas Demand Model'!$E$145:$AH$145,0))","v":1372.2256704230767},{"$f":"INDEX('Gas Demand Model'!$E$156:$AH$158,\nMATCH(\"Electric\",'Gas Demand Model'!$C$156:$C$158,0),\nMATCH($BH130,'Gas Demand Model'!$E$145:$AH$145,0))","v":3507.4298032849547},null,{"$f":"INDEX('Gas Demand Model'!$E$156:$AH$158,\nMATCH(\"Reference\",'Gas Demand Model'!$C$156:$C$158,0),\nMATCH($BH130,'Gas Demand Model'!$E$145:$AH$145,0))","v":2057.4887928643129},0,null,2034,12,{"$f":"IF(\nAND($BI130<BJ$116,(BJ$116-$BI130-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF130),\n0)","v":0},{"$f":"IF(\nAND($BI130<BK$116,(BK$116-$BI130-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF130),\n0)","v":0},{"$f":"IF(\nAND($BI130<BL$116,(BL$116-$BI130-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF130),\n0)","v":0},{"$f":"IF(\nAND($BI130<BM$116,(BM$116-$BI130-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF130),\n0)","v":0},{"$f":"IF(\nAND($BI130<BN$116,(BN$116-$BI130-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF130),\n0)","v":0},{"$f":"IF(\nAND($BI130<BO$116,(BO$116-$BI130-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF130),\n0)","v":0},{"$f":"IF(\nAND($BI130<BP$116,(BP$116-$BI130-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF130),\n0)","v":0},{"$f":"IF(\nAND($BI130<BQ$116,(BQ$116-$BI130-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF130),\n0)","v":0},{"$f":"IF(\nAND($BI130<BR$116,(BR$116-$BI130-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF130),\n0)","v":0},{"$f":"IF(\nAND($BI130<BS$116,(BS$116-$BI130-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF130),\n0)","v":0},{"$f":"IF(\nAND($BI130<BT$116,(BT$116-$BI130-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF130),\n0)","v":0},{"$f":"IF(\nAND($BI130<BU$116,(BU$116-$BI130-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF130),\n0)","v":0},{"$f":"IF(\nAND($BI130<BV$116,(BV$116-$BI130-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF130),\n0)","v":0},{"$f":"IF(\nAND($BI130<BW$116,(BW$116-$BI130-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF130),\n0)","v":0},{"$f":"IF(\nAND($BI130<BX$116,(BX$116-$BI130-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF130),\n0)","v":0},{"$f":"IF(\nAND($BI130<BY$116,(BY$116-$BI130-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF130),\n0)","v":0},{"$f":"IF(\nAND($BI130<BZ$116,(BZ$116-$BI130-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF130),\n0)","v":0},{"$f":"IF(\nAND($BI130<CA$116,(CA$116-$BI130-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF130),\n0)","v":0},{"$f":"IF(\nAND($BI130<CB$116,(CB$116-$BI130-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF130),\n0)","v":0},{"$f":"IF(\nAND($BI130<CC$116,(CC$116-$BI130-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF130),\n0)","v":0},{"$f":"IF(\nAND($BI130<CD$116,(CD$116-$BI130-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF130),\n0)","v":0},{"$f":"IF(\nAND($BI130<CE$116,(CE$116-$BI130-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF130),\n0)","v":0},{"$f":"IF(\nAND($BI130<CF$116,(CF$116-$BI130-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF130),\n0)","v":0},{"$f":"IF(\nAND($BI130<CG$116,(CG$116-$BI130-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF130),\n0)","v":0},{"$f":"IF(\nAND($BI130<CH$116,(CH$116-$BI130-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF130),\n0)","v":0},{"$f":"IF(\nAND($BI130<CI$116,(CI$116-$BI130-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF130),\n0)","v":0},{"$f":"IF(\nAND($BI130<CJ$116,(CJ$116-$BI130-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF130),\n0)","v":0},{"$f":"IF(\nAND($BI130<CK$116,(CK$116-$BI130-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF130),\n0)","v":0},{"$f":"IF(\nAND($BI130<CL$116,(CL$116-$BI130-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF130),\n0)","v":0},{"$f":"IF(\nAND($BI130<CM$116,(CM$116-$BI130-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF130),\n0)","v":0}]
[null,null,null,null,null,{"$f":"F130*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(F$116,'Current Inputs'!$B$98:$B$116,0)) + 'Current Inputs'!$C$94)","v":1187.5308867565852},{"$f":"G130*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(G$116,'Current Inputs'!$B$98:$B$116,0)) + 'Current Inputs'!$C$94)","v":1688.9328167204765},null,{"$f":"I130*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(I$116,'Current Inputs'!$B$98:$B$116,0)) + 'Current Inputs'!$C$94)","v":1187.5308867565852},{"$f":"INDEX('Gas Demand Model'!$E$139:$AH$141,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$139:$C$141,0),\nMATCH($P131,'Gas Demand Model'!$E$128:$AH$128,0))","v":20757.902875876753},{"$f":"INDEX('Gas Demand Model'!$E$139:$AH$141,\nMATCH(\"Electric\",'Gas Demand Model'!$C$139:$C$141,0),\nMATCH($P131,'Gas Demand Model'!$E$128:$AH$128,0))","v":59642.544873827384},null,{"$f":"INDEX('Gas Demand Model'!$E$139:$AH$141,\nMATCH(\"Reference\",'Gas Demand Model'!$C$139:$C$141,0),\nMATCH($P131,'Gas Demand Model'!$E$128:$AH$128,0))","v":28360.233364615335},29.904887107695032,null,2035,13,{"$f":"IF(\nAND($Q131<R$116,(R$116-$Q131-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N131),\n0)","v":0},{"$f":"IF(\nAND($Q131<S$116,(S$116-$Q131-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N131),\n0)","v":0},{"$f":"IF(\nAND($Q131<T$116,(T$116-$Q131-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N131),\n0)","v":0},{"$f":"IF(\nAND($Q131<U$116,(U$116-$Q131-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N131),\n0)","v":0},{"$f":"IF(\nAND($Q131<V$116,(V$116-$Q131-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N131),\n0)","v":0},{"$f":"IF(\nAND($Q131<W$116,(W$116-$Q131-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N131),\n0)","v":0},{"$f":"IF(\nAND($Q131<X$116,(X$116-$Q131-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N131),\n0)","v":0},{"$f":"IF(\nAND($Q131<Y$116,(Y$116-$Q131-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N131),\n0)","v":0},{"$f":"IF(\nAND($Q131<Z$116,(Z$116-$Q131-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N131),\n0)","v":0},{"$f":"IF(\nAND($Q131<AA$116,(AA$116-$Q131-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N131),\n0)","v":0},{"$f":"IF(\nAND($Q131<AB$116,(AB$116-$Q131-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N131),\n0)","v":0},{"$f":"IF(\nAND($Q131<AC$116,(AC$116-$Q131-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N131),\n0)","v":0},{"$f":"IF(\nAND($Q131<AD$116,(AD$116-$Q131-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N131),\n0)","v":0},{"$f":"IF(\nAND($Q131<AE$116,(AE$116-$Q131-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N131),\n0)","v":0},{"$f":"IF(\nAND($Q131<AF$116,(AF$116-$Q131-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N131),\n0)","v":3.1656610047394405},{"$f":"IF(\nAND($Q131<AG$116,(AG$116-$Q131-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N131),\n0)","v":3.1656610047394405},{"$f":"IF(\nAND($Q131<AH$116,(AH$116-$Q131-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N131),\n0)","v":3.1656610047394405},{"$f":"IF(\nAND($Q131<AI$116,(AI$116-$Q131-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N131),\n0)","v":3.1656610047394405},{"$f":"IF(\nAND($Q131<AJ$116,(AJ$116-$Q131-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N131),\n0)","v":3.1656610047394405},{"$f":"IF(\nAND($Q131<AK$116,(AK$116-$Q131-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N131),\n0)","v":3.1656610047394405},{"$f":"IF(\nAND($Q131<AL$116,(AL$116-$Q131-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N131),\n0)","v":3.1656610047394405},{"$f":"IF(\nAND($Q131<AM$116,(AM$116-$Q131-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N131),\n0)","v":3.1656610047394405},{"$f":"IF(\nAND($Q131<AN$116,(AN$116-$Q131-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N131),\n0)","v":3.1656610047394405},{"$f":"IF(\nAND($Q131<AO$116,(AO$116-$Q131-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N131),\n0)","v":3.1656610047394405},{"$f":"IF(\nAND($Q131<AP$116,(AP$116-$Q131-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N131),\n0)","v":3.1656610047394405},{"$f":"IF(\nAND($Q131<AQ$116,(AQ$116-$Q131-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N131),\n0)","v":3.1656610047394405},{"$f":"IF(\nAND($Q131<AR$116,(AR$116-$Q131-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N131),\n0)","v":3.1656610047394405},{"$f":"IF(\nAND($Q131<AS$116,(AS$116-$Q131-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N131),\n0)","v":3.1656610047394405},{"$f":"IF(\nAND($Q131<AT$116,(AT$116-$Q131-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N131),\n0)","v":3.1656610047394405},{"$f":"IF(\nAND($Q131<AU$116,(AU$116-$Q131-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N131),\n0)","v":3.1656610047394405},null,null,{"$f":"AX130*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AX$116,'Current Inputs'!$B$98:$B$116,0)))","v":0},{"$f":"AY130*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AY$116,'Current Inputs'!$B$98:$B$116,0)))","v":0},null,{"$f":"BA130*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(BA$116,'Current Inputs'!$B$98:$B$116,0)))","v":0},{"$f":"INDEX('Gas Demand Model'!$E$156:$AH$158,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$156:$C$158,0),\nMATCH($BH131,'Gas Demand Model'!$E$145:$AH$145,0))","v":1321.7881595912909},{"$f":"INDEX('Gas Demand Model'!$E$156:$AH$158,\nMATCH(\"Electric\",'Gas Demand Model'!$C$156:$C$158,0),\nMATCH($BH131,'Gas Demand Model'!$E$145:$AH$145,0))","v":3847.1334767601666},null,{"$f":"INDEX('Gas Demand Model'!$E$156:$AH$158,\nMATCH(\"Reference\",'Gas Demand Model'!$C$156:$C$158,0),\nMATCH($BH131,'Gas Demand Model'!$E$145:$AH$145,0))","v":1882.1236564118747},0,null,2035,13,{"$f":"IF(\nAND($BI131<BJ$116,(BJ$116-$BI131-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF131),\n0)","v":0},{"$f":"IF(\nAND($BI131<BK$116,(BK$116-$BI131-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF131),\n0)","v":0},{"$f":"IF(\nAND($BI131<BL$116,(BL$116-$BI131-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF131),\n0)","v":0},{"$f":"IF(\nAND($BI131<BM$116,(BM$116-$BI131-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF131),\n0)","v":0},{"$f":"IF(\nAND($BI131<BN$116,(BN$116-$BI131-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF131),\n0)","v":0},{"$f":"IF(\nAND($BI131<BO$116,(BO$116-$BI131-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF131),\n0)","v":0},{"$f":"IF(\nAND($BI131<BP$116,(BP$116-$BI131-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF131),\n0)","v":0},{"$f":"IF(\nAND($BI131<BQ$116,(BQ$116-$BI131-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF131),\n0)","v":0},{"$f":"IF(\nAND($BI131<BR$116,(BR$116-$BI131-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF131),\n0)","v":0},{"$f":"IF(\nAND($BI131<BS$116,(BS$116-$BI131-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF131),\n0)","v":0},{"$f":"IF(\nAND($BI131<BT$116,(BT$116-$BI131-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF131),\n0)","v":0},{"$f":"IF(\nAND($BI131<BU$116,(BU$116-$BI131-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF131),\n0)","v":0},{"$f":"IF(\nAND($BI131<BV$116,(BV$116-$BI131-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF131),\n0)","v":0},{"$f":"IF(\nAND($BI131<BW$116,(BW$116-$BI131-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF131),\n0)","v":0},{"$f":"IF(\nAND($BI131<BX$116,(BX$116-$BI131-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF131),\n0)","v":0},{"$f":"IF(\nAND($BI131<BY$116,(BY$116-$BI131-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF131),\n0)","v":0},{"$f":"IF(\nAND($BI131<BZ$116,(BZ$116-$BI131-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF131),\n0)","v":0},{"$f":"IF(\nAND($BI131<CA$116,(CA$116-$BI131-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF131),\n0)","v":0},{"$f":"IF(\nAND($BI131<CB$116,(CB$116-$BI131-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF131),\n0)","v":0},{"$f":"IF(\nAND($BI131<CC$116,(CC$116-$BI131-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF131),\n0)","v":0},{"$f":"IF(\nAND($BI131<CD$116,(CD$116-$BI131-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF131),\n0)","v":0},{"$f":"IF(\nAND($BI131<CE$116,(CE$116-$BI131-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF131),\n0)","v":0},{"$f":"IF(\nAND($BI131<CF$116,(CF$116-$BI131-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF131),\n0)","v":0},{"$f":"IF(\nAND($BI131<CG$116,(CG$116-$BI131-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF131),\n0)","v":0},{"$f":"IF(\nAND($BI131<CH$116,(CH$116-$BI131-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF131),\n0)","v":0},{"$f":"IF(\nAND($BI131<CI$116,(CI$116-$BI131-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF131),\n0)","v":0},{"$f":"IF(\nAND($BI131<CJ$116,(CJ$116-$BI131-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF131),\n0)","v":0},{"$f":"IF(\nAND($BI131<CK$116,(CK$116-$BI131-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF131),\n0)","v":0},{"$f":"IF(\nAND($BI131<CL$116,(CL$116-$BI131-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF131),\n0)","v":0},{"$f":"IF(\nAND($BI131<CM$116,(CM$116-$BI131-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF131),\n0)","v":0}]
[null,null,null,null,null,{"$f":"F131*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(F$116,'Current Inputs'!$B$98:$B$116,0)) + 'Current Inputs'!$C$94)","v":1211.281504491717},{"$f":"G131*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(G$116,'Current Inputs'!$B$98:$B$116,0)) + 'Current Inputs'!$C$94)","v":1722.711473054886},null,{"$f":"I131*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(I$116,'Current Inputs'!$B$98:$B$116,0)) + 'Current Inputs'!$C$94)","v":1211.281504491717},{"$f":"INDEX('Gas Demand Model'!$E$139:$AH$141,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$139:$C$141,0),\nMATCH($P132,'Gas Demand Model'!$E$128:$AH$128,0))","v":19715.350123084179},{"$f":"INDEX('Gas Demand Model'!$E$139:$AH$141,\nMATCH(\"Electric\",'Gas Demand Model'!$C$139:$C$141,0),\nMATCH($P132,'Gas Demand Model'!$E$128:$AH$128,0))","v":66978.189611367561},null,{"$f":"INDEX('Gas Demand Model'!$E$139:$AH$141,\nMATCH(\"Reference\",'Gas Demand Model'!$C$139:$C$141,0),\nMATCH($P132,'Gas Demand Model'!$E$128:$AH$128,0))","v":25748.326211637028},34.254653407359683,null,2036,14,{"$f":"IF(\nAND($Q132<R$116,(R$116-$Q132-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N132),\n0)","v":0},{"$f":"IF(\nAND($Q132<S$116,(S$116-$Q132-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N132),\n0)","v":0},{"$f":"IF(\nAND($Q132<T$116,(T$116-$Q132-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N132),\n0)","v":0},{"$f":"IF(\nAND($Q132<U$116,(U$116-$Q132-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N132),\n0)","v":0},{"$f":"IF(\nAND($Q132<V$116,(V$116-$Q132-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N132),\n0)","v":0},{"$f":"IF(\nAND($Q132<W$116,(W$116-$Q132-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N132),\n0)","v":0},{"$f":"IF(\nAND($Q132<X$116,(X$116-$Q132-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N132),\n0)","v":0},{"$f":"IF(\nAND($Q132<Y$116,(Y$116-$Q132-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N132),\n0)","v":0},{"$f":"IF(\nAND($Q132<Z$116,(Z$116-$Q132-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N132),\n0)","v":0},{"$f":"IF(\nAND($Q132<AA$116,(AA$116-$Q132-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N132),\n0)","v":0},{"$f":"IF(\nAND($Q132<AB$116,(AB$116-$Q132-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N132),\n0)","v":0},{"$f":"IF(\nAND($Q132<AC$116,(AC$116-$Q132-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N132),\n0)","v":0},{"$f":"IF(\nAND($Q132<AD$116,(AD$116-$Q132-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N132),\n0)","v":0},{"$f":"IF(\nAND($Q132<AE$116,(AE$116-$Q132-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N132),\n0)","v":0},{"$f":"IF(\nAND($Q132<AF$116,(AF$116-$Q132-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N132),\n0)","v":0},{"$f":"IF(\nAND($Q132<AG$116,(AG$116-$Q132-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N132),\n0)","v":3.6261170333808246},{"$f":"IF(\nAND($Q132<AH$116,(AH$116-$Q132-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N132),\n0)","v":3.6261170333808246},{"$f":"IF(\nAND($Q132<AI$116,(AI$116-$Q132-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N132),\n0)","v":3.6261170333808246},{"$f":"IF(\nAND($Q132<AJ$116,(AJ$116-$Q132-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N132),\n0)","v":3.6261170333808246},{"$f":"IF(\nAND($Q132<AK$116,(AK$116-$Q132-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N132),\n0)","v":3.6261170333808246},{"$f":"IF(\nAND($Q132<AL$116,(AL$116-$Q132-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N132),\n0)","v":3.6261170333808246},{"$f":"IF(\nAND($Q132<AM$116,(AM$116-$Q132-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N132),\n0)","v":3.6261170333808246},{"$f":"IF(\nAND($Q132<AN$116,(AN$116-$Q132-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N132),\n0)","v":3.6261170333808246},{"$f":"IF(\nAND($Q132<AO$116,(AO$116-$Q132-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N132),\n0)","v":3.6261170333808246},{"$f":"IF(\nAND($Q132<AP$116,(AP$116-$Q132-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N132),\n0)","v":3.6261170333808246},{"$f":"IF(\nAND($Q132<AQ$116,(AQ$116-$Q132-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N132),\n0)","v":3.6261170333808246},{"$f":"IF(\nAND($Q132<AR$116,(AR$116-$Q132-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N132),\n0)","v":3.6261170333808246},{"$f":"IF(\nAND($Q132<AS$116,(AS$116-$Q132-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N132),\n0)","v":3.6261170333808246},{"$f":"IF(\nAND($Q132<AT$116,(AT$116-$Q132-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N132),\n0)","v":3.6261170333808246},{"$f":"IF(\nAND($Q132<AU$116,(AU$116-$Q132-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N132),\n0)","v":3.6261170333808246},null,null,{"$f":"AX131*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AX$116,'Current Inputs'!$B$98:$B$116,0)))","v":0},{"$f":"AY131*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AY$116,'Current Inputs'!$B$98:$B$116,0)))","v":0},null,{"$f":"BA131*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(BA$116,'Current Inputs'!$B$98:$B$116,0)))","v":0},{"$f":"INDEX('Gas Demand Model'!$E$156:$AH$158,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$156:$C$158,0),\nMATCH($BH132,'Gas Demand Model'!$E$145:$AH$145,0))","v":1246.2172914616356},{"$f":"INDEX('Gas Demand Model'!$E$156:$AH$158,\nMATCH(\"Electric\",'Gas Demand Model'!$C$156:$C$158,0),\nMATCH($BH132,'Gas Demand Model'!$E$145:$AH$145,0))","v":4303.9182108587902},null,{"$f":"INDEX('Gas Demand Model'!$E$156:$AH$158,\nMATCH(\"Reference\",'Gas Demand Model'!$C$156:$C$158,0),\nMATCH($BH132,'Gas Demand Model'!$E$145:$AH$145,0))","v":1700.5443282183328},0,null,2036,14,{"$f":"IF(\nAND($BI132<BJ$116,(BJ$116-$BI132-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF132),\n0)","v":0},{"$f":"IF(\nAND($BI132<BK$116,(BK$116-$BI132-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF132),\n0)","v":0},{"$f":"IF(\nAND($BI132<BL$116,(BL$116-$BI132-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF132),\n0)","v":0},{"$f":"IF(\nAND($BI132<BM$116,(BM$116-$BI132-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF132),\n0)","v":0},{"$f":"IF(\nAND($BI132<BN$116,(BN$116-$BI132-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF132),\n0)","v":0},{"$f":"IF(\nAND($BI132<BO$116,(BO$116-$BI132-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF132),\n0)","v":0},{"$f":"IF(\nAND($BI132<BP$116,(BP$116-$BI132-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF132),\n0)","v":0},{"$f":"IF(\nAND($BI132<BQ$116,(BQ$116-$BI132-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF132),\n0)","v":0},{"$f":"IF(\nAND($BI132<BR$116,(BR$116-$BI132-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF132),\n0)","v":0},{"$f":"IF(\nAND($BI132<BS$116,(BS$116-$BI132-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF132),\n0)","v":0},{"$f":"IF(\nAND($BI132<BT$116,(BT$116-$BI132-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF132),\n0)","v":0},{"$f":"IF(\nAND($BI132<BU$116,(BU$116-$BI132-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF132),\n0)","v":0},{"$f":"IF(\nAND($BI132<BV$116,(BV$116-$BI132-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF132),\n0)","v":0},{"$f":"IF(\nAND($BI132<BW$116,(BW$116-$BI132-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF132),\n0)","v":0},{"$f":"IF(\nAND($BI132<BX$116,(BX$116-$BI132-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF132),\n0)","v":0},{"$f":"IF(\nAND($BI132<BY$116,(BY$116-$BI132-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF132),\n0)","v":0},{"$f":"IF(\nAND($BI132<BZ$116,(BZ$116-$BI132-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF132),\n0)","v":0},{"$f":"IF(\nAND($BI132<CA$116,(CA$116-$BI132-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF132),\n0)","v":0},{"$f":"IF(\nAND($BI132<CB$116,(CB$116-$BI132-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF132),\n0)","v":0},{"$f":"IF(\nAND($BI132<CC$116,(CC$116-$BI132-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF132),\n0)","v":0},{"$f":"IF(\nAND($BI132<CD$116,(CD$116-$BI132-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF132),\n0)","v":0},{"$f":"IF(\nAND($BI132<CE$116,(CE$116-$BI132-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF132),\n0)","v":0},{"$f":"IF(\nAND($BI132<CF$116,(CF$116-$BI132-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF132),\n0)","v":0},{"$f":"IF(\nAND($BI132<CG$116,(CG$116-$BI132-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF132),\n0)","v":0},{"$f":"IF(\nAND($BI132<CH$116,(CH$116-$BI132-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF132),\n0)","v":0},{"$f":"IF(\nAND($BI132<CI$116,(CI$116-$BI132-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF132),\n0)","v":0},{"$f":"IF(\nAND($BI132<CJ$116,(CJ$116-$BI132-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF132),\n0)","v":0},{"$f":"IF(\nAND($BI132<CK$116,(CK$116-$BI132-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF132),\n0)","v":0},{"$f":"IF(\nAND($BI132<CL$116,(CL$116-$BI132-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF132),\n0)","v":0},{"$f":"IF(\nAND($BI132<CM$116,(CM$116-$BI132-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF132),\n0)","v":0}]
[null,null,null,null,null,{"$f":"F132*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(F$116,'Current Inputs'!$B$98:$B$116,0)) + 'Current Inputs'!$C$94)","v":1235.5071345815513},{"$f":"G132*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(G$116,'Current Inputs'!$B$98:$B$116,0)) + 'Current Inputs'!$C$94)","v":1757.1657025159839},null,{"$f":"I132*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(I$116,'Current Inputs'!$B$98:$B$116,0)) + 'Current Inputs'!$C$94)","v":1235.5071345815513},{"$f":"INDEX('Gas Demand Model'!$E$139:$AH$141,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$139:$C$141,0),\nMATCH($P133,'Gas Demand Model'!$E$128:$AH$128,0))","v":17664.751095383072},{"$f":"INDEX('Gas Demand Model'!$E$139:$AH$141,\nMATCH(\"Electric\",'Gas Demand Model'!$C$139:$C$141,0),\nMATCH($P133,'Gas Demand Model'!$E$128:$AH$128,0))","v":75397.009926031402},null,{"$f":"INDEX('Gas Demand Model'!$E$139:$AH$141,\nMATCH(\"Reference\",'Gas Demand Model'!$C$139:$C$141,0),\nMATCH($P133,'Gas Demand Model'!$E$128:$AH$128,0))","v":22938.381139485649},39.331496224551728,null,2037,15,{"$f":"IF(\nAND($Q133<R$116,(R$116-$Q133-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N133),\n0)","v":0},{"$f":"IF(\nAND($Q133<S$116,(S$116-$Q133-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N133),\n0)","v":0},{"$f":"IF(\nAND($Q133<T$116,(T$116-$Q133-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N133),\n0)","v":0},{"$f":"IF(\nAND($Q133<U$116,(U$116-$Q133-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N133),\n0)","v":0},{"$f":"IF(\nAND($Q133<V$116,(V$116-$Q133-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N133),\n0)","v":0},{"$f":"IF(\nAND($Q133<W$116,(W$116-$Q133-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N133),\n0)","v":0},{"$f":"IF(\nAND($Q133<X$116,(X$116-$Q133-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N133),\n0)","v":0},{"$f":"IF(\nAND($Q133<Y$116,(Y$116-$Q133-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N133),\n0)","v":0},{"$f":"IF(\nAND($Q133<Z$116,(Z$116-$Q133-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N133),\n0)","v":0},{"$f":"IF(\nAND($Q133<AA$116,(AA$116-$Q133-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N133),\n0)","v":0},{"$f":"IF(\nAND($Q133<AB$116,(AB$116-$Q133-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N133),\n0)","v":0},{"$f":"IF(\nAND($Q133<AC$116,(AC$116-$Q133-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N133),\n0)","v":0},{"$f":"IF(\nAND($Q133<AD$116,(AD$116-$Q133-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N133),\n0)","v":0},{"$f":"IF(\nAND($Q133<AE$116,(AE$116-$Q133-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N133),\n0)","v":0},{"$f":"IF(\nAND($Q133<AF$116,(AF$116-$Q133-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N133),\n0)","v":0},{"$f":"IF(\nAND($Q133<AG$116,(AG$116-$Q133-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N133),\n0)","v":0},{"$f":"IF(\nAND($Q133<AH$116,(AH$116-$Q133-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N133),\n0)","v":4.1635396718846458},{"$f":"IF(\nAND($Q133<AI$116,(AI$116-$Q133-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N133),\n0)","v":4.1635396718846458},{"$f":"IF(\nAND($Q133<AJ$116,(AJ$116-$Q133-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N133),\n0)","v":4.1635396718846458},{"$f":"IF(\nAND($Q133<AK$116,(AK$116-$Q133-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N133),\n0)","v":4.1635396718846458},{"$f":"IF(\nAND($Q133<AL$116,(AL$116-$Q133-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N133),\n0)","v":4.1635396718846458},{"$f":"IF(\nAND($Q133<AM$116,(AM$116-$Q133-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N133),\n0)","v":4.1635396718846458},{"$f":"IF(\nAND($Q133<AN$116,(AN$116-$Q133-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N133),\n0)","v":4.1635396718846458},{"$f":"IF(\nAND($Q133<AO$116,(AO$116-$Q133-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N133),\n0)","v":4.1635396718846458},{"$f":"IF(\nAND($Q133<AP$116,(AP$116-$Q133-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N133),\n0)","v":4.1635396718846458},{"$f":"IF(\nAND($Q133<AQ$116,(AQ$116-$Q133-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N133),\n0)","v":4.1635396718846458},{"$f":"IF(\nAND($Q133<AR$116,(AR$116-$Q133-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N133),\n0)","v":4.1635396718846458},{"$f":"IF(\nAND($Q133<AS$116,(AS$116-$Q133-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N133),\n0)","v":4.1635396718846458},{"$f":"IF(\nAND($Q133<AT$116,(AT$116-$Q133-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N133),\n0)","v":4.1635396718846458},{"$f":"IF(\nAND($Q133<AU$116,(AU$116-$Q133-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N133),\n0)","v":4.1635396718846458},null,null,{"$f":"AX132*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AX$116,'Current Inputs'!$B$98:$B$116,0)))","v":0},{"$f":"AY132*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AY$116,'Current Inputs'!$B$98:$B$116,0)))","v":0},null,{"$f":"BA132*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(BA$116,'Current Inputs'!$B$98:$B$116,0)))","v":0},{"$f":"INDEX('Gas Demand Model'!$E$156:$AH$158,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$156:$C$158,0),\nMATCH($BH133,'Gas Demand Model'!$E$145:$AH$145,0))","v":1105.5470242315323},{"$f":"INDEX('Gas Demand Model'!$E$156:$AH$158,\nMATCH(\"Electric\",'Gas Demand Model'!$C$156:$C$158,0),\nMATCH($BH133,'Gas Demand Model'!$E$145:$AH$145,0))","v":4826.2041485245154},null,{"$f":"INDEX('Gas Demand Model'!$E$156:$AH$158,\nMATCH(\"Reference\",'Gas Demand Model'!$C$156:$C$158,0),\nMATCH($BH133,'Gas Demand Model'!$E$145:$AH$145,0))","v":1507.965054955494},0,null,2037,15,{"$f":"IF(\nAND($BI133<BJ$116,(BJ$116-$BI133-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF133),\n0)","v":0},{"$f":"IF(\nAND($BI133<BK$116,(BK$116-$BI133-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF133),\n0)","v":0},{"$f":"IF(\nAND($BI133<BL$116,(BL$116-$BI133-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF133),\n0)","v":0},{"$f":"IF(\nAND($BI133<BM$116,(BM$116-$BI133-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF133),\n0)","v":0},{"$f":"IF(\nAND($BI133<BN$116,(BN$116-$BI133-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF133),\n0)","v":0},{"$f":"IF(\nAND($BI133<BO$116,(BO$116-$BI133-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF133),\n0)","v":0},{"$f":"IF(\nAND($BI133<BP$116,(BP$116-$BI133-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF133),\n0)","v":0},{"$f":"IF(\nAND($BI133<BQ$116,(BQ$116-$BI133-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF133),\n0)","v":0},{"$f":"IF(\nAND($BI133<BR$116,(BR$116-$BI133-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF133),\n0)","v":0},{"$f":"IF(\nAND($BI133<BS$116,(BS$116-$BI133-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF133),\n0)","v":0},{"$f":"IF(\nAND($BI133<BT$116,(BT$116-$BI133-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF133),\n0)","v":0},{"$f":"IF(\nAND($BI133<BU$116,(BU$116-$BI133-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF133),\n0)","v":0},{"$f":"IF(\nAND($BI133<BV$116,(BV$116-$BI133-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF133),\n0)","v":0},{"$f":"IF(\nAND($BI133<BW$116,(BW$116-$BI133-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF133),\n0)","v":0},{"$f":"IF(\nAND($BI133<BX$116,(BX$116-$BI133-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF133),\n0)","v":0},{"$f":"IF(\nAND($BI133<BY$116,(BY$116-$BI133-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF133),\n0)","v":0},{"$f":"IF(\nAND($BI133<BZ$116,(BZ$116-$BI133-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF133),\n0)","v":0},{"$f":"IF(\nAND($BI133<CA$116,(CA$116-$BI133-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF133),\n0)","v":0},{"$f":"IF(\nAND($BI133<CB$116,(CB$116-$BI133-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF133),\n0)","v":0},{"$f":"IF(\nAND($BI133<CC$116,(CC$116-$BI133-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF133),\n0)","v":0},{"$f":"IF(\nAND($BI133<CD$116,(CD$116-$BI133-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF133),\n0)","v":0},{"$f":"IF(\nAND($BI133<CE$116,(CE$116-$BI133-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF133),\n0)","v":0},{"$f":"IF(\nAND($BI133<CF$116,(CF$116-$BI133-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF133),\n0)","v":0},{"$f":"IF(\nAND($BI133<CG$116,(CG$116-$BI133-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF133),\n0)","v":0},{"$f":"IF(\nAND($BI133<CH$116,(CH$116-$BI133-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF133),\n0)","v":0},{"$f":"IF(\nAND($BI133<CI$116,(CI$116-$BI133-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF133),\n0)","v":0},{"$f":"IF(\nAND($BI133<CJ$116,(CJ$116-$BI133-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF133),\n0)","v":0},{"$f":"IF(\nAND($BI133<CK$116,(CK$116-$BI133-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF133),\n0)","v":0},{"$f":"IF(\nAND($BI133<CL$116,(CL$116-$BI133-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF133),\n0)","v":0},{"$f":"IF(\nAND($BI133<CM$116,(CM$116-$BI133-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF133),\n0)","v":0}]
[null,null,null,null,null,{"$f":"F133*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(F$116,'Current Inputs'!$B$98:$B$116,0)) + 'Current Inputs'!$C$94)","v":1260.2172772731824},{"$f":"G133*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(G$116,'Current Inputs'!$B$98:$B$116,0)) + 'Current Inputs'!$C$94)","v":1792.3090165663036},null,{"$f":"I133*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(I$116,'Current Inputs'!$B$98:$B$116,0)) + 'Current Inputs'!$C$94)","v":1260.2172772731824},{"$f":"INDEX('Gas Demand Model'!$E$139:$AH$141,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$139:$C$141,0),\nMATCH($P134,'Gas Demand Model'!$E$128:$AH$128,0))","v":14268.070247019299},{"$f":"INDEX('Gas Demand Model'!$E$139:$AH$141,\nMATCH(\"Electric\",'Gas Demand Model'!$C$139:$C$141,0),\nMATCH($P134,'Gas Demand Model'!$E$128:$AH$128,0))","v":82887.803974339316},null,{"$f":"INDEX('Gas Demand Model'!$E$139:$AH$141,\nMATCH(\"Reference\",'Gas Demand Model'!$C$139:$C$141,0),\nMATCH($P134,'Gas Demand Model'!$E$128:$AH$128,0))","v":19937.15024922106},44.103915782893495,null,2038,16,{"$f":"IF(\nAND($Q134<R$116,(R$116-$Q134-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N134),\n0)","v":0},{"$f":"IF(\nAND($Q134<S$116,(S$116-$Q134-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N134),\n0)","v":0},{"$f":"IF(\nAND($Q134<T$116,(T$116-$Q134-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N134),\n0)","v":0},{"$f":"IF(\nAND($Q134<U$116,(U$116-$Q134-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N134),\n0)","v":0},{"$f":"IF(\nAND($Q134<V$116,(V$116-$Q134-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N134),\n0)","v":0},{"$f":"IF(\nAND($Q134<W$116,(W$116-$Q134-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N134),\n0)","v":0},{"$f":"IF(\nAND($Q134<X$116,(X$116-$Q134-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N134),\n0)","v":0},{"$f":"IF(\nAND($Q134<Y$116,(Y$116-$Q134-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N134),\n0)","v":0},{"$f":"IF(\nAND($Q134<Z$116,(Z$116-$Q134-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N134),\n0)","v":0},{"$f":"IF(\nAND($Q134<AA$116,(AA$116-$Q134-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N134),\n0)","v":0},{"$f":"IF(\nAND($Q134<AB$116,(AB$116-$Q134-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N134),\n0)","v":0},{"$f":"IF(\nAND($Q134<AC$116,(AC$116-$Q134-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N134),\n0)","v":0},{"$f":"IF(\nAND($Q134<AD$116,(AD$116-$Q134-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N134),\n0)","v":0},{"$f":"IF(\nAND($Q134<AE$116,(AE$116-$Q134-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N134),\n0)","v":0},{"$f":"IF(\nAND($Q134<AF$116,(AF$116-$Q134-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N134),\n0)","v":0},{"$f":"IF(\nAND($Q134<AG$116,(AG$116-$Q134-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N134),\n0)","v":0},{"$f":"IF(\nAND($Q134<AH$116,(AH$116-$Q134-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N134),\n0)","v":0},{"$f":"IF(\nAND($Q134<AI$116,(AI$116-$Q134-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N134),\n0)","v":4.6687367802934192},{"$f":"IF(\nAND($Q134<AJ$116,(AJ$116-$Q134-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N134),\n0)","v":4.6687367802934192},{"$f":"IF(\nAND($Q134<AK$116,(AK$116-$Q134-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N134),\n0)","v":4.6687367802934192},{"$f":"IF(\nAND($Q134<AL$116,(AL$116-$Q134-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N134),\n0)","v":4.6687367802934192},{"$f":"IF(\nAND($Q134<AM$116,(AM$116-$Q134-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N134),\n0)","v":4.6687367802934192},{"$f":"IF(\nAND($Q134<AN$116,(AN$116-$Q134-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N134),\n0)","v":4.6687367802934192},{"$f":"IF(\nAND($Q134<AO$116,(AO$116-$Q134-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N134),\n0)","v":4.6687367802934192},{"$f":"IF(\nAND($Q134<AP$116,(AP$116-$Q134-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N134),\n0)","v":4.6687367802934192},{"$f":"IF(\nAND($Q134<AQ$116,(AQ$116-$Q134-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N134),\n0)","v":4.6687367802934192},{"$f":"IF(\nAND($Q134<AR$116,(AR$116-$Q134-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N134),\n0)","v":4.6687367802934192},{"$f":"IF(\nAND($Q134<AS$116,(AS$116-$Q134-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N134),\n0)","v":4.6687367802934192},{"$f":"IF(\nAND($Q134<AT$116,(AT$116-$Q134-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N134),\n0)","v":4.6687367802934192},{"$f":"IF(\nAND($Q134<AU$116,(AU$116-$Q134-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N134),\n0)","v":4.6687367802934192},null,null,{"$f":"AX133*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AX$116,'Current Inputs'!$B$98:$B$116,0)))","v":0},{"$f":"AY133*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AY$116,'Current Inputs'!$B$98:$B$116,0)))","v":0},null,{"$f":"BA133*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(BA$116,'Current Inputs'!$B$98:$B$116,0)))","v":0},{"$f":"INDEX('Gas Demand Model'!$E$156:$AH$158,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$156:$C$158,0),\nMATCH($BH134,'Gas Demand Model'!$E$145:$AH$145,0))","v":877.94665488440808},{"$f":"INDEX('Gas Demand Model'!$E$156:$AH$158,\nMATCH(\"Electric\",'Gas Demand Model'!$C$156:$C$158,0),\nMATCH($BH134,'Gas Demand Model'!$E$145:$AH$145,0))","v":5279.6043303391461},null,{"$f":"INDEX('Gas Demand Model'!$E$156:$AH$158,\nMATCH(\"Reference\",'Gas Demand Model'!$C$156:$C$158,0),\nMATCH($BH134,'Gas Demand Model'!$E$145:$AH$145,0))","v":1304.7985459318561},0,null,2038,16,{"$f":"IF(\nAND($BI134<BJ$116,(BJ$116-$BI134-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF134),\n0)","v":0},{"$f":"IF(\nAND($BI134<BK$116,(BK$116-$BI134-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF134),\n0)","v":0},{"$f":"IF(\nAND($BI134<BL$116,(BL$116-$BI134-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF134),\n0)","v":0},{"$f":"IF(\nAND($BI134<BM$116,(BM$116-$BI134-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF134),\n0)","v":0},{"$f":"IF(\nAND($BI134<BN$116,(BN$116-$BI134-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF134),\n0)","v":0},{"$f":"IF(\nAND($BI134<BO$116,(BO$116-$BI134-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF134),\n0)","v":0},{"$f":"IF(\nAND($BI134<BP$116,(BP$116-$BI134-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF134),\n0)","v":0},{"$f":"IF(\nAND($BI134<BQ$116,(BQ$116-$BI134-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF134),\n0)","v":0},{"$f":"IF(\nAND($BI134<BR$116,(BR$116-$BI134-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF134),\n0)","v":0},{"$f":"IF(\nAND($BI134<BS$116,(BS$116-$BI134-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF134),\n0)","v":0},{"$f":"IF(\nAND($BI134<BT$116,(BT$116-$BI134-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF134),\n0)","v":0},{"$f":"IF(\nAND($BI134<BU$116,(BU$116-$BI134-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF134),\n0)","v":0},{"$f":"IF(\nAND($BI134<BV$116,(BV$116-$BI134-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF134),\n0)","v":0},{"$f":"IF(\nAND($BI134<BW$116,(BW$116-$BI134-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF134),\n0)","v":0},{"$f":"IF(\nAND($BI134<BX$116,(BX$116-$BI134-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF134),\n0)","v":0},{"$f":"IF(\nAND($BI134<BY$116,(BY$116-$BI134-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF134),\n0)","v":0},{"$f":"IF(\nAND($BI134<BZ$116,(BZ$116-$BI134-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF134),\n0)","v":0},{"$f":"IF(\nAND($BI134<CA$116,(CA$116-$BI134-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF134),\n0)","v":0},{"$f":"IF(\nAND($BI134<CB$116,(CB$116-$BI134-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF134),\n0)","v":0},{"$f":"IF(\nAND($BI134<CC$116,(CC$116-$BI134-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF134),\n0)","v":0},{"$f":"IF(\nAND($BI134<CD$116,(CD$116-$BI134-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF134),\n0)","v":0},{"$f":"IF(\nAND($BI134<CE$116,(CE$116-$BI134-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF134),\n0)","v":0},{"$f":"IF(\nAND($BI134<CF$116,(CF$116-$BI134-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF134),\n0)","v":0},{"$f":"IF(\nAND($BI134<CG$116,(CG$116-$BI134-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF134),\n0)","v":0},{"$f":"IF(\nAND($BI134<CH$116,(CH$116-$BI134-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF134),\n0)","v":0},{"$f":"IF(\nAND($BI134<CI$116,(CI$116-$BI134-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF134),\n0)","v":0},{"$f":"IF(\nAND($BI134<CJ$116,(CJ$116-$BI134-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF134),\n0)","v":0},{"$f":"IF(\nAND($BI134<CK$116,(CK$116-$BI134-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF134),\n0)","v":0},{"$f":"IF(\nAND($BI134<CL$116,(CL$116-$BI134-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF134),\n0)","v":0},{"$f":"IF(\nAND($BI134<CM$116,(CM$116-$BI134-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF134),\n0)","v":0}]
[null,null,null,null,null,{"$f":"F134*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(F$116,'Current Inputs'!$B$98:$B$116,0)) + 'Current Inputs'!$C$94)","v":1285.421622818646},{"$f":"G134*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(G$116,'Current Inputs'!$B$98:$B$116,0)) + 'Current Inputs'!$C$94)","v":1828.1551968976298},null,{"$f":"I134*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(I$116,'Current Inputs'!$B$98:$B$116,0)) + 'Current Inputs'!$C$94)","v":1285.421622818646},{"$f":"INDEX('Gas Demand Model'!$E$139:$AH$141,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$139:$C$141,0),\nMATCH($P135,'Gas Demand Model'!$E$128:$AH$128,0))","v":11990.041945038469},{"$f":"INDEX('Gas Demand Model'!$E$139:$AH$141,\nMATCH(\"Electric\",'Gas Demand Model'!$C$139:$C$141,0),\nMATCH($P135,'Gas Demand Model'!$E$128:$AH$128,0))","v":88075.765002322398},null,{"$f":"INDEX('Gas Demand Model'!$E$139:$AH$141,\nMATCH(\"Reference\",'Gas Demand Model'!$C$139:$C$141,0),\nMATCH($P135,'Gas Demand Model'!$E$128:$AH$128,0))","v":16899.909787518165},47.801674729451122,null,2039,17,{"$f":"IF(\nAND($Q135<R$116,(R$116-$Q135-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N135),\n0)","v":0},{"$f":"IF(\nAND($Q135<S$116,(S$116-$Q135-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N135),\n0)","v":0},{"$f":"IF(\nAND($Q135<T$116,(T$116-$Q135-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N135),\n0)","v":0},{"$f":"IF(\nAND($Q135<U$116,(U$116-$Q135-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N135),\n0)","v":0},{"$f":"IF(\nAND($Q135<V$116,(V$116-$Q135-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N135),\n0)","v":0},{"$f":"IF(\nAND($Q135<W$116,(W$116-$Q135-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N135),\n0)","v":0},{"$f":"IF(\nAND($Q135<X$116,(X$116-$Q135-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N135),\n0)","v":0},{"$f":"IF(\nAND($Q135<Y$116,(Y$116-$Q135-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N135),\n0)","v":0},{"$f":"IF(\nAND($Q135<Z$116,(Z$116-$Q135-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N135),\n0)","v":0},{"$f":"IF(\nAND($Q135<AA$116,(AA$116-$Q135-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N135),\n0)","v":0},{"$f":"IF(\nAND($Q135<AB$116,(AB$116-$Q135-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N135),\n0)","v":0},{"$f":"IF(\nAND($Q135<AC$116,(AC$116-$Q135-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N135),\n0)","v":0},{"$f":"IF(\nAND($Q135<AD$116,(AD$116-$Q135-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N135),\n0)","v":0},{"$f":"IF(\nAND($Q135<AE$116,(AE$116-$Q135-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N135),\n0)","v":0},{"$f":"IF(\nAND($Q135<AF$116,(AF$116-$Q135-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N135),\n0)","v":0},{"$f":"IF(\nAND($Q135<AG$116,(AG$116-$Q135-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N135),\n0)","v":0},{"$f":"IF(\nAND($Q135<AH$116,(AH$116-$Q135-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N135),\n0)","v":0},{"$f":"IF(\nAND($Q135<AI$116,(AI$116-$Q135-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N135),\n0)","v":0},{"$f":"IF(\nAND($Q135<AJ$116,(AJ$116-$Q135-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N135),\n0)","v":5.0601728442346801},{"$f":"IF(\nAND($Q135<AK$116,(AK$116-$Q135-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N135),\n0)","v":5.0601728442346801},{"$f":"IF(\nAND($Q135<AL$116,(AL$116-$Q135-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N135),\n0)","v":5.0601728442346801},{"$f":"IF(\nAND($Q135<AM$116,(AM$116-$Q135-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N135),\n0)","v":5.0601728442346801},{"$f":"IF(\nAND($Q135<AN$116,(AN$116-$Q135-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N135),\n0)","v":5.0601728442346801},{"$f":"IF(\nAND($Q135<AO$116,(AO$116-$Q135-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N135),\n0)","v":5.0601728442346801},{"$f":"IF(\nAND($Q135<AP$116,(AP$116-$Q135-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N135),\n0)","v":5.0601728442346801},{"$f":"IF(\nAND($Q135<AQ$116,(AQ$116-$Q135-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N135),\n0)","v":5.0601728442346801},{"$f":"IF(\nAND($Q135<AR$116,(AR$116-$Q135-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N135),\n0)","v":5.0601728442346801},{"$f":"IF(\nAND($Q135<AS$116,(AS$116-$Q135-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N135),\n0)","v":5.0601728442346801},{"$f":"IF(\nAND($Q135<AT$116,(AT$116-$Q135-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N135),\n0)","v":5.0601728442346801},{"$f":"IF(\nAND($Q135<AU$116,(AU$116-$Q135-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N135),\n0)","v":5.0601728442346801},null,null,{"$f":"AX134*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AX$116,'Current Inputs'!$B$98:$B$116,0)))","v":0},{"$f":"AY134*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AY$116,'Current Inputs'!$B$98:$B$116,0)))","v":0},null,{"$f":"BA134*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(BA$116,'Current Inputs'!$B$98:$B$116,0)))","v":0},{"$f":"INDEX('Gas Demand Model'!$E$156:$AH$158,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$156:$C$158,0),\nMATCH($BH135,'Gas Demand Model'!$E$145:$AH$145,0))","v":781.20563455456045},{"$f":"INDEX('Gas Demand Model'!$E$156:$AH$158,\nMATCH(\"Electric\",'Gas Demand Model'!$C$156:$C$158,0),\nMATCH($BH135,'Gas Demand Model'!$E$145:$AH$145,0))","v":5583.0693753976029},null,{"$f":"INDEX('Gas Demand Model'!$E$156:$AH$158,\nMATCH(\"Reference\",'Gas Demand Model'!$C$156:$C$158,0),\nMATCH($BH135,'Gas Demand Model'!$E$145:$AH$145,0))","v":1101.1058017971427},0,null,2039,17,{"$f":"IF(\nAND($BI135<BJ$116,(BJ$116-$BI135-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF135),\n0)","v":0},{"$f":"IF(\nAND($BI135<BK$116,(BK$116-$BI135-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF135),\n0)","v":0},{"$f":"IF(\nAND($BI135<BL$116,(BL$116-$BI135-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF135),\n0)","v":0},{"$f":"IF(\nAND($BI135<BM$116,(BM$116-$BI135-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF135),\n0)","v":0},{"$f":"IF(\nAND($BI135<BN$116,(BN$116-$BI135-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF135),\n0)","v":0},{"$f":"IF(\nAND($BI135<BO$116,(BO$116-$BI135-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF135),\n0)","v":0},{"$f":"IF(\nAND($BI135<BP$116,(BP$116-$BI135-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF135),\n0)","v":0},{"$f":"IF(\nAND($BI135<BQ$116,(BQ$116-$BI135-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF135),\n0)","v":0},{"$f":"IF(\nAND($BI135<BR$116,(BR$116-$BI135-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF135),\n0)","v":0},{"$f":"IF(\nAND($BI135<BS$116,(BS$116-$BI135-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF135),\n0)","v":0},{"$f":"IF(\nAND($BI135<BT$116,(BT$116-$BI135-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF135),\n0)","v":0},{"$f":"IF(\nAND($BI135<BU$116,(BU$116-$BI135-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF135),\n0)","v":0},{"$f":"IF(\nAND($BI135<BV$116,(BV$116-$BI135-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF135),\n0)","v":0},{"$f":"IF(\nAND($BI135<BW$116,(BW$116-$BI135-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF135),\n0)","v":0},{"$f":"IF(\nAND($BI135<BX$116,(BX$116-$BI135-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF135),\n0)","v":0},{"$f":"IF(\nAND($BI135<BY$116,(BY$116-$BI135-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF135),\n0)","v":0},{"$f":"IF(\nAND($BI135<BZ$116,(BZ$116-$BI135-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF135),\n0)","v":0},{"$f":"IF(\nAND($BI135<CA$116,(CA$116-$BI135-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF135),\n0)","v":0},{"$f":"IF(\nAND($BI135<CB$116,(CB$116-$BI135-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF135),\n0)","v":0},{"$f":"IF(\nAND($BI135<CC$116,(CC$116-$BI135-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF135),\n0)","v":0},{"$f":"IF(\nAND($BI135<CD$116,(CD$116-$BI135-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF135),\n0)","v":0},{"$f":"IF(\nAND($BI135<CE$116,(CE$116-$BI135-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF135),\n0)","v":0},{"$f":"IF(\nAND($BI135<CF$116,(CF$116-$BI135-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF135),\n0)","v":0},{"$f":"IF(\nAND($BI135<CG$116,(CG$116-$BI135-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF135),\n0)","v":0},{"$f":"IF(\nAND($BI135<CH$116,(CH$116-$BI135-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF135),\n0)","v":0},{"$f":"IF(\nAND($BI135<CI$116,(CI$116-$BI135-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF135),\n0)","v":0},{"$f":"IF(\nAND($BI135<CJ$116,(CJ$116-$BI135-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF135),\n0)","v":0},{"$f":"IF(\nAND($BI135<CK$116,(CK$116-$BI135-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF135),\n0)","v":0},{"$f":"IF(\nAND($BI135<CL$116,(CL$116-$BI135-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF135),\n0)","v":0},{"$f":"IF(\nAND($BI135<CM$116,(CM$116-$BI135-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF135),\n0)","v":0}]
[null,null,null,null,null,{"$f":"F135*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(F$116,'Current Inputs'!$B$98:$B$116,0)) + 'Current Inputs'!$C$94)","v":1311.130055275019},{"$f":"G135*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(G$116,'Current Inputs'!$B$98:$B$116,0)) + 'Current Inputs'!$C$94)","v":1864.7183008355823},null,{"$f":"I135*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(I$116,'Current Inputs'!$B$98:$B$116,0)) + 'Current Inputs'!$C$94)","v":1311.130055275019},{"$f":"INDEX('Gas Demand Model'!$E$139:$AH$141,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$139:$C$141,0),\nMATCH($P136,'Gas Demand Model'!$E$128:$AH$128,0))","v":11863.061932946184},{"$f":"INDEX('Gas Demand Model'!$E$139:$AH$141,\nMATCH(\"Electric\",'Gas Demand Model'!$C$139:$C$141,0),\nMATCH($P136,'Gas Demand Model'!$E$128:$AH$128,0))","v":91564.306324630117},null,{"$f":"INDEX('Gas Demand Model'!$E$139:$AH$141,\nMATCH(\"Reference\",'Gas Demand Model'!$C$139:$C$141,0),\nMATCH($P136,'Gas Demand Model'!$E$128:$AH$128,0))","v":14030.006136493008},50.688923694221955,null,2040,18,{"$f":"IF(\nAND($Q136<R$116,(R$116-$Q136-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N136),\n0)","v":0},{"$f":"IF(\nAND($Q136<S$116,(S$116-$Q136-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N136),\n0)","v":0},{"$f":"IF(\nAND($Q136<T$116,(T$116-$Q136-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N136),\n0)","v":0},{"$f":"IF(\nAND($Q136<U$116,(U$116-$Q136-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N136),\n0)","v":0},{"$f":"IF(\nAND($Q136<V$116,(V$116-$Q136-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N136),\n0)","v":0},{"$f":"IF(\nAND($Q136<W$116,(W$116-$Q136-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N136),\n0)","v":0},{"$f":"IF(\nAND($Q136<X$116,(X$116-$Q136-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N136),\n0)","v":0},{"$f":"IF(\nAND($Q136<Y$116,(Y$116-$Q136-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N136),\n0)","v":0},{"$f":"IF(\nAND($Q136<Z$116,(Z$116-$Q136-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N136),\n0)","v":0},{"$f":"IF(\nAND($Q136<AA$116,(AA$116-$Q136-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N136),\n0)","v":0},{"$f":"IF(\nAND($Q136<AB$116,(AB$116-$Q136-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N136),\n0)","v":0},{"$f":"IF(\nAND($Q136<AC$116,(AC$116-$Q136-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N136),\n0)","v":0},{"$f":"IF(\nAND($Q136<AD$116,(AD$116-$Q136-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N136),\n0)","v":0},{"$f":"IF(\nAND($Q136<AE$116,(AE$116-$Q136-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N136),\n0)","v":0},{"$f":"IF(\nAND($Q136<AF$116,(AF$116-$Q136-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N136),\n0)","v":0},{"$f":"IF(\nAND($Q136<AG$116,(AG$116-$Q136-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N136),\n0)","v":0},{"$f":"IF(\nAND($Q136<AH$116,(AH$116-$Q136-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N136),\n0)","v":0},{"$f":"IF(\nAND($Q136<AI$116,(AI$116-$Q136-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N136),\n0)","v":0},{"$f":"IF(\nAND($Q136<AJ$116,(AJ$116-$Q136-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N136),\n0)","v":0},{"$f":"IF(\nAND($Q136<AK$116,(AK$116-$Q136-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N136),\n0)","v":5.3658102280453495},{"$f":"IF(\nAND($Q136<AL$116,(AL$116-$Q136-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N136),\n0)","v":5.3658102280453495},{"$f":"IF(\nAND($Q136<AM$116,(AM$116-$Q136-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N136),\n0)","v":5.3658102280453495},{"$f":"IF(\nAND($Q136<AN$116,(AN$116-$Q136-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N136),\n0)","v":5.3658102280453495},{"$f":"IF(\nAND($Q136<AO$116,(AO$116-$Q136-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N136),\n0)","v":5.3658102280453495},{"$f":"IF(\nAND($Q136<AP$116,(AP$116-$Q136-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N136),\n0)","v":5.3658102280453495},{"$f":"IF(\nAND($Q136<AQ$116,(AQ$116-$Q136-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N136),\n0)","v":5.3658102280453495},{"$f":"IF(\nAND($Q136<AR$116,(AR$116-$Q136-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N136),\n0)","v":5.3658102280453495},{"$f":"IF(\nAND($Q136<AS$116,(AS$116-$Q136-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N136),\n0)","v":5.3658102280453495},{"$f":"IF(\nAND($Q136<AT$116,(AT$116-$Q136-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N136),\n0)","v":5.3658102280453495},{"$f":"IF(\nAND($Q136<AU$116,(AU$116-$Q136-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N136),\n0)","v":5.3658102280453495},null,null,{"$f":"AX135*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AX$116,'Current Inputs'!$B$98:$B$116,0)))","v":0},{"$f":"AY135*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AY$116,'Current Inputs'!$B$98:$B$116,0)))","v":0},null,{"$f":"BA135*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(BA$116,'Current Inputs'!$B$98:$B$116,0)))","v":0},{"$f":"INDEX('Gas Demand Model'!$E$156:$AH$158,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$156:$C$158,0),\nMATCH($BH136,'Gas Demand Model'!$E$145:$AH$145,0))","v":769.61073252157769},{"$f":"INDEX('Gas Demand Model'!$E$156:$AH$158,\nMATCH(\"Electric\",'Gas Demand Model'!$C$156:$C$158,0),\nMATCH($BH136,'Gas Demand Model'!$E$145:$AH$145,0))","v":5780.2052586987502},null,{"$f":"INDEX('Gas Demand Model'!$E$156:$AH$158,\nMATCH(\"Reference\",'Gas Demand Model'!$C$156:$C$158,0),\nMATCH($BH136,'Gas Demand Model'!$E$145:$AH$145,0))","v":910.19024944996033},0,null,2040,18,{"$f":"IF(\nAND($BI136<BJ$116,(BJ$116-$BI136-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF136),\n0)","v":0},{"$f":"IF(\nAND($BI136<BK$116,(BK$116-$BI136-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF136),\n0)","v":0},{"$f":"IF(\nAND($BI136<BL$116,(BL$116-$BI136-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF136),\n0)","v":0},{"$f":"IF(\nAND($BI136<BM$116,(BM$116-$BI136-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF136),\n0)","v":0},{"$f":"IF(\nAND($BI136<BN$116,(BN$116-$BI136-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF136),\n0)","v":0},{"$f":"IF(\nAND($BI136<BO$116,(BO$116-$BI136-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF136),\n0)","v":0},{"$f":"IF(\nAND($BI136<BP$116,(BP$116-$BI136-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF136),\n0)","v":0},{"$f":"IF(\nAND($BI136<BQ$116,(BQ$116-$BI136-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF136),\n0)","v":0},{"$f":"IF(\nAND($BI136<BR$116,(BR$116-$BI136-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF136),\n0)","v":0},{"$f":"IF(\nAND($BI136<BS$116,(BS$116-$BI136-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF136),\n0)","v":0},{"$f":"IF(\nAND($BI136<BT$116,(BT$116-$BI136-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF136),\n0)","v":0},{"$f":"IF(\nAND($BI136<BU$116,(BU$116-$BI136-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF136),\n0)","v":0},{"$f":"IF(\nAND($BI136<BV$116,(BV$116-$BI136-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF136),\n0)","v":0},{"$f":"IF(\nAND($BI136<BW$116,(BW$116-$BI136-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF136),\n0)","v":0},{"$f":"IF(\nAND($BI136<BX$116,(BX$116-$BI136-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF136),\n0)","v":0},{"$f":"IF(\nAND($BI136<BY$116,(BY$116-$BI136-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF136),\n0)","v":0},{"$f":"IF(\nAND($BI136<BZ$116,(BZ$116-$BI136-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF136),\n0)","v":0},{"$f":"IF(\nAND($BI136<CA$116,(CA$116-$BI136-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF136),\n0)","v":0},{"$f":"IF(\nAND($BI136<CB$116,(CB$116-$BI136-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF136),\n0)","v":0},{"$f":"IF(\nAND($BI136<CC$116,(CC$116-$BI136-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF136),\n0)","v":0},{"$f":"IF(\nAND($BI136<CD$116,(CD$116-$BI136-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF136),\n0)","v":0},{"$f":"IF(\nAND($BI136<CE$116,(CE$116-$BI136-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF136),\n0)","v":0},{"$f":"IF(\nAND($BI136<CF$116,(CF$116-$BI136-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF136),\n0)","v":0},{"$f":"IF(\nAND($BI136<CG$116,(CG$116-$BI136-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF136),\n0)","v":0},{"$f":"IF(\nAND($BI136<CH$116,(CH$116-$BI136-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF136),\n0)","v":0},{"$f":"IF(\nAND($BI136<CI$116,(CI$116-$BI136-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF136),\n0)","v":0},{"$f":"IF(\nAND($BI136<CJ$116,(CJ$116-$BI136-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF136),\n0)","v":0},{"$f":"IF(\nAND($BI136<CK$116,(CK$116-$BI136-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF136),\n0)","v":0},{"$f":"IF(\nAND($BI136<CL$116,(CL$116-$BI136-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF136),\n0)","v":0},{"$f":"IF(\nAND($BI136<CM$116,(CM$116-$BI136-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF136),\n0)","v":0}]
[null,null,null,null,null,{"$f":"F136*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(F$116,'Current Inputs'!$B$98:$B$116,0)) + 'Current Inputs'!$C$94)","v":1337.3526563805194},{"$f":"G136*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(G$116,'Current Inputs'!$B$98:$B$116,0)) + 'Current Inputs'!$C$94)","v":1902.0126668522939},null,{"$f":"I136*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(I$116,'Current Inputs'!$B$98:$B$116,0)) + 'Current Inputs'!$C$94)","v":1337.3526563805194},{"$f":"INDEX('Gas Demand Model'!$E$139:$AH$141,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$139:$C$141,0),\nMATCH($P137,'Gas Demand Model'!$E$128:$AH$128,0))","v":11459.570511586611},{"$f":"INDEX('Gas Demand Model'!$E$139:$AH$141,\nMATCH(\"Electric\",'Gas Demand Model'!$C$139:$C$141,0),\nMATCH($P137,'Gas Demand Model'!$E$128:$AH$128,0))","v":91365.085741535295},null,{"$f":"INDEX('Gas Demand Model'!$E$139:$AH$141,\nMATCH(\"Reference\",'Gas Demand Model'!$C$139:$C$141,0),\nMATCH($P137,'Gas Demand Model'!$E$128:$AH$128,0))","v":11438.601436869081},51.590210271569873,null,2041,19,{"$f":"IF(\nAND($Q137<R$116,(R$116-$Q137-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N137),\n0)","v":0},{"$f":"IF(\nAND($Q137<S$116,(S$116-$Q137-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N137),\n0)","v":0},{"$f":"IF(\nAND($Q137<T$116,(T$116-$Q137-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N137),\n0)","v":0},{"$f":"IF(\nAND($Q137<U$116,(U$116-$Q137-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N137),\n0)","v":0},{"$f":"IF(\nAND($Q137<V$116,(V$116-$Q137-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N137),\n0)","v":0},{"$f":"IF(\nAND($Q137<W$116,(W$116-$Q137-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N137),\n0)","v":0},{"$f":"IF(\nAND($Q137<X$116,(X$116-$Q137-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N137),\n0)","v":0},{"$f":"IF(\nAND($Q137<Y$116,(Y$116-$Q137-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N137),\n0)","v":0},{"$f":"IF(\nAND($Q137<Z$116,(Z$116-$Q137-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N137),\n0)","v":0},{"$f":"IF(\nAND($Q137<AA$116,(AA$116-$Q137-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N137),\n0)","v":0},{"$f":"IF(\nAND($Q137<AB$116,(AB$116-$Q137-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N137),\n0)","v":0},{"$f":"IF(\nAND($Q137<AC$116,(AC$116-$Q137-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N137),\n0)","v":0},{"$f":"IF(\nAND($Q137<AD$116,(AD$116-$Q137-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N137),\n0)","v":0},{"$f":"IF(\nAND($Q137<AE$116,(AE$116-$Q137-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N137),\n0)","v":0},{"$f":"IF(\nAND($Q137<AF$116,(AF$116-$Q137-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N137),\n0)","v":0},{"$f":"IF(\nAND($Q137<AG$116,(AG$116-$Q137-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N137),\n0)","v":0},{"$f":"IF(\nAND($Q137<AH$116,(AH$116-$Q137-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N137),\n0)","v":0},{"$f":"IF(\nAND($Q137<AI$116,(AI$116-$Q137-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N137),\n0)","v":0},{"$f":"IF(\nAND($Q137<AJ$116,(AJ$116-$Q137-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N137),\n0)","v":0},{"$f":"IF(\nAND($Q137<AK$116,(AK$116-$Q137-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N137),\n0)","v":0},{"$f":"IF(\nAND($Q137<AL$116,(AL$116-$Q137-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N137),\n0)","v":5.4612183050506378},{"$f":"IF(\nAND($Q137<AM$116,(AM$116-$Q137-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N137),\n0)","v":5.4612183050506378},{"$f":"IF(\nAND($Q137<AN$116,(AN$116-$Q137-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N137),\n0)","v":5.4612183050506378},{"$f":"IF(\nAND($Q137<AO$116,(AO$116-$Q137-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N137),\n0)","v":5.4612183050506378},{"$f":"IF(\nAND($Q137<AP$116,(AP$116-$Q137-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N137),\n0)","v":5.4612183050506378},{"$f":"IF(\nAND($Q137<AQ$116,(AQ$116-$Q137-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N137),\n0)","v":5.4612183050506378},{"$f":"IF(\nAND($Q137<AR$116,(AR$116-$Q137-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N137),\n0)","v":5.4612183050506378},{"$f":"IF(\nAND($Q137<AS$116,(AS$116-$Q137-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N137),\n0)","v":5.4612183050506378},{"$f":"IF(\nAND($Q137<AT$116,(AT$116-$Q137-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N137),\n0)","v":5.4612183050506378},{"$f":"IF(\nAND($Q137<AU$116,(AU$116-$Q137-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N137),\n0)","v":5.4612183050506378},null,null,{"$f":"AX136*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AX$116,'Current Inputs'!$B$98:$B$116,0)))","v":0},{"$f":"AY136*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AY$116,'Current Inputs'!$B$98:$B$116,0)))","v":0},null,{"$f":"BA136*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(BA$116,'Current Inputs'!$B$98:$B$116,0)))","v":0},{"$f":"INDEX('Gas Demand Model'!$E$156:$AH$158,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$156:$C$158,0),\nMATCH($BH137,'Gas Demand Model'!$E$145:$AH$145,0))","v":740.43922608934338},{"$f":"INDEX('Gas Demand Model'!$E$156:$AH$158,\nMATCH(\"Electric\",'Gas Demand Model'!$C$156:$C$158,0),\nMATCH($BH137,'Gas Demand Model'!$E$145:$AH$145,0))","v":5734.3650505781734},null,{"$f":"INDEX('Gas Demand Model'!$E$156:$AH$158,\nMATCH(\"Reference\",'Gas Demand Model'!$C$156:$C$158,0),\nMATCH($BH137,'Gas Demand Model'!$E$145:$AH$145,0))","v":739.08434761113517},0,null,2041,19,{"$f":"IF(\nAND($BI137<BJ$116,(BJ$116-$BI137-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF137),\n0)","v":0},{"$f":"IF(\nAND($BI137<BK$116,(BK$116-$BI137-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF137),\n0)","v":0},{"$f":"IF(\nAND($BI137<BL$116,(BL$116-$BI137-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF137),\n0)","v":0},{"$f":"IF(\nAND($BI137<BM$116,(BM$116-$BI137-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF137),\n0)","v":0},{"$f":"IF(\nAND($BI137<BN$116,(BN$116-$BI137-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF137),\n0)","v":0},{"$f":"IF(\nAND($BI137<BO$116,(BO$116-$BI137-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF137),\n0)","v":0},{"$f":"IF(\nAND($BI137<BP$116,(BP$116-$BI137-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF137),\n0)","v":0},{"$f":"IF(\nAND($BI137<BQ$116,(BQ$116-$BI137-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF137),\n0)","v":0},{"$f":"IF(\nAND($BI137<BR$116,(BR$116-$BI137-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF137),\n0)","v":0},{"$f":"IF(\nAND($BI137<BS$116,(BS$116-$BI137-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF137),\n0)","v":0},{"$f":"IF(\nAND($BI137<BT$116,(BT$116-$BI137-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF137),\n0)","v":0},{"$f":"IF(\nAND($BI137<BU$116,(BU$116-$BI137-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF137),\n0)","v":0},{"$f":"IF(\nAND($BI137<BV$116,(BV$116-$BI137-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF137),\n0)","v":0},{"$f":"IF(\nAND($BI137<BW$116,(BW$116-$BI137-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF137),\n0)","v":0},{"$f":"IF(\nAND($BI137<BX$116,(BX$116-$BI137-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF137),\n0)","v":0},{"$f":"IF(\nAND($BI137<BY$116,(BY$116-$BI137-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF137),\n0)","v":0},{"$f":"IF(\nAND($BI137<BZ$116,(BZ$116-$BI137-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF137),\n0)","v":0},{"$f":"IF(\nAND($BI137<CA$116,(CA$116-$BI137-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF137),\n0)","v":0},{"$f":"IF(\nAND($BI137<CB$116,(CB$116-$BI137-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF137),\n0)","v":0},{"$f":"IF(\nAND($BI137<CC$116,(CC$116-$BI137-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF137),\n0)","v":0},{"$f":"IF(\nAND($BI137<CD$116,(CD$116-$BI137-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF137),\n0)","v":0},{"$f":"IF(\nAND($BI137<CE$116,(CE$116-$BI137-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF137),\n0)","v":0},{"$f":"IF(\nAND($BI137<CF$116,(CF$116-$BI137-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF137),\n0)","v":0},{"$f":"IF(\nAND($BI137<CG$116,(CG$116-$BI137-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF137),\n0)","v":0},{"$f":"IF(\nAND($BI137<CH$116,(CH$116-$BI137-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF137),\n0)","v":0},{"$f":"IF(\nAND($BI137<CI$116,(CI$116-$BI137-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF137),\n0)","v":0},{"$f":"IF(\nAND($BI137<CJ$116,(CJ$116-$BI137-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF137),\n0)","v":0},{"$f":"IF(\nAND($BI137<CK$116,(CK$116-$BI137-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF137),\n0)","v":0},{"$f":"IF(\nAND($BI137<CL$116,(CL$116-$BI137-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF137),\n0)","v":0},{"$f":"IF(\nAND($BI137<CM$116,(CM$116-$BI137-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF137),\n0)","v":0}]
[null,null,null,null,null,{"$f":"F137*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(F$116,'Current Inputs'!$B$98:$B$116,0)) + 'Current Inputs'!$C$94)","v":1364.0997095081298},{"$f":"G137*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(G$116,'Current Inputs'!$B$98:$B$116,0)) + 'Current Inputs'!$C$94)","v":1940.0529201893398},null,{"$f":"I137*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(I$116,'Current Inputs'!$B$98:$B$116,0)) + 'Current Inputs'!$C$94)","v":1364.0997095081298},{"$f":"INDEX('Gas Demand Model'!$E$139:$AH$141,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$139:$C$141,0),\nMATCH($P138,'Gas Demand Model'!$E$128:$AH$128,0))","v":10878.76674726174},{"$f":"INDEX('Gas Demand Model'!$E$139:$AH$141,\nMATCH(\"Electric\",'Gas Demand Model'!$C$139:$C$141,0),\nMATCH($P138,'Gas Demand Model'!$E$128:$AH$128,0))","v":91392.136321692014},null,{"$f":"INDEX('Gas Demand Model'!$E$139:$AH$141,\nMATCH(\"Reference\",'Gas Demand Model'!$C$139:$C$141,0),\nMATCH($P138,'Gas Demand Model'!$E$128:$AH$128,0))","v":9256.2253585903527},52.637594345493341,null,2042,20,{"$f":"IF(\nAND($Q138<R$116,(R$116-$Q138-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N138),\n0)","v":0},{"$f":"IF(\nAND($Q138<S$116,(S$116-$Q138-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N138),\n0)","v":0},{"$f":"IF(\nAND($Q138<T$116,(T$116-$Q138-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N138),\n0)","v":0},{"$f":"IF(\nAND($Q138<U$116,(U$116-$Q138-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N138),\n0)","v":0},{"$f":"IF(\nAND($Q138<V$116,(V$116-$Q138-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N138),\n0)","v":0},{"$f":"IF(\nAND($Q138<W$116,(W$116-$Q138-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N138),\n0)","v":0},{"$f":"IF(\nAND($Q138<X$116,(X$116-$Q138-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N138),\n0)","v":0},{"$f":"IF(\nAND($Q138<Y$116,(Y$116-$Q138-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N138),\n0)","v":0},{"$f":"IF(\nAND($Q138<Z$116,(Z$116-$Q138-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N138),\n0)","v":0},{"$f":"IF(\nAND($Q138<AA$116,(AA$116-$Q138-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N138),\n0)","v":0},{"$f":"IF(\nAND($Q138<AB$116,(AB$116-$Q138-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N138),\n0)","v":0},{"$f":"IF(\nAND($Q138<AC$116,(AC$116-$Q138-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N138),\n0)","v":0},{"$f":"IF(\nAND($Q138<AD$116,(AD$116-$Q138-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N138),\n0)","v":0},{"$f":"IF(\nAND($Q138<AE$116,(AE$116-$Q138-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N138),\n0)","v":0},{"$f":"IF(\nAND($Q138<AF$116,(AF$116-$Q138-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N138),\n0)","v":0},{"$f":"IF(\nAND($Q138<AG$116,(AG$116-$Q138-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N138),\n0)","v":0},{"$f":"IF(\nAND($Q138<AH$116,(AH$116-$Q138-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N138),\n0)","v":0},{"$f":"IF(\nAND($Q138<AI$116,(AI$116-$Q138-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N138),\n0)","v":0},{"$f":"IF(\nAND($Q138<AJ$116,(AJ$116-$Q138-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N138),\n0)","v":0},{"$f":"IF(\nAND($Q138<AK$116,(AK$116-$Q138-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N138),\n0)","v":0},{"$f":"IF(\nAND($Q138<AL$116,(AL$116-$Q138-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N138),\n0)","v":0},{"$f":"IF(\nAND($Q138<AM$116,(AM$116-$Q138-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N138),\n0)","v":5.5720919193821041},{"$f":"IF(\nAND($Q138<AN$116,(AN$116-$Q138-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N138),\n0)","v":5.5720919193821041},{"$f":"IF(\nAND($Q138<AO$116,(AO$116-$Q138-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N138),\n0)","v":5.5720919193821041},{"$f":"IF(\nAND($Q138<AP$116,(AP$116-$Q138-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N138),\n0)","v":5.5720919193821041},{"$f":"IF(\nAND($Q138<AQ$116,(AQ$116-$Q138-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N138),\n0)","v":5.5720919193821041},{"$f":"IF(\nAND($Q138<AR$116,(AR$116-$Q138-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N138),\n0)","v":5.5720919193821041},{"$f":"IF(\nAND($Q138<AS$116,(AS$116-$Q138-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N138),\n0)","v":5.5720919193821041},{"$f":"IF(\nAND($Q138<AT$116,(AT$116-$Q138-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N138),\n0)","v":5.5720919193821041},{"$f":"IF(\nAND($Q138<AU$116,(AU$116-$Q138-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N138),\n0)","v":5.5720919193821041},null,null,{"$f":"AX137*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AX$116,'Current Inputs'!$B$98:$B$116,0)))","v":0},{"$f":"AY137*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AY$116,'Current Inputs'!$B$98:$B$116,0)))","v":0},null,{"$f":"BA137*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(BA$116,'Current Inputs'!$B$98:$B$116,0)))","v":0},{"$f":"INDEX('Gas Demand Model'!$E$156:$AH$158,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$156:$C$158,0),\nMATCH($BH138,'Gas Demand Model'!$E$145:$AH$145,0))","v":700.14750564671579},{"$f":"INDEX('Gas Demand Model'!$E$156:$AH$158,\nMATCH(\"Electric\",'Gas Demand Model'!$C$156:$C$158,0),\nMATCH($BH138,'Gas Demand Model'!$E$145:$AH$145,0))","v":5698.3861300400185},null,{"$f":"INDEX('Gas Demand Model'!$E$156:$AH$158,\nMATCH(\"Reference\",'Gas Demand Model'!$C$156:$C$158,0),\nMATCH($BH138,'Gas Demand Model'!$E$145:$AH$145,0))","v":595.7222217446805},0,null,2042,20,{"$f":"IF(\nAND($BI138<BJ$116,(BJ$116-$BI138-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF138),\n0)","v":0},{"$f":"IF(\nAND($BI138<BK$116,(BK$116-$BI138-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF138),\n0)","v":0},{"$f":"IF(\nAND($BI138<BL$116,(BL$116-$BI138-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF138),\n0)","v":0},{"$f":"IF(\nAND($BI138<BM$116,(BM$116-$BI138-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF138),\n0)","v":0},{"$f":"IF(\nAND($BI138<BN$116,(BN$116-$BI138-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF138),\n0)","v":0},{"$f":"IF(\nAND($BI138<BO$116,(BO$116-$BI138-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF138),\n0)","v":0},{"$f":"IF(\nAND($BI138<BP$116,(BP$116-$BI138-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF138),\n0)","v":0},{"$f":"IF(\nAND($BI138<BQ$116,(BQ$116-$BI138-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF138),\n0)","v":0},{"$f":"IF(\nAND($BI138<BR$116,(BR$116-$BI138-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF138),\n0)","v":0},{"$f":"IF(\nAND($BI138<BS$116,(BS$116-$BI138-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF138),\n0)","v":0},{"$f":"IF(\nAND($BI138<BT$116,(BT$116-$BI138-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF138),\n0)","v":0},{"$f":"IF(\nAND($BI138<BU$116,(BU$116-$BI138-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF138),\n0)","v":0},{"$f":"IF(\nAND($BI138<BV$116,(BV$116-$BI138-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF138),\n0)","v":0},{"$f":"IF(\nAND($BI138<BW$116,(BW$116-$BI138-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF138),\n0)","v":0},{"$f":"IF(\nAND($BI138<BX$116,(BX$116-$BI138-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF138),\n0)","v":0},{"$f":"IF(\nAND($BI138<BY$116,(BY$116-$BI138-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF138),\n0)","v":0},{"$f":"IF(\nAND($BI138<BZ$116,(BZ$116-$BI138-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF138),\n0)","v":0},{"$f":"IF(\nAND($BI138<CA$116,(CA$116-$BI138-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF138),\n0)","v":0},{"$f":"IF(\nAND($BI138<CB$116,(CB$116-$BI138-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF138),\n0)","v":0},{"$f":"IF(\nAND($BI138<CC$116,(CC$116-$BI138-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF138),\n0)","v":0},{"$f":"IF(\nAND($BI138<CD$116,(CD$116-$BI138-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF138),\n0)","v":0},{"$f":"IF(\nAND($BI138<CE$116,(CE$116-$BI138-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF138),\n0)","v":0},{"$f":"IF(\nAND($BI138<CF$116,(CF$116-$BI138-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF138),\n0)","v":0},{"$f":"IF(\nAND($BI138<CG$116,(CG$116-$BI138-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF138),\n0)","v":0},{"$f":"IF(\nAND($BI138<CH$116,(CH$116-$BI138-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF138),\n0)","v":0},{"$f":"IF(\nAND($BI138<CI$116,(CI$116-$BI138-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF138),\n0)","v":0},{"$f":"IF(\nAND($BI138<CJ$116,(CJ$116-$BI138-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF138),\n0)","v":0},{"$f":"IF(\nAND($BI138<CK$116,(CK$116-$BI138-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF138),\n0)","v":0},{"$f":"IF(\nAND($BI138<CL$116,(CL$116-$BI138-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF138),\n0)","v":0},{"$f":"IF(\nAND($BI138<CM$116,(CM$116-$BI138-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF138),\n0)","v":0}]
[null,null,null,null,null,{"$f":"F138*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(F$116,'Current Inputs'!$B$98:$B$116,0)) + 'Current Inputs'!$C$94)","v":1391.3817036982923},{"$f":"G138*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(G$116,'Current Inputs'!$B$98:$B$116,0)) + 'Current Inputs'!$C$94)","v":1978.8539785931266},null,{"$f":"I138*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(I$116,'Current Inputs'!$B$98:$B$116,0)) + 'Current Inputs'!$C$94)","v":1391.3817036982923},{"$f":"INDEX('Gas Demand Model'!$E$139:$AH$141,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$139:$C$141,0),\nMATCH($P139,'Gas Demand Model'!$E$128:$AH$128,0))","v":10163.73976840373},{"$f":"INDEX('Gas Demand Model'!$E$139:$AH$141,\nMATCH(\"Electric\",'Gas Demand Model'!$C$139:$C$141,0),\nMATCH($P139,'Gas Demand Model'!$E$128:$AH$128,0))","v":91368.354632636765},null,{"$f":"INDEX('Gas Demand Model'!$E$139:$AH$141,\nMATCH(\"Reference\",'Gas Demand Model'!$C$139:$C$141,0),\nMATCH($P139,'Gas Demand Model'!$E$128:$AH$128,0))","v":7421.5319601854599},53.676375149433113,null,2043,21,{"$f":"IF(\nAND($Q139<R$116,(R$116-$Q139-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N139),\n0)","v":0},{"$f":"IF(\nAND($Q139<S$116,(S$116-$Q139-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N139),\n0)","v":0},{"$f":"IF(\nAND($Q139<T$116,(T$116-$Q139-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N139),\n0)","v":0},{"$f":"IF(\nAND($Q139<U$116,(U$116-$Q139-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N139),\n0)","v":0},{"$f":"IF(\nAND($Q139<V$116,(V$116-$Q139-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N139),\n0)","v":0},{"$f":"IF(\nAND($Q139<W$116,(W$116-$Q139-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N139),\n0)","v":0},{"$f":"IF(\nAND($Q139<X$116,(X$116-$Q139-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N139),\n0)","v":0},{"$f":"IF(\nAND($Q139<Y$116,(Y$116-$Q139-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N139),\n0)","v":0},{"$f":"IF(\nAND($Q139<Z$116,(Z$116-$Q139-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N139),\n0)","v":0},{"$f":"IF(\nAND($Q139<AA$116,(AA$116-$Q139-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N139),\n0)","v":0},{"$f":"IF(\nAND($Q139<AB$116,(AB$116-$Q139-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N139),\n0)","v":0},{"$f":"IF(\nAND($Q139<AC$116,(AC$116-$Q139-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N139),\n0)","v":0},{"$f":"IF(\nAND($Q139<AD$116,(AD$116-$Q139-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N139),\n0)","v":0},{"$f":"IF(\nAND($Q139<AE$116,(AE$116-$Q139-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N139),\n0)","v":0},{"$f":"IF(\nAND($Q139<AF$116,(AF$116-$Q139-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N139),\n0)","v":0},{"$f":"IF(\nAND($Q139<AG$116,(AG$116-$Q139-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N139),\n0)","v":0},{"$f":"IF(\nAND($Q139<AH$116,(AH$116-$Q139-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N139),\n0)","v":0},{"$f":"IF(\nAND($Q139<AI$116,(AI$116-$Q139-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N139),\n0)","v":0},{"$f":"IF(\nAND($Q139<AJ$116,(AJ$116-$Q139-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N139),\n0)","v":0},{"$f":"IF(\nAND($Q139<AK$116,(AK$116-$Q139-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N139),\n0)","v":0},{"$f":"IF(\nAND($Q139<AL$116,(AL$116-$Q139-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N139),\n0)","v":0},{"$f":"IF(\nAND($Q139<AM$116,(AM$116-$Q139-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N139),\n0)","v":0},{"$f":"IF(\nAND($Q139<AN$116,(AN$116-$Q139-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N139),\n0)","v":5.6820548117903433},{"$f":"IF(\nAND($Q139<AO$116,(AO$116-$Q139-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N139),\n0)","v":5.6820548117903433},{"$f":"IF(\nAND($Q139<AP$116,(AP$116-$Q139-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N139),\n0)","v":5.6820548117903433},{"$f":"IF(\nAND($Q139<AQ$116,(AQ$116-$Q139-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N139),\n0)","v":5.6820548117903433},{"$f":"IF(\nAND($Q139<AR$116,(AR$116-$Q139-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N139),\n0)","v":5.6820548117903433},{"$f":"IF(\nAND($Q139<AS$116,(AS$116-$Q139-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N139),\n0)","v":5.6820548117903433},{"$f":"IF(\nAND($Q139<AT$116,(AT$116-$Q139-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N139),\n0)","v":5.6820548117903433},{"$f":"IF(\nAND($Q139<AU$116,(AU$116-$Q139-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N139),\n0)","v":5.6820548117903433},null,null,{"$f":"AX138*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AX$116,'Current Inputs'!$B$98:$B$116,0)))","v":0},{"$f":"AY138*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AY$116,'Current Inputs'!$B$98:$B$116,0)))","v":0},null,{"$f":"BA138*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(BA$116,'Current Inputs'!$B$98:$B$116,0)))","v":0},{"$f":"INDEX('Gas Demand Model'!$E$156:$AH$158,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$156:$C$158,0),\nMATCH($BH139,'Gas Demand Model'!$E$145:$AH$145,0))","v":651.52029042476897},{"$f":"INDEX('Gas Demand Model'!$E$156:$AH$158,\nMATCH(\"Electric\",'Gas Demand Model'!$C$156:$C$158,0),\nMATCH($BH139,'Gas Demand Model'!$E$145:$AH$145,0))","v":5674.6479437384714},null,{"$f":"INDEX('Gas Demand Model'!$E$156:$AH$158,\nMATCH(\"Reference\",'Gas Demand Model'!$C$156:$C$158,0),\nMATCH($BH139,'Gas Demand Model'!$E$145:$AH$145,0))","v":475.73814051480213},0,null,2043,21,{"$f":"IF(\nAND($BI139<BJ$116,(BJ$116-$BI139-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF139),\n0)","v":0},{"$f":"IF(\nAND($BI139<BK$116,(BK$116-$BI139-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF139),\n0)","v":0},{"$f":"IF(\nAND($BI139<BL$116,(BL$116-$BI139-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF139),\n0)","v":0},{"$f":"IF(\nAND($BI139<BM$116,(BM$116-$BI139-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF139),\n0)","v":0},{"$f":"IF(\nAND($BI139<BN$116,(BN$116-$BI139-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF139),\n0)","v":0},{"$f":"IF(\nAND($BI139<BO$116,(BO$116-$BI139-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF139),\n0)","v":0},{"$f":"IF(\nAND($BI139<BP$116,(BP$116-$BI139-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF139),\n0)","v":0},{"$f":"IF(\nAND($BI139<BQ$116,(BQ$116-$BI139-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF139),\n0)","v":0},{"$f":"IF(\nAND($BI139<BR$116,(BR$116-$BI139-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF139),\n0)","v":0},{"$f":"IF(\nAND($BI139<BS$116,(BS$116-$BI139-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF139),\n0)","v":0},{"$f":"IF(\nAND($BI139<BT$116,(BT$116-$BI139-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF139),\n0)","v":0},{"$f":"IF(\nAND($BI139<BU$116,(BU$116-$BI139-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF139),\n0)","v":0},{"$f":"IF(\nAND($BI139<BV$116,(BV$116-$BI139-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF139),\n0)","v":0},{"$f":"IF(\nAND($BI139<BW$116,(BW$116-$BI139-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF139),\n0)","v":0},{"$f":"IF(\nAND($BI139<BX$116,(BX$116-$BI139-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF139),\n0)","v":0},{"$f":"IF(\nAND($BI139<BY$116,(BY$116-$BI139-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF139),\n0)","v":0},{"$f":"IF(\nAND($BI139<BZ$116,(BZ$116-$BI139-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF139),\n0)","v":0},{"$f":"IF(\nAND($BI139<CA$116,(CA$116-$BI139-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF139),\n0)","v":0},{"$f":"IF(\nAND($BI139<CB$116,(CB$116-$BI139-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF139),\n0)","v":0},{"$f":"IF(\nAND($BI139<CC$116,(CC$116-$BI139-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF139),\n0)","v":0},{"$f":"IF(\nAND($BI139<CD$116,(CD$116-$BI139-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF139),\n0)","v":0},{"$f":"IF(\nAND($BI139<CE$116,(CE$116-$BI139-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF139),\n0)","v":0},{"$f":"IF(\nAND($BI139<CF$116,(CF$116-$BI139-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF139),\n0)","v":0},{"$f":"IF(\nAND($BI139<CG$116,(CG$116-$BI139-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF139),\n0)","v":0},{"$f":"IF(\nAND($BI139<CH$116,(CH$116-$BI139-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF139),\n0)","v":0},{"$f":"IF(\nAND($BI139<CI$116,(CI$116-$BI139-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF139),\n0)","v":0},{"$f":"IF(\nAND($BI139<CJ$116,(CJ$116-$BI139-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF139),\n0)","v":0},{"$f":"IF(\nAND($BI139<CK$116,(CK$116-$BI139-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF139),\n0)","v":0},{"$f":"IF(\nAND($BI139<CL$116,(CL$116-$BI139-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF139),\n0)","v":0},{"$f":"IF(\nAND($BI139<CM$116,(CM$116-$BI139-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF139),\n0)","v":0}]
[null,null,null,null,null,{"$f":"F139*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(F$116,'Current Inputs'!$B$98:$B$116,0)) + 'Current Inputs'!$C$94)","v":1419.2093377722581},{"$f":"G139*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(G$116,'Current Inputs'!$B$98:$B$116,0)) + 'Current Inputs'!$C$94)","v":2018.4310581649893},null,{"$f":"I139*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(I$116,'Current Inputs'!$B$98:$B$116,0)) + 'Current Inputs'!$C$94)","v":1419.2093377722581},{"$f":"INDEX('Gas Demand Model'!$E$139:$AH$141,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$139:$C$141,0),\nMATCH($P140,'Gas Demand Model'!$E$128:$AH$128,0))","v":9342.2935333625683},{"$f":"INDEX('Gas Demand Model'!$E$139:$AH$141,\nMATCH(\"Electric\",'Gas Demand Model'!$C$139:$C$141,0),\nMATCH($P140,'Gas Demand Model'!$E$128:$AH$128,0))","v":91498.184726739346},null,{"$f":"INDEX('Gas Demand Model'!$E$139:$AH$141,\nMATCH(\"Reference\",'Gas Demand Model'!$C$139:$C$141,0),\nMATCH($P140,'Gas Demand Model'!$E$128:$AH$128,0))","v":5876.9604101990053},54.827699664768659,null,2044,22,{"$f":"IF(\nAND($Q140<R$116,(R$116-$Q140-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N140),\n0)","v":0},{"$f":"IF(\nAND($Q140<S$116,(S$116-$Q140-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N140),\n0)","v":0},{"$f":"IF(\nAND($Q140<T$116,(T$116-$Q140-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N140),\n0)","v":0},{"$f":"IF(\nAND($Q140<U$116,(U$116-$Q140-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N140),\n0)","v":0},{"$f":"IF(\nAND($Q140<V$116,(V$116-$Q140-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N140),\n0)","v":0},{"$f":"IF(\nAND($Q140<W$116,(W$116-$Q140-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N140),\n0)","v":0},{"$f":"IF(\nAND($Q140<X$116,(X$116-$Q140-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N140),\n0)","v":0},{"$f":"IF(\nAND($Q140<Y$116,(Y$116-$Q140-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N140),\n0)","v":0},{"$f":"IF(\nAND($Q140<Z$116,(Z$116-$Q140-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N140),\n0)","v":0},{"$f":"IF(\nAND($Q140<AA$116,(AA$116-$Q140-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N140),\n0)","v":0},{"$f":"IF(\nAND($Q140<AB$116,(AB$116-$Q140-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N140),\n0)","v":0},{"$f":"IF(\nAND($Q140<AC$116,(AC$116-$Q140-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N140),\n0)","v":0},{"$f":"IF(\nAND($Q140<AD$116,(AD$116-$Q140-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N140),\n0)","v":0},{"$f":"IF(\nAND($Q140<AE$116,(AE$116-$Q140-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N140),\n0)","v":0},{"$f":"IF(\nAND($Q140<AF$116,(AF$116-$Q140-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N140),\n0)","v":0},{"$f":"IF(\nAND($Q140<AG$116,(AG$116-$Q140-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N140),\n0)","v":0},{"$f":"IF(\nAND($Q140<AH$116,(AH$116-$Q140-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N140),\n0)","v":0},{"$f":"IF(\nAND($Q140<AI$116,(AI$116-$Q140-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N140),\n0)","v":0},{"$f":"IF(\nAND($Q140<AJ$116,(AJ$116-$Q140-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N140),\n0)","v":0},{"$f":"IF(\nAND($Q140<AK$116,(AK$116-$Q140-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N140),\n0)","v":0},{"$f":"IF(\nAND($Q140<AL$116,(AL$116-$Q140-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N140),\n0)","v":0},{"$f":"IF(\nAND($Q140<AM$116,(AM$116-$Q140-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N140),\n0)","v":0},{"$f":"IF(\nAND($Q140<AN$116,(AN$116-$Q140-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N140),\n0)","v":0},{"$f":"IF(\nAND($Q140<AO$116,(AO$116-$Q140-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N140),\n0)","v":5.8039313167533209},{"$f":"IF(\nAND($Q140<AP$116,(AP$116-$Q140-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N140),\n0)","v":5.8039313167533209},{"$f":"IF(\nAND($Q140<AQ$116,(AQ$116-$Q140-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N140),\n0)","v":5.8039313167533209},{"$f":"IF(\nAND($Q140<AR$116,(AR$116-$Q140-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N140),\n0)","v":5.8039313167533209},{"$f":"IF(\nAND($Q140<AS$116,(AS$116-$Q140-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N140),\n0)","v":5.8039313167533209},{"$f":"IF(\nAND($Q140<AT$116,(AT$116-$Q140-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N140),\n0)","v":5.8039313167533209},{"$f":"IF(\nAND($Q140<AU$116,(AU$116-$Q140-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N140),\n0)","v":5.8039313167533209},null,null,{"$f":"AX139*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AX$116,'Current Inputs'!$B$98:$B$116,0)))","v":0},{"$f":"AY139*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AY$116,'Current Inputs'!$B$98:$B$116,0)))","v":0},null,{"$f":"BA139*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(BA$116,'Current Inputs'!$B$98:$B$116,0)))","v":0},{"$f":"INDEX('Gas Demand Model'!$E$156:$AH$158,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$156:$C$158,0),\nMATCH($BH140,'Gas Demand Model'!$E$145:$AH$145,0))","v":596.62791265222859},{"$f":"INDEX('Gas Demand Model'!$E$156:$AH$158,\nMATCH(\"Electric\",'Gas Demand Model'!$C$156:$C$158,0),\nMATCH($BH140,'Gas Demand Model'!$E$145:$AH$145,0))","v":5653.9251754716206},null,{"$f":"INDEX('Gas Demand Model'!$E$156:$AH$158,\nMATCH(\"Reference\",'Gas Demand Model'!$C$156:$C$158,0),\nMATCH($BH140,'Gas Demand Model'!$E$145:$AH$145,0))","v":375.320964788266},0,null,2044,22,{"$f":"IF(\nAND($BI140<BJ$116,(BJ$116-$BI140-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF140),\n0)","v":0},{"$f":"IF(\nAND($BI140<BK$116,(BK$116-$BI140-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF140),\n0)","v":0},{"$f":"IF(\nAND($BI140<BL$116,(BL$116-$BI140-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF140),\n0)","v":0},{"$f":"IF(\nAND($BI140<BM$116,(BM$116-$BI140-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF140),\n0)","v":0},{"$f":"IF(\nAND($BI140<BN$116,(BN$116-$BI140-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF140),\n0)","v":0},{"$f":"IF(\nAND($BI140<BO$116,(BO$116-$BI140-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF140),\n0)","v":0},{"$f":"IF(\nAND($BI140<BP$116,(BP$116-$BI140-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF140),\n0)","v":0},{"$f":"IF(\nAND($BI140<BQ$116,(BQ$116-$BI140-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF140),\n0)","v":0},{"$f":"IF(\nAND($BI140<BR$116,(BR$116-$BI140-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF140),\n0)","v":0},{"$f":"IF(\nAND($BI140<BS$116,(BS$116-$BI140-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF140),\n0)","v":0},{"$f":"IF(\nAND($BI140<BT$116,(BT$116-$BI140-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF140),\n0)","v":0},{"$f":"IF(\nAND($BI140<BU$116,(BU$116-$BI140-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF140),\n0)","v":0},{"$f":"IF(\nAND($BI140<BV$116,(BV$116-$BI140-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF140),\n0)","v":0},{"$f":"IF(\nAND($BI140<BW$116,(BW$116-$BI140-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF140),\n0)","v":0},{"$f":"IF(\nAND($BI140<BX$116,(BX$116-$BI140-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF140),\n0)","v":0},{"$f":"IF(\nAND($BI140<BY$116,(BY$116-$BI140-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF140),\n0)","v":0},{"$f":"IF(\nAND($BI140<BZ$116,(BZ$116-$BI140-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF140),\n0)","v":0},{"$f":"IF(\nAND($BI140<CA$116,(CA$116-$BI140-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF140),\n0)","v":0},{"$f":"IF(\nAND($BI140<CB$116,(CB$116-$BI140-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF140),\n0)","v":0},{"$f":"IF(\nAND($BI140<CC$116,(CC$116-$BI140-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF140),\n0)","v":0},{"$f":"IF(\nAND($BI140<CD$116,(CD$116-$BI140-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF140),\n0)","v":0},{"$f":"IF(\nAND($BI140<CE$116,(CE$116-$BI140-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF140),\n0)","v":0},{"$f":"IF(\nAND($BI140<CF$116,(CF$116-$BI140-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF140),\n0)","v":0},{"$f":"IF(\nAND($BI140<CG$116,(CG$116-$BI140-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF140),\n0)","v":0},{"$f":"IF(\nAND($BI140<CH$116,(CH$116-$BI140-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF140),\n0)","v":0},{"$f":"IF(\nAND($BI140<CI$116,(CI$116-$BI140-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF140),\n0)","v":0},{"$f":"IF(\nAND($BI140<CJ$116,(CJ$116-$BI140-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF140),\n0)","v":0},{"$f":"IF(\nAND($BI140<CK$116,(CK$116-$BI140-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF140),\n0)","v":0},{"$f":"IF(\nAND($BI140<CL$116,(CL$116-$BI140-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF140),\n0)","v":0},{"$f":"IF(\nAND($BI140<CM$116,(CM$116-$BI140-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF140),\n0)","v":0}]
[null,null,null,null,null,{"$f":"F140*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(F$116,'Current Inputs'!$B$98:$B$116,0)) + 'Current Inputs'!$C$94)","v":1447.5935245277033},{"$f":"G140*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(G$116,'Current Inputs'!$B$98:$B$116,0)) + 'Current Inputs'!$C$94)","v":2058.7996793282891},null,{"$f":"I140*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(I$116,'Current Inputs'!$B$98:$B$116,0)) + 'Current Inputs'!$C$94)","v":1447.5935245277033},{"$f":"INDEX('Gas Demand Model'!$E$139:$AH$141,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$139:$C$141,0),\nMATCH($P141,'Gas Demand Model'!$E$128:$AH$128,0))","v":8443.7646636394657},{"$f":"INDEX('Gas Demand Model'!$E$139:$AH$141,\nMATCH(\"Electric\",'Gas Demand Model'!$C$139:$C$141,0),\nMATCH($P141,'Gas Demand Model'!$E$128:$AH$128,0))","v":91504.174500788649},null,{"$f":"INDEX('Gas Demand Model'!$E$139:$AH$141,\nMATCH(\"Reference\",'Gas Demand Model'!$C$139:$C$141,0),\nMATCH($P141,'Gas Demand Model'!$E$128:$AH$128,0))","v":4583.6955647914692},55.927914644828832,null,2045,23,{"$f":"IF(\nAND($Q141<R$116,(R$116-$Q141-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N141),\n0)","v":0},{"$f":"IF(\nAND($Q141<S$116,(S$116-$Q141-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N141),\n0)","v":0},{"$f":"IF(\nAND($Q141<T$116,(T$116-$Q141-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N141),\n0)","v":0},{"$f":"IF(\nAND($Q141<U$116,(U$116-$Q141-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N141),\n0)","v":0},{"$f":"IF(\nAND($Q141<V$116,(V$116-$Q141-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N141),\n0)","v":0},{"$f":"IF(\nAND($Q141<W$116,(W$116-$Q141-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N141),\n0)","v":0},{"$f":"IF(\nAND($Q141<X$116,(X$116-$Q141-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N141),\n0)","v":0},{"$f":"IF(\nAND($Q141<Y$116,(Y$116-$Q141-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N141),\n0)","v":0},{"$f":"IF(\nAND($Q141<Z$116,(Z$116-$Q141-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N141),\n0)","v":0},{"$f":"IF(\nAND($Q141<AA$116,(AA$116-$Q141-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N141),\n0)","v":0},{"$f":"IF(\nAND($Q141<AB$116,(AB$116-$Q141-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N141),\n0)","v":0},{"$f":"IF(\nAND($Q141<AC$116,(AC$116-$Q141-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N141),\n0)","v":0},{"$f":"IF(\nAND($Q141<AD$116,(AD$116-$Q141-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N141),\n0)","v":0},{"$f":"IF(\nAND($Q141<AE$116,(AE$116-$Q141-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N141),\n0)","v":0},{"$f":"IF(\nAND($Q141<AF$116,(AF$116-$Q141-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N141),\n0)","v":0},{"$f":"IF(\nAND($Q141<AG$116,(AG$116-$Q141-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N141),\n0)","v":0},{"$f":"IF(\nAND($Q141<AH$116,(AH$116-$Q141-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N141),\n0)","v":0},{"$f":"IF(\nAND($Q141<AI$116,(AI$116-$Q141-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N141),\n0)","v":0},{"$f":"IF(\nAND($Q141<AJ$116,(AJ$116-$Q141-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N141),\n0)","v":0},{"$f":"IF(\nAND($Q141<AK$116,(AK$116-$Q141-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N141),\n0)","v":0},{"$f":"IF(\nAND($Q141<AL$116,(AL$116-$Q141-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N141),\n0)","v":0},{"$f":"IF(\nAND($Q141<AM$116,(AM$116-$Q141-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N141),\n0)","v":0},{"$f":"IF(\nAND($Q141<AN$116,(AN$116-$Q141-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N141),\n0)","v":0},{"$f":"IF(\nAND($Q141<AO$116,(AO$116-$Q141-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N141),\n0)","v":0},{"$f":"IF(\nAND($Q141<AP$116,(AP$116-$Q141-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N141),\n0)","v":5.9203974865356663},{"$f":"IF(\nAND($Q141<AQ$116,(AQ$116-$Q141-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N141),\n0)","v":5.9203974865356663},{"$f":"IF(\nAND($Q141<AR$116,(AR$116-$Q141-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N141),\n0)","v":5.9203974865356663},{"$f":"IF(\nAND($Q141<AS$116,(AS$116-$Q141-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N141),\n0)","v":5.9203974865356663},{"$f":"IF(\nAND($Q141<AT$116,(AT$116-$Q141-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N141),\n0)","v":5.9203974865356663},{"$f":"IF(\nAND($Q141<AU$116,(AU$116-$Q141-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N141),\n0)","v":5.9203974865356663},null,null,{"$f":"AX140*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AX$116,'Current Inputs'!$B$98:$B$116,0)))","v":0},{"$f":"AY140*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AY$116,'Current Inputs'!$B$98:$B$116,0)))","v":0},null,{"$f":"BA140*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(BA$116,'Current Inputs'!$B$98:$B$116,0)))","v":0},{"$f":"INDEX('Gas Demand Model'!$E$156:$AH$158,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$156:$C$158,0),\nMATCH($BH141,'Gas Demand Model'!$E$145:$AH$145,0))","v":537.25956266755145},{"$f":"INDEX('Gas Demand Model'!$E$156:$AH$158,\nMATCH(\"Electric\",'Gas Demand Model'!$C$156:$C$158,0),\nMATCH($BH141,'Gas Demand Model'!$E$145:$AH$145,0))","v":5626.5486369087048},null,{"$f":"INDEX('Gas Demand Model'!$E$156:$AH$158,\nMATCH(\"Reference\",'Gas Demand Model'!$C$156:$C$158,0),\nMATCH($BH141,'Gas Demand Model'!$E$145:$AH$145,0))","v":291.65122106560528},0,null,2045,23,{"$f":"IF(\nAND($BI141<BJ$116,(BJ$116-$BI141-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF141),\n0)","v":0},{"$f":"IF(\nAND($BI141<BK$116,(BK$116-$BI141-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF141),\n0)","v":0},{"$f":"IF(\nAND($BI141<BL$116,(BL$116-$BI141-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF141),\n0)","v":0},{"$f":"IF(\nAND($BI141<BM$116,(BM$116-$BI141-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF141),\n0)","v":0},{"$f":"IF(\nAND($BI141<BN$116,(BN$116-$BI141-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF141),\n0)","v":0},{"$f":"IF(\nAND($BI141<BO$116,(BO$116-$BI141-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF141),\n0)","v":0},{"$f":"IF(\nAND($BI141<BP$116,(BP$116-$BI141-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF141),\n0)","v":0},{"$f":"IF(\nAND($BI141<BQ$116,(BQ$116-$BI141-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF141),\n0)","v":0},{"$f":"IF(\nAND($BI141<BR$116,(BR$116-$BI141-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF141),\n0)","v":0},{"$f":"IF(\nAND($BI141<BS$116,(BS$116-$BI141-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF141),\n0)","v":0},{"$f":"IF(\nAND($BI141<BT$116,(BT$116-$BI141-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF141),\n0)","v":0},{"$f":"IF(\nAND($BI141<BU$116,(BU$116-$BI141-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF141),\n0)","v":0},{"$f":"IF(\nAND($BI141<BV$116,(BV$116-$BI141-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF141),\n0)","v":0},{"$f":"IF(\nAND($BI141<BW$116,(BW$116-$BI141-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF141),\n0)","v":0},{"$f":"IF(\nAND($BI141<BX$116,(BX$116-$BI141-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF141),\n0)","v":0},{"$f":"IF(\nAND($BI141<BY$116,(BY$116-$BI141-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF141),\n0)","v":0},{"$f":"IF(\nAND($BI141<BZ$116,(BZ$116-$BI141-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF141),\n0)","v":0},{"$f":"IF(\nAND($BI141<CA$116,(CA$116-$BI141-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF141),\n0)","v":0},{"$f":"IF(\nAND($BI141<CB$116,(CB$116-$BI141-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF141),\n0)","v":0},{"$f":"IF(\nAND($BI141<CC$116,(CC$116-$BI141-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF141),\n0)","v":0},{"$f":"IF(\nAND($BI141<CD$116,(CD$116-$BI141-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF141),\n0)","v":0},{"$f":"IF(\nAND($BI141<CE$116,(CE$116-$BI141-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF141),\n0)","v":0},{"$f":"IF(\nAND($BI141<CF$116,(CF$116-$BI141-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF141),\n0)","v":0},{"$f":"IF(\nAND($BI141<CG$116,(CG$116-$BI141-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF141),\n0)","v":0},{"$f":"IF(\nAND($BI141<CH$116,(CH$116-$BI141-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF141),\n0)","v":0},{"$f":"IF(\nAND($BI141<CI$116,(CI$116-$BI141-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF141),\n0)","v":0},{"$f":"IF(\nAND($BI141<CJ$116,(CJ$116-$BI141-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF141),\n0)","v":0},{"$f":"IF(\nAND($BI141<CK$116,(CK$116-$BI141-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF141),\n0)","v":0},{"$f":"IF(\nAND($BI141<CL$116,(CL$116-$BI141-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF141),\n0)","v":0},{"$f":"IF(\nAND($BI141<CM$116,(CM$116-$BI141-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF141),\n0)","v":0}]
[null,null,null,null,null,{"$f":"F141*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(F$116,'Current Inputs'!$B$98:$B$116,0)) + 'Current Inputs'!$C$94)","v":1476.5453950182573},{"$f":"G141*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(G$116,'Current Inputs'!$B$98:$B$116,0)) + 'Current Inputs'!$C$94)","v":2099.9756729148548},null,{"$f":"I141*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(I$116,'Current Inputs'!$B$98:$B$116,0)) + 'Current Inputs'!$C$94)","v":1476.5453950182573},{"$f":"INDEX('Gas Demand Model'!$E$139:$AH$141,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$139:$C$141,0),\nMATCH($P142,'Gas Demand Model'!$E$128:$AH$128,0))","v":7495.2409927750095},{"$f":"INDEX('Gas Demand Model'!$E$139:$AH$141,\nMATCH(\"Electric\",'Gas Demand Model'!$C$139:$C$141,0),\nMATCH($P142,'Gas Demand Model'!$E$128:$AH$128,0))","v":91290.596288341752},null,{"$f":"INDEX('Gas Demand Model'!$E$139:$AH$141,\nMATCH(\"Reference\",'Gas Demand Model'!$C$139:$C$141,0),\nMATCH($P142,'Gas Demand Model'!$E$128:$AH$128,0))","v":3511.5006060570363},56.913321813387029,null,2046,24,{"$f":"IF(\nAND($Q142<R$116,(R$116-$Q142-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N142),\n0)","v":0},{"$f":"IF(\nAND($Q142<S$116,(S$116-$Q142-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N142),\n0)","v":0},{"$f":"IF(\nAND($Q142<T$116,(T$116-$Q142-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N142),\n0)","v":0},{"$f":"IF(\nAND($Q142<U$116,(U$116-$Q142-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N142),\n0)","v":0},{"$f":"IF(\nAND($Q142<V$116,(V$116-$Q142-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N142),\n0)","v":0},{"$f":"IF(\nAND($Q142<W$116,(W$116-$Q142-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N142),\n0)","v":0},{"$f":"IF(\nAND($Q142<X$116,(X$116-$Q142-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N142),\n0)","v":0},{"$f":"IF(\nAND($Q142<Y$116,(Y$116-$Q142-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N142),\n0)","v":0},{"$f":"IF(\nAND($Q142<Z$116,(Z$116-$Q142-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N142),\n0)","v":0},{"$f":"IF(\nAND($Q142<AA$116,(AA$116-$Q142-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N142),\n0)","v":0},{"$f":"IF(\nAND($Q142<AB$116,(AB$116-$Q142-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N142),\n0)","v":0},{"$f":"IF(\nAND($Q142<AC$116,(AC$116-$Q142-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N142),\n0)","v":0},{"$f":"IF(\nAND($Q142<AD$116,(AD$116-$Q142-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N142),\n0)","v":0},{"$f":"IF(\nAND($Q142<AE$116,(AE$116-$Q142-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N142),\n0)","v":0},{"$f":"IF(\nAND($Q142<AF$116,(AF$116-$Q142-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N142),\n0)","v":0},{"$f":"IF(\nAND($Q142<AG$116,(AG$116-$Q142-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N142),\n0)","v":0},{"$f":"IF(\nAND($Q142<AH$116,(AH$116-$Q142-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N142),\n0)","v":0},{"$f":"IF(\nAND($Q142<AI$116,(AI$116-$Q142-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N142),\n0)","v":0},{"$f":"IF(\nAND($Q142<AJ$116,(AJ$116-$Q142-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N142),\n0)","v":0},{"$f":"IF(\nAND($Q142<AK$116,(AK$116-$Q142-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N142),\n0)","v":0},{"$f":"IF(\nAND($Q142<AL$116,(AL$116-$Q142-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N142),\n0)","v":0},{"$f":"IF(\nAND($Q142<AM$116,(AM$116-$Q142-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N142),\n0)","v":0},{"$f":"IF(\nAND($Q142<AN$116,(AN$116-$Q142-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N142),\n0)","v":0},{"$f":"IF(\nAND($Q142<AO$116,(AO$116-$Q142-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N142),\n0)","v":0},{"$f":"IF(\nAND($Q142<AP$116,(AP$116-$Q142-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N142),\n0)","v":0},{"$f":"IF(\nAND($Q142<AQ$116,(AQ$116-$Q142-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N142),\n0)","v":6.0247103714518149},{"$f":"IF(\nAND($Q142<AR$116,(AR$116-$Q142-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N142),\n0)","v":6.0247103714518149},{"$f":"IF(\nAND($Q142<AS$116,(AS$116-$Q142-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N142),\n0)","v":6.0247103714518149},{"$f":"IF(\nAND($Q142<AT$116,(AT$116-$Q142-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N142),\n0)","v":6.0247103714518149},{"$f":"IF(\nAND($Q142<AU$116,(AU$116-$Q142-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N142),\n0)","v":6.0247103714518149},null,null,{"$f":"AX141*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AX$116,'Current Inputs'!$B$98:$B$116,0)))","v":0},{"$f":"AY141*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AY$116,'Current Inputs'!$B$98:$B$116,0)))","v":0},null,{"$f":"BA141*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(BA$116,'Current Inputs'!$B$98:$B$116,0)))","v":0},{"$f":"INDEX('Gas Demand Model'!$E$156:$AH$158,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$156:$C$158,0),\nMATCH($BH142,'Gas Demand Model'!$E$145:$AH$145,0))","v":475.17487192545292},{"$f":"INDEX('Gas Demand Model'!$E$156:$AH$158,\nMATCH(\"Electric\",'Gas Demand Model'!$C$156:$C$158,0),\nMATCH($BH142,'Gas Demand Model'!$E$145:$AH$145,0))","v":5586.4947477950127},null,{"$f":"INDEX('Gas Demand Model'!$E$156:$AH$158,\nMATCH(\"Reference\",'Gas Demand Model'!$C$156:$C$158,0),\nMATCH($BH142,'Gas Demand Model'!$E$145:$AH$145,0))","v":222.61817229862481},0,null,2046,24,{"$f":"IF(\nAND($BI142<BJ$116,(BJ$116-$BI142-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF142),\n0)","v":0},{"$f":"IF(\nAND($BI142<BK$116,(BK$116-$BI142-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF142),\n0)","v":0},{"$f":"IF(\nAND($BI142<BL$116,(BL$116-$BI142-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF142),\n0)","v":0},{"$f":"IF(\nAND($BI142<BM$116,(BM$116-$BI142-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF142),\n0)","v":0},{"$f":"IF(\nAND($BI142<BN$116,(BN$116-$BI142-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF142),\n0)","v":0},{"$f":"IF(\nAND($BI142<BO$116,(BO$116-$BI142-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF142),\n0)","v":0},{"$f":"IF(\nAND($BI142<BP$116,(BP$116-$BI142-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF142),\n0)","v":0},{"$f":"IF(\nAND($BI142<BQ$116,(BQ$116-$BI142-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF142),\n0)","v":0},{"$f":"IF(\nAND($BI142<BR$116,(BR$116-$BI142-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF142),\n0)","v":0},{"$f":"IF(\nAND($BI142<BS$116,(BS$116-$BI142-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF142),\n0)","v":0},{"$f":"IF(\nAND($BI142<BT$116,(BT$116-$BI142-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF142),\n0)","v":0},{"$f":"IF(\nAND($BI142<BU$116,(BU$116-$BI142-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF142),\n0)","v":0},{"$f":"IF(\nAND($BI142<BV$116,(BV$116-$BI142-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF142),\n0)","v":0},{"$f":"IF(\nAND($BI142<BW$116,(BW$116-$BI142-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF142),\n0)","v":0},{"$f":"IF(\nAND($BI142<BX$116,(BX$116-$BI142-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF142),\n0)","v":0},{"$f":"IF(\nAND($BI142<BY$116,(BY$116-$BI142-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF142),\n0)","v":0},{"$f":"IF(\nAND($BI142<BZ$116,(BZ$116-$BI142-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF142),\n0)","v":0},{"$f":"IF(\nAND($BI142<CA$116,(CA$116-$BI142-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF142),\n0)","v":0},{"$f":"IF(\nAND($BI142<CB$116,(CB$116-$BI142-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF142),\n0)","v":0},{"$f":"IF(\nAND($BI142<CC$116,(CC$116-$BI142-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF142),\n0)","v":0},{"$f":"IF(\nAND($BI142<CD$116,(CD$116-$BI142-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF142),\n0)","v":0},{"$f":"IF(\nAND($BI142<CE$116,(CE$116-$BI142-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF142),\n0)","v":0},{"$f":"IF(\nAND($BI142<CF$116,(CF$116-$BI142-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF142),\n0)","v":0},{"$f":"IF(\nAND($BI142<CG$116,(CG$116-$BI142-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF142),\n0)","v":0},{"$f":"IF(\nAND($BI142<CH$116,(CH$116-$BI142-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF142),\n0)","v":0},{"$f":"IF(\nAND($BI142<CI$116,(CI$116-$BI142-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF142),\n0)","v":0},{"$f":"IF(\nAND($BI142<CJ$116,(CJ$116-$BI142-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF142),\n0)","v":0},{"$f":"IF(\nAND($BI142<CK$116,(CK$116-$BI142-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF142),\n0)","v":0},{"$f":"IF(\nAND($BI142<CL$116,(CL$116-$BI142-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF142),\n0)","v":0},{"$f":"IF(\nAND($BI142<CM$116,(CM$116-$BI142-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF142),\n0)","v":0}]
[null,null,null,null,null,{"$f":"F142*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(F$116,'Current Inputs'!$B$98:$B$116,0)) + 'Current Inputs'!$C$94)","v":1506.0763029186226},{"$f":"G142*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(G$116,'Current Inputs'!$B$98:$B$116,0)) + 'Current Inputs'!$C$94)","v":2141.9751863731522},null,{"$f":"I142*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(I$116,'Current Inputs'!$B$98:$B$116,0)) + 'Current Inputs'!$C$94)","v":1506.0763029186226},{"$f":"INDEX('Gas Demand Model'!$E$139:$AH$141,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$139:$C$141,0),\nMATCH($P143,'Gas Demand Model'!$E$128:$AH$128,0))","v":6524.7546564855284},{"$f":"INDEX('Gas Demand Model'!$E$139:$AH$141,\nMATCH(\"Electric\",'Gas Demand Model'!$C$139:$C$141,0),\nMATCH($P143,'Gas Demand Model'!$E$128:$AH$128,0))","v":90823.914915063622},null,{"$f":"INDEX('Gas Demand Model'!$E$139:$AH$141,\nMATCH(\"Reference\",'Gas Demand Model'!$C$139:$C$141,0),\nMATCH($P143,'Gas Demand Model'!$E$128:$AH$128,0))","v":2635.3742045896424},57.754826085458177,null,2047,25,{"$f":"IF(\nAND($Q143<R$116,(R$116-$Q143-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N143),\n0)","v":0},{"$f":"IF(\nAND($Q143<S$116,(S$116-$Q143-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N143),\n0)","v":0},{"$f":"IF(\nAND($Q143<T$116,(T$116-$Q143-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N143),\n0)","v":0},{"$f":"IF(\nAND($Q143<U$116,(U$116-$Q143-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N143),\n0)","v":0},{"$f":"IF(\nAND($Q143<V$116,(V$116-$Q143-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N143),\n0)","v":0},{"$f":"IF(\nAND($Q143<W$116,(W$116-$Q143-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N143),\n0)","v":0},{"$f":"IF(\nAND($Q143<X$116,(X$116-$Q143-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N143),\n0)","v":0},{"$f":"IF(\nAND($Q143<Y$116,(Y$116-$Q143-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N143),\n0)","v":0},{"$f":"IF(\nAND($Q143<Z$116,(Z$116-$Q143-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N143),\n0)","v":0},{"$f":"IF(\nAND($Q143<AA$116,(AA$116-$Q143-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N143),\n0)","v":0},{"$f":"IF(\nAND($Q143<AB$116,(AB$116-$Q143-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N143),\n0)","v":0},{"$f":"IF(\nAND($Q143<AC$116,(AC$116-$Q143-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N143),\n0)","v":0},{"$f":"IF(\nAND($Q143<AD$116,(AD$116-$Q143-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N143),\n0)","v":0},{"$f":"IF(\nAND($Q143<AE$116,(AE$116-$Q143-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N143),\n0)","v":0},{"$f":"IF(\nAND($Q143<AF$116,(AF$116-$Q143-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N143),\n0)","v":0},{"$f":"IF(\nAND($Q143<AG$116,(AG$116-$Q143-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N143),\n0)","v":0},{"$f":"IF(\nAND($Q143<AH$116,(AH$116-$Q143-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N143),\n0)","v":0},{"$f":"IF(\nAND($Q143<AI$116,(AI$116-$Q143-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N143),\n0)","v":0},{"$f":"IF(\nAND($Q143<AJ$116,(AJ$116-$Q143-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N143),\n0)","v":0},{"$f":"IF(\nAND($Q143<AK$116,(AK$116-$Q143-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N143),\n0)","v":0},{"$f":"IF(\nAND($Q143<AL$116,(AL$116-$Q143-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N143),\n0)","v":0},{"$f":"IF(\nAND($Q143<AM$116,(AM$116-$Q143-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N143),\n0)","v":0},{"$f":"IF(\nAND($Q143<AN$116,(AN$116-$Q143-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N143),\n0)","v":0},{"$f":"IF(\nAND($Q143<AO$116,(AO$116-$Q143-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N143),\n0)","v":0},{"$f":"IF(\nAND($Q143<AP$116,(AP$116-$Q143-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N143),\n0)","v":0},{"$f":"IF(\nAND($Q143<AQ$116,(AQ$116-$Q143-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N143),\n0)","v":0},{"$f":"IF(\nAND($Q143<AR$116,(AR$116-$Q143-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N143),\n0)","v":6.1137900342448503},{"$f":"IF(\nAND($Q143<AS$116,(AS$116-$Q143-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N143),\n0)","v":6.1137900342448503},{"$f":"IF(\nAND($Q143<AT$116,(AT$116-$Q143-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N143),\n0)","v":6.1137900342448503},{"$f":"IF(\nAND($Q143<AU$116,(AU$116-$Q143-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N143),\n0)","v":6.1137900342448503},null,null,{"$f":"AX142*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AX$116,'Current Inputs'!$B$98:$B$116,0)))","v":0},{"$f":"AY142*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AY$116,'Current Inputs'!$B$98:$B$116,0)))","v":0},null,{"$f":"BA142*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(BA$116,'Current Inputs'!$B$98:$B$116,0)))","v":0},{"$f":"INDEX('Gas Demand Model'!$E$156:$AH$158,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$156:$C$158,0),\nMATCH($BH143,'Gas Demand Model'!$E$145:$AH$145,0))","v":412.16706423502114},{"$f":"INDEX('Gas Demand Model'!$E$156:$AH$158,\nMATCH(\"Electric\",'Gas Demand Model'!$C$156:$C$158,0),\nMATCH($BH143,'Gas Demand Model'!$E$145:$AH$145,0))","v":5531.7611458851025},null,{"$f":"INDEX('Gas Demand Model'!$E$156:$AH$158,\nMATCH(\"Reference\",'Gas Demand Model'!$C$156:$C$158,0),\nMATCH($BH143,'Gas Demand Model'!$E$145:$AH$145,0))","v":166.47590695026867},0,null,2047,25,{"$f":"IF(\nAND($BI143<BJ$116,(BJ$116-$BI143-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF143),\n0)","v":0},{"$f":"IF(\nAND($BI143<BK$116,(BK$116-$BI143-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF143),\n0)","v":0},{"$f":"IF(\nAND($BI143<BL$116,(BL$116-$BI143-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF143),\n0)","v":0},{"$f":"IF(\nAND($BI143<BM$116,(BM$116-$BI143-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF143),\n0)","v":0},{"$f":"IF(\nAND($BI143<BN$116,(BN$116-$BI143-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF143),\n0)","v":0},{"$f":"IF(\nAND($BI143<BO$116,(BO$116-$BI143-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF143),\n0)","v":0},{"$f":"IF(\nAND($BI143<BP$116,(BP$116-$BI143-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF143),\n0)","v":0},{"$f":"IF(\nAND($BI143<BQ$116,(BQ$116-$BI143-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF143),\n0)","v":0},{"$f":"IF(\nAND($BI143<BR$116,(BR$116-$BI143-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF143),\n0)","v":0},{"$f":"IF(\nAND($BI143<BS$116,(BS$116-$BI143-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF143),\n0)","v":0},{"$f":"IF(\nAND($BI143<BT$116,(BT$116-$BI143-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF143),\n0)","v":0},{"$f":"IF(\nAND($BI143<BU$116,(BU$116-$BI143-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF143),\n0)","v":0},{"$f":"IF(\nAND($BI143<BV$116,(BV$116-$BI143-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF143),\n0)","v":0},{"$f":"IF(\nAND($BI143<BW$116,(BW$116-$BI143-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF143),\n0)","v":0},{"$f":"IF(\nAND($BI143<BX$116,(BX$116-$BI143-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF143),\n0)","v":0},{"$f":"IF(\nAND($BI143<BY$116,(BY$116-$BI143-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF143),\n0)","v":0},{"$f":"IF(\nAND($BI143<BZ$116,(BZ$116-$BI143-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF143),\n0)","v":0},{"$f":"IF(\nAND($BI143<CA$116,(CA$116-$BI143-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF143),\n0)","v":0},{"$f":"IF(\nAND($BI143<CB$116,(CB$116-$BI143-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF143),\n0)","v":0},{"$f":"IF(\nAND($BI143<CC$116,(CC$116-$BI143-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF143),\n0)","v":0},{"$f":"IF(\nAND($BI143<CD$116,(CD$116-$BI143-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF143),\n0)","v":0},{"$f":"IF(\nAND($BI143<CE$116,(CE$116-$BI143-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF143),\n0)","v":0},{"$f":"IF(\nAND($BI143<CF$116,(CF$116-$BI143-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF143),\n0)","v":0},{"$f":"IF(\nAND($BI143<CG$116,(CG$116-$BI143-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF143),\n0)","v":0},{"$f":"IF(\nAND($BI143<CH$116,(CH$116-$BI143-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF143),\n0)","v":0},{"$f":"IF(\nAND($BI143<CI$116,(CI$116-$BI143-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF143),\n0)","v":0},{"$f":"IF(\nAND($BI143<CJ$116,(CJ$116-$BI143-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF143),\n0)","v":0},{"$f":"IF(\nAND($BI143<CK$116,(CK$116-$BI143-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF143),\n0)","v":0},{"$f":"IF(\nAND($BI143<CL$116,(CL$116-$BI143-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF143),\n0)","v":0},{"$f":"IF(\nAND($BI143<CM$116,(CM$116-$BI143-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF143),\n0)","v":0}]
[null,null,null,null,null,{"$f":"F143*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(F$116,'Current Inputs'!$B$98:$B$116,0)) + 'Current Inputs'!$C$94)","v":1536.197828976995},{"$f":"G143*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(G$116,'Current Inputs'!$B$98:$B$116,0)) + 'Current Inputs'!$C$94)","v":2184.8146901006153},null,{"$f":"I143*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(I$116,'Current Inputs'!$B$98:$B$116,0)) + 'Current Inputs'!$C$94)","v":1536.197828976995},{"$f":"INDEX('Gas Demand Model'!$E$139:$AH$141,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$139:$C$141,0),\nMATCH($P144,'Gas Demand Model'!$E$128:$AH$128,0))","v":5560.4122505111964},{"$f":"INDEX('Gas Demand Model'!$E$139:$AH$141,\nMATCH(\"Electric\",'Gas Demand Model'!$C$139:$C$141,0),\nMATCH($P144,'Gas Demand Model'!$E$128:$AH$128,0))","v":90124.548402193963},null,{"$f":"INDEX('Gas Demand Model'!$E$139:$AH$141,\nMATCH(\"Reference\",'Gas Demand Model'!$C$139:$C$141,0),\nMATCH($P144,'Gas Demand Model'!$E$128:$AH$128,0))","v":1932.1470939609542},58.45630169481484,null,2048,26,{"$f":"IF(\nAND($Q144<R$116,(R$116-$Q144-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N144),\n0)","v":0},{"$f":"IF(\nAND($Q144<S$116,(S$116-$Q144-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N144),\n0)","v":0},{"$f":"IF(\nAND($Q144<T$116,(T$116-$Q144-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N144),\n0)","v":0},{"$f":"IF(\nAND($Q144<U$116,(U$116-$Q144-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N144),\n0)","v":0},{"$f":"IF(\nAND($Q144<V$116,(V$116-$Q144-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N144),\n0)","v":0},{"$f":"IF(\nAND($Q144<W$116,(W$116-$Q144-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N144),\n0)","v":0},{"$f":"IF(\nAND($Q144<X$116,(X$116-$Q144-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N144),\n0)","v":0},{"$f":"IF(\nAND($Q144<Y$116,(Y$116-$Q144-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N144),\n0)","v":0},{"$f":"IF(\nAND($Q144<Z$116,(Z$116-$Q144-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N144),\n0)","v":0},{"$f":"IF(\nAND($Q144<AA$116,(AA$116-$Q144-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N144),\n0)","v":0},{"$f":"IF(\nAND($Q144<AB$116,(AB$116-$Q144-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N144),\n0)","v":0},{"$f":"IF(\nAND($Q144<AC$116,(AC$116-$Q144-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N144),\n0)","v":0},{"$f":"IF(\nAND($Q144<AD$116,(AD$116-$Q144-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N144),\n0)","v":0},{"$f":"IF(\nAND($Q144<AE$116,(AE$116-$Q144-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N144),\n0)","v":0},{"$f":"IF(\nAND($Q144<AF$116,(AF$116-$Q144-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N144),\n0)","v":0},{"$f":"IF(\nAND($Q144<AG$116,(AG$116-$Q144-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N144),\n0)","v":0},{"$f":"IF(\nAND($Q144<AH$116,(AH$116-$Q144-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N144),\n0)","v":0},{"$f":"IF(\nAND($Q144<AI$116,(AI$116-$Q144-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N144),\n0)","v":0},{"$f":"IF(\nAND($Q144<AJ$116,(AJ$116-$Q144-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N144),\n0)","v":0},{"$f":"IF(\nAND($Q144<AK$116,(AK$116-$Q144-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N144),\n0)","v":0},{"$f":"IF(\nAND($Q144<AL$116,(AL$116-$Q144-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N144),\n0)","v":0},{"$f":"IF(\nAND($Q144<AM$116,(AM$116-$Q144-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N144),\n0)","v":0},{"$f":"IF(\nAND($Q144<AN$116,(AN$116-$Q144-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N144),\n0)","v":0},{"$f":"IF(\nAND($Q144<AO$116,(AO$116-$Q144-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N144),\n0)","v":0},{"$f":"IF(\nAND($Q144<AP$116,(AP$116-$Q144-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N144),\n0)","v":0},{"$f":"IF(\nAND($Q144<AQ$116,(AQ$116-$Q144-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N144),\n0)","v":0},{"$f":"IF(\nAND($Q144<AR$116,(AR$116-$Q144-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N144),\n0)","v":0},{"$f":"IF(\nAND($Q144<AS$116,(AS$116-$Q144-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N144),\n0)","v":6.1880465921886794},{"$f":"IF(\nAND($Q144<AT$116,(AT$116-$Q144-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N144),\n0)","v":6.1880465921886794},{"$f":"IF(\nAND($Q144<AU$116,(AU$116-$Q144-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N144),\n0)","v":6.1880465921886794},null,null,{"$f":"AX143*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AX$116,'Current Inputs'!$B$98:$B$116,0)))","v":0},{"$f":"AY143*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AY$116,'Current Inputs'!$B$98:$B$116,0)))","v":0},null,{"$f":"BA143*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(BA$116,'Current Inputs'!$B$98:$B$116,0)))","v":0},{"$f":"INDEX('Gas Demand Model'!$E$156:$AH$158,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$156:$C$158,0),\nMATCH($BH144,'Gas Demand Model'!$E$145:$AH$145,0))","v":350.0082527926649},{"$f":"INDEX('Gas Demand Model'!$E$156:$AH$158,\nMATCH(\"Electric\",'Gas Demand Model'!$C$156:$C$158,0),\nMATCH($BH144,'Gas Demand Model'!$E$145:$AH$145,0))","v":5463.7621373486181},null,{"$f":"INDEX('Gas Demand Model'!$E$156:$AH$158,\nMATCH(\"Reference\",'Gas Demand Model'!$C$156:$C$158,0),\nMATCH($BH144,'Gas Demand Model'!$E$145:$AH$145,0))","v":121.62181471949782},0,null,2048,26,{"$f":"IF(\nAND($BI144<BJ$116,(BJ$116-$BI144-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF144),\n0)","v":0},{"$f":"IF(\nAND($BI144<BK$116,(BK$116-$BI144-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF144),\n0)","v":0},{"$f":"IF(\nAND($BI144<BL$116,(BL$116-$BI144-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF144),\n0)","v":0},{"$f":"IF(\nAND($BI144<BM$116,(BM$116-$BI144-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF144),\n0)","v":0},{"$f":"IF(\nAND($BI144<BN$116,(BN$116-$BI144-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF144),\n0)","v":0},{"$f":"IF(\nAND($BI144<BO$116,(BO$116-$BI144-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF144),\n0)","v":0},{"$f":"IF(\nAND($BI144<BP$116,(BP$116-$BI144-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF144),\n0)","v":0},{"$f":"IF(\nAND($BI144<BQ$116,(BQ$116-$BI144-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF144),\n0)","v":0},{"$f":"IF(\nAND($BI144<BR$116,(BR$116-$BI144-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF144),\n0)","v":0},{"$f":"IF(\nAND($BI144<BS$116,(BS$116-$BI144-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF144),\n0)","v":0},{"$f":"IF(\nAND($BI144<BT$116,(BT$116-$BI144-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF144),\n0)","v":0},{"$f":"IF(\nAND($BI144<BU$116,(BU$116-$BI144-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF144),\n0)","v":0},{"$f":"IF(\nAND($BI144<BV$116,(BV$116-$BI144-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF144),\n0)","v":0},{"$f":"IF(\nAND($BI144<BW$116,(BW$116-$BI144-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF144),\n0)","v":0},{"$f":"IF(\nAND($BI144<BX$116,(BX$116-$BI144-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF144),\n0)","v":0},{"$f":"IF(\nAND($BI144<BY$116,(BY$116-$BI144-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF144),\n0)","v":0},{"$f":"IF(\nAND($BI144<BZ$116,(BZ$116-$BI144-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF144),\n0)","v":0},{"$f":"IF(\nAND($BI144<CA$116,(CA$116-$BI144-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF144),\n0)","v":0},{"$f":"IF(\nAND($BI144<CB$116,(CB$116-$BI144-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF144),\n0)","v":0},{"$f":"IF(\nAND($BI144<CC$116,(CC$116-$BI144-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF144),\n0)","v":0},{"$f":"IF(\nAND($BI144<CD$116,(CD$116-$BI144-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF144),\n0)","v":0},{"$f":"IF(\nAND($BI144<CE$116,(CE$116-$BI144-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF144),\n0)","v":0},{"$f":"IF(\nAND($BI144<CF$116,(CF$116-$BI144-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF144),\n0)","v":0},{"$f":"IF(\nAND($BI144<CG$116,(CG$116-$BI144-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF144),\n0)","v":0},{"$f":"IF(\nAND($BI144<CH$116,(CH$116-$BI144-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF144),\n0)","v":0},{"$f":"IF(\nAND($BI144<CI$116,(CI$116-$BI144-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF144),\n0)","v":0},{"$f":"IF(\nAND($BI144<CJ$116,(CJ$116-$BI144-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF144),\n0)","v":0},{"$f":"IF(\nAND($BI144<CK$116,(CK$116-$BI144-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF144),\n0)","v":0},{"$f":"IF(\nAND($BI144<CL$116,(CL$116-$BI144-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF144),\n0)","v":0},{"$f":"IF(\nAND($BI144<CM$116,(CM$116-$BI144-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF144),\n0)","v":0}]
[null,null,null,null,null,{"$f":"F144*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(F$116,'Current Inputs'!$B$98:$B$116,0)) + 'Current Inputs'!$C$94)","v":1566.9217855565348},{"$f":"G144*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(G$116,'Current Inputs'!$B$98:$B$116,0)) + 'Current Inputs'!$C$94)","v":2228.5109839026277},null,{"$f":"I144*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(I$116,'Current Inputs'!$B$98:$B$116,0)) + 'Current Inputs'!$C$94)","v":1566.9217855565348},{"$f":"INDEX('Gas Demand Model'!$E$139:$AH$141,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$139:$C$141,0),\nMATCH($P145,'Gas Demand Model'!$E$128:$AH$128,0))","v":4628.4583848158672},{"$f":"INDEX('Gas Demand Model'!$E$139:$AH$141,\nMATCH(\"Electric\",'Gas Demand Model'!$C$139:$C$141,0),\nMATCH($P145,'Gas Demand Model'!$E$128:$AH$128,0))","v":89252.903100991622},null,{"$f":"INDEX('Gas Demand Model'!$E$139:$AH$141,\nMATCH(\"Reference\",'Gas Demand Model'!$C$139:$C$141,0),\nMATCH($P145,'Gas Demand Model'!$E$128:$AH$128,0))","v":1378.9272841094737},59.048756612646599,null,2049,27,{"$f":"IF(\nAND($Q145<R$116,(R$116-$Q145-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N145),\n0)","v":0},{"$f":"IF(\nAND($Q145<S$116,(S$116-$Q145-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N145),\n0)","v":0},{"$f":"IF(\nAND($Q145<T$116,(T$116-$Q145-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N145),\n0)","v":0},{"$f":"IF(\nAND($Q145<U$116,(U$116-$Q145-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N145),\n0)","v":0},{"$f":"IF(\nAND($Q145<V$116,(V$116-$Q145-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N145),\n0)","v":0},{"$f":"IF(\nAND($Q145<W$116,(W$116-$Q145-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N145),\n0)","v":0},{"$f":"IF(\nAND($Q145<X$116,(X$116-$Q145-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N145),\n0)","v":0},{"$f":"IF(\nAND($Q145<Y$116,(Y$116-$Q145-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N145),\n0)","v":0},{"$f":"IF(\nAND($Q145<Z$116,(Z$116-$Q145-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N145),\n0)","v":0},{"$f":"IF(\nAND($Q145<AA$116,(AA$116-$Q145-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N145),\n0)","v":0},{"$f":"IF(\nAND($Q145<AB$116,(AB$116-$Q145-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N145),\n0)","v":0},{"$f":"IF(\nAND($Q145<AC$116,(AC$116-$Q145-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N145),\n0)","v":0},{"$f":"IF(\nAND($Q145<AD$116,(AD$116-$Q145-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N145),\n0)","v":0},{"$f":"IF(\nAND($Q145<AE$116,(AE$116-$Q145-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N145),\n0)","v":0},{"$f":"IF(\nAND($Q145<AF$116,(AF$116-$Q145-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N145),\n0)","v":0},{"$f":"IF(\nAND($Q145<AG$116,(AG$116-$Q145-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N145),\n0)","v":0},{"$f":"IF(\nAND($Q145<AH$116,(AH$116-$Q145-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N145),\n0)","v":0},{"$f":"IF(\nAND($Q145<AI$116,(AI$116-$Q145-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N145),\n0)","v":0},{"$f":"IF(\nAND($Q145<AJ$116,(AJ$116-$Q145-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N145),\n0)","v":0},{"$f":"IF(\nAND($Q145<AK$116,(AK$116-$Q145-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N145),\n0)","v":0},{"$f":"IF(\nAND($Q145<AL$116,(AL$116-$Q145-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N145),\n0)","v":0},{"$f":"IF(\nAND($Q145<AM$116,(AM$116-$Q145-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N145),\n0)","v":0},{"$f":"IF(\nAND($Q145<AN$116,(AN$116-$Q145-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N145),\n0)","v":0},{"$f":"IF(\nAND($Q145<AO$116,(AO$116-$Q145-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N145),\n0)","v":0},{"$f":"IF(\nAND($Q145<AP$116,(AP$116-$Q145-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N145),\n0)","v":0},{"$f":"IF(\nAND($Q145<AQ$116,(AQ$116-$Q145-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N145),\n0)","v":0},{"$f":"IF(\nAND($Q145<AR$116,(AR$116-$Q145-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N145),\n0)","v":0},{"$f":"IF(\nAND($Q145<AS$116,(AS$116-$Q145-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N145),\n0)","v":0},{"$f":"IF(\nAND($Q145<AT$116,(AT$116-$Q145-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N145),\n0)","v":6.2507624761741942},{"$f":"IF(\nAND($Q145<AU$116,(AU$116-$Q145-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N145),\n0)","v":6.2507624761741942},null,null,{"$f":"AX144*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AX$116,'Current Inputs'!$B$98:$B$116,0)))","v":0},{"$f":"AY144*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AY$116,'Current Inputs'!$B$98:$B$116,0)))","v":0},null,{"$f":"BA144*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(BA$116,'Current Inputs'!$B$98:$B$116,0)))","v":0},{"$f":"INDEX('Gas Demand Model'!$E$156:$AH$158,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$156:$C$158,0),\nMATCH($BH145,'Gas Demand Model'!$E$145:$AH$145,0))","v":290.32897563236469},{"$f":"INDEX('Gas Demand Model'!$E$156:$AH$158,\nMATCH(\"Electric\",'Gas Demand Model'!$C$156:$C$158,0),\nMATCH($BH145,'Gas Demand Model'!$E$145:$AH$145,0))","v":5386.384577672773},null,{"$f":"INDEX('Gas Demand Model'!$E$156:$AH$158,\nMATCH(\"Reference\",'Gas Demand Model'!$C$156:$C$158,0),\nMATCH($BH145,'Gas Demand Model'!$E$145:$AH$145,0))","v":86.495872401140531},0,null,2049,27,{"$f":"IF(\nAND($BI145<BJ$116,(BJ$116-$BI145-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF145),\n0)","v":0},{"$f":"IF(\nAND($BI145<BK$116,(BK$116-$BI145-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF145),\n0)","v":0},{"$f":"IF(\nAND($BI145<BL$116,(BL$116-$BI145-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF145),\n0)","v":0},{"$f":"IF(\nAND($BI145<BM$116,(BM$116-$BI145-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF145),\n0)","v":0},{"$f":"IF(\nAND($BI145<BN$116,(BN$116-$BI145-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF145),\n0)","v":0},{"$f":"IF(\nAND($BI145<BO$116,(BO$116-$BI145-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF145),\n0)","v":0},{"$f":"IF(\nAND($BI145<BP$116,(BP$116-$BI145-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF145),\n0)","v":0},{"$f":"IF(\nAND($BI145<BQ$116,(BQ$116-$BI145-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF145),\n0)","v":0},{"$f":"IF(\nAND($BI145<BR$116,(BR$116-$BI145-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF145),\n0)","v":0},{"$f":"IF(\nAND($BI145<BS$116,(BS$116-$BI145-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF145),\n0)","v":0},{"$f":"IF(\nAND($BI145<BT$116,(BT$116-$BI145-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF145),\n0)","v":0},{"$f":"IF(\nAND($BI145<BU$116,(BU$116-$BI145-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF145),\n0)","v":0},{"$f":"IF(\nAND($BI145<BV$116,(BV$116-$BI145-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF145),\n0)","v":0},{"$f":"IF(\nAND($BI145<BW$116,(BW$116-$BI145-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF145),\n0)","v":0},{"$f":"IF(\nAND($BI145<BX$116,(BX$116-$BI145-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF145),\n0)","v":0},{"$f":"IF(\nAND($BI145<BY$116,(BY$116-$BI145-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF145),\n0)","v":0},{"$f":"IF(\nAND($BI145<BZ$116,(BZ$116-$BI145-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF145),\n0)","v":0},{"$f":"IF(\nAND($BI145<CA$116,(CA$116-$BI145-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF145),\n0)","v":0},{"$f":"IF(\nAND($BI145<CB$116,(CB$116-$BI145-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF145),\n0)","v":0},{"$f":"IF(\nAND($BI145<CC$116,(CC$116-$BI145-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF145),\n0)","v":0},{"$f":"IF(\nAND($BI145<CD$116,(CD$116-$BI145-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF145),\n0)","v":0},{"$f":"IF(\nAND($BI145<CE$116,(CE$116-$BI145-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF145),\n0)","v":0},{"$f":"IF(\nAND($BI145<CF$116,(CF$116-$BI145-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF145),\n0)","v":0},{"$f":"IF(\nAND($BI145<CG$116,(CG$116-$BI145-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF145),\n0)","v":0},{"$f":"IF(\nAND($BI145<CH$116,(CH$116-$BI145-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF145),\n0)","v":0},{"$f":"IF(\nAND($BI145<CI$116,(CI$116-$BI145-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF145),\n0)","v":0},{"$f":"IF(\nAND($BI145<CJ$116,(CJ$116-$BI145-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF145),\n0)","v":0},{"$f":"IF(\nAND($BI145<CK$116,(CK$116-$BI145-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF145),\n0)","v":0},{"$f":"IF(\nAND($BI145<CL$116,(CL$116-$BI145-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF145),\n0)","v":0},{"$f":"IF(\nAND($BI145<CM$116,(CM$116-$BI145-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF145),\n0)","v":0}]
[null,null,null,null,null,{"$f":"F145*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(F$116,'Current Inputs'!$B$98:$B$116,0)) + 'Current Inputs'!$C$94)","v":1598.2602212676654},{"$f":"G145*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(G$116,'Current Inputs'!$B$98:$B$116,0)) + 'Current Inputs'!$C$94)","v":2273.0812035806803},null,{"$f":"I145*\n(1-INDEX('Current Inputs'!$I$98:$I$116,MATCH(I$116,'Current Inputs'!$B$98:$B$116,0)) + 'Current Inputs'!$C$94)","v":1598.2602212676654},{"$f":"INDEX('Gas Demand Model'!$E$139:$AH$141,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$139:$C$141,0),\nMATCH($P146,'Gas Demand Model'!$E$128:$AH$128,0))","v":3751.0271117088737},{"$f":"INDEX('Gas Demand Model'!$E$139:$AH$141,\nMATCH(\"Electric\",'Gas Demand Model'!$C$139:$C$141,0),\nMATCH($P146,'Gas Demand Model'!$E$128:$AH$128,0))","v":88281.887757439254},null,{"$f":"INDEX('Gas Demand Model'!$E$139:$AH$141,\nMATCH(\"Reference\",'Gas Demand Model'!$C$139:$C$141,0),\nMATCH($P146,'Gas Demand Model'!$E$128:$AH$128,0))","v":952.94840693062815},59.574470216922464,null,2050,28,{"$f":"IF(\nAND($Q146<R$116,(R$116-$Q146-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N146),\n0)","v":0},{"$f":"IF(\nAND($Q146<S$116,(S$116-$Q146-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N146),\n0)","v":0},{"$f":"IF(\nAND($Q146<T$116,(T$116-$Q146-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N146),\n0)","v":0},{"$f":"IF(\nAND($Q146<U$116,(U$116-$Q146-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N146),\n0)","v":0},{"$f":"IF(\nAND($Q146<V$116,(V$116-$Q146-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N146),\n0)","v":0},{"$f":"IF(\nAND($Q146<W$116,(W$116-$Q146-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N146),\n0)","v":0},{"$f":"IF(\nAND($Q146<X$116,(X$116-$Q146-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N146),\n0)","v":0},{"$f":"IF(\nAND($Q146<Y$116,(Y$116-$Q146-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N146),\n0)","v":0},{"$f":"IF(\nAND($Q146<Z$116,(Z$116-$Q146-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N146),\n0)","v":0},{"$f":"IF(\nAND($Q146<AA$116,(AA$116-$Q146-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N146),\n0)","v":0},{"$f":"IF(\nAND($Q146<AB$116,(AB$116-$Q146-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N146),\n0)","v":0},{"$f":"IF(\nAND($Q146<AC$116,(AC$116-$Q146-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N146),\n0)","v":0},{"$f":"IF(\nAND($Q146<AD$116,(AD$116-$Q146-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N146),\n0)","v":0},{"$f":"IF(\nAND($Q146<AE$116,(AE$116-$Q146-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N146),\n0)","v":0},{"$f":"IF(\nAND($Q146<AF$116,(AF$116-$Q146-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N146),\n0)","v":0},{"$f":"IF(\nAND($Q146<AG$116,(AG$116-$Q146-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N146),\n0)","v":0},{"$f":"IF(\nAND($Q146<AH$116,(AH$116-$Q146-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N146),\n0)","v":0},{"$f":"IF(\nAND($Q146<AI$116,(AI$116-$Q146-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N146),\n0)","v":0},{"$f":"IF(\nAND($Q146<AJ$116,(AJ$116-$Q146-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N146),\n0)","v":0},{"$f":"IF(\nAND($Q146<AK$116,(AK$116-$Q146-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N146),\n0)","v":0},{"$f":"IF(\nAND($Q146<AL$116,(AL$116-$Q146-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N146),\n0)","v":0},{"$f":"IF(\nAND($Q146<AM$116,(AM$116-$Q146-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N146),\n0)","v":0},{"$f":"IF(\nAND($Q146<AN$116,(AN$116-$Q146-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N146),\n0)","v":0},{"$f":"IF(\nAND($Q146<AO$116,(AO$116-$Q146-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N146),\n0)","v":0},{"$f":"IF(\nAND($Q146<AP$116,(AP$116-$Q146-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N146),\n0)","v":0},{"$f":"IF(\nAND($Q146<AQ$116,(AQ$116-$Q146-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N146),\n0)","v":0},{"$f":"IF(\nAND($Q146<AR$116,(AR$116-$Q146-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N146),\n0)","v":0},{"$f":"IF(\nAND($Q146<AS$116,(AS$116-$Q146-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N146),\n0)","v":0},{"$f":"IF(\nAND($Q146<AT$116,(AT$116-$Q146-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N146),\n0)","v":0},{"$f":"IF(\nAND($Q146<AU$116,(AU$116-$Q146-1)<'Current Inputs'!$C$108)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N146),\n0)","v":6.3064132817005216},null,null,{"$f":"AX145*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AX$116,'Current Inputs'!$B$98:$B$116,0)))","v":0},{"$f":"AY145*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(AY$116,'Current Inputs'!$B$98:$B$116,0)))","v":0},null,{"$f":"BA145*\n(1-INDEX('Current Inputs'!$J$98:$J$116,MATCH(BA$116,'Current Inputs'!$B$98:$B$116,0)))","v":0},{"$f":"INDEX('Gas Demand Model'!$E$156:$AH$158,\nMATCH(\"Efficient gas\",'Gas Demand Model'!$C$156:$C$158,0),\nMATCH($BH146,'Gas Demand Model'!$E$145:$AH$145,0))","v":234.48067769120047},{"$f":"INDEX('Gas Demand Model'!$E$156:$AH$158,\nMATCH(\"Electric\",'Gas Demand Model'!$C$156:$C$158,0),\nMATCH($BH146,'Gas Demand Model'!$E$145:$AH$145,0))","v":5304.2267740930201},null,{"$f":"INDEX('Gas Demand Model'!$E$156:$AH$158,\nMATCH(\"Reference\",'Gas Demand Model'!$C$156:$C$158,0),\nMATCH($BH146,'Gas Demand Model'!$E$145:$AH$145,0))","v":59.569814242170672},0,null,2050,28,{"$f":"IF(\nAND($BI146<BJ$116,(BJ$116-$BI146-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF146),\n0)","v":0},{"$f":"IF(\nAND($BI146<BK$116,(BK$116-$BI146-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF146),\n0)","v":0},{"$f":"IF(\nAND($BI146<BL$116,(BL$116-$BI146-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF146),\n0)","v":0},{"$f":"IF(\nAND($BI146<BM$116,(BM$116-$BI146-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF146),\n0)","v":0},{"$f":"IF(\nAND($BI146<BN$116,(BN$116-$BI146-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF146),\n0)","v":0},{"$f":"IF(\nAND($BI146<BO$116,(BO$116-$BI146-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF146),\n0)","v":0},{"$f":"IF(\nAND($BI146<BP$116,(BP$116-$BI146-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF146),\n0)","v":0},{"$f":"IF(\nAND($BI146<BQ$116,(BQ$116-$BI146-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF146),\n0)","v":0},{"$f":"IF(\nAND($BI146<BR$116,(BR$116-$BI146-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF146),\n0)","v":0},{"$f":"IF(\nAND($BI146<BS$116,(BS$116-$BI146-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF146),\n0)","v":0},{"$f":"IF(\nAND($BI146<BT$116,(BT$116-$BI146-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF146),\n0)","v":0},{"$f":"IF(\nAND($BI146<BU$116,(BU$116-$BI146-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF146),\n0)","v":0},{"$f":"IF(\nAND($BI146<BV$116,(BV$116-$BI146-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF146),\n0)","v":0},{"$f":"IF(\nAND($BI146<BW$116,(BW$116-$BI146-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF146),\n0)","v":0},{"$f":"IF(\nAND($BI146<BX$116,(BX$116-$BI146-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF146),\n0)","v":0},{"$f":"IF(\nAND($BI146<BY$116,(BY$116-$BI146-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF146),\n0)","v":0},{"$f":"IF(\nAND($BI146<BZ$116,(BZ$116-$BI146-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF146),\n0)","v":0},{"$f":"IF(\nAND($BI146<CA$116,(CA$116-$BI146-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF146),\n0)","v":0},{"$f":"IF(\nAND($BI146<CB$116,(CB$116-$BI146-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF146),\n0)","v":0},{"$f":"IF(\nAND($BI146<CC$116,(CC$116-$BI146-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF146),\n0)","v":0},{"$f":"IF(\nAND($BI146<CD$116,(CD$116-$BI146-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF146),\n0)","v":0},{"$f":"IF(\nAND($BI146<CE$116,(CE$116-$BI146-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF146),\n0)","v":0},{"$f":"IF(\nAND($BI146<CF$116,(CF$116-$BI146-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF146),\n0)","v":0},{"$f":"IF(\nAND($BI146<CG$116,(CG$116-$BI146-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF146),\n0)","v":0},{"$f":"IF(\nAND($BI146<CH$116,(CH$116-$BI146-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF146),\n0)","v":0},{"$f":"IF(\nAND($BI146<CI$116,(CI$116-$BI146-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF146),\n0)","v":0},{"$f":"IF(\nAND($BI146<CJ$116,(CJ$116-$BI146-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF146),\n0)","v":0},{"$f":"IF(\nAND($BI146<CK$116,(CK$116-$BI146-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF146),\n0)","v":0},{"$f":"IF(\nAND($BI146<CL$116,(CL$116-$BI146-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF146),\n0)","v":0},{"$f":"IF(\nAND($BI146<CM$116,(CM$116-$BI146-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF146),\n0)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual Total",{"$f":"SUM(R117:R146)","v":0.23799916324448675},{"$f":"SUM(S117:S146)","v":0.59812247846620692},1.079619139993365,1.6946687357384127,2.4614177308616196,3.3989140823298971,4.525955180455238,5.8600194602832936,7.4156552418287749,9.2029214505024104,11.238031703918825,13.521518606255443,16.056745921277525,18.871240265264781,22.036901270004222,25.663018303385048,29.588558812025205,33.897172277096907,38.475848459804425,43.226609092104724,47.921078402032151,52.555673969945978,57.110687683610983,61.580554720536249,65.945316425526428,70.182760588304617,74.261440369133055,78.166000058985119,81.881535220137209,85.373454157850489,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual Total",{"$f":"SUM(BJ117:BJ146)","v":0},{"$f":"SUM(BK117:BK146)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,null,null,null,null,"Building Shell Retrofits"]
[]
[]
[null,null,null,null,null,"Building Shell Retrofits - Residential",null,null,null,null,null,null,null,null,null,"Building Retrofits - Residential ($2020 Millions)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Building Shell Retrofits - Commercial",null,null,null,null,null,null,null,null,null,"Building Retrofits - Commercial ($2020 Millions)"]
[null,null,null,null,null,"Costs",null,null,null,"Device Sales",null,null,null,"Sales",null,null,"Model year:",2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,null,null,"Costs",null,null,null,"Device Sales",null,null,null,"Sales",null,null,"Model year:",2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049]
[null,null,null,null,null,"Build-Ref","Build-Retro",null,null,"Build-Ref","Build-Retro",null,null,"Total sales",null,"Vintage year",null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,null,null,"Build-Ref","Build-Retro",null,null,"Build-Ref","Build-Retro",null,null,"Total sales",null,"Vintage year",null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29]
[null,null,null,null,null,{"$f":"'Current Inputs'!$D$119","v":0},{"$f":"'Current Inputs'!$D$120","v":27000},null,null,{"$f":"INDEX(\nall_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&$P158,all_customers[Lookup],0)\n)*(1-INDEX(\n'Stock Rollover Scenarios'!$C$58:$AG$61,\nMATCH('Current Inputs'!$C$33,'Stock Rollover Scenarios'!$A$58:$A$61,0),MATCH($P158,'Stock Rollover Scenarios'!$C$43:$AG$43,0)\n)) / 'Current Inputs'!$C$120","v":20019.744634029845},{"$f":"INDEX(\nall_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&$P158,all_customers[Lookup],0)\n)*INDEX(\n'Stock Rollover Scenarios'!$C$58:$AG$61,\nMATCH('Current Inputs'!$C$33,'Stock Rollover Scenarios'!$A$58:$A$61,0),MATCH($P158,'Stock Rollover Scenarios'!$C$43:$AG$43,0)\n) / 'Current Inputs'!$C$120","v":15.401199303488486},null,null,{"$f":"SUMPRODUCT($F158:$G158,$J158:$K158)/10^6 -SUM(J158:K158)*F158/1000000","v":0.41583238119418914},null,2021,null,{"$f":"(IF(\nIF(MAX('Current Inputs'!$C$108-R$116,0)>0,1,0)=1,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N158),\n0))","v":4.4019037721619192E-2},{"$f":"(IF(\nIF(MAX('Current Inputs'!$C$108-S$116,0)>0,1,0)=1,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N158),\n0))","v":4.4019037721619192E-2},{"$f":"(IF(\nIF(MAX('Current Inputs'!$C$108-T$116,0)>0,1,0)=1,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N158),\n0))","v":4.4019037721619192E-2},{"$f":"(IF(\nIF(MAX('Current Inputs'!$C$108-U$116,0)>0,1,0)=1,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N158),\n0))","v":4.4019037721619192E-2},{"$f":"(IF(\nIF(MAX('Current Inputs'!$C$108-V$116,0)>0,1,0)=1,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N158),\n0))","v":4.4019037721619192E-2},{"$f":"(IF(\nIF(MAX('Current Inputs'!$C$108-W$116,0)>0,1,0)=1,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N158),\n0))","v":4.4019037721619192E-2},{"$f":"(IF(\nIF(MAX('Current Inputs'!$C$108-X$116,0)>0,1,0)=1,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N158),\n0))","v":4.4019037721619192E-2},{"$f":"(IF(\nIF(MAX('Current Inputs'!$C$108-Y$116,0)>0,1,0)=1,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N158),\n0))","v":4.4019037721619192E-2},{"$f":"(IF(\nIF(MAX('Current Inputs'!$C$108-Z$116,0)>0,1,0)=1,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N158),\n0))","v":4.4019037721619192E-2},{"$f":"(IF(\nIF(MAX('Current Inputs'!$C$108-AA$116,0)>0,1,0)=1,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N158),\n0))","v":4.4019037721619192E-2},{"$f":"(IF(\nIF(MAX('Current Inputs'!$C$108-AB$116,0)>0,1,0)=1,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N158),\n0))","v":4.4019037721619192E-2},{"$f":"(IF(\nIF(MAX('Current Inputs'!$C$108-AC$116,0)>0,1,0)=1,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N158),\n0))","v":4.4019037721619192E-2},{"$f":"(IF(\nIF(MAX('Current Inputs'!$C$108-AD$116,0)>0,1,0)=1,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N158),\n0))","v":4.4019037721619192E-2},{"$f":"(IF(\nIF(MAX('Current Inputs'!$C$108-AE$116,0)>0,1,0)=1,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N158),\n0))","v":4.4019037721619192E-2},{"$f":"(IF(\nIF(MAX('Current Inputs'!$C$108-AF$116,0)>0,1,0)=1,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N158),\n0))","v":4.4019037721619192E-2},{"$f":"(IF(\nIF(MAX('Current Inputs'!$C$108-AG$116,0)>0,1,0)=1,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N158),\n0))","v":4.4019037721619192E-2},{"$f":"(IF(\nIF(MAX('Current Inputs'!$C$108-AH$116,0)>0,1,0)=1,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N158),\n0))","v":0},{"$f":"(IF(\nIF(MAX('Current Inputs'!$C$108-AI$116,0)>0,1,0)=1,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N158),\n0))","v":0},{"$f":"(IF(\nIF(MAX('Current Inputs'!$C$108-AJ$116,0)>0,1,0)=1,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N158),\n0))","v":0},{"$f":"(IF(\nIF(MAX('Current Inputs'!$C$108-AK$116,0)>0,1,0)=1,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N158),\n0))","v":0},{"$f":"(IF(\nIF(MAX('Current Inputs'!$C$108-AL$116,0)>0,1,0)=1,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N158),\n0))","v":0},{"$f":"(IF(\nIF(MAX('Current Inputs'!$C$108-AM$116,0)>0,1,0)=1,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N158),\n0))","v":0},{"$f":"(IF(\nIF(MAX('Current Inputs'!$C$108-AN$116,0)>0,1,0)=1,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N158),\n0))","v":0},{"$f":"(IF(\nIF(MAX('Current Inputs'!$C$108-AO$116,0)>0,1,0)=1,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N158),\n0))","v":0},{"$f":"(IF(\nIF(MAX('Current Inputs'!$C$108-AP$116,0)>0,1,0)=1,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N158),\n0))","v":0},{"$f":"(IF(\nIF(MAX('Current Inputs'!$C$108-AQ$116,0)>0,1,0)=1,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N158),\n0))","v":0},{"$f":"(IF(\nIF(MAX('Current Inputs'!$C$108-AR$116,0)>0,1,0)=1,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N158),\n0))","v":0},{"$f":"(IF(\nIF(MAX('Current Inputs'!$C$108-AS$116,0)>0,1,0)=1,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N158),\n0))","v":0},{"$f":"(IF(\nIF(MAX('Current Inputs'!$C$108-AT$116,0)>0,1,0)=1,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N158),\n0))","v":0},{"$f":"(IF(\nIF(MAX('Current Inputs'!$C$108-AU$116,0)>0,1,0)=1,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N158),\n0))","v":0},null,null,{"$f":"'Current Inputs'!$D$119","v":0},{"$f":"'Current Inputs'!G120","v":82500},null,null,{"$f":"INDEX(\nall_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&$P158,all_customers[Lookup],0)\n)*(1-INDEX(\n'Stock Rollover Scenarios'!$C$58:$AG$61,\nMATCH('Current Inputs'!$C$33,'Stock Rollover Scenarios'!$A$58:$A$61,0),MATCH($P158,'Stock Rollover Scenarios'!$C$43:$AG$43,0)\n)) / 'Current Inputs'!$C$120","v":1414.0600795583266},{"$f":"INDEX(\nall_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&$P158,all_customers[Lookup],0)\n)*INDEX(\n'Stock Rollover Scenarios'!$C$58:$AG$61,\nMATCH('Current Inputs'!$C$33,'Stock Rollover Scenarios'!$A$58:$A$61,0),MATCH($P158,'Stock Rollover Scenarios'!$C$43:$AG$43,0)\n) / 'Current Inputs'!$C$120","v":1.087837108339816},null,null,{"$f":"SUMPRODUCT($AX158:$AY158,$BB158:$BC158)/10^6 -SUM(BB158:BC158)*AX158/1000000","v":8.9746561438034819E-2},null,2021,null,{"$f":"(IF(\nIF(MAX('Current Inputs'!$C$108-BJ$116,0)>0,1,0)=1,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N158),\n0))","v":4.4019037721619192E-2},{"$f":"(IF(\nIF(MAX('Current Inputs'!$C$108-BK$116,0)>0,1,0)=1,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N158),\n0))","v":4.4019037721619192E-2},{"$f":"(IF(\nIF(MAX('Current Inputs'!$C$108-BL$116,0)>0,1,0)=1,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N158),\n0))","v":4.4019037721619192E-2},{"$f":"(IF(\nIF(MAX('Current Inputs'!$C$108-BM$116,0)>0,1,0)=1,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N158),\n0))","v":4.4019037721619192E-2},{"$f":"(IF(\nIF(MAX('Current Inputs'!$C$108-BN$116,0)>0,1,0)=1,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N158),\n0))","v":4.4019037721619192E-2},{"$f":"(IF(\nIF(MAX('Current Inputs'!$C$108-BO$116,0)>0,1,0)=1,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N158),\n0))","v":4.4019037721619192E-2},{"$f":"(IF(\nIF(MAX('Current Inputs'!$C$108-BP$116,0)>0,1,0)=1,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N158),\n0))","v":4.4019037721619192E-2},{"$f":"(IF(\nIF(MAX('Current Inputs'!$C$108-BQ$116,0)>0,1,0)=1,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N158),\n0))","v":4.4019037721619192E-2},{"$f":"(IF(\nIF(MAX('Current Inputs'!$C$108-BR$116,0)>0,1,0)=1,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N158),\n0))","v":4.4019037721619192E-2},{"$f":"(IF(\nIF(MAX('Current Inputs'!$C$108-BS$116,0)>0,1,0)=1,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N158),\n0))","v":4.4019037721619192E-2},{"$f":"(IF(\nIF(MAX('Current Inputs'!$C$108-BT$116,0)>0,1,0)=1,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N158),\n0))","v":4.4019037721619192E-2},{"$f":"(IF(\nIF(MAX('Current Inputs'!$C$108-BU$116,0)>0,1,0)=1,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N158),\n0))","v":4.4019037721619192E-2},{"$f":"(IF(\nIF(MAX('Current Inputs'!$C$108-BV$116,0)>0,1,0)=1,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N158),\n0))","v":4.4019037721619192E-2},{"$f":"(IF(\nIF(MAX('Current Inputs'!$C$108-BW$116,0)>0,1,0)=1,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N158),\n0))","v":4.4019037721619192E-2},{"$f":"(IF(\nIF(MAX('Current Inputs'!$C$108-BX$116,0)>0,1,0)=1,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N158),\n0))","v":4.4019037721619192E-2},{"$f":"(IF(\nIF(MAX('Current Inputs'!$C$108-BY$116,0)>0,1,0)=1,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N158),\n0))","v":4.4019037721619192E-2},{"$f":"(IF(\nIF(MAX('Current Inputs'!$C$108-BZ$116,0)>0,1,0)=1,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N158),\n0))","v":0},{"$f":"(IF(\nIF(MAX('Current Inputs'!$C$108-CA$116,0)>0,1,0)=1,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N158),\n0))","v":0},{"$f":"(IF(\nIF(MAX('Current Inputs'!$C$108-CB$116,0)>0,1,0)=1,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N158),\n0))","v":0},{"$f":"(IF(\nIF(MAX('Current Inputs'!$C$108-CC$116,0)>0,1,0)=1,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N158),\n0))","v":0},{"$f":"(IF(\nIF(MAX('Current Inputs'!$C$108-CD$116,0)>0,1,0)=1,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N158),\n0))","v":0},{"$f":"(IF(\nIF(MAX('Current Inputs'!$C$108-CE$116,0)>0,1,0)=1,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N158),\n0))","v":0},{"$f":"(IF(\nIF(MAX('Current Inputs'!$C$108-CF$116,0)>0,1,0)=1,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N158),\n0))","v":0},{"$f":"(IF(\nIF(MAX('Current Inputs'!$C$108-CG$116,0)>0,1,0)=1,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N158),\n0))","v":0},{"$f":"(IF(\nIF(MAX('Current Inputs'!$C$108-CH$116,0)>0,1,0)=1,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N158),\n0))","v":0},{"$f":"(IF(\nIF(MAX('Current Inputs'!$C$108-CI$116,0)>0,1,0)=1,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N158),\n0))","v":0},{"$f":"(IF(\nIF(MAX('Current Inputs'!$C$108-CJ$116,0)>0,1,0)=1,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N158),\n0))","v":0},{"$f":"(IF(\nIF(MAX('Current Inputs'!$C$108-CK$116,0)>0,1,0)=1,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N158),\n0))","v":0},{"$f":"(IF(\nIF(MAX('Current Inputs'!$C$108-CL$116,0)>0,1,0)=1,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N158),\n0))","v":0},{"$f":"(IF(\nIF(MAX('Current Inputs'!$C$108-CM$116,0)>0,1,0)=1,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$108,$N158),\n0))","v":0}]
[null,null,null,null,null,{"$f":"F158*\n(1-'Current Inputs'!$I$119)","v":0},{"$f":"G158*\n((1-'Current Inputs'!$I$120) + 'Current Inputs'!$C$94)","v":27540},null,null,{"$f":"INDEX(\nall_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&$P159,all_customers[Lookup],0)\n)*(1-INDEX(\n'Stock Rollover Scenarios'!$C$58:$AG$61,\nMATCH('Current Inputs'!$C$33,'Stock Rollover Scenarios'!$A$58:$A$61,0),MATCH($P159,'Stock Rollover Scenarios'!$C$43:$AG$43,0)\n)) / 'Current Inputs'!$C$120","v":20246.374418084091},{"$f":"INDEX(\nall_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&$P159,all_customers[Lookup],0)\n)*INDEX(\n'Stock Rollover Scenarios'!$C$58:$AG$61,\nMATCH('Current Inputs'!$C$33,'Stock Rollover Scenarios'!$A$58:$A$61,0),MATCH($P159,'Stock Rollover Scenarios'!$C$43:$AG$43,0)\n) / 'Current Inputs'!$C$120","v":32.215165249244805},null,null,0.8872056509642019,null,2022,0,{"$f":"IF(\nAND($Q159<R$116,(R$116-$Q159-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N159),\n0)","v":0},{"$f":"IF(\nAND($Q159<S$116,(S$116-$Q159-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N159),\n0)","v":6.6548531882625675E-2},{"$f":"IF(\nAND($Q159<T$116,(T$116-$Q159-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N159),\n0)","v":6.6548531882625675E-2},{"$f":"IF(\nAND($Q159<U$116,(U$116-$Q159-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N159),\n0)","v":6.6548531882625675E-2},{"$f":"IF(\nAND($Q159<V$116,(V$116-$Q159-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N159),\n0)","v":6.6548531882625675E-2},{"$f":"IF(\nAND($Q159<W$116,(W$116-$Q159-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N159),\n0)","v":6.6548531882625675E-2},{"$f":"IF(\nAND($Q159<X$116,(X$116-$Q159-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N159),\n0)","v":6.6548531882625675E-2},{"$f":"IF(\nAND($Q159<Y$116,(Y$116-$Q159-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N159),\n0)","v":6.6548531882625675E-2},{"$f":"IF(\nAND($Q159<Z$116,(Z$116-$Q159-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N159),\n0)","v":6.6548531882625675E-2},{"$f":"IF(\nAND($Q159<AA$116,(AA$116-$Q159-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N159),\n0)","v":6.6548531882625675E-2},{"$f":"IF(\nAND($Q159<AB$116,(AB$116-$Q159-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N159),\n0)","v":6.6548531882625675E-2},{"$f":"IF(\nAND($Q159<AC$116,(AC$116-$Q159-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N159),\n0)","v":6.6548531882625675E-2},{"$f":"IF(\nAND($Q159<AD$116,(AD$116-$Q159-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N159),\n0)","v":6.6548531882625675E-2},{"$f":"IF(\nAND($Q159<AE$116,(AE$116-$Q159-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N159),\n0)","v":6.6548531882625675E-2},{"$f":"IF(\nAND($Q159<AF$116,(AF$116-$Q159-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N159),\n0)","v":6.6548531882625675E-2},{"$f":"IF(\nAND($Q159<AG$116,(AG$116-$Q159-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N159),\n0)","v":6.6548531882625675E-2},{"$f":"IF(\nAND($Q159<AH$116,(AH$116-$Q159-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N159),\n0)","v":6.6548531882625675E-2},{"$f":"IF(\nAND($Q159<AI$116,(AI$116-$Q159-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N159),\n0)","v":6.6548531882625675E-2},{"$f":"IF(\nAND($Q159<AJ$116,(AJ$116-$Q159-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N159),\n0)","v":6.6548531882625675E-2},{"$f":"IF(\nAND($Q159<AK$116,(AK$116-$Q159-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N159),\n0)","v":6.6548531882625675E-2},{"$f":"IF(\nAND($Q159<AL$116,(AL$116-$Q159-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N159),\n0)","v":6.6548531882625675E-2},{"$f":"IF(\nAND($Q159<AM$116,(AM$116-$Q159-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N159),\n0)","v":6.6548531882625675E-2},{"$f":"IF(\nAND($Q159<AN$116,(AN$116-$Q159-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N159),\n0)","v":6.6548531882625675E-2},{"$f":"IF(\nAND($Q159<AO$116,(AO$116-$Q159-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N159),\n0)","v":6.6548531882625675E-2},{"$f":"IF(\nAND($Q159<AP$116,(AP$116-$Q159-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N159),\n0)","v":6.6548531882625675E-2},{"$f":"IF(\nAND($Q159<AQ$116,(AQ$116-$Q159-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N159),\n0)","v":6.6548531882625675E-2},{"$f":"IF(\nAND($Q159<AR$116,(AR$116-$Q159-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N159),\n0)","v":6.6548531882625675E-2},{"$f":"IF(\nAND($Q159<AS$116,(AS$116-$Q159-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N159),\n0)","v":6.6548531882625675E-2},{"$f":"IF(\nAND($Q159<AT$116,(AT$116-$Q159-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N159),\n0)","v":6.6548531882625675E-2},{"$f":"IF(\nAND($Q159<AU$116,(AU$116-$Q159-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N159),\n0)","v":6.6548531882625675E-2},null,null,{"$f":"AX158*\n(1-'Current Inputs'!$I$119)","v":0},{"$f":"AY158*\n((1-'Current Inputs'!$I$120) + 'Current Inputs'!$C$94)","v":84150},null,null,{"$f":"INDEX(\nall_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&$P159,all_customers[Lookup],0)\n)*(1-INDEX(\n'Stock Rollover Scenarios'!$C$58:$AG$61,\nMATCH('Current Inputs'!$C$33,'Stock Rollover Scenarios'!$A$58:$A$61,0),MATCH($P159,'Stock Rollover Scenarios'!$C$43:$AG$43,0)\n)) / 'Current Inputs'!$C$120","v":1423.7658147151371},{"$f":"INDEX(\nall_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&$P159,all_customers[Lookup],0)\n)*INDEX(\n'Stock Rollover Scenarios'!$C$58:$AG$61,\nMATCH('Current Inputs'!$C$33,'Stock Rollover Scenarios'!$A$58:$A$61,0),MATCH($P159,'Stock Rollover Scenarios'!$C$43:$AG$43,0)\n) / 'Current Inputs'!$C$120","v":2.2654352848629267},null,null,{"$f":"SUMPRODUCT($AX159:$AY159,$BB159:$BC159)/10^6 -SUM(BB159:BC159)*AX159/1000000","v":0.19063637922121529},null,2022,0,{"$f":"IF(\nAND($BI159<BJ$116,(BJ$116-$BI159-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF159),\n0)","v":0},{"$f":"IF(\nAND($BI159<BK$116,(BK$116-$BI159-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF159),\n0)","v":2.0180318675405842E-2},{"$f":"IF(\nAND($BI159<BL$116,(BL$116-$BI159-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF159),\n0)","v":2.0180318675405842E-2},{"$f":"IF(\nAND($BI159<BM$116,(BM$116-$BI159-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF159),\n0)","v":2.0180318675405842E-2},{"$f":"IF(\nAND($BI159<BN$116,(BN$116-$BI159-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF159),\n0)","v":2.0180318675405842E-2},{"$f":"IF(\nAND($BI159<BO$116,(BO$116-$BI159-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF159),\n0)","v":2.0180318675405842E-2},{"$f":"IF(\nAND($BI159<BP$116,(BP$116-$BI159-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF159),\n0)","v":2.0180318675405842E-2},{"$f":"IF(\nAND($BI159<BQ$116,(BQ$116-$BI159-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF159),\n0)","v":2.0180318675405842E-2},{"$f":"IF(\nAND($BI159<BR$116,(BR$116-$BI159-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF159),\n0)","v":2.0180318675405842E-2},{"$f":"IF(\nAND($BI159<BS$116,(BS$116-$BI159-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF159),\n0)","v":2.0180318675405842E-2},{"$f":"IF(\nAND($BI159<BT$116,(BT$116-$BI159-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF159),\n0)","v":2.0180318675405842E-2},{"$f":"IF(\nAND($BI159<BU$116,(BU$116-$BI159-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF159),\n0)","v":2.0180318675405842E-2},{"$f":"IF(\nAND($BI159<BV$116,(BV$116-$BI159-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF159),\n0)","v":2.0180318675405842E-2},{"$f":"IF(\nAND($BI159<BW$116,(BW$116-$BI159-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF159),\n0)","v":2.0180318675405842E-2},{"$f":"IF(\nAND($BI159<BX$116,(BX$116-$BI159-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF159),\n0)","v":2.0180318675405842E-2},{"$f":"IF(\nAND($BI159<BY$116,(BY$116-$BI159-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF159),\n0)","v":2.0180318675405842E-2},{"$f":"IF(\nAND($BI159<BZ$116,(BZ$116-$BI159-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF159),\n0)","v":2.0180318675405842E-2},{"$f":"IF(\nAND($BI159<CA$116,(CA$116-$BI159-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF159),\n0)","v":0},{"$f":"IF(\nAND($BI159<CB$116,(CB$116-$BI159-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF159),\n0)","v":0},{"$f":"IF(\nAND($BI159<CC$116,(CC$116-$BI159-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF159),\n0)","v":0},{"$f":"IF(\nAND($BI159<CD$116,(CD$116-$BI159-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF159),\n0)","v":0},{"$f":"IF(\nAND($BI159<CE$116,(CE$116-$BI159-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF159),\n0)","v":0},{"$f":"IF(\nAND($BI159<CF$116,(CF$116-$BI159-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF159),\n0)","v":0},{"$f":"IF(\nAND($BI159<CG$116,(CG$116-$BI159-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF159),\n0)","v":0},{"$f":"IF(\nAND($BI159<CH$116,(CH$116-$BI159-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF159),\n0)","v":0},{"$f":"IF(\nAND($BI159<CI$116,(CI$116-$BI159-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF159),\n0)","v":0},{"$f":"IF(\nAND($BI159<CJ$116,(CJ$116-$BI159-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF159),\n0)","v":0},{"$f":"IF(\nAND($BI159<CK$116,(CK$116-$BI159-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF159),\n0)","v":0},{"$f":"IF(\nAND($BI159<CL$116,(CL$116-$BI159-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF159),\n0)","v":0},{"$f":"IF(\nAND($BI159<CM$116,(CM$116-$BI159-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF159),\n0)","v":0}]
[null,null,null,null,null,{"$f":"F159*\n(1-'Current Inputs'!$I$119)","v":0},{"$f":"G159*\n((1-'Current Inputs'!$I$120) + 'Current Inputs'!$C$94)","v":28090.799999999999},null,null,{"$f":"INDEX(\nall_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&$P160,all_customers[Lookup],0)\n)*(1-INDEX(\n'Stock Rollover Scenarios'!$C$58:$AG$61,\nMATCH('Current Inputs'!$C$33,'Stock Rollover Scenarios'!$A$58:$A$61,0),MATCH($P160,'Stock Rollover Scenarios'!$C$43:$AG$43,0)\n)) / 'Current Inputs'!$C$120","v":20466.294865122909},{"$f":"INDEX(\nall_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&$P160,all_customers[Lookup],0)\n)*INDEX(\n'Stock Rollover Scenarios'!$C$58:$AG$61,\nMATCH('Current Inputs'!$C$33,'Stock Rollover Scenarios'!$A$58:$A$61,0),MATCH($P160,'Stock Rollover Scenarios'!$C$43:$AG$43,0)\n) / 'Current Inputs'!$C$120","v":54.848884877091031},null,null,1.5407490553053889,null,2023,1,{"$f":"IF(\nAND($Q160<R$116,(R$116-$Q160-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N160),\n0)","v":0},{"$f":"IF(\nAND($Q160<S$116,(S$116-$Q160-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N160),\n0)","v":0},{"$f":"IF(\nAND($Q160<T$116,(T$116-$Q160-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N160),\n0)","v":0.11557025985878583},{"$f":"IF(\nAND($Q160<U$116,(U$116-$Q160-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N160),\n0)","v":0.11557025985878583},{"$f":"IF(\nAND($Q160<V$116,(V$116-$Q160-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N160),\n0)","v":0.11557025985878583},{"$f":"IF(\nAND($Q160<W$116,(W$116-$Q160-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N160),\n0)","v":0.11557025985878583},{"$f":"IF(\nAND($Q160<X$116,(X$116-$Q160-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N160),\n0)","v":0.11557025985878583},{"$f":"IF(\nAND($Q160<Y$116,(Y$116-$Q160-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N160),\n0)","v":0.11557025985878583},{"$f":"IF(\nAND($Q160<Z$116,(Z$116-$Q160-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N160),\n0)","v":0.11557025985878583},{"$f":"IF(\nAND($Q160<AA$116,(AA$116-$Q160-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N160),\n0)","v":0.11557025985878583},{"$f":"IF(\nAND($Q160<AB$116,(AB$116-$Q160-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N160),\n0)","v":0.11557025985878583},{"$f":"IF(\nAND($Q160<AC$116,(AC$116-$Q160-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N160),\n0)","v":0.11557025985878583},{"$f":"IF(\nAND($Q160<AD$116,(AD$116-$Q160-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N160),\n0)","v":0.11557025985878583},{"$f":"IF(\nAND($Q160<AE$116,(AE$116-$Q160-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N160),\n0)","v":0.11557025985878583},{"$f":"IF(\nAND($Q160<AF$116,(AF$116-$Q160-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N160),\n0)","v":0.11557025985878583},{"$f":"IF(\nAND($Q160<AG$116,(AG$116-$Q160-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N160),\n0)","v":0.11557025985878583},{"$f":"IF(\nAND($Q160<AH$116,(AH$116-$Q160-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N160),\n0)","v":0.11557025985878583},{"$f":"IF(\nAND($Q160<AI$116,(AI$116-$Q160-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N160),\n0)","v":0.11557025985878583},{"$f":"IF(\nAND($Q160<AJ$116,(AJ$116-$Q160-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N160),\n0)","v":0.11557025985878583},{"$f":"IF(\nAND($Q160<AK$116,(AK$116-$Q160-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N160),\n0)","v":0.11557025985878583},{"$f":"IF(\nAND($Q160<AL$116,(AL$116-$Q160-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N160),\n0)","v":0.11557025985878583},{"$f":"IF(\nAND($Q160<AM$116,(AM$116-$Q160-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N160),\n0)","v":0.11557025985878583},{"$f":"IF(\nAND($Q160<AN$116,(AN$116-$Q160-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N160),\n0)","v":0.11557025985878583},{"$f":"IF(\nAND($Q160<AO$116,(AO$116-$Q160-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N160),\n0)","v":0.11557025985878583},{"$f":"IF(\nAND($Q160<AP$116,(AP$116-$Q160-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N160),\n0)","v":0.11557025985878583},{"$f":"IF(\nAND($Q160<AQ$116,(AQ$116-$Q160-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N160),\n0)","v":0.11557025985878583},{"$f":"IF(\nAND($Q160<AR$116,(AR$116-$Q160-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N160),\n0)","v":0.11557025985878583},{"$f":"IF(\nAND($Q160<AS$116,(AS$116-$Q160-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N160),\n0)","v":0.11557025985878583},{"$f":"IF(\nAND($Q160<AT$116,(AT$116-$Q160-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N160),\n0)","v":0.11557025985878583},{"$f":"IF(\nAND($Q160<AU$116,(AU$116-$Q160-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N160),\n0)","v":0.11557025985878583},null,null,{"$f":"AX159*\n(1-'Current Inputs'!$I$119)","v":0},{"$f":"AY159*\n((1-'Current Inputs'!$I$120) + 'Current Inputs'!$C$94)","v":85833},null,null,{"$f":"INDEX(\nall_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&$P160,all_customers[Lookup],0)\n)*(1-INDEX(\n'Stock Rollover Scenarios'!$C$58:$AG$61,\nMATCH('Current Inputs'!$C$33,'Stock Rollover Scenarios'!$A$58:$A$61,0),MATCH($P160,'Stock Rollover Scenarios'!$C$43:$AG$43,0)\n)) / 'Current Inputs'!$C$120","v":1433.7866734012293},{"$f":"INDEX(\nall_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&$P160,all_customers[Lookup],0)\n)*INDEX(\n'Stock Rollover Scenarios'!$C$58:$AG$61,\nMATCH('Current Inputs'!$C$33,'Stock Rollover Scenarios'!$A$58:$A$61,0),MATCH($P160,'Stock Rollover Scenarios'!$C$43:$AG$43,0)\n) / 'Current Inputs'!$C$120","v":3.842493265437426},null,null,0.32981272445229054,null,2023,1,{"$f":"IF(\nAND($BI160<BJ$116,(BJ$116-$BI160-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF160),\n0)","v":0},{"$f":"IF(\nAND($BI160<BK$116,(BK$116-$BI160-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF160),\n0)","v":0},{"$f":"IF(\nAND($BI160<BL$116,(BL$116-$BI160-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF160),\n0)","v":3.491319920070296E-2},{"$f":"IF(\nAND($BI160<BM$116,(BM$116-$BI160-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF160),\n0)","v":3.491319920070296E-2},{"$f":"IF(\nAND($BI160<BN$116,(BN$116-$BI160-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF160),\n0)","v":3.491319920070296E-2},{"$f":"IF(\nAND($BI160<BO$116,(BO$116-$BI160-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF160),\n0)","v":3.491319920070296E-2},{"$f":"IF(\nAND($BI160<BP$116,(BP$116-$BI160-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF160),\n0)","v":3.491319920070296E-2},{"$f":"IF(\nAND($BI160<BQ$116,(BQ$116-$BI160-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF160),\n0)","v":3.491319920070296E-2},{"$f":"IF(\nAND($BI160<BR$116,(BR$116-$BI160-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF160),\n0)","v":3.491319920070296E-2},{"$f":"IF(\nAND($BI160<BS$116,(BS$116-$BI160-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF160),\n0)","v":3.491319920070296E-2},{"$f":"IF(\nAND($BI160<BT$116,(BT$116-$BI160-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF160),\n0)","v":3.491319920070296E-2},{"$f":"IF(\nAND($BI160<BU$116,(BU$116-$BI160-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF160),\n0)","v":3.491319920070296E-2},{"$f":"IF(\nAND($BI160<BV$116,(BV$116-$BI160-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF160),\n0)","v":3.491319920070296E-2},{"$f":"IF(\nAND($BI160<BW$116,(BW$116-$BI160-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF160),\n0)","v":3.491319920070296E-2},{"$f":"IF(\nAND($BI160<BX$116,(BX$116-$BI160-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF160),\n0)","v":3.491319920070296E-2},{"$f":"IF(\nAND($BI160<BY$116,(BY$116-$BI160-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF160),\n0)","v":3.491319920070296E-2},{"$f":"IF(\nAND($BI160<BZ$116,(BZ$116-$BI160-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF160),\n0)","v":3.491319920070296E-2},{"$f":"IF(\nAND($BI160<CA$116,(CA$116-$BI160-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF160),\n0)","v":3.491319920070296E-2},{"$f":"IF(\nAND($BI160<CB$116,(CB$116-$BI160-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF160),\n0)","v":0},{"$f":"IF(\nAND($BI160<CC$116,(CC$116-$BI160-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF160),\n0)","v":0},{"$f":"IF(\nAND($BI160<CD$116,(CD$116-$BI160-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF160),\n0)","v":0},{"$f":"IF(\nAND($BI160<CE$116,(CE$116-$BI160-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF160),\n0)","v":0},{"$f":"IF(\nAND($BI160<CF$116,(CF$116-$BI160-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF160),\n0)","v":0},{"$f":"IF(\nAND($BI160<CG$116,(CG$116-$BI160-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF160),\n0)","v":0},{"$f":"IF(\nAND($BI160<CH$116,(CH$116-$BI160-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF160),\n0)","v":0},{"$f":"IF(\nAND($BI160<CI$116,(CI$116-$BI160-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF160),\n0)","v":0},{"$f":"IF(\nAND($BI160<CJ$116,(CJ$116-$BI160-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF160),\n0)","v":0},{"$f":"IF(\nAND($BI160<CK$116,(CK$116-$BI160-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF160),\n0)","v":0},{"$f":"IF(\nAND($BI160<CL$116,(CL$116-$BI160-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF160),\n0)","v":0},{"$f":"IF(\nAND($BI160<CM$116,(CM$116-$BI160-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF160),\n0)","v":0}]
[null,null,null,null,null,{"$f":"F160*\n(1-'Current Inputs'!$I$119)","v":0},{"$f":"G160*\n((1-'Current Inputs'!$I$120) + 'Current Inputs'!$C$94)","v":28652.615999999998},null,null,{"$f":"INDEX(\nall_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&$P161,all_customers[Lookup],0)\n)*(1-INDEX(\n'Stock Rollover Scenarios'!$C$58:$AG$61,\nMATCH('Current Inputs'!$C$33,'Stock Rollover Scenarios'!$A$58:$A$61,0),MATCH($P161,'Stock Rollover Scenarios'!$C$43:$AG$43,0)\n)) / 'Current Inputs'!$C$120","v":20677.98002146517},{"$f":"INDEX(\nall_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&$P161,all_customers[Lookup],0)\n)*INDEX(\n'Stock Rollover Scenarios'!$C$58:$AG$61,\nMATCH('Current Inputs'!$C$33,'Stock Rollover Scenarios'!$A$58:$A$61,0),MATCH($P161,'Stock Rollover Scenarios'!$C$43:$AG$43,0)\n) / 'Current Inputs'!$C$120","v":82.682478534831546},null,null,2.3690693073867708,null,2024,2,{"$f":"IF(\nAND($Q161<R$116,(R$116-$Q161-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N161),\n0)","v":0},{"$f":"IF(\nAND($Q161<S$116,(S$116-$Q161-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N161),\n0)","v":0},{"$f":"IF(\nAND($Q161<T$116,(T$116-$Q161-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N161),\n0)","v":0},{"$f":"IF(\nAND($Q161<U$116,(U$116-$Q161-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N161),\n0)","v":0.17770184867898212},{"$f":"IF(\nAND($Q161<V$116,(V$116-$Q161-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N161),\n0)","v":0.17770184867898212},{"$f":"IF(\nAND($Q161<W$116,(W$116-$Q161-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N161),\n0)","v":0.17770184867898212},{"$f":"IF(\nAND($Q161<X$116,(X$116-$Q161-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N161),\n0)","v":0.17770184867898212},{"$f":"IF(\nAND($Q161<Y$116,(Y$116-$Q161-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N161),\n0)","v":0.17770184867898212},{"$f":"IF(\nAND($Q161<Z$116,(Z$116-$Q161-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N161),\n0)","v":0.17770184867898212},{"$f":"IF(\nAND($Q161<AA$116,(AA$116-$Q161-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N161),\n0)","v":0.17770184867898212},{"$f":"IF(\nAND($Q161<AB$116,(AB$116-$Q161-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N161),\n0)","v":0.17770184867898212},{"$f":"IF(\nAND($Q161<AC$116,(AC$116-$Q161-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N161),\n0)","v":0.17770184867898212},{"$f":"IF(\nAND($Q161<AD$116,(AD$116-$Q161-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N161),\n0)","v":0.17770184867898212},{"$f":"IF(\nAND($Q161<AE$116,(AE$116-$Q161-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N161),\n0)","v":0.17770184867898212},{"$f":"IF(\nAND($Q161<AF$116,(AF$116-$Q161-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N161),\n0)","v":0.17770184867898212},{"$f":"IF(\nAND($Q161<AG$116,(AG$116-$Q161-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N161),\n0)","v":0.17770184867898212},{"$f":"IF(\nAND($Q161<AH$116,(AH$116-$Q161-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N161),\n0)","v":0.17770184867898212},{"$f":"IF(\nAND($Q161<AI$116,(AI$116-$Q161-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N161),\n0)","v":0.17770184867898212},{"$f":"IF(\nAND($Q161<AJ$116,(AJ$116-$Q161-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N161),\n0)","v":0.17770184867898212},{"$f":"IF(\nAND($Q161<AK$116,(AK$116-$Q161-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N161),\n0)","v":0.17770184867898212},{"$f":"IF(\nAND($Q161<AL$116,(AL$116-$Q161-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N161),\n0)","v":0.17770184867898212},{"$f":"IF(\nAND($Q161<AM$116,(AM$116-$Q161-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N161),\n0)","v":0.17770184867898212},{"$f":"IF(\nAND($Q161<AN$116,(AN$116-$Q161-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N161),\n0)","v":0.17770184867898212},{"$f":"IF(\nAND($Q161<AO$116,(AO$116-$Q161-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N161),\n0)","v":0.17770184867898212},{"$f":"IF(\nAND($Q161<AP$116,(AP$116-$Q161-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N161),\n0)","v":0.17770184867898212},{"$f":"IF(\nAND($Q161<AQ$116,(AQ$116-$Q161-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N161),\n0)","v":0.17770184867898212},{"$f":"IF(\nAND($Q161<AR$116,(AR$116-$Q161-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N161),\n0)","v":0.17770184867898212},{"$f":"IF(\nAND($Q161<AS$116,(AS$116-$Q161-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N161),\n0)","v":0.17770184867898212},{"$f":"IF(\nAND($Q161<AT$116,(AT$116-$Q161-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N161),\n0)","v":0.17770184867898212},{"$f":"IF(\nAND($Q161<AU$116,(AU$116-$Q161-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N161),\n0)","v":0.17770184867898212},null,null,{"$f":"AX160*\n(1-'Current Inputs'!$I$119)","v":0},{"$f":"AY160*\n((1-'Current Inputs'!$I$120) + 'Current Inputs'!$C$94)","v":87549.66},null,null,{"$f":"INDEX(\nall_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&$P161,all_customers[Lookup],0)\n)*(1-INDEX(\n'Stock Rollover Scenarios'!$C$58:$AG$61,\nMATCH('Current Inputs'!$C$33,'Stock Rollover Scenarios'!$A$58:$A$61,0),MATCH($P161,'Stock Rollover Scenarios'!$C$43:$AG$43,0)\n)) / 'Current Inputs'!$C$120","v":1446.0304371266284},{"$f":"INDEX(\nall_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&$P161,all_customers[Lookup],0)\n)*INDEX(\n'Stock Rollover Scenarios'!$C$58:$AG$61,\nMATCH('Current Inputs'!$C$33,'Stock Rollover Scenarios'!$A$58:$A$61,0),MATCH($P161,'Stock Rollover Scenarios'!$C$43:$AG$43,0)\n) / 'Current Inputs'!$C$120","v":5.7820628733717019},null,null,0.50621763866231551,null,2024,2,{"$f":"IF(\nAND($BI161<BJ$116,(BJ$116-$BI161-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF161),\n0)","v":0},{"$f":"IF(\nAND($BI161<BK$116,(BK$116-$BI161-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF161),\n0)","v":0},{"$f":"IF(\nAND($BI161<BL$116,(BL$116-$BI161-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF161),\n0)","v":0},{"$f":"IF(\nAND($BI161<BM$116,(BM$116-$BI161-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF161),\n0)","v":5.3587008466325865E-2},{"$f":"IF(\nAND($BI161<BN$116,(BN$116-$BI161-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF161),\n0)","v":5.3587008466325865E-2},{"$f":"IF(\nAND($BI161<BO$116,(BO$116-$BI161-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF161),\n0)","v":5.3587008466325865E-2},{"$f":"IF(\nAND($BI161<BP$116,(BP$116-$BI161-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF161),\n0)","v":5.3587008466325865E-2},{"$f":"IF(\nAND($BI161<BQ$116,(BQ$116-$BI161-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF161),\n0)","v":5.3587008466325865E-2},{"$f":"IF(\nAND($BI161<BR$116,(BR$116-$BI161-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF161),\n0)","v":5.3587008466325865E-2},{"$f":"IF(\nAND($BI161<BS$116,(BS$116-$BI161-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF161),\n0)","v":5.3587008466325865E-2},{"$f":"IF(\nAND($BI161<BT$116,(BT$116-$BI161-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF161),\n0)","v":5.3587008466325865E-2},{"$f":"IF(\nAND($BI161<BU$116,(BU$116-$BI161-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF161),\n0)","v":5.3587008466325865E-2},{"$f":"IF(\nAND($BI161<BV$116,(BV$116-$BI161-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF161),\n0)","v":5.3587008466325865E-2},{"$f":"IF(\nAND($BI161<BW$116,(BW$116-$BI161-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF161),\n0)","v":5.3587008466325865E-2},{"$f":"IF(\nAND($BI161<BX$116,(BX$116-$BI161-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF161),\n0)","v":5.3587008466325865E-2},{"$f":"IF(\nAND($BI161<BY$116,(BY$116-$BI161-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF161),\n0)","v":5.3587008466325865E-2},{"$f":"IF(\nAND($BI161<BZ$116,(BZ$116-$BI161-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF161),\n0)","v":5.3587008466325865E-2},{"$f":"IF(\nAND($BI161<CA$116,(CA$116-$BI161-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF161),\n0)","v":5.3587008466325865E-2},{"$f":"IF(\nAND($BI161<CB$116,(CB$116-$BI161-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF161),\n0)","v":5.3587008466325865E-2},{"$f":"IF(\nAND($BI161<CC$116,(CC$116-$BI161-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF161),\n0)","v":0},{"$f":"IF(\nAND($BI161<CD$116,(CD$116-$BI161-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF161),\n0)","v":0},{"$f":"IF(\nAND($BI161<CE$116,(CE$116-$BI161-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF161),\n0)","v":0},{"$f":"IF(\nAND($BI161<CF$116,(CF$116-$BI161-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF161),\n0)","v":0},{"$f":"IF(\nAND($BI161<CG$116,(CG$116-$BI161-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF161),\n0)","v":0},{"$f":"IF(\nAND($BI161<CH$116,(CH$116-$BI161-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF161),\n0)","v":0},{"$f":"IF(\nAND($BI161<CI$116,(CI$116-$BI161-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF161),\n0)","v":0},{"$f":"IF(\nAND($BI161<CJ$116,(CJ$116-$BI161-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF161),\n0)","v":0},{"$f":"IF(\nAND($BI161<CK$116,(CK$116-$BI161-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF161),\n0)","v":0},{"$f":"IF(\nAND($BI161<CL$116,(CL$116-$BI161-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF161),\n0)","v":0},{"$f":"IF(\nAND($BI161<CM$116,(CM$116-$BI161-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF161),\n0)","v":0}]
[null,null,null,null,null,{"$f":"F161*\n(1-'Current Inputs'!$I$119)","v":0},{"$f":"G161*\n((1-'Current Inputs'!$I$120) + 'Current Inputs'!$C$94)","v":29225.668319999997},null,null,{"$f":"INDEX(\nall_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&$P162,all_customers[Lookup],0)\n)*(1-INDEX(\n'Stock Rollover Scenarios'!$C$58:$AG$61,\nMATCH('Current Inputs'!$C$33,'Stock Rollover Scenarios'!$A$58:$A$61,0),MATCH($P162,'Stock Rollover Scenarios'!$C$43:$AG$43,0)\n)) / 'Current Inputs'!$C$120","v":20882.08886416407},{"$f":"INDEX(\nall_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&$P162,all_customers[Lookup],0)\n)*INDEX(\n'Stock Rollover Scenarios'!$C$58:$AG$61,\nMATCH('Current Inputs'!$C$33,'Stock Rollover Scenarios'!$A$58:$A$61,0),MATCH($P162,'Stock Rollover Scenarios'!$C$43:$AG$43,0)\n) / 'Current Inputs'!$C$120","v":115.34030250259312},null,null,3.370897424869252,null,2025,3,{"$f":"IF(\nAND($Q162<R$116,(R$116-$Q162-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N162),\n0)","v":0},{"$f":"IF(\nAND($Q162<S$116,(S$116-$Q162-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N162),\n0)","v":0},{"$f":"IF(\nAND($Q162<T$116,(T$116-$Q162-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N162),\n0)","v":0},{"$f":"IF(\nAND($Q162<U$116,(U$116-$Q162-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N162),\n0)","v":0},{"$f":"IF(\nAND($Q162<V$116,(V$116-$Q162-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N162),\n0)","v":0.25284811307071314},{"$f":"IF(\nAND($Q162<W$116,(W$116-$Q162-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N162),\n0)","v":0.25284811307071314},{"$f":"IF(\nAND($Q162<X$116,(X$116-$Q162-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N162),\n0)","v":0.25284811307071314},{"$f":"IF(\nAND($Q162<Y$116,(Y$116-$Q162-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N162),\n0)","v":0.25284811307071314},{"$f":"IF(\nAND($Q162<Z$116,(Z$116-$Q162-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N162),\n0)","v":0.25284811307071314},{"$f":"IF(\nAND($Q162<AA$116,(AA$116-$Q162-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N162),\n0)","v":0.25284811307071314},{"$f":"IF(\nAND($Q162<AB$116,(AB$116-$Q162-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N162),\n0)","v":0.25284811307071314},{"$f":"IF(\nAND($Q162<AC$116,(AC$116-$Q162-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N162),\n0)","v":0.25284811307071314},{"$f":"IF(\nAND($Q162<AD$116,(AD$116-$Q162-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N162),\n0)","v":0.25284811307071314},{"$f":"IF(\nAND($Q162<AE$116,(AE$116-$Q162-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N162),\n0)","v":0.25284811307071314},{"$f":"IF(\nAND($Q162<AF$116,(AF$116-$Q162-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N162),\n0)","v":0.25284811307071314},{"$f":"IF(\nAND($Q162<AG$116,(AG$116-$Q162-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N162),\n0)","v":0.25284811307071314},{"$f":"IF(\nAND($Q162<AH$116,(AH$116-$Q162-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N162),\n0)","v":0.25284811307071314},{"$f":"IF(\nAND($Q162<AI$116,(AI$116-$Q162-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N162),\n0)","v":0.25284811307071314},{"$f":"IF(\nAND($Q162<AJ$116,(AJ$116-$Q162-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N162),\n0)","v":0.25284811307071314},{"$f":"IF(\nAND($Q162<AK$116,(AK$116-$Q162-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N162),\n0)","v":0.25284811307071314},{"$f":"IF(\nAND($Q162<AL$116,(AL$116-$Q162-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N162),\n0)","v":0.25284811307071314},{"$f":"IF(\nAND($Q162<AM$116,(AM$116-$Q162-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N162),\n0)","v":0.25284811307071314},{"$f":"IF(\nAND($Q162<AN$116,(AN$116-$Q162-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N162),\n0)","v":0.25284811307071314},{"$f":"IF(\nAND($Q162<AO$116,(AO$116-$Q162-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N162),\n0)","v":0.25284811307071314},{"$f":"IF(\nAND($Q162<AP$116,(AP$116-$Q162-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N162),\n0)","v":0.25284811307071314},{"$f":"IF(\nAND($Q162<AQ$116,(AQ$116-$Q162-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N162),\n0)","v":0.25284811307071314},{"$f":"IF(\nAND($Q162<AR$116,(AR$116-$Q162-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N162),\n0)","v":0.25284811307071314},{"$f":"IF(\nAND($Q162<AS$116,(AS$116-$Q162-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N162),\n0)","v":0.25284811307071314},{"$f":"IF(\nAND($Q162<AT$116,(AT$116-$Q162-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N162),\n0)","v":0.25284811307071314},{"$f":"IF(\nAND($Q162<AU$116,(AU$116-$Q162-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N162),\n0)","v":0.25284811307071314},null,null,{"$f":"AX161*\n(1-'Current Inputs'!$I$119)","v":0},{"$f":"AY161*\n((1-'Current Inputs'!$I$120) + 'Current Inputs'!$C$94)","v":89300.653200000001},null,null,{"$f":"INDEX(\nall_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&$P162,all_customers[Lookup],0)\n)*(1-INDEX(\n'Stock Rollover Scenarios'!$C$58:$AG$61,\nMATCH('Current Inputs'!$C$33,'Stock Rollover Scenarios'!$A$58:$A$61,0),MATCH($P162,'Stock Rollover Scenarios'!$C$43:$AG$43,0)\n)) / 'Current Inputs'!$C$120","v":1451.7232066888969},{"$f":"INDEX(\nall_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&$P162,all_customers[Lookup],0)\n)*INDEX(\n'Stock Rollover Scenarios'!$C$58:$AG$61,\nMATCH('Current Inputs'!$C$33,'Stock Rollover Scenarios'!$A$58:$A$61,0),MATCH($P162,'Stock Rollover Scenarios'!$C$43:$AG$43,0)\n) / 'Current Inputs'!$C$120","v":8.0184599777697905},null,null,0.71605371367289972,null,2025,3,{"$f":"IF(\nAND($BI162<BJ$116,(BJ$116-$BI162-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF162),\n0)","v":0},{"$f":"IF(\nAND($BI162<BK$116,(BK$116-$BI162-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF162),\n0)","v":0},{"$f":"IF(\nAND($BI162<BL$116,(BL$116-$BI162-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF162),\n0)","v":0},{"$f":"IF(\nAND($BI162<BM$116,(BM$116-$BI162-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF162),\n0)","v":0},{"$f":"IF(\nAND($BI162<BN$116,(BN$116-$BI162-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF162),\n0)","v":7.5799761775053751E-2},{"$f":"IF(\nAND($BI162<BO$116,(BO$116-$BI162-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF162),\n0)","v":7.5799761775053751E-2},{"$f":"IF(\nAND($BI162<BP$116,(BP$116-$BI162-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF162),\n0)","v":7.5799761775053751E-2},{"$f":"IF(\nAND($BI162<BQ$116,(BQ$116-$BI162-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF162),\n0)","v":7.5799761775053751E-2},{"$f":"IF(\nAND($BI162<BR$116,(BR$116-$BI162-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF162),\n0)","v":7.5799761775053751E-2},{"$f":"IF(\nAND($BI162<BS$116,(BS$116-$BI162-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF162),\n0)","v":7.5799761775053751E-2},{"$f":"IF(\nAND($BI162<BT$116,(BT$116-$BI162-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF162),\n0)","v":7.5799761775053751E-2},{"$f":"IF(\nAND($BI162<BU$116,(BU$116-$BI162-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF162),\n0)","v":7.5799761775053751E-2},{"$f":"IF(\nAND($BI162<BV$116,(BV$116-$BI162-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF162),\n0)","v":7.5799761775053751E-2},{"$f":"IF(\nAND($BI162<BW$116,(BW$116-$BI162-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF162),\n0)","v":7.5799761775053751E-2},{"$f":"IF(\nAND($BI162<BX$116,(BX$116-$BI162-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF162),\n0)","v":7.5799761775053751E-2},{"$f":"IF(\nAND($BI162<BY$116,(BY$116-$BI162-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF162),\n0)","v":7.5799761775053751E-2},{"$f":"IF(\nAND($BI162<BZ$116,(BZ$116-$BI162-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF162),\n0)","v":7.5799761775053751E-2},{"$f":"IF(\nAND($BI162<CA$116,(CA$116-$BI162-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF162),\n0)","v":7.5799761775053751E-2},{"$f":"IF(\nAND($BI162<CB$116,(CB$116-$BI162-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF162),\n0)","v":7.5799761775053751E-2},{"$f":"IF(\nAND($BI162<CC$116,(CC$116-$BI162-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF162),\n0)","v":7.5799761775053751E-2},{"$f":"IF(\nAND($BI162<CD$116,(CD$116-$BI162-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF162),\n0)","v":0},{"$f":"IF(\nAND($BI162<CE$116,(CE$116-$BI162-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF162),\n0)","v":0},{"$f":"IF(\nAND($BI162<CF$116,(CF$116-$BI162-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF162),\n0)","v":0},{"$f":"IF(\nAND($BI162<CG$116,(CG$116-$BI162-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF162),\n0)","v":0},{"$f":"IF(\nAND($BI162<CH$116,(CH$116-$BI162-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF162),\n0)","v":0},{"$f":"IF(\nAND($BI162<CI$116,(CI$116-$BI162-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF162),\n0)","v":0},{"$f":"IF(\nAND($BI162<CJ$116,(CJ$116-$BI162-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF162),\n0)","v":0},{"$f":"IF(\nAND($BI162<CK$116,(CK$116-$BI162-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF162),\n0)","v":0},{"$f":"IF(\nAND($BI162<CL$116,(CL$116-$BI162-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF162),\n0)","v":0},{"$f":"IF(\nAND($BI162<CM$116,(CM$116-$BI162-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF162),\n0)","v":0}]
[null,null,null,null,null,{"$f":"F162*\n(1-'Current Inputs'!$I$119)","v":0},{"$f":"G162*\n((1-'Current Inputs'!$I$120) + 'Current Inputs'!$C$94)","v":29810.181686399999},null,null,{"$f":"INDEX(\nall_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&$P163,all_customers[Lookup],0)\n)*(1-INDEX(\n'Stock Rollover Scenarios'!$C$58:$AG$61,\nMATCH('Current Inputs'!$C$33,'Stock Rollover Scenarios'!$A$58:$A$61,0),MATCH($P163,'Stock Rollover Scenarios'!$C$43:$AG$43,0)\n)) / 'Current Inputs'!$C$120","v":21079.236077316957},{"$f":"INDEX(\nall_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&$P163,all_customers[Lookup],0)\n)*INDEX(\n'Stock Rollover Scenarios'!$C$58:$AG$61,\nMATCH('Current Inputs'!$C$33,'Stock Rollover Scenarios'!$A$58:$A$61,0),MATCH($P163,'Stock Rollover Scenarios'!$C$43:$AG$43,0)\n) / 'Current Inputs'!$C$120","v":152.82433934970882},null,null,4.5557213221188695,null,2026,4,{"$f":"IF(\nAND($Q163<R$116,(R$116-$Q163-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N163),\n0)","v":0},{"$f":"IF(\nAND($Q163<S$116,(S$116-$Q163-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N163),\n0)","v":0},{"$f":"IF(\nAND($Q163<T$116,(T$116-$Q163-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N163),\n0)","v":0},{"$f":"IF(\nAND($Q163<U$116,(U$116-$Q163-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N163),\n0)","v":0},{"$f":"IF(\nAND($Q163<V$116,(V$116-$Q163-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N163),\n0)","v":0},{"$f":"IF(\nAND($Q163<W$116,(W$116-$Q163-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N163),\n0)","v":0.34172073332028191},{"$f":"IF(\nAND($Q163<X$116,(X$116-$Q163-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N163),\n0)","v":0.34172073332028191},{"$f":"IF(\nAND($Q163<Y$116,(Y$116-$Q163-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N163),\n0)","v":0.34172073332028191},{"$f":"IF(\nAND($Q163<Z$116,(Z$116-$Q163-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N163),\n0)","v":0.34172073332028191},{"$f":"IF(\nAND($Q163<AA$116,(AA$116-$Q163-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N163),\n0)","v":0.34172073332028191},{"$f":"IF(\nAND($Q163<AB$116,(AB$116-$Q163-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N163),\n0)","v":0.34172073332028191},{"$f":"IF(\nAND($Q163<AC$116,(AC$116-$Q163-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N163),\n0)","v":0.34172073332028191},{"$f":"IF(\nAND($Q163<AD$116,(AD$116-$Q163-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N163),\n0)","v":0.34172073332028191},{"$f":"IF(\nAND($Q163<AE$116,(AE$116-$Q163-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N163),\n0)","v":0.34172073332028191},{"$f":"IF(\nAND($Q163<AF$116,(AF$116-$Q163-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N163),\n0)","v":0.34172073332028191},{"$f":"IF(\nAND($Q163<AG$116,(AG$116-$Q163-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N163),\n0)","v":0.34172073332028191},{"$f":"IF(\nAND($Q163<AH$116,(AH$116-$Q163-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N163),\n0)","v":0.34172073332028191},{"$f":"IF(\nAND($Q163<AI$116,(AI$116-$Q163-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N163),\n0)","v":0.34172073332028191},{"$f":"IF(\nAND($Q163<AJ$116,(AJ$116-$Q163-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N163),\n0)","v":0.34172073332028191},{"$f":"IF(\nAND($Q163<AK$116,(AK$116-$Q163-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N163),\n0)","v":0.34172073332028191},{"$f":"IF(\nAND($Q163<AL$116,(AL$116-$Q163-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N163),\n0)","v":0.34172073332028191},{"$f":"IF(\nAND($Q163<AM$116,(AM$116-$Q163-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N163),\n0)","v":0.34172073332028191},{"$f":"IF(\nAND($Q163<AN$116,(AN$116-$Q163-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N163),\n0)","v":0.34172073332028191},{"$f":"IF(\nAND($Q163<AO$116,(AO$116-$Q163-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N163),\n0)","v":0.34172073332028191},{"$f":"IF(\nAND($Q163<AP$116,(AP$116-$Q163-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N163),\n0)","v":0.34172073332028191},{"$f":"IF(\nAND($Q163<AQ$116,(AQ$116-$Q163-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N163),\n0)","v":0.34172073332028191},{"$f":"IF(\nAND($Q163<AR$116,(AR$116-$Q163-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N163),\n0)","v":0.34172073332028191},{"$f":"IF(\nAND($Q163<AS$116,(AS$116-$Q163-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N163),\n0)","v":0.34172073332028191},{"$f":"IF(\nAND($Q163<AT$116,(AT$116-$Q163-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N163),\n0)","v":0.34172073332028191},{"$f":"IF(\nAND($Q163<AU$116,(AU$116-$Q163-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N163),\n0)","v":0.34172073332028191},null,null,{"$f":"AX162*\n(1-'Current Inputs'!$I$119)","v":0},{"$f":"AY162*\n((1-'Current Inputs'!$I$120) + 'Current Inputs'!$C$94)","v":91086.666264},null,null,{"$f":"INDEX(\nall_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&$P163,all_customers[Lookup],0)\n)*(1-INDEX(\n'Stock Rollover Scenarios'!$C$58:$AG$61,\nMATCH('Current Inputs'!$C$33,'Stock Rollover Scenarios'!$A$58:$A$61,0),MATCH($P163,'Stock Rollover Scenarios'!$C$43:$AG$43,0)\n)) / 'Current Inputs'!$C$120","v":1457.1750725059123},{"$f":"INDEX(\nall_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&$P163,all_customers[Lookup],0)\n)*INDEX(\n'Stock Rollover Scenarios'!$C$58:$AG$61,\nMATCH('Current Inputs'!$C$33,'Stock Rollover Scenarios'!$A$58:$A$61,0),MATCH($P163,'Stock Rollover Scenarios'!$C$43:$AG$43,0)\n) / 'Current Inputs'!$C$120","v":10.564510827421083},null,null,0.9622860719797186,null,2026,4,{"$f":"IF(\nAND($BI163<BJ$116,(BJ$116-$BI163-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF163),\n0)","v":0},{"$f":"IF(\nAND($BI163<BK$116,(BK$116-$BI163-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF163),\n0)","v":0},{"$f":"IF(\nAND($BI163<BL$116,(BL$116-$BI163-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF163),\n0)","v":0},{"$f":"IF(\nAND($BI163<BM$116,(BM$116-$BI163-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF163),\n0)","v":0},{"$f":"IF(\nAND($BI163<BN$116,(BN$116-$BI163-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF163),\n0)","v":0},{"$f":"IF(\nAND($BI163<BO$116,(BO$116-$BI163-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF163),\n0)","v":0.10186534001949898},{"$f":"IF(\nAND($BI163<BP$116,(BP$116-$BI163-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF163),\n0)","v":0.10186534001949898},{"$f":"IF(\nAND($BI163<BQ$116,(BQ$116-$BI163-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF163),\n0)","v":0.10186534001949898},{"$f":"IF(\nAND($BI163<BR$116,(BR$116-$BI163-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF163),\n0)","v":0.10186534001949898},{"$f":"IF(\nAND($BI163<BS$116,(BS$116-$BI163-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF163),\n0)","v":0.10186534001949898},{"$f":"IF(\nAND($BI163<BT$116,(BT$116-$BI163-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF163),\n0)","v":0.10186534001949898},{"$f":"IF(\nAND($BI163<BU$116,(BU$116-$BI163-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF163),\n0)","v":0.10186534001949898},{"$f":"IF(\nAND($BI163<BV$116,(BV$116-$BI163-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF163),\n0)","v":0.10186534001949898},{"$f":"IF(\nAND($BI163<BW$116,(BW$116-$BI163-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF163),\n0)","v":0.10186534001949898},{"$f":"IF(\nAND($BI163<BX$116,(BX$116-$BI163-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF163),\n0)","v":0.10186534001949898},{"$f":"IF(\nAND($BI163<BY$116,(BY$116-$BI163-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF163),\n0)","v":0.10186534001949898},{"$f":"IF(\nAND($BI163<BZ$116,(BZ$116-$BI163-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF163),\n0)","v":0.10186534001949898},{"$f":"IF(\nAND($BI163<CA$116,(CA$116-$BI163-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF163),\n0)","v":0.10186534001949898},{"$f":"IF(\nAND($BI163<CB$116,(CB$116-$BI163-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF163),\n0)","v":0.10186534001949898},{"$f":"IF(\nAND($BI163<CC$116,(CC$116-$BI163-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF163),\n0)","v":0.10186534001949898},{"$f":"IF(\nAND($BI163<CD$116,(CD$116-$BI163-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF163),\n0)","v":0.10186534001949898},{"$f":"IF(\nAND($BI163<CE$116,(CE$116-$BI163-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF163),\n0)","v":0},{"$f":"IF(\nAND($BI163<CF$116,(CF$116-$BI163-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF163),\n0)","v":0},{"$f":"IF(\nAND($BI163<CG$116,(CG$116-$BI163-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF163),\n0)","v":0},{"$f":"IF(\nAND($BI163<CH$116,(CH$116-$BI163-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF163),\n0)","v":0},{"$f":"IF(\nAND($BI163<CI$116,(CI$116-$BI163-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF163),\n0)","v":0},{"$f":"IF(\nAND($BI163<CJ$116,(CJ$116-$BI163-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF163),\n0)","v":0},{"$f":"IF(\nAND($BI163<CK$116,(CK$116-$BI163-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF163),\n0)","v":0},{"$f":"IF(\nAND($BI163<CL$116,(CL$116-$BI163-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF163),\n0)","v":0},{"$f":"IF(\nAND($BI163<CM$116,(CM$116-$BI163-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF163),\n0)","v":0}]
[null,null,null,null,null,{"$f":"F163*\n(1-'Current Inputs'!$I$119)","v":0},{"$f":"G163*\n((1-'Current Inputs'!$I$120) + 'Current Inputs'!$C$94)","v":30406.385320128},null,null,{"$f":"INDEX(\nall_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&$P164,all_customers[Lookup],0)\n)*(1-INDEX(\n'Stock Rollover Scenarios'!$C$58:$AG$61,\nMATCH('Current Inputs'!$C$33,'Stock Rollover Scenarios'!$A$58:$A$61,0),MATCH($P164,'Stock Rollover Scenarios'!$C$43:$AG$43,0)\n)) / 'Current Inputs'!$C$120","v":21270.844840269459},{"$f":"INDEX(\nall_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&$P164,all_customers[Lookup],0)\n)*INDEX(\n'Stock Rollover Scenarios'!$C$58:$AG$61,\nMATCH('Current Inputs'!$C$33,'Stock Rollover Scenarios'!$A$58:$A$61,0),MATCH($P164,'Stock Rollover Scenarios'!$C$43:$AG$43,0)\n) / 'Current Inputs'!$C$120","v":195.35932639720417},null,null,5.940170954314044,null,2027,5,{"$f":"IF(\nAND($Q164<R$116,(R$116-$Q164-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N164),\n0)","v":0},{"$f":"IF(\nAND($Q164<S$116,(S$116-$Q164-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N164),\n0)","v":0},{"$f":"IF(\nAND($Q164<T$116,(T$116-$Q164-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N164),\n0)","v":0},{"$f":"IF(\nAND($Q164<U$116,(U$116-$Q164-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N164),\n0)","v":0},{"$f":"IF(\nAND($Q164<V$116,(V$116-$Q164-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N164),\n0)","v":0},{"$f":"IF(\nAND($Q164<W$116,(W$116-$Q164-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N164),\n0)","v":0},{"$f":"IF(\nAND($Q164<X$116,(X$116-$Q164-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N164),\n0)","v":0.4455671080451285},{"$f":"IF(\nAND($Q164<Y$116,(Y$116-$Q164-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N164),\n0)","v":0.4455671080451285},{"$f":"IF(\nAND($Q164<Z$116,(Z$116-$Q164-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N164),\n0)","v":0.4455671080451285},{"$f":"IF(\nAND($Q164<AA$116,(AA$116-$Q164-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N164),\n0)","v":0.4455671080451285},{"$f":"IF(\nAND($Q164<AB$116,(AB$116-$Q164-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N164),\n0)","v":0.4455671080451285},{"$f":"IF(\nAND($Q164<AC$116,(AC$116-$Q164-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N164),\n0)","v":0.4455671080451285},{"$f":"IF(\nAND($Q164<AD$116,(AD$116-$Q164-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N164),\n0)","v":0.4455671080451285},{"$f":"IF(\nAND($Q164<AE$116,(AE$116-$Q164-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N164),\n0)","v":0.4455671080451285},{"$f":"IF(\nAND($Q164<AF$116,(AF$116-$Q164-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N164),\n0)","v":0.4455671080451285},{"$f":"IF(\nAND($Q164<AG$116,(AG$116-$Q164-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N164),\n0)","v":0.4455671080451285},{"$f":"IF(\nAND($Q164<AH$116,(AH$116-$Q164-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N164),\n0)","v":0.4455671080451285},{"$f":"IF(\nAND($Q164<AI$116,(AI$116-$Q164-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N164),\n0)","v":0.4455671080451285},{"$f":"IF(\nAND($Q164<AJ$116,(AJ$116-$Q164-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N164),\n0)","v":0.4455671080451285},{"$f":"IF(\nAND($Q164<AK$116,(AK$116-$Q164-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N164),\n0)","v":0.4455671080451285},{"$f":"IF(\nAND($Q164<AL$116,(AL$116-$Q164-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N164),\n0)","v":0.4455671080451285},{"$f":"IF(\nAND($Q164<AM$116,(AM$116-$Q164-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N164),\n0)","v":0.4455671080451285},{"$f":"IF(\nAND($Q164<AN$116,(AN$116-$Q164-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N164),\n0)","v":0.4455671080451285},{"$f":"IF(\nAND($Q164<AO$116,(AO$116-$Q164-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N164),\n0)","v":0.4455671080451285},{"$f":"IF(\nAND($Q164<AP$116,(AP$116-$Q164-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N164),\n0)","v":0.4455671080451285},{"$f":"IF(\nAND($Q164<AQ$116,(AQ$116-$Q164-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N164),\n0)","v":0.4455671080451285},{"$f":"IF(\nAND($Q164<AR$116,(AR$116-$Q164-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N164),\n0)","v":0.4455671080451285},{"$f":"IF(\nAND($Q164<AS$116,(AS$116-$Q164-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N164),\n0)","v":0.4455671080451285},{"$f":"IF(\nAND($Q164<AT$116,(AT$116-$Q164-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N164),\n0)","v":0.4455671080451285},{"$f":"IF(\nAND($Q164<AU$116,(AU$116-$Q164-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N164),\n0)","v":0.4455671080451285},null,null,{"$f":"AX163*\n(1-'Current Inputs'!$I$119)","v":0},{"$f":"AY163*\n((1-'Current Inputs'!$I$120) + 'Current Inputs'!$C$94)","v":92908.399589280001},null,null,{"$f":"INDEX(\nall_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&$P164,all_customers[Lookup],0)\n)*(1-INDEX(\n'Stock Rollover Scenarios'!$C$58:$AG$61,\nMATCH('Current Inputs'!$C$33,'Stock Rollover Scenarios'!$A$58:$A$61,0),MATCH($P164,'Stock Rollover Scenarios'!$C$43:$AG$43,0)\n)) / 'Current Inputs'!$C$120","v":1461.9066406598845},{"$f":"INDEX(\nall_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&$P164,all_customers[Lookup],0)\n)*INDEX(\n'Stock Rollover Scenarios'!$C$58:$AG$61,\nMATCH('Current Inputs'!$C$33,'Stock Rollover Scenarios'!$A$58:$A$61,0),MATCH($P164,'Stock Rollover Scenarios'!$C$43:$AG$43,0)\n) / 'Current Inputs'!$C$120","v":13.426692673448917},null,null,1.2474525280672504,null,2027,5,{"$f":"IF(\nAND($BI164<BJ$116,(BJ$116-$BI164-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF164),\n0)","v":0},{"$f":"IF(\nAND($BI164<BK$116,(BK$116-$BI164-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF164),\n0)","v":0},{"$f":"IF(\nAND($BI164<BL$116,(BL$116-$BI164-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF164),\n0)","v":0},{"$f":"IF(\nAND($BI164<BM$116,(BM$116-$BI164-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF164),\n0)","v":0},{"$f":"IF(\nAND($BI164<BN$116,(BN$116-$BI164-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF164),\n0)","v":0},{"$f":"IF(\nAND($BI164<BO$116,(BO$116-$BI164-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF164),\n0)","v":0},{"$f":"IF(\nAND($BI164<BP$116,(BP$116-$BI164-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF164),\n0)","v":0.13205239027135401},{"$f":"IF(\nAND($BI164<BQ$116,(BQ$116-$BI164-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF164),\n0)","v":0.13205239027135401},{"$f":"IF(\nAND($BI164<BR$116,(BR$116-$BI164-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF164),\n0)","v":0.13205239027135401},{"$f":"IF(\nAND($BI164<BS$116,(BS$116-$BI164-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF164),\n0)","v":0.13205239027135401},{"$f":"IF(\nAND($BI164<BT$116,(BT$116-$BI164-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF164),\n0)","v":0.13205239027135401},{"$f":"IF(\nAND($BI164<BU$116,(BU$116-$BI164-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF164),\n0)","v":0.13205239027135401},{"$f":"IF(\nAND($BI164<BV$116,(BV$116-$BI164-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF164),\n0)","v":0.13205239027135401},{"$f":"IF(\nAND($BI164<BW$116,(BW$116-$BI164-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF164),\n0)","v":0.13205239027135401},{"$f":"IF(\nAND($BI164<BX$116,(BX$116-$BI164-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF164),\n0)","v":0.13205239027135401},{"$f":"IF(\nAND($BI164<BY$116,(BY$116-$BI164-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF164),\n0)","v":0.13205239027135401},{"$f":"IF(\nAND($BI164<BZ$116,(BZ$116-$BI164-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF164),\n0)","v":0.13205239027135401},{"$f":"IF(\nAND($BI164<CA$116,(CA$116-$BI164-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF164),\n0)","v":0.13205239027135401},{"$f":"IF(\nAND($BI164<CB$116,(CB$116-$BI164-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF164),\n0)","v":0.13205239027135401},{"$f":"IF(\nAND($BI164<CC$116,(CC$116-$BI164-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF164),\n0)","v":0.13205239027135401},{"$f":"IF(\nAND($BI164<CD$116,(CD$116-$BI164-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF164),\n0)","v":0.13205239027135401},{"$f":"IF(\nAND($BI164<CE$116,(CE$116-$BI164-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF164),\n0)","v":0.13205239027135401},{"$f":"IF(\nAND($BI164<CF$116,(CF$116-$BI164-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF164),\n0)","v":0},{"$f":"IF(\nAND($BI164<CG$116,(CG$116-$BI164-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF164),\n0)","v":0},{"$f":"IF(\nAND($BI164<CH$116,(CH$116-$BI164-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF164),\n0)","v":0},{"$f":"IF(\nAND($BI164<CI$116,(CI$116-$BI164-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF164),\n0)","v":0},{"$f":"IF(\nAND($BI164<CJ$116,(CJ$116-$BI164-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF164),\n0)","v":0},{"$f":"IF(\nAND($BI164<CK$116,(CK$116-$BI164-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF164),\n0)","v":0},{"$f":"IF(\nAND($BI164<CL$116,(CL$116-$BI164-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF164),\n0)","v":0},{"$f":"IF(\nAND($BI164<CM$116,(CM$116-$BI164-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF164),\n0)","v":0}]
[null,null,null,null,null,{"$f":"F164*\n(1-'Current Inputs'!$I$119)","v":0},{"$f":"G164*\n((1-'Current Inputs'!$I$120) + 'Current Inputs'!$C$94)","v":31014.51302653056},null,null,{"$f":"INDEX(\nall_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&$P165,all_customers[Lookup],0)\n)*(1-INDEX(\n'Stock Rollover Scenarios'!$C$58:$AG$61,\nMATCH('Current Inputs'!$C$33,'Stock Rollover Scenarios'!$A$58:$A$61,0),MATCH($P165,'Stock Rollover Scenarios'!$C$43:$AG$43,0)\n)) / 'Current Inputs'!$C$120","v":21457.486332770743},{"$f":"INDEX(\nall_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&$P165,all_customers[Lookup],0)\n)*INDEX(\n'Stock Rollover Scenarios'!$C$58:$AG$61,\nMATCH('Current Inputs'!$C$33,'Stock Rollover Scenarios'!$A$58:$A$61,0),MATCH($P165,'Stock Rollover Scenarios'!$C$43:$AG$43,0)\n) / 'Current Inputs'!$C$120","v":243.22200056259209},null,null,7.5434119047873356,null,2028,6,{"$f":"IF(\nAND($Q165<R$116,(R$116-$Q165-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N165),\n0)","v":0},{"$f":"IF(\nAND($Q165<S$116,(S$116-$Q165-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N165),\n0)","v":0},{"$f":"IF(\nAND($Q165<T$116,(T$116-$Q165-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N165),\n0)","v":0},{"$f":"IF(\nAND($Q165<U$116,(U$116-$Q165-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N165),\n0)","v":0},{"$f":"IF(\nAND($Q165<V$116,(V$116-$Q165-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N165),\n0)","v":0},{"$f":"IF(\nAND($Q165<W$116,(W$116-$Q165-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N165),\n0)","v":0},{"$f":"IF(\nAND($Q165<X$116,(X$116-$Q165-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N165),\n0)","v":0},{"$f":"IF(\nAND($Q165<Y$116,(Y$116-$Q165-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N165),\n0)","v":0.56582483114703863},{"$f":"IF(\nAND($Q165<Z$116,(Z$116-$Q165-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N165),\n0)","v":0.56582483114703863},{"$f":"IF(\nAND($Q165<AA$116,(AA$116-$Q165-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N165),\n0)","v":0.56582483114703863},{"$f":"IF(\nAND($Q165<AB$116,(AB$116-$Q165-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N165),\n0)","v":0.56582483114703863},{"$f":"IF(\nAND($Q165<AC$116,(AC$116-$Q165-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N165),\n0)","v":0.56582483114703863},{"$f":"IF(\nAND($Q165<AD$116,(AD$116-$Q165-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N165),\n0)","v":0.56582483114703863},{"$f":"IF(\nAND($Q165<AE$116,(AE$116-$Q165-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N165),\n0)","v":0.56582483114703863},{"$f":"IF(\nAND($Q165<AF$116,(AF$116-$Q165-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N165),\n0)","v":0.56582483114703863},{"$f":"IF(\nAND($Q165<AG$116,(AG$116-$Q165-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N165),\n0)","v":0.56582483114703863},{"$f":"IF(\nAND($Q165<AH$116,(AH$116-$Q165-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N165),\n0)","v":0.56582483114703863},{"$f":"IF(\nAND($Q165<AI$116,(AI$116-$Q165-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N165),\n0)","v":0.56582483114703863},{"$f":"IF(\nAND($Q165<AJ$116,(AJ$116-$Q165-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N165),\n0)","v":0.56582483114703863},{"$f":"IF(\nAND($Q165<AK$116,(AK$116-$Q165-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N165),\n0)","v":0.56582483114703863},{"$f":"IF(\nAND($Q165<AL$116,(AL$116-$Q165-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N165),\n0)","v":0.56582483114703863},{"$f":"IF(\nAND($Q165<AM$116,(AM$116-$Q165-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N165),\n0)","v":0.56582483114703863},{"$f":"IF(\nAND($Q165<AN$116,(AN$116-$Q165-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N165),\n0)","v":0.56582483114703863},{"$f":"IF(\nAND($Q165<AO$116,(AO$116-$Q165-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N165),\n0)","v":0.56582483114703863},{"$f":"IF(\nAND($Q165<AP$116,(AP$116-$Q165-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N165),\n0)","v":0.56582483114703863},{"$f":"IF(\nAND($Q165<AQ$116,(AQ$116-$Q165-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N165),\n0)","v":0.56582483114703863},{"$f":"IF(\nAND($Q165<AR$116,(AR$116-$Q165-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N165),\n0)","v":0.56582483114703863},{"$f":"IF(\nAND($Q165<AS$116,(AS$116-$Q165-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N165),\n0)","v":0.56582483114703863},{"$f":"IF(\nAND($Q165<AT$116,(AT$116-$Q165-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N165),\n0)","v":0.56582483114703863},{"$f":"IF(\nAND($Q165<AU$116,(AU$116-$Q165-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N165),\n0)","v":0.56582483114703863},null,null,{"$f":"AX164*\n(1-'Current Inputs'!$I$119)","v":0},{"$f":"AY164*\n((1-'Current Inputs'!$I$120) + 'Current Inputs'!$C$94)","v":94766.567581065596},null,null,{"$f":"INDEX(\nall_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&$P165,all_customers[Lookup],0)\n)*(1-INDEX(\n'Stock Rollover Scenarios'!$C$58:$AG$61,\nMATCH('Current Inputs'!$C$33,'Stock Rollover Scenarios'!$A$58:$A$61,0),MATCH($P165,'Stock Rollover Scenarios'!$C$43:$AG$43,0)\n)) / 'Current Inputs'!$C$120","v":1466.5021034547153},{"$f":"INDEX(\nall_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&$P165,all_customers[Lookup],0)\n)*INDEX(\n'Stock Rollover Scenarios'!$C$58:$AG$61,\nMATCH('Current Inputs'!$C$33,'Stock Rollover Scenarios'!$A$58:$A$61,0),MATCH($P165,'Stock Rollover Scenarios'!$C$43:$AG$43,0)\n) / 'Current Inputs'!$C$120","v":16.622896545284554},null,null,1.5752948488517706,null,2028,6,{"$f":"IF(\nAND($BI165<BJ$116,(BJ$116-$BI165-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF165),\n0)","v":0},{"$f":"IF(\nAND($BI165<BK$116,(BK$116-$BI165-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF165),\n0)","v":0},{"$f":"IF(\nAND($BI165<BL$116,(BL$116-$BI165-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF165),\n0)","v":0},{"$f":"IF(\nAND($BI165<BM$116,(BM$116-$BI165-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF165),\n0)","v":0},{"$f":"IF(\nAND($BI165<BN$116,(BN$116-$BI165-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF165),\n0)","v":0},{"$f":"IF(\nAND($BI165<BO$116,(BO$116-$BI165-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF165),\n0)","v":0},{"$f":"IF(\nAND($BI165<BP$116,(BP$116-$BI165-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF165),\n0)","v":0},{"$f":"IF(\nAND($BI165<BQ$116,(BQ$116-$BI165-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF165),\n0)","v":0.16675700717471564},{"$f":"IF(\nAND($BI165<BR$116,(BR$116-$BI165-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF165),\n0)","v":0.16675700717471564},{"$f":"IF(\nAND($BI165<BS$116,(BS$116-$BI165-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF165),\n0)","v":0.16675700717471564},{"$f":"IF(\nAND($BI165<BT$116,(BT$116-$BI165-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF165),\n0)","v":0.16675700717471564},{"$f":"IF(\nAND($BI165<BU$116,(BU$116-$BI165-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF165),\n0)","v":0.16675700717471564},{"$f":"IF(\nAND($BI165<BV$116,(BV$116-$BI165-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF165),\n0)","v":0.16675700717471564},{"$f":"IF(\nAND($BI165<BW$116,(BW$116-$BI165-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF165),\n0)","v":0.16675700717471564},{"$f":"IF(\nAND($BI165<BX$116,(BX$116-$BI165-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF165),\n0)","v":0.16675700717471564},{"$f":"IF(\nAND($BI165<BY$116,(BY$116-$BI165-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF165),\n0)","v":0.16675700717471564},{"$f":"IF(\nAND($BI165<BZ$116,(BZ$116-$BI165-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF165),\n0)","v":0.16675700717471564},{"$f":"IF(\nAND($BI165<CA$116,(CA$116-$BI165-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF165),\n0)","v":0.16675700717471564},{"$f":"IF(\nAND($BI165<CB$116,(CB$116-$BI165-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF165),\n0)","v":0.16675700717471564},{"$f":"IF(\nAND($BI165<CC$116,(CC$116-$BI165-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF165),\n0)","v":0.16675700717471564},{"$f":"IF(\nAND($BI165<CD$116,(CD$116-$BI165-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF165),\n0)","v":0.16675700717471564},{"$f":"IF(\nAND($BI165<CE$116,(CE$116-$BI165-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF165),\n0)","v":0.16675700717471564},{"$f":"IF(\nAND($BI165<CF$116,(CF$116-$BI165-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF165),\n0)","v":0.16675700717471564},{"$f":"IF(\nAND($BI165<CG$116,(CG$116-$BI165-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF165),\n0)","v":0},{"$f":"IF(\nAND($BI165<CH$116,(CH$116-$BI165-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF165),\n0)","v":0},{"$f":"IF(\nAND($BI165<CI$116,(CI$116-$BI165-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF165),\n0)","v":0},{"$f":"IF(\nAND($BI165<CJ$116,(CJ$116-$BI165-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF165),\n0)","v":0},{"$f":"IF(\nAND($BI165<CK$116,(CK$116-$BI165-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF165),\n0)","v":0},{"$f":"IF(\nAND($BI165<CL$116,(CL$116-$BI165-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF165),\n0)","v":0},{"$f":"IF(\nAND($BI165<CM$116,(CM$116-$BI165-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF165),\n0)","v":0}]
[null,null,null,null,null,{"$f":"F165*\n(1-'Current Inputs'!$I$119)","v":0},{"$f":"G165*\n((1-'Current Inputs'!$I$120) + 'Current Inputs'!$C$94)","v":31634.803287061171},null,null,{"$f":"INDEX(\nall_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&$P166,all_customers[Lookup],0)\n)*(1-INDEX(\n'Stock Rollover Scenarios'!$C$58:$AG$61,\nMATCH('Current Inputs'!$C$33,'Stock Rollover Scenarios'!$A$58:$A$61,0),MATCH($P166,'Stock Rollover Scenarios'!$C$43:$AG$43,0)\n)) / 'Current Inputs'!$C$120","v":21638.441610765294},{"$f":"INDEX(\nall_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&$P166,all_customers[Lookup],0)\n)*INDEX(\n'Stock Rollover Scenarios'!$C$58:$AG$61,\nMATCH('Current Inputs'!$C$33,'Stock Rollover Scenarios'!$A$58:$A$61,0),MATCH($P166,'Stock Rollover Scenarios'!$C$43:$AG$43,0)\n) / 'Current Inputs'!$C$120","v":296.67088923470754},null,null,9.3851252219374874,null,2029,7,{"$f":"IF(\nAND($Q166<R$116,(R$116-$Q166-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N166),\n0)","v":0},{"$f":"IF(\nAND($Q166<S$116,(S$116-$Q166-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N166),\n0)","v":0},{"$f":"IF(\nAND($Q166<T$116,(T$116-$Q166-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N166),\n0)","v":0},{"$f":"IF(\nAND($Q166<U$116,(U$116-$Q166-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N166),\n0)","v":0},{"$f":"IF(\nAND($Q166<V$116,(V$116-$Q166-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N166),\n0)","v":0},{"$f":"IF(\nAND($Q166<W$116,(W$116-$Q166-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N166),\n0)","v":0},{"$f":"IF(\nAND($Q166<X$116,(X$116-$Q166-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N166),\n0)","v":0},{"$f":"IF(\nAND($Q166<Y$116,(Y$116-$Q166-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N166),\n0)","v":0},{"$f":"IF(\nAND($Q166<Z$116,(Z$116-$Q166-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N166),\n0)","v":0.70397016111853195},{"$f":"IF(\nAND($Q166<AA$116,(AA$116-$Q166-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N166),\n0)","v":0.70397016111853195},{"$f":"IF(\nAND($Q166<AB$116,(AB$116-$Q166-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N166),\n0)","v":0.70397016111853195},{"$f":"IF(\nAND($Q166<AC$116,(AC$116-$Q166-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N166),\n0)","v":0.70397016111853195},{"$f":"IF(\nAND($Q166<AD$116,(AD$116-$Q166-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N166),\n0)","v":0.70397016111853195},{"$f":"IF(\nAND($Q166<AE$116,(AE$116-$Q166-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N166),\n0)","v":0.70397016111853195},{"$f":"IF(\nAND($Q166<AF$116,(AF$116-$Q166-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N166),\n0)","v":0.70397016111853195},{"$f":"IF(\nAND($Q166<AG$116,(AG$116-$Q166-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N166),\n0)","v":0.70397016111853195},{"$f":"IF(\nAND($Q166<AH$116,(AH$116-$Q166-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N166),\n0)","v":0.70397016111853195},{"$f":"IF(\nAND($Q166<AI$116,(AI$116-$Q166-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N166),\n0)","v":0.70397016111853195},{"$f":"IF(\nAND($Q166<AJ$116,(AJ$116-$Q166-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N166),\n0)","v":0.70397016111853195},{"$f":"IF(\nAND($Q166<AK$116,(AK$116-$Q166-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N166),\n0)","v":0.70397016111853195},{"$f":"IF(\nAND($Q166<AL$116,(AL$116-$Q166-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N166),\n0)","v":0.70397016111853195},{"$f":"IF(\nAND($Q166<AM$116,(AM$116-$Q166-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N166),\n0)","v":0.70397016111853195},{"$f":"IF(\nAND($Q166<AN$116,(AN$116-$Q166-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N166),\n0)","v":0.70397016111853195},{"$f":"IF(\nAND($Q166<AO$116,(AO$116-$Q166-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N166),\n0)","v":0.70397016111853195},{"$f":"IF(\nAND($Q166<AP$116,(AP$116-$Q166-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N166),\n0)","v":0.70397016111853195},{"$f":"IF(\nAND($Q166<AQ$116,(AQ$116-$Q166-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N166),\n0)","v":0.70397016111853195},{"$f":"IF(\nAND($Q166<AR$116,(AR$116-$Q166-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N166),\n0)","v":0.70397016111853195},{"$f":"IF(\nAND($Q166<AS$116,(AS$116-$Q166-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N166),\n0)","v":0.70397016111853195},{"$f":"IF(\nAND($Q166<AT$116,(AT$116-$Q166-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N166),\n0)","v":0.70397016111853195},{"$f":"IF(\nAND($Q166<AU$116,(AU$116-$Q166-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N166),\n0)","v":0.70397016111853195},null,null,{"$f":"AX165*\n(1-'Current Inputs'!$I$119)","v":0},{"$f":"AY165*\n((1-'Current Inputs'!$I$120) + 'Current Inputs'!$C$94)","v":96661.898932686905},null,null,{"$f":"INDEX(\nall_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&$P166,all_customers[Lookup],0)\n)*(1-INDEX(\n'Stock Rollover Scenarios'!$C$58:$AG$61,\nMATCH('Current Inputs'!$C$33,'Stock Rollover Scenarios'!$A$58:$A$61,0),MATCH($P166,'Stock Rollover Scenarios'!$C$43:$AG$43,0)\n)) / 'Current Inputs'!$C$120","v":1471.2165865470361},{"$f":"INDEX(\nall_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&$P166,all_customers[Lookup],0)\n)*INDEX(\n'Stock Rollover Scenarios'!$C$58:$AG$61,\nMATCH('Current Inputs'!$C$33,'Stock Rollover Scenarios'!$A$58:$A$61,0),MATCH($P166,'Stock Rollover Scenarios'!$C$43:$AG$43,0)\n) / 'Current Inputs'!$C$120","v":20.170913452963937},null,null,1.9497587975703747,null,2029,7,{"$f":"IF(\nAND($BI166<BJ$116,(BJ$116-$BI166-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF166),\n0)","v":0},{"$f":"IF(\nAND($BI166<BK$116,(BK$116-$BI166-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF166),\n0)","v":0},{"$f":"IF(\nAND($BI166<BL$116,(BL$116-$BI166-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF166),\n0)","v":0},{"$f":"IF(\nAND($BI166<BM$116,(BM$116-$BI166-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF166),\n0)","v":0},{"$f":"IF(\nAND($BI166<BN$116,(BN$116-$BI166-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF166),\n0)","v":0},{"$f":"IF(\nAND($BI166<BO$116,(BO$116-$BI166-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF166),\n0)","v":0},{"$f":"IF(\nAND($BI166<BP$116,(BP$116-$BI166-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF166),\n0)","v":0},{"$f":"IF(\nAND($BI166<BQ$116,(BQ$116-$BI166-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF166),\n0)","v":0},{"$f":"IF(\nAND($BI166<BR$116,(BR$116-$BI166-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF166),\n0)","v":0.20639687994434747},{"$f":"IF(\nAND($BI166<BS$116,(BS$116-$BI166-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF166),\n0)","v":0.20639687994434747},{"$f":"IF(\nAND($BI166<BT$116,(BT$116-$BI166-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF166),\n0)","v":0.20639687994434747},{"$f":"IF(\nAND($BI166<BU$116,(BU$116-$BI166-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF166),\n0)","v":0.20639687994434747},{"$f":"IF(\nAND($BI166<BV$116,(BV$116-$BI166-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF166),\n0)","v":0.20639687994434747},{"$f":"IF(\nAND($BI166<BW$116,(BW$116-$BI166-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF166),\n0)","v":0.20639687994434747},{"$f":"IF(\nAND($BI166<BX$116,(BX$116-$BI166-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF166),\n0)","v":0.20639687994434747},{"$f":"IF(\nAND($BI166<BY$116,(BY$116-$BI166-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF166),\n0)","v":0.20639687994434747},{"$f":"IF(\nAND($BI166<BZ$116,(BZ$116-$BI166-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF166),\n0)","v":0.20639687994434747},{"$f":"IF(\nAND($BI166<CA$116,(CA$116-$BI166-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF166),\n0)","v":0.20639687994434747},{"$f":"IF(\nAND($BI166<CB$116,(CB$116-$BI166-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF166),\n0)","v":0.20639687994434747},{"$f":"IF(\nAND($BI166<CC$116,(CC$116-$BI166-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF166),\n0)","v":0.20639687994434747},{"$f":"IF(\nAND($BI166<CD$116,(CD$116-$BI166-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF166),\n0)","v":0.20639687994434747},{"$f":"IF(\nAND($BI166<CE$116,(CE$116-$BI166-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF166),\n0)","v":0.20639687994434747},{"$f":"IF(\nAND($BI166<CF$116,(CF$116-$BI166-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF166),\n0)","v":0.20639687994434747},{"$f":"IF(\nAND($BI166<CG$116,(CG$116-$BI166-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF166),\n0)","v":0.20639687994434747},{"$f":"IF(\nAND($BI166<CH$116,(CH$116-$BI166-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF166),\n0)","v":0},{"$f":"IF(\nAND($BI166<CI$116,(CI$116-$BI166-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF166),\n0)","v":0},{"$f":"IF(\nAND($BI166<CJ$116,(CJ$116-$BI166-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF166),\n0)","v":0},{"$f":"IF(\nAND($BI166<CK$116,(CK$116-$BI166-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF166),\n0)","v":0},{"$f":"IF(\nAND($BI166<CL$116,(CL$116-$BI166-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF166),\n0)","v":0},{"$f":"IF(\nAND($BI166<CM$116,(CM$116-$BI166-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF166),\n0)","v":0}]
[null,null,null,null,null,{"$f":"F166*\n(1-'Current Inputs'!$I$119)","v":0},{"$f":"G166*\n((1-'Current Inputs'!$I$120) + 'Current Inputs'!$C$94)","v":32267.499352802395},null,null,{"$f":"INDEX(\nall_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&$P167,all_customers[Lookup],0)\n)*(1-INDEX(\n'Stock Rollover Scenarios'!$C$58:$AG$61,\nMATCH('Current Inputs'!$C$33,'Stock Rollover Scenarios'!$A$58:$A$61,0),MATCH($P167,'Stock Rollover Scenarios'!$C$43:$AG$43,0)\n)) / 'Current Inputs'!$C$120","v":21813.262672631063},{"$f":"INDEX(\nall_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&$P167,all_customers[Lookup],0)\n)*INDEX(\n'Stock Rollover Scenarios'!$C$58:$AG$61,\nMATCH('Current Inputs'!$C$33,'Stock Rollover Scenarios'!$A$58:$A$61,0),MATCH($P167,'Stock Rollover Scenarios'!$C$43:$AG$43,0)\n) / 'Current Inputs'!$C$120","v":355.94774403560137},null,null,11.48554360030024,null,2030,8,{"$f":"IF(\nAND($Q167<R$116,(R$116-$Q167-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N167),\n0)","v":0},{"$f":"IF(\nAND($Q167<S$116,(S$116-$Q167-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N167),\n0)","v":0},{"$f":"IF(\nAND($Q167<T$116,(T$116-$Q167-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N167),\n0)","v":0},{"$f":"IF(\nAND($Q167<U$116,(U$116-$Q167-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N167),\n0)","v":0},{"$f":"IF(\nAND($Q167<V$116,(V$116-$Q167-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N167),\n0)","v":0},{"$f":"IF(\nAND($Q167<W$116,(W$116-$Q167-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N167),\n0)","v":0},{"$f":"IF(\nAND($Q167<X$116,(X$116-$Q167-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N167),\n0)","v":0},{"$f":"IF(\nAND($Q167<Y$116,(Y$116-$Q167-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N167),\n0)","v":0},{"$f":"IF(\nAND($Q167<Z$116,(Z$116-$Q167-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N167),\n0)","v":0},{"$f":"IF(\nAND($Q167<AA$116,(AA$116-$Q167-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N167),\n0)","v":0.86152073495382697},{"$f":"IF(\nAND($Q167<AB$116,(AB$116-$Q167-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N167),\n0)","v":0.86152073495382697},{"$f":"IF(\nAND($Q167<AC$116,(AC$116-$Q167-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N167),\n0)","v":0.86152073495382697},{"$f":"IF(\nAND($Q167<AD$116,(AD$116-$Q167-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N167),\n0)","v":0.86152073495382697},{"$f":"IF(\nAND($Q167<AE$116,(AE$116-$Q167-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N167),\n0)","v":0.86152073495382697},{"$f":"IF(\nAND($Q167<AF$116,(AF$116-$Q167-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N167),\n0)","v":0.86152073495382697},{"$f":"IF(\nAND($Q167<AG$116,(AG$116-$Q167-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N167),\n0)","v":0.86152073495382697},{"$f":"IF(\nAND($Q167<AH$116,(AH$116-$Q167-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N167),\n0)","v":0.86152073495382697},{"$f":"IF(\nAND($Q167<AI$116,(AI$116-$Q167-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N167),\n0)","v":0.86152073495382697},{"$f":"IF(\nAND($Q167<AJ$116,(AJ$116-$Q167-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N167),\n0)","v":0.86152073495382697},{"$f":"IF(\nAND($Q167<AK$116,(AK$116-$Q167-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N167),\n0)","v":0.86152073495382697},{"$f":"IF(\nAND($Q167<AL$116,(AL$116-$Q167-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N167),\n0)","v":0.86152073495382697},{"$f":"IF(\nAND($Q167<AM$116,(AM$116-$Q167-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N167),\n0)","v":0.86152073495382697},{"$f":"IF(\nAND($Q167<AN$116,(AN$116-$Q167-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N167),\n0)","v":0.86152073495382697},{"$f":"IF(\nAND($Q167<AO$116,(AO$116-$Q167-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N167),\n0)","v":0.86152073495382697},{"$f":"IF(\nAND($Q167<AP$116,(AP$116-$Q167-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N167),\n0)","v":0.86152073495382697},{"$f":"IF(\nAND($Q167<AQ$116,(AQ$116-$Q167-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N167),\n0)","v":0.86152073495382697},{"$f":"IF(\nAND($Q167<AR$116,(AR$116-$Q167-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N167),\n0)","v":0.86152073495382697},{"$f":"IF(\nAND($Q167<AS$116,(AS$116-$Q167-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N167),\n0)","v":0.86152073495382697},{"$f":"IF(\nAND($Q167<AT$116,(AT$116-$Q167-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N167),\n0)","v":0.86152073495382697},{"$f":"IF(\nAND($Q167<AU$116,(AU$116-$Q167-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N167),\n0)","v":0.86152073495382697},null,null,{"$f":"AX166*\n(1-'Current Inputs'!$I$119)","v":0},{"$f":"AY166*\n((1-'Current Inputs'!$I$120) + 'Current Inputs'!$C$94)","v":98595.13691134064},null,null,{"$f":"INDEX(\nall_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&$P167,all_customers[Lookup],0)\n)*(1-INDEX(\n'Stock Rollover Scenarios'!$C$58:$AG$61,\nMATCH('Current Inputs'!$C$33,'Stock Rollover Scenarios'!$A$58:$A$61,0),MATCH($P167,'Stock Rollover Scenarios'!$C$43:$AG$43,0)\n)) / 'Current Inputs'!$C$120","v":1476.0021694246004},{"$f":"INDEX(\nall_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&$P167,all_customers[Lookup],0)\n)*INDEX(\n'Stock Rollover Scenarios'!$C$58:$AG$61,\nMATCH('Current Inputs'!$C$33,'Stock Rollover Scenarios'!$A$58:$A$61,0),MATCH($P167,'Stock Rollover Scenarios'!$C$43:$AG$43,0)\n) / 'Current Inputs'!$C$120","v":24.085330575399428},null,null,2.3746964656364056,null,2030,8,{"$f":"IF(\nAND($BI167<BJ$116,(BJ$116-$BI167-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF167),\n0)","v":0},{"$f":"IF(\nAND($BI167<BK$116,(BK$116-$BI167-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF167),\n0)","v":0},{"$f":"IF(\nAND($BI167<BL$116,(BL$116-$BI167-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF167),\n0)","v":0},{"$f":"IF(\nAND($BI167<BM$116,(BM$116-$BI167-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF167),\n0)","v":0},{"$f":"IF(\nAND($BI167<BN$116,(BN$116-$BI167-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF167),\n0)","v":0},{"$f":"IF(\nAND($BI167<BO$116,(BO$116-$BI167-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF167),\n0)","v":0},{"$f":"IF(\nAND($BI167<BP$116,(BP$116-$BI167-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF167),\n0)","v":0},{"$f":"IF(\nAND($BI167<BQ$116,(BQ$116-$BI167-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF167),\n0)","v":0},{"$f":"IF(\nAND($BI167<BR$116,(BR$116-$BI167-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF167),\n0)","v":0},{"$f":"IF(\nAND($BI167<BS$116,(BS$116-$BI167-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF167),\n0)","v":0.2513797819160925},{"$f":"IF(\nAND($BI167<BT$116,(BT$116-$BI167-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF167),\n0)","v":0.2513797819160925},{"$f":"IF(\nAND($BI167<BU$116,(BU$116-$BI167-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF167),\n0)","v":0.2513797819160925},{"$f":"IF(\nAND($BI167<BV$116,(BV$116-$BI167-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF167),\n0)","v":0.2513797819160925},{"$f":"IF(\nAND($BI167<BW$116,(BW$116-$BI167-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF167),\n0)","v":0.2513797819160925},{"$f":"IF(\nAND($BI167<BX$116,(BX$116-$BI167-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF167),\n0)","v":0.2513797819160925},{"$f":"IF(\nAND($BI167<BY$116,(BY$116-$BI167-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF167),\n0)","v":0.2513797819160925},{"$f":"IF(\nAND($BI167<BZ$116,(BZ$116-$BI167-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF167),\n0)","v":0.2513797819160925},{"$f":"IF(\nAND($BI167<CA$116,(CA$116-$BI167-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF167),\n0)","v":0.2513797819160925},{"$f":"IF(\nAND($BI167<CB$116,(CB$116-$BI167-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF167),\n0)","v":0.2513797819160925},{"$f":"IF(\nAND($BI167<CC$116,(CC$116-$BI167-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF167),\n0)","v":0.2513797819160925},{"$f":"IF(\nAND($BI167<CD$116,(CD$116-$BI167-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF167),\n0)","v":0.2513797819160925},{"$f":"IF(\nAND($BI167<CE$116,(CE$116-$BI167-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF167),\n0)","v":0.2513797819160925},{"$f":"IF(\nAND($BI167<CF$116,(CF$116-$BI167-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF167),\n0)","v":0.2513797819160925},{"$f":"IF(\nAND($BI167<CG$116,(CG$116-$BI167-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF167),\n0)","v":0.2513797819160925},{"$f":"IF(\nAND($BI167<CH$116,(CH$116-$BI167-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF167),\n0)","v":0.2513797819160925},{"$f":"IF(\nAND($BI167<CI$116,(CI$116-$BI167-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF167),\n0)","v":0},{"$f":"IF(\nAND($BI167<CJ$116,(CJ$116-$BI167-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF167),\n0)","v":0},{"$f":"IF(\nAND($BI167<CK$116,(CK$116-$BI167-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF167),\n0)","v":0},{"$f":"IF(\nAND($BI167<CL$116,(CL$116-$BI167-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF167),\n0)","v":0},{"$f":"IF(\nAND($BI167<CM$116,(CM$116-$BI167-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF167),\n0)","v":0}]
[null,null,null,null,null,{"$f":"F167*\n(1-'Current Inputs'!$I$119)","v":0},{"$f":"G167*\n((1-'Current Inputs'!$I$120) + 'Current Inputs'!$C$94)","v":32912.849339858447},null,null,{"$f":"INDEX(\nall_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&$P168,all_customers[Lookup],0)\n)*(1-INDEX(\n'Stock Rollover Scenarios'!$C$58:$AG$61,\nMATCH('Current Inputs'!$C$33,'Stock Rollover Scenarios'!$A$58:$A$61,0),MATCH($P168,'Stock Rollover Scenarios'!$C$43:$AG$43,0)\n)) / 'Current Inputs'!$C$120","v":21970.312483557413},{"$f":"INDEX(\nall_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&$P168,all_customers[Lookup],0)\n)*INDEX(\n'Stock Rollover Scenarios'!$C$58:$AG$61,\nMATCH('Current Inputs'!$C$33,'Stock Rollover Scenarios'!$A$58:$A$61,0),MATCH($P168,'Stock Rollover Scenarios'!$C$43:$AG$43,0)\n) / 'Current Inputs'!$C$120","v":433.08959977592366},null,null,14.254212748084568,null,2031,9,{"$f":"IF(\nAND($Q168<R$116,(R$116-$Q168-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N168),\n0)","v":0},{"$f":"IF(\nAND($Q168<S$116,(S$116-$Q168-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N168),\n0)","v":0},{"$f":"IF(\nAND($Q168<T$116,(T$116-$Q168-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N168),\n0)","v":0},{"$f":"IF(\nAND($Q168<U$116,(U$116-$Q168-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N168),\n0)","v":0},{"$f":"IF(\nAND($Q168<V$116,(V$116-$Q168-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N168),\n0)","v":0},{"$f":"IF(\nAND($Q168<W$116,(W$116-$Q168-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N168),\n0)","v":0},{"$f":"IF(\nAND($Q168<X$116,(X$116-$Q168-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N168),\n0)","v":0},{"$f":"IF(\nAND($Q168<Y$116,(Y$116-$Q168-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N168),\n0)","v":0},{"$f":"IF(\nAND($Q168<Z$116,(Z$116-$Q168-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N168),\n0)","v":0},{"$f":"IF(\nAND($Q168<AA$116,(AA$116-$Q168-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N168),\n0)","v":0},{"$f":"IF(\nAND($Q168<AB$116,(AB$116-$Q168-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N168),\n0)","v":1.0691962235550618},{"$f":"IF(\nAND($Q168<AC$116,(AC$116-$Q168-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N168),\n0)","v":1.0691962235550618},{"$f":"IF(\nAND($Q168<AD$116,(AD$116-$Q168-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N168),\n0)","v":1.0691962235550618},{"$f":"IF(\nAND($Q168<AE$116,(AE$116-$Q168-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N168),\n0)","v":1.0691962235550618},{"$f":"IF(\nAND($Q168<AF$116,(AF$116-$Q168-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N168),\n0)","v":1.0691962235550618},{"$f":"IF(\nAND($Q168<AG$116,(AG$116-$Q168-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N168),\n0)","v":1.0691962235550618},{"$f":"IF(\nAND($Q168<AH$116,(AH$116-$Q168-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N168),\n0)","v":1.0691962235550618},{"$f":"IF(\nAND($Q168<AI$116,(AI$116-$Q168-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N168),\n0)","v":1.0691962235550618},{"$f":"IF(\nAND($Q168<AJ$116,(AJ$116-$Q168-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N168),\n0)","v":1.0691962235550618},{"$f":"IF(\nAND($Q168<AK$116,(AK$116-$Q168-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N168),\n0)","v":1.0691962235550618},{"$f":"IF(\nAND($Q168<AL$116,(AL$116-$Q168-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N168),\n0)","v":1.0691962235550618},{"$f":"IF(\nAND($Q168<AM$116,(AM$116-$Q168-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N168),\n0)","v":1.0691962235550618},{"$f":"IF(\nAND($Q168<AN$116,(AN$116-$Q168-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N168),\n0)","v":1.0691962235550618},{"$f":"IF(\nAND($Q168<AO$116,(AO$116-$Q168-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N168),\n0)","v":1.0691962235550618},{"$f":"IF(\nAND($Q168<AP$116,(AP$116-$Q168-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N168),\n0)","v":1.0691962235550618},{"$f":"IF(\nAND($Q168<AQ$116,(AQ$116-$Q168-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N168),\n0)","v":1.0691962235550618},{"$f":"IF(\nAND($Q168<AR$116,(AR$116-$Q168-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N168),\n0)","v":1.0691962235550618},{"$f":"IF(\nAND($Q168<AS$116,(AS$116-$Q168-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N168),\n0)","v":1.0691962235550618},{"$f":"IF(\nAND($Q168<AT$116,(AT$116-$Q168-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N168),\n0)","v":1.0691962235550618},{"$f":"IF(\nAND($Q168<AU$116,(AU$116-$Q168-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N168),\n0)","v":1.0691962235550618},null,null,{"$f":"AX167*\n(1-'Current Inputs'!$I$119)","v":0},{"$f":"AY167*\n((1-'Current Inputs'!$I$120) + 'Current Inputs'!$C$94)","v":100567.03964956745},null,null,{"$f":"INDEX(\nall_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&$P168,all_customers[Lookup],0)\n)*(1-INDEX(\n'Stock Rollover Scenarios'!$C$58:$AG$61,\nMATCH('Current Inputs'!$C$33,'Stock Rollover Scenarios'!$A$58:$A$61,0),MATCH($P168,'Stock Rollover Scenarios'!$C$43:$AG$43,0)\n)) / 'Current Inputs'!$C$120","v":1479.624579604116},{"$f":"INDEX(\nall_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&$P168,all_customers[Lookup],0)\n)*INDEX(\n'Stock Rollover Scenarios'!$C$58:$AG$61,\nMATCH('Current Inputs'!$C$33,'Stock Rollover Scenarios'!$A$58:$A$61,0),MATCH($P168,'Stock Rollover Scenarios'!$C$43:$AG$43,0)\n) / 'Current Inputs'!$C$120","v":29.167087062550809},null,null,2.9332476010819328,null,2031,9,{"$f":"IF(\nAND($BI168<BJ$116,(BJ$116-$BI168-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF168),\n0)","v":0},{"$f":"IF(\nAND($BI168<BK$116,(BK$116-$BI168-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF168),\n0)","v":0},{"$f":"IF(\nAND($BI168<BL$116,(BL$116-$BI168-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF168),\n0)","v":0},{"$f":"IF(\nAND($BI168<BM$116,(BM$116-$BI168-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF168),\n0)","v":0},{"$f":"IF(\nAND($BI168<BN$116,(BN$116-$BI168-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF168),\n0)","v":0},{"$f":"IF(\nAND($BI168<BO$116,(BO$116-$BI168-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF168),\n0)","v":0},{"$f":"IF(\nAND($BI168<BP$116,(BP$116-$BI168-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF168),\n0)","v":0},{"$f":"IF(\nAND($BI168<BQ$116,(BQ$116-$BI168-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF168),\n0)","v":0},{"$f":"IF(\nAND($BI168<BR$116,(BR$116-$BI168-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF168),\n0)","v":0},{"$f":"IF(\nAND($BI168<BS$116,(BS$116-$BI168-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF168),\n0)","v":0},{"$f":"IF(\nAND($BI168<BT$116,(BT$116-$BI168-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF168),\n0)","v":0.31050669124917801},{"$f":"IF(\nAND($BI168<BU$116,(BU$116-$BI168-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF168),\n0)","v":0.31050669124917801},{"$f":"IF(\nAND($BI168<BV$116,(BV$116-$BI168-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF168),\n0)","v":0.31050669124917801},{"$f":"IF(\nAND($BI168<BW$116,(BW$116-$BI168-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF168),\n0)","v":0.31050669124917801},{"$f":"IF(\nAND($BI168<BX$116,(BX$116-$BI168-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF168),\n0)","v":0.31050669124917801},{"$f":"IF(\nAND($BI168<BY$116,(BY$116-$BI168-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF168),\n0)","v":0.31050669124917801},{"$f":"IF(\nAND($BI168<BZ$116,(BZ$116-$BI168-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF168),\n0)","v":0.31050669124917801},{"$f":"IF(\nAND($BI168<CA$116,(CA$116-$BI168-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF168),\n0)","v":0.31050669124917801},{"$f":"IF(\nAND($BI168<CB$116,(CB$116-$BI168-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF168),\n0)","v":0.31050669124917801},{"$f":"IF(\nAND($BI168<CC$116,(CC$116-$BI168-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF168),\n0)","v":0.31050669124917801},{"$f":"IF(\nAND($BI168<CD$116,(CD$116-$BI168-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF168),\n0)","v":0.31050669124917801},{"$f":"IF(\nAND($BI168<CE$116,(CE$116-$BI168-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF168),\n0)","v":0.31050669124917801},{"$f":"IF(\nAND($BI168<CF$116,(CF$116-$BI168-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF168),\n0)","v":0.31050669124917801},{"$f":"IF(\nAND($BI168<CG$116,(CG$116-$BI168-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF168),\n0)","v":0.31050669124917801},{"$f":"IF(\nAND($BI168<CH$116,(CH$116-$BI168-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF168),\n0)","v":0.31050669124917801},{"$f":"IF(\nAND($BI168<CI$116,(CI$116-$BI168-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF168),\n0)","v":0.31050669124917801},{"$f":"IF(\nAND($BI168<CJ$116,(CJ$116-$BI168-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF168),\n0)","v":0},{"$f":"IF(\nAND($BI168<CK$116,(CK$116-$BI168-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF168),\n0)","v":0},{"$f":"IF(\nAND($BI168<CL$116,(CL$116-$BI168-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF168),\n0)","v":0},{"$f":"IF(\nAND($BI168<CM$116,(CM$116-$BI168-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF168),\n0)","v":0}]
[null,null,null,null,null,{"$f":"F168*\n(1-'Current Inputs'!$I$119)","v":0},{"$f":"G168*\n((1-'Current Inputs'!$I$120) + 'Current Inputs'!$C$94)","v":33571.106326655616},null,null,{"$f":"INDEX(\nall_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&$P169,all_customers[Lookup],0)\n)*(1-INDEX(\n'Stock Rollover Scenarios'!$C$58:$AG$61,\nMATCH('Current Inputs'!$C$33,'Stock Rollover Scenarios'!$A$58:$A$61,0),MATCH($P169,'Stock Rollover Scenarios'!$C$43:$AG$43,0)\n)) / 'Current Inputs'!$C$120","v":22108.993833915421},{"$f":"INDEX(\nall_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&$P169,all_customers[Lookup],0)\n)*INDEX(\n'Stock Rollover Scenarios'!$C$58:$AG$61,\nMATCH('Current Inputs'!$C$33,'Stock Rollover Scenarios'!$A$58:$A$61,0),MATCH($P169,'Stock Rollover Scenarios'!$C$43:$AG$43,0)\n) / 'Current Inputs'!$C$120","v":528.61033275124566},null,null,17.746033686160875,null,2032,10,{"$f":"IF(\nAND($Q169<R$116,(R$116-$Q169-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N169),\n0)","v":0},{"$f":"IF(\nAND($Q169<S$116,(S$116-$Q169-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N169),\n0)","v":0},{"$f":"IF(\nAND($Q169<T$116,(T$116-$Q169-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N169),\n0)","v":0},{"$f":"IF(\nAND($Q169<U$116,(U$116-$Q169-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N169),\n0)","v":0},{"$f":"IF(\nAND($Q169<V$116,(V$116-$Q169-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N169),\n0)","v":0},{"$f":"IF(\nAND($Q169<W$116,(W$116-$Q169-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N169),\n0)","v":0},{"$f":"IF(\nAND($Q169<X$116,(X$116-$Q169-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N169),\n0)","v":0},{"$f":"IF(\nAND($Q169<Y$116,(Y$116-$Q169-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N169),\n0)","v":0},{"$f":"IF(\nAND($Q169<Z$116,(Z$116-$Q169-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N169),\n0)","v":0},{"$f":"IF(\nAND($Q169<AA$116,(AA$116-$Q169-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N169),\n0)","v":0},{"$f":"IF(\nAND($Q169<AB$116,(AB$116-$Q169-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N169),\n0)","v":0},{"$f":"IF(\nAND($Q169<AC$116,(AC$116-$Q169-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N169),\n0)","v":1.3311147052210079},{"$f":"IF(\nAND($Q169<AD$116,(AD$116-$Q169-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N169),\n0)","v":1.3311147052210079},{"$f":"IF(\nAND($Q169<AE$116,(AE$116-$Q169-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N169),\n0)","v":1.3311147052210079},{"$f":"IF(\nAND($Q169<AF$116,(AF$116-$Q169-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N169),\n0)","v":1.3311147052210079},{"$f":"IF(\nAND($Q169<AG$116,(AG$116-$Q169-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N169),\n0)","v":1.3311147052210079},{"$f":"IF(\nAND($Q169<AH$116,(AH$116-$Q169-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N169),\n0)","v":1.3311147052210079},{"$f":"IF(\nAND($Q169<AI$116,(AI$116-$Q169-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N169),\n0)","v":1.3311147052210079},{"$f":"IF(\nAND($Q169<AJ$116,(AJ$116-$Q169-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N169),\n0)","v":1.3311147052210079},{"$f":"IF(\nAND($Q169<AK$116,(AK$116-$Q169-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N169),\n0)","v":1.3311147052210079},{"$f":"IF(\nAND($Q169<AL$116,(AL$116-$Q169-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N169),\n0)","v":1.3311147052210079},{"$f":"IF(\nAND($Q169<AM$116,(AM$116-$Q169-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N169),\n0)","v":1.3311147052210079},{"$f":"IF(\nAND($Q169<AN$116,(AN$116-$Q169-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N169),\n0)","v":1.3311147052210079},{"$f":"IF(\nAND($Q169<AO$116,(AO$116-$Q169-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N169),\n0)","v":1.3311147052210079},{"$f":"IF(\nAND($Q169<AP$116,(AP$116-$Q169-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N169),\n0)","v":1.3311147052210079},{"$f":"IF(\nAND($Q169<AQ$116,(AQ$116-$Q169-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N169),\n0)","v":1.3311147052210079},{"$f":"IF(\nAND($Q169<AR$116,(AR$116-$Q169-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N169),\n0)","v":1.3311147052210079},{"$f":"IF(\nAND($Q169<AS$116,(AS$116-$Q169-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N169),\n0)","v":1.3311147052210079},{"$f":"IF(\nAND($Q169<AT$116,(AT$116-$Q169-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N169),\n0)","v":1.3311147052210079},{"$f":"IF(\nAND($Q169<AU$116,(AU$116-$Q169-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N169),\n0)","v":1.3311147052210079},null,null,{"$f":"AX168*\n(1-'Current Inputs'!$I$119)","v":0},{"$f":"AY168*\n((1-'Current Inputs'!$I$120) + 'Current Inputs'!$C$94)","v":102578.3804425588},null,null,{"$f":"INDEX(\nall_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&$P169,all_customers[Lookup],0)\n)*(1-INDEX(\n'Stock Rollover Scenarios'!$C$58:$AG$61,\nMATCH('Current Inputs'!$C$33,'Stock Rollover Scenarios'!$A$58:$A$61,0),MATCH($P169,'Stock Rollover Scenarios'!$C$43:$AG$43,0)\n)) / 'Current Inputs'!$C$120","v":1481.6274244044248},{"$f":"INDEX(\nall_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&$P169,all_customers[Lookup],0)\n)*INDEX(\n'Stock Rollover Scenarios'!$C$58:$AG$61,\nMATCH('Current Inputs'!$C$33,'Stock Rollover Scenarios'!$A$58:$A$61,0),MATCH($P169,'Stock Rollover Scenarios'!$C$43:$AG$43,0)\n) / 'Current Inputs'!$C$120","v":35.424658928908464},null,null,3.6338041406574599,null,2032,10,{"$f":"IF(\nAND($BI169<BJ$116,(BJ$116-$BI169-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF169),\n0)","v":0},{"$f":"IF(\nAND($BI169<BK$116,(BK$116-$BI169-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF169),\n0)","v":0},{"$f":"IF(\nAND($BI169<BL$116,(BL$116-$BI169-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF169),\n0)","v":0},{"$f":"IF(\nAND($BI169<BM$116,(BM$116-$BI169-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF169),\n0)","v":0},{"$f":"IF(\nAND($BI169<BN$116,(BN$116-$BI169-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF169),\n0)","v":0},{"$f":"IF(\nAND($BI169<BO$116,(BO$116-$BI169-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF169),\n0)","v":0},{"$f":"IF(\nAND($BI169<BP$116,(BP$116-$BI169-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF169),\n0)","v":0},{"$f":"IF(\nAND($BI169<BQ$116,(BQ$116-$BI169-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF169),\n0)","v":0},{"$f":"IF(\nAND($BI169<BR$116,(BR$116-$BI169-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF169),\n0)","v":0},{"$f":"IF(\nAND($BI169<BS$116,(BS$116-$BI169-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF169),\n0)","v":0},{"$f":"IF(\nAND($BI169<BT$116,(BT$116-$BI169-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF169),\n0)","v":0},{"$f":"IF(\nAND($BI169<BU$116,(BU$116-$BI169-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF169),\n0)","v":0.38466595862787989},{"$f":"IF(\nAND($BI169<BV$116,(BV$116-$BI169-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF169),\n0)","v":0.38466595862787989},{"$f":"IF(\nAND($BI169<BW$116,(BW$116-$BI169-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF169),\n0)","v":0.38466595862787989},{"$f":"IF(\nAND($BI169<BX$116,(BX$116-$BI169-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF169),\n0)","v":0.38466595862787989},{"$f":"IF(\nAND($BI169<BY$116,(BY$116-$BI169-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF169),\n0)","v":0.38466595862787989},{"$f":"IF(\nAND($BI169<BZ$116,(BZ$116-$BI169-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF169),\n0)","v":0.38466595862787989},{"$f":"IF(\nAND($BI169<CA$116,(CA$116-$BI169-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF169),\n0)","v":0.38466595862787989},{"$f":"IF(\nAND($BI169<CB$116,(CB$116-$BI169-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF169),\n0)","v":0.38466595862787989},{"$f":"IF(\nAND($BI169<CC$116,(CC$116-$BI169-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF169),\n0)","v":0.38466595862787989},{"$f":"IF(\nAND($BI169<CD$116,(CD$116-$BI169-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF169),\n0)","v":0.38466595862787989},{"$f":"IF(\nAND($BI169<CE$116,(CE$116-$BI169-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF169),\n0)","v":0.38466595862787989},{"$f":"IF(\nAND($BI169<CF$116,(CF$116-$BI169-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF169),\n0)","v":0.38466595862787989},{"$f":"IF(\nAND($BI169<CG$116,(CG$116-$BI169-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF169),\n0)","v":0.38466595862787989},{"$f":"IF(\nAND($BI169<CH$116,(CH$116-$BI169-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF169),\n0)","v":0.38466595862787989},{"$f":"IF(\nAND($BI169<CI$116,(CI$116-$BI169-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF169),\n0)","v":0.38466595862787989},{"$f":"IF(\nAND($BI169<CJ$116,(CJ$116-$BI169-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF169),\n0)","v":0.38466595862787989},{"$f":"IF(\nAND($BI169<CK$116,(CK$116-$BI169-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF169),\n0)","v":0},{"$f":"IF(\nAND($BI169<CL$116,(CL$116-$BI169-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF169),\n0)","v":0},{"$f":"IF(\nAND($BI169<CM$116,(CM$116-$BI169-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF169),\n0)","v":0}]
[null,null,null,null,null,{"$f":"F169*\n(1-'Current Inputs'!$I$119)","v":0},{"$f":"G169*\n((1-'Current Inputs'!$I$120) + 'Current Inputs'!$C$94)","v":34242.52845318873},null,null,{"$f":"INDEX(\nall_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&$P170,all_customers[Lookup],0)\n)*(1-INDEX(\n'Stock Rollover Scenarios'!$C$58:$AG$61,\nMATCH('Current Inputs'!$C$33,'Stock Rollover Scenarios'!$A$58:$A$61,0),MATCH($P170,'Stock Rollover Scenarios'!$C$43:$AG$43,0)\n)) / 'Current Inputs'!$C$120","v":22227.31322068147},{"$f":"INDEX(\nall_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&$P170,all_customers[Lookup],0)\n)*INDEX(\n'Stock Rollover Scenarios'!$C$58:$AG$61,\nMATCH('Current Inputs'!$C$33,'Stock Rollover Scenarios'!$A$58:$A$61,0),MATCH($P170,'Stock Rollover Scenarios'!$C$43:$AG$43,0)\n) / 'Current Inputs'!$C$120","v":643.00552931853269},null,null,22.018135133247537,null,2033,11,{"$f":"IF(\nAND($Q170<R$116,(R$116-$Q170-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N170),\n0)","v":0},{"$f":"IF(\nAND($Q170<S$116,(S$116-$Q170-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N170),\n0)","v":0},{"$f":"IF(\nAND($Q170<T$116,(T$116-$Q170-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N170),\n0)","v":0},{"$f":"IF(\nAND($Q170<U$116,(U$116-$Q170-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N170),\n0)","v":0},{"$f":"IF(\nAND($Q170<V$116,(V$116-$Q170-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N170),\n0)","v":0},{"$f":"IF(\nAND($Q170<W$116,(W$116-$Q170-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N170),\n0)","v":0},{"$f":"IF(\nAND($Q170<X$116,(X$116-$Q170-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N170),\n0)","v":0},{"$f":"IF(\nAND($Q170<Y$116,(Y$116-$Q170-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N170),\n0)","v":0},{"$f":"IF(\nAND($Q170<Z$116,(Z$116-$Q170-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N170),\n0)","v":0},{"$f":"IF(\nAND($Q170<AA$116,(AA$116-$Q170-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N170),\n0)","v":0},{"$f":"IF(\nAND($Q170<AB$116,(AB$116-$Q170-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N170),\n0)","v":0},{"$f":"IF(\nAND($Q170<AC$116,(AC$116-$Q170-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N170),\n0)","v":0},{"$f":"IF(\nAND($Q170<AD$116,(AD$116-$Q170-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N170),\n0)","v":1.6515613559476829},{"$f":"IF(\nAND($Q170<AE$116,(AE$116-$Q170-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N170),\n0)","v":1.6515613559476829},{"$f":"IF(\nAND($Q170<AF$116,(AF$116-$Q170-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N170),\n0)","v":1.6515613559476829},{"$f":"IF(\nAND($Q170<AG$116,(AG$116-$Q170-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N170),\n0)","v":1.6515613559476829},{"$f":"IF(\nAND($Q170<AH$116,(AH$116-$Q170-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N170),\n0)","v":1.6515613559476829},{"$f":"IF(\nAND($Q170<AI$116,(AI$116-$Q170-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N170),\n0)","v":1.6515613559476829},{"$f":"IF(\nAND($Q170<AJ$116,(AJ$116-$Q170-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N170),\n0)","v":1.6515613559476829},{"$f":"IF(\nAND($Q170<AK$116,(AK$116-$Q170-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N170),\n0)","v":1.6515613559476829},{"$f":"IF(\nAND($Q170<AL$116,(AL$116-$Q170-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N170),\n0)","v":1.6515613559476829},{"$f":"IF(\nAND($Q170<AM$116,(AM$116-$Q170-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N170),\n0)","v":1.6515613559476829},{"$f":"IF(\nAND($Q170<AN$116,(AN$116-$Q170-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N170),\n0)","v":1.6515613559476829},{"$f":"IF(\nAND($Q170<AO$116,(AO$116-$Q170-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N170),\n0)","v":1.6515613559476829},{"$f":"IF(\nAND($Q170<AP$116,(AP$116-$Q170-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N170),\n0)","v":1.6515613559476829},{"$f":"IF(\nAND($Q170<AQ$116,(AQ$116-$Q170-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N170),\n0)","v":1.6515613559476829},{"$f":"IF(\nAND($Q170<AR$116,(AR$116-$Q170-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N170),\n0)","v":1.6515613559476829},{"$f":"IF(\nAND($Q170<AS$116,(AS$116-$Q170-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N170),\n0)","v":1.6515613559476829},{"$f":"IF(\nAND($Q170<AT$116,(AT$116-$Q170-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N170),\n0)","v":1.6515613559476829},{"$f":"IF(\nAND($Q170<AU$116,(AU$116-$Q170-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N170),\n0)","v":1.6515613559476829},null,null,{"$f":"AX169*\n(1-'Current Inputs'!$I$119)","v":0},{"$f":"AY169*\n((1-'Current Inputs'!$I$120) + 'Current Inputs'!$C$94)","v":104629.94805140999},null,null,{"$f":"INDEX(\nall_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&$P170,all_customers[Lookup],0)\n)*(1-INDEX(\n'Stock Rollover Scenarios'!$C$58:$AG$61,\nMATCH('Current Inputs'!$C$33,'Stock Rollover Scenarios'!$A$58:$A$61,0),MATCH($P170,'Stock Rollover Scenarios'!$C$43:$AG$43,0)\n)) / 'Current Inputs'!$C$120","v":1482.3388149414754},{"$f":"INDEX(\nall_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&$P170,all_customers[Lookup],0)\n)*INDEX(\n'Stock Rollover Scenarios'!$C$58:$AG$61,\nMATCH('Current Inputs'!$C$33,'Stock Rollover Scenarios'!$A$58:$A$61,0),MATCH($P170,'Stock Rollover Scenarios'!$C$43:$AG$43,0)\n) / 'Current Inputs'!$C$120","v":42.882018391857947},null,null,4.486743356679705,null,2033,11,{"$f":"IF(\nAND($BI170<BJ$116,(BJ$116-$BI170-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF170),\n0)","v":0},{"$f":"IF(\nAND($BI170<BK$116,(BK$116-$BI170-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF170),\n0)","v":0},{"$f":"IF(\nAND($BI170<BL$116,(BL$116-$BI170-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF170),\n0)","v":0},{"$f":"IF(\nAND($BI170<BM$116,(BM$116-$BI170-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF170),\n0)","v":0},{"$f":"IF(\nAND($BI170<BN$116,(BN$116-$BI170-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF170),\n0)","v":0},{"$f":"IF(\nAND($BI170<BO$116,(BO$116-$BI170-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF170),\n0)","v":0},{"$f":"IF(\nAND($BI170<BP$116,(BP$116-$BI170-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF170),\n0)","v":0},{"$f":"IF(\nAND($BI170<BQ$116,(BQ$116-$BI170-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF170),\n0)","v":0},{"$f":"IF(\nAND($BI170<BR$116,(BR$116-$BI170-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF170),\n0)","v":0},{"$f":"IF(\nAND($BI170<BS$116,(BS$116-$BI170-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF170),\n0)","v":0},{"$f":"IF(\nAND($BI170<BT$116,(BT$116-$BI170-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF170),\n0)","v":0},{"$f":"IF(\nAND($BI170<BU$116,(BU$116-$BI170-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF170),\n0)","v":0},{"$f":"IF(\nAND($BI170<BV$116,(BV$116-$BI170-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF170),\n0)","v":0.4749560976894604},{"$f":"IF(\nAND($BI170<BW$116,(BW$116-$BI170-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF170),\n0)","v":0.4749560976894604},{"$f":"IF(\nAND($BI170<BX$116,(BX$116-$BI170-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF170),\n0)","v":0.4749560976894604},{"$f":"IF(\nAND($BI170<BY$116,(BY$116-$BI170-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF170),\n0)","v":0.4749560976894604},{"$f":"IF(\nAND($BI170<BZ$116,(BZ$116-$BI170-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF170),\n0)","v":0.4749560976894604},{"$f":"IF(\nAND($BI170<CA$116,(CA$116-$BI170-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF170),\n0)","v":0.4749560976894604},{"$f":"IF(\nAND($BI170<CB$116,(CB$116-$BI170-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF170),\n0)","v":0.4749560976894604},{"$f":"IF(\nAND($BI170<CC$116,(CC$116-$BI170-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF170),\n0)","v":0.4749560976894604},{"$f":"IF(\nAND($BI170<CD$116,(CD$116-$BI170-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF170),\n0)","v":0.4749560976894604},{"$f":"IF(\nAND($BI170<CE$116,(CE$116-$BI170-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF170),\n0)","v":0.4749560976894604},{"$f":"IF(\nAND($BI170<CF$116,(CF$116-$BI170-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF170),\n0)","v":0.4749560976894604},{"$f":"IF(\nAND($BI170<CG$116,(CG$116-$BI170-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF170),\n0)","v":0.4749560976894604},{"$f":"IF(\nAND($BI170<CH$116,(CH$116-$BI170-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF170),\n0)","v":0.4749560976894604},{"$f":"IF(\nAND($BI170<CI$116,(CI$116-$BI170-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF170),\n0)","v":0.4749560976894604},{"$f":"IF(\nAND($BI170<CJ$116,(CJ$116-$BI170-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF170),\n0)","v":0.4749560976894604},{"$f":"IF(\nAND($BI170<CK$116,(CK$116-$BI170-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF170),\n0)","v":0.4749560976894604},{"$f":"IF(\nAND($BI170<CL$116,(CL$116-$BI170-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF170),\n0)","v":0},{"$f":"IF(\nAND($BI170<CM$116,(CM$116-$BI170-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF170),\n0)","v":0}]
[null,null,null,null,null,{"$f":"F170*\n(1-'Current Inputs'!$I$119)","v":0},{"$f":"G170*\n((1-'Current Inputs'!$I$120) + 'Current Inputs'!$C$94)","v":34927.379022252506},null,null,{"$f":"INDEX(\nall_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&$P171,all_customers[Lookup],0)\n)*(1-INDEX(\n'Stock Rollover Scenarios'!$C$58:$AG$61,\nMATCH('Current Inputs'!$C$33,'Stock Rollover Scenarios'!$A$58:$A$61,0),MATCH($P171,'Stock Rollover Scenarios'!$C$43:$AG$43,0)\n)) / 'Current Inputs'!$C$120","v":22325.413239921687},{"$f":"INDEX(\nall_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&$P171,all_customers[Lookup],0)\n)*INDEX(\n'Stock Rollover Scenarios'!$C$58:$AG$61,\nMATCH('Current Inputs'!$C$33,'Stock Rollover Scenarios'!$A$58:$A$61,0),MATCH($P171,'Stock Rollover Scenarios'!$C$43:$AG$43,0)\n) / 'Current Inputs'!$C$120","v":776.8200934116453},null,null,27.13228983469013,null,2034,12,{"$f":"IF(\nAND($Q171<R$116,(R$116-$Q171-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N171),\n0)","v":0},{"$f":"IF(\nAND($Q171<S$116,(S$116-$Q171-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N171),\n0)","v":0},{"$f":"IF(\nAND($Q171<T$116,(T$116-$Q171-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N171),\n0)","v":0},{"$f":"IF(\nAND($Q171<U$116,(U$116-$Q171-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N171),\n0)","v":0},{"$f":"IF(\nAND($Q171<V$116,(V$116-$Q171-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N171),\n0)","v":0},{"$f":"IF(\nAND($Q171<W$116,(W$116-$Q171-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N171),\n0)","v":0},{"$f":"IF(\nAND($Q171<X$116,(X$116-$Q171-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N171),\n0)","v":0},{"$f":"IF(\nAND($Q171<Y$116,(Y$116-$Q171-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N171),\n0)","v":0},{"$f":"IF(\nAND($Q171<Z$116,(Z$116-$Q171-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N171),\n0)","v":0},{"$f":"IF(\nAND($Q171<AA$116,(AA$116-$Q171-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N171),\n0)","v":0},{"$f":"IF(\nAND($Q171<AB$116,(AB$116-$Q171-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N171),\n0)","v":0},{"$f":"IF(\nAND($Q171<AC$116,(AC$116-$Q171-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N171),\n0)","v":0},{"$f":"IF(\nAND($Q171<AD$116,(AD$116-$Q171-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N171),\n0)","v":0},{"$f":"IF(\nAND($Q171<AE$116,(AE$116-$Q171-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N171),\n0)","v":2.0351696961693175},{"$f":"IF(\nAND($Q171<AF$116,(AF$116-$Q171-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N171),\n0)","v":2.0351696961693175},{"$f":"IF(\nAND($Q171<AG$116,(AG$116-$Q171-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N171),\n0)","v":2.0351696961693175},{"$f":"IF(\nAND($Q171<AH$116,(AH$116-$Q171-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N171),\n0)","v":2.0351696961693175},{"$f":"IF(\nAND($Q171<AI$116,(AI$116-$Q171-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N171),\n0)","v":2.0351696961693175},{"$f":"IF(\nAND($Q171<AJ$116,(AJ$116-$Q171-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N171),\n0)","v":2.0351696961693175},{"$f":"IF(\nAND($Q171<AK$116,(AK$116-$Q171-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N171),\n0)","v":2.0351696961693175},{"$f":"IF(\nAND($Q171<AL$116,(AL$116-$Q171-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N171),\n0)","v":2.0351696961693175},{"$f":"IF(\nAND($Q171<AM$116,(AM$116-$Q171-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N171),\n0)","v":2.0351696961693175},{"$f":"IF(\nAND($Q171<AN$116,(AN$116-$Q171-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N171),\n0)","v":2.0351696961693175},{"$f":"IF(\nAND($Q171<AO$116,(AO$116-$Q171-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N171),\n0)","v":2.0351696961693175},{"$f":"IF(\nAND($Q171<AP$116,(AP$116-$Q171-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N171),\n0)","v":2.0351696961693175},{"$f":"IF(\nAND($Q171<AQ$116,(AQ$116-$Q171-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N171),\n0)","v":2.0351696961693175},{"$f":"IF(\nAND($Q171<AR$116,(AR$116-$Q171-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N171),\n0)","v":2.0351696961693175},{"$f":"IF(\nAND($Q171<AS$116,(AS$116-$Q171-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N171),\n0)","v":2.0351696961693175},{"$f":"IF(\nAND($Q171<AT$116,(AT$116-$Q171-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N171),\n0)","v":2.0351696961693175},{"$f":"IF(\nAND($Q171<AU$116,(AU$116-$Q171-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N171),\n0)","v":2.0351696961693175},null,null,{"$f":"AX170*\n(1-'Current Inputs'!$I$119)","v":0},{"$f":"AY170*\n((1-'Current Inputs'!$I$120) + 'Current Inputs'!$C$94)","v":106722.54701243818},null,null,{"$f":"INDEX(\nall_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&$P171,all_customers[Lookup],0)\n)*(1-INDEX(\n'Stock Rollover Scenarios'!$C$58:$AG$61,\nMATCH('Current Inputs'!$C$33,'Stock Rollover Scenarios'!$A$58:$A$61,0),MATCH($P171,'Stock Rollover Scenarios'!$C$43:$AG$43,0)\n)) / 'Current Inputs'!$C$120","v":1481.6235063303195},{"$f":"INDEX(\nall_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&$P171,all_customers[Lookup],0)\n)*INDEX(\n'Stock Rollover Scenarios'!$C$58:$AG$61,\nMATCH('Current Inputs'!$C$33,'Stock Rollover Scenarios'!$A$58:$A$61,0),MATCH($P171,'Stock Rollover Scenarios'!$C$43:$AG$43,0)\n) / 'Current Inputs'!$C$120","v":51.553577003013878},null,null,5.501929045363501,null,2034,12,{"$f":"IF(\nAND($BI171<BJ$116,(BJ$116-$BI171-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF171),\n0)","v":0},{"$f":"IF(\nAND($BI171<BK$116,(BK$116-$BI171-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF171),\n0)","v":0},{"$f":"IF(\nAND($BI171<BL$116,(BL$116-$BI171-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF171),\n0)","v":0},{"$f":"IF(\nAND($BI171<BM$116,(BM$116-$BI171-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF171),\n0)","v":0},{"$f":"IF(\nAND($BI171<BN$116,(BN$116-$BI171-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF171),\n0)","v":0},{"$f":"IF(\nAND($BI171<BO$116,(BO$116-$BI171-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF171),\n0)","v":0},{"$f":"IF(\nAND($BI171<BP$116,(BP$116-$BI171-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF171),\n0)","v":0},{"$f":"IF(\nAND($BI171<BQ$116,(BQ$116-$BI171-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF171),\n0)","v":0},{"$f":"IF(\nAND($BI171<BR$116,(BR$116-$BI171-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF171),\n0)","v":0},{"$f":"IF(\nAND($BI171<BS$116,(BS$116-$BI171-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF171),\n0)","v":0},{"$f":"IF(\nAND($BI171<BT$116,(BT$116-$BI171-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF171),\n0)","v":0},{"$f":"IF(\nAND($BI171<BU$116,(BU$116-$BI171-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF171),\n0)","v":0},{"$f":"IF(\nAND($BI171<BV$116,(BV$116-$BI171-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF171),\n0)","v":0},{"$f":"IF(\nAND($BI171<BW$116,(BW$116-$BI171-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF171),\n0)","v":0.58242126669887284},{"$f":"IF(\nAND($BI171<BX$116,(BX$116-$BI171-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF171),\n0)","v":0.58242126669887284},{"$f":"IF(\nAND($BI171<BY$116,(BY$116-$BI171-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF171),\n0)","v":0.58242126669887284},{"$f":"IF(\nAND($BI171<BZ$116,(BZ$116-$BI171-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF171),\n0)","v":0.58242126669887284},{"$f":"IF(\nAND($BI171<CA$116,(CA$116-$BI171-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF171),\n0)","v":0.58242126669887284},{"$f":"IF(\nAND($BI171<CB$116,(CB$116-$BI171-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF171),\n0)","v":0.58242126669887284},{"$f":"IF(\nAND($BI171<CC$116,(CC$116-$BI171-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF171),\n0)","v":0.58242126669887284},{"$f":"IF(\nAND($BI171<CD$116,(CD$116-$BI171-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF171),\n0)","v":0.58242126669887284},{"$f":"IF(\nAND($BI171<CE$116,(CE$116-$BI171-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF171),\n0)","v":0.58242126669887284},{"$f":"IF(\nAND($BI171<CF$116,(CF$116-$BI171-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF171),\n0)","v":0.58242126669887284},{"$f":"IF(\nAND($BI171<CG$116,(CG$116-$BI171-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF171),\n0)","v":0.58242126669887284},{"$f":"IF(\nAND($BI171<CH$116,(CH$116-$BI171-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF171),\n0)","v":0.58242126669887284},{"$f":"IF(\nAND($BI171<CI$116,(CI$116-$BI171-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF171),\n0)","v":0.58242126669887284},{"$f":"IF(\nAND($BI171<CJ$116,(CJ$116-$BI171-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF171),\n0)","v":0.58242126669887284},{"$f":"IF(\nAND($BI171<CK$116,(CK$116-$BI171-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF171),\n0)","v":0.58242126669887284},{"$f":"IF(\nAND($BI171<CL$116,(CL$116-$BI171-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF171),\n0)","v":0.58242126669887284},{"$f":"IF(\nAND($BI171<CM$116,(CM$116-$BI171-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF171),\n0)","v":0}]
[null,null,null,null,null,{"$f":"F171*\n(1-'Current Inputs'!$I$119)","v":0},{"$f":"G171*\n((1-'Current Inputs'!$I$120) + 'Current Inputs'!$C$94)","v":35625.92660269756},null,null,{"$f":"INDEX(\nall_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&$P172,all_customers[Lookup],0)\n)*(1-INDEX(\n'Stock Rollover Scenarios'!$C$58:$AG$61,\nMATCH('Current Inputs'!$C$33,'Stock Rollover Scenarios'!$A$58:$A$61,0),MATCH($P172,'Stock Rollover Scenarios'!$C$43:$AG$43,0)\n)) / 'Current Inputs'!$C$120","v":22402.044410628921},{"$f":"INDEX(\nall_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&$P172,all_customers[Lookup],0)\n)*INDEX(\n'Stock Rollover Scenarios'!$C$58:$AG$61,\nMATCH('Current Inputs'!$C$33,'Stock Rollover Scenarios'!$A$58:$A$61,0),MATCH($P172,'Stock Rollover Scenarios'!$C$43:$AG$43,0)\n) / 'Current Inputs'!$C$120","v":930.55350603774457},null,null,33.151830905983566,null,2035,13,{"$f":"IF(\nAND($Q172<R$116,(R$116-$Q172-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N172),\n0)","v":0},{"$f":"IF(\nAND($Q172<S$116,(S$116-$Q172-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N172),\n0)","v":0},{"$f":"IF(\nAND($Q172<T$116,(T$116-$Q172-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N172),\n0)","v":0},{"$f":"IF(\nAND($Q172<U$116,(U$116-$Q172-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N172),\n0)","v":0},{"$f":"IF(\nAND($Q172<V$116,(V$116-$Q172-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N172),\n0)","v":0},{"$f":"IF(\nAND($Q172<W$116,(W$116-$Q172-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N172),\n0)","v":0},{"$f":"IF(\nAND($Q172<X$116,(X$116-$Q172-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N172),\n0)","v":0},{"$f":"IF(\nAND($Q172<Y$116,(Y$116-$Q172-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N172),\n0)","v":0},{"$f":"IF(\nAND($Q172<Z$116,(Z$116-$Q172-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N172),\n0)","v":0},{"$f":"IF(\nAND($Q172<AA$116,(AA$116-$Q172-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N172),\n0)","v":0},{"$f":"IF(\nAND($Q172<AB$116,(AB$116-$Q172-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N172),\n0)","v":0},{"$f":"IF(\nAND($Q172<AC$116,(AC$116-$Q172-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N172),\n0)","v":0},{"$f":"IF(\nAND($Q172<AD$116,(AD$116-$Q172-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N172),\n0)","v":0},{"$f":"IF(\nAND($Q172<AE$116,(AE$116-$Q172-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N172),\n0)","v":0},{"$f":"IF(\nAND($Q172<AF$116,(AF$116-$Q172-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N172),\n0)","v":2.486690288341368},{"$f":"IF(\nAND($Q172<AG$116,(AG$116-$Q172-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N172),\n0)","v":2.486690288341368},{"$f":"IF(\nAND($Q172<AH$116,(AH$116-$Q172-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N172),\n0)","v":2.486690288341368},{"$f":"IF(\nAND($Q172<AI$116,(AI$116-$Q172-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N172),\n0)","v":2.486690288341368},{"$f":"IF(\nAND($Q172<AJ$116,(AJ$116-$Q172-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N172),\n0)","v":2.486690288341368},{"$f":"IF(\nAND($Q172<AK$116,(AK$116-$Q172-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N172),\n0)","v":2.486690288341368},{"$f":"IF(\nAND($Q172<AL$116,(AL$116-$Q172-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N172),\n0)","v":2.486690288341368},{"$f":"IF(\nAND($Q172<AM$116,(AM$116-$Q172-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N172),\n0)","v":2.486690288341368},{"$f":"IF(\nAND($Q172<AN$116,(AN$116-$Q172-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N172),\n0)","v":2.486690288341368},{"$f":"IF(\nAND($Q172<AO$116,(AO$116-$Q172-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N172),\n0)","v":2.486690288341368},{"$f":"IF(\nAND($Q172<AP$116,(AP$116-$Q172-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N172),\n0)","v":2.486690288341368},{"$f":"IF(\nAND($Q172<AQ$116,(AQ$116-$Q172-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N172),\n0)","v":2.486690288341368},{"$f":"IF(\nAND($Q172<AR$116,(AR$116-$Q172-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N172),\n0)","v":2.486690288341368},{"$f":"IF(\nAND($Q172<AS$116,(AS$116-$Q172-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N172),\n0)","v":2.486690288341368},{"$f":"IF(\nAND($Q172<AT$116,(AT$116-$Q172-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N172),\n0)","v":2.486690288341368},{"$f":"IF(\nAND($Q172<AU$116,(AU$116-$Q172-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N172),\n0)","v":2.486690288341368},null,null,{"$f":"AX171*\n(1-'Current Inputs'!$I$119)","v":0},{"$f":"AY171*\n((1-'Current Inputs'!$I$120) + 'Current Inputs'!$C$94)","v":108856.99795268694},null,null,{"$f":"INDEX(\nall_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&$P172,all_customers[Lookup],0)\n)*(1-INDEX(\n'Stock Rollover Scenarios'!$C$58:$AG$61,\nMATCH('Current Inputs'!$C$33,'Stock Rollover Scenarios'!$A$58:$A$61,0),MATCH($P172,'Stock Rollover Scenarios'!$C$43:$AG$43,0)\n)) / 'Current Inputs'!$C$120","v":1479.5396504559108},{"$f":"INDEX(\nall_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&$P172,all_customers[Lookup],0)\n)*INDEX(\n'Stock Rollover Scenarios'!$C$58:$AG$61,\nMATCH('Current Inputs'!$C$33,'Stock Rollover Scenarios'!$A$58:$A$61,0),MATCH($P172,'Stock Rollover Scenarios'!$C$43:$AG$43,0)\n) / 'Current Inputs'!$C$120","v":61.458266210755838},null,null,6.6901623590799373,null,2035,13,{"$f":"IF(\nAND($BI172<BJ$116,(BJ$116-$BI172-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF172),\n0)","v":0},{"$f":"IF(\nAND($BI172<BK$116,(BK$116-$BI172-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF172),\n0)","v":0},{"$f":"IF(\nAND($BI172<BL$116,(BL$116-$BI172-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF172),\n0)","v":0},{"$f":"IF(\nAND($BI172<BM$116,(BM$116-$BI172-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF172),\n0)","v":0},{"$f":"IF(\nAND($BI172<BN$116,(BN$116-$BI172-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF172),\n0)","v":0},{"$f":"IF(\nAND($BI172<BO$116,(BO$116-$BI172-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF172),\n0)","v":0},{"$f":"IF(\nAND($BI172<BP$116,(BP$116-$BI172-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF172),\n0)","v":0},{"$f":"IF(\nAND($BI172<BQ$116,(BQ$116-$BI172-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF172),\n0)","v":0},{"$f":"IF(\nAND($BI172<BR$116,(BR$116-$BI172-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF172),\n0)","v":0},{"$f":"IF(\nAND($BI172<BS$116,(BS$116-$BI172-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF172),\n0)","v":0},{"$f":"IF(\nAND($BI172<BT$116,(BT$116-$BI172-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF172),\n0)","v":0},{"$f":"IF(\nAND($BI172<BU$116,(BU$116-$BI172-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF172),\n0)","v":0},{"$f":"IF(\nAND($BI172<BV$116,(BV$116-$BI172-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF172),\n0)","v":0},{"$f":"IF(\nAND($BI172<BW$116,(BW$116-$BI172-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF172),\n0)","v":0},{"$f":"IF(\nAND($BI172<BX$116,(BX$116-$BI172-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF172),\n0)","v":0.70820485023885349},{"$f":"IF(\nAND($BI172<BY$116,(BY$116-$BI172-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF172),\n0)","v":0.70820485023885349},{"$f":"IF(\nAND($BI172<BZ$116,(BZ$116-$BI172-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF172),\n0)","v":0.70820485023885349},{"$f":"IF(\nAND($BI172<CA$116,(CA$116-$BI172-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF172),\n0)","v":0.70820485023885349},{"$f":"IF(\nAND($BI172<CB$116,(CB$116-$BI172-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF172),\n0)","v":0.70820485023885349},{"$f":"IF(\nAND($BI172<CC$116,(CC$116-$BI172-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF172),\n0)","v":0.70820485023885349},{"$f":"IF(\nAND($BI172<CD$116,(CD$116-$BI172-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF172),\n0)","v":0.70820485023885349},{"$f":"IF(\nAND($BI172<CE$116,(CE$116-$BI172-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF172),\n0)","v":0.70820485023885349},{"$f":"IF(\nAND($BI172<CF$116,(CF$116-$BI172-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF172),\n0)","v":0.70820485023885349},{"$f":"IF(\nAND($BI172<CG$116,(CG$116-$BI172-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF172),\n0)","v":0.70820485023885349},{"$f":"IF(\nAND($BI172<CH$116,(CH$116-$BI172-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF172),\n0)","v":0.70820485023885349},{"$f":"IF(\nAND($BI172<CI$116,(CI$116-$BI172-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF172),\n0)","v":0.70820485023885349},{"$f":"IF(\nAND($BI172<CJ$116,(CJ$116-$BI172-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF172),\n0)","v":0.70820485023885349},{"$f":"IF(\nAND($BI172<CK$116,(CK$116-$BI172-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF172),\n0)","v":0.70820485023885349},{"$f":"IF(\nAND($BI172<CL$116,(CL$116-$BI172-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF172),\n0)","v":0.70820485023885349},{"$f":"IF(\nAND($BI172<CM$116,(CM$116-$BI172-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF172),\n0)","v":0.70820485023885349}]
[null,null,null,null,null,{"$f":"F172*\n(1-'Current Inputs'!$I$119)","v":0},{"$f":"G172*\n((1-'Current Inputs'!$I$120) + 'Current Inputs'!$C$94)","v":36338.445134751513},null,null,{"$f":"INDEX(\nall_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&$P173,all_customers[Lookup],0)\n)*(1-INDEX(\n'Stock Rollover Scenarios'!$C$58:$AG$61,\nMATCH('Current Inputs'!$C$33,'Stock Rollover Scenarios'!$A$58:$A$61,0),MATCH($P173,'Stock Rollover Scenarios'!$C$43:$AG$43,0)\n)) / 'Current Inputs'!$C$120","v":22456.667200252858},{"$f":"INDEX(\nall_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&$P173,all_customers[Lookup],0)\n)*INDEX(\n'Stock Rollover Scenarios'!$C$58:$AG$61,\nMATCH('Current Inputs'!$C$33,'Stock Rollover Scenarios'!$A$58:$A$61,0),MATCH($P173,'Stock Rollover Scenarios'!$C$43:$AG$43,0)\n) / 'Current Inputs'!$C$120","v":1104.711966413809},null,null,40.143515181231656,null,2036,14,{"$f":"IF(\nAND($Q173<R$116,(R$116-$Q173-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N173),\n0)","v":0},{"$f":"IF(\nAND($Q173<S$116,(S$116-$Q173-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N173),\n0)","v":0},{"$f":"IF(\nAND($Q173<T$116,(T$116-$Q173-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N173),\n0)","v":0},{"$f":"IF(\nAND($Q173<U$116,(U$116-$Q173-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N173),\n0)","v":0},{"$f":"IF(\nAND($Q173<V$116,(V$116-$Q173-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N173),\n0)","v":0},{"$f":"IF(\nAND($Q173<W$116,(W$116-$Q173-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N173),\n0)","v":0},{"$f":"IF(\nAND($Q173<X$116,(X$116-$Q173-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N173),\n0)","v":0},{"$f":"IF(\nAND($Q173<Y$116,(Y$116-$Q173-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N173),\n0)","v":0},{"$f":"IF(\nAND($Q173<Z$116,(Z$116-$Q173-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N173),\n0)","v":0},{"$f":"IF(\nAND($Q173<AA$116,(AA$116-$Q173-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N173),\n0)","v":0},{"$f":"IF(\nAND($Q173<AB$116,(AB$116-$Q173-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N173),\n0)","v":0},{"$f":"IF(\nAND($Q173<AC$116,(AC$116-$Q173-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N173),\n0)","v":0},{"$f":"IF(\nAND($Q173<AD$116,(AD$116-$Q173-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N173),\n0)","v":0},{"$f":"IF(\nAND($Q173<AE$116,(AE$116-$Q173-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N173),\n0)","v":0},{"$f":"IF(\nAND($Q173<AF$116,(AF$116-$Q173-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N173),\n0)","v":0},{"$f":"IF(\nAND($Q173<AG$116,(AG$116-$Q173-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N173),\n0)","v":3.0111305051038895},{"$f":"IF(\nAND($Q173<AH$116,(AH$116-$Q173-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N173),\n0)","v":3.0111305051038895},{"$f":"IF(\nAND($Q173<AI$116,(AI$116-$Q173-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N173),\n0)","v":3.0111305051038895},{"$f":"IF(\nAND($Q173<AJ$116,(AJ$116-$Q173-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N173),\n0)","v":3.0111305051038895},{"$f":"IF(\nAND($Q173<AK$116,(AK$116-$Q173-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N173),\n0)","v":3.0111305051038895},{"$f":"IF(\nAND($Q173<AL$116,(AL$116-$Q173-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N173),\n0)","v":3.0111305051038895},{"$f":"IF(\nAND($Q173<AM$116,(AM$116-$Q173-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N173),\n0)","v":3.0111305051038895},{"$f":"IF(\nAND($Q173<AN$116,(AN$116-$Q173-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N173),\n0)","v":3.0111305051038895},{"$f":"IF(\nAND($Q173<AO$116,(AO$116-$Q173-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N173),\n0)","v":3.0111305051038895},{"$f":"IF(\nAND($Q173<AP$116,(AP$116-$Q173-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N173),\n0)","v":3.0111305051038895},{"$f":"IF(\nAND($Q173<AQ$116,(AQ$116-$Q173-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N173),\n0)","v":3.0111305051038895},{"$f":"IF(\nAND($Q173<AR$116,(AR$116-$Q173-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N173),\n0)","v":3.0111305051038895},{"$f":"IF(\nAND($Q173<AS$116,(AS$116-$Q173-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N173),\n0)","v":3.0111305051038895},{"$f":"IF(\nAND($Q173<AT$116,(AT$116-$Q173-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N173),\n0)","v":3.0111305051038895},{"$f":"IF(\nAND($Q173<AU$116,(AU$116-$Q173-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N173),\n0)","v":3.0111305051038895},null,null,{"$f":"AX172*\n(1-'Current Inputs'!$I$119)","v":0},{"$f":"AY172*\n((1-'Current Inputs'!$I$120) + 'Current Inputs'!$C$94)","v":111034.13791174069},null,null,{"$f":"INDEX(\nall_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&$P173,all_customers[Lookup],0)\n)*(1-INDEX(\n'Stock Rollover Scenarios'!$C$58:$AG$61,\nMATCH('Current Inputs'!$C$33,'Stock Rollover Scenarios'!$A$58:$A$61,0),MATCH($P173,'Stock Rollover Scenarios'!$C$43:$AG$43,0)\n)) / 'Current Inputs'!$C$120","v":1476.297267135996},{"$f":"INDEX(\nall_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&$P173,all_customers[Lookup],0)\n)*INDEX(\n'Stock Rollover Scenarios'!$C$58:$AG$61,\nMATCH('Current Inputs'!$C$33,'Stock Rollover Scenarios'!$A$58:$A$61,0),MATCH($P173,'Stock Rollover Scenarios'!$C$43:$AG$43,0)\n) / 'Current Inputs'!$C$120","v":72.623566197337382},null,null,8.0636950647975887,null,2036,14,{"$f":"IF(\nAND($BI173<BJ$116,(BJ$116-$BI173-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF173),\n0)","v":0},{"$f":"IF(\nAND($BI173<BK$116,(BK$116-$BI173-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF173),\n0)","v":0},{"$f":"IF(\nAND($BI173<BL$116,(BL$116-$BI173-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF173),\n0)","v":0},{"$f":"IF(\nAND($BI173<BM$116,(BM$116-$BI173-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF173),\n0)","v":0},{"$f":"IF(\nAND($BI173<BN$116,(BN$116-$BI173-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF173),\n0)","v":0},{"$f":"IF(\nAND($BI173<BO$116,(BO$116-$BI173-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF173),\n0)","v":0},{"$f":"IF(\nAND($BI173<BP$116,(BP$116-$BI173-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF173),\n0)","v":0},{"$f":"IF(\nAND($BI173<BQ$116,(BQ$116-$BI173-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF173),\n0)","v":0},{"$f":"IF(\nAND($BI173<BR$116,(BR$116-$BI173-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF173),\n0)","v":0},{"$f":"IF(\nAND($BI173<BS$116,(BS$116-$BI173-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF173),\n0)","v":0},{"$f":"IF(\nAND($BI173<BT$116,(BT$116-$BI173-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF173),\n0)","v":0},{"$f":"IF(\nAND($BI173<BU$116,(BU$116-$BI173-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF173),\n0)","v":0},{"$f":"IF(\nAND($BI173<BV$116,(BV$116-$BI173-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF173),\n0)","v":0},{"$f":"IF(\nAND($BI173<BW$116,(BW$116-$BI173-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF173),\n0)","v":0},{"$f":"IF(\nAND($BI173<BX$116,(BX$116-$BI173-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF173),\n0)","v":0},{"$f":"IF(\nAND($BI173<BY$116,(BY$116-$BI173-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF173),\n0)","v":0.85360379154118582},{"$f":"IF(\nAND($BI173<BZ$116,(BZ$116-$BI173-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF173),\n0)","v":0.85360379154118582},{"$f":"IF(\nAND($BI173<CA$116,(CA$116-$BI173-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF173),\n0)","v":0.85360379154118582},{"$f":"IF(\nAND($BI173<CB$116,(CB$116-$BI173-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF173),\n0)","v":0.85360379154118582},{"$f":"IF(\nAND($BI173<CC$116,(CC$116-$BI173-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF173),\n0)","v":0.85360379154118582},{"$f":"IF(\nAND($BI173<CD$116,(CD$116-$BI173-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF173),\n0)","v":0.85360379154118582},{"$f":"IF(\nAND($BI173<CE$116,(CE$116-$BI173-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF173),\n0)","v":0.85360379154118582},{"$f":"IF(\nAND($BI173<CF$116,(CF$116-$BI173-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF173),\n0)","v":0.85360379154118582},{"$f":"IF(\nAND($BI173<CG$116,(CG$116-$BI173-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF173),\n0)","v":0.85360379154118582},{"$f":"IF(\nAND($BI173<CH$116,(CH$116-$BI173-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF173),\n0)","v":0.85360379154118582},{"$f":"IF(\nAND($BI173<CI$116,(CI$116-$BI173-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF173),\n0)","v":0.85360379154118582},{"$f":"IF(\nAND($BI173<CJ$116,(CJ$116-$BI173-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF173),\n0)","v":0.85360379154118582},{"$f":"IF(\nAND($BI173<CK$116,(CK$116-$BI173-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF173),\n0)","v":0.85360379154118582},{"$f":"IF(\nAND($BI173<CL$116,(CL$116-$BI173-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF173),\n0)","v":0.85360379154118582},{"$f":"IF(\nAND($BI173<CM$116,(CM$116-$BI173-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF173),\n0)","v":0.85360379154118582}]
[null,null,null,null,null,{"$f":"F173*\n(1-'Current Inputs'!$I$119)","v":0},{"$f":"G173*\n((1-'Current Inputs'!$I$120) + 'Current Inputs'!$C$94)","v":37065.214037446545},null,null,{"$f":"INDEX(\nall_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&$P174,all_customers[Lookup],0)\n)*(1-INDEX(\n'Stock Rollover Scenarios'!$C$58:$AG$61,\nMATCH('Current Inputs'!$C$33,'Stock Rollover Scenarios'!$A$58:$A$61,0),MATCH($P174,'Stock Rollover Scenarios'!$C$43:$AG$43,0)\n)) / 'Current Inputs'!$C$120","v":22488.527381598062},{"$f":"INDEX(\nall_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&$P174,all_customers[Lookup],0)\n)*INDEX(\n'Stock Rollover Scenarios'!$C$58:$AG$61,\nMATCH('Current Inputs'!$C$33,'Stock Rollover Scenarios'!$A$58:$A$61,0),MATCH($P174,'Stock Rollover Scenarios'!$C$43:$AG$43,0)\n) / 'Current Inputs'!$C$120","v":1299.7767850686039},null,null,48.176504739471959,null,2037,15,{"$f":"IF(\nAND($Q174<R$116,(R$116-$Q174-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N174),\n0)","v":0},{"$f":"IF(\nAND($Q174<S$116,(S$116-$Q174-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N174),\n0)","v":0},{"$f":"IF(\nAND($Q174<T$116,(T$116-$Q174-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N174),\n0)","v":0},{"$f":"IF(\nAND($Q174<U$116,(U$116-$Q174-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N174),\n0)","v":0},{"$f":"IF(\nAND($Q174<V$116,(V$116-$Q174-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N174),\n0)","v":0},{"$f":"IF(\nAND($Q174<W$116,(W$116-$Q174-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N174),\n0)","v":0},{"$f":"IF(\nAND($Q174<X$116,(X$116-$Q174-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N174),\n0)","v":0},{"$f":"IF(\nAND($Q174<Y$116,(Y$116-$Q174-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N174),\n0)","v":0},{"$f":"IF(\nAND($Q174<Z$116,(Z$116-$Q174-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N174),\n0)","v":0},{"$f":"IF(\nAND($Q174<AA$116,(AA$116-$Q174-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N174),\n0)","v":0},{"$f":"IF(\nAND($Q174<AB$116,(AB$116-$Q174-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N174),\n0)","v":0},{"$f":"IF(\nAND($Q174<AC$116,(AC$116-$Q174-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N174),\n0)","v":0},{"$f":"IF(\nAND($Q174<AD$116,(AD$116-$Q174-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N174),\n0)","v":0},{"$f":"IF(\nAND($Q174<AE$116,(AE$116-$Q174-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N174),\n0)","v":0},{"$f":"IF(\nAND($Q174<AF$116,(AF$116-$Q174-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N174),\n0)","v":0},{"$f":"IF(\nAND($Q174<AG$116,(AG$116-$Q174-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N174),\n0)","v":0},{"$f":"IF(\nAND($Q174<AH$116,(AH$116-$Q174-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N174),\n0)","v":3.6136781344481981},{"$f":"IF(\nAND($Q174<AI$116,(AI$116-$Q174-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N174),\n0)","v":3.6136781344481981},{"$f":"IF(\nAND($Q174<AJ$116,(AJ$116-$Q174-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N174),\n0)","v":3.6136781344481981},{"$f":"IF(\nAND($Q174<AK$116,(AK$116-$Q174-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N174),\n0)","v":3.6136781344481981},{"$f":"IF(\nAND($Q174<AL$116,(AL$116-$Q174-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N174),\n0)","v":3.6136781344481981},{"$f":"IF(\nAND($Q174<AM$116,(AM$116-$Q174-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N174),\n0)","v":3.6136781344481981},{"$f":"IF(\nAND($Q174<AN$116,(AN$116-$Q174-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N174),\n0)","v":3.6136781344481981},{"$f":"IF(\nAND($Q174<AO$116,(AO$116-$Q174-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N174),\n0)","v":3.6136781344481981},{"$f":"IF(\nAND($Q174<AP$116,(AP$116-$Q174-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N174),\n0)","v":3.6136781344481981},{"$f":"IF(\nAND($Q174<AQ$116,(AQ$116-$Q174-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N174),\n0)","v":3.6136781344481981},{"$f":"IF(\nAND($Q174<AR$116,(AR$116-$Q174-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N174),\n0)","v":3.6136781344481981},{"$f":"IF(\nAND($Q174<AS$116,(AS$116-$Q174-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N174),\n0)","v":3.6136781344481981},{"$f":"IF(\nAND($Q174<AT$116,(AT$116-$Q174-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N174),\n0)","v":3.6136781344481981},{"$f":"IF(\nAND($Q174<AU$116,(AU$116-$Q174-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N174),\n0)","v":3.6136781344481981},null,null,{"$f":"AX173*\n(1-'Current Inputs'!$I$119)","v":0},{"$f":"AY173*\n((1-'Current Inputs'!$I$120) + 'Current Inputs'!$C$94)","v":113254.82066997551},null,null,{"$f":"INDEX(\nall_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&$P174,all_customers[Lookup],0)\n)*(1-INDEX(\n'Stock Rollover Scenarios'!$C$58:$AG$61,\nMATCH('Current Inputs'!$C$33,'Stock Rollover Scenarios'!$A$58:$A$61,0),MATCH($P174,'Stock Rollover Scenarios'!$C$43:$AG$43,0)\n)) / 'Current Inputs'!$C$120","v":1471.7749257471892},{"$f":"INDEX(\nall_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&$P174,all_customers[Lookup],0)\n)*INDEX(\n'Stock Rollover Scenarios'!$C$58:$AG$61,\nMATCH('Current Inputs'!$C$33,'Stock Rollover Scenarios'!$A$58:$A$61,0),MATCH($P174,'Stock Rollover Scenarios'!$C$43:$AG$43,0)\n) / 'Current Inputs'!$C$120","v":85.064657586144094},null,null,9.6339825402716208,null,2037,15,{"$f":"IF(\nAND($BI174<BJ$116,(BJ$116-$BI174-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF174),\n0)","v":0},{"$f":"IF(\nAND($BI174<BK$116,(BK$116-$BI174-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF174),\n0)","v":0},{"$f":"IF(\nAND($BI174<BL$116,(BL$116-$BI174-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF174),\n0)","v":0},{"$f":"IF(\nAND($BI174<BM$116,(BM$116-$BI174-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF174),\n0)","v":0},{"$f":"IF(\nAND($BI174<BN$116,(BN$116-$BI174-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF174),\n0)","v":0},{"$f":"IF(\nAND($BI174<BO$116,(BO$116-$BI174-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF174),\n0)","v":0},{"$f":"IF(\nAND($BI174<BP$116,(BP$116-$BI174-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF174),\n0)","v":0},{"$f":"IF(\nAND($BI174<BQ$116,(BQ$116-$BI174-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF174),\n0)","v":0},{"$f":"IF(\nAND($BI174<BR$116,(BR$116-$BI174-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF174),\n0)","v":0},{"$f":"IF(\nAND($BI174<BS$116,(BS$116-$BI174-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF174),\n0)","v":0},{"$f":"IF(\nAND($BI174<BT$116,(BT$116-$BI174-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF174),\n0)","v":0},{"$f":"IF(\nAND($BI174<BU$116,(BU$116-$BI174-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF174),\n0)","v":0},{"$f":"IF(\nAND($BI174<BV$116,(BV$116-$BI174-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF174),\n0)","v":0},{"$f":"IF(\nAND($BI174<BW$116,(BW$116-$BI174-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF174),\n0)","v":0},{"$f":"IF(\nAND($BI174<BX$116,(BX$116-$BI174-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF174),\n0)","v":0},{"$f":"IF(\nAND($BI174<BY$116,(BY$116-$BI174-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF174),\n0)","v":0},{"$f":"IF(\nAND($BI174<BZ$116,(BZ$116-$BI174-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF174),\n0)","v":1.0198307299488469},{"$f":"IF(\nAND($BI174<CA$116,(CA$116-$BI174-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF174),\n0)","v":1.0198307299488469},{"$f":"IF(\nAND($BI174<CB$116,(CB$116-$BI174-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF174),\n0)","v":1.0198307299488469},{"$f":"IF(\nAND($BI174<CC$116,(CC$116-$BI174-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF174),\n0)","v":1.0198307299488469},{"$f":"IF(\nAND($BI174<CD$116,(CD$116-$BI174-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF174),\n0)","v":1.0198307299488469},{"$f":"IF(\nAND($BI174<CE$116,(CE$116-$BI174-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF174),\n0)","v":1.0198307299488469},{"$f":"IF(\nAND($BI174<CF$116,(CF$116-$BI174-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF174),\n0)","v":1.0198307299488469},{"$f":"IF(\nAND($BI174<CG$116,(CG$116-$BI174-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF174),\n0)","v":1.0198307299488469},{"$f":"IF(\nAND($BI174<CH$116,(CH$116-$BI174-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF174),\n0)","v":1.0198307299488469},{"$f":"IF(\nAND($BI174<CI$116,(CI$116-$BI174-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF174),\n0)","v":1.0198307299488469},{"$f":"IF(\nAND($BI174<CJ$116,(CJ$116-$BI174-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF174),\n0)","v":1.0198307299488469},{"$f":"IF(\nAND($BI174<CK$116,(CK$116-$BI174-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF174),\n0)","v":1.0198307299488469},{"$f":"IF(\nAND($BI174<CL$116,(CL$116-$BI174-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF174),\n0)","v":1.0198307299488469},{"$f":"IF(\nAND($BI174<CM$116,(CM$116-$BI174-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF174),\n0)","v":1.0198307299488469}]
[null,null,null,null,null,{"$f":"F174*\n(1-'Current Inputs'!$I$119)","v":0},{"$f":"G174*\n((1-'Current Inputs'!$I$120) + 'Current Inputs'!$C$94)","v":37806.518318195478},null,null,{"$f":"INDEX(\nall_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&$P175,all_customers[Lookup],0)\n)*(1-INDEX(\n'Stock Rollover Scenarios'!$C$58:$AG$61,\nMATCH('Current Inputs'!$C$33,'Stock Rollover Scenarios'!$A$58:$A$61,0),MATCH($P175,'Stock Rollover Scenarios'!$C$43:$AG$43,0)\n)) / 'Current Inputs'!$C$120","v":22497.701403344599},{"$f":"INDEX(\nall_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&$P175,all_customers[Lookup],0)\n)*INDEX(\n'Stock Rollover Scenarios'!$C$58:$AG$61,\nMATCH('Current Inputs'!$C$33,'Stock Rollover Scenarios'!$A$58:$A$61,0),MATCH($P175,'Stock Rollover Scenarios'!$C$43:$AG$43,0)\n) / 'Current Inputs'!$C$120","v":1516.2631799887336},null,null,57.324631689449383,null,2038,16,{"$f":"IF(\nAND($Q175<R$116,(R$116-$Q175-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N175),\n0)","v":0},{"$f":"IF(\nAND($Q175<S$116,(S$116-$Q175-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N175),\n0)","v":0},{"$f":"IF(\nAND($Q175<T$116,(T$116-$Q175-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N175),\n0)","v":0},{"$f":"IF(\nAND($Q175<U$116,(U$116-$Q175-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N175),\n0)","v":0},{"$f":"IF(\nAND($Q175<V$116,(V$116-$Q175-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N175),\n0)","v":0},{"$f":"IF(\nAND($Q175<W$116,(W$116-$Q175-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N175),\n0)","v":0},{"$f":"IF(\nAND($Q175<X$116,(X$116-$Q175-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N175),\n0)","v":0},{"$f":"IF(\nAND($Q175<Y$116,(Y$116-$Q175-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N175),\n0)","v":0},{"$f":"IF(\nAND($Q175<Z$116,(Z$116-$Q175-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N175),\n0)","v":0},{"$f":"IF(\nAND($Q175<AA$116,(AA$116-$Q175-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N175),\n0)","v":0},{"$f":"IF(\nAND($Q175<AB$116,(AB$116-$Q175-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N175),\n0)","v":0},{"$f":"IF(\nAND($Q175<AC$116,(AC$116-$Q175-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N175),\n0)","v":0},{"$f":"IF(\nAND($Q175<AD$116,(AD$116-$Q175-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N175),\n0)","v":0},{"$f":"IF(\nAND($Q175<AE$116,(AE$116-$Q175-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N175),\n0)","v":0},{"$f":"IF(\nAND($Q175<AF$116,(AF$116-$Q175-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N175),\n0)","v":0},{"$f":"IF(\nAND($Q175<AG$116,(AG$116-$Q175-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N175),\n0)","v":0},{"$f":"IF(\nAND($Q175<AH$116,(AH$116-$Q175-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N175),\n0)","v":0},{"$f":"IF(\nAND($Q175<AI$116,(AI$116-$Q175-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N175),\n0)","v":4.2998712592724724},{"$f":"IF(\nAND($Q175<AJ$116,(AJ$116-$Q175-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N175),\n0)","v":4.2998712592724724},{"$f":"IF(\nAND($Q175<AK$116,(AK$116-$Q175-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N175),\n0)","v":4.2998712592724724},{"$f":"IF(\nAND($Q175<AL$116,(AL$116-$Q175-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N175),\n0)","v":4.2998712592724724},{"$f":"IF(\nAND($Q175<AM$116,(AM$116-$Q175-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N175),\n0)","v":4.2998712592724724},{"$f":"IF(\nAND($Q175<AN$116,(AN$116-$Q175-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N175),\n0)","v":4.2998712592724724},{"$f":"IF(\nAND($Q175<AO$116,(AO$116-$Q175-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N175),\n0)","v":4.2998712592724724},{"$f":"IF(\nAND($Q175<AP$116,(AP$116-$Q175-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N175),\n0)","v":4.2998712592724724},{"$f":"IF(\nAND($Q175<AQ$116,(AQ$116-$Q175-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N175),\n0)","v":4.2998712592724724},{"$f":"IF(\nAND($Q175<AR$116,(AR$116-$Q175-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N175),\n0)","v":4.2998712592724724},{"$f":"IF(\nAND($Q175<AS$116,(AS$116-$Q175-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N175),\n0)","v":4.2998712592724724},{"$f":"IF(\nAND($Q175<AT$116,(AT$116-$Q175-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N175),\n0)","v":4.2998712592724724},{"$f":"IF(\nAND($Q175<AU$116,(AU$116-$Q175-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N175),\n0)","v":4.2998712592724724},null,null,{"$f":"AX174*\n(1-'Current Inputs'!$I$119)","v":0},{"$f":"AY174*\n((1-'Current Inputs'!$I$120) + 'Current Inputs'!$C$94)","v":115519.91708337502},null,null,{"$f":"INDEX(\nall_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&$P175,all_customers[Lookup],0)\n)*(1-INDEX(\n'Stock Rollover Scenarios'!$C$58:$AG$61,\nMATCH('Current Inputs'!$C$33,'Stock Rollover Scenarios'!$A$58:$A$61,0),MATCH($P175,'Stock Rollover Scenarios'!$C$43:$AG$43,0)\n)) / 'Current Inputs'!$C$120","v":1465.8273241564088},{"$f":"INDEX(\nall_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&$P175,all_customers[Lookup],0)\n)*INDEX(\n'Stock Rollover Scenarios'!$C$58:$AG$61,\nMATCH('Current Inputs'!$C$33,'Stock Rollover Scenarios'!$A$58:$A$61,0),MATCH($P175,'Stock Rollover Scenarios'!$C$43:$AG$43,0)\n) / 'Current Inputs'!$C$120","v":98.791425843591057},null,null,11.412377322000033,null,2038,16,{"$f":"IF(\nAND($BI175<BJ$116,(BJ$116-$BI175-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF175),\n0)","v":0},{"$f":"IF(\nAND($BI175<BK$116,(BK$116-$BI175-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF175),\n0)","v":0},{"$f":"IF(\nAND($BI175<BL$116,(BL$116-$BI175-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF175),\n0)","v":0},{"$f":"IF(\nAND($BI175<BM$116,(BM$116-$BI175-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF175),\n0)","v":0},{"$f":"IF(\nAND($BI175<BN$116,(BN$116-$BI175-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF175),\n0)","v":0},{"$f":"IF(\nAND($BI175<BO$116,(BO$116-$BI175-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF175),\n0)","v":0},{"$f":"IF(\nAND($BI175<BP$116,(BP$116-$BI175-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF175),\n0)","v":0},{"$f":"IF(\nAND($BI175<BQ$116,(BQ$116-$BI175-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF175),\n0)","v":0},{"$f":"IF(\nAND($BI175<BR$116,(BR$116-$BI175-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF175),\n0)","v":0},{"$f":"IF(\nAND($BI175<BS$116,(BS$116-$BI175-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF175),\n0)","v":0},{"$f":"IF(\nAND($BI175<BT$116,(BT$116-$BI175-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF175),\n0)","v":0},{"$f":"IF(\nAND($BI175<BU$116,(BU$116-$BI175-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF175),\n0)","v":0},{"$f":"IF(\nAND($BI175<BV$116,(BV$116-$BI175-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF175),\n0)","v":0},{"$f":"IF(\nAND($BI175<BW$116,(BW$116-$BI175-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF175),\n0)","v":0},{"$f":"IF(\nAND($BI175<BX$116,(BX$116-$BI175-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF175),\n0)","v":0},{"$f":"IF(\nAND($BI175<BY$116,(BY$116-$BI175-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF175),\n0)","v":0},{"$f":"IF(\nAND($BI175<BZ$116,(BZ$116-$BI175-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF175),\n0)","v":0},{"$f":"IF(\nAND($BI175<CA$116,(CA$116-$BI175-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF175),\n0)","v":1.2080874182712418},{"$f":"IF(\nAND($BI175<CB$116,(CB$116-$BI175-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF175),\n0)","v":1.2080874182712418},{"$f":"IF(\nAND($BI175<CC$116,(CC$116-$BI175-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF175),\n0)","v":1.2080874182712418},{"$f":"IF(\nAND($BI175<CD$116,(CD$116-$BI175-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF175),\n0)","v":1.2080874182712418},{"$f":"IF(\nAND($BI175<CE$116,(CE$116-$BI175-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF175),\n0)","v":1.2080874182712418},{"$f":"IF(\nAND($BI175<CF$116,(CF$116-$BI175-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF175),\n0)","v":1.2080874182712418},{"$f":"IF(\nAND($BI175<CG$116,(CG$116-$BI175-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF175),\n0)","v":1.2080874182712418},{"$f":"IF(\nAND($BI175<CH$116,(CH$116-$BI175-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF175),\n0)","v":1.2080874182712418},{"$f":"IF(\nAND($BI175<CI$116,(CI$116-$BI175-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF175),\n0)","v":1.2080874182712418},{"$f":"IF(\nAND($BI175<CJ$116,(CJ$116-$BI175-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF175),\n0)","v":1.2080874182712418},{"$f":"IF(\nAND($BI175<CK$116,(CK$116-$BI175-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF175),\n0)","v":1.2080874182712418},{"$f":"IF(\nAND($BI175<CL$116,(CL$116-$BI175-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF175),\n0)","v":1.2080874182712418},{"$f":"IF(\nAND($BI175<CM$116,(CM$116-$BI175-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF175),\n0)","v":1.2080874182712418}]
[null,null,null,null,null,{"$f":"F175*\n(1-'Current Inputs'!$I$119)","v":0},{"$f":"G175*\n((1-'Current Inputs'!$I$120) + 'Current Inputs'!$C$94)","v":38562.64868455939},null,null,{"$f":"INDEX(\nall_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&$P176,all_customers[Lookup],0)\n)*(1-INDEX(\n'Stock Rollover Scenarios'!$C$58:$AG$61,\nMATCH('Current Inputs'!$C$33,'Stock Rollover Scenarios'!$A$58:$A$61,0),MATCH($P176,'Stock Rollover Scenarios'!$C$43:$AG$43,0)\n)) / 'Current Inputs'!$C$120","v":22483.819869197763},{"$f":"INDEX(\nall_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&$P176,all_customers[Lookup],0)\n)*INDEX(\n'Stock Rollover Scenarios'!$C$58:$AG$61,\nMATCH('Current Inputs'!$C$33,'Stock Rollover Scenarios'!$A$58:$A$61,0),MATCH($P176,'Stock Rollover Scenarios'!$C$43:$AG$43,0)\n) / 'Current Inputs'!$C$120","v":1754.6613808022382},null,null,67.664390388240591,null,2039,17,{"$f":"IF(\nAND($Q176<R$116,(R$116-$Q176-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N176),\n0)","v":0},{"$f":"IF(\nAND($Q176<S$116,(S$116-$Q176-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N176),\n0)","v":0},{"$f":"IF(\nAND($Q176<T$116,(T$116-$Q176-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N176),\n0)","v":0},{"$f":"IF(\nAND($Q176<U$116,(U$116-$Q176-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N176),\n0)","v":0},{"$f":"IF(\nAND($Q176<V$116,(V$116-$Q176-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N176),\n0)","v":0},{"$f":"IF(\nAND($Q176<W$116,(W$116-$Q176-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N176),\n0)","v":0},{"$f":"IF(\nAND($Q176<X$116,(X$116-$Q176-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N176),\n0)","v":0},{"$f":"IF(\nAND($Q176<Y$116,(Y$116-$Q176-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N176),\n0)","v":0},{"$f":"IF(\nAND($Q176<Z$116,(Z$116-$Q176-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N176),\n0)","v":0},{"$f":"IF(\nAND($Q176<AA$116,(AA$116-$Q176-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N176),\n0)","v":0},{"$f":"IF(\nAND($Q176<AB$116,(AB$116-$Q176-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N176),\n0)","v":0},{"$f":"IF(\nAND($Q176<AC$116,(AC$116-$Q176-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N176),\n0)","v":0},{"$f":"IF(\nAND($Q176<AD$116,(AD$116-$Q176-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N176),\n0)","v":0},{"$f":"IF(\nAND($Q176<AE$116,(AE$116-$Q176-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N176),\n0)","v":0},{"$f":"IF(\nAND($Q176<AF$116,(AF$116-$Q176-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N176),\n0)","v":0},{"$f":"IF(\nAND($Q176<AG$116,(AG$116-$Q176-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N176),\n0)","v":0},{"$f":"IF(\nAND($Q176<AH$116,(AH$116-$Q176-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N176),\n0)","v":0},{"$f":"IF(\nAND($Q176<AI$116,(AI$116-$Q176-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N176),\n0)","v":0},{"$f":"IF(\nAND($Q176<AJ$116,(AJ$116-$Q176-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N176),\n0)","v":5.0754476554297216},{"$f":"IF(\nAND($Q176<AK$116,(AK$116-$Q176-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N176),\n0)","v":5.0754476554297216},{"$f":"IF(\nAND($Q176<AL$116,(AL$116-$Q176-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N176),\n0)","v":5.0754476554297216},{"$f":"IF(\nAND($Q176<AM$116,(AM$116-$Q176-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N176),\n0)","v":5.0754476554297216},{"$f":"IF(\nAND($Q176<AN$116,(AN$116-$Q176-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N176),\n0)","v":5.0754476554297216},{"$f":"IF(\nAND($Q176<AO$116,(AO$116-$Q176-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N176),\n0)","v":5.0754476554297216},{"$f":"IF(\nAND($Q176<AP$116,(AP$116-$Q176-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N176),\n0)","v":5.0754476554297216},{"$f":"IF(\nAND($Q176<AQ$116,(AQ$116-$Q176-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N176),\n0)","v":5.0754476554297216},{"$f":"IF(\nAND($Q176<AR$116,(AR$116-$Q176-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N176),\n0)","v":5.0754476554297216},{"$f":"IF(\nAND($Q176<AS$116,(AS$116-$Q176-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N176),\n0)","v":5.0754476554297216},{"$f":"IF(\nAND($Q176<AT$116,(AT$116-$Q176-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N176),\n0)","v":5.0754476554297216},{"$f":"IF(\nAND($Q176<AU$116,(AU$116-$Q176-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N176),\n0)","v":5.0754476554297216},null,null,{"$f":"AX175*\n(1-'Current Inputs'!$I$119)","v":0},{"$f":"AY175*\n((1-'Current Inputs'!$I$120) + 'Current Inputs'!$C$94)","v":117830.31542504253},null,null,{"$f":"INDEX(\nall_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&$P176,all_customers[Lookup],0)\n)*(1-INDEX(\n'Stock Rollover Scenarios'!$C$58:$AG$61,\nMATCH('Current Inputs'!$C$33,'Stock Rollover Scenarios'!$A$58:$A$61,0),MATCH($P176,'Stock Rollover Scenarios'!$C$43:$AG$43,0)\n)) / 'Current Inputs'!$C$120","v":1458.6275598343022},{"$f":"INDEX(\nall_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&$P176,all_customers[Lookup],0)\n)*INDEX(\n'Stock Rollover Scenarios'!$C$58:$AG$61,\nMATCH('Current Inputs'!$C$33,'Stock Rollover Scenarios'!$A$58:$A$61,0),MATCH($P176,'Stock Rollover Scenarios'!$C$43:$AG$43,0)\n) / 'Current Inputs'!$C$120","v":113.83285683236427},null,null,13.41296142629119,null,2039,17,{"$f":"IF(\nAND($BI176<BJ$116,(BJ$116-$BI176-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF176),\n0)","v":0},{"$f":"IF(\nAND($BI176<BK$116,(BK$116-$BI176-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF176),\n0)","v":0},{"$f":"IF(\nAND($BI176<BL$116,(BL$116-$BI176-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF176),\n0)","v":0},{"$f":"IF(\nAND($BI176<BM$116,(BM$116-$BI176-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF176),\n0)","v":0},{"$f":"IF(\nAND($BI176<BN$116,(BN$116-$BI176-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF176),\n0)","v":0},{"$f":"IF(\nAND($BI176<BO$116,(BO$116-$BI176-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF176),\n0)","v":0},{"$f":"IF(\nAND($BI176<BP$116,(BP$116-$BI176-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF176),\n0)","v":0},{"$f":"IF(\nAND($BI176<BQ$116,(BQ$116-$BI176-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF176),\n0)","v":0},{"$f":"IF(\nAND($BI176<BR$116,(BR$116-$BI176-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF176),\n0)","v":0},{"$f":"IF(\nAND($BI176<BS$116,(BS$116-$BI176-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF176),\n0)","v":0},{"$f":"IF(\nAND($BI176<BT$116,(BT$116-$BI176-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF176),\n0)","v":0},{"$f":"IF(\nAND($BI176<BU$116,(BU$116-$BI176-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF176),\n0)","v":0},{"$f":"IF(\nAND($BI176<BV$116,(BV$116-$BI176-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF176),\n0)","v":0},{"$f":"IF(\nAND($BI176<BW$116,(BW$116-$BI176-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF176),\n0)","v":0},{"$f":"IF(\nAND($BI176<BX$116,(BX$116-$BI176-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF176),\n0)","v":0},{"$f":"IF(\nAND($BI176<BY$116,(BY$116-$BI176-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF176),\n0)","v":0},{"$f":"IF(\nAND($BI176<BZ$116,(BZ$116-$BI176-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF176),\n0)","v":0},{"$f":"IF(\nAND($BI176<CA$116,(CA$116-$BI176-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF176),\n0)","v":0},{"$f":"IF(\nAND($BI176<CB$116,(CB$116-$BI176-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF176),\n0)","v":1.4198645456300161},{"$f":"IF(\nAND($BI176<CC$116,(CC$116-$BI176-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF176),\n0)","v":1.4198645456300161},{"$f":"IF(\nAND($BI176<CD$116,(CD$116-$BI176-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF176),\n0)","v":1.4198645456300161},{"$f":"IF(\nAND($BI176<CE$116,(CE$116-$BI176-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF176),\n0)","v":1.4198645456300161},{"$f":"IF(\nAND($BI176<CF$116,(CF$116-$BI176-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF176),\n0)","v":1.4198645456300161},{"$f":"IF(\nAND($BI176<CG$116,(CG$116-$BI176-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF176),\n0)","v":1.4198645456300161},{"$f":"IF(\nAND($BI176<CH$116,(CH$116-$BI176-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF176),\n0)","v":1.4198645456300161},{"$f":"IF(\nAND($BI176<CI$116,(CI$116-$BI176-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF176),\n0)","v":1.4198645456300161},{"$f":"IF(\nAND($BI176<CJ$116,(CJ$116-$BI176-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF176),\n0)","v":1.4198645456300161},{"$f":"IF(\nAND($BI176<CK$116,(CK$116-$BI176-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF176),\n0)","v":1.4198645456300161},{"$f":"IF(\nAND($BI176<CL$116,(CL$116-$BI176-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF176),\n0)","v":1.4198645456300161},{"$f":"IF(\nAND($BI176<CM$116,(CM$116-$BI176-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF176),\n0)","v":1.4198645456300161}]
[null,null,null,null,null,{"$f":"F176*\n(1-'Current Inputs'!$I$119)","v":0},{"$f":"G176*\n((1-'Current Inputs'!$I$120) + 'Current Inputs'!$C$94)","v":39333.901658250579},null,null,{"$f":"INDEX(\nall_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&$P177,all_customers[Lookup],0)\n)*(1-INDEX(\n'Stock Rollover Scenarios'!$C$58:$AG$61,\nMATCH('Current Inputs'!$C$33,'Stock Rollover Scenarios'!$A$58:$A$61,0),MATCH($P177,'Stock Rollover Scenarios'!$C$43:$AG$43,0)\n)) / 'Current Inputs'!$C$120","v":22446.589795546548},{"$f":"INDEX(\nall_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&$P177,all_customers[Lookup],0)\n)*INDEX(\n'Stock Rollover Scenarios'!$C$58:$AG$61,\nMATCH('Current Inputs'!$C$33,'Stock Rollover Scenarios'!$A$58:$A$61,0),MATCH($P177,'Stock Rollover Scenarios'!$C$43:$AG$43,0)\n) / 'Current Inputs'!$C$120","v":2015.4622877867871},null,null,79.275995423718214,null,2040,18,{"$f":"IF(\nAND($Q177<R$116,(R$116-$Q177-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N177),\n0)","v":0},{"$f":"IF(\nAND($Q177<S$116,(S$116-$Q177-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N177),\n0)","v":0},{"$f":"IF(\nAND($Q177<T$116,(T$116-$Q177-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N177),\n0)","v":0},{"$f":"IF(\nAND($Q177<U$116,(U$116-$Q177-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N177),\n0)","v":0},{"$f":"IF(\nAND($Q177<V$116,(V$116-$Q177-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N177),\n0)","v":0},{"$f":"IF(\nAND($Q177<W$116,(W$116-$Q177-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N177),\n0)","v":0},{"$f":"IF(\nAND($Q177<X$116,(X$116-$Q177-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N177),\n0)","v":0},{"$f":"IF(\nAND($Q177<Y$116,(Y$116-$Q177-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N177),\n0)","v":0},{"$f":"IF(\nAND($Q177<Z$116,(Z$116-$Q177-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N177),\n0)","v":0},{"$f":"IF(\nAND($Q177<AA$116,(AA$116-$Q177-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N177),\n0)","v":0},{"$f":"IF(\nAND($Q177<AB$116,(AB$116-$Q177-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N177),\n0)","v":0},{"$f":"IF(\nAND($Q177<AC$116,(AC$116-$Q177-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N177),\n0)","v":0},{"$f":"IF(\nAND($Q177<AD$116,(AD$116-$Q177-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N177),\n0)","v":0},{"$f":"IF(\nAND($Q177<AE$116,(AE$116-$Q177-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N177),\n0)","v":0},{"$f":"IF(\nAND($Q177<AF$116,(AF$116-$Q177-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N177),\n0)","v":0},{"$f":"IF(\nAND($Q177<AG$116,(AG$116-$Q177-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N177),\n0)","v":0},{"$f":"IF(\nAND($Q177<AH$116,(AH$116-$Q177-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N177),\n0)","v":0},{"$f":"IF(\nAND($Q177<AI$116,(AI$116-$Q177-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N177),\n0)","v":0},{"$f":"IF(\nAND($Q177<AJ$116,(AJ$116-$Q177-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N177),\n0)","v":0},{"$f":"IF(\nAND($Q177<AK$116,(AK$116-$Q177-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N177),\n0)","v":5.9464241500813761},{"$f":"IF(\nAND($Q177<AL$116,(AL$116-$Q177-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N177),\n0)","v":5.9464241500813761},{"$f":"IF(\nAND($Q177<AM$116,(AM$116-$Q177-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N177),\n0)","v":5.9464241500813761},{"$f":"IF(\nAND($Q177<AN$116,(AN$116-$Q177-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N177),\n0)","v":5.9464241500813761},{"$f":"IF(\nAND($Q177<AO$116,(AO$116-$Q177-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N177),\n0)","v":5.9464241500813761},{"$f":"IF(\nAND($Q177<AP$116,(AP$116-$Q177-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N177),\n0)","v":5.9464241500813761},{"$f":"IF(\nAND($Q177<AQ$116,(AQ$116-$Q177-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N177),\n0)","v":5.9464241500813761},{"$f":"IF(\nAND($Q177<AR$116,(AR$116-$Q177-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N177),\n0)","v":5.9464241500813761},{"$f":"IF(\nAND($Q177<AS$116,(AS$116-$Q177-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N177),\n0)","v":5.9464241500813761},{"$f":"IF(\nAND($Q177<AT$116,(AT$116-$Q177-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N177),\n0)","v":5.9464241500813761},{"$f":"IF(\nAND($Q177<AU$116,(AU$116-$Q177-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N177),\n0)","v":5.9464241500813761},null,null,{"$f":"AX176*\n(1-'Current Inputs'!$I$119)","v":0},{"$f":"AY176*\n((1-'Current Inputs'!$I$120) + 'Current Inputs'!$C$94)","v":120186.92173354338},null,null,{"$f":"INDEX(\nall_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&$P177,all_customers[Lookup],0)\n)*(1-INDEX(\n'Stock Rollover Scenarios'!$C$58:$AG$61,\nMATCH('Current Inputs'!$C$33,'Stock Rollover Scenarios'!$A$58:$A$61,0),MATCH($P177,'Stock Rollover Scenarios'!$C$43:$AG$43,0)\n)) / 'Current Inputs'!$C$120","v":1450.3454173744863},{"$f":"INDEX(\nall_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&$P177,all_customers[Lookup],0)\n)*INDEX(\n'Stock Rollover Scenarios'!$C$58:$AG$61,\nMATCH('Current Inputs'!$C$33,'Stock Rollover Scenarios'!$A$58:$A$61,0),MATCH($P177,'Stock Rollover Scenarios'!$C$43:$AG$43,0)\n) / 'Current Inputs'!$C$120","v":130.22541595884724},null,null,15.651391875564103,null,2040,18,{"$f":"IF(\nAND($BI177<BJ$116,(BJ$116-$BI177-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF177),\n0)","v":0},{"$f":"IF(\nAND($BI177<BK$116,(BK$116-$BI177-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF177),\n0)","v":0},{"$f":"IF(\nAND($BI177<BL$116,(BL$116-$BI177-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF177),\n0)","v":0},{"$f":"IF(\nAND($BI177<BM$116,(BM$116-$BI177-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF177),\n0)","v":0},{"$f":"IF(\nAND($BI177<BN$116,(BN$116-$BI177-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF177),\n0)","v":0},{"$f":"IF(\nAND($BI177<BO$116,(BO$116-$BI177-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF177),\n0)","v":0},{"$f":"IF(\nAND($BI177<BP$116,(BP$116-$BI177-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF177),\n0)","v":0},{"$f":"IF(\nAND($BI177<BQ$116,(BQ$116-$BI177-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF177),\n0)","v":0},{"$f":"IF(\nAND($BI177<BR$116,(BR$116-$BI177-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF177),\n0)","v":0},{"$f":"IF(\nAND($BI177<BS$116,(BS$116-$BI177-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF177),\n0)","v":0},{"$f":"IF(\nAND($BI177<BT$116,(BT$116-$BI177-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF177),\n0)","v":0},{"$f":"IF(\nAND($BI177<BU$116,(BU$116-$BI177-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF177),\n0)","v":0},{"$f":"IF(\nAND($BI177<BV$116,(BV$116-$BI177-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF177),\n0)","v":0},{"$f":"IF(\nAND($BI177<BW$116,(BW$116-$BI177-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF177),\n0)","v":0},{"$f":"IF(\nAND($BI177<BX$116,(BX$116-$BI177-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF177),\n0)","v":0},{"$f":"IF(\nAND($BI177<BY$116,(BY$116-$BI177-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF177),\n0)","v":0},{"$f":"IF(\nAND($BI177<BZ$116,(BZ$116-$BI177-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF177),\n0)","v":0},{"$f":"IF(\nAND($BI177<CA$116,(CA$116-$BI177-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF177),\n0)","v":0},{"$f":"IF(\nAND($BI177<CB$116,(CB$116-$BI177-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF177),\n0)","v":0},{"$f":"IF(\nAND($BI177<CC$116,(CC$116-$BI177-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF177),\n0)","v":1.6568195275888435},{"$f":"IF(\nAND($BI177<CD$116,(CD$116-$BI177-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF177),\n0)","v":1.6568195275888435},{"$f":"IF(\nAND($BI177<CE$116,(CE$116-$BI177-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF177),\n0)","v":1.6568195275888435},{"$f":"IF(\nAND($BI177<CF$116,(CF$116-$BI177-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF177),\n0)","v":1.6568195275888435},{"$f":"IF(\nAND($BI177<CG$116,(CG$116-$BI177-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF177),\n0)","v":1.6568195275888435},{"$f":"IF(\nAND($BI177<CH$116,(CH$116-$BI177-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF177),\n0)","v":1.6568195275888435},{"$f":"IF(\nAND($BI177<CI$116,(CI$116-$BI177-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF177),\n0)","v":1.6568195275888435},{"$f":"IF(\nAND($BI177<CJ$116,(CJ$116-$BI177-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF177),\n0)","v":1.6568195275888435},{"$f":"IF(\nAND($BI177<CK$116,(CK$116-$BI177-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF177),\n0)","v":1.6568195275888435},{"$f":"IF(\nAND($BI177<CL$116,(CL$116-$BI177-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF177),\n0)","v":1.6568195275888435},{"$f":"IF(\nAND($BI177<CM$116,(CM$116-$BI177-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF177),\n0)","v":1.6568195275888435}]
[null,null,null,null,null,{"$f":"F177*\n(1-'Current Inputs'!$I$119)","v":0},{"$f":"G177*\n((1-'Current Inputs'!$I$120) + 'Current Inputs'!$C$94)","v":40120.579691415594},null,null,{"$f":"INDEX(\nall_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&$P178,all_customers[Lookup],0)\n)*(1-INDEX(\n'Stock Rollover Scenarios'!$C$58:$AG$61,\nMATCH('Current Inputs'!$C$33,'Stock Rollover Scenarios'!$A$58:$A$61,0),MATCH($P178,'Stock Rollover Scenarios'!$C$43:$AG$43,0)\n)) / 'Current Inputs'!$C$120","v":22385.365508518134},{"$f":"INDEX(\nall_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&$P178,all_customers[Lookup],0)\n)*INDEX(\n'Stock Rollover Scenarios'!$C$58:$AG$61,\nMATCH('Current Inputs'!$C$33,'Stock Rollover Scenarios'!$A$58:$A$61,0),MATCH($P178,'Stock Rollover Scenarios'!$C$43:$AG$43,0)\n) / 'Current Inputs'!$C$120","v":2299.1178248151996},null,null,92.241939910452288,null,2041,19,{"$f":"IF(\nAND($Q178<R$116,(R$116-$Q178-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N178),\n0)","v":0},{"$f":"IF(\nAND($Q178<S$116,(S$116-$Q178-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N178),\n0)","v":0},{"$f":"IF(\nAND($Q178<T$116,(T$116-$Q178-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N178),\n0)","v":0},{"$f":"IF(\nAND($Q178<U$116,(U$116-$Q178-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N178),\n0)","v":0},{"$f":"IF(\nAND($Q178<V$116,(V$116-$Q178-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N178),\n0)","v":0},{"$f":"IF(\nAND($Q178<W$116,(W$116-$Q178-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N178),\n0)","v":0},{"$f":"IF(\nAND($Q178<X$116,(X$116-$Q178-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N178),\n0)","v":0},{"$f":"IF(\nAND($Q178<Y$116,(Y$116-$Q178-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N178),\n0)","v":0},{"$f":"IF(\nAND($Q178<Z$116,(Z$116-$Q178-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N178),\n0)","v":0},{"$f":"IF(\nAND($Q178<AA$116,(AA$116-$Q178-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N178),\n0)","v":0},{"$f":"IF(\nAND($Q178<AB$116,(AB$116-$Q178-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N178),\n0)","v":0},{"$f":"IF(\nAND($Q178<AC$116,(AC$116-$Q178-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N178),\n0)","v":0},{"$f":"IF(\nAND($Q178<AD$116,(AD$116-$Q178-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N178),\n0)","v":0},{"$f":"IF(\nAND($Q178<AE$116,(AE$116-$Q178-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N178),\n0)","v":0},{"$f":"IF(\nAND($Q178<AF$116,(AF$116-$Q178-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N178),\n0)","v":0},{"$f":"IF(\nAND($Q178<AG$116,(AG$116-$Q178-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N178),\n0)","v":0},{"$f":"IF(\nAND($Q178<AH$116,(AH$116-$Q178-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N178),\n0)","v":0},{"$f":"IF(\nAND($Q178<AI$116,(AI$116-$Q178-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N178),\n0)","v":0},{"$f":"IF(\nAND($Q178<AJ$116,(AJ$116-$Q178-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N178),\n0)","v":0},{"$f":"IF(\nAND($Q178<AK$116,(AK$116-$Q178-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N178),\n0)","v":0},{"$f":"IF(\nAND($Q178<AL$116,(AL$116-$Q178-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N178),\n0)","v":6.9189884807143347},{"$f":"IF(\nAND($Q178<AM$116,(AM$116-$Q178-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N178),\n0)","v":6.9189884807143347},{"$f":"IF(\nAND($Q178<AN$116,(AN$116-$Q178-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N178),\n0)","v":6.9189884807143347},{"$f":"IF(\nAND($Q178<AO$116,(AO$116-$Q178-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N178),\n0)","v":6.9189884807143347},{"$f":"IF(\nAND($Q178<AP$116,(AP$116-$Q178-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N178),\n0)","v":6.9189884807143347},{"$f":"IF(\nAND($Q178<AQ$116,(AQ$116-$Q178-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N178),\n0)","v":6.9189884807143347},{"$f":"IF(\nAND($Q178<AR$116,(AR$116-$Q178-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N178),\n0)","v":6.9189884807143347},{"$f":"IF(\nAND($Q178<AS$116,(AS$116-$Q178-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N178),\n0)","v":6.9189884807143347},{"$f":"IF(\nAND($Q178<AT$116,(AT$116-$Q178-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N178),\n0)","v":6.9189884807143347},{"$f":"IF(\nAND($Q178<AU$116,(AU$116-$Q178-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N178),\n0)","v":6.9189884807143347},null,null,{"$f":"AX177*\n(1-'Current Inputs'!$I$119)","v":0},{"$f":"AY177*\n((1-'Current Inputs'!$I$120) + 'Current Inputs'!$C$94)","v":122590.66016821425},null,null,{"$f":"INDEX(\nall_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&$P178,all_customers[Lookup],0)\n)*(1-INDEX(\n'Stock Rollover Scenarios'!$C$58:$AG$61,\nMATCH('Current Inputs'!$C$33,'Stock Rollover Scenarios'!$A$58:$A$61,0),MATCH($P178,'Stock Rollover Scenarios'!$C$43:$AG$43,0)\n)) / 'Current Inputs'!$C$120","v":1440.7017070867905},{"$f":"INDEX(\nall_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&$P178,all_customers[Lookup],0)\n)*INDEX(\n'Stock Rollover Scenarios'!$C$58:$AG$61,\nMATCH('Current Inputs'!$C$33,'Stock Rollover Scenarios'!$A$58:$A$61,0),MATCH($P178,'Stock Rollover Scenarios'!$C$43:$AG$43,0)\n) / 'Current Inputs'!$C$120","v":147.96912624654288},null,null,18.139632871077531,null,2041,19,{"$f":"IF(\nAND($BI178<BJ$116,(BJ$116-$BI178-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF178),\n0)","v":0},{"$f":"IF(\nAND($BI178<BK$116,(BK$116-$BI178-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF178),\n0)","v":0},{"$f":"IF(\nAND($BI178<BL$116,(BL$116-$BI178-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF178),\n0)","v":0},{"$f":"IF(\nAND($BI178<BM$116,(BM$116-$BI178-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF178),\n0)","v":0},{"$f":"IF(\nAND($BI178<BN$116,(BN$116-$BI178-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF178),\n0)","v":0},{"$f":"IF(\nAND($BI178<BO$116,(BO$116-$BI178-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF178),\n0)","v":0},{"$f":"IF(\nAND($BI178<BP$116,(BP$116-$BI178-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF178),\n0)","v":0},{"$f":"IF(\nAND($BI178<BQ$116,(BQ$116-$BI178-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF178),\n0)","v":0},{"$f":"IF(\nAND($BI178<BR$116,(BR$116-$BI178-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF178),\n0)","v":0},{"$f":"IF(\nAND($BI178<BS$116,(BS$116-$BI178-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF178),\n0)","v":0},{"$f":"IF(\nAND($BI178<BT$116,(BT$116-$BI178-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF178),\n0)","v":0},{"$f":"IF(\nAND($BI178<BU$116,(BU$116-$BI178-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF178),\n0)","v":0},{"$f":"IF(\nAND($BI178<BV$116,(BV$116-$BI178-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF178),\n0)","v":0},{"$f":"IF(\nAND($BI178<BW$116,(BW$116-$BI178-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF178),\n0)","v":0},{"$f":"IF(\nAND($BI178<BX$116,(BX$116-$BI178-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF178),\n0)","v":0},{"$f":"IF(\nAND($BI178<BY$116,(BY$116-$BI178-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF178),\n0)","v":0},{"$f":"IF(\nAND($BI178<BZ$116,(BZ$116-$BI178-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF178),\n0)","v":0},{"$f":"IF(\nAND($BI178<CA$116,(CA$116-$BI178-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF178),\n0)","v":0},{"$f":"IF(\nAND($BI178<CB$116,(CB$116-$BI178-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF178),\n0)","v":0},{"$f":"IF(\nAND($BI178<CC$116,(CC$116-$BI178-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF178),\n0)","v":0},{"$f":"IF(\nAND($BI178<CD$116,(CD$116-$BI178-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF178),\n0)","v":1.9202188663498996},{"$f":"IF(\nAND($BI178<CE$116,(CE$116-$BI178-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF178),\n0)","v":1.9202188663498996},{"$f":"IF(\nAND($BI178<CF$116,(CF$116-$BI178-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF178),\n0)","v":1.9202188663498996},{"$f":"IF(\nAND($BI178<CG$116,(CG$116-$BI178-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF178),\n0)","v":1.9202188663498996},{"$f":"IF(\nAND($BI178<CH$116,(CH$116-$BI178-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF178),\n0)","v":1.9202188663498996},{"$f":"IF(\nAND($BI178<CI$116,(CI$116-$BI178-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF178),\n0)","v":1.9202188663498996},{"$f":"IF(\nAND($BI178<CJ$116,(CJ$116-$BI178-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF178),\n0)","v":1.9202188663498996},{"$f":"IF(\nAND($BI178<CK$116,(CK$116-$BI178-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF178),\n0)","v":1.9202188663498996},{"$f":"IF(\nAND($BI178<CL$116,(CL$116-$BI178-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF178),\n0)","v":1.9202188663498996},{"$f":"IF(\nAND($BI178<CM$116,(CM$116-$BI178-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF178),\n0)","v":1.9202188663498996}]
[null,null,null,null,null,{"$f":"F178*\n(1-'Current Inputs'!$I$119)","v":0},{"$f":"G178*\n((1-'Current Inputs'!$I$120) + 'Current Inputs'!$C$94)","v":40922.991285243908},null,null,{"$f":"INDEX(\nall_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&$P179,all_customers[Lookup],0)\n)*(1-INDEX(\n'Stock Rollover Scenarios'!$C$58:$AG$61,\nMATCH('Current Inputs'!$C$33,'Stock Rollover Scenarios'!$A$58:$A$61,0),MATCH($P179,'Stock Rollover Scenarios'!$C$43:$AG$43,0)\n)) / 'Current Inputs'!$C$120","v":22303.472818590519},{"$f":"INDEX(\nall_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&$P179,all_customers[Lookup],0)\n)*INDEX(\n'Stock Rollover Scenarios'!$C$58:$AG$61,\nMATCH('Current Inputs'!$C$33,'Stock Rollover Scenarios'!$A$58:$A$61,0),MATCH($P179,'Stock Rollover Scenarios'!$C$43:$AG$43,0)\n) / 'Current Inputs'!$C$120","v":2606.5203661929236},null,null,106.66661023052376,null,2042,20,{"$f":"IF(\nAND($Q179<R$116,(R$116-$Q179-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N179),\n0)","v":0},{"$f":"IF(\nAND($Q179<S$116,(S$116-$Q179-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N179),\n0)","v":0},{"$f":"IF(\nAND($Q179<T$116,(T$116-$Q179-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N179),\n0)","v":0},{"$f":"IF(\nAND($Q179<U$116,(U$116-$Q179-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N179),\n0)","v":0},{"$f":"IF(\nAND($Q179<V$116,(V$116-$Q179-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N179),\n0)","v":0},{"$f":"IF(\nAND($Q179<W$116,(W$116-$Q179-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N179),\n0)","v":0},{"$f":"IF(\nAND($Q179<X$116,(X$116-$Q179-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N179),\n0)","v":0},{"$f":"IF(\nAND($Q179<Y$116,(Y$116-$Q179-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N179),\n0)","v":0},{"$f":"IF(\nAND($Q179<Z$116,(Z$116-$Q179-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N179),\n0)","v":0},{"$f":"IF(\nAND($Q179<AA$116,(AA$116-$Q179-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N179),\n0)","v":0},{"$f":"IF(\nAND($Q179<AB$116,(AB$116-$Q179-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N179),\n0)","v":0},{"$f":"IF(\nAND($Q179<AC$116,(AC$116-$Q179-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N179),\n0)","v":0},{"$f":"IF(\nAND($Q179<AD$116,(AD$116-$Q179-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N179),\n0)","v":0},{"$f":"IF(\nAND($Q179<AE$116,(AE$116-$Q179-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N179),\n0)","v":0},{"$f":"IF(\nAND($Q179<AF$116,(AF$116-$Q179-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N179),\n0)","v":0},{"$f":"IF(\nAND($Q179<AG$116,(AG$116-$Q179-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N179),\n0)","v":0},{"$f":"IF(\nAND($Q179<AH$116,(AH$116-$Q179-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N179),\n0)","v":0},{"$f":"IF(\nAND($Q179<AI$116,(AI$116-$Q179-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N179),\n0)","v":0},{"$f":"IF(\nAND($Q179<AJ$116,(AJ$116-$Q179-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N179),\n0)","v":0},{"$f":"IF(\nAND($Q179<AK$116,(AK$116-$Q179-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N179),\n0)","v":0},{"$f":"IF(\nAND($Q179<AL$116,(AL$116-$Q179-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N179),\n0)","v":0},{"$f":"IF(\nAND($Q179<AM$116,(AM$116-$Q179-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N179),\n0)","v":8.0009705799586204},{"$f":"IF(\nAND($Q179<AN$116,(AN$116-$Q179-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N179),\n0)","v":8.0009705799586204},{"$f":"IF(\nAND($Q179<AO$116,(AO$116-$Q179-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N179),\n0)","v":8.0009705799586204},{"$f":"IF(\nAND($Q179<AP$116,(AP$116-$Q179-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N179),\n0)","v":8.0009705799586204},{"$f":"IF(\nAND($Q179<AQ$116,(AQ$116-$Q179-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N179),\n0)","v":8.0009705799586204},{"$f":"IF(\nAND($Q179<AR$116,(AR$116-$Q179-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N179),\n0)","v":8.0009705799586204},{"$f":"IF(\nAND($Q179<AS$116,(AS$116-$Q179-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N179),\n0)","v":8.0009705799586204},{"$f":"IF(\nAND($Q179<AT$116,(AT$116-$Q179-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N179),\n0)","v":8.0009705799586204},{"$f":"IF(\nAND($Q179<AU$116,(AU$116-$Q179-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N179),\n0)","v":8.0009705799586204},null,null,{"$f":"AX178*\n(1-'Current Inputs'!$I$119)","v":0},{"$f":"AY178*\n((1-'Current Inputs'!$I$120) + 'Current Inputs'!$C$94)","v":125042.47337157854},null,null,{"$f":"INDEX(\nall_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&$P179,all_customers[Lookup],0)\n)*(1-INDEX(\n'Stock Rollover Scenarios'!$C$58:$AG$61,\nMATCH('Current Inputs'!$C$33,'Stock Rollover Scenarios'!$A$58:$A$61,0),MATCH($P179,'Stock Rollover Scenarios'!$C$43:$AG$43,0)\n)) / 'Current Inputs'!$C$120","v":1429.7065272590339},{"$f":"INDEX(\nall_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&$P179,all_customers[Lookup],0)\n)*INDEX(\n'Stock Rollover Scenarios'!$C$58:$AG$61,\nMATCH('Current Inputs'!$C$33,'Stock Rollover Scenarios'!$A$58:$A$61,0),MATCH($P179,'Stock Rollover Scenarios'!$C$43:$AG$43,0)\n) / 'Current Inputs'!$C$120","v":167.08425684602119},null,null,20.892628737478596,null,2042,20,{"$f":"IF(\nAND($BI179<BJ$116,(BJ$116-$BI179-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF179),\n0)","v":0},{"$f":"IF(\nAND($BI179<BK$116,(BK$116-$BI179-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF179),\n0)","v":0},{"$f":"IF(\nAND($BI179<BL$116,(BL$116-$BI179-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF179),\n0)","v":0},{"$f":"IF(\nAND($BI179<BM$116,(BM$116-$BI179-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF179),\n0)","v":0},{"$f":"IF(\nAND($BI179<BN$116,(BN$116-$BI179-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF179),\n0)","v":0},{"$f":"IF(\nAND($BI179<BO$116,(BO$116-$BI179-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF179),\n0)","v":0},{"$f":"IF(\nAND($BI179<BP$116,(BP$116-$BI179-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF179),\n0)","v":0},{"$f":"IF(\nAND($BI179<BQ$116,(BQ$116-$BI179-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF179),\n0)","v":0},{"$f":"IF(\nAND($BI179<BR$116,(BR$116-$BI179-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF179),\n0)","v":0},{"$f":"IF(\nAND($BI179<BS$116,(BS$116-$BI179-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF179),\n0)","v":0},{"$f":"IF(\nAND($BI179<BT$116,(BT$116-$BI179-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF179),\n0)","v":0},{"$f":"IF(\nAND($BI179<BU$116,(BU$116-$BI179-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF179),\n0)","v":0},{"$f":"IF(\nAND($BI179<BV$116,(BV$116-$BI179-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF179),\n0)","v":0},{"$f":"IF(\nAND($BI179<BW$116,(BW$116-$BI179-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF179),\n0)","v":0},{"$f":"IF(\nAND($BI179<BX$116,(BX$116-$BI179-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF179),\n0)","v":0},{"$f":"IF(\nAND($BI179<BY$116,(BY$116-$BI179-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF179),\n0)","v":0},{"$f":"IF(\nAND($BI179<BZ$116,(BZ$116-$BI179-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF179),\n0)","v":0},{"$f":"IF(\nAND($BI179<CA$116,(CA$116-$BI179-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF179),\n0)","v":0},{"$f":"IF(\nAND($BI179<CB$116,(CB$116-$BI179-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF179),\n0)","v":0},{"$f":"IF(\nAND($BI179<CC$116,(CC$116-$BI179-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF179),\n0)","v":0},{"$f":"IF(\nAND($BI179<CD$116,(CD$116-$BI179-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF179),\n0)","v":0},{"$f":"IF(\nAND($BI179<CE$116,(CE$116-$BI179-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF179),\n0)","v":2.2116445329671861},{"$f":"IF(\nAND($BI179<CF$116,(CF$116-$BI179-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF179),\n0)","v":2.2116445329671861},{"$f":"IF(\nAND($BI179<CG$116,(CG$116-$BI179-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF179),\n0)","v":2.2116445329671861},{"$f":"IF(\nAND($BI179<CH$116,(CH$116-$BI179-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF179),\n0)","v":2.2116445329671861},{"$f":"IF(\nAND($BI179<CI$116,(CI$116-$BI179-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF179),\n0)","v":2.2116445329671861},{"$f":"IF(\nAND($BI179<CJ$116,(CJ$116-$BI179-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF179),\n0)","v":2.2116445329671861},{"$f":"IF(\nAND($BI179<CK$116,(CK$116-$BI179-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF179),\n0)","v":2.2116445329671861},{"$f":"IF(\nAND($BI179<CL$116,(CL$116-$BI179-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF179),\n0)","v":2.2116445329671861},{"$f":"IF(\nAND($BI179<CM$116,(CM$116-$BI179-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF179),\n0)","v":2.2116445329671861}]
[null,null,null,null,null,{"$f":"F179*\n(1-'Current Inputs'!$I$119)","v":0},{"$f":"G179*\n((1-'Current Inputs'!$I$120) + 'Current Inputs'!$C$94)","v":41741.451110948787},null,null,{"$f":"INDEX(\nall_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&$P180,all_customers[Lookup],0)\n)*(1-INDEX(\n'Stock Rollover Scenarios'!$C$58:$AG$61,\nMATCH('Current Inputs'!$C$33,'Stock Rollover Scenarios'!$A$58:$A$61,0),MATCH($P180,'Stock Rollover Scenarios'!$C$43:$AG$43,0)\n)) / 'Current Inputs'!$C$120","v":22193.231883037057},{"$f":"INDEX(\nall_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&$P180,all_customers[Lookup],0)\n)*INDEX(\n'Stock Rollover Scenarios'!$C$58:$AG$61,\nMATCH('Current Inputs'!$C$33,'Stock Rollover Scenarios'!$A$58:$A$61,0),MATCH($P180,'Stock Rollover Scenarios'!$C$43:$AG$43,0)\n) / 'Current Inputs'!$C$120","v":2937.3202727170255},null,null,122.60801056081648,null,2043,21,{"$f":"IF(\nAND($Q180<R$116,(R$116-$Q180-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N180),\n0)","v":0},{"$f":"IF(\nAND($Q180<S$116,(S$116-$Q180-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N180),\n0)","v":0},{"$f":"IF(\nAND($Q180<T$116,(T$116-$Q180-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N180),\n0)","v":0},{"$f":"IF(\nAND($Q180<U$116,(U$116-$Q180-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N180),\n0)","v":0},{"$f":"IF(\nAND($Q180<V$116,(V$116-$Q180-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N180),\n0)","v":0},{"$f":"IF(\nAND($Q180<W$116,(W$116-$Q180-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N180),\n0)","v":0},{"$f":"IF(\nAND($Q180<X$116,(X$116-$Q180-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N180),\n0)","v":0},{"$f":"IF(\nAND($Q180<Y$116,(Y$116-$Q180-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N180),\n0)","v":0},{"$f":"IF(\nAND($Q180<Z$116,(Z$116-$Q180-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N180),\n0)","v":0},{"$f":"IF(\nAND($Q180<AA$116,(AA$116-$Q180-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N180),\n0)","v":0},{"$f":"IF(\nAND($Q180<AB$116,(AB$116-$Q180-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N180),\n0)","v":0},{"$f":"IF(\nAND($Q180<AC$116,(AC$116-$Q180-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N180),\n0)","v":0},{"$f":"IF(\nAND($Q180<AD$116,(AD$116-$Q180-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N180),\n0)","v":0},{"$f":"IF(\nAND($Q180<AE$116,(AE$116-$Q180-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N180),\n0)","v":0},{"$f":"IF(\nAND($Q180<AF$116,(AF$116-$Q180-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N180),\n0)","v":0},{"$f":"IF(\nAND($Q180<AG$116,(AG$116-$Q180-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N180),\n0)","v":0},{"$f":"IF(\nAND($Q180<AH$116,(AH$116-$Q180-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N180),\n0)","v":0},{"$f":"IF(\nAND($Q180<AI$116,(AI$116-$Q180-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N180),\n0)","v":0},{"$f":"IF(\nAND($Q180<AJ$116,(AJ$116-$Q180-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N180),\n0)","v":0},{"$f":"IF(\nAND($Q180<AK$116,(AK$116-$Q180-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N180),\n0)","v":0},{"$f":"IF(\nAND($Q180<AL$116,(AL$116-$Q180-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N180),\n0)","v":0},{"$f":"IF(\nAND($Q180<AM$116,(AM$116-$Q180-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N180),\n0)","v":0},{"$f":"IF(\nAND($Q180<AN$116,(AN$116-$Q180-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N180),\n0)","v":9.1967212911733647},{"$f":"IF(\nAND($Q180<AO$116,(AO$116-$Q180-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N180),\n0)","v":9.1967212911733647},{"$f":"IF(\nAND($Q180<AP$116,(AP$116-$Q180-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N180),\n0)","v":9.1967212911733647},{"$f":"IF(\nAND($Q180<AQ$116,(AQ$116-$Q180-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N180),\n0)","v":9.1967212911733647},{"$f":"IF(\nAND($Q180<AR$116,(AR$116-$Q180-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N180),\n0)","v":9.1967212911733647},{"$f":"IF(\nAND($Q180<AS$116,(AS$116-$Q180-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N180),\n0)","v":9.1967212911733647},{"$f":"IF(\nAND($Q180<AT$116,(AT$116-$Q180-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N180),\n0)","v":9.1967212911733647},{"$f":"IF(\nAND($Q180<AU$116,(AU$116-$Q180-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N180),\n0)","v":9.1967212911733647},null,null,{"$f":"AX179*\n(1-'Current Inputs'!$I$119)","v":0},{"$f":"AY179*\n((1-'Current Inputs'!$I$120) + 'Current Inputs'!$C$94)","v":127543.32283901011},null,null,{"$f":"INDEX(\nall_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&$P180,all_customers[Lookup],0)\n)*(1-INDEX(\n'Stock Rollover Scenarios'!$C$58:$AG$61,\nMATCH('Current Inputs'!$C$33,'Stock Rollover Scenarios'!$A$58:$A$61,0),MATCH($P180,'Stock Rollover Scenarios'!$C$43:$AG$43,0)\n)) / 'Current Inputs'!$C$120","v":1417.3287925601521},{"$f":"INDEX(\nall_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&$P180,all_customers[Lookup],0)\n)*INDEX(\n'Stock Rollover Scenarios'!$C$58:$AG$61,\nMATCH('Current Inputs'!$C$33,'Stock Rollover Scenarios'!$A$58:$A$61,0),MATCH($P180,'Stock Rollover Scenarios'!$C$43:$AG$43,0)\n) / 'Current Inputs'!$C$120","v":187.58640550565764},null,null,23.925393477617558,null,2043,21,{"$f":"IF(\nAND($BI180<BJ$116,(BJ$116-$BI180-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF180),\n0)","v":0},{"$f":"IF(\nAND($BI180<BK$116,(BK$116-$BI180-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF180),\n0)","v":0},{"$f":"IF(\nAND($BI180<BL$116,(BL$116-$BI180-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF180),\n0)","v":0},{"$f":"IF(\nAND($BI180<BM$116,(BM$116-$BI180-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF180),\n0)","v":0},{"$f":"IF(\nAND($BI180<BN$116,(BN$116-$BI180-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF180),\n0)","v":0},{"$f":"IF(\nAND($BI180<BO$116,(BO$116-$BI180-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF180),\n0)","v":0},{"$f":"IF(\nAND($BI180<BP$116,(BP$116-$BI180-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF180),\n0)","v":0},{"$f":"IF(\nAND($BI180<BQ$116,(BQ$116-$BI180-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF180),\n0)","v":0},{"$f":"IF(\nAND($BI180<BR$116,(BR$116-$BI180-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF180),\n0)","v":0},{"$f":"IF(\nAND($BI180<BS$116,(BS$116-$BI180-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF180),\n0)","v":0},{"$f":"IF(\nAND($BI180<BT$116,(BT$116-$BI180-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF180),\n0)","v":0},{"$f":"IF(\nAND($BI180<BU$116,(BU$116-$BI180-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF180),\n0)","v":0},{"$f":"IF(\nAND($BI180<BV$116,(BV$116-$BI180-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF180),\n0)","v":0},{"$f":"IF(\nAND($BI180<BW$116,(BW$116-$BI180-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF180),\n0)","v":0},{"$f":"IF(\nAND($BI180<BX$116,(BX$116-$BI180-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF180),\n0)","v":0},{"$f":"IF(\nAND($BI180<BY$116,(BY$116-$BI180-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF180),\n0)","v":0},{"$f":"IF(\nAND($BI180<BZ$116,(BZ$116-$BI180-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF180),\n0)","v":0},{"$f":"IF(\nAND($BI180<CA$116,(CA$116-$BI180-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF180),\n0)","v":0},{"$f":"IF(\nAND($BI180<CB$116,(CB$116-$BI180-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF180),\n0)","v":0},{"$f":"IF(\nAND($BI180<CC$116,(CC$116-$BI180-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF180),\n0)","v":0},{"$f":"IF(\nAND($BI180<CD$116,(CD$116-$BI180-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF180),\n0)","v":0},{"$f":"IF(\nAND($BI180<CE$116,(CE$116-$BI180-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF180),\n0)","v":0},{"$f":"IF(\nAND($BI180<CF$116,(CF$116-$BI180-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF180),\n0)","v":2.5326858744653866},{"$f":"IF(\nAND($BI180<CG$116,(CG$116-$BI180-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF180),\n0)","v":2.5326858744653866},{"$f":"IF(\nAND($BI180<CH$116,(CH$116-$BI180-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF180),\n0)","v":2.5326858744653866},{"$f":"IF(\nAND($BI180<CI$116,(CI$116-$BI180-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF180),\n0)","v":2.5326858744653866},{"$f":"IF(\nAND($BI180<CJ$116,(CJ$116-$BI180-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF180),\n0)","v":2.5326858744653866},{"$f":"IF(\nAND($BI180<CK$116,(CK$116-$BI180-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF180),\n0)","v":2.5326858744653866},{"$f":"IF(\nAND($BI180<CL$116,(CL$116-$BI180-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF180),\n0)","v":2.5326858744653866},{"$f":"IF(\nAND($BI180<CM$116,(CM$116-$BI180-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF180),\n0)","v":2.5326858744653866}]
[null,null,null,null,null,{"$f":"F180*\n(1-'Current Inputs'!$I$119)","v":0},{"$f":"G180*\n((1-'Current Inputs'!$I$120) + 'Current Inputs'!$C$94)","v":42576.280133167762},null,null,{"$f":"INDEX(\nall_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&$P181,all_customers[Lookup],0)\n)*(1-INDEX(\n'Stock Rollover Scenarios'!$C$58:$AG$61,\nMATCH('Current Inputs'!$C$33,'Stock Rollover Scenarios'!$A$58:$A$61,0),MATCH($P181,'Stock Rollover Scenarios'!$C$43:$AG$43,0)\n)) / 'Current Inputs'!$C$120","v":22058.679333534037},{"$f":"INDEX(\nall_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&$P181,all_customers[Lookup],0)\n)*INDEX(\n'Stock Rollover Scenarios'!$C$58:$AG$61,\nMATCH('Current Inputs'!$C$33,'Stock Rollover Scenarios'!$A$58:$A$61,0),MATCH($P181,'Stock Rollover Scenarios'!$C$43:$AG$43,0)\n) / 'Current Inputs'!$C$120","v":3292.4317931906799},null,null,140.17949834623425,null,2044,22,{"$f":"IF(\nAND($Q181<R$116,(R$116-$Q181-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N181),\n0)","v":0},{"$f":"IF(\nAND($Q181<S$116,(S$116-$Q181-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N181),\n0)","v":0},{"$f":"IF(\nAND($Q181<T$116,(T$116-$Q181-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N181),\n0)","v":0},{"$f":"IF(\nAND($Q181<U$116,(U$116-$Q181-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N181),\n0)","v":0},{"$f":"IF(\nAND($Q181<V$116,(V$116-$Q181-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N181),\n0)","v":0},{"$f":"IF(\nAND($Q181<W$116,(W$116-$Q181-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N181),\n0)","v":0},{"$f":"IF(\nAND($Q181<X$116,(X$116-$Q181-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N181),\n0)","v":0},{"$f":"IF(\nAND($Q181<Y$116,(Y$116-$Q181-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N181),\n0)","v":0},{"$f":"IF(\nAND($Q181<Z$116,(Z$116-$Q181-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N181),\n0)","v":0},{"$f":"IF(\nAND($Q181<AA$116,(AA$116-$Q181-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N181),\n0)","v":0},{"$f":"IF(\nAND($Q181<AB$116,(AB$116-$Q181-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N181),\n0)","v":0},{"$f":"IF(\nAND($Q181<AC$116,(AC$116-$Q181-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N181),\n0)","v":0},{"$f":"IF(\nAND($Q181<AD$116,(AD$116-$Q181-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N181),\n0)","v":0},{"$f":"IF(\nAND($Q181<AE$116,(AE$116-$Q181-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N181),\n0)","v":0},{"$f":"IF(\nAND($Q181<AF$116,(AF$116-$Q181-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N181),\n0)","v":0},{"$f":"IF(\nAND($Q181<AG$116,(AG$116-$Q181-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N181),\n0)","v":0},{"$f":"IF(\nAND($Q181<AH$116,(AH$116-$Q181-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N181),\n0)","v":0},{"$f":"IF(\nAND($Q181<AI$116,(AI$116-$Q181-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N181),\n0)","v":0},{"$f":"IF(\nAND($Q181<AJ$116,(AJ$116-$Q181-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N181),\n0)","v":0},{"$f":"IF(\nAND($Q181<AK$116,(AK$116-$Q181-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N181),\n0)","v":0},{"$f":"IF(\nAND($Q181<AL$116,(AL$116-$Q181-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N181),\n0)","v":0},{"$f":"IF(\nAND($Q181<AM$116,(AM$116-$Q181-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N181),\n0)","v":0},{"$f":"IF(\nAND($Q181<AN$116,(AN$116-$Q181-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N181),\n0)","v":0},{"$f":"IF(\nAND($Q181<AO$116,(AO$116-$Q181-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N181),\n0)","v":10.514743458685714},{"$f":"IF(\nAND($Q181<AP$116,(AP$116-$Q181-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N181),\n0)","v":10.514743458685714},{"$f":"IF(\nAND($Q181<AQ$116,(AQ$116-$Q181-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N181),\n0)","v":10.514743458685714},{"$f":"IF(\nAND($Q181<AR$116,(AR$116-$Q181-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N181),\n0)","v":10.514743458685714},{"$f":"IF(\nAND($Q181<AS$116,(AS$116-$Q181-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N181),\n0)","v":10.514743458685714},{"$f":"IF(\nAND($Q181<AT$116,(AT$116-$Q181-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N181),\n0)","v":10.514743458685714},{"$f":"IF(\nAND($Q181<AU$116,(AU$116-$Q181-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N181),\n0)","v":10.514743458685714},null,null,{"$f":"AX180*\n(1-'Current Inputs'!$I$119)","v":0},{"$f":"AY180*\n((1-'Current Inputs'!$I$120) + 'Current Inputs'!$C$94)","v":130094.18929579032},null,null,{"$f":"INDEX(\nall_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&$P181,all_customers[Lookup],0)\n)*(1-INDEX(\n'Stock Rollover Scenarios'!$C$58:$AG$61,\nMATCH('Current Inputs'!$C$33,'Stock Rollover Scenarios'!$A$58:$A$61,0),MATCH($P181,'Stock Rollover Scenarios'!$C$43:$AG$43,0)\n)) / 'Current Inputs'!$C$120","v":1403.5488770538618},{"$f":"INDEX(\nall_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&$P181,all_customers[Lookup],0)\n)*INDEX(\n'Stock Rollover Scenarios'!$C$58:$AG$61,\nMATCH('Current Inputs'!$C$33,'Stock Rollover Scenarios'!$A$58:$A$61,0),MATCH($P181,'Stock Rollover Scenarios'!$C$43:$AG$43,0)\n) / 'Current Inputs'!$C$120","v":209.49073497270265},null,null,27.253527331253022,null,2044,22,{"$f":"IF(\nAND($BI181<BJ$116,(BJ$116-$BI181-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF181),\n0)","v":0},{"$f":"IF(\nAND($BI181<BK$116,(BK$116-$BI181-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF181),\n0)","v":0},{"$f":"IF(\nAND($BI181<BL$116,(BL$116-$BI181-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF181),\n0)","v":0},{"$f":"IF(\nAND($BI181<BM$116,(BM$116-$BI181-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF181),\n0)","v":0},{"$f":"IF(\nAND($BI181<BN$116,(BN$116-$BI181-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF181),\n0)","v":0},{"$f":"IF(\nAND($BI181<BO$116,(BO$116-$BI181-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF181),\n0)","v":0},{"$f":"IF(\nAND($BI181<BP$116,(BP$116-$BI181-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF181),\n0)","v":0},{"$f":"IF(\nAND($BI181<BQ$116,(BQ$116-$BI181-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF181),\n0)","v":0},{"$f":"IF(\nAND($BI181<BR$116,(BR$116-$BI181-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF181),\n0)","v":0},{"$f":"IF(\nAND($BI181<BS$116,(BS$116-$BI181-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF181),\n0)","v":0},{"$f":"IF(\nAND($BI181<BT$116,(BT$116-$BI181-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF181),\n0)","v":0},{"$f":"IF(\nAND($BI181<BU$116,(BU$116-$BI181-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF181),\n0)","v":0},{"$f":"IF(\nAND($BI181<BV$116,(BV$116-$BI181-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF181),\n0)","v":0},{"$f":"IF(\nAND($BI181<BW$116,(BW$116-$BI181-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF181),\n0)","v":0},{"$f":"IF(\nAND($BI181<BX$116,(BX$116-$BI181-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF181),\n0)","v":0},{"$f":"IF(\nAND($BI181<BY$116,(BY$116-$BI181-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF181),\n0)","v":0},{"$f":"IF(\nAND($BI181<BZ$116,(BZ$116-$BI181-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF181),\n0)","v":0},{"$f":"IF(\nAND($BI181<CA$116,(CA$116-$BI181-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF181),\n0)","v":0},{"$f":"IF(\nAND($BI181<CB$116,(CB$116-$BI181-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF181),\n0)","v":0},{"$f":"IF(\nAND($BI181<CC$116,(CC$116-$BI181-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF181),\n0)","v":0},{"$f":"IF(\nAND($BI181<CD$116,(CD$116-$BI181-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF181),\n0)","v":0},{"$f":"IF(\nAND($BI181<CE$116,(CE$116-$BI181-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF181),\n0)","v":0},{"$f":"IF(\nAND($BI181<CF$116,(CF$116-$BI181-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF181),\n0)","v":0},{"$f":"IF(\nAND($BI181<CG$116,(CG$116-$BI181-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF181),\n0)","v":2.8849942955293124},{"$f":"IF(\nAND($BI181<CH$116,(CH$116-$BI181-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF181),\n0)","v":2.8849942955293124},{"$f":"IF(\nAND($BI181<CI$116,(CI$116-$BI181-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF181),\n0)","v":2.8849942955293124},{"$f":"IF(\nAND($BI181<CJ$116,(CJ$116-$BI181-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF181),\n0)","v":2.8849942955293124},{"$f":"IF(\nAND($BI181<CK$116,(CK$116-$BI181-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF181),\n0)","v":2.8849942955293124},{"$f":"IF(\nAND($BI181<CL$116,(CL$116-$BI181-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF181),\n0)","v":2.8849942955293124},{"$f":"IF(\nAND($BI181<CM$116,(CM$116-$BI181-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF181),\n0)","v":2.8849942955293124}]
[null,null,null,null,null,{"$f":"F181*\n(1-'Current Inputs'!$I$119)","v":0},{"$f":"G181*\n((1-'Current Inputs'!$I$120) + 'Current Inputs'!$C$94)","v":43427.80573583112},null,null,{"$f":"INDEX(\nall_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&$P182,all_customers[Lookup],0)\n)*(1-INDEX(\n'Stock Rollover Scenarios'!$C$58:$AG$61,\nMATCH('Current Inputs'!$C$33,'Stock Rollover Scenarios'!$A$58:$A$61,0),MATCH($P182,'Stock Rollover Scenarios'!$C$43:$AG$43,0)\n)) / 'Current Inputs'!$C$120","v":21899.390661625224},{"$f":"INDEX(\nall_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&$P182,all_customers[Lookup],0)\n)*INDEX(\n'Stock Rollover Scenarios'!$C$58:$AG$61,\nMATCH('Current Inputs'!$C$33,'Stock Rollover Scenarios'!$A$58:$A$61,0),MATCH($P182,'Stock Rollover Scenarios'!$C$43:$AG$43,0)\n) / 'Current Inputs'!$C$120","v":3672.2794360701291},null,null,159.47903795734101,null,2045,23,{"$f":"IF(\nAND($Q182<R$116,(R$116-$Q182-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N182),\n0)","v":0},{"$f":"IF(\nAND($Q182<S$116,(S$116-$Q182-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N182),\n0)","v":0},{"$f":"IF(\nAND($Q182<T$116,(T$116-$Q182-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N182),\n0)","v":0},{"$f":"IF(\nAND($Q182<U$116,(U$116-$Q182-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N182),\n0)","v":0},{"$f":"IF(\nAND($Q182<V$116,(V$116-$Q182-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N182),\n0)","v":0},{"$f":"IF(\nAND($Q182<W$116,(W$116-$Q182-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N182),\n0)","v":0},{"$f":"IF(\nAND($Q182<X$116,(X$116-$Q182-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N182),\n0)","v":0},{"$f":"IF(\nAND($Q182<Y$116,(Y$116-$Q182-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N182),\n0)","v":0},{"$f":"IF(\nAND($Q182<Z$116,(Z$116-$Q182-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N182),\n0)","v":0},{"$f":"IF(\nAND($Q182<AA$116,(AA$116-$Q182-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N182),\n0)","v":0},{"$f":"IF(\nAND($Q182<AB$116,(AB$116-$Q182-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N182),\n0)","v":0},{"$f":"IF(\nAND($Q182<AC$116,(AC$116-$Q182-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N182),\n0)","v":0},{"$f":"IF(\nAND($Q182<AD$116,(AD$116-$Q182-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N182),\n0)","v":0},{"$f":"IF(\nAND($Q182<AE$116,(AE$116-$Q182-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N182),\n0)","v":0},{"$f":"IF(\nAND($Q182<AF$116,(AF$116-$Q182-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N182),\n0)","v":0},{"$f":"IF(\nAND($Q182<AG$116,(AG$116-$Q182-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N182),\n0)","v":0},{"$f":"IF(\nAND($Q182<AH$116,(AH$116-$Q182-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N182),\n0)","v":0},{"$f":"IF(\nAND($Q182<AI$116,(AI$116-$Q182-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N182),\n0)","v":0},{"$f":"IF(\nAND($Q182<AJ$116,(AJ$116-$Q182-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N182),\n0)","v":0},{"$f":"IF(\nAND($Q182<AK$116,(AK$116-$Q182-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N182),\n0)","v":0},{"$f":"IF(\nAND($Q182<AL$116,(AL$116-$Q182-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N182),\n0)","v":0},{"$f":"IF(\nAND($Q182<AM$116,(AM$116-$Q182-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N182),\n0)","v":0},{"$f":"IF(\nAND($Q182<AN$116,(AN$116-$Q182-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N182),\n0)","v":0},{"$f":"IF(\nAND($Q182<AO$116,(AO$116-$Q182-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N182),\n0)","v":0},{"$f":"IF(\nAND($Q182<AP$116,(AP$116-$Q182-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N182),\n0)","v":11.962385305571964},{"$f":"IF(\nAND($Q182<AQ$116,(AQ$116-$Q182-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N182),\n0)","v":11.962385305571964},{"$f":"IF(\nAND($Q182<AR$116,(AR$116-$Q182-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N182),\n0)","v":11.962385305571964},{"$f":"IF(\nAND($Q182<AS$116,(AS$116-$Q182-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N182),\n0)","v":11.962385305571964},{"$f":"IF(\nAND($Q182<AT$116,(AT$116-$Q182-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N182),\n0)","v":11.962385305571964},{"$f":"IF(\nAND($Q182<AU$116,(AU$116-$Q182-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N182),\n0)","v":11.962385305571964},null,null,{"$f":"AX181*\n(1-'Current Inputs'!$I$119)","v":0},{"$f":"AY181*\n((1-'Current Inputs'!$I$120) + 'Current Inputs'!$C$94)","v":132696.07308170613},null,null,{"$f":"INDEX(\nall_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&$P182,all_customers[Lookup],0)\n)*(1-INDEX(\n'Stock Rollover Scenarios'!$C$58:$AG$61,\nMATCH('Current Inputs'!$C$33,'Stock Rollover Scenarios'!$A$58:$A$61,0),MATCH($P182,'Stock Rollover Scenarios'!$C$43:$AG$43,0)\n)) / 'Current Inputs'!$C$120","v":1388.3529779648266},{"$f":"INDEX(\nall_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&$P182,all_customers[Lookup],0)\n)*INDEX(\n'Stock Rollover Scenarios'!$C$58:$AG$61,\nMATCH('Current Inputs'!$C$33,'Stock Rollover Scenarios'!$A$58:$A$61,0),MATCH($P182,'Stock Rollover Scenarios'!$C$43:$AG$43,0)\n) / 'Current Inputs'!$C$120","v":232.81104802249266},null,null,30.893111842621281,null,2045,23,{"$f":"IF(\nAND($BI182<BJ$116,(BJ$116-$BI182-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF182),\n0)","v":0},{"$f":"IF(\nAND($BI182<BK$116,(BK$116-$BI182-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF182),\n0)","v":0},{"$f":"IF(\nAND($BI182<BL$116,(BL$116-$BI182-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF182),\n0)","v":0},{"$f":"IF(\nAND($BI182<BM$116,(BM$116-$BI182-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF182),\n0)","v":0},{"$f":"IF(\nAND($BI182<BN$116,(BN$116-$BI182-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF182),\n0)","v":0},{"$f":"IF(\nAND($BI182<BO$116,(BO$116-$BI182-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF182),\n0)","v":0},{"$f":"IF(\nAND($BI182<BP$116,(BP$116-$BI182-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF182),\n0)","v":0},{"$f":"IF(\nAND($BI182<BQ$116,(BQ$116-$BI182-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF182),\n0)","v":0},{"$f":"IF(\nAND($BI182<BR$116,(BR$116-$BI182-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF182),\n0)","v":0},{"$f":"IF(\nAND($BI182<BS$116,(BS$116-$BI182-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF182),\n0)","v":0},{"$f":"IF(\nAND($BI182<BT$116,(BT$116-$BI182-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF182),\n0)","v":0},{"$f":"IF(\nAND($BI182<BU$116,(BU$116-$BI182-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF182),\n0)","v":0},{"$f":"IF(\nAND($BI182<BV$116,(BV$116-$BI182-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF182),\n0)","v":0},{"$f":"IF(\nAND($BI182<BW$116,(BW$116-$BI182-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF182),\n0)","v":0},{"$f":"IF(\nAND($BI182<BX$116,(BX$116-$BI182-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF182),\n0)","v":0},{"$f":"IF(\nAND($BI182<BY$116,(BY$116-$BI182-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF182),\n0)","v":0},{"$f":"IF(\nAND($BI182<BZ$116,(BZ$116-$BI182-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF182),\n0)","v":0},{"$f":"IF(\nAND($BI182<CA$116,(CA$116-$BI182-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF182),\n0)","v":0},{"$f":"IF(\nAND($BI182<CB$116,(CB$116-$BI182-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF182),\n0)","v":0},{"$f":"IF(\nAND($BI182<CC$116,(CC$116-$BI182-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF182),\n0)","v":0},{"$f":"IF(\nAND($BI182<CD$116,(CD$116-$BI182-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF182),\n0)","v":0},{"$f":"IF(\nAND($BI182<CE$116,(CE$116-$BI182-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF182),\n0)","v":0},{"$f":"IF(\nAND($BI182<CF$116,(CF$116-$BI182-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF182),\n0)","v":0},{"$f":"IF(\nAND($BI182<CG$116,(CG$116-$BI182-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF182),\n0)","v":0},{"$f":"IF(\nAND($BI182<CH$116,(CH$116-$BI182-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF182),\n0)","v":3.2702721506036232},{"$f":"IF(\nAND($BI182<CI$116,(CI$116-$BI182-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF182),\n0)","v":3.2702721506036232},{"$f":"IF(\nAND($BI182<CJ$116,(CJ$116-$BI182-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF182),\n0)","v":3.2702721506036232},{"$f":"IF(\nAND($BI182<CK$116,(CK$116-$BI182-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF182),\n0)","v":3.2702721506036232},{"$f":"IF(\nAND($BI182<CL$116,(CL$116-$BI182-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF182),\n0)","v":3.2702721506036232},{"$f":"IF(\nAND($BI182<CM$116,(CM$116-$BI182-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF182),\n0)","v":3.2702721506036232}]
[null,null,null,null,null,{"$f":"F182*\n(1-'Current Inputs'!$I$119)","v":0},{"$f":"G182*\n((1-'Current Inputs'!$I$120) + 'Current Inputs'!$C$94)","v":44296.361850547743},null,null,{"$f":"INDEX(\nall_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&$P183,all_customers[Lookup],0)\n)*(1-INDEX(\n'Stock Rollover Scenarios'!$C$58:$AG$61,\nMATCH('Current Inputs'!$C$33,'Stock Rollover Scenarios'!$A$58:$A$61,0),MATCH($P183,'Stock Rollover Scenarios'!$C$43:$AG$43,0)\n)) / 'Current Inputs'!$C$120","v":21714.985330213116},{"$f":"INDEX(\nall_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&$P183,all_customers[Lookup],0)\n)*INDEX(\n'Stock Rollover Scenarios'!$C$58:$AG$61,\nMATCH('Current Inputs'!$C$33,'Stock Rollover Scenarios'!$A$58:$A$61,0),MATCH($P183,'Stock Rollover Scenarios'!$C$43:$AG$43,0)\n) / 'Current Inputs'!$C$120","v":4077.2437384528776},null,null,180.60706399138871,null,2046,24,{"$f":"IF(\nAND($Q183<R$116,(R$116-$Q183-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N183),\n0)","v":0},{"$f":"IF(\nAND($Q183<S$116,(S$116-$Q183-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N183),\n0)","v":0},{"$f":"IF(\nAND($Q183<T$116,(T$116-$Q183-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N183),\n0)","v":0},{"$f":"IF(\nAND($Q183<U$116,(U$116-$Q183-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N183),\n0)","v":0},{"$f":"IF(\nAND($Q183<V$116,(V$116-$Q183-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N183),\n0)","v":0},{"$f":"IF(\nAND($Q183<W$116,(W$116-$Q183-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N183),\n0)","v":0},{"$f":"IF(\nAND($Q183<X$116,(X$116-$Q183-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N183),\n0)","v":0},{"$f":"IF(\nAND($Q183<Y$116,(Y$116-$Q183-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N183),\n0)","v":0},{"$f":"IF(\nAND($Q183<Z$116,(Z$116-$Q183-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N183),\n0)","v":0},{"$f":"IF(\nAND($Q183<AA$116,(AA$116-$Q183-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N183),\n0)","v":0},{"$f":"IF(\nAND($Q183<AB$116,(AB$116-$Q183-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N183),\n0)","v":0},{"$f":"IF(\nAND($Q183<AC$116,(AC$116-$Q183-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N183),\n0)","v":0},{"$f":"IF(\nAND($Q183<AD$116,(AD$116-$Q183-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N183),\n0)","v":0},{"$f":"IF(\nAND($Q183<AE$116,(AE$116-$Q183-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N183),\n0)","v":0},{"$f":"IF(\nAND($Q183<AF$116,(AF$116-$Q183-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N183),\n0)","v":0},{"$f":"IF(\nAND($Q183<AG$116,(AG$116-$Q183-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N183),\n0)","v":0},{"$f":"IF(\nAND($Q183<AH$116,(AH$116-$Q183-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N183),\n0)","v":0},{"$f":"IF(\nAND($Q183<AI$116,(AI$116-$Q183-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N183),\n0)","v":0},{"$f":"IF(\nAND($Q183<AJ$116,(AJ$116-$Q183-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N183),\n0)","v":0},{"$f":"IF(\nAND($Q183<AK$116,(AK$116-$Q183-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N183),\n0)","v":0},{"$f":"IF(\nAND($Q183<AL$116,(AL$116-$Q183-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N183),\n0)","v":0},{"$f":"IF(\nAND($Q183<AM$116,(AM$116-$Q183-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N183),\n0)","v":0},{"$f":"IF(\nAND($Q183<AN$116,(AN$116-$Q183-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N183),\n0)","v":0},{"$f":"IF(\nAND($Q183<AO$116,(AO$116-$Q183-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N183),\n0)","v":0},{"$f":"IF(\nAND($Q183<AP$116,(AP$116-$Q183-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N183),\n0)","v":0},{"$f":"IF(\nAND($Q183<AQ$116,(AQ$116-$Q183-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N183),\n0)","v":13.547180344485103},{"$f":"IF(\nAND($Q183<AR$116,(AR$116-$Q183-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N183),\n0)","v":13.547180344485103},{"$f":"IF(\nAND($Q183<AS$116,(AS$116-$Q183-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N183),\n0)","v":13.547180344485103},{"$f":"IF(\nAND($Q183<AT$116,(AT$116-$Q183-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N183),\n0)","v":13.547180344485103},{"$f":"IF(\nAND($Q183<AU$116,(AU$116-$Q183-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N183),\n0)","v":13.547180344485103},null,null,{"$f":"AX182*\n(1-'Current Inputs'!$I$119)","v":0},{"$f":"AY182*\n((1-'Current Inputs'!$I$120) + 'Current Inputs'!$C$94)","v":135349.99454334026},null,null,{"$f":"INDEX(\nall_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&$P183,all_customers[Lookup],0)\n)*(1-INDEX(\n'Stock Rollover Scenarios'!$C$58:$AG$61,\nMATCH('Current Inputs'!$C$33,'Stock Rollover Scenarios'!$A$58:$A$61,0),MATCH($P183,'Stock Rollover Scenarios'!$C$43:$AG$43,0)\n)) / 'Current Inputs'!$C$120","v":1371.7300074362333},{"$f":"INDEX(\nall_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&$P183,all_customers[Lookup],0)\n)*INDEX(\n'Stock Rollover Scenarios'!$C$58:$AG$61,\nMATCH('Current Inputs'!$C$33,'Stock Rollover Scenarios'!$A$58:$A$61,0),MATCH($P183,'Stock Rollover Scenarios'!$C$43:$AG$43,0)\n) / 'Current Inputs'!$C$120","v":257.55843251184058},null,null,34.86053243506889,null,2046,24,{"$f":"IF(\nAND($BI183<BJ$116,(BJ$116-$BI183-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF183),\n0)","v":0},{"$f":"IF(\nAND($BI183<BK$116,(BK$116-$BI183-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF183),\n0)","v":0},{"$f":"IF(\nAND($BI183<BL$116,(BL$116-$BI183-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF183),\n0)","v":0},{"$f":"IF(\nAND($BI183<BM$116,(BM$116-$BI183-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF183),\n0)","v":0},{"$f":"IF(\nAND($BI183<BN$116,(BN$116-$BI183-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF183),\n0)","v":0},{"$f":"IF(\nAND($BI183<BO$116,(BO$116-$BI183-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF183),\n0)","v":0},{"$f":"IF(\nAND($BI183<BP$116,(BP$116-$BI183-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF183),\n0)","v":0},{"$f":"IF(\nAND($BI183<BQ$116,(BQ$116-$BI183-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF183),\n0)","v":0},{"$f":"IF(\nAND($BI183<BR$116,(BR$116-$BI183-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF183),\n0)","v":0},{"$f":"IF(\nAND($BI183<BS$116,(BS$116-$BI183-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF183),\n0)","v":0},{"$f":"IF(\nAND($BI183<BT$116,(BT$116-$BI183-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF183),\n0)","v":0},{"$f":"IF(\nAND($BI183<BU$116,(BU$116-$BI183-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF183),\n0)","v":0},{"$f":"IF(\nAND($BI183<BV$116,(BV$116-$BI183-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF183),\n0)","v":0},{"$f":"IF(\nAND($BI183<BW$116,(BW$116-$BI183-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF183),\n0)","v":0},{"$f":"IF(\nAND($BI183<BX$116,(BX$116-$BI183-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF183),\n0)","v":0},{"$f":"IF(\nAND($BI183<BY$116,(BY$116-$BI183-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF183),\n0)","v":0},{"$f":"IF(\nAND($BI183<BZ$116,(BZ$116-$BI183-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF183),\n0)","v":0},{"$f":"IF(\nAND($BI183<CA$116,(CA$116-$BI183-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF183),\n0)","v":0},{"$f":"IF(\nAND($BI183<CB$116,(CB$116-$BI183-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF183),\n0)","v":0},{"$f":"IF(\nAND($BI183<CC$116,(CC$116-$BI183-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF183),\n0)","v":0},{"$f":"IF(\nAND($BI183<CD$116,(CD$116-$BI183-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF183),\n0)","v":0},{"$f":"IF(\nAND($BI183<CE$116,(CE$116-$BI183-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF183),\n0)","v":0},{"$f":"IF(\nAND($BI183<CF$116,(CF$116-$BI183-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF183),\n0)","v":0},{"$f":"IF(\nAND($BI183<CG$116,(CG$116-$BI183-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF183),\n0)","v":0},{"$f":"IF(\nAND($BI183<CH$116,(CH$116-$BI183-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF183),\n0)","v":0},{"$f":"IF(\nAND($BI183<CI$116,(CI$116-$BI183-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF183),\n0)","v":3.6902539620607842},{"$f":"IF(\nAND($BI183<CJ$116,(CJ$116-$BI183-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF183),\n0)","v":3.6902539620607842},{"$f":"IF(\nAND($BI183<CK$116,(CK$116-$BI183-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF183),\n0)","v":3.6902539620607842},{"$f":"IF(\nAND($BI183<CL$116,(CL$116-$BI183-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF183),\n0)","v":3.6902539620607842},{"$f":"IF(\nAND($BI183<CM$116,(CM$116-$BI183-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF183),\n0)","v":3.6902539620607842}]
[null,null,null,null,null,{"$f":"F183*\n(1-'Current Inputs'!$I$119)","v":0},{"$f":"G183*\n((1-'Current Inputs'!$I$120) + 'Current Inputs'!$C$94)","v":45182.289087558696},null,null,{"$f":"INDEX(\nall_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&$P184,all_customers[Lookup],0)\n)*(1-INDEX(\n'Stock Rollover Scenarios'!$C$58:$AG$61,\nMATCH('Current Inputs'!$C$33,'Stock Rollover Scenarios'!$A$58:$A$61,0),MATCH($P184,'Stock Rollover Scenarios'!$C$43:$AG$43,0)\n)) / 'Current Inputs'!$C$120","v":21505.149237854868},{"$f":"INDEX(\nall_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&$P184,all_customers[Lookup],0)\n)*INDEX(\n'Stock Rollover Scenarios'!$C$58:$AG$61,\nMATCH('Current Inputs'!$C$33,'Stock Rollover Scenarios'!$A$58:$A$61,0),MATCH($P184,'Stock Rollover Scenarios'!$C$43:$AG$43,0)\n) / 'Current Inputs'!$C$120","v":4507.6388017817608},null,null,203.66543944440022,null,2047,25,{"$f":"IF(\nAND($Q184<R$116,(R$116-$Q184-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N184),\n0)","v":0},{"$f":"IF(\nAND($Q184<S$116,(S$116-$Q184-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N184),\n0)","v":0},{"$f":"IF(\nAND($Q184<T$116,(T$116-$Q184-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N184),\n0)","v":0},{"$f":"IF(\nAND($Q184<U$116,(U$116-$Q184-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N184),\n0)","v":0},{"$f":"IF(\nAND($Q184<V$116,(V$116-$Q184-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N184),\n0)","v":0},{"$f":"IF(\nAND($Q184<W$116,(W$116-$Q184-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N184),\n0)","v":0},{"$f":"IF(\nAND($Q184<X$116,(X$116-$Q184-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N184),\n0)","v":0},{"$f":"IF(\nAND($Q184<Y$116,(Y$116-$Q184-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N184),\n0)","v":0},{"$f":"IF(\nAND($Q184<Z$116,(Z$116-$Q184-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N184),\n0)","v":0},{"$f":"IF(\nAND($Q184<AA$116,(AA$116-$Q184-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N184),\n0)","v":0},{"$f":"IF(\nAND($Q184<AB$116,(AB$116-$Q184-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N184),\n0)","v":0},{"$f":"IF(\nAND($Q184<AC$116,(AC$116-$Q184-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N184),\n0)","v":0},{"$f":"IF(\nAND($Q184<AD$116,(AD$116-$Q184-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N184),\n0)","v":0},{"$f":"IF(\nAND($Q184<AE$116,(AE$116-$Q184-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N184),\n0)","v":0},{"$f":"IF(\nAND($Q184<AF$116,(AF$116-$Q184-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N184),\n0)","v":0},{"$f":"IF(\nAND($Q184<AG$116,(AG$116-$Q184-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N184),\n0)","v":0},{"$f":"IF(\nAND($Q184<AH$116,(AH$116-$Q184-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N184),\n0)","v":0},{"$f":"IF(\nAND($Q184<AI$116,(AI$116-$Q184-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N184),\n0)","v":0},{"$f":"IF(\nAND($Q184<AJ$116,(AJ$116-$Q184-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N184),\n0)","v":0},{"$f":"IF(\nAND($Q184<AK$116,(AK$116-$Q184-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N184),\n0)","v":0},{"$f":"IF(\nAND($Q184<AL$116,(AL$116-$Q184-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N184),\n0)","v":0},{"$f":"IF(\nAND($Q184<AM$116,(AM$116-$Q184-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N184),\n0)","v":0},{"$f":"IF(\nAND($Q184<AN$116,(AN$116-$Q184-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N184),\n0)","v":0},{"$f":"IF(\nAND($Q184<AO$116,(AO$116-$Q184-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N184),\n0)","v":0},{"$f":"IF(\nAND($Q184<AP$116,(AP$116-$Q184-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N184),\n0)","v":0},{"$f":"IF(\nAND($Q184<AQ$116,(AQ$116-$Q184-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N184),\n0)","v":0},{"$f":"IF(\nAND($Q184<AR$116,(AR$116-$Q184-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N184),\n0)","v":15.276769231039889},{"$f":"IF(\nAND($Q184<AS$116,(AS$116-$Q184-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N184),\n0)","v":15.276769231039889},{"$f":"IF(\nAND($Q184<AT$116,(AT$116-$Q184-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N184),\n0)","v":15.276769231039889},{"$f":"IF(\nAND($Q184<AU$116,(AU$116-$Q184-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N184),\n0)","v":15.276769231039889},null,null,{"$f":"AX183*\n(1-'Current Inputs'!$I$119)","v":0},{"$f":"AY183*\n((1-'Current Inputs'!$I$120) + 'Current Inputs'!$C$94)","v":138056.99443420707},null,null,{"$f":"INDEX(\nall_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&$P184,all_customers[Lookup],0)\n)*(1-INDEX(\n'Stock Rollover Scenarios'!$C$58:$AG$61,\nMATCH('Current Inputs'!$C$33,'Stock Rollover Scenarios'!$A$58:$A$61,0),MATCH($P184,'Stock Rollover Scenarios'!$C$43:$AG$43,0)\n)) / 'Current Inputs'!$C$120","v":1353.6729601469926},{"$f":"INDEX(\nall_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&$P184,all_customers[Lookup],0)\n)*INDEX(\n'Stock Rollover Scenarios'!$C$58:$AG$61,\nMATCH('Current Inputs'!$C$33,'Stock Rollover Scenarios'!$A$58:$A$61,0),MATCH($P184,'Stock Rollover Scenarios'!$C$43:$AG$43,0)\n) / 'Current Inputs'!$C$120","v":283.73989376183556},null,null,39.172276933840237,null,2047,25,{"$f":"IF(\nAND($BI184<BJ$116,(BJ$116-$BI184-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF184),\n0)","v":0},{"$f":"IF(\nAND($BI184<BK$116,(BK$116-$BI184-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF184),\n0)","v":0},{"$f":"IF(\nAND($BI184<BL$116,(BL$116-$BI184-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF184),\n0)","v":0},{"$f":"IF(\nAND($BI184<BM$116,(BM$116-$BI184-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF184),\n0)","v":0},{"$f":"IF(\nAND($BI184<BN$116,(BN$116-$BI184-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF184),\n0)","v":0},{"$f":"IF(\nAND($BI184<BO$116,(BO$116-$BI184-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF184),\n0)","v":0},{"$f":"IF(\nAND($BI184<BP$116,(BP$116-$BI184-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF184),\n0)","v":0},{"$f":"IF(\nAND($BI184<BQ$116,(BQ$116-$BI184-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF184),\n0)","v":0},{"$f":"IF(\nAND($BI184<BR$116,(BR$116-$BI184-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF184),\n0)","v":0},{"$f":"IF(\nAND($BI184<BS$116,(BS$116-$BI184-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF184),\n0)","v":0},{"$f":"IF(\nAND($BI184<BT$116,(BT$116-$BI184-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF184),\n0)","v":0},{"$f":"IF(\nAND($BI184<BU$116,(BU$116-$BI184-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF184),\n0)","v":0},{"$f":"IF(\nAND($BI184<BV$116,(BV$116-$BI184-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF184),\n0)","v":0},{"$f":"IF(\nAND($BI184<BW$116,(BW$116-$BI184-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF184),\n0)","v":0},{"$f":"IF(\nAND($BI184<BX$116,(BX$116-$BI184-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF184),\n0)","v":0},{"$f":"IF(\nAND($BI184<BY$116,(BY$116-$BI184-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF184),\n0)","v":0},{"$f":"IF(\nAND($BI184<BZ$116,(BZ$116-$BI184-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF184),\n0)","v":0},{"$f":"IF(\nAND($BI184<CA$116,(CA$116-$BI184-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF184),\n0)","v":0},{"$f":"IF(\nAND($BI184<CB$116,(CB$116-$BI184-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF184),\n0)","v":0},{"$f":"IF(\nAND($BI184<CC$116,(CC$116-$BI184-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF184),\n0)","v":0},{"$f":"IF(\nAND($BI184<CD$116,(CD$116-$BI184-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF184),\n0)","v":0},{"$f":"IF(\nAND($BI184<CE$116,(CE$116-$BI184-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF184),\n0)","v":0},{"$f":"IF(\nAND($BI184<CF$116,(CF$116-$BI184-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF184),\n0)","v":0},{"$f":"IF(\nAND($BI184<CG$116,(CG$116-$BI184-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF184),\n0)","v":0},{"$f":"IF(\nAND($BI184<CH$116,(CH$116-$BI184-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF184),\n0)","v":0},{"$f":"IF(\nAND($BI184<CI$116,(CI$116-$BI184-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF184),\n0)","v":0},{"$f":"IF(\nAND($BI184<CJ$116,(CJ$116-$BI184-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF184),\n0)","v":4.1466850922972869},{"$f":"IF(\nAND($BI184<CK$116,(CK$116-$BI184-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF184),\n0)","v":4.1466850922972869},{"$f":"IF(\nAND($BI184<CL$116,(CL$116-$BI184-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF184),\n0)","v":4.1466850922972869},{"$f":"IF(\nAND($BI184<CM$116,(CM$116-$BI184-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF184),\n0)","v":4.1466850922972869}]
[null,null,null,null,null,{"$f":"F184*\n(1-'Current Inputs'!$I$119)","v":0},{"$f":"G184*\n((1-'Current Inputs'!$I$120) + 'Current Inputs'!$C$94)","v":46085.934869309873},null,null,{"$f":"INDEX(\nall_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&$P185,all_customers[Lookup],0)\n)*(1-INDEX(\n'Stock Rollover Scenarios'!$C$58:$AG$61,\nMATCH('Current Inputs'!$C$33,'Stock Rollover Scenarios'!$A$58:$A$61,0),MATCH($P185,'Stock Rollover Scenarios'!$C$43:$AG$43,0)\n)) / 'Current Inputs'!$C$120","v":21269.666521598945},{"$f":"INDEX(\nall_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&$P185,all_customers[Lookup],0)\n)*INDEX(\n'Stock Rollover Scenarios'!$C$58:$AG$61,\nMATCH('Current Inputs'!$C$33,'Stock Rollover Scenarios'!$A$58:$A$61,0),MATCH($P185,'Stock Rollover Scenarios'!$C$43:$AG$43,0)\n) / 'Current Inputs'!$C$120","v":4963.6804890083195},null,null,228.75585572850159,null,2048,26,{"$f":"IF(\nAND($Q185<R$116,(R$116-$Q185-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N185),\n0)","v":0},{"$f":"IF(\nAND($Q185<S$116,(S$116-$Q185-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N185),\n0)","v":0},{"$f":"IF(\nAND($Q185<T$116,(T$116-$Q185-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N185),\n0)","v":0},{"$f":"IF(\nAND($Q185<U$116,(U$116-$Q185-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N185),\n0)","v":0},{"$f":"IF(\nAND($Q185<V$116,(V$116-$Q185-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N185),\n0)","v":0},{"$f":"IF(\nAND($Q185<W$116,(W$116-$Q185-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N185),\n0)","v":0},{"$f":"IF(\nAND($Q185<X$116,(X$116-$Q185-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N185),\n0)","v":0},{"$f":"IF(\nAND($Q185<Y$116,(Y$116-$Q185-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N185),\n0)","v":0},{"$f":"IF(\nAND($Q185<Z$116,(Z$116-$Q185-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N185),\n0)","v":0},{"$f":"IF(\nAND($Q185<AA$116,(AA$116-$Q185-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N185),\n0)","v":0},{"$f":"IF(\nAND($Q185<AB$116,(AB$116-$Q185-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N185),\n0)","v":0},{"$f":"IF(\nAND($Q185<AC$116,(AC$116-$Q185-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N185),\n0)","v":0},{"$f":"IF(\nAND($Q185<AD$116,(AD$116-$Q185-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N185),\n0)","v":0},{"$f":"IF(\nAND($Q185<AE$116,(AE$116-$Q185-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N185),\n0)","v":0},{"$f":"IF(\nAND($Q185<AF$116,(AF$116-$Q185-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N185),\n0)","v":0},{"$f":"IF(\nAND($Q185<AG$116,(AG$116-$Q185-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N185),\n0)","v":0},{"$f":"IF(\nAND($Q185<AH$116,(AH$116-$Q185-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N185),\n0)","v":0},{"$f":"IF(\nAND($Q185<AI$116,(AI$116-$Q185-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N185),\n0)","v":0},{"$f":"IF(\nAND($Q185<AJ$116,(AJ$116-$Q185-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N185),\n0)","v":0},{"$f":"IF(\nAND($Q185<AK$116,(AK$116-$Q185-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N185),\n0)","v":0},{"$f":"IF(\nAND($Q185<AL$116,(AL$116-$Q185-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N185),\n0)","v":0},{"$f":"IF(\nAND($Q185<AM$116,(AM$116-$Q185-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N185),\n0)","v":0},{"$f":"IF(\nAND($Q185<AN$116,(AN$116-$Q185-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N185),\n0)","v":0},{"$f":"IF(\nAND($Q185<AO$116,(AO$116-$Q185-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N185),\n0)","v":0},{"$f":"IF(\nAND($Q185<AP$116,(AP$116-$Q185-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N185),\n0)","v":0},{"$f":"IF(\nAND($Q185<AQ$116,(AQ$116-$Q185-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N185),\n0)","v":0},{"$f":"IF(\nAND($Q185<AR$116,(AR$116-$Q185-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N185),\n0)","v":0},{"$f":"IF(\nAND($Q185<AS$116,(AS$116-$Q185-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N185),\n0)","v":17.158779750490744},{"$f":"IF(\nAND($Q185<AT$116,(AT$116-$Q185-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N185),\n0)","v":17.158779750490744},{"$f":"IF(\nAND($Q185<AU$116,(AU$116-$Q185-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N185),\n0)","v":17.158779750490744},null,null,{"$f":"AX184*\n(1-'Current Inputs'!$I$119)","v":0},{"$f":"AY184*\n((1-'Current Inputs'!$I$120) + 'Current Inputs'!$C$94)","v":140818.13432289122},null,null,{"$f":"INDEX(\nall_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&$P185,all_customers[Lookup],0)\n)*(1-INDEX(\n'Stock Rollover Scenarios'!$C$58:$AG$61,\nMATCH('Current Inputs'!$C$33,'Stock Rollover Scenarios'!$A$58:$A$61,0),MATCH($P185,'Stock Rollover Scenarios'!$C$43:$AG$43,0)\n)) / 'Current Inputs'!$C$120","v":1334.180839459679},{"$f":"INDEX(\nall_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&$P185,all_customers[Lookup],0)\n)*INDEX(\n'Stock Rollover Scenarios'!$C$58:$AG$61,\nMATCH('Current Inputs'!$C$33,'Stock Rollover Scenarios'!$A$58:$A$61,0),MATCH($P185,'Stock Rollover Scenarios'!$C$43:$AG$43,0)\n) / 'Current Inputs'!$C$120","v":311.3564284099038},null,null,43.844631358121497,null,2048,26,{"$f":"IF(\nAND($BI185<BJ$116,(BJ$116-$BI185-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF185),\n0)","v":0},{"$f":"IF(\nAND($BI185<BK$116,(BK$116-$BI185-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF185),\n0)","v":0},{"$f":"IF(\nAND($BI185<BL$116,(BL$116-$BI185-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF185),\n0)","v":0},{"$f":"IF(\nAND($BI185<BM$116,(BM$116-$BI185-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF185),\n0)","v":0},{"$f":"IF(\nAND($BI185<BN$116,(BN$116-$BI185-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF185),\n0)","v":0},{"$f":"IF(\nAND($BI185<BO$116,(BO$116-$BI185-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF185),\n0)","v":0},{"$f":"IF(\nAND($BI185<BP$116,(BP$116-$BI185-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF185),\n0)","v":0},{"$f":"IF(\nAND($BI185<BQ$116,(BQ$116-$BI185-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF185),\n0)","v":0},{"$f":"IF(\nAND($BI185<BR$116,(BR$116-$BI185-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF185),\n0)","v":0},{"$f":"IF(\nAND($BI185<BS$116,(BS$116-$BI185-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF185),\n0)","v":0},{"$f":"IF(\nAND($BI185<BT$116,(BT$116-$BI185-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF185),\n0)","v":0},{"$f":"IF(\nAND($BI185<BU$116,(BU$116-$BI185-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF185),\n0)","v":0},{"$f":"IF(\nAND($BI185<BV$116,(BV$116-$BI185-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF185),\n0)","v":0},{"$f":"IF(\nAND($BI185<BW$116,(BW$116-$BI185-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF185),\n0)","v":0},{"$f":"IF(\nAND($BI185<BX$116,(BX$116-$BI185-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF185),\n0)","v":0},{"$f":"IF(\nAND($BI185<BY$116,(BY$116-$BI185-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF185),\n0)","v":0},{"$f":"IF(\nAND($BI185<BZ$116,(BZ$116-$BI185-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF185),\n0)","v":0},{"$f":"IF(\nAND($BI185<CA$116,(CA$116-$BI185-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF185),\n0)","v":0},{"$f":"IF(\nAND($BI185<CB$116,(CB$116-$BI185-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF185),\n0)","v":0},{"$f":"IF(\nAND($BI185<CC$116,(CC$116-$BI185-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF185),\n0)","v":0},{"$f":"IF(\nAND($BI185<CD$116,(CD$116-$BI185-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF185),\n0)","v":0},{"$f":"IF(\nAND($BI185<CE$116,(CE$116-$BI185-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF185),\n0)","v":0},{"$f":"IF(\nAND($BI185<CF$116,(CF$116-$BI185-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF185),\n0)","v":0},{"$f":"IF(\nAND($BI185<CG$116,(CG$116-$BI185-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF185),\n0)","v":0},{"$f":"IF(\nAND($BI185<CH$116,(CH$116-$BI185-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF185),\n0)","v":0},{"$f":"IF(\nAND($BI185<CI$116,(CI$116-$BI185-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF185),\n0)","v":0},{"$f":"IF(\nAND($BI185<CJ$116,(CJ$116-$BI185-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF185),\n0)","v":0},{"$f":"IF(\nAND($BI185<CK$116,(CK$116-$BI185-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF185),\n0)","v":4.6412895409950048},{"$f":"IF(\nAND($BI185<CL$116,(CL$116-$BI185-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF185),\n0)","v":4.6412895409950048},{"$f":"IF(\nAND($BI185<CM$116,(CM$116-$BI185-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF185),\n0)","v":4.6412895409950048}]
[null,null,null,null,null,{"$f":"F185*\n(1-'Current Inputs'!$I$119)","v":0},{"$f":"G185*\n((1-'Current Inputs'!$I$120) + 'Current Inputs'!$C$94)","v":47007.65356669607},null,null,{"$f":"INDEX(\nall_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&$P186,all_customers[Lookup],0)\n)*(1-INDEX(\n'Stock Rollover Scenarios'!$C$58:$AG$61,\nMATCH('Current Inputs'!$C$33,'Stock Rollover Scenarios'!$A$58:$A$61,0),MATCH($P186,'Stock Rollover Scenarios'!$C$43:$AG$43,0)\n)) / 'Current Inputs'!$C$120","v":21008.462843068595},{"$f":"INDEX(\nall_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&$P186,all_customers[Lookup],0)\n)*INDEX(\n'Stock Rollover Scenarios'!$C$58:$AG$61,\nMATCH('Current Inputs'!$C$33,'Stock Rollover Scenarios'!$A$58:$A$61,0),MATCH($P186,'Stock Rollover Scenarios'!$C$43:$AG$43,0)\n) / 'Current Inputs'!$C$120","v":5445.4431385093067},null,null,255.97750457218766,null,2049,27,{"$f":"IF(\nAND($Q186<R$116,(R$116-$Q186-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N186),\n0)","v":0},{"$f":"IF(\nAND($Q186<S$116,(S$116-$Q186-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N186),\n0)","v":0},{"$f":"IF(\nAND($Q186<T$116,(T$116-$Q186-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N186),\n0)","v":0},{"$f":"IF(\nAND($Q186<U$116,(U$116-$Q186-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N186),\n0)","v":0},{"$f":"IF(\nAND($Q186<V$116,(V$116-$Q186-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N186),\n0)","v":0},{"$f":"IF(\nAND($Q186<W$116,(W$116-$Q186-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N186),\n0)","v":0},{"$f":"IF(\nAND($Q186<X$116,(X$116-$Q186-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N186),\n0)","v":0},{"$f":"IF(\nAND($Q186<Y$116,(Y$116-$Q186-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N186),\n0)","v":0},{"$f":"IF(\nAND($Q186<Z$116,(Z$116-$Q186-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N186),\n0)","v":0},{"$f":"IF(\nAND($Q186<AA$116,(AA$116-$Q186-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N186),\n0)","v":0},{"$f":"IF(\nAND($Q186<AB$116,(AB$116-$Q186-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N186),\n0)","v":0},{"$f":"IF(\nAND($Q186<AC$116,(AC$116-$Q186-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N186),\n0)","v":0},{"$f":"IF(\nAND($Q186<AD$116,(AD$116-$Q186-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N186),\n0)","v":0},{"$f":"IF(\nAND($Q186<AE$116,(AE$116-$Q186-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N186),\n0)","v":0},{"$f":"IF(\nAND($Q186<AF$116,(AF$116-$Q186-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N186),\n0)","v":0},{"$f":"IF(\nAND($Q186<AG$116,(AG$116-$Q186-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N186),\n0)","v":0},{"$f":"IF(\nAND($Q186<AH$116,(AH$116-$Q186-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N186),\n0)","v":0},{"$f":"IF(\nAND($Q186<AI$116,(AI$116-$Q186-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N186),\n0)","v":0},{"$f":"IF(\nAND($Q186<AJ$116,(AJ$116-$Q186-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N186),\n0)","v":0},{"$f":"IF(\nAND($Q186<AK$116,(AK$116-$Q186-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N186),\n0)","v":0},{"$f":"IF(\nAND($Q186<AL$116,(AL$116-$Q186-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N186),\n0)","v":0},{"$f":"IF(\nAND($Q186<AM$116,(AM$116-$Q186-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N186),\n0)","v":0},{"$f":"IF(\nAND($Q186<AN$116,(AN$116-$Q186-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N186),\n0)","v":0},{"$f":"IF(\nAND($Q186<AO$116,(AO$116-$Q186-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N186),\n0)","v":0},{"$f":"IF(\nAND($Q186<AP$116,(AP$116-$Q186-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N186),\n0)","v":0},{"$f":"IF(\nAND($Q186<AQ$116,(AQ$116-$Q186-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N186),\n0)","v":0},{"$f":"IF(\nAND($Q186<AR$116,(AR$116-$Q186-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N186),\n0)","v":0},{"$f":"IF(\nAND($Q186<AS$116,(AS$116-$Q186-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N186),\n0)","v":0},{"$f":"IF(\nAND($Q186<AT$116,(AT$116-$Q186-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N186),\n0)","v":19.200652188975447},{"$f":"IF(\nAND($Q186<AU$116,(AU$116-$Q186-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N186),\n0)","v":19.200652188975447},null,null,{"$f":"AX185*\n(1-'Current Inputs'!$I$119)","v":0},{"$f":"AY185*\n((1-'Current Inputs'!$I$120) + 'Current Inputs'!$C$94)","v":143634.49700934906},null,null,{"$f":"INDEX(\nall_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&$P186,all_customers[Lookup],0)\n)*(1-INDEX(\n'Stock Rollover Scenarios'!$C$58:$AG$61,\nMATCH('Current Inputs'!$C$33,'Stock Rollover Scenarios'!$A$58:$A$61,0),MATCH($P186,'Stock Rollover Scenarios'!$C$43:$AG$43,0)\n)) / 'Current Inputs'!$C$120","v":1313.2612636459805},{"$f":"INDEX(\nall_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&$P186,all_customers[Lookup],0)\n)*INDEX(\n'Stock Rollover Scenarios'!$C$58:$AG$61,\nMATCH('Current Inputs'!$C$33,'Stock Rollover Scenarios'!$A$58:$A$61,0),MATCH($P186,'Stock Rollover Scenarios'!$C$43:$AG$43,0)\n) / 'Current Inputs'!$C$120","v":340.40041818435662},null,null,48.893242847682139,null,2049,27,{"$f":"IF(\nAND($BI186<BJ$116,(BJ$116-$BI186-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF186),\n0)","v":0},{"$f":"IF(\nAND($BI186<BK$116,(BK$116-$BI186-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF186),\n0)","v":0},{"$f":"IF(\nAND($BI186<BL$116,(BL$116-$BI186-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF186),\n0)","v":0},{"$f":"IF(\nAND($BI186<BM$116,(BM$116-$BI186-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF186),\n0)","v":0},{"$f":"IF(\nAND($BI186<BN$116,(BN$116-$BI186-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF186),\n0)","v":0},{"$f":"IF(\nAND($BI186<BO$116,(BO$116-$BI186-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF186),\n0)","v":0},{"$f":"IF(\nAND($BI186<BP$116,(BP$116-$BI186-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF186),\n0)","v":0},{"$f":"IF(\nAND($BI186<BQ$116,(BQ$116-$BI186-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF186),\n0)","v":0},{"$f":"IF(\nAND($BI186<BR$116,(BR$116-$BI186-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF186),\n0)","v":0},{"$f":"IF(\nAND($BI186<BS$116,(BS$116-$BI186-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF186),\n0)","v":0},{"$f":"IF(\nAND($BI186<BT$116,(BT$116-$BI186-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF186),\n0)","v":0},{"$f":"IF(\nAND($BI186<BU$116,(BU$116-$BI186-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF186),\n0)","v":0},{"$f":"IF(\nAND($BI186<BV$116,(BV$116-$BI186-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF186),\n0)","v":0},{"$f":"IF(\nAND($BI186<BW$116,(BW$116-$BI186-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF186),\n0)","v":0},{"$f":"IF(\nAND($BI186<BX$116,(BX$116-$BI186-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF186),\n0)","v":0},{"$f":"IF(\nAND($BI186<BY$116,(BY$116-$BI186-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF186),\n0)","v":0},{"$f":"IF(\nAND($BI186<BZ$116,(BZ$116-$BI186-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF186),\n0)","v":0},{"$f":"IF(\nAND($BI186<CA$116,(CA$116-$BI186-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF186),\n0)","v":0},{"$f":"IF(\nAND($BI186<CB$116,(CB$116-$BI186-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF186),\n0)","v":0},{"$f":"IF(\nAND($BI186<CC$116,(CC$116-$BI186-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF186),\n0)","v":0},{"$f":"IF(\nAND($BI186<CD$116,(CD$116-$BI186-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF186),\n0)","v":0},{"$f":"IF(\nAND($BI186<CE$116,(CE$116-$BI186-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF186),\n0)","v":0},{"$f":"IF(\nAND($BI186<CF$116,(CF$116-$BI186-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF186),\n0)","v":0},{"$f":"IF(\nAND($BI186<CG$116,(CG$116-$BI186-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF186),\n0)","v":0},{"$f":"IF(\nAND($BI186<CH$116,(CH$116-$BI186-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF186),\n0)","v":0},{"$f":"IF(\nAND($BI186<CI$116,(CI$116-$BI186-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF186),\n0)","v":0},{"$f":"IF(\nAND($BI186<CJ$116,(CJ$116-$BI186-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF186),\n0)","v":0},{"$f":"IF(\nAND($BI186<CK$116,(CK$116-$BI186-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF186),\n0)","v":0},{"$f":"IF(\nAND($BI186<CL$116,(CL$116-$BI186-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF186),\n0)","v":5.1757236775635773},{"$f":"IF(\nAND($BI186<CM$116,(CM$116-$BI186-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF186),\n0)","v":5.1757236775635773}]
[null,null,null,null,null,{"$f":"F186*\n(1-'Current Inputs'!$I$119)","v":0},{"$f":"G186*\n((1-'Current Inputs'!$I$120) + 'Current Inputs'!$C$94)","v":47947.806638029993},null,null,{"$f":"INDEX(\nall_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&$P187,all_customers[Lookup],0)\n)*(1-INDEX(\n'Stock Rollover Scenarios'!$C$58:$AG$61,\nMATCH('Current Inputs'!$C$33,'Stock Rollover Scenarios'!$A$58:$A$61,0),MATCH($P187,'Stock Rollover Scenarios'!$C$43:$AG$43,0)\n)) / 'Current Inputs'!$C$120","v":20721.661191999003},{"$f":"INDEX(\nall_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Residential\"&$P187,all_customers[Lookup],0)\n)*INDEX(\n'Stock Rollover Scenarios'!$C$58:$AG$61,\nMATCH('Current Inputs'!$C$33,'Stock Rollover Scenarios'!$A$58:$A$61,0),MATCH($P187,'Stock Rollover Scenarios'!$C$43:$AG$43,0)\n) / 'Current Inputs'!$C$120","v":5952.8037605495356},null,null,285.42388366496692,null,2050,28,{"$f":"IF(\nAND($Q187<R$116,(R$116-$Q187-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N187),\n0)","v":0},{"$f":"IF(\nAND($Q187<S$116,(S$116-$Q187-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N187),\n0)","v":0},{"$f":"IF(\nAND($Q187<T$116,(T$116-$Q187-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N187),\n0)","v":0},{"$f":"IF(\nAND($Q187<U$116,(U$116-$Q187-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N187),\n0)","v":0},{"$f":"IF(\nAND($Q187<V$116,(V$116-$Q187-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N187),\n0)","v":0},{"$f":"IF(\nAND($Q187<W$116,(W$116-$Q187-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N187),\n0)","v":0},{"$f":"IF(\nAND($Q187<X$116,(X$116-$Q187-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N187),\n0)","v":0},{"$f":"IF(\nAND($Q187<Y$116,(Y$116-$Q187-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N187),\n0)","v":0},{"$f":"IF(\nAND($Q187<Z$116,(Z$116-$Q187-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N187),\n0)","v":0},{"$f":"IF(\nAND($Q187<AA$116,(AA$116-$Q187-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N187),\n0)","v":0},{"$f":"IF(\nAND($Q187<AB$116,(AB$116-$Q187-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N187),\n0)","v":0},{"$f":"IF(\nAND($Q187<AC$116,(AC$116-$Q187-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N187),\n0)","v":0},{"$f":"IF(\nAND($Q187<AD$116,(AD$116-$Q187-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N187),\n0)","v":0},{"$f":"IF(\nAND($Q187<AE$116,(AE$116-$Q187-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N187),\n0)","v":0},{"$f":"IF(\nAND($Q187<AF$116,(AF$116-$Q187-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N187),\n0)","v":0},{"$f":"IF(\nAND($Q187<AG$116,(AG$116-$Q187-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N187),\n0)","v":0},{"$f":"IF(\nAND($Q187<AH$116,(AH$116-$Q187-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N187),\n0)","v":0},{"$f":"IF(\nAND($Q187<AI$116,(AI$116-$Q187-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N187),\n0)","v":0},{"$f":"IF(\nAND($Q187<AJ$116,(AJ$116-$Q187-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N187),\n0)","v":0},{"$f":"IF(\nAND($Q187<AK$116,(AK$116-$Q187-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N187),\n0)","v":0},{"$f":"IF(\nAND($Q187<AL$116,(AL$116-$Q187-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N187),\n0)","v":0},{"$f":"IF(\nAND($Q187<AM$116,(AM$116-$Q187-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N187),\n0)","v":0},{"$f":"IF(\nAND($Q187<AN$116,(AN$116-$Q187-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N187),\n0)","v":0},{"$f":"IF(\nAND($Q187<AO$116,(AO$116-$Q187-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N187),\n0)","v":0},{"$f":"IF(\nAND($Q187<AP$116,(AP$116-$Q187-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N187),\n0)","v":0},{"$f":"IF(\nAND($Q187<AQ$116,(AQ$116-$Q187-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N187),\n0)","v":0},{"$f":"IF(\nAND($Q187<AR$116,(AR$116-$Q187-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N187),\n0)","v":0},{"$f":"IF(\nAND($Q187<AS$116,(AS$116-$Q187-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N187),\n0)","v":0},{"$f":"IF(\nAND($Q187<AT$116,(AT$116-$Q187-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N187),\n0)","v":0},{"$f":"IF(\nAND($Q187<AU$116,(AU$116-$Q187-1)<'Current Inputs'!$C$119)=TRUE,\n-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$119,$N187),\n0)","v":21.409399727670703},null,null,{"$f":"AX186*\n(1-'Current Inputs'!$I$119)","v":0},{"$f":"AY186*\n((1-'Current Inputs'!$I$120) + 'Current Inputs'!$C$94)","v":146507.18694953603},null,null,{"$f":"INDEX(\nall_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&$P187,all_customers[Lookup],0)\n)*(1-INDEX(\n'Stock Rollover Scenarios'!$C$58:$AG$61,\nMATCH('Current Inputs'!$C$33,'Stock Rollover Scenarios'!$A$58:$A$61,0),MATCH($P187,'Stock Rollover Scenarios'!$C$43:$AG$43,0)\n)) / 'Current Inputs'!$C$120","v":1290.9338017393979},{"$f":"INDEX(\nall_customers[Customers Scaled],\nMATCH(Dashboard!$B$4&\"Commercial\"&$P187,all_customers[Lookup],0)\n)*INDEX(\n'Stock Rollover Scenarios'!$C$58:$AG$61,\nMATCH('Current Inputs'!$C$33,'Stock Rollover Scenarios'!$A$58:$A$61,0),MATCH($P187,'Stock Rollover Scenarios'!$C$43:$AG$43,0)\n) / 'Current Inputs'!$C$120","v":370.85229405169423},null,null,54.332526375295878,null,2050,28,{"$f":"IF(\nAND($BI187<BJ$116,(BJ$116-$BI187-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF187),\n0)","v":0},{"$f":"IF(\nAND($BI187<BK$116,(BK$116-$BI187-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF187),\n0)","v":0},{"$f":"IF(\nAND($BI187<BL$116,(BL$116-$BI187-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF187),\n0)","v":0},{"$f":"IF(\nAND($BI187<BM$116,(BM$116-$BI187-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF187),\n0)","v":0},{"$f":"IF(\nAND($BI187<BN$116,(BN$116-$BI187-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF187),\n0)","v":0},{"$f":"IF(\nAND($BI187<BO$116,(BO$116-$BI187-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF187),\n0)","v":0},{"$f":"IF(\nAND($BI187<BP$116,(BP$116-$BI187-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF187),\n0)","v":0},{"$f":"IF(\nAND($BI187<BQ$116,(BQ$116-$BI187-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF187),\n0)","v":0},{"$f":"IF(\nAND($BI187<BR$116,(BR$116-$BI187-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF187),\n0)","v":0},{"$f":"IF(\nAND($BI187<BS$116,(BS$116-$BI187-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF187),\n0)","v":0},{"$f":"IF(\nAND($BI187<BT$116,(BT$116-$BI187-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF187),\n0)","v":0},{"$f":"IF(\nAND($BI187<BU$116,(BU$116-$BI187-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF187),\n0)","v":0},{"$f":"IF(\nAND($BI187<BV$116,(BV$116-$BI187-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF187),\n0)","v":0},{"$f":"IF(\nAND($BI187<BW$116,(BW$116-$BI187-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF187),\n0)","v":0},{"$f":"IF(\nAND($BI187<BX$116,(BX$116-$BI187-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF187),\n0)","v":0},{"$f":"IF(\nAND($BI187<BY$116,(BY$116-$BI187-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF187),\n0)","v":0},{"$f":"IF(\nAND($BI187<BZ$116,(BZ$116-$BI187-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF187),\n0)","v":0},{"$f":"IF(\nAND($BI187<CA$116,(CA$116-$BI187-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF187),\n0)","v":0},{"$f":"IF(\nAND($BI187<CB$116,(CB$116-$BI187-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF187),\n0)","v":0},{"$f":"IF(\nAND($BI187<CC$116,(CC$116-$BI187-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF187),\n0)","v":0},{"$f":"IF(\nAND($BI187<CD$116,(CD$116-$BI187-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF187),\n0)","v":0},{"$f":"IF(\nAND($BI187<CE$116,(CE$116-$BI187-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF187),\n0)","v":0},{"$f":"IF(\nAND($BI187<CF$116,(CF$116-$BI187-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF187),\n0)","v":0},{"$f":"IF(\nAND($BI187<CG$116,(CG$116-$BI187-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF187),\n0)","v":0},{"$f":"IF(\nAND($BI187<CH$116,(CH$116-$BI187-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF187),\n0)","v":0},{"$f":"IF(\nAND($BI187<CI$116,(CI$116-$BI187-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF187),\n0)","v":0},{"$f":"IF(\nAND($BI187<CJ$116,(CJ$116-$BI187-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF187),\n0)","v":0},{"$f":"IF(\nAND($BI187<CK$116,(CK$116-$BI187-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF187),\n0)","v":0},{"$f":"IF(\nAND($BI187<CL$116,(CL$116-$BI187-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF187),\n0)","v":0},{"$f":"IF(\nAND($BI187<CM$116,(CM$116-$BI187-1)<'Current Inputs'!$F$108)=TRUE,\n-PMT('Current Inputs'!$F$93,'Current Inputs'!$F$108,$BF187),\n0)","v":5.7515134371128669}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual Total",{"$f":"SUM(R158:R187)","v":4.4019037721619192E-2},{"$f":"SUM(S158:S187)","v":0.11056756960424487},0.22613782946303068,0.40383967814201283,0.65668779121272602,0.99840852453300788,1.4439756325781363,2.009800463725175,2.7137706248437068,3.575291359797534,4.6444875833525963,5.9756022885736044,7.6271636445212874,9.6623333406906049,12.149023629031973,15.160154134135862,18.72981323086244,23.029684490134912,28.105132145564632,34.051556295646009,40.970544776360342,48.97151535631896,58.168236647492321,68.682980106178036,80.645365411749992,94.192545756235091,109.46931498727498,126.62809473776574,145.82874692674119,167.23814665441188,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual Total",{"$f":"SUM(BJ158:BJ187)","v":4.4019037721619192E-2},{"$f":"SUM(BK158:BK187)","v":6.4199356397025037E-2},9.9112555597727997E-2,0.15269956406405386,0.22849932583910759,0.33036466585860658,0.46241705612996059,0.62917406330467629,0.8355709432490237,1.0869507251651163,1.3974574164142943,1.7821233750421741,2.2570794727316343,2.8395007394305072,3.5477055896693606,4.4013093812105462,5.3771210734377739,6.5650281730336095,7.9499795194629232,9.5532120385854409,11.397631143160286,13.507410336107975,15.908043820302007,18.626281108656602,21.69015637931588,25.129030559460571,28.965208960508679,33.221832542875802,37.92260012274992,43.091692293163916]

{"sheet":"Customer Economics","index":25,"n_rows":86,"n_cols":40,"rows_kept":86,"cut":false,"hidden":false,"merged":[[8,1,8,6],[8,8,8,13],[8,16,8,21],[8,23,8,28],[8,30,8,39]]}
[]
[null,"Active Scenario ",{"$f":"active_scenario","v":"Carbon Out"}]
[]
[null,"Water Heater",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HVAC (space-heating only)"]
[]
[null,"therms",200,null,null,null,null,null,null,null,null,null,null,null,null,null,"therms",500,null,{"$f":"R6*R7*R8/3","v":3906.6666666666665}]
[null,"gas efficiency",0.65,null,null,null,null,null,null,null,null,null,null,null,null,null,"gas efficiency",0.8]
[null,"therm to kwh",29.3,null,null,null,null,null,null,null,null,null,null,null,null,null,"therm to kwh",29.3]
[null,"Moderate Efficiency",null,null,null,null,null,null,"High Efficiency",null,null,null,null,null,null,null,"Moderate Efficiency - Low Cost Counterfactual",null,null,null,null,null,null,"High Efficiency - High Cost Counterfactual",null,null,null,null,null,null,"Hybrid, Compared to Heat Pump"]
[null,"ASHP COP",2.5,null,null,null,null,null,"ASHP COP",5,null,null,null,null,null,null,"ASHP COP",2.5,null,null,null,null,null,"ASHP COP",4,null,null,null,null,null,"ASHP COP",2.5,null,"Hybrid COP",3]
[null,"Incremental Capex",1000,null,null,null,null,null,"Incremental Capex",4000,null,null,null,null,null,null,"Incremental Capex",1000,null,null,null,null,null,"Incremental Capex",6200,null,null,null,null,null,null,null,null,"Incremental Capex",0]
[null,"crf",0.1,null,null,null,null,null,"crf",0.1,null,null,null,null,null,null,"crf",0.1,null,null,null,null,null,"crf",0.1,null,null,null,null,null,null,null,null,"crf",0.1]
[null,"Annualized capex",{"$f":"C12*C11","v":100},null,null,null,null,null,"Annualized capex",{"$f":"J12*J11","v":400},null,null,null,null,null,null,"Annualized capex",{"$f":"R12*R11","v":100},null,null,null,null,null,"Annualized capex",{"$f":"Y12*Y11","v":620},null,null,null,null,null,null,null,null,"Annualized capex",100]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SH share gas",0.2]
[null,"Bills",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bills",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gas meter"]
[null,"Electric ($/kwh)","Gas ($/therm)",null,null,null,null,null,"Electric ($/kwh)","Gas ($/therm)",null,null,null,null,null,null,"Electric ($/kwh)","Gas ($/therm)",null,null,null,null,null,"Electric ($/kwh)","Gas ($/therm)",null,null,null,null,null,null,null,"Gas Rate ($/therm)"]
[null,null,1,{"$f":"C17+0.3","v":1.3},{"$f":"D17+0.3","v":1.6},1.9000000000000001,2.2000000000000002,null,null,1,{"$f":"J17+0.3","v":1.3},{"$f":"K17+0.3","v":1.6},1.9000000000000001,2.2000000000000002,null,null,null,1,{"$f":"R17+0.3","v":1.3},{"$f":"S17+0.3","v":1.6},{"$f":"T17+0.3","v":1.9000000000000001},{"$f":"U17+0.3","v":2.2000000000000002},null,null,1,{"$f":"Y17+0.3","v":1.3},{"$f":"Z17+0.3","v":1.6},{"$f":"AA17+0.3","v":1.9000000000000001},{"$f":"AB17+0.3","v":2.2000000000000002},null,null,"Electric Rate ($/kwh)",1,{"$f":"AG17+0.5","v":1.5},{"$f":"AH17+0.5","v":2},2.5,3,3.5,4,4.5]
[null,0.1,{"$f":"$C$6*$C$7*$C$8/$C$10 *$B18 - $C$6*C$17","v":-47.640000000000015},{"$f":"$C$6*$C$7*$C$8/$C$10 *$B18 - $C$6*D$17","v":-107.64000000000001},-167.64000000000001,-227.64000000000001,-287.6400000000001,null,0.1,{"$f":"$C$6*$C$7*$C$8/$J$10 *$B18 - $C$6*J$17","v":-123.82000000000001},-183.82,-243.82,-303.82,-363.82000000000005,null,null,0.1,{"$f":"$R$6*$R$7*$R$8/$R$10 *$B18 - $R$6*R$17","v":-31.199999999999989},{"$f":"$R$6*$R$7*$R$8/$R$10 *$B18 - $R$6*S$17","v":-181.2},-331.2,-481.2000000000001,-631.20000000000005,null,0.1,{"$f":"$R$6*$R$7*$R$8/$Y$10 *$B18 - $R$6*Y$17","v":-207},-357,-507,-657.00000000000011,-807,null,null,0.1,{"$f":"($R$6*$R$7*$R$8/$AI$10*(1-$AI$14) * $AF18 + $R$6*$AI$14*AG$17) - $R$6*$R$7*$R$8 / $AF$10 * $AF18","v":-56.266666666666652},-6.2666666666666515,43.733333333333292,93.733333333333292,143.73333333333329,193.73333333333329,243.73333333333329,293.73333333333329]
[null,{"$f":"B18+0.025","v":0.125},-9.5500000000000114,-69.550000000000011,-129.55000000000001,-189.55,-249.55000000000007,null,{"$f":"I18+0.025","v":0.125},-104.77500000000001,-164.77500000000001,-224.77500000000001,-284.77499999999998,-344.77500000000009,null,null,{"$f":"Q18+0.025","v":0.125},86,-64,-214,-364.00000000000011,-514,null,{"$f":"X18+0.025","v":0.125},-133.75,-283.75,-433.75,-583.75000000000011,-733.75,null,null,{"$f":"AF18+0.04","v":0.14000000000000001},-118.77333333333331,-68.773333333333312,-18.773333333333312,31.226666666666688,81.226666666666688,131.22666666666669,181.22666666666669,231.22666666666669]
[null,{"$f":"B19+0.025","v":0.15},28.539999999999992,-31.460000000000008,-91.460000000000008,-151.46,-211.46000000000006,null,{"$f":"I19+0.025","v":0.15},-85.73,-145.73000000000002,-205.73000000000002,-265.73,-325.73000000000008,null,null,0.15,203.19999999999993,53.199999999999932,-96.800000000000068,-246.80000000000018,-396.80000000000007,null,0.15,-60.5,-210.5,-360.5,-510.50000000000011,-660.5,null,null,{"$f":"AF19+0.04","v":0.18000000000000002},-181.28000000000009,-131.28000000000009,-81.280000000000086,-31.280000000000086,18.719999999999914,68.719999999999914,118.71999999999991,168.71999999999991]
[null,0.17499999999999999,66.63,6.6299999999999955,-53.370000000000005,-113.37,-173.37000000000006,null,0.17499999999999999,-66.685000000000002,-126.685,-186.685,-246.685,-306.68500000000006,null,null,0.17499999999999999,320.39999999999998,170.39999999999998,20.399999999999977,-129.60000000000014,-279.60000000000002,null,0.17499999999999999,12.75,-137.25,-287.25,-437.25000000000011,-587.25,null,null,0.22000000000000003,-243.78666666666663,-193.78666666666663,-143.78666666666663,-93.786666666666633,-43.786666666666633,6.2133333333333667,56.213333333333367,106.21333333333337]
[null,0.19999999999999998,104.71999999999997,44.71999999999997,-15.28000000000003,-75.28000000000003,-135.28000000000009,null,0.19999999999999998,-47.640000000000015,-107.64000000000001,-167.64000000000001,-227.64000000000001,-287.6400000000001,null,null,0.19999999999999998,437.59999999999991,287.59999999999991,137.59999999999991,-12.400000000000205,-162.40000000000009,null,0.19999999999999998,86,-64,-214,-364.00000000000011,-514,null,null,0.26,-306.29333333333341,-256.29333333333341,-206.29333333333341,-156.29333333333352,-106.29333333333352,-56.293333333333521,-6.2933333333335213,43.706666666666479]
[null,0.22499999999999998,142.80999999999995,82.809999999999945,22.809999999999945,-37.190000000000055,-97.190000000000111,null,0.22499999999999998,-28.595000000000027,-88.595000000000027,-148.59500000000003,-208.59500000000003,-268.59500000000008,null,null,0.22499999999999998,554.79999999999995,404.79999999999995,254.79999999999995,104.79999999999984,-45.200000000000045,null,0.22499999999999998,159.24999999999989,9.2499999999998863,-140.75000000000011,-290.75000000000023,-440.75000000000011,null,null,0.3,-368.79999999999995,-318.79999999999995,-268.79999999999995,-218.79999999999995,-168.79999999999995,-118.79999999999995,-68.799999999999955,-18.799999999999955]
[null,0.24999999999999997,180.89999999999992,120.89999999999992,60.89999999999992,0.89999999999992042,-59.100000000000136,null,0.24999999999999997,-9.5500000000000398,-69.55000000000004,-129.55000000000004,-189.55000000000004,-249.5500000000001,null,null,0.24999999999999997,671.99999999999977,521.99999999999977,371.99999999999977,221.99999999999966,71.999999999999773,null,0.24999999999999997,232.49999999999989,82.499999999999886,-67.500000000000114,-217.50000000000023,-367.50000000000011,null,null,0.33999999999999997,-431.30666666666662,-381.30666666666662,-331.30666666666662,-281.30666666666662,-231.30666666666662,-181.30666666666662,-131.30666666666662,-81.306666666666615]
[]
[null,"Lifecycle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lifecycle"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gas Rate ($/therm)"]
[null,null,1,{"$f":"C28+0.3","v":1.3},{"$f":"D28+0.3","v":1.6},1.9000000000000001,2.2000000000000002,null,null,1,{"$f":"J28+0.3","v":1.3},{"$f":"K28+0.3","v":1.6},1.9000000000000001,2.2000000000000002,null,null,null,1,{"$f":"R28+0.3","v":1.3},{"$f":"S28+0.3","v":1.6},{"$f":"T28+0.3","v":1.9000000000000001},{"$f":"U28+0.3","v":2.2000000000000002},null,null,1,{"$f":"Y28+0.3","v":1.3},{"$f":"Z28+0.3","v":1.6},{"$f":"AA28+0.3","v":1.9000000000000001},{"$f":"AB28+0.3","v":2.2000000000000002},null,null,"Electric ($/kwh)",1,{"$f":"AG28+0.5","v":1.5},{"$f":"AH28+0.5","v":2},2.5,3,3.5,4,4.5]
[null,0.1,{"$f":"C18+$C$13","v":52.359999999999985},{"$f":"D18+$C$13","v":-7.6400000000000148},-67.640000000000015,-127.64000000000001,-187.6400000000001,null,0.1,{"$f":"J18+$J$13","v":276.18},216.18,156.18,96.18,36.17999999999995,null,null,0.1,{"$f":"R18+$R$13","v":68.800000000000011},-81.199999999999989,-231.2,-381.2000000000001,-531.20000000000005,null,0.1,{"$f":"Y18+$Y$13","v":413},263,113,-37.000000000000114,-187,null,null,0.1,{"$f":"AG18+$AI$13+$AI$15","v":43.733333333333348},93.733333333333348,143.73333333333329,193.73333333333329,243.73333333333329,293.73333333333329,343.73333333333329,393.73333333333329]
[null,{"$f":"B29+0.025","v":0.125},{"$f":"C19+$C$13","v":90.449999999999989},30.449999999999989,-29.550000000000011,-89.550000000000011,-149.55000000000007,null,{"$f":"I29+0.025","v":0.125},295.22500000000002,235.22499999999999,175.22499999999999,115.22500000000002,55.224999999999909,null,null,{"$f":"Q29+0.025","v":0.125},186,36,-114,-264.00000000000011,-414,null,{"$f":"X29+0.025","v":0.125},486.25,336.25,186.25,36.249999999999886,-113.75,null,null,{"$f":"AF29+0.04","v":0.14000000000000001},-18.773333333333312,31.226666666666688,81.226666666666688,131.22666666666669,181.22666666666669,231.22666666666669,281.22666666666669,331.22666666666669]
[null,{"$f":"B30+0.025","v":0.15},128.54,68.539999999999992,8.539999999999992,-51.460000000000008,-111.46000000000006,null,{"$f":"I30+0.025","v":0.15},314.27,254.26999999999998,194.26999999999998,134.26999999999998,74.269999999999925,null,null,0.15,303.19999999999993,153.19999999999993,3.1999999999999318,-146.80000000000018,-296.80000000000007,null,0.15,559.5,409.5,259.5,109.49999999999989,-40.5,null,null,{"$f":"AF30+0.04","v":0.18000000000000002},-81.280000000000086,-31.280000000000086,18.719999999999914,68.719999999999914,118.71999999999991,168.71999999999991,218.71999999999991,268.71999999999991]
[null,0.17499999999999999,166.63,106.63,46.629999999999995,-13.370000000000005,-73.370000000000061,null,0.17499999999999999,333.315,273.315,213.315,153.315,93.314999999999941,null,null,0.17499999999999999,420.4,270.39999999999998,120.39999999999998,-29.600000000000136,-179.60000000000002,null,0.17499999999999999,632.75,482.75,332.75,182.74999999999989,32.75,null,null,0.22000000000000003,-143.78666666666663,-93.786666666666633,-43.786666666666633,6.2133333333333667,56.213333333333367,106.21333333333337,156.21333333333337,206.21333333333337]
[null,0.19999999999999998,204.71999999999997,144.71999999999997,84.71999999999997,24.71999999999997,-35.280000000000086,null,0.19999999999999998,352.36,292.36,232.35999999999999,172.35999999999999,112.3599999999999,null,null,0.19999999999999998,537.59999999999991,387.59999999999991,237.59999999999991,87.599999999999795,-62.400000000000091,null,0.19999999999999998,706,556,406,255.99999999999989,106,null,null,0.26,-206.29333333333341,-156.29333333333341,-106.29333333333341,-56.293333333333521,-6.2933333333335213,43.706666666666479,93.706666666666479,143.70666666666648]
[null,0.22499999999999998,242.80999999999995,182.80999999999995,122.80999999999995,62.809999999999945,2.8099999999998886,null,0.22499999999999998,371.40499999999997,311.40499999999997,251.40499999999997,191.40499999999997,131.40499999999992,null,null,0.22499999999999998,654.79999999999995,504.79999999999995,354.79999999999995,204.79999999999984,54.799999999999955,null,0.22499999999999998,779.24999999999989,629.24999999999989,479.24999999999989,329.24999999999977,179.24999999999989,null,null,0.3,-268.79999999999995,-218.79999999999995,-168.79999999999995,-118.79999999999995,-68.799999999999955,-18.799999999999955,31.200000000000045,81.200000000000045]
[null,0.24999999999999997,280.89999999999992,220.89999999999992,160.89999999999992,100.89999999999992,40.899999999999864,null,0.24999999999999997,390.44999999999993,330.44999999999993,270.44999999999993,210.44999999999996,150.4499999999999,null,null,0.24999999999999997,771.99999999999977,621.99999999999977,471.99999999999977,321.99999999999966,171.99999999999977,null,0.24999999999999997,852.49999999999989,702.49999999999989,552.49999999999989,402.49999999999977,252.49999999999989,null,null,0.33999999999999997,-331.30666666666662,-281.30666666666662,-231.30666666666662,-181.30666666666662,-131.30666666666662,-81.306666666666615,-31.306666666666615,18.693333333333385]
[null,0.17]
[]
[null,"Electric Rate","Electric Bill","Electric Retrofit","Electrification Gross","Gas Breakeven Bill","Gas Breakeven - $2000 Incremental",null,"Electric Rate","Electric Bill","Electric Retrofit","Electrification Gross","Gas Breakeven Bill","Gas Breakeven - $2000 Incremental",null,null,"Electric Rate","Electric Bill","Electric Retrofit","Electrification Gross","Gas Breakeven Bill","Gas Breakeven - Incremental HP Cost",null,"Electric Rate","Electric Bill","Electric Retrofit","Electrification Gross","Gas Breakeven Bill","Gas Breakeven - $7,000 Incremental High Eff. HP Cost"]
[null,0.1,{"$f":"$C$6*$C$7*$C$8/$C$10 *$B39","v":152.35999999999999},{"$f":"$C$13","v":100},{"$f":"D39+C39","v":252.35999999999999},{"$f":"C39/$C$6","v":0.76179999999999992},{"$f":"E39/$C$6","v":1.2618},null,0.1,{"$f":"$C$6*$C$7*$C$8/$J$10 *$B39","v":76.179999999999993},{"$f":"$J$13","v":400},{"$f":"K39+J39","v":476.18},{"$f":"J39/$C$6","v":0.38089999999999996},{"$f":"L39/$C$6","v":2.3809},null,null,0.1,{"$f":"$R$6*$R$7*$R$8/$R$10 *$B39","v":468.8},{"$f":"$R$13","v":100},{"$f":"S39+R39","v":568.79999999999995},{"$f":"R39/$R$6","v":0.93759999999999999},{"$f":"T39/$R$6","v":1.1375999999999999},null,0.1,{"$f":"$R$6*$R$7*$R$8/$Y$10 *$B39","v":293},{"$f":"$Y$13","v":620},{"$f":"Z39+Y39","v":913},{"$f":"Y39/$R$6","v":0.58599999999999997},{"$f":"AA39/$R$6","v":1.8260000000000001},null,null,0.1,{"$f":"($R$6*$R$7*$R$8/$AI$10*(1-$AI$14) * $AF39 + $R$6*$AI$14*AG$17)","v":412.53333333333336},{"$f":"$AI$13","v":100},{"$f":"AH39+AG39","v":512.5333333333333},{"$f":"AG39/$R$6","v":0.82506666666666673},{"$f":"AI39/$R$6","v":1.0250666666666666}]
[null,{"$f":"B39+0.04","v":0.14000000000000001},{"$f":"$C$6*$C$7*$C$8/$C$10 *$B40","v":213.304},{"$f":"$C$13","v":100},{"$f":"D40+C40","v":313.30399999999997},{"$f":"C40/$C$6","v":1.0665199999999999},{"$f":"E40/$C$6","v":1.5665199999999999},null,{"$f":"I39+0.04","v":0.14000000000000001},{"$f":"$C$6*$C$7*$C$8/$J$10 *$B40","v":106.652},{"$f":"$J$13","v":400},{"$f":"K40+J40","v":506.65199999999999},0.53325999999999996,{"$f":"L40/$C$6","v":2.5332599999999998},null,null,{"$f":"Q39+0.04","v":0.14000000000000001},{"$f":"$R$6*$R$7*$R$8/$R$10 *$B40","v":656.32},{"$f":"$R$13","v":100},{"$f":"S40+R40","v":756.32},{"$f":"R40/$R$6","v":1.31264},{"$f":"T40/$R$6","v":1.5126400000000002},null,{"$f":"X39+0.04","v":0.14000000000000001},{"$f":"$R$6*$R$7*$R$8/$Y$10 *$B40","v":410.20000000000005},{"$f":"$Y$13","v":620},{"$f":"Z40+Y40","v":1030.2},{"$f":"Y40/$R$6","v":0.82040000000000013},{"$f":"AA40/$R$6","v":2.0604},null,null,{"$f":"AF39+0.025","v":0.125},{"$f":"($R$6*$R$7*$R$8/$AI$10*(1-$AI$14) * $AF40 + $R$6*$AI$14*AG$17)","v":490.66666666666669},{"$f":"$AI$13","v":100},{"$f":"AH40+AG40","v":590.66666666666674},{"$f":"AG40/$R$6","v":0.98133333333333339},{"$f":"AI40/$R$6","v":1.1813333333333336}]
[null,{"$f":"B40+0.04","v":0.18000000000000002},274.24799999999999,100,374.24799999999999,1.37124,1.87124,null,{"$f":"I40+0.04","v":0.18000000000000002},137.124,400,537.12400000000002,0.68562000000000001,2.6856200000000001,null,null,{"$f":"Q40+0.04","v":0.18000000000000002},843.84000000000015,100,943.84000000000015,1.6876800000000003,1.8876800000000002,null,{"$f":"X40+0.04","v":0.18000000000000002},527.40000000000009,620,1147.4000000000001,1.0548000000000002,2.2948000000000004,null,null,0.15,568.79999999999995,100,668.8,1.1375999999999999,1.3375999999999999]
[null,0.22000000000000003,335.19200000000001,100,435.19200000000001,1.6759600000000001,2.1759599999999999,null,0.22000000000000003,167.596,400,567.596,0.83798000000000006,2.8379799999999999,null,null,0.22000000000000003,1031.3600000000001,100,1131.3600000000001,2.0627200000000001,2.2627200000000003,null,0.22000000000000003,644.60000000000014,620,1264.6000000000001,1.2892000000000003,2.5292000000000003,null,null,0.17499999999999999,646.93333333333328,100,746.93333333333328,1.2938666666666665,1.4938666666666665]
[null,0.26,396.13599999999997,100,496.13599999999997,1.9806799999999998,2.48068,null,0.26,198.06799999999998,400,598.06799999999998,0.99033999999999989,2.9903399999999998,null,null,0.26,1218.8800000000001,100,1318.88,2.4377600000000004,2.6377600000000001,null,0.26,761.80000000000007,620,1381.8000000000002,1.5236000000000001,2.7636000000000003,null,null,0.19999999999999998,725.06666666666661,100,825.06666666666661,1.4501333333333333,1.6501333333333332]
[null,0.3,457.08,100,557.07999999999993,2.2854000000000001,2.7853999999999997,null,0.3,228.54,400,628.54,1.1427,3.1426999999999996,null,null,0.3,1406.3999999999999,100,1506.3999999999999,2.8127999999999997,3.0127999999999999,null,0.3,879,620,1499,1.758,2.9980000000000002,null,null,0.22499999999999998,803.19999999999993,100,903.19999999999993,1.6063999999999998,1.8063999999999998]
[null,0.33999999999999997,518.02399999999989,100,618.02399999999989,2.5901199999999993,3.0901199999999993,null,0.33999999999999997,259.01199999999994,400,659.01199999999994,1.2950599999999997,3.2950599999999999,null,null,0.33999999999999997,1593.9199999999998,100,1693.9199999999998,3.1878399999999996,3.3878399999999997,null,0.33999999999999997,996.19999999999993,620,1616.1999999999998,1.9923999999999999,3.2323999999999997,null,null,0.24999999999999997,881.33333333333326,100,981.33333333333326,1.7626666666666666,1.9626666666666666]
[]
[null,null,null,"Year 1","Year 2","Year 3","Year 3a"]
[null,"Graph Year",null,2021,2030,2040,2040]
[null,"Electric Utility","PSE"]
[null,"Electric Rate",null,{"$f":"INDEX($C76:$AB76, 1, MATCH($D$48,$C$75:$AB$75, 0))","v":0.11440606387860844},{"$f":"INDEX($C76:$AB76, 1, MATCH($E$48,$C$75:$AB$75, 0))","v":0.20178447822778262},{"$f":"INDEX($C76:$AB76, 1, MATCH($F$48,$C$75:$AB$75, 0))","v":0.29637853202954989},{"$f":"0.28","v":0.28000000000000003}]
[null,"Gas Rate",null,{"$f":"INDEX($C77:$AB77, 1, MATCH(D$48,$C$75:$AB$75, 0))","v":1.0911841686563579},{"$f":"INDEX($C77:$AB77, 1, MATCH(E$48,$C$75:$AB$75, 0))","v":1.5507732985441758},{"$f":"INDEX($C77:$AB77, 1, MATCH(F$48,$C$75:$AB$75, 0))","v":3.5897989691751753},{"$f":"F51","v":3.5897989691751753}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,{"$f":"W75+1","v":2041},{"$f":"X75+1","v":2042},2043,2044,2045]
[null,"Electric Rate ($/KWh)",{"$f":"'Electric Rates'!D19","v":0.1125},{"$f":"'Electric Rates'!E19","v":0.11440606387860844},{"$f":"'Electric Rates'!F19","v":0.11715009273116914},{"$f":"'Electric Rates'!G19","v":0.12688056222859873},{"$f":"'Electric Rates'!H19","v":0.13948329564798151},{"$f":"'Electric Rates'!I19","v":0.14237387989848532},{"$f":"'Electric Rates'!J19","v":0.15536277487000924},{"$f":"'Electric Rates'!K19","v":0.17035641064516044},{"$f":"'Electric Rates'!L19","v":0.17890613049633197},{"$f":"'Electric Rates'!M19","v":0.19330382278503638},{"$f":"'Electric Rates'!N19","v":0.20178447822778262},{"$f":"'Electric Rates'!O19","v":0.21491718873132279},{"$f":"'Electric Rates'!P19","v":0.22711792478029402},{"$f":"'Electric Rates'!Q19","v":0.2426834198039835},{"$f":"'Electric Rates'!R19","v":0.25699566309625332},{"$f":"'Electric Rates'!S19","v":0.27098490062648406},{"$f":"'Electric Rates'!T19","v":0.27500028076295019},{"$f":"'Electric Rates'!U19","v":0.27920111208259896},{"$f":"'Electric Rates'!V19","v":0.28836213340226019},{"$f":"'Electric Rates'!W19","v":0.29461025219811221},{"$f":"'Electric Rates'!X19","v":0.29637853202954989}]
[null,"Gas Rate ($/therm)",{"$f":"'Gas Rates'!D121","v":1.0265027121453534},{"$f":"'Gas Rates'!E121","v":1.0911841686563579},{"$f":"'Gas Rates'!F121","v":1.0887177826263008},{"$f":"'Gas Rates'!G121","v":1.124356289970202},{"$f":"'Gas Rates'!H121","v":1.1778252870764114},{"$f":"'Gas Rates'!I121","v":1.2245139259744373},{"$f":"'Gas Rates'!J121","v":1.2705856218746803},{"$f":"'Gas Rates'!K121","v":1.3133709720284203},{"$f":"'Gas Rates'!L121","v":1.371724471919719},{"$f":"'Gas Rates'!M121","v":1.4616894339801247},{"$f":"'Gas Rates'!N121","v":1.5507732985441758},{"$f":"'Gas Rates'!O121","v":1.7252686226123384},{"$f":"'Gas Rates'!P121","v":1.8386726353546567},{"$f":"'Gas Rates'!Q121","v":2.0459020806166901},{"$f":"'Gas Rates'!R121","v":2.1781316771364416},{"$f":"'Gas Rates'!S121","v":2.2628140360881543},{"$f":"'Gas Rates'!T121","v":2.4338706871655802},{"$f":"'Gas Rates'!U121","v":2.6428274997544703},{"$f":"'Gas Rates'!V121","v":2.9105260901494918},{"$f":"'Gas Rates'!W121","v":3.2327667462873362},{"$f":"'Gas Rates'!X121","v":3.5897989691751753}]
[null,"Electric Bill",{"$f":"$C$6*$C$7*$C$8/$C$10 * C76","v":171.405},{"$f":"$C$6*$C$7*$C$8/$C$10 * D76","v":174.30907892544781},178.48988128520929,193.31522461149299,212.51674924926462,216.92084341333222,236.71072379194607,259.55502725896645,272.58138042421137,294.51770439528144,307.43883102784957,327.4478287510434,346.03687019525597,369.75245841334925,391.55859229345157,412.8725945945111,418.99042777043087,425.39081436904775,439.3485464516836,448.86818024904375,451.56233140022221,0,0,0,0,0]
[null,"Gas Bill",{"$f":"$C$6*C77","v":205.30054242907067},{"$f":"$C$6*D77","v":218.23683373127159},217.74355652526017,224.87125799404041,235.5650574152823,244.90278519488746,254.11712437493605,262.67419440568409,274.34489438394382,292.33788679602497,310.15465970883514,345.05372452246769,367.73452707093134,409.18041612333803,435.62633542728832,452.56280721763085,486.77413743311604,528.56549995089404,582.10521802989831,646.55334925746729,717.95979383503504,0,0,0,0,0]
[null,"Net Bill",{"$f":"C78-C79","v":-33.895542429070673},{"$f":"D78-D79","v":-43.927754805823781},-39.253675240050882,-31.556033382547412,-23.048308166017677,-27.981941781555236,-17.406400582989988,-3.1191671467176434,-1.7635139597324496,2.1798175992564666,-2.7158286809855667,-17.605895771424287,-21.697656875675364,-39.427957709988789,-44.067743133836757,-39.690212623119749,-67.783709662685169,-103.17468558184629,-142.75667157821471,-197.68516900842354,-266.39746243481284,0,0,0,0,0]
[]
[null,"Retfrofit Levelized",{"$f":"$C$13","v":100},{"$f":"$C$13","v":100},100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100]
[null,"Net Lifecycle Cost",{"$f":"C82+C80","v":66.104457570929327},{"$f":"D82+D80","v":56.072245194176219},60.746324759949118,68.443966617452588,76.951691833982323,72.018058218444764,82.593599417010012,96.880832853282357,98.23648604026755,102.17981759925647,97.284171319014433,82.394104228575713,78.302343124324636,60.572042290011211,55.932256866163243,60.309787376880251,32.216290337314831,-3.1746855818462905,-42.756671578214707,-97.685169008423543,-166.39746243481284,100,100,100,100,100]
[]
[null,"YOY Electric Bill",{"$f":"C78/$C78 - 1","v":0},{"$f":"D78/$C78 - 1","v":1.6942790032074884E-2},4.1334157610392275E-2,0.1278272198097663,0.23985151687094675,0.26554559909764719,0.38100244328897093,0.51427920573475938,0.59027671552295069,0.71825620253365674,0.79363980646917875,0.91037501094509143,1.018825998047058,1.1571859538131868,1.2844058941889185,1.4087546722354136,1.4444469401151125,1.4817876629564348,1.5632189635756459,1.6187577973165528,1.6344758402626658,-1,-1,-1,-1,-1]
[null,"YOY Gas bill",{"$f":"C79/$C79 - 1","v":0},{"$f":"D79/$C79 - 1","v":6.3011481358702603E-2},6.0608773600724586E-2,9.5327149813699164E-2,0.1474156601250467,0.19289887058870758,0.23778106656844811,0.27946176516525978,0.33630866795555248,0.4239508738610609,0.51073473084461307,0.68072485556963569,0.79120095212597907,0.99308005367158669,1.1218956865532537,1.2043916779907526,1.3710319109424258,1.5745937818625504,1.8353808087526606,2.1493017096184492,2.4971159127993201,-1,-1,-1,-1,-1]

{"sheet":"Res Bill Timeseries","index":26,"n_rows":34,"n_cols":23,"rows_kept":34,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Scenario",{"$f":"active_scenario","v":"Carbon Out"}]
[null,"Geography",{"$f":"active_territory","v":"PSE_Gas"}]
[]
[null,null,{"$f":"2020","v":2020},{"$f":"C5+1","v":2021},{"$f":"D5+1","v":2022},{"$f":"E5+1","v":2023},{"$f":"F5+1","v":2024},{"$f":"G5+1","v":2025},{"$f":"H5+1","v":2026},{"$f":"I5+1","v":2027},{"$f":"J5+1","v":2028},{"$f":"K5+1","v":2029},{"$f":"L5+1","v":2030},{"$f":"M5+1","v":2031},{"$f":"N5+1","v":2032},{"$f":"O5+1","v":2033},{"$f":"P5+1","v":2034},{"$f":"Q5+1","v":2035},{"$f":"R5+1","v":2036},{"$f":"S5+1","v":2037},{"$f":"T5+1","v":2038},{"$f":"U5+1","v":2039},{"$f":"V5+1","v":2040}]
[null,"Gas Only Load - Total (therms)",{"$f":"INDEX('PSE Load Forecast'!$B$14:$B$35,MATCH(C$5, 'PSE Load Forecast'!$A$14:$A$35, 0)) * INDEX('Geographic Disagg. Scalars'!$E$5:$E$10, MATCH($C$3,'Geographic Disagg. Scalars'!$B$5:$B$10,0)) / 'Geographic Disagg. Scalars'!$E$6","v":627389177},{"$f":"INDEX('PSE Load Forecast'!$B$14:$B$35,MATCH(D$5, 'PSE Load Forecast'!$A$14:$A$35, 0)) * INDEX('Geographic Disagg. Scalars'!$E$5:$E$10, MATCH($C$3,'Geographic Disagg. Scalars'!$B$5:$B$10,0)) / 'Geographic Disagg. Scalars'!$E$6","v":632157811},{"$f":"INDEX('PSE Load Forecast'!$B$14:$B$35,MATCH(E$5, 'PSE Load Forecast'!$A$14:$A$35, 0)) * INDEX('Geographic Disagg. Scalars'!$E$5:$E$10, MATCH($C$3,'Geographic Disagg. Scalars'!$B$5:$B$10,0)) / 'Geographic Disagg. Scalars'!$E$6","v":630930119},{"$f":"INDEX('PSE Load Forecast'!$B$14:$B$35,MATCH(F$5, 'PSE Load Forecast'!$A$14:$A$35, 0)) * INDEX('Geographic Disagg. Scalars'!$E$5:$E$10, MATCH($C$3,'Geographic Disagg. Scalars'!$B$5:$B$10,0)) / 'Geographic Disagg. Scalars'!$E$6","v":635272138},{"$f":"INDEX('PSE Load Forecast'!$B$14:$B$35,MATCH(G$5, 'PSE Load Forecast'!$A$14:$A$35, 0)) * INDEX('Geographic Disagg. Scalars'!$E$5:$E$10, MATCH($C$3,'Geographic Disagg. Scalars'!$B$5:$B$10,0)) / 'Geographic Disagg. Scalars'!$E$6","v":641284041},{"$f":"INDEX('PSE Load Forecast'!$B$14:$B$35,MATCH(H$5, 'PSE Load Forecast'!$A$14:$A$35, 0)) * INDEX('Geographic Disagg. Scalars'!$E$5:$E$10, MATCH($C$3,'Geographic Disagg. Scalars'!$B$5:$B$10,0)) / 'Geographic Disagg. Scalars'!$E$6","v":646501359},{"$f":"INDEX('PSE Load Forecast'!$B$14:$B$35,MATCH(I$5, 'PSE Load Forecast'!$A$14:$A$35, 0)) * INDEX('Geographic Disagg. Scalars'!$E$5:$E$10, MATCH($C$3,'Geographic Disagg. Scalars'!$B$5:$B$10,0)) / 'Geographic Disagg. Scalars'!$E$6","v":648336068},{"$f":"INDEX('PSE Load Forecast'!$B$14:$B$35,MATCH(J$5, 'PSE Load Forecast'!$A$14:$A$35, 0)) * INDEX('Geographic Disagg. Scalars'!$E$5:$E$10, MATCH($C$3,'Geographic Disagg. Scalars'!$B$5:$B$10,0)) / 'Geographic Disagg. Scalars'!$E$6","v":649592358},{"$f":"INDEX('PSE Load Forecast'!$B$14:$B$35,MATCH(K$5, 'PSE Load Forecast'!$A$14:$A$35, 0)) * INDEX('Geographic Disagg. Scalars'!$E$5:$E$10, MATCH($C$3,'Geographic Disagg. Scalars'!$B$5:$B$10,0)) / 'Geographic Disagg. Scalars'!$E$6","v":650794505},{"$f":"INDEX('PSE Load Forecast'!$B$14:$B$35,MATCH(L$5, 'PSE Load Forecast'!$A$14:$A$35, 0)) * INDEX('Geographic Disagg. Scalars'!$E$5:$E$10, MATCH($C$3,'Geographic Disagg. Scalars'!$B$5:$B$10,0)) / 'Geographic Disagg. Scalars'!$E$6","v":652230624},{"$f":"INDEX('PSE Load Forecast'!$B$14:$B$35,MATCH(M$5, 'PSE Load Forecast'!$A$14:$A$35, 0)) * INDEX('Geographic Disagg. Scalars'!$E$5:$E$10, MATCH($C$3,'Geographic Disagg. Scalars'!$B$5:$B$10,0)) / 'Geographic Disagg. Scalars'!$E$6","v":654329982},{"$f":"INDEX('PSE Load Forecast'!$B$14:$B$35,MATCH(N$5, 'PSE Load Forecast'!$A$14:$A$35, 0)) * INDEX('Geographic Disagg. Scalars'!$E$5:$E$10, MATCH($C$3,'Geographic Disagg. Scalars'!$B$5:$B$10,0)) / 'Geographic Disagg. Scalars'!$E$6","v":659075416},{"$f":"INDEX('PSE Load Forecast'!$B$14:$B$35,MATCH(O$5, 'PSE Load Forecast'!$A$14:$A$35, 0)) * INDEX('Geographic Disagg. Scalars'!$E$5:$E$10, MATCH($C$3,'Geographic Disagg. Scalars'!$B$5:$B$10,0)) / 'Geographic Disagg. Scalars'!$E$6","v":662572040},{"$f":"INDEX('PSE Load Forecast'!$B$14:$B$35,MATCH(P$5, 'PSE Load Forecast'!$A$14:$A$35, 0)) * INDEX('Geographic Disagg. Scalars'!$E$5:$E$10, MATCH($C$3,'Geographic Disagg. Scalars'!$B$5:$B$10,0)) / 'Geographic Disagg. Scalars'!$E$6","v":666262143},{"$f":"INDEX('PSE Load Forecast'!$B$14:$B$35,MATCH(Q$5, 'PSE Load Forecast'!$A$14:$A$35, 0)) * INDEX('Geographic Disagg. Scalars'!$E$5:$E$10, MATCH($C$3,'Geographic Disagg. Scalars'!$B$5:$B$10,0)) / 'Geographic Disagg. Scalars'!$E$6","v":670022879},{"$f":"INDEX('PSE Load Forecast'!$B$14:$B$35,MATCH(R$5, 'PSE Load Forecast'!$A$14:$A$35, 0)) * INDEX('Geographic Disagg. Scalars'!$E$5:$E$10, MATCH($C$3,'Geographic Disagg. Scalars'!$B$5:$B$10,0)) / 'Geographic Disagg. Scalars'!$E$6","v":674641774},{"$f":"INDEX('PSE Load Forecast'!$B$14:$B$35,MATCH(S$5, 'PSE Load Forecast'!$A$14:$A$35, 0)) * INDEX('Geographic Disagg. Scalars'!$E$5:$E$10, MATCH($C$3,'Geographic Disagg. Scalars'!$B$5:$B$10,0)) / 'Geographic Disagg. Scalars'!$E$6","v":678512823},{"$f":"INDEX('PSE Load Forecast'!$B$14:$B$35,MATCH(T$5, 'PSE Load Forecast'!$A$14:$A$35, 0)) * INDEX('Geographic Disagg. Scalars'!$E$5:$E$10, MATCH($C$3,'Geographic Disagg. Scalars'!$B$5:$B$10,0)) / 'Geographic Disagg. Scalars'!$E$6","v":682121108},{"$f":"INDEX('PSE Load Forecast'!$B$14:$B$35,MATCH(U$5, 'PSE Load Forecast'!$A$14:$A$35, 0)) * INDEX('Geographic Disagg. Scalars'!$E$5:$E$10, MATCH($C$3,'Geographic Disagg. Scalars'!$B$5:$B$10,0)) / 'Geographic Disagg. Scalars'!$E$6","v":685543625},{"$f":"INDEX('PSE Load Forecast'!$B$14:$B$35,MATCH(V$5, 'PSE Load Forecast'!$A$14:$A$35, 0)) * INDEX('Geographic Disagg. Scalars'!$E$5:$E$10, MATCH($C$3,'Geographic Disagg. Scalars'!$B$5:$B$10,0)) / 'Geographic Disagg. Scalars'!$E$6","v":691129556},{"$f":"INDEX('PSE Load Forecast'!$B$14:$B$35,MATCH(W$5, 'PSE Load Forecast'!$A$14:$A$35, 0)) * INDEX('Geographic Disagg. Scalars'!$E$5:$E$10, MATCH($C$3,'Geographic Disagg. Scalars'!$B$5:$B$10,0)) / 'Geographic Disagg. Scalars'!$E$6","v":695555628}]
[null,"Gas Only Load - SH (therms)",{"$f":"C6*Helper!$J$7","v":470541882.75},{"$f":"D6*Helper!$J$7","v":474118358.25},{"$f":"E6*Helper!$J$7","v":473197589.25},{"$f":"F6*Helper!$J$7","v":476454103.5},{"$f":"G6*Helper!$J$7","v":480963030.75},{"$f":"H6*Helper!$J$7","v":484876019.25},{"$f":"I6*Helper!$J$7","v":486252051},{"$f":"J6*Helper!$J$7","v":487194268.5},{"$f":"K6*Helper!$J$7","v":488095878.75},{"$f":"L6*Helper!$J$7","v":489172968},{"$f":"M6*Helper!$J$7","v":490747486.5},{"$f":"N6*Helper!$J$7","v":494306562},{"$f":"O6*Helper!$J$7","v":496929030},{"$f":"P6*Helper!$J$7","v":499696607.25},{"$f":"Q6*Helper!$J$7","v":502517159.25},{"$f":"R6*Helper!$J$7","v":505981330.5},{"$f":"S6*Helper!$J$7","v":508884617.25},{"$f":"T6*Helper!$J$7","v":511590831},{"$f":"U6*Helper!$J$7","v":514157718.75},{"$f":"V6*Helper!$J$7","v":518347167},{"$f":"W6*Helper!$J$7","v":521666721}]
[null,"Gas Only Load - WH (therms)",{"$f":"C6*Helper!$J$8","v":125477835.40000001},{"$f":"D6*Helper!$J$8","v":126431562.2},{"$f":"E6*Helper!$J$8","v":126186023.80000001},{"$f":"F6*Helper!$J$8","v":127054427.60000001},{"$f":"G6*Helper!$J$8","v":128256808.2},{"$f":"H6*Helper!$J$8","v":129300271.80000001},{"$f":"I6*Helper!$J$8","v":129667213.60000001},{"$f":"J6*Helper!$J$8","v":129918471.60000001},{"$f":"K6*Helper!$J$8","v":130158901},{"$f":"L6*Helper!$J$8","v":130446124.80000001},{"$f":"M6*Helper!$J$8","v":130865996.40000001},{"$f":"N6*Helper!$J$8","v":131815083.2},{"$f":"O6*Helper!$J$8","v":132514408},{"$f":"P6*Helper!$J$8","v":133252428.60000001},{"$f":"Q6*Helper!$J$8","v":134004575.80000001},{"$f":"R6*Helper!$J$8","v":134928354.80000001},{"$f":"S6*Helper!$J$8","v":135702564.59999999},{"$f":"T6*Helper!$J$8","v":136424221.59999999},{"$f":"U6*Helper!$J$8","v":137108725},{"$f":"V6*Helper!$J$8","v":138225911.20000002},{"$f":"W6*Helper!$J$8","v":139111125.59999999}]
[null,"Gas Only Load - Other (therms)",{"$f":"C6*SUM(Helper!$J$9:'Helper'!J10)","v":31369458.850000001},{"$f":"D6*SUM(Helper!$J$9:'Helper'!K10)","v":31607890.550000001},{"$f":"E6*SUM(Helper!$J$9:'Helper'!L10)","v":31546505.950000003},{"$f":"F6*SUM(Helper!$J$9:'Helper'!M10)","v":31763606.900000002},{"$f":"G6*SUM(Helper!$J$9:'Helper'!N10)","v":32064202.050000001},{"$f":"H6*SUM(Helper!$J$9:'Helper'!O10)","v":32325067.950000003},{"$f":"I6*SUM(Helper!$J$9:'Helper'!P10)","v":32416803.400000002},{"$f":"J6*SUM(Helper!$J$9:'Helper'!Q10)","v":32479617.900000002},{"$f":"K6*SUM(Helper!$J$9:'Helper'!R10)","v":32539725.25},{"$f":"L6*SUM(Helper!$J$9:'Helper'!S10)","v":32611531.200000003},{"$f":"M6*SUM(Helper!$J$9:'Helper'!T10)","v":32716499.100000001},{"$f":"N6*SUM(Helper!$J$9:'Helper'!U10)","v":32953770.800000001},{"$f":"O6*SUM(Helper!$J$9:'Helper'!V10)","v":33128602},{"$f":"P6*SUM(Helper!$J$9:'Helper'!W10)","v":33313107.150000002},{"$f":"Q6*SUM(Helper!$J$9:'Helper'!X10)","v":33501143.950000003},{"$f":"R6*SUM(Helper!$J$9:'Helper'!Y10)","v":33732088.700000003},{"$f":"S6*SUM(Helper!$J$9:'Helper'!Z10)","v":33925641.149999999},{"$f":"T6*SUM(Helper!$J$9:'Helper'!AA10)","v":34106055.399999999},{"$f":"U6*SUM(Helper!$J$9:'Helper'!AB10)","v":34277181.25},{"$f":"V6*SUM(Helper!$J$9:'Helper'!AC10)","v":34556477.800000004},{"$f":"W6*SUM(Helper!$J$9:'Helper'!AD10)","v":34777781.399999999}]
[]
[null,"All-Electric Load - Total (KWh)",{"$f":"SUM(C12:C14)","v":5752110097.2091227},{"$f":"SUM(D12:D14)","v":6095035655.1070786},6083198695.4377003,6125062863.1496973,6183027444.9399309,6233330927.2044764,6251020523.9747124,6263133215.1570644,6274723879.2288866,6288570416.2132692,6308811662.3707638,6354565410.7634373,6388278587.4127769,6423857218.1987181,6460116866.6766596,6504650572.0621271,6541973818.3577681,6576763589.7504501,6609762253.663518,6663619768.3845816,6706294344.5468168]
[null,"All-Electric Load - SH (KWh)",{"$f":"C7*'Current Inputs'!$C$73*29.3/'Current Inputs'!$C$75","v":4244744860.5489221},{"$f":"D7*'Current Inputs'!$C$73*29.3/'Current Inputs'!$C$75","v":4277008143.6997862},{"$f":"E7*'Current Inputs'!$C$73*29.3/'Current Inputs'!$C$75","v":4268701912.8969922},{"$f":"F7*'Current Inputs'!$C$73*29.3/'Current Inputs'!$C$75","v":4298078834.7667427},{"$f":"G7*'Current Inputs'!$C$73*29.3/'Current Inputs'!$C$75","v":4338753738.4738693},{"$f":"H7*'Current Inputs'!$C$73*29.3/'Current Inputs'!$C$75","v":4374052695.7689991},{"$f":"I7*'Current Inputs'!$C$73*29.3/'Current Inputs'!$C$75","v":4386465838.8129892},{"$f":"J7*'Current Inputs'!$C$73*29.3/'Current Inputs'!$C$75","v":4394965555.9205723},{"$f":"K7*'Current Inputs'!$C$73*29.3/'Current Inputs'!$C$75","v":4403098956.1878099},{"$f":"L7*'Current Inputs'!$C$73*29.3/'Current Inputs'!$C$75","v":4412815347.4930229},{"$f":"M7*'Current Inputs'!$C$73*29.3/'Current Inputs'!$C$75","v":4427019033.8294096},{"$f":"N7*'Current Inputs'!$C$73*29.3/'Current Inputs'!$C$75","v":4459125352.078145},{"$f":"O7*'Current Inputs'!$C$73*29.3/'Current Inputs'!$C$75","v":4482782560.8687773},{"$f":"P7*'Current Inputs'!$C$73*29.3/'Current Inputs'!$C$75","v":4507748796.05161},{"$f":"Q7*'Current Inputs'!$C$73*29.3/'Current Inputs'!$C$75","v":4533192914.9384136},{"$f":"R7*'Current Inputs'!$C$73*29.3/'Current Inputs'!$C$75","v":4564443104.6634197},{"$f":"S7*'Current Inputs'!$C$73*29.3/'Current Inputs'!$C$75","v":4590633571.3626604},{"$f":"T7*'Current Inputs'!$C$73*29.3/'Current Inputs'!$C$75","v":4615046248.1678038},{"$f":"U7*'Current Inputs'!$C$73*29.3/'Current Inputs'!$C$75","v":4638202069.1135178},{"$f":"V7*'Current Inputs'!$C$73*29.3/'Current Inputs'!$C$75","v":4675994961.9029818},{"$f":"W7*'Current Inputs'!$C$73*29.3/'Current Inputs'!$C$75","v":4705940563.553709}]
[null,"All-Electric Load - WH (KWh)",{"$f":"C8*'Current Inputs'!$D$73*29.3/'Current Inputs'!$D$75","v":955890150.07720017},{"$f":"D8*'Current Inputs'!$D$73*29.3/'Current Inputs'!$D$75","v":963155640.83960021},{"$f":"E8*'Current Inputs'!$D$73*29.3/'Current Inputs'!$D$75","v":961285129.30840015},{"$f":"F8*'Current Inputs'!$D$73*29.3/'Current Inputs'!$D$75","v":967900629.4568001},{"$f":"G8*'Current Inputs'!$D$73*29.3/'Current Inputs'!$D$75","v":977060364.86760008},{"$f":"H8*'Current Inputs'!$D$73*29.3/'Current Inputs'!$D$75","v":985009470.57240033},{"$f":"I8*'Current Inputs'!$D$73*29.3/'Current Inputs'!$D$75","v":987804833.20480001},{"$f":"J8*'Current Inputs'!$D$73*29.3/'Current Inputs'!$D$75","v":989718916.64880013},{"$f":"K8*'Current Inputs'!$D$73*29.3/'Current Inputs'!$D$75","v":991550507.81800008},{"$f":"L8*'Current Inputs'!$D$73*29.3/'Current Inputs'!$D$75","v":993738578.72640002},{"$f":"M8*'Current Inputs'!$D$73*29.3/'Current Inputs'!$D$75","v":996937160.57520008},{"$f":"N8*'Current Inputs'!$D$73*29.3/'Current Inputs'!$D$75","v":1004167303.8176},{"$f":"O8*'Current Inputs'!$D$73*29.3/'Current Inputs'!$D$75","v":1009494760.1440001},{"$f":"P8*'Current Inputs'!$D$73*29.3/'Current Inputs'!$D$75","v":1015117001.0748001},{"$f":"Q8*'Current Inputs'!$D$73*29.3/'Current Inputs'!$D$75","v":1020846858.4444002},{"$f":"R8*'Current Inputs'!$D$73*29.3/'Current Inputs'!$D$75","v":1027884206.8664001},{"$f":"S8*'Current Inputs'!$D$73*29.3/'Current Inputs'!$D$75","v":1033782137.1227999},{"$f":"T8*'Current Inputs'!$D$73*29.3/'Current Inputs'!$D$75","v":1039279720.1488001},{"$f":"U8*'Current Inputs'!$D$73*29.3/'Current Inputs'!$D$75","v":1044494267.05},{"$f":"V8*'Current Inputs'!$D$73*29.3/'Current Inputs'!$D$75","v":1053004991.5216001},{"$f":"W8*'Current Inputs'!$D$73*29.3/'Current Inputs'!$D$75","v":1059748554.8208001}]
[null,"All-Electric Load - Other (KWh)",{"$f":"C9*'Current Inputs'!$F$73 * 29.3 / 'Current Inputs'!$F$75","v":551475086.58299994},{"$f":"D9*'Current Inputs'!$F$73 * 29.3 / 'Current Inputs'!$F$74","v":854871870.56769216},{"$f":"E9*'Current Inputs'!$F$73 * 29.3 / 'Current Inputs'!$F$74","v":853211653.23230779},{"$f":"F9*'Current Inputs'!$F$73 * 29.3 / 'Current Inputs'!$F$74","v":859083398.9261539},{"$f":"G9*'Current Inputs'!$F$73 * 29.3 / 'Current Inputs'!$F$74","v":867213341.59846151},{"$f":"H9*'Current Inputs'!$F$73 * 29.3 / 'Current Inputs'!$F$74","v":874268760.86307693},{"$f":"I9*'Current Inputs'!$F$73 * 29.3 / 'Current Inputs'!$F$74","v":876749851.95692301},{"$f":"J9*'Current Inputs'!$F$73 * 29.3 / 'Current Inputs'!$F$74","v":878448742.58769238},{"$f":"K9*'Current Inputs'!$F$73 * 29.3 / 'Current Inputs'!$F$74","v":880074415.22307682},{"$f":"L9*'Current Inputs'!$F$73 * 29.3 / 'Current Inputs'!$F$74","v":882016489.99384618},{"$f":"M9*'Current Inputs'!$F$73 * 29.3 / 'Current Inputs'!$F$74","v":884855467.96615398},{"$f":"N9*'Current Inputs'!$F$73 * 29.3 / 'Current Inputs'!$F$74","v":891272754.86769235},{"$f":"O9*'Current Inputs'!$F$73 * 29.3 / 'Current Inputs'!$F$74","v":896001266.39999998},{"$f":"P9*'Current Inputs'!$F$73 * 29.3 / 'Current Inputs'!$F$74","v":900991421.07230771},{"$f":"Q9*'Current Inputs'!$F$73 * 29.3 / 'Current Inputs'!$F$74","v":906077093.29384613},{"$f":"R9*'Current Inputs'!$F$73 * 29.3 / 'Current Inputs'!$F$74","v":912323260.53230774},{"$f":"S9*'Current Inputs'!$F$73 * 29.3 / 'Current Inputs'!$F$74","v":917558109.87230754},{"$f":"T9*'Current Inputs'!$F$73 * 29.3 / 'Current Inputs'!$F$74","v":922437621.433846},{"$f":"U9*'Current Inputs'!$F$73 * 29.3 / 'Current Inputs'!$F$74","v":927065917.5},{"$f":"V9*'Current Inputs'!$F$73 * 29.3 / 'Current Inputs'!$F$74","v":934619814.96000016},{"$f":"W9*'Current Inputs'!$F$73 * 29.3 / 'Current Inputs'!$F$74","v":940605226.17230761}]
[]
[null,"Hybrid Load - Total (KWh)",{"$f":"SUM(C17:C19)","v":4903161125.0993385},{"$f":"SUM(D17:D19)","v":5239634026.3671217},5229458312.8583012,5265447096.1963491,5315276697.2451572,5358520388.0506773,5373727356.2121143,5384140103.97295,5394104087.9913254,5406007346.7146645,5423407855.6048822,5462740340.3478079,5491722075.2390213,5522307458.9883957,5553478283.6889772,5591761951.1294432,5623847104.0852365,5653754340.11689,5682121839.8408146,5728420776.0039854,5765106231.8360758]
[null,"Hybrid Load - SH (KWh)",{"$f":"C12*(1-'Current Inputs'!$C$22)","v":3395795888.4391379},{"$f":"D12*(1-'Current Inputs'!$C$22)","v":3421606514.9598293},{"$f":"E12*(1-'Current Inputs'!$C$22)","v":3414961530.3175941},{"$f":"F12*(1-'Current Inputs'!$C$22)","v":3438463067.8133945},{"$f":"G12*(1-'Current Inputs'!$C$22)","v":3471002990.7790956},{"$f":"H12*(1-'Current Inputs'!$C$22)","v":3499242156.6151996},{"$f":"I12*(1-'Current Inputs'!$C$22)","v":3509172671.0503917},{"$f":"J12*(1-'Current Inputs'!$C$22)","v":3515972444.7364578},{"$f":"K12*(1-'Current Inputs'!$C$22)","v":3522479164.9502482},{"$f":"L12*(1-'Current Inputs'!$C$22)","v":3530252277.9944186},{"$f":"M12*(1-'Current Inputs'!$C$22)","v":3541615227.0635281},{"$f":"N12*(1-'Current Inputs'!$C$22)","v":3567300281.6625161},{"$f":"O12*(1-'Current Inputs'!$C$22)","v":3586226048.6950221},{"$f":"P12*(1-'Current Inputs'!$C$22)","v":3606199036.8412881},{"$f":"Q12*(1-'Current Inputs'!$C$22)","v":3626554331.9507313},{"$f":"R12*(1-'Current Inputs'!$C$22)","v":3651554483.7307358},{"$f":"S12*(1-'Current Inputs'!$C$22)","v":3672506857.0901284},{"$f":"T12*(1-'Current Inputs'!$C$22)","v":3692036998.5342431},{"$f":"U12*(1-'Current Inputs'!$C$22)","v":3710561655.2908144},{"$f":"V12*(1-'Current Inputs'!$C$22)","v":3740795969.5223856},{"$f":"W12*(1-'Current Inputs'!$C$22)","v":3764752450.8429675}]
[null,"Hybrid Load - WH (KWh)",{"$f":"C13","v":955890150.07720017},{"$f":"D13","v":963155640.83960021},961285129.30840015,967900629.4568001,977060364.86760008,985009470.57240033,987804833.20480001,989718916.64880013,991550507.81800008,993738578.72640002,996937160.57520008,1004167303.8176,1009494760.1440001,1015117001.0748001,1020846858.4444002,1027884206.8664001,1033782137.1227999,1039279720.1488001,1044494267.05,1053004991.5216001,1059748554.8208001]
[null,"Hybrid Load - Other (KWh)",{"$f":"C14","v":551475086.58299994},{"$f":"D14","v":854871870.56769216},853211653.23230779,859083398.9261539,867213341.59846151,874268760.86307693,876749851.95692301,878448742.58769238,880074415.22307682,882016489.99384618,884855467.96615398,891272754.86769235,896001266.39999998,900991421.07230771,906077093.29384613,912323260.53230774,917558109.87230754,922437621.433846,927065917.5,934619814.96000016,940605226.17230761]
[]
[null,"Hybrid Load - SH (therms)",{"$f":"C7*'Current Inputs'!$C$22","v":94108376.550000012},{"$f":"D7*'Current Inputs'!$C$22","v":94823671.650000006},{"$f":"E7*'Current Inputs'!$C$22","v":94639517.850000009},{"$f":"F7*'Current Inputs'!$C$22","v":95290820.700000003},{"$f":"G7*'Current Inputs'!$C$22","v":96192606.150000006},{"$f":"H7*'Current Inputs'!$C$22","v":96975203.850000009},{"$f":"I7*'Current Inputs'!$C$22","v":97250410.200000003},{"$f":"J7*'Current Inputs'!$C$22","v":97438853.700000003},{"$f":"K7*'Current Inputs'!$C$22","v":97619175.75},{"$f":"L7*'Current Inputs'!$C$22","v":97834593.600000009},{"$f":"M7*'Current Inputs'!$C$22","v":98149497.300000012},{"$f":"N7*'Current Inputs'!$C$22","v":98861312.400000006},{"$f":"O7*'Current Inputs'!$C$22","v":99385806},{"$f":"P7*'Current Inputs'!$C$22","v":99939321.450000003},{"$f":"Q7*'Current Inputs'!$C$22","v":100503431.85000001},{"$f":"R7*'Current Inputs'!$C$22","v":101196266.10000001},{"$f":"S7*'Current Inputs'!$C$22","v":101776923.45},{"$f":"T7*'Current Inputs'!$C$22","v":102318166.2},{"$f":"U7*'Current Inputs'!$C$22","v":102831543.75},{"$f":"V7*'Current Inputs'!$C$22","v":103669433.40000001},{"$f":"W7*'Current Inputs'!$C$22","v":104333344.2}]
[]
[]
[]
[null,null,{"$f":"2020","v":2020},{"$f":"C25+1","v":2021},{"$f":"D25+1","v":2022},{"$f":"E25+1","v":2023},{"$f":"F25+1","v":2024},{"$f":"G25+1","v":2025},{"$f":"H25+1","v":2026},{"$f":"I25+1","v":2027},{"$f":"J25+1","v":2028},{"$f":"K25+1","v":2029},{"$f":"L25+1","v":2030},{"$f":"M25+1","v":2031},{"$f":"N25+1","v":2032},{"$f":"O25+1","v":2033},{"$f":"P25+1","v":2034},{"$f":"Q25+1","v":2035},{"$f":"R25+1","v":2036},{"$f":"S25+1","v":2037},{"$f":"T25+1","v":2038},{"$f":"U25+1","v":2039},{"$f":"V25+1","v":2040}]
[null,"Electric Rate",{"$f":"'Electric Rates'!D19","v":0.1125},{"$f":"'Electric Rates'!E19","v":0.11440606387860844},{"$f":"'Electric Rates'!F19","v":0.11715009273116914},{"$f":"'Electric Rates'!G19","v":0.12688056222859873},{"$f":"'Electric Rates'!H19","v":0.13948329564798151},{"$f":"'Electric Rates'!I19","v":0.14237387989848532},{"$f":"'Electric Rates'!J19","v":0.15536277487000924},{"$f":"'Electric Rates'!K19","v":0.17035641064516044},{"$f":"'Electric Rates'!L19","v":0.17890613049633197},{"$f":"'Electric Rates'!M19","v":0.19330382278503638},{"$f":"'Electric Rates'!N19","v":0.20178447822778262},{"$f":"'Electric Rates'!O19","v":0.21491718873132279},{"$f":"'Electric Rates'!P19","v":0.22711792478029402},{"$f":"'Electric Rates'!Q19","v":0.2426834198039835},{"$f":"'Electric Rates'!R19","v":0.25699566309625332},{"$f":"'Electric Rates'!S19","v":0.27098490062648406},{"$f":"'Electric Rates'!T19","v":0.27500028076295019},{"$f":"'Electric Rates'!U19","v":0.27920111208259896},{"$f":"'Electric Rates'!V19","v":0.28836213340226019},{"$f":"'Electric Rates'!W19","v":0.29461025219811221},{"$f":"'Electric Rates'!X19","v":0.29637853202954989}]
[null,"Gas Rate",{"$f":"'Gas Rates'!D24","v":1.0265027121453534},{"$f":"'Gas Rates'!E24","v":1.0770413984983824},{"$f":"'Gas Rates'!F24","v":1.0675833808147543},{"$f":"'Gas Rates'!G24","v":1.0165764832788462},{"$f":"'Gas Rates'!H24","v":1.406011125674969},{"$f":"'Gas Rates'!I24","v":1.529861354485647},{"$f":"'Gas Rates'!J24","v":1.6472410873148786},{"$f":"'Gas Rates'!K24","v":1.7401008424397932},{"$f":"'Gas Rates'!L24","v":1.7993670194047662},{"$f":"'Gas Rates'!M24","v":1.8832440471481215},{"$f":"'Gas Rates'!N24","v":1.9822858827794643},{"$f":"'Gas Rates'!O24","v":2.1355824566492032},{"$f":"'Gas Rates'!P24","v":2.3114966687777194},{"$f":"'Gas Rates'!Q24","v":2.5267269806336854},{"$f":"'Gas Rates'!R24","v":2.7318712964490977},{"$f":"'Gas Rates'!S24","v":2.8982458407456462},{"$f":"'Gas Rates'!T24","v":3.165959601939913},{"$f":"'Gas Rates'!U24","v":3.435595823439459},{"$f":"'Gas Rates'!V24","v":3.7029980663477455},{"$f":"'Gas Rates'!W24","v":3.998568840100388},{"$f":"'Gas Rates'!X24","v":4.3216410570225845}]
[]
[null,null,{"$f":"2020","v":2020},{"$f":"C29+1","v":2021},{"$f":"D29+1","v":2022},{"$f":"E29+1","v":2023},{"$f":"F29+1","v":2024},{"$f":"G29+1","v":2025},{"$f":"H29+1","v":2026},{"$f":"I29+1","v":2027},{"$f":"J29+1","v":2028},{"$f":"K29+1","v":2029},{"$f":"L29+1","v":2030},{"$f":"M29+1","v":2031},{"$f":"N29+1","v":2032},{"$f":"O29+1","v":2033},{"$f":"P29+1","v":2034},{"$f":"Q29+1","v":2035},{"$f":"R29+1","v":2036},{"$f":"S29+1","v":2037},{"$f":"T29+1","v":2038},{"$f":"U29+1","v":2039},{"$f":"V29+1","v":2040}]
[null,"Gas Only Bill",{"$f":"C27*C6","v":644016691.76114118},{"$f":"D27*D6","v":680860132.83111608},673570509.49987531,645802715.97307384,901652496.36380303,989057444.7565515,1067965809.5977731,1130356209.3982518,1171018168.7068503,1228309440.0157046,1297069085.997941,1407509896.0183756,1531533063.2852578,1683462532.8929188,1830416271.1042869,1955277715.4887643,2148144187.0162067,2343492429.7246962,2538566717.7720242,2763529107.0940161,3005941759.4079275]
[null,"All-Electric Bill",{"$f":"C11*C26","v":647112385.93602633},{"$f":"D11*D26","v":697309038.5005765},712647291.2726537,777151419.76194429,862429045.10214007,887463508.7973243,971175894.37409043,1066964893.9266409,1122586569.1657736,1215604701.3069122,1273020269.5288343,1365705333.6905813,1450892575.6915779,1558963638.0449691,1660222017.8308585,1762662088.8802583,1799044636.7922554,1836239708.1626713,1906005144.7481434,1963170700.5161076,1987601673.1948581]
[null,"Hybrid Bill",{"$f":"C26*C16+C27*C21","v":648208130.33784676},{"$f":"D26*D16+D27*D21","v":701574925.04575467},713667102.71011448,764953295.34629643,876640185.46724343,911271954.87539482,995072064.89565873,1086776213.9332304,1140691015.1830015,1229248302.126292,1288919887.2593796,1385163281.1194968,1476998480.691205,1592691839.290288,1701782274.6729345,1808574713.9770815,1868781160.6437755,1930058363.6611605,2019293783.6538768,2102180855.5795422,2159544985.8971753]
[null,"Reference Bill",{"$f":"C6*'Gas Rates'!D28","v":644016691.76114118},{"$f":"D6*'Gas Rates'!E28","v":680860247.14528108},{"$f":"E6*'Gas Rates'!F28","v":673561912.63427877},{"$f":"F6*'Gas Rates'!G28","v":691892169.51174331},{"$f":"G6*'Gas Rates'!H28","v":706719002.9466995},{"$f":"H6*'Gas Rates'!I28","v":675079675.42859864},{"$f":"I6*'Gas Rates'!J28","v":757994132.24840295},{"$f":"J6*'Gas Rates'!K28","v":778854732.52796602},{"$f":"K6*'Gas Rates'!L28","v":795539048.87282336},{"$f":"L6*'Gas Rates'!M28","v":823203265.98765314},{"$f":"M6*'Gas Rates'!N28","v":871607704.96780908},{"$f":"N6*'Gas Rates'!O28","v":925240697.84973013},{"$f":"O6*'Gas Rates'!P28","v":970641146.83702707},{"$f":"P6*'Gas Rates'!Q28","v":1015186408.554993},{"$f":"Q6*'Gas Rates'!R28","v":1103610406.7565145},{"$f":"R6*'Gas Rates'!S28","v":1186140819.1523247},{"$f":"S6*'Gas Rates'!T28","v":1233585396.1083879},{"$f":"T6*'Gas Rates'!U28","v":1276569625.3355355},{"$f":"U6*'Gas Rates'!V28","v":1384295493.91485},{"$f":"V6*'Gas Rates'!W28","v":1439406636.8044393},{"$f":"W6*'Gas Rates'!X28","v":1496953955.8607433}]
[null,"Inflation (2%)",{"$f":"$C$32","v":648208130.33784676},{"$f":"C34*1.02","v":661172292.94460368},{"$f":"D34*1.02","v":674395738.80349576},687883653.57956564,701641326.65115702,715674153.18418014,729987636.24786377,744587388.97282112,759479136.75227749,774668719.48732305,790162093.87706947,805965335.7546109,822084642.46970308,838526335.31909716,855296862.02547908,872402799.26598871,889850855.25130844,907647872.35633457,925800829.80346131,944316846.39953053,963203183.3275212]

{"sheet":"Res TOC 1year","index":27,"n_rows":51,"n_cols":27,"rows_kept":51,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,null,null,null,null,"Graph Title"]
[null,"Scenario",{"$f":"active_scenario","v":"Carbon Out"},null,null,{"$f":"CONCATENATE(C4, \" - \", C6)","v":"Carbon Out - 2040"}]
[null,"Geography",{"$f":"active_territory","v":"PSE_Gas"}]
[null,"Analysis Year",2040]
[null,"Capital Recovery Factor",0.1]
[null,"Home Upgrade Cost",3000]
[null,"Dollar year type","Nominal"]
[]
[null,"Deflator",{"$f":"INDEX('Incremental TRC'!D3:AB3, MATCH('Res TOC 1year'!C6, 'Incremental TRC'!D2:AB2, 0))","v":1.4568111725277981}]
[null,"Year Gas Rate",{"$f":"IF(C9=\"Real\", INDEX('Gas Rates'!$D$24:$AC$24,MATCH($C$6,'Gas Rates'!$D$68:$AC$68,0)) / C11, INDEX('Gas Rates'!$D$24:$AC$24,MATCH($C$6,'Gas Rates'!$D$68:$AC$68,0)))","v":4.3216410570225845}]
[null,"Year Electric Rate",{"$f":"IF(C9=\"Real\", INDEX('Electric Rates'!$D$19:$AC$19,MATCH(C6,'Electric Rates'!$D$45:$AC$45,0)) / C11, INDEX('Electric Rates'!$D$19:$AC$19,MATCH(C6,'Electric Rates'!$D$45:$AC$45,0)))","v":0.29637853202954989}]
[]
[null,"Residential Gas - AC Counterfactual","Total Gas - therms","Incremental Electric - KWh",null,"Annual Gas Bill","Annual Electric Bill","Total Bill","CAPEX",null,"Bills",null,null,null,null,null,null,null,"Higher cost retrofit",null,null,null,null,null,null,null,"Lower cost retrofit"]
[null,"Total",{"$f":"INDEX('PSE Load Forecast'!B14:B35,MATCH('Res TOC 1year'!C6, 'PSE Load Forecast'!A14:A35, 0)) * INDEX('Geographic Disagg. Scalars'!E5:E10, MATCH(C5,'Geographic Disagg. Scalars'!B5:B10,0)) / 'Geographic Disagg. Scalars'!E6","v":695555628},0,null,{"$f":"F23","v":3005941759.4079275},{"$f":"G23","v":0},3005941759.4079275,{"$f":"SUM(I17:I19)","v":21123.762001653085},null,null,null,null,null,null,null,null,null,"No AC + $3000 ducting or panel upgrade",null,null,null,null,null,null,null,"Has AC, no major upgrades required"]
[null,"SH",{"$f":"C16*Helper!J7","v":521666721},0,null,{"$f":"F24","v":2254456319.5559459},0,2254456319.5559459,{"$f":"I31","v":16753.328484069687}]
[null,"WH",{"$f":"C16*Helper!J8","v":139111125.59999999},0,null,601188351.88158548,0,601188351.88158548,2185.2167587916983]
[null,"Other",{"$f":"C16*SUM(Helper!J9:J10)","v":34777781.399999999},0,null,150297087.97039637,0,150297087.97039637,2185.2167587916983]
[]
[]
[null,"Residential Gas - No AC Counterfactual",null,null,null,"Annual Gas Bill","Annual Electric Bill","Total Bill","CAPEX"]
[null,"Total",{"$f":"C16","v":695555628},0,null,{"$f":"C23*$C$12","v":3005941759.4079275},{"$f":"D23*$C$13","v":0},{"$f":"SUM(F23:G23)","v":3005941759.4079275},{"$f":"SUM(I24:I26)","v":12528.57608373907}]
[null,"SH",{"$f":"C17","v":521666721},0,null,{"$f":"C24*$C$12","v":2254456319.5559459},{"$f":"D24*$C$13","v":0},{"$f":"SUM(F24:G24)","v":2254456319.5559459},{"$f":"INDEX('Customer TRC'!C8:C37,MATCH(C6, 'Customer TRC'!P8:P37, 0)) / IF($C$9=\"Real\", $C$11,1)","v":8158.1425661556732}]
[null,"WH",139111125.59999999,0,null,601188351.88158548,0,601188351.88158548,{"$f":"INDEX('Customer TRC'!F44:F73,MATCH(C6, 'Customer TRC'!P8:P37, 0))  / IF($C$9=\"Real\", $C$11,1)","v":2185.2167587916983}]
[null,"Other",34777781.399999999,0,null,150297087.97039637,0,150297087.97039637,{"$f":"(INDEX('Customer TRC'!F80:F109,MATCH(C6,'Customer TRC'!P8:P37,0))+INDEX('Customer TRC'!F117:F146,MATCH(C6,'Customer TRC'!P8:P37,0))) / IF($C$9=\"Real\", $C$11,1)","v":2185.2167587916983}]
[]
[]
[null,"Residential Hybrid",null,null,null,"Annual Gas Bill","Annual Electric Bill","Total Bill","CAPEX"]
[null,"Total",{"$f":"SUM(C31:C33)","v":104333344.2},{"$f":"SUM(D31:D33)","v":4861031271.1272831},null,{"$f":"C30*$C$12","v":450891263.91118914},{"$f":"D30*$C$13","v":1440705312.2864411},{"$f":"SUM(F30:G30)","v":1891596576.1976302},{"$f":"SUM(I31:I33)","v":24445.291475016464}]
[null,"SH",{"$f":"C24*'Current Inputs'!C22","v":104333344.2},{"$f":"C24*(1-'Current Inputs'!C22)*0.8*29.3/'Current Inputs'!C49","v":3801282716.3064828},null,450891263.91118914,1126618591.2882154,1577509855.1994045,{"$f":"INDEX('Customer TRC'!H8:H37,MATCH(C6, 'Customer TRC'!P8:P37, 0))  / IF($C$9=\"Real\", $C$11,1)","v":16753.328484069687}]
[null,"WH",0,{"$f":"C25*0.65*29.3/'Current Inputs'!D75","v":1059748554.8208001},null,0,314086720.99822569,314086720.99822569,{"$f":"INDEX('Customer TRC'!G44:G73,MATCH(C6, 'Customer TRC'!P8:P37, 0))  / IF($C$9=\"Real\", $C$11,1)","v":4079.0712830778366}]
[null,"Other",0,0,null,0,0,0,{"$f":"(INDEX('Customer TRC'!G80:G109,MATCH(C6,'Customer TRC'!P8:P37,0))+INDEX('Customer TRC'!G117:G146,MATCH(C6,'Customer TRC'!P8:P37,0)))  / IF($C$9=\"Real\", $C$11,1)","v":3612.8917078689415}]
[]
[]
[null,"Residential All Electric",null,null,null,"Annual Gas Bill","Annual Electric Bill","Total Bill","CAPEX"]
[null,"Total",0,{"$f":"SUM(D38:D40)","v":5811351950.2039022},null,{"$f":"C37*$C$12","v":0},{"$f":"D37*$C$13","v":1722359960.1084945},{"$f":"SUM(F37:G37)","v":1722359960.1084945},{"$f":"SUM(I38:I40)","v":22260.074716224761}]
[null,"SH",0,{"$f":"C24*0.8*29.3/'Current Inputs'!C49","v":4751603395.3831024},null,0,1408273239.1102688,1408273239.1102688,{"$f":"INDEX('Customer TRC'!B8:B37,MATCH(C6, 'Customer TRC'!P8:P37, 0))  / IF($C$9=\"Real\", $C$11,1)","v":14568.111725277984}]
[null,"WH",0,{"$f":"D32","v":1059748554.8208001},null,0,314086720.99822569,314086720.99822569,{"$f":"INDEX('Customer TRC'!G44:G73,MATCH(C6, 'Customer TRC'!P8:P37, 0))  / IF($C$9=\"Real\", $C$11,1)","v":4079.0712830778366}]
[null,"Other",0,{"$f":"D33","v":0},null,0,0,0,{"$f":"(INDEX('Customer TRC'!G80:G109,MATCH(C6,'Customer TRC'!P8:P37,0))+INDEX('Customer TRC'!G117:G146,MATCH(C6,'Customer TRC'!P8:P37,0)))  / IF($C$9=\"Real\", $C$11,1)","v":3612.8917078689415}]
[]
[]
[null,null,null,null,null,"Annual Gas Bill","Annual Electric Bill",null,"Annualized Customer Equipment Costs","Annualized Incremental Customer Equipment Costs"]
[null,null,null,null,null,null,null,null,"total","net"]
["High","Gas",null,null,null,{"$f":"F23","v":3005941759.4079275},{"$f":"G23","v":0},null,{"$f":"I23*0.1","v":1252.8576083739072},{"$f":"I45-$I$45","v":0}]
[null,"Hybrid",null,null,null,{"$f":"F30","v":450891263.91118914},{"$f":"G30","v":1440705312.2864411},null,{"$f":"I30*C7+C8*(1 + 'Current Inputs'!C94)^(C6-2021)*C7","v":2881.5724992599862},{"$f":"I46-$I$45","v":1628.714890886079}]
[null,"All Electric",null,null,null,{"$f":"F37","v":0},{"$f":"G37","v":1722359960.1084945},null,{"$f":"I37*C7+C8*(1 + 'Current Inputs'!C94)^(C6-2021)*C7","v":2663.0508233808159},1410.1932150069088]
[]
["Low","Gas",null,null,null,{"$f":"F16","v":3005941759.4079275},{"$f":"G16","v":0},null,{"$f":"I16*C7","v":2112.3762001653085},{"$f":"I49-$I$49","v":0}]
[null,"Hybrid",null,null,null,{"$f":"F46","v":450891263.91118914},{"$f":"G46","v":1440705312.2864411},null,{"$f":"I30*C7","v":2444.5291475016465},{"$f":"I50-$I$49","v":332.152947336338}]
[null,"All Electric",null,null,null,{"$f":"F47","v":0},1722359960.1084945,null,{"$f":"I37*C7","v":2226.0074716224763},113.63127145716771]

{"sheet":"Data ->","index":28,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Gas Sales","index":29,"n_rows":230,"n_cols":8,"rows_kept":230,"cut":false,"hidden":false,"merged":[]}
["Source"]
["F20 Final Load Forecast Summary 081120_GasGeo.xlsx"]
["(teams link)"]
[]
["Total Commercial: sum of Commercial, commercial interruptible, commercial large volume"]
["Total Residential: sum of Residential"]
["** Ignore all 'Transport' columns"]
[]
["Annual Gas Sales (therms/yr)"]
["Lookup","Service Territory","Sector","Year","Reference Gas Sales","Territory Scalar","UPC Scalar","Gas Sales Scaled (therms)"]
[{"$f":"B11&C11&D11","v":"PSE_GasResidential2020"},"PSE_Gas","Residential",2020,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":627389177},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":1},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":1},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":627389177}]
["PSE_GasResidential2021","PSE_Gas","Residential",2021,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":632157811},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":1},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":1},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":632157811}]
["PSE_GasResidential2022","PSE_Gas","Residential",2022,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":630930119},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":1},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":1},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":630930119}]
["PSE_GasResidential2023","PSE_Gas","Residential",2023,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":635272138},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":1},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":1},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":635272138}]
["PSE_GasResidential2024","PSE_Gas","Residential",2024,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":641284041},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":1},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":1},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":641284041}]
["PSE_GasResidential2025","PSE_Gas","Residential",2025,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":646501359},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":1},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":1},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":646501359}]
["PSE_GasResidential2026","PSE_Gas","Residential",2026,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":648336068},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":1},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":1},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":648336068}]
["PSE_GasResidential2027","PSE_Gas","Residential",2027,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":649592358},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":1},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":1},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":649592358}]
["PSE_GasResidential2028","PSE_Gas","Residential",2028,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":650794505},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":1},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":1},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":650794505}]
["PSE_GasResidential2029","PSE_Gas","Residential",2029,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":652230624},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":1},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":1},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":652230624}]
["PSE_GasResidential2030","PSE_Gas","Residential",2030,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":654329982},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":1},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":1},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":654329982}]
["PSE_GasResidential2031","PSE_Gas","Residential",2031,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":659075416},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":1},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":1},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":659075416}]
["PSE_GasResidential2032","PSE_Gas","Residential",2032,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":662572040},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":1},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":1},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":662572040}]
["PSE_GasResidential2033","PSE_Gas","Residential",2033,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":666262143},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":1},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":1},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":666262143}]
["PSE_GasResidential2034","PSE_Gas","Residential",2034,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":670022879},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":1},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":1},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":670022879}]
["PSE_GasResidential2035","PSE_Gas","Residential",2035,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":674641774},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":1},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":1},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":674641774}]
["PSE_GasResidential2036","PSE_Gas","Residential",2036,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":678512823},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":1},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":1},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":678512823}]
["PSE_GasResidential2037","PSE_Gas","Residential",2037,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":682121108},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":1},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":1},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":682121108}]
["PSE_GasResidential2038","PSE_Gas","Residential",2038,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":685543625},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":1},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":1},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":685543625}]
["PSE_GasResidential2039","PSE_Gas","Residential",2039,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":691129556},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":1},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":1},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":691129556}]
["PSE_GasResidential2040","PSE_Gas","Residential",2040,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":695555628},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":1},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":1},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":695555628}]
["PSE_GasResidential2041","PSE_Gas","Residential",2041,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":701325084},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":1},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":1},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":701325084}]
["PSE_GasCommercial2020","PSE_Gas","Commercial",2020,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":330701759},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":1},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":1},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":330701759}]
["PSE_GasCommercial2021","PSE_Gas","Commercial",2021,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":328584855},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":1},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":1},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":328584855}]
["PSE_GasCommercial2022","PSE_Gas","Commercial",2022,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":329688314},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":1},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":1},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":329688314}]
["PSE_GasCommercial2023","PSE_Gas","Commercial",2023,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":334510139},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":1},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":1},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":334510139}]
["PSE_GasCommercial2024","PSE_Gas","Commercial",2024,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":337610030},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":1},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":1},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":337610030}]
["PSE_GasCommercial2025","PSE_Gas","Commercial",2025,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":338290071},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":1},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":1},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":338290071}]
["PSE_GasCommercial2026","PSE_Gas","Commercial",2026,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":338202138},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":1},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":1},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":338202138}]
["PSE_GasCommercial2027","PSE_Gas","Commercial",2027,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":337788411},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":1},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":1},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":337788411}]
["PSE_GasCommercial2028","PSE_Gas","Commercial",2028,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":337123279},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":1},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":1},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":337123279}]
["PSE_GasCommercial2029","PSE_Gas","Commercial",2029,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":336924675},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":1},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":1},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":336924675}]
["PSE_GasCommercial2030","PSE_Gas","Commercial",2030,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":337129962},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":1},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":1},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":337129962}]
["PSE_GasCommercial2031","PSE_Gas","Commercial",2031,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":337941800},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":1},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":1},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":337941800}]
["PSE_GasCommercial2032","PSE_Gas","Commercial",2032,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":338288935},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":1},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":1},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":338288935}]
["PSE_GasCommercial2033","PSE_Gas","Commercial",2033,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":338997052},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":1},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":1},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":338997052}]
["PSE_GasCommercial2034","PSE_Gas","Commercial",2034,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":339546414},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":1},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":1},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":339546414}]
["PSE_GasCommercial2035","PSE_Gas","Commercial",2035,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":340274622},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":1},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":1},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":340274622}]
["PSE_GasCommercial2036","PSE_Gas","Commercial",2036,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":340788366},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":1},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":1},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":340788366}]
["PSE_GasCommercial2037","PSE_Gas","Commercial",2037,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":341618228},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":1},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":1},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":341618228}]
["PSE_GasCommercial2038","PSE_Gas","Commercial",2038,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":342244874},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":1},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":1},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":342244874}]
["PSE_GasCommercial2039","PSE_Gas","Commercial",2039,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":343222782},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":1},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":1},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":343222782}]
["PSE_GasCommercial2040","PSE_Gas","Commercial",2040,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":343865004},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":1},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":1},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":343865004}]
["PSE_GasCommercial2041","PSE_Gas","Commercial",2041,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":344954445},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":1},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":1},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":344954445}]
["PSE_ElectricResidential2020","PSE_Electric","Residential",2020,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":627389177},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.66},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":0.99811636251901503},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":413296886.13248539}]
["PSE_ElectricResidential2021","PSE_Electric","Residential",2021,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":632157811},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.66},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":0.99811636251901503},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":416438256.20317996}]
["PSE_ElectricResidential2022","PSE_Electric","Residential",2022,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":630930119},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.66},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":0.99811636251901503},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":415629505.75077975}]
["PSE_ElectricResidential2023","PSE_Electric","Residential",2023,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":635272138},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.66},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":0.99811636251901503},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":418489840.28955698}]
["PSE_ElectricResidential2024","PSE_Electric","Residential",2024,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":641284041},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.66},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":0.99811636251901503},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":422450222.26731384}]
["PSE_ElectricResidential2025","PSE_Electric","Residential",2025,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":646501359},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.66},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":0.99811636251901503},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":425887165.97372872}]
["PSE_ElectricResidential2026","PSE_Electric","Residential",2026,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":648336068},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.66},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":0.99811636251901503},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":427095793.0021469}]
["PSE_ElectricResidential2027","PSE_Electric","Residential",2027,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":649592358},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.66},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":0.99811636251901503},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":427923382.58149248}]
["PSE_ElectricResidential2028","PSE_Electric","Residential",2028,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":650794505},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.66},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":0.99811636251901503},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":428715305.09145558}]
["PSE_ElectricResidential2029","PSE_Electric","Residential",2029,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":652230624},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.66},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":0.99811636251901503},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":429661358.24725568}]
["PSE_ElectricResidential2030","PSE_Electric","Residential",2030,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":654329982},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.66},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":0.99811636251901503},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":431044324.6038419}]
["PSE_ElectricResidential2031","PSE_Electric","Residential",2031,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":659075416},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.66},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":0.99811636251901503},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":434170411.51679361}]
["PSE_ElectricResidential2032","PSE_Electric","Residential",2032,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":662572040},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.66},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":0.99811636251901503},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":436473836.35125822}]
["PSE_ElectricResidential2033","PSE_Electric","Residential",2033,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":666262143},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.66},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":0.99811636251901503},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":438904716.79248732}]
["PSE_ElectricResidential2034","PSE_Electric","Residential",2034,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":670022879},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.66},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":0.99811636251901503},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":441382127.20271879}]
["PSE_ElectricResidential2035","PSE_Electric","Residential",2035,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":674641774},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.66},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":0.99811636251901503},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":444424855.68904859}]
["PSE_ElectricResidential2036","PSE_Electric","Residential",2036,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":678512823},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.66},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":0.99811636251901503},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":446974935.53807706}]
["PSE_ElectricResidential2037","PSE_Electric","Residential",2037,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":682121108},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.66},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":0.99811636251901503},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":449351917.81550419}]
["PSE_ElectricResidential2038","PSE_Electric","Residential",2038,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":685543625},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.66},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":0.99811636251901503},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":451606524.15984583}]
["PSE_ElectricResidential2039","PSE_Electric","Residential",2039,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":691129556},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.66},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":0.99811636251901503},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":455286294.18630731}]
[{"$f":"B75&C75&D75","v":"PSE_ElectricResidential2040"},"PSE_Electric","Residential",2040,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":695555628},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.66},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":0.99811636251901503},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":458201999.21033287}]
["PSE_ElectricResidential2041","PSE_Electric","Residential",2041,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":701325084},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.66},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":0.99811636251901503},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":462002667.57837898}]
["PSE_ElectricCommercial2020","PSE_Electric","Commercial",2020,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":330701759},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.51},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":0.89097591558844924},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":150270124.28098521}]
["PSE_ElectricCommercial2021","PSE_Electric","Commercial",2021,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":328584855},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.51},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":0.89097591558844924},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":149308207.93638265}]
["PSE_ElectricCommercial2022","PSE_Electric","Commercial",2022,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":329688314},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.51},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":0.89097591558844924},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":149809617.18673071}]
["PSE_ElectricCommercial2023","PSE_Electric","Commercial",2023,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":334510139},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.51},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":0.89097591558844924},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":152000643.45826367}]
["PSE_ElectricCommercial2024","PSE_Electric","Commercial",2024,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":337610030},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.51},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":0.89097591558844924},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":153409226.85145786}]
["PSE_ElectricCommercial2025","PSE_Electric","Commercial",2025,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":338290071},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.51},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":0.89097591558844924},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":153718235.92929032}]
["PSE_ElectricCommercial2026","PSE_Electric","Commercial",2026,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":338202138},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.51},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":0.89097591558844924},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":153678279.37484574}]
["PSE_ElectricCommercial2027","PSE_Electric","Commercial",2027,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":337788411},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.51},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":0.89097591558844924},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":153490282.77060515}]
["PSE_ElectricCommercial2028","PSE_Electric","Commercial",2028,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":337123279},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.51},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":0.89097591558844924},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":153188048.30833465}]
["PSE_ElectricCommercial2029","PSE_Electric","Commercial",2029,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":336924675},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.51},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":0.89097591558844924},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":153097803.10415751}]
["PSE_ElectricCommercial2030","PSE_Electric","Commercial",2030,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":337129962},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.51},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":0.89097591558844924},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":153191085.04827705}]
["PSE_ElectricCommercial2031","PSE_Electric","Commercial",2031,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":337941800},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.51},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":0.89097591558844924},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":153559982.38201037}]
["PSE_ElectricCommercial2032","PSE_Electric","Commercial",2032,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":338288935},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.51},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":0.89097591558844924},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":153717719.73348385}]
["PSE_ElectricCommercial2033","PSE_Electric","Commercial",2033,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":338997052},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.51},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":0.89097591558844924},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":154039486.48161742}]
["PSE_ElectricCommercial2034","PSE_Electric","Commercial",2034,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":339546414},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.51},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":0.89097591558844924},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":154289115.32019657}]
["PSE_ElectricCommercial2035","PSE_Electric","Commercial",2035,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":340274622},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.51},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":0.89097591558844924},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":154620011.37286136}]
["PSE_ElectricCommercial2036","PSE_Electric","Commercial",2036,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":340788366},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.51},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":0.89097591558844924},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":154853455.47355819}]
["PSE_ElectricCommercial2037","PSE_Electric","Commercial",2037,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":341618228},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.51},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":0.89097591558844924},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":155230542.87174183}]
["PSE_ElectricCommercial2038","PSE_Electric","Commercial",2038,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":342244874},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.51},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":0.89097591558844924},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":155515289.38347778}]
["PSE_ElectricCommercial2039","PSE_Electric","Commercial",2039,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":343222782},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.51},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":0.89097591558844924},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":155959648.546065}]
["PSE_ElectricCommercial2040","PSE_Electric","Commercial",2040,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":343865004},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.51},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":0.89097591558844924},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":156251472.75664014}]
["PSE_ElectricCommercial2041","PSE_Electric","Commercial",2041,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":344954445},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.51},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":0.89097591558844924},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":156746512.259792}]
["SCLResidential2020","SCL","Residential",2020,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":627389177},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.15},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":0.92038356369498509},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":86615802.982638568}]
["SCLResidential2021","SCL","Residential",2021,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":632157811},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.15},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":0.92038356369498509},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":87274148.835870117}]
["SCLResidential2022","SCL","Residential",2022,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":630930119},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.15},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":0.92038356369498509},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":87104656.705158144}]
["SCLResidential2023","SCL","Residential",2023,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":635272138},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.15},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":0.92038356369498509},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":87704105.143285856}]
["SCLResidential2024","SCL","Residential",2024,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":641284041},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.15},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":0.92038356369498509},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":88534093.649445131}]
["SCLResidential2025","SCL","Residential",2025,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":646501359},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.15},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":0.92038356369498509},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":89254383.709510639}]
["SCLResidential2026","SCL","Residential",2026,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":648336068},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.15},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":0.92038356369498509},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":89507679.110675126}]
["SCLResidential2027","SCL","Residential",2027,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":649592358},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.15},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":0.92038356369498509},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":89681119.410760283}]
["SCLResidential2028","SCL","Residential",2028,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":650794505},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.15},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":0.92038356369498509},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":89847084.861752063}]
["SCLResidential2029","SCL","Residential",2029,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":652230624},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.15},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":0.92038356369498509},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":90045351.910218582}]
["SCLResidential2030","SCL","Residential",2030,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":654329982},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.15},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":0.92038356369498509},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":90335184.09984532}]
["SCLResidential2031","SCL","Residential",2031,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":659075416},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.15},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":0.92038356369498509},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":90990327.018275216}]
["SCLResidential2032","SCL","Residential",2032,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":662572040},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.15},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":0.92038356369498509},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":91473062.306978434}]
["SCLResidential2033","SCL","Residential",2033,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":666262143},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.15},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":0.92038356369498509},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":91982508.829409674}]
["SCLResidential2034","SCL","Residential",2034,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":670022879},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.15},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":0.92038356369498509},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":92501706.76967907}]
["SCLResidential2035","SCL","Residential",2035,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":674641774},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.15},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":0.92038356369498509},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":93139380.025744006}]
["SCLResidential2036","SCL","Residential",2036,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":678512823},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.15},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":0.92038356369498509},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":93673807.506822705}]
["SCLResidential2037","SCL","Residential",2037,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":682121108},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.15},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":0.92038356369498509},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":94171958.437891766}]
["SCLResidential2038","SCL","Residential",2038,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":685543625},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.15},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":0.92038356369498509},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":94644462.696881771}]
["SCLResidential2039","SCL","Residential",2039,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":691129556},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.15},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":0.92038356369498509},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":95415642.558931902}]
["SCLResidential2040","SCL","Residential",2040,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":695555628},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.15},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":0.92038356369498509},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":96026695.147011504}]
["SCLResidential2041","SCL","Residential",2041,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":701325084},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.15},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":0.92038356369498509},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":96823212.01809071}]
["SCLCommercial2020","SCL","Commercial",2020,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":330701759},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.22},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":1.1594038495367627},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":84351716.335299328}]
["SCLCommercial2021","SCL","Commercial",2021,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":328584855},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.22},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":1.1594038495367627},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":83811760.073025376}]
["SCLCommercial2022","SCL","Commercial",2022,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":329688314},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.22},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":1.1594038495367627},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":84093218.087754697}]
["SCLCommercial2023","SCL","Commercial",2023,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":334510139},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.22},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":1.1594038495367627},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":85323115.430449069}]
["SCLCommercial2024","SCL","Commercial",2024,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":337610030},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.22},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":1.1594038495367627},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":86113801.053328812}]
["SCLCommercial2025","SCL","Commercial",2025,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":338290071},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.22},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":1.1594038495367627},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":86287258.327042252}]
["SCLCommercial2026","SCL","Commercial",2026,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":338202138},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.22},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":1.1594038495367627},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":86264829.358127952}]
["SCLCommercial2027","SCL","Commercial",2027,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":337788411},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.22},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":1.1594038495367627},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":86159300.489307359}]
["SCLCommercial2028","SCL","Commercial",2028,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":337123279},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.22},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":1.1594038495367627},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":85989646.037032336}]
["SCLCommercial2029","SCL","Commercial",2029,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":336924675},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.22},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":1.1594038495367627},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":85938988.343762979}]
["SCLCommercial2030","SCL","Commercial",2030,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":337129962},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.22},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":1.1594038495367627},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":85991350.662136152}]
["SCLCommercial2031","SCL","Commercial",2031,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":337941800},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.22},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":1.1594038495367627},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":86198425.244664207}]
["SCLCommercial2032","SCL","Commercial",2032,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":338288935},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.22},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":1.1594038495367627},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":86286968.568832174}]
["SCLCommercial2033","SCL","Commercial",2033,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":338997052},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.22},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":1.1594038495367627},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":86467587.155491099}]
["SCLCommercial2034","SCL","Commercial",2034,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":339546414},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.22},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":1.1594038495367627},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":86607712.287360728}]
["SCLCommercial2035","SCL","Commercial",2035,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":340274622},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.22},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":1.1594038495367627},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":86793455.462222695}]
["SCLCommercial2036","SCL","Commercial",2036,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":340788366},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.22},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":1.1594038495367627},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":86924495.551903501}]
["SCLCommercial2037","SCL","Commercial",2037,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":341618228},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.22},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":1.1594038495367627},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":87136167.495328039}]
[{"$f":"B139&C139&D139","v":"SCLCommercial2038"},"SCL","Commercial",2038,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":342244874},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.22},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":1.1594038495367627},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":87296005.367961347}]
["SCLCommercial2039","SCL","Commercial",2039,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":343222782},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.22},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":1.1594038495367627},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":87545439.233893767}]
["SCLCommercial2040","SCL","Commercial",2040,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":343865004},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.22},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":1.1594038495367627},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":87709250.058886334}]
["SCLCommercial2041","SCL","Commercial",2041,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":344954445},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.22},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":1.1594038495367627},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":87987132.518519849}]
["TACResidential2020","TAC","Residential",2020,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":627389177},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.09},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":0.98510389903587314},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":55623917.202804677}]
["TACResidential2021","TAC","Residential",2021,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":632157811},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.09},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":0.98510389903587314},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":56046701.19798743}]
["TACResidential2022","TAC","Residential",2022,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":630930119},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.09},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":0.98510389903587314},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":55937854.822146073}]
["TACResidential2023","TAC","Residential",2023,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":635272138},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.09},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":0.98510389903587314},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":56322815.408338971}]
["TACResidential2024","TAC","Residential",2024,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":641284041},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.09},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":0.98510389903587314},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":56855826.826072261}]
["TACResidential2025","TAC","Residential",2025,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":646501359},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.09},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":0.98510389903587314},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":57318390.853460163}]
["TACResidential2026","TAC","Residential",2026,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":648336068},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.09},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":0.98510389903587314},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":57481054.962514825}]
["TACResidential2027","TAC","Residential",2027,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":649592358},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.09},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":0.98510389903587314},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":57592436.818473607}]
["TACResidential2028","TAC","Residential",2028,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":650794505},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.09},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":0.98510389903587314},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":57699018.391195886}]
["TACResidential2029","TAC","Residential",2029,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":652230624},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.09},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":0.98510389903587314},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":57826343.769570045}]
["TACResidential2030","TAC","Residential",2030,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":654329982},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.09},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":0.98510389903587314},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":58012471.487184539}]
["TACResidential2031","TAC","Residential",2031,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":659075416},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.09},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":0.98510389903587314},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":58433198.585426107}]
["TACResidential2032","TAC","Residential",2032,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":662572040},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.09},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":0.98510389903587314},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":58743206.999653727}]
["TACResidential2033","TAC","Residential",2033,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":666262143},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.09},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":0.98510389903587314},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":59070369.136436678}]
["TACResidential2034","TAC","Residential",2034,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":670022879},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.09},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":0.98510389903587314},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":59403793.549152695}]
["TACResidential2035","TAC","Residential",2035,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":674641774},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.09},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":0.98510389903587314},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":59813301.78178905}]
["TACResidential2036","TAC","Residential",2036,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":678512823},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.09},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":0.98510389903587314},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":60156506.473482355}]
["TACResidential2037","TAC","Residential",2037,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":682121108},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.09},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":0.98510389903587314},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":60476414.679492295}]
["TACResidential2038","TAC","Residential",2038,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":685543625},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.09},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":0.98510389903587314},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":60779852.815201782}]
["TACResidential2039","TAC","Residential",2039,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":691129556},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.09},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":0.98510389903587314},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":61275097.831907861}]
["TACResidential2040","TAC","Residential",2040,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":695555628},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.09},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":0.98510389903587314},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":61667510.50252308}]
["TACResidential2041","TAC","Residential",2041,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":701325084},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.09},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":0.98510389903587314},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":62179026.726605505}]
["TACCommercial2020","TAC","Commercial",2020,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":330701759},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.08},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":1.0146677815848961},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":26844193.613660235}]
["TACCommercial2021","TAC","Commercial",2021,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":328584855},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.08},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":1.0146677815848961},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":26672357.270819582}]
["TACCommercial2022","TAC","Commercial",2022,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":329688314},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.08},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":1.0146677815848961},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":26761928.814467572}]
["TACCommercial2023","TAC","Commercial",2023,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":334510139},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.08},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":1.0146677815848961},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":27153332.852542821}]
["TACCommercial2024","TAC","Commercial",2024,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":337610030},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.08},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":1.0146677815848961},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":27404961.614472821}]
["TACCommercial2025","TAC","Commercial",2025,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":338290071},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.08},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":1.0146677815848961},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":27460162.869901359}]
["TACCommercial2026","TAC","Commercial",2026,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":338202138},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.08},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":1.0146677815848961},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":27453025.047338311}]
["TACCommercial2027","TAC","Commercial",2027,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":337788411},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.08},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":1.0146677815848961},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":27419441.410756569}]
["TACCommercial2028","TAC","Commercial",2028,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":337123279},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.08},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":1.0146677815848961},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":27365450.36988448}]
["TACCommercial2029","TAC","Commercial",2029,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":336924675},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.08},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":1.0146677815848961},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":27349329.00347697}]
["TACCommercial2030","TAC","Commercial",2030,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":337129962},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.08},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":1.0146677815848961},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":27365992.851867229}]
["TACCommercial2031","TAC","Commercial",2031,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":337941800},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.08},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":1.0146677815848961},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":27431892.520864531}]
["TACCommercial2032","TAC","Commercial",2032,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":338288935},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.08},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":1.0146677815848961},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":27460070.656893369}]
["TACCommercial2033","TAC","Commercial",2033,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":338997052},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.08},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":1.0146677815848961},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":27517550.937332775}]
["TACCommercial2034","TAC","Commercial",2034,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":339546414},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.08},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":1.0146677815848961},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":27562144.531078938}]
["TACCommercial2035","TAC","Commercial",2035,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":340274622},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.08},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":1.0146677815848961},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":27621255.66675033}]
["TACCommercial2036","TAC","Commercial",2036,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":340788366},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.08},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":1.0146677815848961},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":27662958.025532931}]
["TACCommercial2037","TAC","Commercial",2037,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":341618228},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.08},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":1.0146677815848961},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":27730320.764297862}]
["TACCommercial2038","TAC","Commercial",2038,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":342244874},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.08},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":1.0146677815848961},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":27781187.764830586}]
["TACCommercial2039","TAC","Commercial",2039,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":343222782},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.08},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":1.0146677815848961},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":27860567.904106915}]
["TACCommercial2040","TAC","Commercial",2040,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":343865004},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.08},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":1.0146677815848961},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":27912699.261868916}]
["TACCommercial2041","TAC","Commercial",2041,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":344954445},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.08},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":1.0146677815848961},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":28001132.916479927}]
["SNOResidential2020","SNO","Residential",2020,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":627389177},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.16},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":0.92692251759659927},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":93046584.873231754}]
["SNOResidential2021","SNO","Residential",2021,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":632157811},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.16},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":0.92692251759659927},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":93753809.55047603}]
["SNOResidential2022","SNO","Residential",2022,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":630930119},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.16},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":0.92692251759659927},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":93571733.492960319}]
["SNOResidential2023","SNO","Residential",2023,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":635272138},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.16},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":0.92692251759659927},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":94215687.922229484}]
["SNOResidential2024","SNO","Residential",2024,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":641284041},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.16},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":0.92692251759659927},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":95107298.844518527}]
["SNOResidential2025","SNO","Residential",2025,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":646501359},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.16},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":0.92692251759659927},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":95881066.770224452}]
["SNOResidential2026","SNO","Residential",2026,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":648336068},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.16},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":0.92692251759659927},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":96153168.063878387}]
["SNOResidential2027","SNO","Residential",2027,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":649592358},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.16},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":0.92692251759659927},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":96339485.422219425}]
["SNOResidential2028","SNO","Residential",2028,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":650794505},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.16},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":0.92692251759659927},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":96517772.962021217}]
["SNOResidential2029","SNO","Residential",2029,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":652230624},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.16},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":0.92692251759659927},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":96730760.328268945}]
["SNOResidential2030","SNO","Residential",2030,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":654329982},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.16},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":0.92692251759659927},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":97042111.080700397}]
["SNOResidential2031","SNO","Residential",2031,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":659075416},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.16},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":0.92692251759659927},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":97745895.021559358}]
["SNOResidential2032","SNO","Residential",2032,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":662572040},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.16},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":0.92692251759659927},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":98264470.944946349}]
["SNOResidential2033","SNO","Residential",2033,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":666262143},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.16},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":0.92692251759659927},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":98811741.275018468}]
["SNOResidential2034","SNO","Residential",2034,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":670022879},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.16},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":0.92692251759659927},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":99369487.016000256}]
["SNOResidential2035","SNO","Residential",2035,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":674641774},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.16},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":0.92692251759659927},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":100054504.26110655}]
[{"$f":"B203&C203&D203","v":"SNOResidential2036"},"SNO","Residential",2036,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":678512823},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.16},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":0.92692251759659927},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":100628610.25867772}]
["SNOResidential2037","SNO","Residential",2037,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":682121108},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.16},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":0.92692251759659927},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":101163746.35730268}]
["SNOResidential2038","SNO","Residential",2038,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":685543625},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.16},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":0.92692251759659927},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":101671331.64916784}]
["SNOResidential2039","SNO","Residential",2039,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":691129556},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.16},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":0.92692251759659927},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":102499767.68527038}]
["SNOResidential2040","SNO","Residential",2040,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":695555628},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.16},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":0.92692251759659927},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":103156187.81347899}]
["SNOResidential2041","SNO","Residential",2041,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":701325084},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.16},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":0.92692251759659927},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":104011842.00238824}]
["SNOCommercial2020","SNO","Commercial",2020,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":330701759},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.22},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":0.96065685224766451},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":69892000.383415267}]
["SNOCommercial2021","SNO","Commercial",2021,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":328584855},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.22},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":0.96065685224766451},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":69444604.350122154}]
["SNOCommercial2022","SNO","Commercial",2022,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":329688314},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.22},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":0.96065685224766451},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":69677814.349017516}]
["SNOCommercial2023","SNO","Commercial",2023,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":334510139},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.22},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":0.96065685224766451},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":70696880.578867123}]
["SNOCommercial2024","SNO","Commercial",2024,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":337610030},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.22},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":0.96065685224766451},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":71352025.515548706}]
["SNOCommercial2025","SNO","Commercial",2025,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":338290071},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.22},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":0.96065685224766451},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":71495748.445769772}]
["SNOCommercial2026","SNO","Commercial",2026,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":338202138},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.22},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":0.96065685224766451},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":71477164.289192259}]
["SNOCommercial2027","SNO","Commercial",2027,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":337788411},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.22},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":0.96065685224766451},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":71389725.360140085}]
["SNOCommercial2028","SNO","Commercial",2028,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":337123279},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.22},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":0.96065685224766451},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":71249153.365181252}]
["SNOCommercial2029","SNO","Commercial",2029,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":336924675},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.22},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":0.96065685224766451},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":71207179.500614822}]
["SNOCommercial2030","SNO","Commercial",2030,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":337129962},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.22},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":0.96065685224766451},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":71250565.78052485}]
["SNOCommercial2031","SNO","Commercial",2031,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":337941800},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.22},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":0.96065685224766451},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":71422143.282800153}]
["SNOCommercial2032","SNO","Commercial",2032,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":338288935},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.22},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":0.96065685224766451},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":71495508.358409256}]
["SNOCommercial2033","SNO","Commercial",2033,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":338997052},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.22},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":0.96065685224766451},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":71645164.997022718}]
["SNOCommercial2034","SNO","Commercial",2034,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":339546414},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.22},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":0.96065685224766451},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":71761269.638348907}]
["SNOCommercial2035","SNO","Commercial",2035,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":340274622},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.22},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":0.96065685224766451},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":71915172.399462461}]
["SNOCommercial2036","SNO","Commercial",2036,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":340788366},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.22},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":0.96065685224766451},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":72023749.372120693}]
["SNOCommercial2037","SNO","Commercial",2037,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":341618228},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.22},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":0.96065685224766451},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":72199136.14779909}]
["SNOCommercial2038","SNO","Commercial",2038,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":342244874},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.22},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":0.96065685224766451},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":72331574.338042483}]
["SNOCommercial2039","SNO","Commercial",2039,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":343222782},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.22},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":0.96065685224766451},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":72538249.822677404}]
["SNOCommercial2040","SNO","Commercial",2040,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":343865004},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.22},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":0.96065685224766451},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":72673979.914969519}]
["SNOCommercial2041","SNO","Commercial",2041,{"$f":"INDEX('PSE Load Forecast'!$C$50:$H$80,\nMATCH(gas_sales[[#This Row],[Year]],'PSE Load Forecast'!$A$50:$A$80,0),\nMATCH(gas_sales[[#This Row],[Sector]]&\"Send to Model\",'PSE Load Forecast'!$C$48:$H$48&'PSE Load Forecast'!$C$49:$H$49,0)\n)","v":344954445},{"$f":"INDEX(\nIF(gas_sales[[#This Row],[Sector]]=\"Residential\",Helper!$H$20:$H$24,Helper!$I$20:$I$24),\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.22},{"$f":"INDEX(\nHelper!$H$28:$I$32,\nMATCH(gas_sales[[#This Row],[Service Territory]],Helper!$G$28:$G$32,0),\nMATCH(gas_sales[[#This Row],[Sector]],Helper!$H$27:$I$27,0)\n)","v":0.96065685224766451},{"$f":"gas_sales[[#This Row],[Reference Gas Sales]]*gas_sales[[#This Row],[Territory Scalar]]*gas_sales[[#This Row],[UPC Scalar]]","v":72904227.286558837}]

{"sheet":"Gas Peaks","index":30,"n_rows":161,"n_cols":6,"rows_kept":161,"cut":false,"hidden":false,"merged":[]}
["PSE F20 Final gas load forecast - gas peaks"]
["* 2042-2050 extrapolated for PSE"]
["* Geography sub-levels scale based on corresponding inputs in the Gas Sales tab"]
[]
["Gas annual design peak (13 degrees)"]
["Lookup","Service Territory","Year","Territory Scalar","System Peak Raw","System Peak Scaled"]
[{"$f":"gas_peaks[[#This Row],[Service Territory]]&gas_peaks[[#This Row],[Year]]","v":"PSE_Gas2020"},"PSE_Gas",2020,{"$f":"INDEX(Helper!$J$20:$J$24,MATCH(gas_peaks[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":1},9554046,{"$f":"gas_peaks[[#This Row],[System Peak Raw]]*gas_peaks[[#This Row],[Territory Scalar]]","v":9554046}]
[{"$f":"gas_peaks[[#This Row],[Service Territory]]&gas_peaks[[#This Row],[Year]]","v":"PSE_Gas2021"},"PSE_Gas",2021,{"$f":"INDEX(Helper!$J$20:$J$24,MATCH(gas_peaks[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":1},9570023,{"$f":"gas_peaks[[#This Row],[System Peak Raw]]*gas_peaks[[#This Row],[Territory Scalar]]","v":9570023}]
[{"$f":"gas_peaks[[#This Row],[Service Territory]]&gas_peaks[[#This Row],[Year]]","v":"PSE_Gas2022"},"PSE_Gas",2022,{"$f":"INDEX(Helper!$J$20:$J$24,MATCH(gas_peaks[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":1},9665605,{"$f":"gas_peaks[[#This Row],[System Peak Raw]]*gas_peaks[[#This Row],[Territory Scalar]]","v":9665605}]
[{"$f":"gas_peaks[[#This Row],[Service Territory]]&gas_peaks[[#This Row],[Year]]","v":"PSE_Gas2023"},"PSE_Gas",2023,{"$f":"INDEX(Helper!$J$20:$J$24,MATCH(gas_peaks[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":1},9702983,{"$f":"gas_peaks[[#This Row],[System Peak Raw]]*gas_peaks[[#This Row],[Territory Scalar]]","v":9702983}]
[{"$f":"gas_peaks[[#This Row],[Service Territory]]&gas_peaks[[#This Row],[Year]]","v":"PSE_Gas2024"},"PSE_Gas",2024,{"$f":"INDEX(Helper!$J$20:$J$24,MATCH(gas_peaks[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":1},9789475,{"$f":"gas_peaks[[#This Row],[System Peak Raw]]*gas_peaks[[#This Row],[Territory Scalar]]","v":9789475}]
[{"$f":"gas_peaks[[#This Row],[Service Territory]]&gas_peaks[[#This Row],[Year]]","v":"PSE_Gas2025"},"PSE_Gas",2025,{"$f":"INDEX(Helper!$J$20:$J$24,MATCH(gas_peaks[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":1},9830975,{"$f":"gas_peaks[[#This Row],[System Peak Raw]]*gas_peaks[[#This Row],[Territory Scalar]]","v":9830975}]
[{"$f":"gas_peaks[[#This Row],[Service Territory]]&gas_peaks[[#This Row],[Year]]","v":"PSE_Gas2026"},"PSE_Gas",2026,{"$f":"INDEX(Helper!$J$20:$J$24,MATCH(gas_peaks[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":1},9875090,{"$f":"gas_peaks[[#This Row],[System Peak Raw]]*gas_peaks[[#This Row],[Territory Scalar]]","v":9875090}]
[{"$f":"gas_peaks[[#This Row],[Service Territory]]&gas_peaks[[#This Row],[Year]]","v":"PSE_Gas2027"},"PSE_Gas",2027,{"$f":"INDEX(Helper!$J$20:$J$24,MATCH(gas_peaks[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":1},9912708,{"$f":"gas_peaks[[#This Row],[System Peak Raw]]*gas_peaks[[#This Row],[Territory Scalar]]","v":9912708}]
[{"$f":"gas_peaks[[#This Row],[Service Territory]]&gas_peaks[[#This Row],[Year]]","v":"PSE_Gas2028"},"PSE_Gas",2028,{"$f":"INDEX(Helper!$J$20:$J$24,MATCH(gas_peaks[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":1},9963811,{"$f":"gas_peaks[[#This Row],[System Peak Raw]]*gas_peaks[[#This Row],[Territory Scalar]]","v":9963811}]
[{"$f":"gas_peaks[[#This Row],[Service Territory]]&gas_peaks[[#This Row],[Year]]","v":"PSE_Gas2029"},"PSE_Gas",2029,{"$f":"INDEX(Helper!$J$20:$J$24,MATCH(gas_peaks[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":1},9982295,{"$f":"gas_peaks[[#This Row],[System Peak Raw]]*gas_peaks[[#This Row],[Territory Scalar]]","v":9982295}]
[{"$f":"gas_peaks[[#This Row],[Service Territory]]&gas_peaks[[#This Row],[Year]]","v":"PSE_Gas2030"},"PSE_Gas",2030,{"$f":"INDEX(Helper!$J$20:$J$24,MATCH(gas_peaks[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":1},10025025,{"$f":"gas_peaks[[#This Row],[System Peak Raw]]*gas_peaks[[#This Row],[Territory Scalar]]","v":10025025}]
[{"$f":"gas_peaks[[#This Row],[Service Territory]]&gas_peaks[[#This Row],[Year]]","v":"PSE_Gas2031"},"PSE_Gas",2031,{"$f":"INDEX(Helper!$J$20:$J$24,MATCH(gas_peaks[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":1},10071874,{"$f":"gas_peaks[[#This Row],[System Peak Raw]]*gas_peaks[[#This Row],[Territory Scalar]]","v":10071874}]
[{"$f":"gas_peaks[[#This Row],[Service Territory]]&gas_peaks[[#This Row],[Year]]","v":"PSE_Gas2032"},"PSE_Gas",2032,{"$f":"INDEX(Helper!$J$20:$J$24,MATCH(gas_peaks[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":1},10132023,{"$f":"gas_peaks[[#This Row],[System Peak Raw]]*gas_peaks[[#This Row],[Territory Scalar]]","v":10132023}]
[{"$f":"gas_peaks[[#This Row],[Service Territory]]&gas_peaks[[#This Row],[Year]]","v":"PSE_Gas2033"},"PSE_Gas",2033,{"$f":"INDEX(Helper!$J$20:$J$24,MATCH(gas_peaks[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":1},10158264,{"$f":"gas_peaks[[#This Row],[System Peak Raw]]*gas_peaks[[#This Row],[Territory Scalar]]","v":10158264}]
[{"$f":"gas_peaks[[#This Row],[Service Territory]]&gas_peaks[[#This Row],[Year]]","v":"PSE_Gas2034"},"PSE_Gas",2034,{"$f":"INDEX(Helper!$J$20:$J$24,MATCH(gas_peaks[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":1},10201384,{"$f":"gas_peaks[[#This Row],[System Peak Raw]]*gas_peaks[[#This Row],[Territory Scalar]]","v":10201384}]
[{"$f":"gas_peaks[[#This Row],[Service Territory]]&gas_peaks[[#This Row],[Year]]","v":"PSE_Gas2035"},"PSE_Gas",2035,{"$f":"INDEX(Helper!$J$20:$J$24,MATCH(gas_peaks[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":1},10245719,{"$f":"gas_peaks[[#This Row],[System Peak Raw]]*gas_peaks[[#This Row],[Territory Scalar]]","v":10245719}]
[{"$f":"gas_peaks[[#This Row],[Service Territory]]&gas_peaks[[#This Row],[Year]]","v":"PSE_Gas2036"},"PSE_Gas",2036,{"$f":"INDEX(Helper!$J$20:$J$24,MATCH(gas_peaks[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":1},10306320,{"$f":"gas_peaks[[#This Row],[System Peak Raw]]*gas_peaks[[#This Row],[Territory Scalar]]","v":10306320}]
[{"$f":"gas_peaks[[#This Row],[Service Territory]]&gas_peaks[[#This Row],[Year]]","v":"PSE_Gas2037"},"PSE_Gas",2037,{"$f":"INDEX(Helper!$J$20:$J$24,MATCH(gas_peaks[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":1},10330453,{"$f":"gas_peaks[[#This Row],[System Peak Raw]]*gas_peaks[[#This Row],[Territory Scalar]]","v":10330453}]
[{"$f":"gas_peaks[[#This Row],[Service Territory]]&gas_peaks[[#This Row],[Year]]","v":"PSE_Gas2038"},"PSE_Gas",2038,{"$f":"INDEX(Helper!$J$20:$J$24,MATCH(gas_peaks[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":1},10371432,{"$f":"gas_peaks[[#This Row],[System Peak Raw]]*gas_peaks[[#This Row],[Territory Scalar]]","v":10371432}]
[{"$f":"gas_peaks[[#This Row],[Service Territory]]&gas_peaks[[#This Row],[Year]]","v":"PSE_Gas2039"},"PSE_Gas",2039,{"$f":"INDEX(Helper!$J$20:$J$24,MATCH(gas_peaks[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":1},10417442,{"$f":"gas_peaks[[#This Row],[System Peak Raw]]*gas_peaks[[#This Row],[Territory Scalar]]","v":10417442}]
[{"$f":"gas_peaks[[#This Row],[Service Territory]]&gas_peaks[[#This Row],[Year]]","v":"PSE_Gas2040"},"PSE_Gas",2040,{"$f":"INDEX(Helper!$J$20:$J$24,MATCH(gas_peaks[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":1},10474881,{"$f":"gas_peaks[[#This Row],[System Peak Raw]]*gas_peaks[[#This Row],[Territory Scalar]]","v":10474881}]
[{"$f":"gas_peaks[[#This Row],[Service Territory]]&gas_peaks[[#This Row],[Year]]","v":"PSE_Gas2041"},"PSE_Gas",2041,{"$f":"INDEX(Helper!$J$20:$J$24,MATCH(gas_peaks[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":1},10496819,{"$f":"gas_peaks[[#This Row],[System Peak Raw]]*gas_peaks[[#This Row],[Territory Scalar]]","v":10496819}]
[{"$f":"gas_peaks[[#This Row],[Service Territory]]&gas_peaks[[#This Row],[Year]]","v":"PSE_Gas2042"},"PSE_Gas",2042,{"$f":"INDEX(Helper!$J$20:$J$24,MATCH(gas_peaks[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":1},10546239.520027289,{"$f":"gas_peaks[[#This Row],[System Peak Raw]]*gas_peaks[[#This Row],[Territory Scalar]]","v":10546239.520027289}]
[{"$f":"gas_peaks[[#This Row],[Service Territory]]&gas_peaks[[#This Row],[Year]]","v":"PSE_Gas2043"},"PSE_Gas",2043,{"$f":"INDEX(Helper!$J$20:$J$24,MATCH(gas_peaks[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":1},10590797.28110352,{"$f":"gas_peaks[[#This Row],[System Peak Raw]]*gas_peaks[[#This Row],[Territory Scalar]]","v":10590797.28110352}]
[{"$f":"gas_peaks[[#This Row],[Service Territory]]&gas_peaks[[#This Row],[Year]]","v":"PSE_Gas2044"},"PSE_Gas",2044,{"$f":"INDEX(Helper!$J$20:$J$24,MATCH(gas_peaks[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":1},10635355.042179748,{"$f":"gas_peaks[[#This Row],[System Peak Raw]]*gas_peaks[[#This Row],[Territory Scalar]]","v":10635355.042179748}]
[{"$f":"gas_peaks[[#This Row],[Service Territory]]&gas_peaks[[#This Row],[Year]]","v":"PSE_Gas2045"},"PSE_Gas",2045,{"$f":"INDEX(Helper!$J$20:$J$24,MATCH(gas_peaks[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":1},10679912.803255979,{"$f":"gas_peaks[[#This Row],[System Peak Raw]]*gas_peaks[[#This Row],[Territory Scalar]]","v":10679912.803255979}]
[{"$f":"gas_peaks[[#This Row],[Service Territory]]&gas_peaks[[#This Row],[Year]]","v":"PSE_Gas2046"},"PSE_Gas",2046,{"$f":"INDEX(Helper!$J$20:$J$24,MATCH(gas_peaks[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":1},10724470.56433221,{"$f":"gas_peaks[[#This Row],[System Peak Raw]]*gas_peaks[[#This Row],[Territory Scalar]]","v":10724470.56433221}]
[{"$f":"gas_peaks[[#This Row],[Service Territory]]&gas_peaks[[#This Row],[Year]]","v":"PSE_Gas2047"},"PSE_Gas",2047,{"$f":"INDEX(Helper!$J$20:$J$24,MATCH(gas_peaks[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":1},10769028.32540844,{"$f":"gas_peaks[[#This Row],[System Peak Raw]]*gas_peaks[[#This Row],[Territory Scalar]]","v":10769028.32540844}]
[{"$f":"gas_peaks[[#This Row],[Service Territory]]&gas_peaks[[#This Row],[Year]]","v":"PSE_Gas2048"},"PSE_Gas",2048,{"$f":"INDEX(Helper!$J$20:$J$24,MATCH(gas_peaks[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":1},10813586.086484671,{"$f":"gas_peaks[[#This Row],[System Peak Raw]]*gas_peaks[[#This Row],[Territory Scalar]]","v":10813586.086484671}]
[{"$f":"gas_peaks[[#This Row],[Service Territory]]&gas_peaks[[#This Row],[Year]]","v":"PSE_Gas2049"},"PSE_Gas",2049,{"$f":"INDEX(Helper!$J$20:$J$24,MATCH(gas_peaks[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":1},10858143.847560899,{"$f":"gas_peaks[[#This Row],[System Peak Raw]]*gas_peaks[[#This Row],[Territory Scalar]]","v":10858143.847560899}]
[{"$f":"gas_peaks[[#This Row],[Service Territory]]&gas_peaks[[#This Row],[Year]]","v":"PSE_Gas2050"},"PSE_Gas",2050,{"$f":"INDEX(Helper!$J$20:$J$24,MATCH(gas_peaks[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":1},10902701.60863713,{"$f":"gas_peaks[[#This Row],[System Peak Raw]]*gas_peaks[[#This Row],[Territory Scalar]]","v":10902701.60863713}]
[{"$f":"gas_peaks[[#This Row],[Service Territory]]&gas_peaks[[#This Row],[Year]]","v":"PSE_Electric2020"},"PSE_Electric",2020,{"$f":"INDEX(Helper!$J$20:$J$24,MATCH(gas_peaks[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.60822488974052868},9554046,{"$f":"gas_peaks[[#This Row],[System Peak Raw]]*gas_peaks[[#This Row],[Territory Scalar]]","v":5811008.5749259396}]
[{"$f":"gas_peaks[[#This Row],[Service Territory]]&gas_peaks[[#This Row],[Year]]","v":"PSE_Electric2021"},"PSE_Electric",2021,{"$f":"INDEX(Helper!$J$20:$J$24,MATCH(gas_peaks[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.60822488974052868},9570023,{"$f":"gas_peaks[[#This Row],[System Peak Raw]]*gas_peaks[[#This Row],[Territory Scalar]]","v":5820726.1839893237}]
[{"$f":"gas_peaks[[#This Row],[Service Territory]]&gas_peaks[[#This Row],[Year]]","v":"PSE_Electric2022"},"PSE_Electric",2022,{"$f":"INDEX(Helper!$J$20:$J$24,MATCH(gas_peaks[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.60822488974052868},9665605,{"$f":"gas_peaks[[#This Row],[System Peak Raw]]*gas_peaks[[#This Row],[Territory Scalar]]","v":5878861.5354005024}]
[{"$f":"gas_peaks[[#This Row],[Service Territory]]&gas_peaks[[#This Row],[Year]]","v":"PSE_Electric2023"},"PSE_Electric",2023,{"$f":"INDEX(Helper!$J$20:$J$24,MATCH(gas_peaks[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.60822488974052868},9702983,{"$f":"gas_peaks[[#This Row],[System Peak Raw]]*gas_peaks[[#This Row],[Territory Scalar]]","v":5901595.7653292241}]
[{"$f":"gas_peaks[[#This Row],[Service Territory]]&gas_peaks[[#This Row],[Year]]","v":"PSE_Electric2024"},"PSE_Electric",2024,{"$f":"INDEX(Helper!$J$20:$J$24,MATCH(gas_peaks[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.60822488974052868},9789475,{"$f":"gas_peaks[[#This Row],[System Peak Raw]]*gas_peaks[[#This Row],[Territory Scalar]]","v":5954202.3524926621}]
[{"$f":"gas_peaks[[#This Row],[Service Territory]]&gas_peaks[[#This Row],[Year]]","v":"PSE_Electric2025"},"PSE_Electric",2025,{"$f":"INDEX(Helper!$J$20:$J$24,MATCH(gas_peaks[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.60822488974052868},9830975,{"$f":"gas_peaks[[#This Row],[System Peak Raw]]*gas_peaks[[#This Row],[Territory Scalar]]","v":5979443.685416894}]
[{"$f":"gas_peaks[[#This Row],[Service Territory]]&gas_peaks[[#This Row],[Year]]","v":"PSE_Electric2026"},"PSE_Electric",2026,{"$f":"INDEX(Helper!$J$20:$J$24,MATCH(gas_peaks[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.60822488974052868},9875090,{"$f":"gas_peaks[[#This Row],[System Peak Raw]]*gas_peaks[[#This Row],[Territory Scalar]]","v":6006275.526427797}]
[{"$f":"gas_peaks[[#This Row],[Service Territory]]&gas_peaks[[#This Row],[Year]]","v":"PSE_Electric2027"},"PSE_Electric",2027,{"$f":"INDEX(Helper!$J$20:$J$24,MATCH(gas_peaks[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.60822488974052868},9912708,{"$f":"gas_peaks[[#This Row],[System Peak Raw]]*gas_peaks[[#This Row],[Territory Scalar]]","v":6029155.7303300565}]
[{"$f":"gas_peaks[[#This Row],[Service Territory]]&gas_peaks[[#This Row],[Year]]","v":"PSE_Electric2028"},"PSE_Electric",2028,{"$f":"INDEX(Helper!$J$20:$J$24,MATCH(gas_peaks[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.60822488974052868},9963811,{"$f":"gas_peaks[[#This Row],[System Peak Raw]]*gas_peaks[[#This Row],[Territory Scalar]]","v":6060237.8468704671}]
[{"$f":"gas_peaks[[#This Row],[Service Territory]]&gas_peaks[[#This Row],[Year]]","v":"PSE_Electric2029"},"PSE_Electric",2029,{"$f":"INDEX(Helper!$J$20:$J$24,MATCH(gas_peaks[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.60822488974052868},9982295,{"$f":"gas_peaks[[#This Row],[System Peak Raw]]*gas_peaks[[#This Row],[Territory Scalar]]","v":6071480.2757324306}]
[{"$f":"gas_peaks[[#This Row],[Service Territory]]&gas_peaks[[#This Row],[Year]]","v":"PSE_Electric2030"},"PSE_Electric",2030,{"$f":"INDEX(Helper!$J$20:$J$24,MATCH(gas_peaks[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.60822488974052868},10025025,{"$f":"gas_peaks[[#This Row],[System Peak Raw]]*gas_peaks[[#This Row],[Territory Scalar]]","v":6097469.7252710434}]
[{"$f":"gas_peaks[[#This Row],[Service Territory]]&gas_peaks[[#This Row],[Year]]","v":"PSE_Electric2031"},"PSE_Electric",2031,{"$f":"INDEX(Helper!$J$20:$J$24,MATCH(gas_peaks[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.60822488974052868},10071874,{"$f":"gas_peaks[[#This Row],[System Peak Raw]]*gas_peaks[[#This Row],[Territory Scalar]]","v":6125964.4531304976}]
[{"$f":"gas_peaks[[#This Row],[Service Territory]]&gas_peaks[[#This Row],[Year]]","v":"PSE_Electric2032"},"PSE_Electric",2032,{"$f":"INDEX(Helper!$J$20:$J$24,MATCH(gas_peaks[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.60822488974052868},10132023,{"$f":"gas_peaks[[#This Row],[System Peak Raw]]*gas_peaks[[#This Row],[Territory Scalar]]","v":6162548.5720235007}]
[{"$f":"gas_peaks[[#This Row],[Service Territory]]&gas_peaks[[#This Row],[Year]]","v":"PSE_Electric2033"},"PSE_Electric",2033,{"$f":"INDEX(Helper!$J$20:$J$24,MATCH(gas_peaks[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.60822488974052868},10158264,{"$f":"gas_peaks[[#This Row],[System Peak Raw]]*gas_peaks[[#This Row],[Territory Scalar]]","v":6178509.0013551814}]
[{"$f":"gas_peaks[[#This Row],[Service Territory]]&gas_peaks[[#This Row],[Year]]","v":"PSE_Electric2034"},"PSE_Electric",2034,{"$f":"INDEX(Helper!$J$20:$J$24,MATCH(gas_peaks[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.60822488974052868},10201384,{"$f":"gas_peaks[[#This Row],[System Peak Raw]]*gas_peaks[[#This Row],[Territory Scalar]]","v":6204735.6586007932}]
[{"$f":"gas_peaks[[#This Row],[Service Territory]]&gas_peaks[[#This Row],[Year]]","v":"PSE_Electric2035"},"PSE_Electric",2035,{"$f":"INDEX(Helper!$J$20:$J$24,MATCH(gas_peaks[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.60822488974052868},10245719,{"$f":"gas_peaks[[#This Row],[System Peak Raw]]*gas_peaks[[#This Row],[Territory Scalar]]","v":6231701.3090874394}]
[{"$f":"gas_peaks[[#This Row],[Service Territory]]&gas_peaks[[#This Row],[Year]]","v":"PSE_Electric2036"},"PSE_Electric",2036,{"$f":"INDEX(Helper!$J$20:$J$24,MATCH(gas_peaks[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.60822488974052868},10306320,{"$f":"gas_peaks[[#This Row],[System Peak Raw]]*gas_peaks[[#This Row],[Territory Scalar]]","v":6268560.3456306057}]
[{"$f":"gas_peaks[[#This Row],[Service Territory]]&gas_peaks[[#This Row],[Year]]","v":"PSE_Electric2037"},"PSE_Electric",2037,{"$f":"INDEX(Helper!$J$20:$J$24,MATCH(gas_peaks[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.60822488974052868},10330453,{"$f":"gas_peaks[[#This Row],[System Peak Raw]]*gas_peaks[[#This Row],[Territory Scalar]]","v":6283238.6368947141}]
[{"$f":"gas_peaks[[#This Row],[Service Territory]]&gas_peaks[[#This Row],[Year]]","v":"PSE_Electric2038"},"PSE_Electric",2038,{"$f":"INDEX(Helper!$J$20:$J$24,MATCH(gas_peaks[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.60822488974052868},10371432,{"$f":"gas_peaks[[#This Row],[System Peak Raw]]*gas_peaks[[#This Row],[Territory Scalar]]","v":6308163.084651391}]
[{"$f":"gas_peaks[[#This Row],[Service Territory]]&gas_peaks[[#This Row],[Year]]","v":"PSE_Electric2039"},"PSE_Electric",2039,{"$f":"INDEX(Helper!$J$20:$J$24,MATCH(gas_peaks[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.60822488974052868},10417442,{"$f":"gas_peaks[[#This Row],[System Peak Raw]]*gas_peaks[[#This Row],[Territory Scalar]]","v":6336147.5118283527}]
[{"$f":"gas_peaks[[#This Row],[Service Territory]]&gas_peaks[[#This Row],[Year]]","v":"PSE_Electric2040"},"PSE_Electric",2040,{"$f":"INDEX(Helper!$J$20:$J$24,MATCH(gas_peaks[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.60822488974052868},10474881,{"$f":"gas_peaks[[#This Row],[System Peak Raw]]*gas_peaks[[#This Row],[Territory Scalar]]","v":6371083.341270159}]
[{"$f":"gas_peaks[[#This Row],[Service Territory]]&gas_peaks[[#This Row],[Year]]","v":"PSE_Electric2041"},"PSE_Electric",2041,{"$f":"INDEX(Helper!$J$20:$J$24,MATCH(gas_peaks[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.60822488974052868},10496819,{"$f":"gas_peaks[[#This Row],[System Peak Raw]]*gas_peaks[[#This Row],[Territory Scalar]]","v":6384426.5789012862}]
[{"$f":"gas_peaks[[#This Row],[Service Territory]]&gas_peaks[[#This Row],[Year]]","v":"PSE_Electric2042"},"PSE_Electric",2042,{"$f":"INDEX(Helper!$J$20:$J$24,MATCH(gas_peaks[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.60822488974052868},10546239.520027289,{"$f":"gas_peaks[[#This Row],[System Peak Raw]]*gas_peaks[[#This Row],[Territory Scalar]]","v":6414485.3692458039}]
[{"$f":"gas_peaks[[#This Row],[Service Territory]]&gas_peaks[[#This Row],[Year]]","v":"PSE_Electric2043"},"PSE_Electric",2043,{"$f":"INDEX(Helper!$J$20:$J$24,MATCH(gas_peaks[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.60822488974052868},10590797.28110352,{"$f":"gas_peaks[[#This Row],[System Peak Raw]]*gas_peaks[[#This Row],[Territory Scalar]]","v":6441586.5085634794}]
[{"$f":"gas_peaks[[#This Row],[Service Territory]]&gas_peaks[[#This Row],[Year]]","v":"PSE_Electric2044"},"PSE_Electric",2044,{"$f":"INDEX(Helper!$J$20:$J$24,MATCH(gas_peaks[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.60822488974052868},10635355.042179748,{"$f":"gas_peaks[[#This Row],[System Peak Raw]]*gas_peaks[[#This Row],[Territory Scalar]]","v":6468687.647881153}]
[{"$f":"gas_peaks[[#This Row],[Service Territory]]&gas_peaks[[#This Row],[Year]]","v":"PSE_Electric2045"},"PSE_Electric",2045,{"$f":"INDEX(Helper!$J$20:$J$24,MATCH(gas_peaks[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.60822488974052868},10679912.803255979,{"$f":"gas_peaks[[#This Row],[System Peak Raw]]*gas_peaks[[#This Row],[Territory Scalar]]","v":6495788.7871988285}]
[{"$f":"gas_peaks[[#This Row],[Service Territory]]&gas_peaks[[#This Row],[Year]]","v":"PSE_Electric2046"},"PSE_Electric",2046,{"$f":"INDEX(Helper!$J$20:$J$24,MATCH(gas_peaks[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.60822488974052868},10724470.56433221,{"$f":"gas_peaks[[#This Row],[System Peak Raw]]*gas_peaks[[#This Row],[Territory Scalar]]","v":6522889.926516504}]
[{"$f":"gas_peaks[[#This Row],[Service Territory]]&gas_peaks[[#This Row],[Year]]","v":"PSE_Electric2047"},"PSE_Electric",2047,{"$f":"INDEX(Helper!$J$20:$J$24,MATCH(gas_peaks[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.60822488974052868},10769028.32540844,{"$f":"gas_peaks[[#This Row],[System Peak Raw]]*gas_peaks[[#This Row],[Territory Scalar]]","v":6549991.0658341786}]
[{"$f":"gas_peaks[[#This Row],[Service Territory]]&gas_peaks[[#This Row],[Year]]","v":"PSE_Electric2048"},"PSE_Electric",2048,{"$f":"INDEX(Helper!$J$20:$J$24,MATCH(gas_peaks[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.60822488974052868},10813586.086484671,{"$f":"gas_peaks[[#This Row],[System Peak Raw]]*gas_peaks[[#This Row],[Territory Scalar]]","v":6577092.2051518541}]
[{"$f":"gas_peaks[[#This Row],[Service Territory]]&gas_peaks[[#This Row],[Year]]","v":"PSE_Electric2049"},"PSE_Electric",2049,{"$f":"INDEX(Helper!$J$20:$J$24,MATCH(gas_peaks[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.60822488974052868},10858143.847560899,{"$f":"gas_peaks[[#This Row],[System Peak Raw]]*gas_peaks[[#This Row],[Territory Scalar]]","v":6604193.3444695277}]
[{"$f":"gas_peaks[[#This Row],[Service Territory]]&gas_peaks[[#This Row],[Year]]","v":"PSE_Electric2050"},"PSE_Electric",2050,{"$f":"INDEX(Helper!$J$20:$J$24,MATCH(gas_peaks[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.60822488974052868},10902701.60863713,{"$f":"gas_peaks[[#This Row],[System Peak Raw]]*gas_peaks[[#This Row],[Territory Scalar]]","v":6631294.4837872032}]
[{"$f":"gas_peaks[[#This Row],[Service Territory]]&gas_peaks[[#This Row],[Year]]","v":"SCL2020"},"SCL",2020,{"$f":"INDEX(Helper!$J$20:$J$24,MATCH(gas_peaks[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.17416171812108658},9554046,{"$f":"gas_peaks[[#This Row],[System Peak Raw]]*gas_peaks[[#This Row],[Territory Scalar]]","v":1663949.0663678946}]
[{"$f":"gas_peaks[[#This Row],[Service Territory]]&gas_peaks[[#This Row],[Year]]","v":"SCL2021"},"SCL",2021,{"$f":"INDEX(Helper!$J$20:$J$24,MATCH(gas_peaks[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.17416171812108658},9570023,{"$f":"gas_peaks[[#This Row],[System Peak Raw]]*gas_peaks[[#This Row],[Territory Scalar]]","v":1666731.6481383154}]
[{"$f":"gas_peaks[[#This Row],[Service Territory]]&gas_peaks[[#This Row],[Year]]","v":"SCL2022"},"SCL",2022,{"$f":"INDEX(Helper!$J$20:$J$24,MATCH(gas_peaks[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.17416171812108658},9665605,{"$f":"gas_peaks[[#This Row],[System Peak Raw]]*gas_peaks[[#This Row],[Territory Scalar]]","v":1683378.3734797651}]
[{"$f":"gas_peaks[[#This Row],[Service Territory]]&gas_peaks[[#This Row],[Year]]","v":"SCL2023"},"SCL",2023,{"$f":"INDEX(Helper!$J$20:$J$24,MATCH(gas_peaks[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.17416171812108658},9702983,{"$f":"gas_peaks[[#This Row],[System Peak Raw]]*gas_peaks[[#This Row],[Territory Scalar]]","v":1689888.1901796949}]
[{"$f":"gas_peaks[[#This Row],[Service Territory]]&gas_peaks[[#This Row],[Year]]","v":"SCL2024"},"SCL",2024,{"$f":"INDEX(Helper!$J$20:$J$24,MATCH(gas_peaks[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.17416171812108658},9789475,{"$f":"gas_peaks[[#This Row],[System Peak Raw]]*gas_peaks[[#This Row],[Territory Scalar]]","v":1704951.785503424}]
[{"$f":"gas_peaks[[#This Row],[Service Territory]]&gas_peaks[[#This Row],[Year]]","v":"SCL2025"},"SCL",2025,{"$f":"INDEX(Helper!$J$20:$J$24,MATCH(gas_peaks[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.17416171812108658},9830975,{"$f":"gas_peaks[[#This Row],[System Peak Raw]]*gas_peaks[[#This Row],[Territory Scalar]]","v":1712179.496805449}]
[{"$f":"gas_peaks[[#This Row],[Service Territory]]&gas_peaks[[#This Row],[Year]]","v":"SCL2026"},"SCL",2026,{"$f":"INDEX(Helper!$J$20:$J$24,MATCH(gas_peaks[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.17416171812108658},9875090,{"$f":"gas_peaks[[#This Row],[System Peak Raw]]*gas_peaks[[#This Row],[Territory Scalar]]","v":1719862.6410003609}]
[{"$f":"gas_peaks[[#This Row],[Service Territory]]&gas_peaks[[#This Row],[Year]]","v":"SCL2027"},"SCL",2027,{"$f":"INDEX(Helper!$J$20:$J$24,MATCH(gas_peaks[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.17416171812108658},9912708,{"$f":"gas_peaks[[#This Row],[System Peak Raw]]*gas_peaks[[#This Row],[Territory Scalar]]","v":1726414.2565126398}]
[{"$f":"gas_peaks[[#This Row],[Service Territory]]&gas_peaks[[#This Row],[Year]]","v":"SCL2028"},"SCL",2028,{"$f":"INDEX(Helper!$J$20:$J$24,MATCH(gas_peaks[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.17416171812108658},9963811,{"$f":"gas_peaks[[#This Row],[System Peak Raw]]*gas_peaks[[#This Row],[Territory Scalar]]","v":1735314.4427937819}]
[{"$f":"gas_peaks[[#This Row],[Service Territory]]&gas_peaks[[#This Row],[Year]]","v":"SCL2029"},"SCL",2029,{"$f":"INDEX(Helper!$J$20:$J$24,MATCH(gas_peaks[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.17416171812108658},9982295,{"$f":"gas_peaks[[#This Row],[System Peak Raw]]*gas_peaks[[#This Row],[Territory Scalar]]","v":1738533.647991532}]
[{"$f":"gas_peaks[[#This Row],[Service Territory]]&gas_peaks[[#This Row],[Year]]","v":"SCL2030"},"SCL",2030,{"$f":"INDEX(Helper!$J$20:$J$24,MATCH(gas_peaks[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.17416171812108658},10025025,{"$f":"gas_peaks[[#This Row],[System Peak Raw]]*gas_peaks[[#This Row],[Territory Scalar]]","v":1745975.578206846}]
[{"$f":"gas_peaks[[#This Row],[Service Territory]]&gas_peaks[[#This Row],[Year]]","v":"SCL2031"},"SCL",2031,{"$f":"INDEX(Helper!$J$20:$J$24,MATCH(gas_peaks[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.17416171812108658},10071874,{"$f":"gas_peaks[[#This Row],[System Peak Raw]]*gas_peaks[[#This Row],[Territory Scalar]]","v":1754134.8805391009}]
[{"$f":"gas_peaks[[#This Row],[Service Territory]]&gas_peaks[[#This Row],[Year]]","v":"SCL2032"},"SCL",2032,{"$f":"INDEX(Helper!$J$20:$J$24,MATCH(gas_peaks[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.17416171812108658},10132023,{"$f":"gas_peaks[[#This Row],[System Peak Raw]]*gas_peaks[[#This Row],[Territory Scalar]]","v":1764610.533722366}]
[{"$f":"gas_peaks[[#This Row],[Service Territory]]&gas_peaks[[#This Row],[Year]]","v":"SCL2033"},"SCL",2033,{"$f":"INDEX(Helper!$J$20:$J$24,MATCH(gas_peaks[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.17416171812108658},10158264,{"$f":"gas_peaks[[#This Row],[System Peak Raw]]*gas_peaks[[#This Row],[Territory Scalar]]","v":1769180.7113675815}]
[{"$f":"gas_peaks[[#This Row],[Service Territory]]&gas_peaks[[#This Row],[Year]]","v":"SCL2034"},"SCL",2034,{"$f":"INDEX(Helper!$J$20:$J$24,MATCH(gas_peaks[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.17416171812108658},10201384,{"$f":"gas_peaks[[#This Row],[System Peak Raw]]*gas_peaks[[#This Row],[Territory Scalar]]","v":1776690.5646529626}]
[{"$f":"gas_peaks[[#This Row],[Service Territory]]&gas_peaks[[#This Row],[Year]]","v":"SCL2035"},"SCL",2035,{"$f":"INDEX(Helper!$J$20:$J$24,MATCH(gas_peaks[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.17416171812108658},10245719,{"$f":"gas_peaks[[#This Row],[System Peak Raw]]*gas_peaks[[#This Row],[Territory Scalar]]","v":1784412.024425861}]
[{"$f":"gas_peaks[[#This Row],[Service Territory]]&gas_peaks[[#This Row],[Year]]","v":"SCL2036"},"SCL",2036,{"$f":"INDEX(Helper!$J$20:$J$24,MATCH(gas_peaks[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.17416171812108658},10306320,{"$f":"gas_peaks[[#This Row],[System Peak Raw]]*gas_peaks[[#This Row],[Territory Scalar]]","v":1794966.3987057169}]
[{"$f":"gas_peaks[[#This Row],[Service Territory]]&gas_peaks[[#This Row],[Year]]","v":"SCL2037"},"SCL",2037,{"$f":"INDEX(Helper!$J$20:$J$24,MATCH(gas_peaks[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.17416171812108658},10330453,{"$f":"gas_peaks[[#This Row],[System Peak Raw]]*gas_peaks[[#This Row],[Territory Scalar]]","v":1799169.4434491333}]
[{"$f":"gas_peaks[[#This Row],[Service Territory]]&gas_peaks[[#This Row],[Year]]","v":"SCL2038"},"SCL",2038,{"$f":"INDEX(Helper!$J$20:$J$24,MATCH(gas_peaks[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.17416171812108658},10371432,{"$f":"gas_peaks[[#This Row],[System Peak Raw]]*gas_peaks[[#This Row],[Territory Scalar]]","v":1806306.4164960172}]
[{"$f":"gas_peaks[[#This Row],[Service Territory]]&gas_peaks[[#This Row],[Year]]","v":"SCL2039"},"SCL",2039,{"$f":"INDEX(Helper!$J$20:$J$24,MATCH(gas_peaks[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.17416171812108658},10417442,{"$f":"gas_peaks[[#This Row],[System Peak Raw]]*gas_peaks[[#This Row],[Territory Scalar]]","v":1814319.5971467684}]
[{"$f":"gas_peaks[[#This Row],[Service Territory]]&gas_peaks[[#This Row],[Year]]","v":"SCL2040"},"SCL",2040,{"$f":"INDEX(Helper!$J$20:$J$24,MATCH(gas_peaks[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.17416171812108658},10474881,{"$f":"gas_peaks[[#This Row],[System Peak Raw]]*gas_peaks[[#This Row],[Territory Scalar]]","v":1824323.2720739255}]
[{"$f":"gas_peaks[[#This Row],[Service Territory]]&gas_peaks[[#This Row],[Year]]","v":"SCL2041"},"SCL",2041,{"$f":"INDEX(Helper!$J$20:$J$24,MATCH(gas_peaks[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.17416171812108658},10496819,{"$f":"gas_peaks[[#This Row],[System Peak Raw]]*gas_peaks[[#This Row],[Territory Scalar]]","v":1828144.031846066}]
[{"$f":"gas_peaks[[#This Row],[Service Territory]]&gas_peaks[[#This Row],[Year]]","v":"SCL2042"},"SCL",2042,{"$f":"INDEX(Helper!$J$20:$J$24,MATCH(gas_peaks[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.17416171812108658},10546239.520027289,{"$f":"gas_peaks[[#This Row],[System Peak Raw]]*gas_peaks[[#This Row],[Territory Scalar]]","v":1836751.194524456}]
[{"$f":"gas_peaks[[#This Row],[Service Territory]]&gas_peaks[[#This Row],[Year]]","v":"SCL2043"},"SCL",2043,{"$f":"INDEX(Helper!$J$20:$J$24,MATCH(gas_peaks[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.17416171812108658},10590797.28110352,{"$f":"gas_peaks[[#This Row],[System Peak Raw]]*gas_peaks[[#This Row],[Territory Scalar]]","v":1844511.4507491214}]
[{"$f":"gas_peaks[[#This Row],[Service Territory]]&gas_peaks[[#This Row],[Year]]","v":"SCL2044"},"SCL",2044,{"$f":"INDEX(Helper!$J$20:$J$24,MATCH(gas_peaks[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.17416171812108658},10635355.042179748,{"$f":"gas_peaks[[#This Row],[System Peak Raw]]*gas_peaks[[#This Row],[Territory Scalar]]","v":1852271.7069737862}]
[{"$f":"gas_peaks[[#This Row],[Service Territory]]&gas_peaks[[#This Row],[Year]]","v":"SCL2045"},"SCL",2045,{"$f":"INDEX(Helper!$J$20:$J$24,MATCH(gas_peaks[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.17416171812108658},10679912.803255979,{"$f":"gas_peaks[[#This Row],[System Peak Raw]]*gas_peaks[[#This Row],[Territory Scalar]]","v":1860031.9631984513}]
[{"$f":"gas_peaks[[#This Row],[Service Territory]]&gas_peaks[[#This Row],[Year]]","v":"SCL2046"},"SCL",2046,{"$f":"INDEX(Helper!$J$20:$J$24,MATCH(gas_peaks[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.17416171812108658},10724470.56433221,{"$f":"gas_peaks[[#This Row],[System Peak Raw]]*gas_peaks[[#This Row],[Territory Scalar]]","v":1867792.2194231167}]
[{"$f":"gas_peaks[[#This Row],[Service Territory]]&gas_peaks[[#This Row],[Year]]","v":"SCL2047"},"SCL",2047,{"$f":"INDEX(Helper!$J$20:$J$24,MATCH(gas_peaks[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.17416171812108658},10769028.32540844,{"$f":"gas_peaks[[#This Row],[System Peak Raw]]*gas_peaks[[#This Row],[Territory Scalar]]","v":1875552.4756477817}]
[{"$f":"gas_peaks[[#This Row],[Service Territory]]&gas_peaks[[#This Row],[Year]]","v":"SCL2048"},"SCL",2048,{"$f":"INDEX(Helper!$J$20:$J$24,MATCH(gas_peaks[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.17416171812108658},10813586.086484671,{"$f":"gas_peaks[[#This Row],[System Peak Raw]]*gas_peaks[[#This Row],[Territory Scalar]]","v":1883312.7318724471}]
[{"$f":"gas_peaks[[#This Row],[Service Territory]]&gas_peaks[[#This Row],[Year]]","v":"SCL2049"},"SCL",2049,{"$f":"INDEX(Helper!$J$20:$J$24,MATCH(gas_peaks[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.17416171812108658},10858143.847560899,{"$f":"gas_peaks[[#This Row],[System Peak Raw]]*gas_peaks[[#This Row],[Territory Scalar]]","v":1891072.9880971119}]
[{"$f":"gas_peaks[[#This Row],[Service Territory]]&gas_peaks[[#This Row],[Year]]","v":"SCL2050"},"SCL",2050,{"$f":"INDEX(Helper!$J$20:$J$24,MATCH(gas_peaks[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.17416171812108658},10902701.60863713,{"$f":"gas_peaks[[#This Row],[System Peak Raw]]*gas_peaks[[#This Row],[Territory Scalar]]","v":1898833.244321777}]
[{"$f":"gas_peaks[[#This Row],[Service Territory]]&gas_peaks[[#This Row],[Year]]","v":"SNO2020"},"SNO",2020,{"$f":"INDEX(Helper!$J$20:$J$24,MATCH(gas_peaks[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.18071004410378852},9554046,{"$f":"gas_peaks[[#This Row],[System Peak Raw]]*gas_peaks[[#This Row],[Territory Scalar]]","v":1726512.0740296242}]
[{"$f":"gas_peaks[[#This Row],[Service Territory]]&gas_peaks[[#This Row],[Year]]","v":"SNO2021"},"SNO",2021,{"$f":"INDEX(Helper!$J$20:$J$24,MATCH(gas_peaks[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.18071004410378852},9570023,{"$f":"gas_peaks[[#This Row],[System Peak Raw]]*gas_peaks[[#This Row],[Territory Scalar]]","v":1729399.2784042705}]
[{"$f":"gas_peaks[[#This Row],[Service Territory]]&gas_peaks[[#This Row],[Year]]","v":"SNO2022"},"SNO",2022,{"$f":"INDEX(Helper!$J$20:$J$24,MATCH(gas_peaks[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.18071004410378852},9665605,{"$f":"gas_peaks[[#This Row],[System Peak Raw]]*gas_peaks[[#This Row],[Territory Scalar]]","v":1746671.9058397987}]
[{"$f":"gas_peaks[[#This Row],[Service Territory]]&gas_peaks[[#This Row],[Year]]","v":"SNO2023"},"SNO",2023,{"$f":"INDEX(Helper!$J$20:$J$24,MATCH(gas_peaks[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.18071004410378852},9702983,{"$f":"gas_peaks[[#This Row],[System Peak Raw]]*gas_peaks[[#This Row],[Territory Scalar]]","v":1753426.4858683103}]
[{"$f":"gas_peaks[[#This Row],[Service Territory]]&gas_peaks[[#This Row],[Year]]","v":"SNO2024"},"SNO",2024,{"$f":"INDEX(Helper!$J$20:$J$24,MATCH(gas_peaks[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.18071004410378852},9789475,{"$f":"gas_peaks[[#This Row],[System Peak Raw]]*gas_peaks[[#This Row],[Territory Scalar]]","v":1769056.4590029351}]
[{"$f":"gas_peaks[[#This Row],[Service Territory]]&gas_peaks[[#This Row],[Year]]","v":"SNO2025"},"SNO",2025,{"$f":"INDEX(Helper!$J$20:$J$24,MATCH(gas_peaks[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.18071004410378852},9830975,{"$f":"gas_peaks[[#This Row],[System Peak Raw]]*gas_peaks[[#This Row],[Territory Scalar]]","v":1776555.9258332422}]
[{"$f":"gas_peaks[[#This Row],[Service Territory]]&gas_peaks[[#This Row],[Year]]","v":"SNO2026"},"SNO",2026,{"$f":"INDEX(Helper!$J$20:$J$24,MATCH(gas_peaks[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.18071004410378852},9875090,{"$f":"gas_peaks[[#This Row],[System Peak Raw]]*gas_peaks[[#This Row],[Territory Scalar]]","v":1784527.9494288811}]
[{"$f":"gas_peaks[[#This Row],[Service Territory]]&gas_peaks[[#This Row],[Year]]","v":"SNO2027"},"SNO",2027,{"$f":"INDEX(Helper!$J$20:$J$24,MATCH(gas_peaks[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.18071004410378852},9912708,{"$f":"gas_peaks[[#This Row],[System Peak Raw]]*gas_peaks[[#This Row],[Territory Scalar]]","v":1791325.8998679772}]
[{"$f":"gas_peaks[[#This Row],[Service Territory]]&gas_peaks[[#This Row],[Year]]","v":"SNO2028"},"SNO",2028,{"$f":"INDEX(Helper!$J$20:$J$24,MATCH(gas_peaks[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.18071004410378852},9963811,{"$f":"gas_peaks[[#This Row],[System Peak Raw]]*gas_peaks[[#This Row],[Territory Scalar]]","v":1800560.7252518132}]
[{"$f":"gas_peaks[[#This Row],[Service Territory]]&gas_peaks[[#This Row],[Year]]","v":"SNO2029"},"SNO",2029,{"$f":"INDEX(Helper!$J$20:$J$24,MATCH(gas_peaks[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.18071004410378852},9982295,{"$f":"gas_peaks[[#This Row],[System Peak Raw]]*gas_peaks[[#This Row],[Territory Scalar]]","v":1803900.9697070275}]
[{"$f":"gas_peaks[[#This Row],[Service Territory]]&gas_peaks[[#This Row],[Year]]","v":"SNO2030"},"SNO",2030,{"$f":"INDEX(Helper!$J$20:$J$24,MATCH(gas_peaks[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.18071004410378852},10025025,{"$f":"gas_peaks[[#This Row],[System Peak Raw]]*gas_peaks[[#This Row],[Territory Scalar]]","v":1811622.7098915826}]
[{"$f":"gas_peaks[[#This Row],[Service Territory]]&gas_peaks[[#This Row],[Year]]","v":"SNO2031"},"SNO",2031,{"$f":"INDEX(Helper!$J$20:$J$24,MATCH(gas_peaks[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.18071004410378852},10071874,{"$f":"gas_peaks[[#This Row],[System Peak Raw]]*gas_peaks[[#This Row],[Territory Scalar]]","v":1820088.7947478008}]
[{"$f":"gas_peaks[[#This Row],[Service Territory]]&gas_peaks[[#This Row],[Year]]","v":"SNO2032"},"SNO",2032,{"$f":"INDEX(Helper!$J$20:$J$24,MATCH(gas_peaks[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.18071004410378852},10132023,{"$f":"gas_peaks[[#This Row],[System Peak Raw]]*gas_peaks[[#This Row],[Territory Scalar]]","v":1830958.3231905997}]
[{"$f":"gas_peaks[[#This Row],[Service Territory]]&gas_peaks[[#This Row],[Year]]","v":"SNO2033"},"SNO",2033,{"$f":"INDEX(Helper!$J$20:$J$24,MATCH(gas_peaks[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.18071004410378852},10158264,{"$f":"gas_peaks[[#This Row],[System Peak Raw]]*gas_peaks[[#This Row],[Territory Scalar]]","v":1835700.3354579271}]
[{"$f":"gas_peaks[[#This Row],[Service Territory]]&gas_peaks[[#This Row],[Year]]","v":"SNO2034"},"SNO",2034,{"$f":"INDEX(Helper!$J$20:$J$24,MATCH(gas_peaks[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.18071004410378852},10201384,{"$f":"gas_peaks[[#This Row],[System Peak Raw]]*gas_peaks[[#This Row],[Territory Scalar]]","v":1843492.5525596826}]
[{"$f":"gas_peaks[[#This Row],[Service Territory]]&gas_peaks[[#This Row],[Year]]","v":"SNO2035"},"SNO",2035,{"$f":"INDEX(Helper!$J$20:$J$24,MATCH(gas_peaks[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.18071004410378852},10245719,{"$f":"gas_peaks[[#This Row],[System Peak Raw]]*gas_peaks[[#This Row],[Territory Scalar]]","v":1851504.3323650239}]
[{"$f":"gas_peaks[[#This Row],[Service Territory]]&gas_peaks[[#This Row],[Year]]","v":"SNO2036"},"SNO",2036,{"$f":"INDEX(Helper!$J$20:$J$24,MATCH(gas_peaks[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.18071004410378852},10306320,{"$f":"gas_peaks[[#This Row],[System Peak Raw]]*gas_peaks[[#This Row],[Territory Scalar]]","v":1862455.5417477577}]
[{"$f":"gas_peaks[[#This Row],[Service Territory]]&gas_peaks[[#This Row],[Year]]","v":"SNO2037"},"SNO",2037,{"$f":"INDEX(Helper!$J$20:$J$24,MATCH(gas_peaks[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.18071004410378852},10330453,{"$f":"gas_peaks[[#This Row],[System Peak Raw]]*gas_peaks[[#This Row],[Territory Scalar]]","v":1866816.6172421144}]
[{"$f":"gas_peaks[[#This Row],[Service Territory]]&gas_peaks[[#This Row],[Year]]","v":"SNO2038"},"SNO",2038,{"$f":"INDEX(Helper!$J$20:$J$24,MATCH(gas_peaks[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.18071004410378852},10371432,{"$f":"gas_peaks[[#This Row],[System Peak Raw]]*gas_peaks[[#This Row],[Territory Scalar]]","v":1874221.9341394436}]
[{"$f":"gas_peaks[[#This Row],[Service Territory]]&gas_peaks[[#This Row],[Year]]","v":"SNO2039"},"SNO",2039,{"$f":"INDEX(Helper!$J$20:$J$24,MATCH(gas_peaks[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.18071004410378852},10417442,{"$f":"gas_peaks[[#This Row],[System Peak Raw]]*gas_peaks[[#This Row],[Territory Scalar]]","v":1882536.4032686588}]
[{"$f":"gas_peaks[[#This Row],[Service Territory]]&gas_peaks[[#This Row],[Year]]","v":"SNO2040"},"SNO",2040,{"$f":"INDEX(Helper!$J$20:$J$24,MATCH(gas_peaks[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.18071004410378852},10474881,{"$f":"gas_peaks[[#This Row],[System Peak Raw]]*gas_peaks[[#This Row],[Territory Scalar]]","v":1892916.2074919364}]
[{"$f":"gas_peaks[[#This Row],[Service Territory]]&gas_peaks[[#This Row],[Year]]","v":"SNO2041"},"SNO",2041,{"$f":"INDEX(Helper!$J$20:$J$24,MATCH(gas_peaks[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.18071004410378852},10496819,{"$f":"gas_peaks[[#This Row],[System Peak Raw]]*gas_peaks[[#This Row],[Territory Scalar]]","v":1896880.6244394854}]
[{"$f":"gas_peaks[[#This Row],[Service Territory]]&gas_peaks[[#This Row],[Year]]","v":"SNO2042"},"SNO",2042,{"$f":"INDEX(Helper!$J$20:$J$24,MATCH(gas_peaks[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.18071004410378852},10546239.520027289,{"$f":"gas_peaks[[#This Row],[System Peak Raw]]*gas_peaks[[#This Row],[Territory Scalar]]","v":1905811.4087932489}]
[{"$f":"gas_peaks[[#This Row],[Service Territory]]&gas_peaks[[#This Row],[Year]]","v":"SNO2043"},"SNO",2043,{"$f":"INDEX(Helper!$J$20:$J$24,MATCH(gas_peaks[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.18071004410378852},10590797.28110352,{"$f":"gas_peaks[[#This Row],[System Peak Raw]]*gas_peaks[[#This Row],[Territory Scalar]]","v":1913863.4437625005}]
[{"$f":"gas_peaks[[#This Row],[Service Territory]]&gas_peaks[[#This Row],[Year]]","v":"SNO2044"},"SNO",2044,{"$f":"INDEX(Helper!$J$20:$J$24,MATCH(gas_peaks[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.18071004410378852},10635355.042179748,{"$f":"gas_peaks[[#This Row],[System Peak Raw]]*gas_peaks[[#This Row],[Territory Scalar]]","v":1921915.4787317519}]
[{"$f":"gas_peaks[[#This Row],[Service Territory]]&gas_peaks[[#This Row],[Year]]","v":"SNO2045"},"SNO",2045,{"$f":"INDEX(Helper!$J$20:$J$24,MATCH(gas_peaks[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.18071004410378852},10679912.803255979,{"$f":"gas_peaks[[#This Row],[System Peak Raw]]*gas_peaks[[#This Row],[Territory Scalar]]","v":1929967.5137010037}]
[{"$f":"gas_peaks[[#This Row],[Service Territory]]&gas_peaks[[#This Row],[Year]]","v":"SNO2046"},"SNO",2046,{"$f":"INDEX(Helper!$J$20:$J$24,MATCH(gas_peaks[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.18071004410378852},10724470.56433221,{"$f":"gas_peaks[[#This Row],[System Peak Raw]]*gas_peaks[[#This Row],[Territory Scalar]]","v":1938019.5486702553}]
[{"$f":"gas_peaks[[#This Row],[Service Territory]]&gas_peaks[[#This Row],[Year]]","v":"SNO2047"},"SNO",2047,{"$f":"INDEX(Helper!$J$20:$J$24,MATCH(gas_peaks[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.18071004410378852},10769028.32540844,{"$f":"gas_peaks[[#This Row],[System Peak Raw]]*gas_peaks[[#This Row],[Territory Scalar]]","v":1946071.5836395069}]
[{"$f":"gas_peaks[[#This Row],[Service Territory]]&gas_peaks[[#This Row],[Year]]","v":"SNO2048"},"SNO",2048,{"$f":"INDEX(Helper!$J$20:$J$24,MATCH(gas_peaks[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.18071004410378852},10813586.086484671,{"$f":"gas_peaks[[#This Row],[System Peak Raw]]*gas_peaks[[#This Row],[Territory Scalar]]","v":1954123.6186087588}]
[{"$f":"gas_peaks[[#This Row],[Service Territory]]&gas_peaks[[#This Row],[Year]]","v":"SNO2049"},"SNO",2049,{"$f":"INDEX(Helper!$J$20:$J$24,MATCH(gas_peaks[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.18071004410378852},10858143.847560899,{"$f":"gas_peaks[[#This Row],[System Peak Raw]]*gas_peaks[[#This Row],[Territory Scalar]]","v":1962175.6535780102}]
[{"$f":"gas_peaks[[#This Row],[Service Territory]]&gas_peaks[[#This Row],[Year]]","v":"SNO2050"},"SNO",2050,{"$f":"INDEX(Helper!$J$20:$J$24,MATCH(gas_peaks[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":0.18071004410378852},10902701.60863713,{"$f":"gas_peaks[[#This Row],[System Peak Raw]]*gas_peaks[[#This Row],[Territory Scalar]]","v":1970227.6885472618}]
[{"$f":"gas_peaks[[#This Row],[Service Territory]]&gas_peaks[[#This Row],[Year]]","v":"TAC2020"},"TAC",2020,{"$f":"INDEX(Helper!$J$20:$J$24,MATCH(gas_peaks[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":8.6548325982701929E-2},9554046,{"$f":"gas_peaks[[#This Row],[System Peak Raw]]*gas_peaks[[#This Row],[Territory Scalar]]","v":826886.6876617294}]
[{"$f":"gas_peaks[[#This Row],[Service Territory]]&gas_peaks[[#This Row],[Year]]","v":"TAC2021"},"TAC",2021,{"$f":"INDEX(Helper!$J$20:$J$24,MATCH(gas_peaks[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":8.6548325982701929E-2},9570023,{"$f":"gas_peaks[[#This Row],[System Peak Raw]]*gas_peaks[[#This Row],[Territory Scalar]]","v":828269.47026595508}]
[{"$f":"gas_peaks[[#This Row],[Service Territory]]&gas_peaks[[#This Row],[Year]]","v":"TAC2022"},"TAC",2022,{"$f":"INDEX(Helper!$J$20:$J$24,MATCH(gas_peaks[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":8.6548325982701929E-2},9665605,{"$f":"gas_peaks[[#This Row],[System Peak Raw]]*gas_peaks[[#This Row],[Territory Scalar]]","v":836541.93236003374}]
[{"$f":"gas_peaks[[#This Row],[Service Territory]]&gas_peaks[[#This Row],[Year]]","v":"TAC2023"},"TAC",2023,{"$f":"INDEX(Helper!$J$20:$J$24,MATCH(gas_peaks[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":8.6548325982701929E-2},9702983,{"$f":"gas_peaks[[#This Row],[System Peak Raw]]*gas_peaks[[#This Row],[Territory Scalar]]","v":839776.93568861508}]
[{"$f":"gas_peaks[[#This Row],[Service Territory]]&gas_peaks[[#This Row],[Year]]","v":"TAC2024"},"TAC",2024,{"$f":"INDEX(Helper!$J$20:$J$24,MATCH(gas_peaks[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":8.6548325982701929E-2},9789475,{"$f":"gas_peaks[[#This Row],[System Peak Raw]]*gas_peaks[[#This Row],[Territory Scalar]]","v":847262.67349951097}]
[{"$f":"gas_peaks[[#This Row],[Service Territory]]&gas_peaks[[#This Row],[Year]]","v":"TAC2025"},"TAC",2025,{"$f":"INDEX(Helper!$J$20:$J$24,MATCH(gas_peaks[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":8.6548325982701929E-2},9830975,{"$f":"gas_peaks[[#This Row],[System Peak Raw]]*gas_peaks[[#This Row],[Territory Scalar]]","v":850854.42902779311}]
[{"$f":"gas_peaks[[#This Row],[Service Territory]]&gas_peaks[[#This Row],[Year]]","v":"TAC2026"},"TAC",2026,{"$f":"INDEX(Helper!$J$20:$J$24,MATCH(gas_peaks[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":8.6548325982701929E-2},9875090,{"$f":"gas_peaks[[#This Row],[System Peak Raw]]*gas_peaks[[#This Row],[Territory Scalar]]","v":854672.50842851994}]
[{"$f":"gas_peaks[[#This Row],[Service Territory]]&gas_peaks[[#This Row],[Year]]","v":"TAC2027"},"TAC",2027,{"$f":"INDEX(Helper!$J$20:$J$24,MATCH(gas_peaks[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":8.6548325982701929E-2},9912708,{"$f":"gas_peaks[[#This Row],[System Peak Raw]]*gas_peaks[[#This Row],[Territory Scalar]]","v":857928.28335533722}]
[{"$f":"gas_peaks[[#This Row],[Service Territory]]&gas_peaks[[#This Row],[Year]]","v":"TAC2028"},"TAC",2028,{"$f":"INDEX(Helper!$J$20:$J$24,MATCH(gas_peaks[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":8.6548325982701929E-2},9963811,{"$f":"gas_peaks[[#This Row],[System Peak Raw]]*gas_peaks[[#This Row],[Territory Scalar]]","v":862351.16245803132}]
[{"$f":"gas_peaks[[#This Row],[Service Territory]]&gas_peaks[[#This Row],[Year]]","v":"TAC2029"},"TAC",2029,{"$f":"INDEX(Helper!$J$20:$J$24,MATCH(gas_peaks[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":8.6548325982701929E-2},9982295,{"$f":"gas_peaks[[#This Row],[System Peak Raw]]*gas_peaks[[#This Row],[Territory Scalar]]","v":863950.92171549553}]
[{"$f":"gas_peaks[[#This Row],[Service Territory]]&gas_peaks[[#This Row],[Year]]","v":"TAC2030"},"TAC",2030,{"$f":"INDEX(Helper!$J$20:$J$24,MATCH(gas_peaks[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":8.6548325982701929E-2},10025025,{"$f":"gas_peaks[[#This Row],[System Peak Raw]]*gas_peaks[[#This Row],[Territory Scalar]]","v":867649.13168473647}]
[{"$f":"gas_peaks[[#This Row],[Service Territory]]&gas_peaks[[#This Row],[Year]]","v":"TAC2031"},"TAC",2031,{"$f":"INDEX(Helper!$J$20:$J$24,MATCH(gas_peaks[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":8.6548325982701929E-2},10071874,{"$f":"gas_peaks[[#This Row],[System Peak Raw]]*gas_peaks[[#This Row],[Territory Scalar]]","v":871703.83420869999}]
[{"$f":"gas_peaks[[#This Row],[Service Territory]]&gas_peaks[[#This Row],[Year]]","v":"TAC2032"},"TAC",2032,{"$f":"INDEX(Helper!$J$20:$J$24,MATCH(gas_peaks[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":8.6548325982701929E-2},10132023,{"$f":"gas_peaks[[#This Row],[System Peak Raw]]*gas_peaks[[#This Row],[Territory Scalar]]","v":876909.62946823356}]
[{"$f":"gas_peaks[[#This Row],[Service Territory]]&gas_peaks[[#This Row],[Year]]","v":"TAC2033"},"TAC",2033,{"$f":"INDEX(Helper!$J$20:$J$24,MATCH(gas_peaks[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":8.6548325982701929E-2},10158264,{"$f":"gas_peaks[[#This Row],[System Peak Raw]]*gas_peaks[[#This Row],[Territory Scalar]]","v":879180.74409034557}]
[{"$f":"gas_peaks[[#This Row],[Service Territory]]&gas_peaks[[#This Row],[Year]]","v":"TAC2034"},"TAC",2034,{"$f":"INDEX(Helper!$J$20:$J$24,MATCH(gas_peaks[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":8.6548325982701929E-2},10201384,{"$f":"gas_peaks[[#This Row],[System Peak Raw]]*gas_peaks[[#This Row],[Territory Scalar]]","v":882912.70790671976}]
[{"$f":"gas_peaks[[#This Row],[Service Territory]]&gas_peaks[[#This Row],[Year]]","v":"TAC2035"},"TAC",2035,{"$f":"INDEX(Helper!$J$20:$J$24,MATCH(gas_peaks[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":8.6548325982701929E-2},10245719,{"$f":"gas_peaks[[#This Row],[System Peak Raw]]*gas_peaks[[#This Row],[Territory Scalar]]","v":886749.82793916285}]
[{"$f":"gas_peaks[[#This Row],[Service Territory]]&gas_peaks[[#This Row],[Year]]","v":"TAC2036"},"TAC",2036,{"$f":"INDEX(Helper!$J$20:$J$24,MATCH(gas_peaks[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":8.6548325982701929E-2},10306320,{"$f":"gas_peaks[[#This Row],[System Peak Raw]]*gas_peaks[[#This Row],[Territory Scalar]]","v":891994.7430420405}]
[{"$f":"gas_peaks[[#This Row],[Service Territory]]&gas_peaks[[#This Row],[Year]]","v":"TAC2037"},"TAC",2037,{"$f":"INDEX(Helper!$J$20:$J$24,MATCH(gas_peaks[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":8.6548325982701929E-2},10330453,{"$f":"gas_peaks[[#This Row],[System Peak Raw]]*gas_peaks[[#This Row],[Territory Scalar]]","v":894083.41379298107}]
[{"$f":"gas_peaks[[#This Row],[Service Territory]]&gas_peaks[[#This Row],[Year]]","v":"TAC2038"},"TAC",2038,{"$f":"INDEX(Helper!$J$20:$J$24,MATCH(gas_peaks[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":8.6548325982701929E-2},10371432,{"$f":"gas_peaks[[#This Row],[System Peak Raw]]*gas_peaks[[#This Row],[Territory Scalar]]","v":897630.07764342625}]
[{"$f":"gas_peaks[[#This Row],[Service Territory]]&gas_peaks[[#This Row],[Year]]","v":"TAC2039"},"TAC",2039,{"$f":"INDEX(Helper!$J$20:$J$24,MATCH(gas_peaks[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":8.6548325982701929E-2},10417442,{"$f":"gas_peaks[[#This Row],[System Peak Raw]]*gas_peaks[[#This Row],[Territory Scalar]]","v":901612.1661218903}]
[{"$f":"gas_peaks[[#This Row],[Service Territory]]&gas_peaks[[#This Row],[Year]]","v":"TAC2040"},"TAC",2040,{"$f":"INDEX(Helper!$J$20:$J$24,MATCH(gas_peaks[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":8.6548325982701929E-2},10474881,{"$f":"gas_peaks[[#This Row],[System Peak Raw]]*gas_peaks[[#This Row],[Territory Scalar]]","v":906583.41541801079}]
[{"$f":"gas_peaks[[#This Row],[Service Territory]]&gas_peaks[[#This Row],[Year]]","v":"TAC2041"},"TAC",2041,{"$f":"INDEX(Helper!$J$20:$J$24,MATCH(gas_peaks[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":8.6548325982701929E-2},10496819,{"$f":"gas_peaks[[#This Row],[System Peak Raw]]*gas_peaks[[#This Row],[Territory Scalar]]","v":908482.11259341927}]
[{"$f":"gas_peaks[[#This Row],[Service Territory]]&gas_peaks[[#This Row],[Year]]","v":"TAC2042"},"TAC",2042,{"$f":"INDEX(Helper!$J$20:$J$24,MATCH(gas_peaks[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":8.6548325982701929E-2},10546239.520027289,{"$f":"gas_peaks[[#This Row],[System Peak Raw]]*gas_peaks[[#This Row],[Territory Scalar]]","v":912759.37587097578}]
[{"$f":"gas_peaks[[#This Row],[Service Territory]]&gas_peaks[[#This Row],[Year]]","v":"TAC2043"},"TAC",2043,{"$f":"INDEX(Helper!$J$20:$J$24,MATCH(gas_peaks[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":8.6548325982701929E-2},10590797.28110352,{"$f":"gas_peaks[[#This Row],[System Peak Raw]]*gas_peaks[[#This Row],[Territory Scalar]]","v":916615.77550166065}]
[{"$f":"gas_peaks[[#This Row],[Service Territory]]&gas_peaks[[#This Row],[Year]]","v":"TAC2044"},"TAC",2044,{"$f":"INDEX(Helper!$J$20:$J$24,MATCH(gas_peaks[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":8.6548325982701929E-2},10635355.042179748,{"$f":"gas_peaks[[#This Row],[System Peak Raw]]*gas_peaks[[#This Row],[Territory Scalar]]","v":920472.17513234552}]
[{"$f":"gas_peaks[[#This Row],[Service Territory]]&gas_peaks[[#This Row],[Year]]","v":"TAC2045"},"TAC",2045,{"$f":"INDEX(Helper!$J$20:$J$24,MATCH(gas_peaks[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":8.6548325982701929E-2},10679912.803255979,{"$f":"gas_peaks[[#This Row],[System Peak Raw]]*gas_peaks[[#This Row],[Territory Scalar]]","v":924328.5747630304}]
[{"$f":"gas_peaks[[#This Row],[Service Territory]]&gas_peaks[[#This Row],[Year]]","v":"TAC2046"},"TAC",2046,{"$f":"INDEX(Helper!$J$20:$J$24,MATCH(gas_peaks[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":8.6548325982701929E-2},10724470.56433221,{"$f":"gas_peaks[[#This Row],[System Peak Raw]]*gas_peaks[[#This Row],[Territory Scalar]]","v":928184.97439371538}]
[{"$f":"gas_peaks[[#This Row],[Service Territory]]&gas_peaks[[#This Row],[Year]]","v":"TAC2047"},"TAC",2047,{"$f":"INDEX(Helper!$J$20:$J$24,MATCH(gas_peaks[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":8.6548325982701929E-2},10769028.32540844,{"$f":"gas_peaks[[#This Row],[System Peak Raw]]*gas_peaks[[#This Row],[Territory Scalar]]","v":932041.37402440037}]
[{"$f":"gas_peaks[[#This Row],[Service Territory]]&gas_peaks[[#This Row],[Year]]","v":"TAC2048"},"TAC",2048,{"$f":"INDEX(Helper!$J$20:$J$24,MATCH(gas_peaks[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":8.6548325982701929E-2},10813586.086484671,{"$f":"gas_peaks[[#This Row],[System Peak Raw]]*gas_peaks[[#This Row],[Territory Scalar]]","v":935897.77365508524}]
[{"$f":"gas_peaks[[#This Row],[Service Territory]]&gas_peaks[[#This Row],[Year]]","v":"TAC2049"},"TAC",2049,{"$f":"INDEX(Helper!$J$20:$J$24,MATCH(gas_peaks[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":8.6548325982701929E-2},10858143.847560899,{"$f":"gas_peaks[[#This Row],[System Peak Raw]]*gas_peaks[[#This Row],[Territory Scalar]]","v":939754.17328577011}]
[{"$f":"gas_peaks[[#This Row],[Service Territory]]&gas_peaks[[#This Row],[Year]]","v":"TAC2050"},"TAC",2050,{"$f":"INDEX(Helper!$J$20:$J$24,MATCH(gas_peaks[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0))","v":8.6548325982701929E-2},10902701.60863713,{"$f":"gas_peaks[[#This Row],[System Peak Raw]]*gas_peaks[[#This Row],[Territory Scalar]]","v":943610.57291645498}]

{"sheet":"Customers","index":31,"n_rows":314,"n_cols":7,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
["PSE Final gas load forecast customers"]
["* 2042-2050 extrapolated for PSE",1000]
[null,2000]
["Lookup","Service Territory","Sector","Year","Reference Customers","Territory Scalar","Customers Scaled"]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"PSE_gasResidential2020"},"PSE_gas","Residential",2020,791504.08333333337,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":1},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":791504.08333333337}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"PSE_gasResidential2021"},"PSE_gas","Residential",2021,801405.83333333337,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":1},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":801405.83333333337}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"PSE_gasResidential2022"},"PSE_gas","Residential",2022,811143.58333333337,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":1},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":811143.58333333337}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"PSE_gasResidential2023"},"PSE_gas","Residential",2023,820845.75,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":1},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":820845.75}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"PSE_gasResidential2024"},"PSE_gas","Residential",2024,830426.5,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":1},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":830426.5}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"PSE_gasResidential2025"},"PSE_gas","Residential",2025,839897.16666666663,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":1},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":839897.16666666663}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"PSE_gasResidential2026"},"PSE_gas","Residential",2026,849282.41666666663,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":1},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":849282.41666666663}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"PSE_gasResidential2027"},"PSE_gas","Residential",2027,858648.16666666663,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":1},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":858648.16666666663}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"PSE_gasResidential2028"},"PSE_gas","Residential",2028,868028.33333333337,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":1},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":868028.33333333337}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"PSE_gasResidential2029"},"PSE_gas","Residential",2029,877404.5,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":1},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":877404.5}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"PSE_gasResidential2030"},"PSE_gas","Residential",2030,886768.41666666663,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":1},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":886768.41666666663}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"PSE_gasResidential2031"},"PSE_gas","Residential",2031,896136.08333333337,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":1},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":896136.08333333337}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"PSE_gasResidential2032"},"PSE_gas","Residential",2032,905504.16666666663,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":1},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":905504.16666666663}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"PSE_gasResidential2033"},"PSE_gas","Residential",2033,914812.75,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":1},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":914812.75}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"PSE_gasResidential2034"},"PSE_gas","Residential",2034,924089.33333333337,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":1},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":924089.33333333337}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"PSE_gasResidential2035"},"PSE_gas","Residential",2035,933303.91666666663,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":1},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":933303.91666666663}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"PSE_gasResidential2036"},"PSE_gas","Residential",2036,942455.16666666663,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":1},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":942455.16666666663}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"PSE_gasResidential2037"},"PSE_gas","Residential",2037,951532.16666666663,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":1},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":951532.16666666663}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"PSE_gasResidential2038"},"PSE_gas","Residential",2038,960558.58333333337,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":1},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":960558.58333333337}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"PSE_gasResidential2039"},"PSE_gas","Residential",2039,969539.25,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":1},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":969539.25}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"PSE_gasResidential2040"},"PSE_gas","Residential",2040,978482.08333333337,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":1},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":978482.08333333337}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"PSE_gasResidential2041"},"PSE_gas","Residential",2041,987379.33333333337,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":1},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":987379.33333333337}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"PSE_gasResidential2042"},"PSE_gas","Residential",2042,996399.72739133774,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":1},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":996399.72739133774}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"PSE_gasResidential2043"},"PSE_gas","Residential",2043,1005222.0862301632,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":1},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":1005222.0862301632}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"PSE_gasResidential2044"},"PSE_gas","Residential",2044,1014044.4450689887,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":1},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":1014044.4450689887}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"PSE_gasResidential2045"},"PSE_gas","Residential",2045,1022866.8039078142,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":1},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":1022866.8039078142}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"PSE_gasResidential2046"},"PSE_gas","Residential",2046,1031689.1627466397,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":1},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":1031689.1627466397}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"PSE_gasResidential2047"},"PSE_gas","Residential",2047,1040511.5215854652,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":1},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":1040511.5215854652}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"PSE_gasResidential2048"},"PSE_gas","Residential",2048,1049333.8804242907,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":1},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":1049333.8804242907}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"PSE_gasResidential2049"},"PSE_gas","Residential",2049,1058156.2392631161,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":1},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":1058156.2392631161}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"PSE_gasResidential2050"},"PSE_gas","Residential",2050,1066978.5981019416,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":1},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":1066978.5981019416}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"PSE_gasCommercial2020"},"PSE_gas","Commercial",2020,56386,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":1},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":56386}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"PSE_gasCommercial2021"},"PSE_gas","Commercial",2021,56605.916666666664,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":1},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":56605.916666666664}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"PSE_gasCommercial2022"},"PSE_gas","Commercial",2022,57041.25,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":1},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":57041.25}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"PSE_gasCommercial2023"},"PSE_gas","Commercial",2023,57505.166666666672,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":1},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":57505.166666666672}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"PSE_gasCommercial2024"},"PSE_gas","Commercial",2024,58072.5,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":1},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":58072.5}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"PSE_gasCommercial2025"},"PSE_gas","Commercial",2025,58389.666666666664,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":1},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":58389.666666666664}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"PSE_gasCommercial2026"},"PSE_gas","Commercial",2026,58709.583333333336,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":1},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":58709.583333333336}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"PSE_gasCommercial2027"},"PSE_gas","Commercial",2027,59013.333333333336,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":1},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":59013.333333333336}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"PSE_gasCommercial2028"},"PSE_gas","Commercial",2028,59325,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":1},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":59325}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"PSE_gasCommercial2029"},"PSE_gas","Commercial",2029,59655.5,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":1},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":59655.5}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"PSE_gasCommercial2030"},"PSE_gas","Commercial",2030,60003.5,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":1},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":60003.5}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"PSE_gasCommercial2031"},"PSE_gas","Commercial",2031,60351.666666666664,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":1},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":60351.666666666664}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"PSE_gasCommercial2032"},"PSE_gas","Commercial",2032,60682.083333333336,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":1},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":60682.083333333336}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"PSE_gasCommercial2033"},"PSE_gas","Commercial",2033,61008.833333333336,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":1},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":61008.833333333336}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"PSE_gasCommercial2034"},"PSE_gas","Commercial",2034,61327.083333333336,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":1},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":61327.083333333336}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"PSE_gasCommercial2035"},"PSE_gas","Commercial",2035,61639.916666666664,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":1},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":61639.916666666664}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"PSE_gasCommercial2036"},"PSE_gas","Commercial",2036,61956.833333333336,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":1},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":61956.833333333336}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"PSE_gasCommercial2037"},"PSE_gas","Commercial",2037,62273.583333333336,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":1},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":62273.583333333336}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"PSE_gasCommercial2038"},"PSE_gas","Commercial",2038,62584.75,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":1},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":62584.75}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"PSE_gasCommercial2039"},"PSE_gas","Commercial",2039,62898.416666666664,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":1},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":62898.416666666664}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"PSE_gasCommercial2040"},"PSE_gas","Commercial",2040,63222.833333333336,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":1},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":63222.833333333336}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"PSE_gasCommercial2041"},"PSE_gas","Commercial",2041,63546.833333333336,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":1},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":63546.833333333336}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"PSE_gasCommercial2042"},"PSE_gas","Commercial",2042,63871.631364202214,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":1},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":63871.631364202214}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"PSE_gasCommercial2043"},"PSE_gas","Commercial",2043,64196.607922632393,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":1},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":64196.607922632393}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"PSE_gasCommercial2044"},"PSE_gas","Commercial",2044,64521.584481062579,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":1},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":64521.584481062579}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"PSE_gasCommercial2045"},"PSE_gas","Commercial",2045,64846.561039492764,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":1},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":64846.561039492764}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"PSE_gasCommercial2046"},"PSE_gas","Commercial",2046,65171.53759792295,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":1},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":65171.53759792295}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"PSE_gasCommercial2047"},"PSE_gas","Commercial",2047,65496.514156353129,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":1},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":65496.514156353129}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"PSE_gasCommercial2048"},"PSE_gas","Commercial",2048,65821.490714783315,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":1},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":65821.490714783315}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"PSE_gasCommercial2049"},"PSE_gas","Commercial",2049,66146.467273213493,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":1},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":66146.467273213493}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"PSE_gasCommercial2050"},"PSE_gas","Commercial",2050,66471.443831643686,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":1},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":66471.443831643686}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"PSE_ElectricResidential2020"},"PSE_Electric","Residential",2020,791504.08333333337,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.66},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":522392.69500000007}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"PSE_ElectricResidential2021"},"PSE_Electric","Residential",2021,801405.83333333337,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.66},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":528927.85000000009}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"PSE_ElectricResidential2022"},"PSE_Electric","Residential",2022,811143.58333333337,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.66},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":535354.76500000001}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"PSE_ElectricResidential2023"},"PSE_Electric","Residential",2023,820845.75,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.66},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":541758.19500000007}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"PSE_ElectricResidential2024"},"PSE_Electric","Residential",2024,830426.5,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.66},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":548081.49}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"PSE_ElectricResidential2025"},"PSE_Electric","Residential",2025,839897.16666666663,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.66},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":554332.13}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"PSE_ElectricResidential2026"},"PSE_Electric","Residential",2026,849282.41666666663,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.66},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":560526.39500000002}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"PSE_ElectricResidential2027"},"PSE_Electric","Residential",2027,858648.16666666663,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.66},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":566707.79}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"PSE_ElectricResidential2028"},"PSE_Electric","Residential",2028,868028.33333333337,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.66},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":572898.70000000007}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"PSE_ElectricResidential2029"},"PSE_Electric","Residential",2029,877404.5,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.66},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":579086.97}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"PSE_ElectricResidential2030"},"PSE_Electric","Residential",2030,886768.41666666663,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.66},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":585267.15500000003}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"PSE_ElectricResidential2031"},"PSE_Electric","Residential",2031,896136.08333333337,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.66},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":591449.81500000006}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"PSE_ElectricResidential2032"},"PSE_Electric","Residential",2032,905504.16666666663,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.66},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":597632.75}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"PSE_ElectricResidential2033"},"PSE_Electric","Residential",2033,914812.75,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.66},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":603776.41500000004}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"PSE_ElectricResidential2034"},"PSE_Electric","Residential",2034,924089.33333333337,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.66},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":609898.96000000008}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"PSE_ElectricResidential2035"},"PSE_Electric","Residential",2035,933303.91666666663,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.66},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":615980.58499999996}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"PSE_ElectricResidential2036"},"PSE_Electric","Residential",2036,942455.16666666663,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.66},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":622020.41}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"PSE_ElectricResidential2037"},"PSE_Electric","Residential",2037,951532.16666666663,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.66},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":628011.23}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"PSE_ElectricResidential2038"},"PSE_Electric","Residential",2038,960558.58333333337,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.66},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":633968.66500000004}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"PSE_ElectricResidential2039"},"PSE_Electric","Residential",2039,969539.25,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.66},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":639895.90500000003}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"PSE_ElectricResidential2040"},"PSE_Electric","Residential",2040,978482.08333333337,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.66},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":645798.17500000005}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"PSE_ElectricResidential2041"},"PSE_Electric","Residential",2041,987379.33333333337,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.66},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":651670.3600000001}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"PSE_ElectricResidential2042"},"PSE_Electric","Residential",2042,996399.72739133774,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.66},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":657623.82007828297}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"PSE_ElectricResidential2043"},"PSE_Electric","Residential",2043,1005222.0862301632,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.66},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":663446.57691190776}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"PSE_ElectricResidential2044"},"PSE_Electric","Residential",2044,1014044.4450689887,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.66},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":669269.33374553255}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"PSE_ElectricResidential2045"},"PSE_Electric","Residential",2045,1022866.8039078142,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.66},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":675092.09057915746}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"PSE_ElectricResidential2046"},"PSE_Electric","Residential",2046,1031689.1627466397,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.66},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":680914.84741278226}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"PSE_ElectricResidential2047"},"PSE_Electric","Residential",2047,1040511.5215854652,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.66},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":686737.60424640705}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"PSE_ElectricResidential2048"},"PSE_Electric","Residential",2048,1049333.8804242907,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.66},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":692560.36108003184}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"PSE_ElectricResidential2049"},"PSE_Electric","Residential",2049,1058156.2392631161,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.66},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":698383.11791365664}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"PSE_ElectricResidential2050"},"PSE_Electric","Residential",2050,1066978.5981019416,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.66},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":704205.87474728154}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"PSE_ElectricCommercial2020"},"PSE_Electric","Commercial",2020,56386,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.51},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":28756.86}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"PSE_ElectricCommercial2021"},"PSE_Electric","Commercial",2021,56605.916666666664,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.51},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":28869.017499999998}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"PSE_ElectricCommercial2022"},"PSE_Electric","Commercial",2022,57041.25,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.51},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":29091.037500000002}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"PSE_ElectricCommercial2023"},"PSE_Electric","Commercial",2023,57505.166666666672,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.51},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":29327.635000000002}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"PSE_ElectricCommercial2024"},"PSE_Electric","Commercial",2024,58072.5,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.51},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":29616.975000000002}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"PSE_ElectricCommercial2025"},"PSE_Electric","Commercial",2025,58389.666666666664,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.51},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":29778.73}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"PSE_ElectricCommercial2026"},"PSE_Electric","Commercial",2026,58709.583333333336,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.51},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":29941.887500000001}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"PSE_ElectricCommercial2027"},"PSE_Electric","Commercial",2027,59013.333333333336,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.51},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":30096.800000000003}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"PSE_ElectricCommercial2028"},"PSE_Electric","Commercial",2028,59325,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.51},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":30255.75}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"PSE_ElectricCommercial2029"},"PSE_Electric","Commercial",2029,59655.5,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.51},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":30424.305}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"PSE_ElectricCommercial2030"},"PSE_Electric","Commercial",2030,60003.5,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.51},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":30601.785}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"PSE_ElectricCommercial2031"},"PSE_Electric","Commercial",2031,60351.666666666664,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.51},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":30779.35}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"PSE_ElectricCommercial2032"},"PSE_Electric","Commercial",2032,60682.083333333336,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.51},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":30947.862500000003}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"PSE_ElectricCommercial2033"},"PSE_Electric","Commercial",2033,61008.833333333336,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.51},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":31114.505000000001}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"PSE_ElectricCommercial2034"},"PSE_Electric","Commercial",2034,61327.083333333336,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.51},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":31276.8125}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"PSE_ElectricCommercial2035"},"PSE_Electric","Commercial",2035,61639.916666666664,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.51},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":31436.357499999998}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"PSE_ElectricCommercial2036"},"PSE_Electric","Commercial",2036,61956.833333333336,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.51},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":31597.985000000001}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"PSE_ElectricCommercial2037"},"PSE_Electric","Commercial",2037,62273.583333333336,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.51},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":31759.5275}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"PSE_ElectricCommercial2038"},"PSE_Electric","Commercial",2038,62584.75,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.51},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":31918.2225}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"PSE_ElectricCommercial2039"},"PSE_Electric","Commercial",2039,62898.416666666664,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.51},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":32078.192500000001}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"PSE_ElectricCommercial2040"},"PSE_Electric","Commercial",2040,63222.833333333336,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.51},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":32243.645}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"PSE_ElectricCommercial2041"},"PSE_Electric","Commercial",2041,63546.833333333336,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.51},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":32408.885000000002}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"PSE_ElectricCommercial2042"},"PSE_Electric","Commercial",2042,63871.631364202214,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.51},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":32574.531995743131}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"PSE_ElectricCommercial2043"},"PSE_Electric","Commercial",2043,64196.607922632393,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.51},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":32740.27004054252}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"PSE_ElectricCommercial2044"},"PSE_Electric","Commercial",2044,64521.584481062579,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.51},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":32906.008085341913}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"PSE_ElectricCommercial2045"},"PSE_Electric","Commercial",2045,64846.561039492764,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.51},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":33071.746130141313}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"PSE_ElectricCommercial2046"},"PSE_Electric","Commercial",2046,65171.53759792295,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.51},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":33237.484174940706}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"PSE_ElectricCommercial2047"},"PSE_Electric","Commercial",2047,65496.514156353129,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.51},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":33403.222219740099}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"PSE_ElectricCommercial2048"},"PSE_Electric","Commercial",2048,65821.490714783315,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.51},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":33568.960264539492}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"PSE_ElectricCommercial2049"},"PSE_Electric","Commercial",2049,66146.467273213493,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.51},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":33734.698309338884}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"PSE_ElectricCommercial2050"},"PSE_Electric","Commercial",2050,66471.443831643686,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.51},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":33900.436354138277}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"SCLResidential2020"},"SCL","Residential",2020,791504.08333333337,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.15},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":118725.6125}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"SCLResidential2022"},"SCL","Residential",2022,811143.58333333337,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.15},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":121671.53750000001}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"SCLResidential2023"},"SCL","Residential",2023,820845.75,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.15},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":123126.86249999999}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"SCLResidential2024"},"SCL","Residential",2024,830426.5,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.15},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":124563.97499999999}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"SCLResidential2025"},"SCL","Residential",2025,839897.16666666663,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.15},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":125984.57499999998}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"SCLResidential2027"},"SCL","Residential",2027,858648.16666666663,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.15},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":128797.22499999999}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"SCLResidential2028"},"SCL","Residential",2028,868028.33333333337,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.15},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":130204.25}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"SCLResidential2029"},"SCL","Residential",2029,877404.5,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.15},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":131610.67499999999}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"SCLResidential2030"},"SCL","Residential",2030,886768.41666666663,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.15},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":133015.26249999998}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"SCLResidential2032"},"SCL","Residential",2032,905504.16666666663,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.15},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":135825.625}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"SCLResidential2033"},"SCL","Residential",2033,914812.75,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.15},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":137221.91250000001}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"SCLResidential2034"},"SCL","Residential",2034,924089.33333333337,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.15},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":138613.4}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"SCLResidential2035"},"SCL","Residential",2035,933303.91666666663,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.15},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":139995.58749999999}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"SCLResidential2037"},"SCL","Residential",2037,951532.16666666663,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.15},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":142729.82499999998}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"SCLResidential2038"},"SCL","Residential",2038,960558.58333333337,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.15},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":144083.78750000001}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"SCLResidential2040"},"SCL","Residential",2040,978482.08333333337,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.15},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":146772.3125}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"SCLResidential2041"},"SCL","Residential",2041,987379.33333333337,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.15},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":148106.9}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"SCLResidential2042"},"SCL","Residential",2042,996399.72739133774,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.15},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":149459.95910870066}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"SCLResidential2043"},"SCL","Residential",2043,1005222.0862301632,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.15},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":150783.31293452447}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"SCLResidential2045"},"SCL","Residential",2045,1022866.8039078142,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.15},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":153430.02058617212}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"SCLResidential2046"},"SCL","Residential",2046,1031689.1627466397,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.15},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":154753.37441199596}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"SCLResidential2047"},"SCL","Residential",2047,1040511.5215854652,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.15},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":156076.72823781977}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"SCLResidential2048"},"SCL","Residential",2048,1049333.8804242907,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.15},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":157400.08206364358}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"SCLResidential2050"},"SCL","Residential",2050,1066978.5981019416,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.15},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":160046.78971529123}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"SCLCommercial2020"},"SCL","Commercial",2020,56386,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.22},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":12404.92}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"SCLCommercial2021"},"SCL","Commercial",2021,56605.916666666664,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.22},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":12453.301666666666}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"SCLCommercial2022"},"SCL","Commercial",2022,57041.25,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.22},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":12549.075000000001}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"SCLCommercial2024"},"SCL","Commercial",2024,58072.5,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.22},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":12775.95}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"SCLCommercial2025"},"SCL","Commercial",2025,58389.666666666664,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.22},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":12845.726666666666}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"SCLCommercial2026"},"SCL","Commercial",2026,58709.583333333336,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.22},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":12916.108333333334}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"SCLCommercial2027"},"SCL","Commercial",2027,59013.333333333336,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.22},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":12982.933333333334}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"SCLCommercial2029"},"SCL","Commercial",2029,59655.5,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.22},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":13124.210000000001}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"SCLCommercial2030"},"SCL","Commercial",2030,60003.5,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.22},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":13200.77}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"SCLCommercial2031"},"SCL","Commercial",2031,60351.666666666664,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.22},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":13277.366666666667}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"SCLCommercial2032"},"SCL","Commercial",2032,60682.083333333336,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.22},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":13350.058333333334}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"SCLCommercial2034"},"SCL","Commercial",2034,61327.083333333336,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.22},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":13491.958333333334}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"SCLCommercial2035"},"SCL","Commercial",2035,61639.916666666664,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.22},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":13560.781666666666}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"SCLCommercial2036"},"SCL","Commercial",2036,61956.833333333336,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.22},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":13630.503333333334}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"SCLCommercial2037"},"SCL","Commercial",2037,62273.583333333336,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.22},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":13700.188333333334}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"SCLCommercial2039"},"SCL","Commercial",2039,62898.416666666664,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.22},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":13837.651666666667}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"SCLCommercial2040"},"SCL","Commercial",2040,63222.833333333336,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.22},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":13909.023333333334}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"SCLCommercial2041"},"SCL","Commercial",2041,63546.833333333336,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.22},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":13980.303333333333}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"SCLCommercial2042"},"SCL","Commercial",2042,63871.631364202214,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.22},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":14051.758900124487}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"SCLCommercial2044"},"SCL","Commercial",2044,64521.584481062579,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.22},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":14194.748585833768}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"SCLCommercial2045"},"SCL","Commercial",2045,64846.561039492764,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.22},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":14266.243428688409}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"SCLCommercial2046"},"SCL","Commercial",2046,65171.53759792295,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.22},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":14337.738271543049}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"SCLCommercial2047"},"SCL","Commercial",2047,65496.514156353129,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.22},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":14409.233114397688}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"SCLCommercial2049"},"SCL","Commercial",2049,66146.467273213493,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.22},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":14552.222800106969}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"SCLCommercial2050"},"SCL","Commercial",2050,66471.443831643686,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.22},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":14623.71764296161}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"SNOResidential2020"},"SNO","Residential",2020,791504.08333333337,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.16},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":126640.65333333334}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"SNOResidential2021"},"SNO","Residential",2021,801405.83333333337,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.16},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":128224.93333333335}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"SNOResidential2023"},"SNO","Residential",2023,820845.75,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.16},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":131335.32}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"SNOResidential2024"},"SNO","Residential",2024,830426.5,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.16},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":132868.24}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"SNOResidential2026"},"SNO","Residential",2026,849282.41666666663,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.16},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":135885.18666666668}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"SNOResidential2027"},"SNO","Residential",2027,858648.16666666663,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.16},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":137383.70666666667}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"SNOResidential2028"},"SNO","Residential",2028,868028.33333333337,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.16},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":138884.53333333335}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"SNOResidential2029"},"SNO","Residential",2029,877404.5,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.16},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":140384.72}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"SNOResidential2031"},"SNO","Residential",2031,896136.08333333337,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.16},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":143381.77333333335}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"SNOResidential2032"},"SNO","Residential",2032,905504.16666666663,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.16},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":144880.66666666666}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"SNOResidential2033"},"SNO","Residential",2033,914812.75,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.16},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":146370.04}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"SNOResidential2034"},"SNO","Residential",2034,924089.33333333337,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.16},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":147854.29333333333}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"SNOResidential2036"},"SNO","Residential",2036,942455.16666666663,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.16},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":150792.82666666666}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"SNOResidential2037"},"SNO","Residential",2037,951532.16666666663,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.16},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":152245.14666666667}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"SNOResidential2038"},"SNO","Residential",2038,960558.58333333337,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.16},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":153689.37333333335}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"SNOResidential2039"},"SNO","Residential",2039,969539.25,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.16},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":155126.28}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"SNOResidential2041"},"SNO","Residential",2041,987379.33333333337,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.16},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":157980.69333333333}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"SNOResidential2042"},"SNO","Residential",2042,996399.72739133774,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.16},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":159423.95638261404}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"SNOResidential2043"},"SNO","Residential",2043,1005222.0862301632,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.16},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":160835.53379682612}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"SNOResidential2044"},"SNO","Residential",2044,1014044.4450689887,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.16},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":162247.11121103819}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"SNOResidential2046"},"SNO","Residential",2046,1031689.1627466397,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.16},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":165070.26603946235}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"SNOResidential2047"},"SNO","Residential",2047,1040511.5215854652,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.16},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":166481.84345367443}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"SNOResidential2048"},"SNO","Residential",2048,1049333.8804242907,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.16},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":167893.42086788651}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"SNOResidential2049"},"SNO","Residential",2049,1058156.2392631161,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.16},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":169304.99828209859}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"SNOCommercial2020"},"SNO","Commercial",2020,56386,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.22},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":12404.92}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"SNOCommercial2021"},"SNO","Commercial",2021,56605.916666666664,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.22},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":12453.301666666666}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"SNOCommercial2022"},"SNO","Commercial",2022,57041.25,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.22},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":12549.075000000001}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"SNOCommercial2023"},"SNO","Commercial",2023,57505.166666666672,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.22},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":12651.136666666667}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"SNOCommercial2025"},"SNO","Commercial",2025,58389.666666666664,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.22},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":12845.726666666666}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"SNOCommercial2026"},"SNO","Commercial",2026,58709.583333333336,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.22},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":12916.108333333334}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"SNOCommercial2027"},"SNO","Commercial",2027,59013.333333333336,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.22},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":12982.933333333334}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"SNOCommercial2028"},"SNO","Commercial",2028,59325,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.22},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":13051.5}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"SNOCommercial2030"},"SNO","Commercial",2030,60003.5,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.22},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":13200.77}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"SNOCommercial2031"},"SNO","Commercial",2031,60351.666666666664,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.22},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":13277.366666666667}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"SNOCommercial2032"},"SNO","Commercial",2032,60682.083333333336,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.22},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":13350.058333333334}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"SNOCommercial2033"},"SNO","Commercial",2033,61008.833333333336,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.22},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":13421.943333333335}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"SNOCommercial2035"},"SNO","Commercial",2035,61639.916666666664,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.22},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":13560.781666666666}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"SNOCommercial2036"},"SNO","Commercial",2036,61956.833333333336,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.22},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":13630.503333333334}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"SNOCommercial2038"},"SNO","Commercial",2038,62584.75,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.22},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":13768.645}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"SNOCommercial2039"},"SNO","Commercial",2039,62898.416666666664,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.22},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":13837.651666666667}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"SNOCommercial2040"},"SNO","Commercial",2040,63222.833333333336,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.22},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":13909.023333333334}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"SNOCommercial2041"},"SNO","Commercial",2041,63546.833333333336,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.22},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":13980.303333333333}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"SNOCommercial2043"},"SNO","Commercial",2043,64196.607922632393,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.22},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":14123.253742979126}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"SNOCommercial2044"},"SNO","Commercial",2044,64521.584481062579,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.22},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":14194.748585833768}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"SNOCommercial2045"},"SNO","Commercial",2045,64846.561039492764,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.22},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":14266.243428688409}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"SNOCommercial2046"},"SNO","Commercial",2046,65171.53759792295,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.22},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":14337.738271543049}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"SNOCommercial2048"},"SNO","Commercial",2048,65821.490714783315,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.22},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":14480.727957252329}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"SNOCommercial2049"},"SNO","Commercial",2049,66146.467273213493,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.22},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":14552.222800106969}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"SNOCommercial2050"},"SNO","Commercial",2050,66471.443831643686,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.22},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":14623.71764296161}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"TACResidential2020"},"TAC","Residential",2020,791504.08333333337,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.09},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":71235.367500000008}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"TACResidential2022"},"TAC","Residential",2022,811143.58333333337,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.09},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":73002.922500000001}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"TACResidential2023"},"TAC","Residential",2023,820845.75,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.09},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":73876.117499999993}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"TACResidential2024"},"TAC","Residential",2024,830426.5,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.09},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":74738.384999999995}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"TACResidential2025"},"TAC","Residential",2025,839897.16666666663,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.09},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":75590.744999999995}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"TACResidential2027"},"TAC","Residential",2027,858648.16666666663,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.09},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":77278.334999999992}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"TACResidential2028"},"TAC","Residential",2028,868028.33333333337,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.09},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":78122.55}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"TACResidential2029"},"TAC","Residential",2029,877404.5,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.09},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":78966.404999999999}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"TACResidential2030"},"TAC","Residential",2030,886768.41666666663,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.09},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":79809.157499999987}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"TACResidential2032"},"TAC","Residential",2032,905504.16666666663,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.09},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":81495.375}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"TACResidential2033"},"TAC","Residential",2033,914812.75,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.09},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":82333.147499999992}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"TACResidential2034"},"TAC","Residential",2034,924089.33333333337,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.09},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":83168.039999999994}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"TACResidential2035"},"TAC","Residential",2035,933303.91666666663,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.09},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":83997.352499999994}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"TACResidential2037"},"TAC","Residential",2037,951532.16666666663,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.09},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":85637.89499999999}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"TACResidential2038"},"TAC","Residential",2038,960558.58333333337,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.09},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":86450.272500000006}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"TACResidential2039"},"TAC","Residential",2039,969539.25,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.09},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":87258.532500000001}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"TACResidential2040"},"TAC","Residential",2040,978482.08333333337,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.09},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":88063.387499999997}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"TACResidential2042"},"TAC","Residential",2042,996399.72739133774,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.09},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":89675.975465220399}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"TACResidential2043"},"TAC","Residential",2043,1005222.0862301632,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.09},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":90469.987760714692}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"TACResidential2044"},"TAC","Residential",2044,1014044.4450689887,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.09},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":91264.000056208984}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"TACResidential2045"},"TAC","Residential",2045,1022866.8039078142,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.09},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":92058.012351703277}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"TACResidential2047"},"TAC","Residential",2047,1040511.5215854652,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.09},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":93646.036942691862}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"TACResidential2048"},"TAC","Residential",2048,1049333.8804242907,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.09},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":94440.049238186155}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"TACResidential2050"},"TAC","Residential",2050,1066978.5981019416,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.09},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":96028.07382917474}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"TACCommercial2020"},"TAC","Commercial",2020,56386,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.08},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":4510.88}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"TACCommercial2021"},"TAC","Commercial",2021,56605.916666666664,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.08},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":4528.4733333333334}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"TACCommercial2022"},"TAC","Commercial",2022,57041.25,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.08},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":4563.3}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"TACCommercial2023"},"TAC","Commercial",2023,57505.166666666672,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.08},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":4600.4133333333339}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"TACCommercial2024"},"TAC","Commercial",2024,58072.5,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.08},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":4645.8}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"TACCommercial2025"},"TAC","Commercial",2025,58389.666666666664,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.08},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":4671.1733333333332}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"TACCommercial2026"},"TAC","Commercial",2026,58709.583333333336,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.08},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":4696.7666666666673}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"TACCommercial2027"},"TAC","Commercial",2027,59013.333333333336,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.08},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":4721.0666666666666}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"TACCommercial2028"},"TAC","Commercial",2028,59325,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.08},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":4746}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"TACCommercial2029"},"TAC","Commercial",2029,59655.5,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.08},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":4772.4400000000005}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"TACCommercial2030"},"TAC","Commercial",2030,60003.5,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.08},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":4800.28}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"TACCommercial2031"},"TAC","Commercial",2031,60351.666666666664,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.08},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":4828.1333333333332}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"TACCommercial2032"},"TAC","Commercial",2032,60682.083333333336,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.08},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":4854.5666666666666}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"TACCommercial2033"},"TAC","Commercial",2033,61008.833333333336,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.08},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":4880.7066666666669}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"TACCommercial2034"},"TAC","Commercial",2034,61327.083333333336,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.08},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":4906.166666666667}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"TACCommercial2035"},"TAC","Commercial",2035,61639.916666666664,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.08},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":4931.1933333333336}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"TACCommercial2036"},"TAC","Commercial",2036,61956.833333333336,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.08},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":4956.5466666666671}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"TACCommercial2037"},"TAC","Commercial",2037,62273.583333333336,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.08},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":4981.8866666666672}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"TACCommercial2038"},"TAC","Commercial",2038,62584.75,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.08},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":5006.78}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"TACCommercial2039"},"TAC","Commercial",2039,62898.416666666664,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.08},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":5031.873333333333}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"TACCommercial2040"},"TAC","Commercial",2040,63222.833333333336,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.08},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":5057.8266666666668}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"TACCommercial2041"},"TAC","Commercial",2041,63546.833333333336,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.08},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":5083.7466666666669}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"TACCommercial2042"},"TAC","Commercial",2042,63871.631364202214,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.08},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":5109.7305091361768}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"TACCommercial2043"},"TAC","Commercial",2043,64196.607922632393,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.08},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":5135.7286338105914}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"TACCommercial2044"},"TAC","Commercial",2044,64521.584481062579,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.08},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":5161.726758485006}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"TACCommercial2045"},"TAC","Commercial",2045,64846.561039492764,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.08},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":5187.7248831594216}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"TACCommercial2046"},"TAC","Commercial",2046,65171.53759792295,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.08},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":5213.7230078338362}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"TACCommercial2047"},"TAC","Commercial",2047,65496.514156353129,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.08},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":5239.7211325082508}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"TACCommercial2048"},"TAC","Commercial",2048,65821.490714783315,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.08},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":5265.7192571826654}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"TACCommercial2049"},"TAC","Commercial",2049,66146.467273213493,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.08},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":5291.71738185708}]
[{"$f":"all_customers[[#This Row],[Service Territory]]&all_customers[[#This Row],[Sector]]&all_customers[[#This Row],[Year]]","v":"TACCommercial2050"},"TAC","Commercial",2050,66471.443831643686,{"$f":"INDEX(Helper!$H$20:$I$24,\nMATCH(all_customers[[#This Row],[Service Territory]],Helper!$G$20:$G$24,0),\nMATCH(all_customers[[#This Row],[Sector]],Helper!$H$19:$I$19,0))","v":0.08},{"$f":"all_customers[[#This Row],[Reference Customers]]*all_customers[[#This Row],[Territory Scalar]]","v":5317.7155065314946}]

{"sheet":"PSE Load Forecast","index":32,"n_rows":80,"n_cols":17,"rows_kept":80,"cut":false,"hidden":false,"merged":[[10,1,10,12]]}
[]
[]
["Gas Usage Per Customer (Paste from PSE Final Gas Load Forecast)"]
["Paste PSE Gas load forecast into the yellow cells in this section."]
["The Model Bin row maps the PSE Load forecast values to the Residential and Commercial aggregates used in this tool."]
["Binned loads are passed to the remapping section below."]
[]
[]
["Model Bin:","Residential","Commercial","Commercial","Commercial","Commercial","Commercial","Commercial","Exclude","Exclude","Exclude","Exclude","Exclude"]
[]
[null,"Net of Conservation",null,null,null,null,null,null,null,null,null,null,null,null,"Model Binned Loads (therms)"]
["Year","Residential","Commercial","Industrial","Commercial Interruptible","Commercial Large Volume","Industrial Interruptible","Industrial Large Volume","Commercial Interruptible Transport","Commercial Firm Transport","Industrial Interruptible Transport","Industrial Firm Transport","Total"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year","Residential","Commercial"]
[2020,627389177,270677635,23022575,32928785,2585133,1271565,216066,35721156,19341295,128866588,34366093,1176386068,null,{"$f":"A14","v":2020},{"$f":"SUMIFS($B14:$M14,$B$9:$M$9,P$13)","v":627389177},{"$f":"SUMIFS($B14:$M14,$B$9:$M$9,Q$13)","v":330701759}]
[2021,632157811,275146118,24177375,25634854,2262901,1154381,209226,39879106,20014250,128225943,33884117,1182746082,null,{"$f":"A15","v":2021},{"$f":"SUMIFS($B15:$M15,$B$9:$M$9,P$13)","v":632157811},328584855]
[2022,630930119,277921719,23371889,24853350,2226878,1105252,209226,39492850,19394684,130071087,33884117,1183461171,null,2022,630930119,329688314]
[2023,635272138,283972371,22803417,24244097,2189925,1091103,209226,39649803,19305458,132212063,33884117,1194833718,null,2023,635272138,334510139]
[2024,641284041,288569303,22211705,23431170,2130626,1058008,209218,39804423,19559755,132661127,33883850,1204803226,null,2024,641284041,337610030]
[2025,646501359,290878318,21656857,22471224,2056830,1017616,209226,39817191,19577042,132338681,33884117,1210408461,null,2025,646501359,338290071]
[2026,648336068,292434530,21079896,21518717,1981258,978511,209226,39979798,19509665,131989768,33884117,1211901554,null,2026,648336068,338202138]
[2027,649592358,293653769,20502080,20578751,1903484,941101,209226,40306300,19580919,131690180,33884117,1212842285,null,2027,649592358,337788411]
[2028,650794505,294712598,19904122,19567760,1824308,905273,209218,40445037,19536719,131476349,33883850,1213259739,null,2028,650794505,337123279]
[2029,652230624,296213131,19348490,18539463,1745258,869107,209226,40460285,19310650,131376554,33884117,1214186905,null,2029,652230624,336924675]
[2030,654329982,297899643,18946276,17564074,1665027,845716,209226,40728487,19407881,131285483,33884117,1216765912,null,2030,654329982,337129962]
[2031,659075416,299980442,18753812,16571701,1583224,843395,209226,40944665,19605768,131141558,33884117,1222593324,null,2031,659075416,337941800]
[2032,662572040,301636985,18547312,15555266,1498930,841224,209218,41129494,19741982,130959560,33883850,1226575861,null,2032,662572040,338288935]
[2033,666262143,303608377,18380391,14546152,1413636,839270,209226,41300660,19791030,130847902,33884117,1231082904,null,2033,666262143,338997052]
[2034,670022879,305437219,18194199,13542779,1326299,836692,209226,41548635,19972510,130699323,33884117,1235673878,null,2034,670022879,339546414]
[2035,674641774,307377185,18008173,12611395,1237367,831276,209226,42124649,20524925,130380119,33884117,1241830206,null,2035,674641774,340274622]
[2036,678512823,309180503,17804911,11621692,1146888,825154,209218,42487522,20877563,130099407,33883850,1246649531,null,2036,678512823,340788366]
[2037,682121108,311259482,17639686,10635450,1055451,818933,209226,42842566,21113491,129857849,33884117,1251437359,null,2037,682121108,341618228]
[2038,685543625,313154952,17455675,9649711,962218,813092,209226,43252465,21445690,129631940,33884117,1256002711,null,2038,685543625,342244874]
[2039,691129556,315396495,17266623,8670229,867618,812591,209226,43708721,21958085,129445882,33884117,1263349143,null,2039,691129556,343222782]
[2040,695555628,317349801,17063508,7662299,771639,808539,209218,44149868,22456839,129256577,33883850,1269167766,null,2040,695555628,343865004]
[2041,701325084,319702897,16895322,6666498,674489,806013,209226,44660281,23020000,129103369,33884117,1276947296,null,2041,701325084,344954445]
[]
[]
[]
["Model Load Remapping"]
["This section translates the PSE load forecast pasted above into the model range used by this tool (2020-2050), applying forward and backward linear estimates where necessary to fill in gaps."]
["The green \"Send to Model\" columns for Residential and Commercial feed the load forecast table in the Gas Sales tab."]
[]
["Linear regression parameters for extrapolation (dynamic)"]
["Sector","m","b"]
["Residential",{"$f":"LINEST(\nIF(ISNUMBER(C50:C80),C50:C80,),\nIF(ISNUMBER(C50:C80),CHOOSE({1,2},1,B50:B80,C50:C80),),)","v":3337411.7176736607},622327958.79220736]
["Commercial",{"$f":"LINEST(\nIF(ISNUMBER(F50:F80),F50:F80,),\nIF(ISNUMBER(F50:F80),CHOOSE({1,2},1,B50:B80,F50:F80),),)","v":598845.79164314165},331217644.07792205]
[]
[null,null,"Residential","Residential","Residential","Commercial","Commercial","Commercial"]
["Model Year","Forecast index","Input Values","Forecasted Values","Send to Model","Input Values","Forecasted Values","Send to Model"]
[2020,1,{"$f":"IFERROR(\nINDEX($P$14:$Q$35,\nMATCH($A50,$O$14:$O$35,0),\nMATCH(C$48,$P$13:$Q$13,0)),\nNA())","v":627389177},{"$f":"IF(ISNA(C50),\n$B$45*$B50+$C$45,\nNA())","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(C50),D50,C50)","v":627389177},{"$f":"IFERROR(\nINDEX($P$14:$Q$35,\nMATCH($A50,$O$14:$O$35,0),\nMATCH(F$48,$P$13:$Q$13,0)),\nNA())","v":330701759},{"$f":"IF(ISNA(F50),\n$B$46*$B50+$C$46,\nNA())","v":{"$error":"#N/A"}},{"$f":"IF(ISNA(F50),G50,F50)","v":330701759}]
[2021,2,632157811,{"$error":"#N/A"},{"$f":"IF(ISNA(C51),D51,C51)","v":632157811},328584855,{"$error":"#N/A"},{"$f":"IF(ISNA(F51),G51,F51)","v":328584855}]
[2022,3,630930119,{"$error":"#N/A"},630930119,329688314,{"$error":"#N/A"},329688314]
[2023,4,635272138,{"$error":"#N/A"},635272138,334510139,{"$error":"#N/A"},334510139]
[2024,5,641284041,{"$error":"#N/A"},641284041,337610030,{"$error":"#N/A"},337610030]
[2025,6,646501359,{"$error":"#N/A"},646501359,338290071,{"$error":"#N/A"},338290071]
[2026,7,648336068,{"$error":"#N/A"},648336068,338202138,{"$error":"#N/A"},338202138]
[2027,8,649592358,{"$error":"#N/A"},649592358,337788411,{"$error":"#N/A"},337788411]
[2028,9,650794505,{"$error":"#N/A"},650794505,337123279,{"$error":"#N/A"},337123279]
[2029,10,652230624,{"$error":"#N/A"},652230624,336924675,{"$error":"#N/A"},336924675]
[2030,11,654329982,{"$error":"#N/A"},654329982,337129962,{"$error":"#N/A"},337129962]
[2031,12,659075416,{"$error":"#N/A"},659075416,337941800,{"$error":"#N/A"},337941800]
[2032,13,662572040,{"$error":"#N/A"},662572040,338288935,{"$error":"#N/A"},338288935]
[2033,14,666262143,{"$error":"#N/A"},666262143,338997052,{"$error":"#N/A"},338997052]
[2034,15,670022879,{"$error":"#N/A"},670022879,339546414,{"$error":"#N/A"},339546414]
[2035,16,674641774,{"$error":"#N/A"},674641774,340274622,{"$error":"#N/A"},340274622]
[2036,17,678512823,{"$error":"#N/A"},678512823,340788366,{"$error":"#N/A"},340788366]
[2037,18,682121108,{"$error":"#N/A"},682121108,341618228,{"$error":"#N/A"},341618228]
[2038,19,685543625,{"$error":"#N/A"},685543625,342244874,{"$error":"#N/A"},342244874]
[2039,20,691129556,{"$error":"#N/A"},691129556,343222782,{"$error":"#N/A"},343222782]
[2040,21,695555628,{"$error":"#N/A"},695555628,343865004,{"$error":"#N/A"},343865004]
[2041,22,701325084,{"$error":"#N/A"},701325084,344954445,{"$error":"#N/A"},344954445]
[2042,23,{"$error":"#N/A"},699088428.29870152,699088428.29870152,{"$error":"#N/A"},344991097.28571433,344991097.28571433]
[2043,24,{"$error":"#N/A"},702425840.01637518,702425840.01637518,{"$error":"#N/A"},345589943.07735747,345589943.07735747]
[2044,25,{"$error":"#N/A"},705763251.73404884,705763251.73404884,{"$error":"#N/A"},346188788.86900061,346188788.86900061]
[2045,26,{"$error":"#N/A"},709100663.4517225,709100663.4517225,{"$error":"#N/A"},346787634.66064376,346787634.66064376]
[2046,27,{"$error":"#N/A"},712438075.16939616,712438075.16939616,{"$error":"#N/A"},347386480.4522869,347386480.4522869]
[2047,28,{"$error":"#N/A"},715775486.88706982,715775486.88706982,{"$error":"#N/A"},347985326.24392998,347985326.24392998]
[2048,29,{"$error":"#N/A"},719112898.60474348,719112898.60474348,{"$error":"#N/A"},348584172.03557312,348584172.03557312]
[2049,30,{"$error":"#N/A"},722450310.32241714,722450310.32241714,{"$error":"#N/A"},349183017.82721627,349183017.82721627]
[2050,31,{"$error":"#N/A"},725787722.0400908,725787722.0400908,{"$error":"#N/A"},349781863.61885941,349781863.61885941]

{"sheet":"Gas Volumetric Energy Density","index":33,"n_rows":8,"n_cols":3,"rows_kept":8,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Fuel","Volumetric Energy Density (BTU/SCF)"]
[null,"NG w/o DAC",1090]
[null,"NG w/ DAC",1090]
[null,"Biomethane",985]
[null,"H2",325]
[null,"SNG-WasteCO2",1090]
[null,"SNG-DAC",1090]

{"sheet":"GHG Emissions","index":34,"n_rows":30,"n_cols":5,"rows_kept":30,"cut":false,"hidden":false,"merged":[]}
["feedstock","fuel_type","Direct Combustion Emissions (kg CO2/MMBTU)","Upstream Emissions (kg CO2/MMBTU)","Total Emissions (kg CO2/MMBTU)"]
["H2","synthetic",0,0,{"$f":"C2+D2","v":0}]
["SNG-DAC","synthetic",53.07,-53.07,0]
["SNG-WasteCO2","synthetic",53.07,-53.07,0]
["Natural gas","fossil",53.07,0,53.07]
["Landfill gas","biomethane",53.07,-53.07,0]
["WWTP","biomethane",53.07,-53.07,{"$f":"C7+D7","v":0}]
["Rubber and leather","biomethane",53.07,-53.07,0]
["Secondary mill residue","biomethane",53.07,-53.07,0]
["Primary mill residue","biomethane",53.07,-53.07,0]
["Softwood, natural, residue","biomethane",53.07,-53.07,0]
["Softwood, planted, residue","biomethane",53.07,-53.07,0]
["Hardwood, lowland, residue","biomethane",53.07,-53.07,0]
["Hardwood, upland, residue","biomethane",53.07,-53.07,0]
["Wheat straw","biomethane",53.07,-53.07,0]
["Paper and paperboard","biomethane",53.07,-53.07,0]
["Tree nut residues","biomethane",53.07,-53.07,0]
["Textiles","biomethane",53.07,-53.07,0]
["Noncitrus residues","biomethane",53.07,-53.07,0]
["CD waste","biomethane",53.07,-53.07,0]
["Oats straw","biomethane",53.07,-53.07,0]
["Other","biomethane",53.07,-53.07,0]
["MSW wood","biomethane",53.07,-53.07,0]
["Barley straw","biomethane",53.07,-53.07,0]
["Corn stover","biomethane",53.07,-53.07,0]
["Yard trimmings","biomethane",53.07,-53.07,0]
["Other forest thinnings","biomethane",53.07,-53.07,0]
["Food waste","biomethane",53.07,-53.07,0]
["Milk cows, 500+ head","biomethane",53.07,-53.07,0]
["Hogs, 1000+ head","biomethane",53.07,-53.07,0]

{"sheet":"NET Data","index":35,"n_rows":73,"n_cols":10,"rows_kept":73,"cut":false,"hidden":false,"merged":[]}
["Technology","Energy Source","Solvent Type","Scenario","Year","Abatement Cost (2018$/kg CO2)","Resource Limit (kg/year)","Data Source 1","Data Source 2","Comments"]
["DAC","Off Grid E. WA Solar","Liquid","Conservative",2030,0.70799999999999996,1E+20,"NAP Study","E3 Analysis, E. WA Solar costs from PSE CETA Project","No limit considered; limit imposed by land available for solar PV"]
["DAC","Off Grid E. WA Solar","Liquid","Optimistic",2030,0.46100000000000002,1E+20,"NAP Study","E3 Analysis, E. WA Solar costs from PSE CETA Project","No limit considered; limit imposed by land available for solar PV"]
["DAC","Off Grid E. WA Solar","Liquid","Conservative",2045,0.64,1E+20,"NAP Study","E3 Analysis, E. WA Solar costs from PSE CETA Project","No limit considered; limit imposed by land available for solar PV"]
["DAC","Off Grid E. WA Solar","Liquid","Optimistic",2045,0.41399999999999998,1E+20,"NAP Study","E3 Analysis, E. WA Solar costs from PSE CETA Project","No limit considered; limit imposed by land available for solar PV"]
["Industry or Gas Plant CCUS","Grid","n/a","Optimistic","All",0.05,0,"Exelon Study",null,"Not considered due to lack of industrial gas use in PSE"]
["Industry or Gas Plant CCUS","Grid","n/a","Conservative","All",7.4999999999999997E-2,0,"Exelon Study",null,"Not considered due to lack of industrial gas use in PSE"]
["Farm Land Use Practice Changes","n/a","n/a","Optimistic","All",1.4999999999999999E-2,{"$f":"150*10^9*0.014","v":2100000000},"NAS Study, Figure 3.5","USDA Ratio of WA state forest to U.S. Total","Aforestation not considered due to competition for biogas feedstock, only lowest cost tier considered due to uncertainty"]
["Farm Land Use Practice Changes","n/a","n/a","Conservative","All",1.4999999999999999E-2,{"$f":"150*10^9*0.014/2","v":1050000000},"NAS Study, Figure 3.5","USDA Ratio of WA state forest to U.S. Total","Aforestation not considered due to competition for biogas feedstock, only lowest cost tier considered due to uncertainty"]
[]
["Type","Year","Trajectory","$/kg CO2"]
["DAC",2020,"Optimistic",{"$f":"IF(B12<$E$3,$F$3,$F$5)","v":0.46100000000000002}]
["DAC",{"$f":"B12+1","v":2021},"Optimistic",{"$f":"IF(B13<$E$3,$F$3,$F$5)","v":0.46100000000000002}]
["DAC",{"$f":"B13+1","v":2022},"Optimistic",0.46100000000000002]
["DAC",2023,"Optimistic",0.46100000000000002]
["DAC",2024,"Optimistic",0.46100000000000002]
["DAC",2025,"Optimistic",0.46100000000000002]
["DAC",2026,"Optimistic",0.46100000000000002]
["DAC",2027,"Optimistic",0.46100000000000002]
["DAC",2028,"Optimistic",0.46100000000000002]
["DAC",2029,"Optimistic",0.46100000000000002]
["DAC",2030,"Optimistic",0.41399999999999998]
["DAC",2031,"Optimistic",0.41399999999999998]
["DAC",2032,"Optimistic",0.41399999999999998]
["DAC",2033,"Optimistic",0.41399999999999998]
["DAC",2034,"Optimistic",0.41399999999999998]
["DAC",2035,"Optimistic",0.41399999999999998]
["DAC",2036,"Optimistic",0.41399999999999998]
["DAC",2037,"Optimistic",0.41399999999999998]
["DAC",2038,"Optimistic",0.41399999999999998]
["DAC",2039,"Optimistic",0.41399999999999998]
["DAC",2040,"Optimistic",0.41399999999999998]
["DAC",2041,"Optimistic",0.41399999999999998]
["DAC",2042,"Optimistic",0.41399999999999998]
["DAC",2043,"Optimistic",0.41399999999999998]
["DAC",2044,"Optimistic",0.41399999999999998]
["DAC",2045,"Optimistic",0.41399999999999998]
["DAC",2046,"Optimistic",0.41399999999999998]
["DAC",2047,"Optimistic",0.41399999999999998]
["DAC",2048,"Optimistic",0.41399999999999998]
["DAC",2049,"Optimistic",0.41399999999999998]
["DAC",2050,"Optimistic",0.41399999999999998]
["DAC",2020,"Conservative",{"$f":"IF(B43<$E$2,$F$2,$F$4)","v":0.70799999999999996}]
["DAC",{"$f":"B43+1","v":2021},"Conservative",{"$f":"IF(B44<$E$2,$F$2,$F$4)","v":0.70799999999999996}]
["DAC",{"$f":"B44+1","v":2022},"Conservative",0.70799999999999996]
["DAC",2023,"Conservative",0.70799999999999996]
["DAC",2024,"Conservative",0.70799999999999996]
["DAC",2025,"Conservative",0.70799999999999996]
["DAC",2026,"Conservative",0.70799999999999996]
["DAC",2027,"Conservative",0.70799999999999996]
["DAC",2028,"Conservative",0.70799999999999996]
["DAC",2029,"Conservative",0.70799999999999996]
["DAC",2030,"Conservative",0.64]
["DAC",2031,"Conservative",0.64]
["DAC",2032,"Conservative",0.64]
["DAC",2033,"Conservative",0.64]
["DAC",2034,"Conservative",0.64]
["DAC",2035,"Conservative",0.64]
["DAC",2036,"Conservative",0.64]
["DAC",2037,"Conservative",0.64]
["DAC",2038,"Conservative",0.64]
["DAC",2039,"Conservative",0.64]
["DAC",2040,"Conservative",0.64]
["DAC",2041,"Conservative",0.64]
["DAC",2042,"Conservative",0.64]
["DAC",2043,"Conservative",0.64]
["DAC",2044,"Conservative",0.64]
["DAC",2045,"Conservative",0.64]
["DAC",2046,"Conservative",0.64]
["DAC",2047,"Conservative",0.64]
["DAC",2048,"Conservative",0.64]
["DAC",2049,"Conservative",0.64]
["DAC",2050,"Conservative",0.64]

{"sheet":"Gas Supply Curves","index":36,"n_rows":1067,"n_cols":25,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
["Biomethane Supply Curves",null,null,null,null,null,null,null,null,null,null,null,"SNG/H2 Costs",null,null,null,null,"Natural Gas Costs",null,null,null,"SNG/H2 Costs Directy from Calculator"]
["in_v_out_state","conservative_v_optimistic","competition","year","bins","feedstock","locations","fuel_type","potential_tbtu","cost_2020_dollars_mmbtu","tiebroken_costs_2020_dollars_mmbtu",null,"cost_trajectory","year","fuel_type","cost_2020_dollars_mmbtu",null,"cost_trajectory","year","cost_2020_dollars_mmbtu",null,"cost_trajectory","year","fuel_type","cost_2018_dollars_mmbtu"]
["In-state supply","Optimistic","Competition",2050,30,"Rubber and leather","Washington","biomethane",0.529043598494784,9.6322306790845698,{"$f":"IF(ISBLANK(J3),\"\",J3+ROW(J3)*0.0000000001)","v":9.6322306793845698},null,"Conservative",2020,"H2",46.798850617362277,null,"Base",2020,2.1955985230120763,null,"Conservative",2020,"H2_E_WA",40.303904713008656]
["In-state supply","Optimistic","Competition",2050,30,"Rubber and leather","Idaho","biomethane",1.5683722302369599E-2,9.6322306790845698,{"$f":"IF(ISBLANK(J4),\"\",J4+ROW(J4)*0.0000000001)","v":9.6322306794845698},null,"Conservative",{"$f":"N3+1","v":2021},"H2",46.955287212141656,null,"Base",{"$f":"S3+1","v":2021},3.078373684210526,null,"Conservative",{"$f":"W3+5","v":2025},"H2_E_WA",41.001586071658309]
["In-state supply","Optimistic","Competition",2050,30,"Rubber and leather","Oregon","biomethane",9.0701031463506998E-2,9.6322306790845698,9.6322306795845698,null,"Conservative",{"$f":"N4+1","v":2022},"H2",47.111723806921042,null,"Base",{"$f":"S4+1","v":2022},2.7457352941176469,null,"Conservative",{"$f":"W4+5","v":2030},"H2_E_WA",37.613861447437294]
["In-state supply","Optimistic","Competition",2049,30,"Rubber and leather","Idaho","biomethane",1.5650251167582899E-2,9.7681352317106303,9.7681352323106303,null,"Conservative",2023,"H2",47.268160401700428,null,"Base",2023,2.4399990388312189,null,"Conservative",2035,"H2_E_WA",34.80894623316275]
["In-state supply","Optimistic","Competition",2049,30,"Rubber and leather","Oregon","biomethane",9.0507463483222597E-2,9.7681352317106303,9.7681352324106303,null,"Conservative",2024,"H2",47.424596996479814,null,"Base",2024,2.3840990644623861,null,"Conservative",2040,"H2_E_WA",31.731502866294626]
["In-state supply","Optimistic","Competition",2049,30,"Rubber and leather","Washington","biomethane",0.52791454958331496,9.7681352317106303,9.7681352325106303,null,"Conservative",2025,"H2",47.553853487919149,null,"Base",2025,2.342510160944713,null,"Conservative",2045,"H2_E_WA",29.347881004020888]
["In-state supply","Optimistic","Competition",2048,30,"Rubber and leather","Washington","biomethane",0.52678550067184604,9.9040397843366996,9.9040397852366997,null,"Conservative",2026,"H2",46.724556613107652,null,"Base",2026,2.4355604976469976,null,"Conservative",2050,"H2_E_WA",26.907495363740082]
["In-state supply","Optimistic","Competition",2048,30,"Rubber and leather","Oregon","biomethane",9.0313895502938196E-2,9.9040397843366996,9.9040397853366997,null,"Conservative",2027,"H2",45.89525973829614,null,"Base",2027,2.505968445274696,null,"Conservative",2020,"H2_W_WA",50.041366749080666]
["In-state supply","Optimistic","Competition",2048,30,"Rubber and leather","Idaho","biomethane",1.56167800327962E-2,9.9040397843366996,9.9040397854366997,null,"Conservative",2028,"H2",45.065962863484643,null,"Base",2028,2.5784205692044222,null,"Conservative",{"$f":"W10+5","v":2025},"H2_W_WA",50.80121988957557]
["In-state supply","Optimistic","Competition",2047,30,"Rubber and leather","Idaho","biomethane",1.55833088980094E-2,10.0399443369627,10.0399443381627,null,"Conservative",2029,"H2",44.236665988673138,null,"Base",2029,2.6529762186558972,null,"Conservative",{"$f":"W11+5","v":2030},"H2_W_WA",46.462307362335096]
["In-state supply","Optimistic","Competition",2047,30,"Rubber and leather","Oregon","biomethane",9.0120327522653795E-2,10.0399443369627,10.0399443382627,null,"Conservative",2030,"H2",43.551455443462096,null,"Base",2030,2.7296964659535834,null,"Conservative",2035,"H2_W_WA",42.908251294959769]
["In-state supply","Optimistic","Competition",2047,30,"Rubber and leather","Washington","biomethane",0.52565645176037701,10.0399443369627,10.0399443383627,null,"Conservative",2031,"H2",42.868949599391129,null,"Base",2031,2.808644156554132,null,"Conservative",2040,"H2_W_WA",38.998715816596864]
["In-state supply","Optimistic","Competition",2046,30,"Rubber and leather","Washington","biomethane",0.52452740284890798,10.175848889588799,10.175848891088799,null,"Conservative",2032,"H2",42.186443755320155,null,"Base",2032,2.8898839605262965,null,"Conservative",2045,"H2_W_WA",35.965534630588152]
["In-state supply","Optimistic","Competition",2046,30,"Rubber and leather","Idaho","biomethane",1.5549837763222701E-2,10.175848889588799,10.175848891188799,null,"Conservative",2033,"H2",41.503937911249196,null,"Base",2033,2.9734824255254733,null,"Conservative",2050,"H2_W_WA",32.85957972333015]
["In-state supply","Optimistic","Competition",2046,30,"Rubber and leather","Oregon","biomethane",8.9926759542369505E-2,10.175848889588799,10.175848891288799,null,"Conservative",2034,"H2",40.821432067178222,null,"Base",2034,3.0595080313062675,null,"Conservative",2020,"H2_W_WA_dist",63.259022446297138]
["In-state supply","Optimistic","Competition",2045,30,"Rubber and leather","Washington","biomethane",0.52339835393743905,10.311753442214901,10.311753444014901,null,"Conservative",2035,"H2",40.257508319567464,null,"Base",2035,3.1480312458177502,null,"Conservative",{"$f":"W17+5","v":2025},"H2_W_WA_dist",64.018875586792049]
["In-state supply","Optimistic","Competition",2045,30,"Rubber and leather","Oregon","biomethane",8.9733191562085104E-2,10.311753442214901,10.311753444114901,null,"Conservative",2036,"H2",39.507598674900358,null,"Base",2036,3.2391245829273321,null,"Conservative",{"$f":"W18+5","v":2030},"H2_W_WA_dist",59.679963059551568]
["In-state supply","Optimistic","Competition",2045,30,"Rubber and leather","Idaho","biomethane",1.5516366628436E-2,10.311753442214901,10.311753444214901,null,"Conservative",2037,"H2",38.757689030233244,null,"Base",2037,3.3328626618205655,null,"Conservative",2035,"H2_W_WA_dist",56.12590699217624]
["In-state supply","Optimistic","Competition",2044,30,"Rubber and leather","Oregon","biomethane",8.9539623581800801E-2,10.447657994840901,10.447657996940901,null,"Conservative",2038,"H2",38.007779385566138,null,"Base",2038,3.4293222681255116,null,"Conservative",2040,"H2_W_WA_dist",52.216371513813336]
["In-state supply","Optimistic","Competition",2044,30,"Rubber and leather","Idaho","biomethane",1.54828954936492E-2,10.447657994840901,10.447657997040901,null,"Conservative",2039,"H2",37.257869740899032,null,"Base",2039,3.5285824168117546,null,"Conservative",2045,"H2_W_WA_dist",49.183190327804624]
["In-state supply","Optimistic","Competition",2044,30,"Rubber and leather","Washington","biomethane",0.52226930502596902,10.447657994840901,10.447657997140901,null,"Conservative",2040,"H2",36.638253277737796,null,"Base",2040,3.6307244169155841,null,"Conservative",2050,"H2_W_WA_dist",46.077235420546621]
["In-state supply","Optimistic","Competition",2043,30,"Rubber and leather","Washington","biomethane",0.52114025611449999,10.583562547467,10.583562549867001,null,"Conservative",2041,"H2",36.056869973286858,null,"Base",2041,3.6304898169155848,null,"Conservative",{"$f":"W17","v":2020},"H2",{"$f":"AVERAGE(Y3,Y10)","v":45.172635731044664}]
["In-state supply","Optimistic","Competition",2043,30,"Rubber and leather","Idaho","biomethane",1.54494243588625E-2,10.583562547467,10.583562549967001,null,"Conservative",2042,"H2",35.47548666883592,null,"Base",2042,3.6097868769155839,null,"Conservative",{"$f":"W18","v":2025},"H2",{"$f":"AVERAGE(Y4,Y11)","v":45.901402980616936}]
["In-state supply","Optimistic","Competition",2043,30,"Rubber and leather","Oregon","biomethane",8.93460556015164E-2,10.583562547467,10.583562550067001,null,"Conservative",2043,"H2",34.894103364384982,null,"Base",2043,3.5862503769155829,null,"Conservative",2030,"H2",42.038084404886192]
["In-state supply","Optimistic","Competition",2042,30,"Rubber and leather","Washington","biomethane",0.52001120720303096,10.7194671000931,10.7194671027931,null,"Conservative",2044,"H2",34.312720059934044,null,"Base",2044,3.5823927369155837,null,"Conservative",2035,"H2",38.858598764061256]
["In-state supply","Optimistic","Competition",2042,30,"Rubber and leather","Oregon","biomethane",8.9152487621231999E-2,10.7194671000931,10.7194671028931,null,"Conservative",2045,"H2",33.832349298727486,null,"Base",2045,3.5883393369155843,null,"Conservative",2040,"H2",35.365109341445745]
["In-state supply","Optimistic","Competition",2042,30,"Rubber and leather","Idaho","biomethane",1.5415953224075799E-2,10.7194671000931,10.7194671029931,null,"Conservative",2046,"H2",33.237062786296363,null,"Base",2046,3.6019134969155835,null,"Conservative",2045,"H2",32.656707817304522]
["In-state supply","Optimistic","Competition",2050,40,"Rubber and leather","Oregon","biomethane",0.20838171813270101,10.8222416464641,10.8222416494641,null,"Conservative",2047,"H2",32.64177627386524,null,"Base",2047,3.6286130169155837,null,"Conservative",2050,"H2",29.883537543535116]
["In-state supply","Optimistic","Competition",2041,30,"Rubber and leather","Idaho","biomethane",1.5382482089288999E-2,10.8553716527191,10.8553716558191,null,"Conservative",2048,"H2",32.046489761434124,null,"Base",2048,3.6786205569155843,null,"Conservative",2020,"SNG-DAC",59.604836409111279]
["In-state supply","Optimistic","Competition",2041,30,"Rubber and leather","Oregon","biomethane",8.8958919640947695E-2,10.8553716527191,10.8553716559191,null,"Conservative",2049,"H2",31.451203249002997,null,"Base",2049,3.737571456915584,null,"Conservative",{"$f":"W31+5","v":2025},"SNG-DAC",68.07858598432621]
["In-state supply","Optimistic","Competition",2041,30,"Rubber and leather","Washington","biomethane",0.51888215829156203,10.8553716527191,10.8553716560191,null,"Conservative",2050,"H2",30.95934489510238,null,"Base",2050,3.7783041369155836,null,"Conservative",{"$f":"W32+5","v":2030},"SNG-DAC",64.566163059950782]
["In-state supply","Optimistic","Competition",2049,40,"Rubber and leather","Oregon","biomethane",0.20793700402464399,10.960799071254,10.960799074654,null,"Conservative",{"$f":"N3","v":2020},"SNG-DAC",61.750610519839285,null,null,null,null,null,"Conservative",2035,"SNG-DAC",61.472490707156339]
["In-state supply","Optimistic","Competition",2040,30,"Rubber and leather","Oregon","biomethane",8.8765351660663294E-2,10.9912762053452,10.9912762088452,null,"Conservative",{"$f":"N4","v":2021},"SNG-DAC",63.506371431823815,null,null,null,null,null,"Conservative",2040,"SNG-DAC",58.191003816040357]
["In-state supply","Optimistic","Competition",2040,30,"Rubber and leather","Washington","biomethane",0.517753109380093,10.9912762053452,10.9912762089452,null,"Conservative",2022,"SNG-DAC",65.262132343808361,null,null,null,null,null,"Conservative",2045,"SNG-DAC",55.40699184307303]
["In-state supply","Optimistic","Competition",2040,30,"Rubber and leather","Idaho","biomethane",1.53490109545023E-2,10.9912762053452,10.9912762090452,null,"Conservative",2023,"SNG-DAC",67.017893255792899,null,null,null,null,null,"Conservative",2050,"SNG-DAC",52.542064265914966]
["In-state supply","Optimistic","Competition",2050,30,"Textiles","Idaho","biomethane",1.92919400616113E-2,11.058064946434801,11.058064950234801,null,"Conservative",2024,"SNG-DAC",68.773654167777423,null,null,null,null,null,"Conservative",2020,"SNG-wasteCO2",41.455475924746544]
["In-state supply","Optimistic","Competition",2050,30,"Textiles","Washington","biomethane",0.65075280317061401,11.058064946434801,11.058064950334801,null,"Conservative",2025,"SNG-DAC",70.529415079761961,null,null,null,null,null,"Conservative",{"$f":"W38+5","v":2025},"SNG-wasteCO2",47.438254155796955]
["In-state supply","Optimistic","Competition",2050,30,"Textiles","Oregon","biomethane",0.11156722899526,11.058064946434801,11.058064950434801,null,"Conservative",2026,"SNG-DAC",69.801641049831375,null,null,null,null,null,"Conservative",{"$f":"W39+5","v":2030},"SNG-wasteCO2",44.388024282372953]
["In-state supply","Optimistic","Competition",2048,40,"Rubber and leather","Oregon","biomethane",0.207492289916587,11.099356496044001,11.099356500144001,null,"Conservative",2027,"SNG-DAC",69.073867019900774,null,null,null,null,null,"Conservative",2035,"SNG-wasteCO2",41.503543571122876]
["In-state supply","Optimistic","Competition",2039,30,"Rubber and leather","Washington","biomethane",0.51662406046862397,11.127180757971299,11.127180762171299,null,"Conservative",2028,"SNG-DAC",68.346092989970188,null,null,null,null,null,"Conservative",2040,"SNG-wasteCO2",38.469581868431092]
["In-state supply","Optimistic","Competition",2039,30,"Rubber and leather","Oregon","biomethane",8.8571783680378893E-2,11.127180757971299,11.127180762271299,null,"Conservative",2029,"SNG-DAC",67.618318960039588,null,null,null,null,null,"Conservative",2045,"SNG-wasteCO2",35.991143026306062]
["In-state supply","Optimistic","Competition",2039,30,"Rubber and leather","Idaho","biomethane",1.53155398197156E-2,11.127180757971299,11.127180762371299,null,"Conservative",2030,"SNG-DAC",66.890544930109016,null,null,null,null,null,"Conservative",2050,"SNG-wasteCO2",33.449312487135359]
["In-state supply","Optimistic","Competition",2049,30,"Textiles","Idaho","biomethane",1.9250810384502302E-2,11.1969279667876,11.1969279712876,null,"Conservative",2031,"SNG-DAC",66.249536018610002,null,null,null,null,null,"Optimistic",2020,"H2_E_WA",40.114799708774306]
["In-state supply","Optimistic","Competition",2049,30,"Textiles","Oregon","biomethane",0.111329371937345,11.1969279667876,11.1969279713876,null,"Conservative",2032,"SNG-DAC",65.608527107111001,null,null,null,null,null,"Optimistic",{"$f":"W45+5","v":2025},"H2_E_WA",33.61264988940551]
["In-state supply","Optimistic","Competition",2049,30,"Textiles","Washington","biomethane",0.64936542312554302,11.1969279667876,11.1969279714876,null,"Conservative",2033,"SNG-DAC",64.967518195611987,null,null,null,null,null,"Optimistic",{"$f":"W46+5","v":2030},"H2_E_WA",28.899853477229129]
["In-state supply","Optimistic","Competition",2047,40,"Rubber and leather","Oregon","biomethane",0.20704757580853,11.237913920834,11.237913925634,null,"Conservative",2034,"SNG-DAC",64.326509284112987,null,null,null,null,null,"Optimistic",2035,"H2_E_WA",24.485779624474912]
["In-state supply","Optimistic","Competition",2038,30,"Rubber and leather","Oregon","biomethane",8.8378215700094603E-2,11.263085310597299,11.2630853154973,null,"Conservative",2035,"SNG-DAC",63.685500372613973,null,null,null,null,null,"Optimistic",2040,"H2_E_WA",21.748341855455124]
["In-state supply","Optimistic","Competition",2038,30,"Rubber and leather","Idaho","biomethane",1.5282068684928801E-2,11.263085310597299,11.2630853155973,null,"Conservative",2036,"SNG-DAC",63.005576288774741,null,null,null,null,null,"Optimistic",2045,"H2_E_WA",19.658937278722814]
["In-state supply","Optimistic","Competition",2038,30,"Rubber and leather","Washington","biomethane",0.51549501155715405,11.263085310597299,11.2630853156973,null,"Conservative",2037,"SNG-DAC",62.325652204935508,null,null,null,null,null,"Optimistic",2050,"H2_E_WA",18.03900621189306]
["In-state supply","Optimistic","Competition",2048,30,"Textiles","Oregon","biomethane",0.111091514879431,11.3357909871403,11.3357909923403,null,"Conservative",2038,"SNG-DAC",61.645728121096276,null,null,null,null,null,"Optimistic",2020,"H2_W_WA",49.802166320552246]
["In-state supply","Optimistic","Competition",2048,30,"Textiles","Idaho","biomethane",1.92096807073933E-2,11.3357909871403,11.3357909924403,null,"Conservative",2039,"SNG-DAC",60.965804037257044,null,null,null,null,null,"Optimistic",{"$f":"W52+5","v":2025},"H2_W_WA",41.461012034672592]
["In-state supply","Optimistic","Competition",2048,30,"Textiles","Washington","biomethane",0.64797804308047202,11.3357909871403,11.3357909925403,null,"Conservative",2040,"SNG-DAC",60.285879953417812,null,null,null,null,null,"Optimistic",{"$f":"W53+5","v":2030},"H2_W_WA",35.453445328602484]
["In-state supply","Optimistic","Competition",2046,40,"Rubber and leather","Oregon","biomethane",0.20660286170047301,11.3764713456239,11.3764713511239,null,"Conservative",2041,"SNG-DAC",59.709032672618982,null,null,null,null,null,"Optimistic",2035,"H2_W_WA",29.863750047217994]
["In-state supply","Optimistic","Competition",2037,30,"Rubber and leather","Idaho","biomethane",1.5248597550142099E-2,11.398989863223401,11.398989868823401,null,"Conservative",2042,"SNG-DAC",59.132185391820151,null,null,null,null,null,"Optimistic",2040,"H2_W_WA",26.391105727980555]
["In-state supply","Optimistic","Competition",2037,30,"Rubber and leather","Washington","biomethane",0.51436596264568502,11.398989863223401,11.398989868923401,null,"Conservative",2043,"SNG-DAC",58.555338111021321,null,null,null,null,null,"Optimistic",2045,"H2_W_WA",23.737045243366854]
["In-state supply","Optimistic","Competition",2037,30,"Rubber and leather","Oregon","biomethane",8.8184647719810202E-2,11.398989863223401,11.398989869023401,null,"Conservative",2044,"SNG-DAC",57.978490830222491,null,null,null,null,null,"Optimistic",2050,"H2_W_WA",21.67601840554714]
["In-state supply","Optimistic","Competition",2047,30,"Textiles","Idaho","biomethane",1.9168551030284298E-2,11.4746540074931,11.474654013393101,null,"Conservative",2045,"SNG-DAC",57.40164354942366,null,null,null,null,null,"Optimistic",2020,"H2_W_WA_dist",63.019822017768718]
["In-state supply","Optimistic","Competition",2047,30,"Textiles","Oregon","biomethane",0.110853657821516,11.4746540074931,11.474654013493101,null,"Conservative",2046,"SNG-DAC",56.80803055543651,null,null,null,null,null,"Optimistic",{"$f":"W59+5","v":2025},"H2_W_WA_dist",54.678667731889064]
["In-state supply","Optimistic","Competition",2047,30,"Textiles","Washington","biomethane",0.64659066303540103,11.4746540074931,11.474654013593101,null,"Conservative",2047,"SNG-DAC",56.214417561449359,null,null,null,null,null,"Optimistic",{"$f":"W60+5","v":2030},"H2_W_WA_dist",48.671101025818956]
["In-state supply","Optimistic","Competition",2050,30,"Other","Washington","biomethane",0.19080450750710801,11.478736890756201,11.478736896956201,null,"Conservative",2048,"SNG-DAC",55.620804567462208,null,null,null,null,null,"Optimistic",2035,"H2_W_WA_dist",43.081405744434463]
["In-state supply","Optimistic","Competition",2050,30,"Other","Oregon","biomethane",3.2711787503317297E-2,11.478736890756201,11.478736897056201,null,"Conservative",2049,"SNG-DAC",55.027191573475058,null,null,null,null,null,"Optimistic",2040,"H2_W_WA_dist",39.608761425197031]
["In-state supply","Optimistic","Competition",2050,30,"Other","Idaho","biomethane",5.6563296568720202E-3,11.478736890756201,11.478736897156201,null,"Conservative",2050,"SNG-DAC",54.433578579487907,null,null,null,null,null,"Optimistic",2045,"H2_W_WA_dist",36.954700940583322]
["In-state supply","Optimistic","Competition",2045,40,"Rubber and leather","Oregon","biomethane",0.20615814759241599,11.515028770413901,11.515028776913901,null,"Conservative",2020,"SNG-WasteCO2",42.947873058037423,null,null,null,null,null,"Optimistic",2050,"H2_W_WA_dist",34.893674102763619]
["In-state supply","Optimistic","Competition",2036,30,"Rubber and leather","Idaho","biomethane",1.52151264153554E-2,11.5348944158495,11.534894422449501,null,"Conservative",2021,"SNG-WasteCO2",44.18750470751106,null,null,null,null,null,"Optimistic",{"$f":"W59","v":2020},"H2",{"$f":"AVERAGE(Y45,Y52)","v":44.958483014663273}]
["In-state supply","Optimistic","Competition",2036,30,"Rubber and leather","Washington","biomethane",0.51323691373421598,11.5348944158495,11.534894422549501,null,"Conservative",2022,"SNG-WasteCO2",45.427136356984711,null,null,null,null,null,"Optimistic",{"$f":"W60","v":2025},"H2",37.536830962039048]
["In-state supply","Optimistic","Competition",2036,30,"Rubber and leather","Oregon","biomethane",8.7991079739525802E-2,11.5348944158495,{"$f":"IF(ISBLANK(J68),\"\",J68+ROW(J68)*0.0000000001)","v":11.534894422649501},null,"Conservative",2023,"SNG-WasteCO2",46.666768006458355,null,null,null,null,null,"Optimistic",2030,"H2",32.176649402915807]
["In-state supply","Optimistic","Competition",2046,30,"Textiles","Washington","biomethane",0.64520328299033003,11.6135170278459,11.6135170347459,null,"Conservative",2024,"SNG-WasteCO2",47.906399655932006,null,null,null,null,null,"Optimistic",2035,"H2",27.174764835846453]
["In-state supply","Optimistic","Competition",2046,30,"Textiles","Oregon","biomethane",0.110615800763601,11.6135170278459,11.6135170348459,null,"Conservative",2025,"SNG-WasteCO2",49.14603130540565,null,null,null,null,null,"Optimistic",2040,"H2",24.069723791717841]
["In-state supply","Optimistic","Competition",2046,30,"Textiles","Idaho","biomethane",1.91274213531753E-2,11.6135170278459,11.6135170349459,null,"Conservative",2026,"SNG-WasteCO2",48.514023675632195,null,null,null,null,null,"Optimistic",2045,"H2",21.697991261044834]
["In-state supply","Optimistic","Competition",2049,30,"Other","Oregon","biomethane",3.2642047153364703E-2,11.618743789391401,11.618743796591401,null,"Conservative",2027,"SNG-WasteCO2",47.882016045858734,null,null,null,null,null,"Optimistic",2050,"H2",19.8575123087201]
["In-state supply","Optimistic","Competition",2049,30,"Other","Idaho","biomethane",5.6442705662558997E-3,11.618743789391401,11.618743796691401,null,"Conservative",2028,"SNG-WasteCO2",47.250008416085294,null,null,null,null,null,"Optimistic",2020,"SNG-DAC",52.014797566674233]
["In-state supply","Optimistic","Competition",2049,30,"Other","Washington","biomethane",0.19039771918578099,11.618743789391401,11.618743796791401,null,"Conservative",2029,"SNG-WasteCO2",46.618000786311832,null,null,null,null,null,"Optimistic",{"$f":"W73+5","v":2025},"SNG-DAC",51.602238811658069]
["In-state supply","Optimistic","Competition",2044,40,"Rubber and leather","Oregon","biomethane",0.20571343348436,11.6535861952039,11.653586202703901,null,"Conservative",2030,"SNG-WasteCO2",45.985993156538377,null,null,null,null,null,"Optimistic",{"$f":"W74+5","v":2030},"SNG-DAC",46.871191447565394]
["In-state supply","Optimistic","Competition",2035,30,"Rubber and leather","Idaho","biomethane",1.5181655280568701E-2,11.6707989684755,11.670798976075501,null,"Conservative",2031,"SNG-WasteCO2",45.388328753167364,null,null,null,null,null,"Optimistic",2035,"SNG-DAC",42.370585767803369]
["In-state supply","Optimistic","Competition",2035,30,"Rubber and leather","Oregon","biomethane",8.7797511759241498E-2,11.6707989684755,11.670798976175501,null,"Conservative",2032,"SNG-WasteCO2",44.790664349796351,null,null,null,null,null,"Optimistic",2040,"SNG-DAC",39.361827187086178]
["In-state supply","Optimistic","Competition",2035,30,"Rubber and leather","Washington","biomethane",0.51210786482274695,11.6707989684755,11.670798976275501,null,"Conservative",2033,"SNG-WasteCO2",44.192999946425331,null,null,null,null,null,"Optimistic",2045,"SNG-DAC",36.813436428447446]
["In-state supply","Optimistic","Competition",2045,30,"Textiles","Oregon","biomethane",0.110377943705687,11.752380048198701,11.752380056098701,null,"Conservative",2034,"SNG-WasteCO2",43.595335543054318,null,null,null,null,null,"Optimistic",2050,"SNG-DAC",34.697078889836995]
["In-state supply","Optimistic","Competition",2045,30,"Textiles","Washington","biomethane",0.64381590294525903,11.752380048198701,11.752380056198701,null,"Conservative",2035,"SNG-WasteCO2",42.997671139683298,null,null,null,null,null,"Optimistic",2020,"SNG-wasteCO2",41.372254019612889]
["In-state supply","Optimistic","Competition",2045,30,"Textiles","Idaho","biomethane",1.9086291676066298E-2,11.752380048198701,11.752380056298701,null,"Conservative",2036,"SNG-WasteCO2",42.369034274885564,null,null,null,null,null,"Optimistic",{"$f":"W80+5","v":2025},"SNG-wasteCO2",40.770178129361113]
["In-state supply","Optimistic","Competition",2048,30,"Other","Idaho","biomethane",5.6322114756397904E-3,11.758750688026501,11.758750696226501,null,"Conservative",2037,"SNG-WasteCO2",41.74039741008783,null,null,null,null,null,"Optimistic",{"$f":"W81+5","v":2030},"SNG-wasteCO2",36.354306119185679]
["In-state supply","Optimistic","Competition",2048,30,"Other","Oregon","biomethane",3.2572306803412103E-2,11.758750688026501,11.758750696326501,null,"Conservative",2038,"SNG-WasteCO2",41.111760545290082,null,null,null,null,null,"Optimistic",2035,"SNG-wasteCO2",31.996350895817464]
["In-state supply","Optimistic","Competition",2048,30,"Other","Washington","biomethane",0.18999093086445401,11.758750688026501,11.758750696426501,null,"Conservative",2039,"SNG-WasteCO2",40.483123680492348,null,null,null,null,null,"Optimistic",2040,"SNG-wasteCO2",29.156382907482488]
["In-state supply","Optimistic","Competition",2043,40,"Rubber and leather","Oregon","biomethane",0.205268719376303,11.7921436199938,11.7921436284938,null,"Conservative",2040,"SNG-WasteCO2",39.854486815694614,null,null,null,null,null,"Optimistic",2045,"SNG-wasteCO2",26.816366375722701]
["In-state supply","Optimistic","Competition",2034,30,"Rubber and leather","Oregon","biomethane",8.7603943778957097E-2,11.8067035211016,11.806703529701601,null,"Conservative",2041,"SNG-WasteCO2",39.340954287606309,null,null,null,null,null,"Optimistic",2050,"SNG-wasteCO2",24.92033284044301]
["In-state supply","Optimistic","Competition",2034,30,"Rubber and leather","Washington","biomethane",0.51097881591127803,11.8067035211016,11.806703529801601,null,"Conservative",2042,"SNG-WasteCO2",38.827421759517996]
["In-state supply","Optimistic","Competition",2034,30,"Rubber and leather","Idaho","biomethane",1.5148184145781901E-2,11.8067035211016,11.806703529901601,null,"Conservative",2043,"SNG-WasteCO2",38.313889231429698]
["In-state supply","Optimistic","Competition",2044,30,"Textiles","Washington","biomethane",0.64242852290018804,11.8912430685514,11.891243077451401,null,"Conservative",2044,"SNG-WasteCO2",37.800356703341386]
["In-state supply","Optimistic","Competition",2044,30,"Textiles","Idaho","biomethane",1.90451619989573E-2,11.8912430685514,11.891243077551401,null,"Conservative",2045,"SNG-WasteCO2",37.286824175253081]
["In-state supply","Optimistic","Competition",2044,30,"Textiles","Oregon","biomethane",0.110140086647772,11.8912430685514,11.891243077651401,null,"Conservative",2046,"SNG-WasteCO2",36.760156887536908]
["In-state supply","Optimistic","Competition",2047,30,"Other","Washington","biomethane",0.189584142543127,11.898757586661601,11.898757595861602,null,"Conservative",2047,"SNG-WasteCO2",36.233489599820736]
["In-state supply","Optimistic","Competition",2047,30,"Other","Oregon","biomethane",3.2502566453459503E-2,11.898757586661601,11.898757595961602,null,"Conservative",2048,"SNG-WasteCO2",35.706822312104578]
["In-state supply","Optimistic","Competition",2047,30,"Other","Idaho","biomethane",5.6201523850236699E-3,11.898757586661601,11.898757596061602,null,"Conservative",2049,"SNG-WasteCO2",35.180155024388405]
["In-state supply","Optimistic","Competition",2042,40,"Rubber and leather","Oregon","biomethane",0.20482400526824601,11.930701044783801,11.930701054283801,null,"Conservative",2050,"SNG-WasteCO2",34.653487736672233]
["In-state supply","Optimistic","Competition",2033,30,"Rubber and leather","Washington","biomethane",0.509849766999809,11.942608073727699,11.9426080833277,null,"Optimistic",2020,"H2",46.576988403191152]
["In-state supply","Optimistic","Competition",2033,30,"Rubber and leather","Idaho","biomethane",1.51147130109952E-2,11.942608073727699,11.9426080834277,null,"Optimistic",{"$f":"N96+1","v":2021},"H2",44.983862510896479]
["In-state supply","Optimistic","Competition",2033,30,"Rubber and leather","Oregon","biomethane",8.7410375798672696E-2,11.942608073727699,11.9426080835277,null,"Optimistic",{"$f":"N97+1","v":2022},"H2",43.3907366186018]
["In-state supply","Optimistic","Competition",2050,50,"Rubber and leather","Idaho","biomethane",0.106720509335544,12.0122526138437,12.0122526237437,null,"Optimistic",2023,"H2",41.797610726307134]
["In-state supply","Optimistic","Competition",2043,30,"Textiles","Idaho","biomethane",1.9004032321848299E-2,12.0301060889042,12.0301060989042,null,"Optimistic",2024,"H2",40.204484834012455]
["In-state supply","Optimistic","Competition",2043,30,"Textiles","Oregon","biomethane",0.109902229589857,12.0301060889042,12.0301060990042,null,"Optimistic",2025,"H2",38.888156876672454]
["In-state supply","Optimistic","Competition",2043,30,"Textiles","Washington","biomethane",0.64104114285511704,12.0301060889042,12.0301060991042,null,"Optimistic",2026,"H2",37.737544591336309]
["In-state supply","Optimistic","Competition",2046,30,"Other","Washington","biomethane",0.18917735422179999,12.038764485296801,12.038764495596801,null,"Optimistic",2027,"H2",36.586932306000158]
["In-state supply","Optimistic","Competition",2046,30,"Other","Oregon","biomethane",3.2432826103506902E-2,12.038764485296801,12.038764495696801,null,"Optimistic",2028,"H2",35.436320020664013]
["In-state supply","Optimistic","Competition",2046,30,"Other","Idaho","biomethane",5.6080932944075597E-3,12.038764485296801,12.038764495796801,null,"Optimistic",2029,"H2",34.285707735327861]
["In-state supply","Optimistic","Competition",2041,40,"Rubber and leather","Oregon","biomethane",0.20437929116018899,12.0692584695737,12.069258480173701,null,"Optimistic",2030,"H2",33.335008781420775]
["In-state supply","Optimistic","Competition",2032,30,"Rubber and leather","Oregon","biomethane",8.7216807818388406E-2,12.078512626353699,12.0785126370537,null,"Optimistic",2031,"H2",32.26130824176132]
["In-state supply","Optimistic","Competition",2032,30,"Rubber and leather","Washington","biomethane",0.50872071808833896,12.078512626353699,12.078512637153699,null,"Optimistic",2032,"H2",31.187607702101868]
["In-state supply","Optimistic","Competition",2032,30,"Rubber and leather","Idaho","biomethane",1.50812418762085E-2,12.078512626353699,12.078512637253699,null,"Optimistic",2033,"H2",30.113907162442416]
["In-state supply","Optimistic","Competition",2049,50,"Rubber and leather","Idaho","biomethane",0.106492753673743,12.1534629107976,12.153462921797599,null,"Optimistic",2034,"H2",29.040206622782964]
["In-state supply","Optimistic","Competition",2042,30,"Textiles","Idaho","biomethane",1.89629026447393E-2,12.168969109257,12.168969120357,null,"Optimistic",2035,"H2",28.153056369936927]
["In-state supply","Optimistic","Competition",2042,30,"Textiles","Oregon","biomethane",0.109664372531943,12.168969109257,12.168969120457,null,"Optimistic",2036,"H2",27.486530743437115]
["In-state supply","Optimistic","Competition",2042,30,"Textiles","Washington","biomethane",0.63965376281004604,12.168969109257,12.168969120557,null,"Optimistic",2037,"H2",26.820005116937299]
["In-state supply","Optimistic","Competition",2045,30,"Other","Washington","biomethane",0.188770565900473,12.178771383931901,12.1787713953319,null,"Optimistic",2038,"H2",26.153479490437487]
["In-state supply","Optimistic","Competition",2045,30,"Other","Oregon","biomethane",3.2363085753554302E-2,12.178771383931901,12.1787713954319,null,"Optimistic",2039,"H2",25.486953863937675]
["In-state supply","Optimistic","Competition",2045,30,"Other","Idaho","biomethane",5.5960342037914496E-3,12.178771383931901,12.1787713955319,null,"Optimistic",2040,"H2",24.936233848219683]
["In-state supply","Optimistic","Competition",2040,40,"Rubber and leather","Oregon","biomethane",0.203934577052132,12.2078158943637,12.207815906063699,null,"Optimistic",2041,"H2",24.427119640571441]
["In-state supply","Optimistic","Competition",2031,30,"Rubber and leather","Idaho","biomethane",1.50477707414217E-2,12.214417178979801,12.2144171907798,null,"Optimistic",2042,"H2",23.918005432923199]
["In-state supply","Optimistic","Competition",2031,30,"Rubber and leather","Oregon","biomethane",8.7023239838104005E-2,12.214417178979801,12.2144171908798,null,"Optimistic",2043,"H2",23.408891225274953]
["In-state supply","Optimistic","Competition",2031,30,"Rubber and leather","Washington","biomethane",0.50759166917687004,12.214417178979801,12.2144171909798,null,"Optimistic",2044,"H2",22.899777017626715]
["In-state supply","Optimistic","Competition",2048,50,"Rubber and leather","Idaho","biomethane",0.106264998011942,12.2946732077514,12.294673219851399,null,"Optimistic",2045,"H2",22.479118946442448]
["In-state supply","Optimistic","Competition",2041,30,"Textiles","Oregon","biomethane",0.109426515474028,12.3078321296098,12.307832141809799,null,"Optimistic",2046,"H2",22.084043206919585]
["In-state supply","Optimistic","Competition",2041,30,"Textiles","Idaho","biomethane",1.8921772967630299E-2,12.3078321296098,12.307832141909799,null,"Optimistic",2047,"H2",21.688967467396719]
["In-state supply","Optimistic","Competition",2041,30,"Textiles","Washington","biomethane",0.63826638276497505,12.3078321296098,12.307832142009799,null,"Optimistic",2048,"H2",21.293891727873852]
["In-state supply","Optimistic","Competition",2044,30,"Other","Washington","biomethane",0.18836377757914599,12.3187782825671,12.3187782950671,null,"Optimistic",2049,"H2",20.898815988350986]
["In-state supply","Optimistic","Competition",2030,30,"Rubber and leather","Oregon","biomethane",8.6829671857819604E-2,12.3503217316059,12.3503217446059,null,"Optimistic",2023,"SNG-DAC",53.630883756956457]
["In-state supply","Optimistic","Competition",2040,30,"Textiles","Washington","biomethane",0.63687900271990405,12.446695149962499,12.446695163462499,null,"Optimistic",2028,"SNG-DAC",50.519100367357751]
["In-state supply","Optimistic","Competition",2039,30,"Textiles","Idaho","biomethane",1.8839513613412299E-2,12.5855581703153,12.5855581846153,null,"Optimistic",2036,"SNG-DAC",43.272512077519686]
["In-state supply","Optimistic","Competition",2038,30,"Textiles","Oregon","biomethane",0.108712944300284,12.7244211906681,12.724421205768099,null,"Optimistic",2044,"SNG-DAC",38.666746705061499]
["In-state supply","Optimistic","Competition",2037,30,"Textiles","Washington","biomethane",0.63271686258469095,12.8632842110209,12.8632842267209,null,"Optimistic",2050,"SNG-DAC",35.946173729871127]
["In-state supply","Optimistic","Competition",2029,30,"Rubber and leather","Oregon","biomethane",8.6249392408151396E-2,12.9291507268233,12.9291507433233,null,"Optimistic",2027,"SNG-WasteCO2",40.40796718100141]
["In-state supply","Optimistic","Competition",2035,30,"Textiles","Idaho","biomethane",1.8674994904976198E-2,13.141010251726399,13.141010269326399,null,"Optimistic",2038,"SNG-WasteCO2",31.382895426517873]
["In-state supply","Optimistic","Competition",2038,30,"Other","Idaho","biomethane",5.5116205694786501E-3,13.1588196743779,13.1588196922779,null,"Optimistic",2041,"SNG-WasteCO2",29.721161266771233]
["In-state supply","Optimistic","Competition",2034,30,"Textiles","Idaho","biomethane",1.86338652278672E-2,13.2798732720792,13.2798732904792,null,"Optimistic",2046,"SNG-WasteCO2",27.388897416738768]
["In-state supply","Optimistic","Competition",2033,30,"Textiles","Washington","biomethane",0.62716734240440697,13.418736292432,13.418736311631999]
["In-state supply","Optimistic","Competition",2028,30,"Rubber and leather","Idaho","biomethane",1.48136196011374E-2,13.507979722040799,13.507979742140799]
["In-state supply","Optimistic","Competition",2035,30,"Other","Idaho","biomethane",5.4754432976303101E-3,13.5788403702833,13.5788403908833]
["In-state supply","Optimistic","Competition",2034,30,"Other","Idaho","biomethane",5.4633842070141896E-3,13.718847268918401,13.718847290318401]
["In-state supply","Optimistic","Competition",2032,30,"Other","Washington","biomethane",0.18348231772322199,13.998861066188701,13.998861088788701]
["In-state supply","Optimistic","Competition",2027,30,"Rubber and leather","Oregon","biomethane",8.5088833508814896E-2,14.086808717258201,14.086808740058201]
["In-state supply","Optimistic","Competition",2034,50,"Rubber and leather","Idaho","biomethane",0.103076418746729,14.2716173651055,14.271617388705501]
["In-state supply","Optimistic","Competition",2050,50,"Textiles","Idaho","biomethane",0.131272199317535,14.666005966654801,14.666005991454801]
["In-state supply","Optimistic","Competition",2028,40,"Rubber and leather","Oregon","biomethane",0.196821101823696,14.768852769301001,14.768852794401001]
["In-state supply","Optimistic","Competition",2048,50,"Textiles","Idaho","biomethane",0.13071246471810399,14.9598011681218,14.9598011939218]
["In-state supply","Optimistic","Competition",2027,40,"Rubber and leather","Oregon","biomethane",0.195487934749762,15.3565840828199,15.356584109819901]
["In-state supply","Optimistic","Competition",2028,30,"Other","Oregon","biomethane",3.0898029350900299E-2,15.464566874827799,15.4645669024278]
["In-state supply","Optimistic","Competition",2043,50,"Textiles","Oregon","biomethane",0.25249590050672899,15.6942891717893,15.694289200189301]
["In-state supply","Optimistic","Competition",2047,50,"Other","Oregon","biomethane",7.4672500918862295E-2,15.8820809043516,15.882080933551601]
["In-state supply","Optimistic","Competition",2026,40,"Rubber and leather","Oregon","biomethane",0.19415476767582901,15.9443153963387,15.944315425638701]
["In-state supply","Optimistic","Competition",2040,50,"Textiles","Idaho","biomethane",0.12847352632037901,16.134981973989799,16.1349820040898]
["In-state supply","Optimistic","Competition",2032,100,"WWTP","Idaho","biomethane",1.323E-2,16.350000000000001,16.3500000314]
["In-state supply","Optimistic","Competition",2032,100,"WWTP","Oregon","biomethane",7.911E-2,16.350000000000001,16.350000031500002]
["In-state supply","Optimistic","Competition",2034,100,"WWTP","Oregon","biomethane",7.911E-2,16.350000000000001,16.350000032600001]
["In-state supply","Optimistic","Competition",2023,100,"WWTP","Idaho","biomethane",1.323E-2,16.350000000000001,16.350000033600001]
["In-state supply","Optimistic","Competition",2045,100,"WWTP","Idaho","biomethane",1.323E-2,16.350000000000001,16.350000034100002]
["In-state supply","Optimistic","Competition",2025,100,"WWTP","Oregon","biomethane",7.911E-2,16.350000000000001,16.350000034900003]
["In-state supply","Optimistic","Competition",2044,100,"WWTP","Idaho","biomethane",1.323E-2,16.350000000000001,16.350000035100003]
["In-state supply","Optimistic","Competition",2020,100,"WWTP","Washington","biomethane",0.12744,16.350000000000001,16.350000036300003]
["In-state supply","Optimistic","Competition",2047,100,"WWTP","Oregon","biomethane",7.911E-2,16.350000000000001,16.350000037100003]
["In-state supply","Optimistic","Competition",2026,100,"WWTP","Washington","biomethane",0.12744,16.350000000000001,16.350000037600001]
["In-state supply","Optimistic","Competition",2037,100,"WWTP","Oregon","biomethane",7.911E-2,16.350000000000001,16.350000038500003]
["In-state supply","Optimistic","Competition",2041,100,"WWTP","Oregon","biomethane",7.911E-2,16.350000000000001,16.350000039300003]
["In-state supply","Optimistic","Competition",2040,100,"WWTP","Washington","biomethane",0.12744,16.350000000000001,16.350000039800001]
["In-state supply","Optimistic","Competition",2025,40,"Rubber and leather","Oregon","biomethane",0.19282160060189499,16.5320467098575,16.532046750757502]
["In-state supply","Optimistic","Competition",2026,30,"Other","Oregon","biomethane",3.0479078197535401E-2,16.6502588861966,16.650258927696601]
["In-state supply","Optimistic","Competition",2025,30,"Textiles","Oregon","biomethane",0.10324025312417,16.778322727570998,16.778322769570998]
["In-state supply","Optimistic","Competition",2022,30,"Rubber and leather","Idaho","biomethane",1.42115795846445E-2,16.980953693345398,16.980953735945398]
["In-state supply","Optimistic","Competition",2049,10,"Landfill gas","Washington","biomethane",2.4624000000000001,17.14,17.140000043400001]
["In-state supply","Optimistic","Competition",2049,10,"Landfill gas","Idaho","biomethane",1.5255000000000001,17.14,17.140000044200001]
["In-state supply","Optimistic","Competition",2045,10,"Landfill gas","Idaho","biomethane",1.5255000000000001,17.14,17.140000045000001]
["In-state supply","Optimistic","Competition",2046,10,"Landfill gas","Washington","biomethane",2.4624000000000001,17.14,17.140000045899999]
["In-state supply","Optimistic","Competition",2047,10,"Landfill gas","Washington","biomethane",2.4624000000000001,17.14,17.140000046400001]
["In-state supply","Optimistic","Competition",2030,10,"Landfill gas","Washington","biomethane",2.4624000000000001,17.14,17.140000047200001]
["In-state supply","Optimistic","Competition",2027,10,"Landfill gas","Idaho","biomethane",1.5255000000000001,17.14,17.140000047600001]
["In-state supply","Optimistic","Competition",2026,10,"Landfill gas","Idaho","biomethane",1.5255000000000001,17.14,17.140000048600001]
["In-state supply","Optimistic","Competition",2023,10,"Landfill gas","Washington","biomethane",2.4624000000000001,17.14,17.140000049099999]
["In-state supply","Optimistic","Competition",2028,10,"Landfill gas","Washington","biomethane",2.4624000000000001,17.14,17.140000049899999]
["In-state supply","Optimistic","Competition",2033,10,"Landfill gas","Oregon","biomethane",0.35909999999999997,17.14,17.140000050899999]
["In-state supply","Optimistic","Competition",2037,10,"Landfill gas","Oregon","biomethane",0.35909999999999997,17.14,17.140000051299999]
["In-state supply","Optimistic","Competition",2037,10,"Landfill gas","Washington","biomethane",2.4624000000000001,17.14,17.1400000521]
["In-state supply","Optimistic","Competition",2033,50,"Textiles","Idaho","biomethane",0.12651445522236901,17.163265179124402,17.163265231724402]
["In-state supply","Optimistic","Competition",2024,30,"Textiles","Washington","biomethane",0.59801851074198997,17.366922202387201,17.3669222558872]
["In-state supply","Optimistic","Competition",2021,30,"Rubber and leather","Washington","biomethane",0.47600058351582802,17.559782688562802,17.559782742862801]
["In-state supply","Optimistic","Competition",2030,50,"Textiles","Oregon","biomethane",0.24539183065023601,17.6039579813249,17.603958036124901]
["In-state supply","Optimistic","Competition",2023,30,"Textiles","Idaho","biomethane",1.7605144252322201E-2,17.955521677203301,17.9555217331033]
["In-state supply","Optimistic","Competition",2020,30,"Rubber and leather","Oregon","biomethane",8.1026877361137298E-2,18.138611683780301,18.1386117402803]
["In-state supply","Optimistic","Competition",2031,50,"Other","Oregon","biomethane",7.2108919312037598E-2,18.263177940445601,18.263177997445602]
["In-state supply","Optimistic","Competition",2028,50,"Textiles","Idaho","biomethane",0.12399471818615999,18.835148459392801,18.835148517792803]
["In-state supply","Optimistic","Competition",2022,30,"Other","Idaho","biomethane",5.1253775795260499E-3,19.021642908934201,19.0216429680342]
["In-state supply","Optimistic","Competition",2029,50,"Other","Oregon","biomethane",7.1467439151753298E-2,19.034470235919802,19.034470295119803]
["In-state supply","Optimistic","Competition",2020,40,"Rubber and leather","Oregon","biomethane",0.18615576523222699,19.470703277451701,19.470703337551701]
["In-state supply","Optimistic","Competition",2033,60,"Other","Idaho","biomethane",3.7093863026729797E-2,20.018884132623999,20.018884193923999]
["In-state supply","Optimistic","Competition",2026,50,"Textiles","Idaho","biomethane",0.12231458304909899,20.066338937460699,20.066338998860701]
["In-state supply","Optimistic","Competition",2031,60,"Other","Idaho","biomethane",3.6929749441137402E-2,20.325332928256501,20.325332990456502]
["In-state supply","Optimistic","Competition",2023,50,"Textiles","Idaho","biomethane",0.11979438034350599,21.913124654562601,21.913124717962603]
["In-state supply","Optimistic","Competition",2027,60,"Other","Idaho","biomethane",3.6108283081137303E-2,22.390420105779,22.390420169379002]
["In-state supply","Optimistic","Competition",2049,40,"Milk cows, 500+ head","Washington","biomethane",0.90080635168151602,23.719666664552101,23.719666729352099]
["In-state supply","Optimistic","Competition",2020,50,"Textiles","Oregon","biomethane",0.22898873066161099,23.7599103716645,23.7599104367645]
["In-state supply","Optimistic","Competition",2050,40,"Hogs, 1000+ head","Idaho","biomethane",1.9640964454976299E-3,24.334587600809002,24.334587666609]
["In-state supply","Optimistic","Competition",2048,40,"Hogs, 1000+ head","Idaho","biomethane",1.9466407535545E-3,25.0442335618649,25.044233628864898]
["In-state supply","Optimistic","Competition",2044,40,"Milk cows, 500+ head","Oregon","biomethane",1.3818011686634999,25.471164846502901,25.4711649143029]
["In-state supply","Optimistic","Competition",2043,40,"Milk cows, 500+ head","Oregon","biomethane",1.37568473981232,25.821464482893099,25.821464551293097]
["In-state supply","Optimistic","Competition",2044,40,"Hogs, 1000+ head","Washington","biomethane",3.1843685345971299E-3,26.4635254839766,26.463525553176598]
["In-state supply","Optimistic","Competition",2040,40,"Milk cows, 500+ head","Idaho","biomethane",1.42289817167772,26.872363392063601,26.8723634620636]
["In-state supply","Optimistic","Competition",2040,40,"Milk cows, 500+ head","Oregon","biomethane",1.35733545325876,26.872363392063601,26.872363462163602]
["In-state supply","Optimistic","Competition",2040,40,"Hogs, 1000+ head","Idaho","biomethane",1.8768179857819899E-3,27.8828174060883,27.882817477488299]
["In-state supply","Optimistic","Competition",2036,40,"Milk cows, 500+ head","Washington","biomethane",0.85456281938502299,28.273561937624201,28.2735620098242]
["In-state supply","Optimistic","Competition",2035,40,"Milk cows, 500+ head","Washington","biomethane",0.85100562459298501,28.623861574014398,28.623861646714399]
["In-state supply","Optimistic","Competition",2036,40,"Hogs, 1000+ head","Washington","biomethane",3.06806471658765E-3,29.3021093282,29.302109401599999]
["In-state supply","Optimistic","Competition",2032,40,"Milk cows, 500+ head","Oregon","biomethane",1.3084040224492799,29.674760483184802,29.674760557284802]
["In-state supply","Optimistic","Competition",2033,40,"Hogs, 1000+ head","Washington","biomethane",3.0244507848340898E-3,30.366578269783702,30.366578344683703]
["In-state supply","Optimistic","Competition",2029,40,"Milk cows, 500+ head","Idaho","biomethane",1.3583427016180001,31.767532677169001,31.767532753069002]
["In-state supply","Optimistic","Competition",2029,40,"Hogs, 1000+ head","Washington","biomethane",2.9425547175355202E-3,32.834888530250403,32.8348886065504]
["In-state supply","Optimistic","Competition",2027,40,"Milk cows, 500+ head","Washington","biomethane",0.81309302371211301,34.551878519576697,34.551878596676694]
["In-state supply","Optimistic","Competition",2025,40,"Milk cows, 500+ head","Oregon","biomethane",1.2359084801523601,37.3362243619843,37.336224439884298]
["In-state supply","Optimistic","Competition",2024,40,"Milk cows, 500+ head","Washington","biomethane",0.79296639679142999,38.728397283188201,38.7283973615882]
["In-state supply","Optimistic","Competition",2023,40,"Hogs, 1000+ head","Washington","biomethane",2.71286190426539E-3,41.257936443547997,41.257936522847999]
["In-state supply","Optimistic","Competition",2022,40,"Hogs, 1000+ head","Washington","biomethane",2.6745797687203702E-3,42.661777762430901,42.661777842230904]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]

{"sheet":"Cust Data 2020","index":37,"n_rows":82,"n_cols":8,"rows_kept":82,"cut":false,"hidden":false,"merged":[[8,3,8,5],[33,3,33,5],[0,1,0,2],[1,1,1,2],[58,3,58,5]]}
[null,"Load Share"]
[null,"Customer Class"]
["Utility","Residential","Commercial"]
["Snohomish",{"$f":"SUMPRODUCT($D$27:$D$28,$D$52:$D$53)/SUMPRODUCT($D$11:$D$32,$D$36:$D$57)","v":0.17478519242401019},{"$f":"SUMPRODUCT($E$27:$F$28,$E$52:$F$53)/SUMPRODUCT($E$11:$F$32,$E$36:$F$57)","v":0.14668751193831245}]
["Tacoma",{"$f":"SUMPRODUCT(D24:D25,D49:D50)/SUMPRODUCT(D11:D32,D36:D57)","v":5.5891810602674639E-2},{"$f":"SUMPRODUCT(E24:F25,E49:F50)/SUMPRODUCT(E11:F32,E36:F57)","v":6.3807442350425805E-2}]
["SCL",{"$f":"D40*D15/SUMPRODUCT(D11:D32,D36:D57)","v":0.15295628206740577},{"$f":"SUMPRODUCT(E40:F40,E15:F15)/SUMPRODUCT(E11:F32,E36:F57)","v":0.29604743482573398}]
["PSE",1,1]
[]
[null,null,null,"Customer Class",null,null,null,"Source: PSE_gas_geographies"]
[null,"Install County","Type","Res","Com","Com-Int-LV"]
["UPC","Island","Single Service"]
["(0.1 MMBTU)","King","Single Service",738.80109294473095,5388.1098198520504,123876.04013377926]
[null,null,"Combination w/General Service",822.68073049966983,4190.6863295269168,70553.433070866144]
[null,null,"Combination w/Other General Service",793.17857142857133,2667.0373751079314]
[null,"King - SCL","Single Service",636.22979135733397,5585.2686671131951,191740.93352601156]
[null,"Kitsap","Single Service"]
[null,"Kittitas","Single Service",721.53107960741545,3234.8884381338739]
[null,null,"Combination w/General Service",900.14871306005716,6276.2089752176826]
[null,null,"Combination w/Other General Service",null,11185.058823529411]
[null,"Lewis","Single Service",638.3349760870093,3637.3017649591043,65738]
[null,"Pierce","Single Service",729.37164509475724,4743.4163310570248,741314.71428571432]
[null,null,"Combination w/General Service",728.07342686717629,3563.7627618766596,43851.76470588235]
[null,null,"Combination w/Other General Service",846.15384615384619,3332.6501766784454]
[null,"Pierce - Tacoma","Single Service",705.67433863353256,5029.7916956824511,24549.30508474576]
[null,null,"Combination w/General Service",624]
[null,"Skagit","Single Service"]
[null,"Snohomish","Single Service",750.64936157712486,4589.6194263474072,134112.05700712587]
[null,null,"Combination w/General Service",1108.25]
[null,"Thurston","Single Service",643.0165165165165,4881.6752387950037,260595.25]
[null,null,"Combination w/General Service",680.14224596183976,3066.7359715716361,866892]
[null,null,"Combination w/Other General Service",null,2972.8612099644129]
[null,"Whatcom","Single Service"]
[]
[null,null,null,"Customer Class",null,null,null,"Source: PSE_gas_geographies"]
[null,"Install County","Type","Res","Com","Com-Int-LV"]
["Avg Annual Customers","Island","Single Service"]
[null,"King","Single Service",22508,7220.916666666667,24.916666666666668]
[null,null,"Combination w/General Service",273830.83333333331,11493.75,21.166666666666668]
[null,null,"Combination w/Other General Service",9.3333333333333339,675.58333333333337]
[null,"King - SCL","Single Service",138290.66666666666,12441.666666666666,115.33333333333333]
[null,"Kitsap","Single Service"]
[null,"Kittitas","Single Service",152.83333333333334,41.083333333333336]
[null,null,"Combination w/General Service",1398.6666666666667,124.41666666666667]
[null,null,"Combination w/Other General Service",null,2.8333333333333335]
[null,"Lewis","Single Service",3432.5833333333335,774.33333333333337,6]
[null,"Pierce","Single Service",44161.083333333336,4283.25,14]
[null,null,"Combination w/General Service",59515,2259.3333333333335,4.25]
[null,null,"Combination w/Other General Service",3.25,47.166666666666664]
[null,"Pierce - Tacoma","Single Service",45559.083333333336,3829.3333333333335,19.666666666666668]
[null,null,"Combination w/General Service",1]
[null,"Skagit","Single Service"]
[null,"Snohomish","Single Service",133897.66666666666,8864.25,35.083333333333336]
[null,null,"Combination w/General Service",28]
[null,"Thurston","Single Service",666,1020.75,8]
[null,null,"Combination w/General Service",48676.25,2579.5833333333335,1]
[null,null,"Combination w/Other General Service",null,46.833333333333336]
[null,"Whatcom","Single Service"]
[]
[null,null,null,"Customer Class"]
[null,"Install County","Type","Res","Com","Com-Int-LV"]
["Sales","Island","Single Service",{"$f":"D36*D11","v":0},0,0]
[null,"King","Single Service",16628935.000000004,38907092,3086578]
[null,null,"Combination w/General Service",225275350,48166701,1493381.0000000002]
[null,null,"Combination w/Other General Service",7403,1801806,0]
[null,"King - SCL","Single Service",87984641.99999994,69490051,22114121]
[null,"Kitsap","Single Service",0,0,0]
[null,"Kittitas","Single Service",110274,132900,0]
[null,null,"Combination w/General Service",1259008,780865,0]
[null,null,"Combination w/Other General Service",0,31691,0]
[null,"Lewis","Single Service",2191138,2816484,394428]
[null,"Pierce","Single Service",32209842,20317238,10378406]
[null,null,"Combination w/General Service",43331290,8051728,186370]
[null,null,"Combination w/Other General Service",2750,157190,0]
[null,"Pierce - Tacoma","Single Service",32149875.999999996,19260749,482803]
[null,null,"Combination w/General Service",624,0,0]
[null,"Skagit","Single Service",0,0,0]
[null,"Snohomish","Single Service",100510198,40683534.000000007,4705098]
[null,null,"Combination w/General Service",31031,0,0]
[null,"Thurston","Single Service",428249,4982970,2084762]
[null,null,"Combination w/General Service",33106774.000000004,7910901,866892]
[null,null,"Combination w/Other General Service",0,139229,0]
[null,"Whatcom","Single Service",0,0,0]

{"sheet":"RESHAPE All Years","index":38,"n_rows":61,"n_cols":40,"rows_kept":61,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,"Values calculated from the E3 RESHAPE model"]
[null,"T100 systems require resistance at 10F in PSE's territory, T99 at 25F"]
[null,"\"Low\" systems have COP of 1.75 at 5F, \"High\" systems have a COP of 2.5 at 5F, not including resistance heat. "]
[null,"Each year is equal to a historical weather year"]
[]
[null,"Annual COPs"]
[null,null,1979,1980,1981,1982,1983,1984,1985,1986,1987,1988,1989,1990,1991,1992,1993,1994,1995,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016]
[null,"HighT100",4.0808495566995902,4.1962379702866803,4.3820544272440696,4.1811520780817304,4.1587999310111901,4.2276532511370402,3.8805319633056299,4.3060587917839896,4.2594957951648604,4.2434060432635796,4.1118888093580503,4.1014263446539303,4.2985532226323597,4.3325724632384803,4.0791943283639798,4.26135181902775,4.2802365417910098,4.0838918170841998,4.2151677311252502,4.2636256523371499,4.3393442127248996,4.2382429089166402,4.28275946132546,4.2812105195376802,4.3119247307518798,4.3214831201513304,4.2088228646879902,4.2585045880915802,4.19724109005233,4.1064494198247896,4.0931978624854102,4.29866381682056,4.17453056682014,4.2773711502948402,4.1702725654240904,4.1873079624420804,4.3183808477031098,4.2360138020712599]
[null,"LowT100",2.4659363199603499,2.5290702282930502,2.6371562838714899,2.5193712112536,2.5170683219974301,2.5462963279135802,2.3476430840183902,2.5926800241677999,2.5653352809547099,2.5556901191543102,2.4857218138753701,2.4770574017420102,2.5879989878726599,2.60820434069859,2.4597915051355299,2.5662226556033998,2.5773871167073601,2.4704043773089399,2.5391748273622099,2.5675235397406899,2.6118545270558902,2.5527009033391401,2.5788997505534699,2.5779517393270899,2.5959506217162698,2.60319997863051,2.53551765411743,2.5645722885880202,2.52871143636813,2.4751455076867601,2.46775405328713,2.5887258581694899,2.5156067618278701,2.57559473803492,2.5128286896773502,2.5228054986756301,2.5999503564399702,2.5513714052709902]
[null,"HighT99",3.9280873645050498,4.0962165746248598,4.3804146199262801,4.1481921866751099,3.9591170467763002,4.1770520893218297,3.6249278092280699,4.2994411922723001,4.2443837820175201,4.2296985873594597,3.9540128693415899,3.86444113465011,4.2858538694924304,4.32687477890802,3.9838188592441002,4.2436060426660802,4.2657419611759897,3.9793034273308199,4.1490691931424504,4.1400594283143999,4.3390824947977098,4.2246711106586803,4.2789411953889402,4.2782542613874304,4.3090228611000896,4.2612293627837303,4.1691731470574798,4.2286897660639102,4.1612694113592799,4.0236351741985903,3.9840499091815,4.2368378968682601,4.1154304428234996,4.2752989784721702,4.0998173397637796,4.1082180943750304,4.3096738143770104,4.1715039828560396]
[null,"LowT99",2.4293625634617002,2.50416773483088,2.63675387201372,2.5113235383346599,2.4682560110855598,2.5338330224871002,2.2830165301640601,2.5910184991003899,2.5616009318964101,2.55232221908232,2.44714285917913,2.4178899615110701,2.5849344478737102,2.6067795799553002,2.4362440902689602,2.5617661495692601,2.5737875392929301,2.44574614039696,2.5229052708442099,2.5365888568911799,2.6117897565824499,2.5494363648749498,2.5779406891318302,2.57719339356355,2.5952319221471098,2.58899791873977,2.5258057464879902,2.5570847629706299,2.5194941931493702,2.4544989015537499,2.4401411706271401,2.5734193119150501,2.5010706807120999,2.5750712701598601,2.4951621078305002,2.50288427708078,2.5977890334134002,2.53555647446071]
[]
[null,"Annual GWh (WA State) (raw output, not scaled)"]
[null,null,1979,1980,1981,1982,1983,1984,1985,1986,1987,1988,1989,1990,1991,1992,1993,1994,1995,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016]
[null,"HighT100",8415.1770218682195,7838.6234582626903,6965.6980770295304,8848.1718703312508,7891.2657291081696,8695.7886291433006,11005.020137060799,7202.3429912599204,6938.33726052559,8007.4726107209499,8379.6563987420504,8179.6961498781402,7530.9009068826099,6453.9612364680397,8856.7473317204804,7577.1532651591897,7379.5556631457903,9374.8303794270305,7939.6809377473801,7102.11341292221,7750.8686597340002,8080.61830612016,7850.5145102550196,7775.6754237261202,7240.2638567183503,6702.1572087125896,7462.6017130556702,7721.1136453128202,8484.8290460215103,9463.3842642931704,9283.1410821855407,7760.3044747412896,9216.2275265433,7914.0886404409102,8402.7683335222191,7394.1803830186,6224.1305454682597,7394.5654062120402]
[null,"LowT100",13926.1793345059,13005.8584464623,11574.6147787956,14684.438735191899,13038.2616486798,14437.745782448401,18190.726132691801,11962.0285071287,11520.4506038858,13295.4137956462,13861.6538584154,13543.659204983,12508.497304017499,10720.8834429132,14687.583645962801,12582.2737084152,12255.141498468,15497.783854641501,13180.3003572581,11793.7586411383,12877.320200570201,13416.2303115014,13037.2905297508,12913.082472698299,12026.219805487801,11126.0216210085,12387.517266528899,12821.0064618003,14083.407304544,15700.454256527601,15397.698641863401,12886.238976524701,15293.894142806699,13143.1757999806,13945.1743761335,12272.729867522599,10337.953597682301,12277.1153805049]
[null,"HighT99",8742.4408452703992,8030.0269263360897,6968.3056846811696,8918.4759379513707,8289.2713153121094,8801.1301470666695,11781.0159667098,7213.4286694517104,6963.04102184566,8033.42294156556,8714.2395613878107,8681.3125394940107,7553.2156131209904,6462.4598955893198,9068.7841891892895,7608.8391629427497,7404.63068302181,9621.2298891656192,8066.1674525788103,7314.0865384803201,7751.33616439242,8106.5773733653205,7857.5198302091703,7781.0483871922097,7245.1397421879801,6796.9256710301097,7533.5726322942901,7775.5521692825596,8558.1753050682801,9658.1591370111892,9537.4641635849093,7873.5464667503502,9348.5782483371004,7917.9244777859403,8547.1696299818595,7536.5303599483996,6236.7054442702602,7508.9179465644802]
[null,"LowT99",14135.8362624578,13135.1941536628,11576.381254721,14731.4958180947,13296.106733827901,14508.7615256957,18705.660618067301,11969.6993169777,11537.2453291407,13312.9576718639,14080.181401346899,13875.081916220901,12523.326612492399,10726.743046072699,14829.5458684184,12604.1621148625,12272.2809592336,15654.033932925,13265.296668481,11937.5880923228,12877.6395486815,13433.409716525901,13042.1407431178,12916.8821803228,12029.550235773901,11187.0538930947,12435.1481754449,12858.5482811853,14134.9296262972,15832.5223926912,15571.9405467785,12962.8855657636,15382.7813891969,13145.8475824618,14043.9108725365,12370.412278772499,10346.554626045599,12353.690969433001]
[]
[null,"Annual median GWh"]
[]
[null,"HighT100",{"$f":"MEDIAN(C17:AN17)","v":7844.5689842588545}]
[null,"LowT100",{"$f":"MEDIAN(C18:AN18)","v":13021.574488106551}]
[null,"HighT99",{"$f":"MEDIAN(C19:AN19)","v":7895.7354722681448}]
[null,"LowT99",{"$f":"MEDIAN(C20:AN20)","v":13088.667448390301}]
[]
[null,"Peak Hour Shape/ Share of Annual Heating Energy"]
[null,null,1979,1980,1981,1982,1983,1984,1985,1986,1987,1988,1989,1990,1991,1992,1993,1994,1995,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016]
[null,"HighT100",9.3236196554941498E-4,9.5888378444622705E-4,6.4846629665334999E-4,7.7631496110757499E-4,1.32026428820989E-3,6.6339624825238698E-4,7.3676244554548296E-4,5.90609433841483E-4,6.1181407053551495E-4,5.6716605691013895E-4,1.2375903750061E-3,1.15584809439902E-3,6.5486555607050499E-4,5.9396763327433503E-4,6.5549167109604204E-4,7.4344311645848195E-4,6.4071288714641404E-4,9.1495613491761796E-4,7.6665229042819597E-4,9.3986851269292702E-4,4.5112809509311098E-4,5.8270117056749397E-4,5.4551163494590503E-4,5.2384654331128204E-4,5.66336631480107E-4,1.1336947121540601E-3,6.1098578567459502E-4,7.1933225499153704E-4,7.1322145944453298E-4,6.88846127950725E-4,8.0379159492442297E-4,1.03729208567778E-3,7.7619570070448101E-4,5.3798784414468804E-4,8.0744500777131805E-4,9.02275921199793E-4,7.0773339939775304E-4,8.6727874139717095E-4]
[null,"LowT100",8.7169830607565296E-4,9.2095255129034297E-4,6.4507759322535196E-4,7.4785989463398497E-4,1.1742417271669301E-3,6.5257624386777697E-4,6.9858823898591904E-4,5.8755668616152E-4,6.0904824175317699E-4,5.6471074333162505E-4,1.1009064421472999E-3,1.05375461260147E-3,6.5233311308516499E-4,5.9151811964647098E-4,6.2700534188314899E-4,7.3986349943859595E-4,6.3785358866011097E-4,8.2410596882427102E-4,7.5207238573327399E-4,9.2414164263163005E-4,4.49041659565858E-4,5.8090944920778903E-4,5.4299599700573405E-4,5.2096803796665403E-4,5.6320419242256896E-4,1.0522351423532101E-3,6.0764813945269897E-4,7.1672147453609697E-4,7.0791749523967595E-4,6.8456458989081602E-4,7.7894374175549301E-4,9.7444207069028203E-4,7.5443100976790595E-4,5.3503083666758301E-4,7.9323279303620197E-4,8.8924594143416596E-4,7.0454786034824797E-4,8.5165488799202797E-4]
[null,"HighT99",1.28935492281264E-3,1.4203555114000899E-3,7.2360509357542605E-4,1.1254365727267001E-3,1.77482403067202E-3,8.7227811929527005E-4,1.0385775633645999E-3,6.4502573471976097E-4,6.8781331772683801E-4,6.2991037170820102E-4,1.6872449491809501E-3,1.59768314291236E-3,8.0777971950680104E-4,6.7511885503498601E-4,8.0554922033591804E-4,1.0211883783744901E-3,7.4956905611697701E-4,1.19419373344359E-3,1.0424237148008999E-3,1.3805057996082099E-3,4.5360485764906898E-4,6.7992615613793003E-4,5.9884247362123396E-4,5.5807892754587999E-4,6.2214508602797701E-4,1.51010618926771E-3,7.1198776938763398E-4,9.6319253396060596E-4,1.0294869752641199E-3,1.0361540810523301E-3,1.2123002386034E-3,1.51017594642391E-3,1.1689775194349101E-3,5.9038878512700298E-4,1.20789119583024E-3,1.35401420356229E-3,7.8699302166657602E-4,1.24445412788301E-3]
[null,"LowT99",1.0191007543103501E-3,1.1057352045332201E-3,6.7564252885844896E-4,8.9056685486764897E-4,1.3495396790457401E-3,7.3408399352230095E-4,8.2202318727910104E-4,6.1064405503855903E-4,6.28952791224128E-4,5.9009754949093803E-4,1.27319899595519E-3,1.2291853607270401E-3,7.1226241108977005E-4,6.2466984713356198E-4,6.9547454643363702E-4,8.5467836724323202E-4,6.8281858874675596E-4,9.3592059430230195E-4,8.6129175459073596E-4,1.10469220571953E-3,4.5003340076495499E-4,6.1876725767453199E-4,5.6480528095653596E-4,5.3607624646453305E-4,5.8551472018716899E-4,1.1962044607621699E-3,6.4514487786553705E-4,8.1635612954365799E-4,8.38885563737705E-4,8.2628262008594495E-4,9.4267184252482699E-4,1.1588550395063501E-3,9.1236562435351902E-4,5.5753249609947499E-4,9.5495902007465398E-4,1.07465253891887E-3,7.3628479718616097E-4,1.00393091149996E-3]
[]
[null,"WA Peak Demands (raw output, not scaled)"]
[null,null,1979,1980,1981,1982,1983,1984,1985,1986,1987,1988,1989,1990,1991,1992,1993,1994,1995,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016]
[null,"HighT100",{"$f":"C31*C17","v":7.8459909885553252},{"$f":"D31*D17","v":7.5163289265079003},4.5170204356167014,6.8689682013893441,10.418556330916097,5.7687535521694331,8.1080855494582007,4.2537717164001947,4.2449723621103947,4.5415666664385368,10.370582104941439,9.4544862075996488,4.9317276100975507,3.8334440808692225,5.8055241089448693,5.6331824373335104,4.7281764147918093,8.5775585694688221,6.086974576193116,6.6750527703796854,3.4966346137826938,4.7085857458853377,4.2825470056557666,4.0732606926294164,4.1004266436410388,7.5982001875426786,4.5595435708278975,5.5540460895287973,6.0515621553408261,6.5188156077681709,7.4617107763583492,8.0497024140990003,7.1535961828172026,4.2576834860407704,6.7847733423614338,6.6715909166055454,4.4050250692396427,6.4131493786786384]
[null,"LowT100",{"$f":"C32*C18","v":12.139426935994557},11.977778517990512,7.4665246440160553,10.981902805259821,15.310070877600113,9.4217299126280167,12.707827334912302,7.0283698294181729,7.0165101845009721,7.5080630074409083,15.26038403154549,14.271693358753195,8.1597069863471283,6.341596815101,9.2091934053742541,9.3091650568023088,7.8169859843352629,12.771816178158479,9.9125399343642222,10.899103483422529,5.7824532336249899,7.7936149606991219,7.0791965694554504,6.7273032399032227,6.7732174134460612,11.707190944206772,7.5272518194444693,9.1890906563383385,9.9698904234729451,10.747975029219333,11.993940994516549,12.556893391694549,11.538188001441121,7.0320043447327496,11.061769619757252,10.913475225012341,7.2835830876265373,10.455865324249105]
[null,"HighT99",11.272109141247688,11.405493001512589,{"$f":"E33*E19","v":5.0423014870258909},10.037178993553534,14.711997927176196,7.6770332523562175,12.235498856664911,4.6528471273616772,4.7892723467037355,5.0603364312107519,14.703056685904402,13.869986702703272,6.1013343893412637,4.3629285254197772,7.305352032996133,7.770058126117819,5.5502820319674653,11.489612441661748,8.4083642401233156,10.097138885208418,3.5160437374393041,5.5118739929069998,4.7054166116503575,4.342439139106828,4.5075280881882565,10.264079523815152,5.3638115739869381,7.4893537968741555,8.8105300085948297,10.007341005266994,11.562270081185362,{"$f":"AH33*AH19","v":11.890440487137344},10.928277810984261,4.6746538131674011,10.324050945322698,10.204569152948551,4.9082436628306372,9.3445039345369825]
[null,"LowT99",14.405841397878344,14.524046594083893,7.8214955059692404,13.11938189821652,17.943623614128008,10.65064960184541,15.376486761424841,7.3092257285115325,7.2563826528005766,7.855943698643471,17.92687282306181,17.05504757030722,8.919894807878519,6.7006729388312323,10.313571686655102,10.772504696799684,8.3797415652875706,14.650932741731568,11.425290642762645,13.187360520679269,5.7953679199184158,8.3121540915131433,7.3662699666913332,6.9244337152520608,7.0434787402766483,13.38200376970668,8.0224721508872552,10.497154706378687,11.857588407949114,13.082138085202279,14.679229886918751,15.022105264429271,14.034720946448322,7.3292372159931762,13.411359364853235,13.293894962856029,7.6180108744135193,12.402252235331698]
[]
[null,"WA Peak Percentiles"]
[null,null,1979,1980,1981,1982,1983,1984,1985,1986,1987,1988,1989,1990,1991,1992,1993,1994,1995,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016]
[null,"HighT100",{"$f":"_xlfn.PERCENTRANK.INC($C38:$AN38, C38)","v":0.83699999999999997},{"$f":"_xlfn.PERCENTRANK.INC($C38:$AN38, D38)","v":0.78300000000000003},0.24299999999999999,0.70199999999999996,1,0.45900000000000002,0.89100000000000001,0.13500000000000001,0.108,0.27,0.97199999999999998,0.94499999999999995,0.378,2.7E-2,0.48599999999999999,0.432,0.35099999999999998,0.91800000000000004,0.54,0.64800000000000002,0,0.32400000000000001,0.189,5.3999999999999999E-2,8.1000000000000003E-2,0.81,0.29699999999999999,0.40500000000000003,0.51300000000000001,0.59399999999999997,0.75600000000000001,0.86399999999999999,0.72899999999999998,0.16200000000000001,0.67500000000000004,0.621,0.216,0.56699999999999995]
[null,"LowT100",{"$f":"_xlfn.PERCENTRANK.INC($C39:$AN39, C39)","v":0.83699999999999997},0.78300000000000003,0.24299999999999999,0.67500000000000004,1,0.48599999999999999,0.89100000000000001,0.13500000000000001,0.108,0.27,0.97199999999999998,0.94499999999999995,0.378,2.7E-2,0.432,0.45900000000000002,0.35099999999999998,0.91800000000000004,0.51300000000000001,0.621,0,0.32400000000000001,0.189,5.3999999999999999E-2,8.1000000000000003E-2,0.75600000000000001,0.29699999999999999,0.40500000000000003,0.54,0.59399999999999997,0.81,0.86399999999999999,0.72899999999999998,0.16200000000000001,0.70199999999999996,0.64800000000000002,0.216,0.56699999999999995]
[null,"HighT99",{"$f":"_xlfn.PERCENTRANK.INC($C40:$AN40, C40)","v":0.78300000000000003},{"$f":"_xlfn.PERCENTRANK.INC($C40:$AN40, D40)","v":0.81},0.24299999999999999,0.621,1,0.45900000000000002,0.91800000000000004,0.108,0.189,0.27,0.97199999999999998,0.94499999999999995,0.378,5.3999999999999999E-2,0.40500000000000003,0.48599999999999999,0.35099999999999998,0.83699999999999997,0.51300000000000001,0.64800000000000002,0,0.32400000000000001,0.16200000000000001,2.7E-2,8.1000000000000003E-2,0.70199999999999996,0.29699999999999999,0.432,0.54,0.59399999999999997,0.86399999999999999,0.89100000000000001,0.75600000000000001,0.13500000000000001,0.72899999999999998,0.67500000000000004,0.216,0.56699999999999995]
[null,"LowT99",{"$f":"_xlfn.PERCENTRANK.INC($C41:$AN41, C41)","v":0.78300000000000003},{"$f":"_xlfn.PERCENTRANK.INC($C41:$AN41, D41)","v":0.81},0.24299999999999999,0.621,1,0.45900000000000002,0.91800000000000004,0.13500000000000001,0.108,0.27,0.97199999999999998,0.94499999999999995,0.378,2.7E-2,0.40500000000000003,0.48599999999999999,0.35099999999999998,0.83699999999999997,0.51300000000000001,0.64800000000000002,0,0.32400000000000001,0.189,5.3999999999999999E-2,8.1000000000000003E-2,0.70199999999999996,0.29699999999999999,0.432,0.54,0.59399999999999997,0.86399999999999999,0.89100000000000001,0.75600000000000001,0.16200000000000001,0.72899999999999998,0.67500000000000004,0.216,0.56699999999999995]
[]
[null,"Absolute value of divergence from percentile"]
[null,null,1979,1980,1981,1982,1983,1984,1985,1986,1987,1988,1989,1990,1991,1992,1993,1994,1995,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016]
[null,0.5,{"$f":"ABS(C$48-$B52)","v":0.28300000000000003},{"$f":"ABS(D$48-$B52)","v":0.31000000000000005},0.25700000000000001,0.121,0.5,4.0999999999999981E-2,0.41800000000000004,0.36499999999999999,0.39200000000000002,0.22999999999999998,0.47199999999999998,0.44499999999999995,0.122,0.47299999999999998,9.4999999999999973E-2,1.4000000000000012E-2,0.14900000000000002,0.33699999999999997,1.3000000000000012E-2,0.14800000000000002,0.5,0.17599999999999999,0.311,0.44600000000000001,0.41899999999999998,0.20199999999999996,0.20300000000000001,6.8000000000000005E-2,4.0000000000000036E-2,9.3999999999999972E-2,0.36399999999999999,0.39100000000000001,0.25600000000000001,0.33799999999999997,0.22899999999999998,0.17500000000000004,0.28400000000000003,6.6999999999999948E-2]
[null,0.9,{"$f":"ABS(C$48-$B53)","v":0.11699999999999999},8.9999999999999969E-2,0.65700000000000003,0.27900000000000003,9.9999999999999978E-2,0.441,1.8000000000000016E-2,0.76500000000000001,0.79200000000000004,0.63,7.1999999999999953E-2,4.4999999999999929E-2,0.52200000000000002,0.873,0.495,0.41400000000000003,0.54900000000000004,6.3000000000000056E-2,0.38700000000000001,0.252,0.9,0.57600000000000007,0.71100000000000008,0.84599999999999997,0.81900000000000006,0.19800000000000006,0.60299999999999998,0.46800000000000003,0.36,0.30600000000000005,3.6000000000000032E-2,9.000000000000008E-3,0.14400000000000002,0.73799999999999999,0.17100000000000004,0.22499999999999998,0.68400000000000005,0.33300000000000007]
[null,0.95,0.16699999999999993,0.1399999999999999,0.70699999999999996,0.32899999999999996,5.0000000000000044E-2,0.49099999999999994,3.1999999999999917E-2,0.81499999999999995,0.84199999999999997,0.67999999999999994,2.200000000000002E-2,5.0000000000000044E-3,0.57199999999999995,0.92299999999999993,0.54499999999999993,0.46399999999999997,0.59899999999999998,0.11299999999999999,0.43699999999999994,0.30199999999999994,0.95,0.62599999999999989,0.7609999999999999,0.89599999999999991,0.86899999999999999,0.248,0.65300000000000002,0.51800000000000002,0.40999999999999992,0.35599999999999998,8.5999999999999965E-2,5.8999999999999941E-2,0.19399999999999995,0.78799999999999992,0.22099999999999997,0.27499999999999991,0.73399999999999999,0.38300000000000001]
[null,1,0.21699999999999997,0.18999999999999995,0.75700000000000001,0.379,0,0.54099999999999993,8.1999999999999962E-2,0.86499999999999999,0.89200000000000002,0.73,2.8000000000000025E-2,5.5000000000000049E-2,0.622,0.97299999999999998,0.59499999999999997,0.51400000000000001,0.64900000000000002,0.16300000000000003,0.48699999999999999,0.35199999999999998,1,0.67599999999999993,0.81099999999999994,0.94599999999999995,0.91900000000000004,0.29800000000000004,0.70300000000000007,0.56800000000000006,0.45999999999999996,0.40600000000000003,0.13600000000000001,0.10899999999999999,0.24399999999999999,0.83799999999999997,0.27100000000000002,0.32499999999999996,0.78400000000000003,0.43300000000000005]
[]
[null,"Percentile","Shape Year"]
[null,0.5,{"$f":"INDEX($C$51:$AN$51, 1, MATCH(MIN(C52:AN52), C52:AN52, 0))","v":1997}]
[null,0.9,{"$f":"INDEX($C$51:$AN$51, 1, MATCH(MIN(C53:AN53), C53:AN53, 0))","v":2010}]
[null,0.95,1990]
[null,1,1983]

{"sheet":"Stock Rollover Data","index":39,"n_rows":118,"n_cols":27,"rows_kept":118,"cut":false,"hidden":false,"merged":[[40,3,40,4],[40,5,40,6],[40,7,40,8],[40,9,40,10],[40,23,40,24],[40,11,40,12],[40,15,40,16],[40,17,40,18],[40,19,40,20],[40,21,40,22],[82,1,82,2],[82,3,82,4],[2,25,2,26],[2,1,2,2],[2,3,2,4],[2,5,2,6],[2,7,2,8],[2,9,2,10],[2,11,2,12],[2,15,2,16],[2,17,2,18],[2,19,2,20],[2,21,2,22],[2,23,2,24],[40,25,40,26],[40,1,40,2]]}
["Lifetime:","10 years",null,null,null,null,null,null,null,null,null,null,null,null,"Lifetime:","16 years"]
["Stock Share",null,null,null,null,null,null,null,null,null,null,null,null,null,"Stock Share"]
[null,"Scenario 1",null,"Scenario 2",null,"Scenario 3",null,"Scenario 4",null,"Scenario 5",null,"Scenario 6",null,null,null,"Scenario 1",null,"Scenario 2",null,"Scenario 3",null,"Scenario 4",null,"Scenario 5",null,"Scenario 6"]
["Code",null,"10-1",null,"10-2",null,"10-3",null,"10-4",null,"10-5",null,"10-6",null,null,null,"16-1",null,"16-2",null,"16-3",null,"16-4",null,"16-5",null,"16-6"]
["Year","Reference","Replacement","Reference","Replacement","Reference","Replacement","Reference","Replacement","Reference","Replacement","Reference","Replacement",null,"Year","Reference","Replacement","Reference","Replacement","Reference","Replacement","Reference","Replacement","Reference","Replacement","Reference","Replacement"]
[2018,{"$f":"B44/$B$44","v":1},{"$f":"C44/$B$44","v":0},1,0,1,0,1,0,1,0,1,0,null,2018,{"$f":"P44/$P$44","v":1},{"$f":"Q44/$P$44","v":0},1,0,1,0,1,0,1,0,1,0]
[2019,{"$f":"B45/$B$44","v":1},0,1,0,1,0,1,0,1,0,1,0,null,2019,{"$f":"P45/$P$44","v":1.0000000000000002},0,1.0000000000000002,0,1.0000000000000002,0,1.0000000000000002,0,1.0000000000000002,0,1.0000000000000002,0]
[2020,0.99904027373566773,9.597262643321105E-4,0.99808054747133568,1.919452528664221E-3,0.99616109494267147,3.8389050573284576E-3,0.99520136867833942,4.7986313216605674E-3,0.99280205301750901,7.197946982490845E-3,0.99040273735667872,9.5972626433211347E-3,null,2020,0.99928850287068227,7.1149712931768119E-4,0.99857700574136476,1.4229942586353624E-3,0.99715401148272942,2.8459885172707417E-3,0.99644251435341158,3.557485646588423E-3,0.99466377153011742,5.3362284698826347E-3,0.99288502870682316,7.1149712931768546E-3]
[2021,0.99698557571235635,3.0144242876434914E-3,0.99397115142471271,6.0288485752869967E-3,0.98794230284942575,1.2057697150574009E-2,0.98492787856178232,1.5072121438217517E-2,0.97739181784267337,2.2608182157326226E-2,0.96985575712356475,3.0144242876434996E-2,null,2021,0.99786466652474781,2.1353334752522435E-3,0.99572933304949551,4.2706669505045087E-3,0.99145866609899103,8.5413339010090329E-3,0.98932333262373884,1.0676667376261285E-2,0.98398499893560798,1.601500106439192E-2,0.97864666524747745,2.1353334752522563E-2]
[2022,0.9938896812865593,6.1103187134406078E-3,0.98777936257311871,1.2220637426881216E-2,0.97555872514623732,2.4441274853762445E-2,0.96944840643279695,3.0551593567203075E-2,0.95417260964919515,4.5827390350804534E-2,0.93889681286559368,6.1103187134406087E-2,null,2022,0.9958580564822318,4.1419435177681733E-3,0.99171611296446371,8.283887035536357E-3,0.98343222592892732,1.6567774071072721E-2,0.97929028241115923,2.0709717588840909E-2,0.96893542361673857,3.1064576383261339E-2,0.95858056482231813,4.1419435177681797E-2]
[2023,0.98991241271590602,1.0087587284093969E-2,0.97982482543181204,2.0175174568187949E-2,0.95964965086362375,4.0350349136375842E-2,0.9495620635795301,5.0437936420469842E-2,0.92434309536929493,7.5656904630704722E-2,0.89912412715906032,0.10087587284093968,null,2023,0.99335961536359119,6.6403846364087582E-3,0.98671923072718237,1.3280769272817523E-2,0.97343846145436486,2.6561538545635057E-2,0.96679807681795638,3.3201923182043853E-2,0.95019711522693406,4.98028847730657E-2,0.9335961536359122,6.6403846364087638E-2]
[2024,0.98521492039756797,1.4785079602431819E-2,0.97042984079513606,2.9570159204863632E-2,0.94085968159027256,5.914031840972727E-2,0.92607460198784086,7.3925398012159069E-2,0.8891119029817609,0.11088809701823858,0.85214920397568172,0.14785079602431822,null,2024,0.99037643745555604,9.6235625444440372E-3,0.98075287491111185,1.9247125088888074E-2,0.96150574982222381,3.849425017777619E-2,0.95188218727777996,4.8117812722220279E-2,0.92782328091666966,7.2176719083330343E-2,0.90376437455555947,9.6235625444440517E-2]
[2025,0.97991719642986885,2.0082803570131046E-2,0.95983439285973748,4.0165607140262079E-2,0.91966878571947563,8.0331214280524185E-2,0.89958598214934449,0.10041401785065521,0.8493789732240169,0.1506210267759828,0.79917196429868942,0.20082803570131055,null,2025,0.98688639482505691,1.3113605174943182E-2,0.97377278965011338,2.6227210349886353E-2,0.9475455793002272,5.2454420699772741E-2,0.93443197412528423,6.5568025874715996E-2,0.90164796118792589,9.8352038812073855E-2,0.86886394825056812,0.13113605174943185]
[2026,0.97411257747480229,2.5887422525197674E-2,0.94822515494960413,5.1774845050395327E-2,0.89645030989920893,0.10354969010079071,0.87056288737401155,0.12943711262598837,0.80584433106101716,0.19415566893898256,0.7411257747480231,0.25887422525197695,null,2026,0.98287088817207457,1.7129111827925581E-2,0.96574177634414871,3.4258223655851121E-2,0.93148355268829763,6.8516447311702325E-2,0.91435444086037221,8.564555913962793E-2,0.87153166129055804,0.12846833870944183,0.82870888172074408,0.17129111827925578]
[2027,0.96787743506940815,3.2122564930591652E-2,0.93575487013881631,6.424512986118322E-2,0.87150974027763317,0.12849025972236652,0.83938717534704177,0.16061282465295817,0.75908076302056238,0.24091923697943723,0.67877435069408365,0.32122564930591641,null,2027,0.97832169451360484,2.1678305486395332E-2,0.95664338902720902,4.3356610972790616E-2,0.91328677805441871,8.6713221945581329E-2,0.89160847256802356,0.10839152743197664,0.837412708852035,0.16258729114796486,0.78321694513604667,0.21678305486395313]
[2028,0.96124503650234772,3.8754963497652159E-2,0.92249007300469521,7.7509926995304235E-2,0.84498014600939109,0.15501985399060861,0.80622518251173936,0.19377481748826075,0.70933777376760865,0.29066222623239107,0.61245036502347838,0.38754963497652145,null,2028,0.97324400142549305,2.6755998574507226E-2,0.94648800285098511,5.3511997149014355E-2,0.89297600570197122,0.10702399429802881,0.86622000712746405,0.13377999287253603,0.79933001069119591,0.200669989308804,0.73244001425492777,0.267559985745072]
[2029,0.95416811028906601,4.5831889710933708E-2,0.90833622057813224,9.1663779421867361E-2,0.81667244115626481,0.18332755884373483,0.77084055144533148,0.22915944855466863,0.65626082716799683,0.34373917283200267,0.54168110289066296,0.45831889710933704,null,2029,0.9676606133333524,3.233938666664795E-2,0.93532122666670381,6.4678773333295789E-2,0.87064245333340828,0.12935754666659169,0.83830306666676069,0.16169693333323965,0.75745460000014042,0.24254539999985941,0.6766061333335206,0.32339386666647912]
[2030,0.94652164212688816,5.3478357873111469E-2,0.89304328425377655,0.10695671574622287,0.78608656850755387,0.21391343149244585,0.7326082106344427,0.26739178936555746,0.59891231595166361,0.40108768404833589,0.46521642126888496,0.53478357873111504,null,2030,0.96161700021578578,3.8382999784214618E-2,0.92323400043157033,7.6765999568429139E-2,0.84646800086314156,0.15353199913685847,0.80808500107892711,0.19191499892107308,0.71212750161839022,0.28787249838160955,0.61617000215785389,0.38382999784214594]
[2031,0.93622928003975614,6.3770719960243347E-2,0.87525737918212188,0.12474262081787771,0.75238063776598352,0.24761936223401623,0.69047579720747976,0.30952420279252046,0.54037839431556756,0.459621605684432,0.39028099142365591,0.60971900857634387,null,2031,0.95394179408868096,4.6058205911319233E-2,0.9096650248611009,9.0334975138898474E-2,0.82051767417802945,0.17948232582197052,0.77564709272253696,0.22435290727746326,0.66643970022337151,0.33356029977662827,0.55723230772420651,0.44276769227579327]
[2032,0.92308556454200308,7.691443545799645E-2,0.85485269820313392,0.1451473017968655,0.71549310915235342,0.28450689084764619,0.64436638644044231,0.35563361355955803,0.48101886152587503,0.51898113847412464,0.31767133661130853,0.68232866338869125,null,2032,0.94478480270432819,5.5215197295671863E-2,0.89482003965185242,0.10517996034814697,0.79314036879917016,0.20685963120082973,0.74142546099896312,0.25857453900103716,0.62088891523710532,0.37911108476289446,0.50035236947524797,0.49964763052475175]
[2033,0.9071696379273344,9.2830362072665054E-2,0.83212803966568005,0.16787196033431948,0.67611525520536764,0.32388474479463208,0.59514406900670991,0.40485593099329042,0.42236404319508219,0.57763595680491742,0.24958401738345484,0.75041598261654485,null,2033,0.93426589799399939,6.5734102006000883E-2,0.8788522170777755,0.12114778292222425,0.76458471488206958,0.23541528511793033,0.70573089360258712,0.2942691063974131,0.57579704222017591,0.42420295777982386,0.44586319083776521,0.55413680916223462]
[2034,0.88886869487102005,0.11113130512897931,0.80773496642639331,0.1922650335736063,0.63546831730902231,0.36453168269097758,0.54433539663627795,0.45566460336372244,0.36649905609500399,0.63350094390499556,0.18866271555373049,0.81133728444626929,null,2034,0.92232753185768435,7.7672468142315945E-2,0.86167241494996782,0.13832758505003176,0.73468973072300292,{"$f":"U60/$P$44","v":0.26531026927699686},0.66836216340375387,0.33163783659624613,0.53090549716329738,0.46909450283670234,0.393448830922841,0.60655116907715889]
[2035,{"$f":"B61/$B$44","v":0.8686939844149314},0.13130601558506808,0.78237933923448877,0.21762066076551084,0.59475292540539515,0.40524707459460491,0.49344115675674399,0.50655884324325628,0.3151473524761581,0.68485264752384145,0.13685354819557266,0.86314645180442706,null,2035,{"$f":"P61/$P$44","v":0.90856946042672326},9.1430539573276931E-2,0.84276105953169544,0.15723894046830419,0.7026035448488912,0.29739645515110869,0.62825443106111423,0.37174556893888588,{"$f":"X61/$P$44","v":0.48508521105542007},0.51491478894457965,0.34191599104972653,0.65808400895027319]
[2036,0.84707042935237298,0.15292957064762647,0.75655953907194895,0.24344046092805061,0.55473153172203371,0.44526846827796651,0.44341441465254211,0.55658558534745817,0.26915275592415033,0.73084724407584922,9.4891097195758833E-2,0.90510890280424061,null,2036,0.89231221894576274,0.10768778105423761,0.82129755144477601,0.17870244855522377,0.66704384525838678,0.33295615474161305,0.58380480657298361,0.41619519342701639,0.43682906578156105,0.56317093421843867,0.28985332499013883,0.71014667500986095]
[2037,0.8242438078533636,0.17575619214663588,0.7304911688639617,0.26950883113603791,0.51565137316608001,0.48434862683392021,0.39456421645760004,0.60543578354240035,0.22851891328178978,0.77148108671820992,6.2473610105979668E-2,0.93752638989401982,null,2037,0.87311767052123879,0.12688232947876157,0.79684932129864061,0.20315067870135897,0.62744129610139121,0.37255870389860857,0.53430162012673887,0.46569837987326101,0.38580906395038173,0.61419093604961805,0.23731650777402469,0.76268349222597487]
[2038,0.80029634686537099,0.19970365313462846,0.70416256795998644,0.29583743204001306,0.47737171873946954,0.52262828126053074,0.34671464842433686,0.65328535157566348,0.19268842968524469,0.80731157031475487,3.8662210946152728E-2,0.96133778905384681,null,2038,0.85137048116361302,0.14862951883638748,0.77005099892530304,0.22994900107469668,0.58497535558265856,0.41502464441734127,0.48121919447832329,0.5187808055216766,0.33401218604761462,0.66598781395238504,0.18680517761690624,0.81319482238309349]
[2039,0.77520677683601968,0.22479322316397982,0.67742485065891378,0.32257514934108572,0.43952389930907793,0.56047610069092246,0.29940487413634725,0.70059512586365325,0.16079280618264397,0.83920719381735576,2.218073822894083E-2,0.9778192617710586,null,2039,0.82805378550968867,0.17194621449031181,0.74221842985177744,0.25778157014822228,0.54184409892515595,0.45815590107484394,0.42730512365644518,0.57269487634355487,0.28447578353866909,0.71552421646133046,0.14164644342089325,0.85835355657910628]
[2040,0.74892025560287667,0.25107974439712283,0.65007888021218285,0.34992111978781648,0.40165000642865262,0.59834999357134766,0.25206250803581559,0.74793749196418491,0.13182437706443839,0.86817562293556139,1.1586246093061353E-2,0.98841375390693798,null,2040,0.80392812529580704,0.19607187470419374,0.71429235891895959,0.28570764108104024,0.49954212338948412,0.50045787661051577,0.37442765423685526,0.6255723457631448,0.23903499523419428,0.76096500476580531,0.10364233623153329,0.89635766376846637]
[2041,0.72141525124496131,0.27858474875503797,0.62195396611952336,0.37804603388047575,0.3651797967316685,0.63482020326833166,0.20879502350569479,0.79120497649430566,0.10709108612565736,0.89290891387434235,5.387148745620074E-3,0.99461285125437937,null,2041,0.77922262401136111,0.22077737598863958,0.68650931038028484,0.31349068961971477,0.45970841756129099,0.54029158243870889,0.3262777159878778,0.6737222840121222,0.19957228983856187,0.80042771016143777,7.2866863689246011E-2,0.92713313631075367]
[2042,0.69275565276579965,0.30724434723419963,0.592972502232606,0.407027497767393,0.32988325006242208,0.67011674993757808,0.16939253899036683,0.83060746100963356,8.5780516829216155E-2,0.91421948317078361,2.1684946680656418E-3,0.99783150533193388,null,2042,0.75387886317143515,0.24612113682856551,0.65874847429949757,0.34125152570050205,0.42203112210770866,0.57796887789229145,0.28238099622333684,0.71761900377666332,0.16553855375198395,0.83446144624801588,4.8696111280630956E-2,0.95130388871936866]
[2043,0.66311534300457842,0.33688465699542064,0.56318842160091431,0.43681157839908463,0.29573505188216326,0.7042649481178368,0.1339017960433235,0.8660982039566768,6.7316291003340634E-2,0.93268370899665909,7.307859633578275E-4,0.99926921403664171,null,2043,0.72780021221323954,0.27219978778676107,0.63084193362495378,0.36915806637504567,0.38615298962701261,0.61384701037298728,0.24224304900641624,0.75775695099358398,0.1363301315617837,0.86366986843821614,3.0417214117151155E-2,0.96958278588284852]
[2044,0.63276768171241082,0.36723231828758829,0.53278749594175978,0.46721250405823928,0.26289053935932494,0.73710946064067506,0.10254749811313035,0.89745250188686987,5.1372820203309855E-2,0.94862717979668987,1.9814229348945621E-4,0.99980185770651009,null,2044,0.70097271381143778,0.29902728618856278,0.60270716966105697,0.39729283033894258,0.35184874752394824,0.64815125247605199,0.20555249295874248,0.79444750704125777,0.1114485257274699,0.88855147427253012,1.734455849619718E-2,0.98265544150380246]
[2045,0.60204285610880326,0.39795714389119585,0.50204698181771279,0.49795301818228627,0.23161013427602331,0.76838986572397683,7.5606823145686883E-2,0.92439317685431344,3.7824040117391051E-2,0.96217595988260873,4.1257089095271791E-5,0.99995874291090414,null,2045,0.6734973207682835,0.32650267923171711,0.57437125142861634,0.42562874857138311,0.31903180196668318,0.6809681980333171,0.17217086810179102,0.82782913189820906,9.0455087352562177E-2,0.90954491264743786,8.7393066033333144E-3,0.99126069339666634]
[2046,0.57126565814919594,0.42873434185080334,0.47126628335722454,0.52873371664277458,0.20215490571843148,0.79784509428156869,5.327575002065589E-2,0.94672424997934446,2.6641001050471732E-2,0.97335899894952793,6.2520802876187974E-6,0.99999374791971174,null,2046,0.6455711984928294,0.35442880150717132,0.54594293233919144,0.45405706766080806,0.2877005601731587,0.71229943982684152,0.14206029012364005,0.85793970987636015,7.2888814293632601E-2,0.92711118570636741,3.7173384636251701E-3,0.99628266153637468]
[2047,0.54069145466146828,0.45930854533853094,0.44069151953024793,0.55930848046975146,0.17468714683050821,0.82531285316949177,3.5565226411223963E-2,0.96443477358877638,1.7782937549509839E-2,0.98221706245048979,6.4868779573979213E-7,0.99999935131220374,null,2047,0.61743493633855828,0.38256506366144255,0.51756001091868964,0.48243998908130975,0.25787544751133046,0.74212455248866982,0.11521347628028934,0.884786523719711,5.8232111040805765E-2,0.94176788895919428,1.2507458013221908E-3,0.99874925419867766]
[2048,0.51045981402703078,0.48954018597296861,0.41045981833096123,0.5895401816690381,0.14920607429584351,0.85079392570415635,2.2248814681455193E-2,0.9777511853185451,1.1124428860380153E-2,0.98887557113961955,4.3039305134425148E-8,0.99999995696069421,null,2048,0.58928784889247143,0.41071215110752923,0.48931815524714067,0.51068184475285872,0.22953866458787719,0.77046133541212292,9.1599225466675274E-2,0.90840077453332513,4.5951144506686477E-2,0.95404885549331342,3.0306354669769754E-4,0.99969693645330215]
[2049,0.48058137685322916,0.51941862314677023,0.38058137702261635,0.61941862297738315,0.12553296106409254,0.87446703893590738,1.2863440673558569E-2,0.98713655932644184,6.4317211837146143E-3,0.99356827881628518,1.693870673523463E-9,0.99999999830612851,null,2049,0.5611899307912066,0.43881006920879412,0.46119454655547293,0.53880545344452635,0.20258362382086612,0.79741637617913397,7.1127122352597938E-2,0.92887287764740256,3.5586639997634471E-2,0.96441336000236544,4.6157642671021278E-5,0.99995384235732876]
[2050,0.4509612014675915,0.54903879853240789,0.35096120147123711,0.64903879852876234,0.10334227545385175,0.89665772454614834,6.7536861764911698E-3,0.99324631382350914,3.3768431064734807E-3,0.99662315689352632,0,0.99999999996354327,null,2050,0.53300266241158512,0.4669973375884155,0.43300302568288157,0.56699697431711771,0.17679239370663369,0.82320760629336631,5.3642002676285987E-2,0.94635799732371462,2.68228176946281E-2,0.97317718230537198,3.6327129702047704E-6,0.99999636728702967]
[]
["Stock",null,null,null,null,null,null,null,null,null,null,null,null,null,"Stock"]
[null,"Scenario 1",null,"Scenario 2",null,"Scenario 3",null,"Scenario 4",null,"Scenario 5",null,"Scenario 6",null,null,null,"Scenario 1",null,"Scenario 2",null,"Scenario 3",null,"Scenario 4",null,"Scenario 5",null,"Scenario 6"]
[]
["Year","Reference","Replacement","Reference","Replacement","Reference","Replacement","Reference","Replacement","Reference","Replacement","Reference","Replacement",null,"Year","Reference","Replacement","Reference","Replacement","Reference","Replacement","Reference","Replacement","Reference","Replacement","Reference","Replacement"]
[2018,15.46,0,15.46,0,15.46,0,15.46,0,15.46,0,15.46,0,null,2018,14.203200411186366,0,14.203200411186366,0,14.203200411186366,0,14.203200411186366,0,14.203200411186366,0,14.203200411186366,0]
[2019,15.46,0,15.46,0,15.46,0,15.46,0,15.46,0,15.46,0,null,2019,14.203200411186367,0,14.203200411186367,0,14.203200411186367,0,14.203200411186367,0,14.203200411186367,0,14.203200411186367,0]
[2020,15.445162631953425,1.4837368046574428E-2,15.43032526390685,2.9674736093148857E-2,15.400650527813701,5.9349472186297957E-2,15.385813159767128,7.4186840232872378E-2,15.34871973965069,0.11128026034930846,15.311626319534254,0.14837368046574476,null,2020,14.193094874866683,1.0105536319682808E-2,14.182989338547001,2.0211072639365616E-2,14.162778265907637,4.0422145278731475E-2,14.152672729587952,5.0527681598414281E-2,14.127408888788745,7.5791522397621422E-2,14.102145047989538,0.10105536319682869]
[2021,15.413397000513029,4.6602999486968381E-2,15.36679400102606,9.3205998973936971E-2,15.273588002052122,0.18641199794787419,15.226985002565156,0.23301499743484283,15.110477503847731,0.3495224961522635,14.993970005130311,0.46602999486968505,null,2021,14.172871841892643,3.0328569293722674E-2,14.142543272598921,6.0657138587445654E-2,14.081886134011475,0.12131427717489154,14.051557564717752,0.15164284646861434,13.975736141483443,0.22746426970292138,13.899914718249137,0.30328569293722857]
[2022,15.365534472690207,9.4465527309791797E-2,15.271068945380415,0.18893105461958359,15.08213789076083,0.37786210923916741,14.987672363451042,0.47232763654895954,14.751508545176558,0.70849145482343812,14.515344726902079,0.94465527309791819,null,2022,14.14437155731169,5.8828853874675624E-2,14.085542703437016,0.11765770774935139,13.967884995687664,0.23531541549870288,13.909056141812989,0.29414426937337873,13.761984007126296,0.44121640406006774,13.614911872439608,0.58828853874675713]
[2023,15.304045900587909,0.15595409941209276,15.148091801175815,0.31190819882418569,14.836183602351625,0.6238163976483706,14.680229502939536,0.77977049706046375,14.2903442544093,1.1696557455906951,13.900459005879073,1.5595409941209275,null,2023,14.108885697388088,9.4314713798276495E-2,14.014570983589811,0.1886294275965531,13.825941555993259,0.37725885519310637,13.731626842194986,0.47157356899138336,13.495840057699288,0.70736035348707393,13.260053273203598,0.94314713798276573]
[2024,15.231422669346403,0.22857733065359595,15.002845338692804,0.45715466130719179,14.545690677385615,0.91430932261438369,14.31711334673202,1.1428866532679793,13.745670020098025,1.7143299799019687,13.174226693464041,2.28577330653596,null,2024,14.066515023698042,0.13668538748832526,13.929829636209714,0.27337077497665052,13.656458861233064,0.5467415499533016,13.519773473744742,0.68342693744162764,13.178060005023925,1.0251404061624403,12.836346536303111,1.3668538748832546]
[2025,15.149519856805773,0.31048014319422601,14.839039713611543,0.6209602863884518,14.218079427223094,1.241920572776904,13.907599284028867,1.5524007159711295,13.131398926043302,2.328601073956694,12.355198568057739,3.1048014319422612,null,2025,14.016945248773478,0.18625516241288864,13.830690086360585,0.37251032482577717,13.45817976153481,0.74502064965155479,13.271924599121924,0.93127581206444454,12.806286693089698,1.3969137180966649,12.340648787057479,1.8625516241288869]
[2026,15.059780447760444,0.40021955223955608,14.659560895520881,0.80043910447911182,13.859121791041771,1.6008782089582245,13.458902238802219,2.00109776119778,12.458353358203325,3.0016466417966705,11.457804477604437,4.0021955223955636,null,2026,13.959912203028718,0.24328820815764987,13.716623994871064,0.48657641631529908,13.230047578555766,0.97315283263059937,12.986759370398119,1.2164410407882496,12.37853885000399,1.8246615611823733,11.770318329609866,2.4328820815764982]
[2027,14.963385146173051,0.49661485382694692,14.466770292346101,0.99322970765389262,13.473540584692209,1.9864594153077864,12.976925730865267,2.4830742691347334,11.735388596297895,3.7246114037020996,10.493851461730534,4.9661485382694677,null,2027,13.895299093788175,0.30790131739819382,13.587397776389974,0.61580263479638697,12.971595141593591,1.2316052695927753,12.6636938241954,1.5395065869909688,11.893940530699911,2.3092598804864517,11.124187237204428,3.0790131739819357]
[2028,14.860848264326297,0.59915173567370239,14.261696528652589,1.1983034713474034,13.063393057305188,2.3966069426948091,12.464241321631491,2.9957586783685115,10.96636198244723,4.4936380175527662,9.4684826432629769,5.9915173567370221,null,2028,13.823179601231226,0.38002080995514287,13.443158791276074,0.76004161991028429,12.683117171365796,1.5200832398205699,12.303096361410654,1.9001040497757129,11.353044336522796,2.8501560746635688,10.402992311634938,3.8002080995514249]
[2029,14.751438985068962,0.70856101493103518,14.042877970137924,1.4171220298620695,12.625755940275855,2.8342440597241407,11.917194925344825,3.5428050746551771,10.145792388017231,5.3142076119827619,8.3743898506896493,7.0856101493103507,null,2029,13.743877621185122,0.45932279000124904,13.284554831183863,0.91864558000249652,12.365909251181371,1.8372911600049944,11.906586461180126,2.2966139500062437,10.758279486176999,3.4449209250093649,9.6099725111738774,4.5932279000124847]
[2030,14.633224587281692,0.82677541271830335,13.806449174563387,1.6535508254366056,12.152898349126783,3.307101650873213,11.326122936408485,4.1338770635915187,9.2591844046127196,6.2008155953872732,7.1922458728169616,8.2677541271830393,null,2030,13.658038972868647,0.54516143831772323,13.112877534550913,1.0903228766354451,12.022554657915473,2.1806457532708929,11.477393219597753,2.7258071915886162,10.11448962380344,4.0887107873829232,8.7515860280091342,5.4516143831772288]
[2031,14.474104669414631,0.98589533058536216,13.531479082155604,1.9285209178443894,11.631804659862105,3.8281953401378912,10.674755824827638,4.7852441751723669,8.354249976118675,7.1057500238813187,6.0337441274097205,9.4262558725902768,null,2031,13.549026482048212,0.65417392913815564,12.920154655149044,1.283045756037313,11.653976967271069,2.549223443915297,11.016671106292247,3.186529304894123,9.4655766242435089,4.7376237869428541,7.9144821421947773,6.2887182689915848]
[2032,14.270902827819368,1.1890971721806252,13.21602271422045,2.2439772857795406,11.061523467495384,4.3984765325046107,9.9619043343692386,5.4980956656307676,7.436551599190028,8.0234484008099667,4.9111988640108297,10.548801135989168,null,2032,13.418967898252744,0.78423251293362295,12.70930835512099,1.4938920560653668,11.26513161225688,2.9380687989294847,10.530614412524514,3.6725859986618561,8.8186096961967113,5.3845907149896517,7.1066049798689148,7.0965954313174473]
[2033,14.024842602356591,1.4351573976434018,12.864699493231415,2.595300506768579,10.452741845474984,5.0072581545250126,9.2009273068437363,6.2590726931562699,6.5297481077959709,8.9302518922040246,3.8585689087482122,11.601431091251785,null,2033,13.269565786545771,0.93363462464059821,12.482514170971109,1.7206862402152521,10.859549936799821,3.3436504743865436,10.023637318203187,4.179563092983182,8.1781607868214952,6.025039624364867,6.3326842554398119,7.8705161557465511]
[2034,13.741910022705971,1.7180899772940204,12.487582580952042,2.9724174190479538,9.8243401855974852,5.6356598144025138,8.4154252319968581,7.044574768003149,5.666075407228762,9.7939245927712317,2.9167255824606735,12.543274417539324,null,2034,13.100002779729568,1.1031976314568017,12.238505998325332,1.964694412861028,10.434945485499355,3.7682549256870073,9.4928817540776063,4.7103186571087594,7.5405571756108465,6.6626432355755147,5.5882325971440903,8.6149678140422736]
[2035,13.43000899905484,2.0299910009451527,12.095584584565197,3.3644154154347978,9.1948802267674097,6.2651197732325921,7.6286002834592628,7.8313997165407434,4.8721780692814045,10.58782193071859,2.1157558551035534,13.344244144896443,null,2035,12.90459413392421,1.2986062772621583,11.969904227272433,2.2332961839139265,9.9792189570987695,4.2239814540875944,8.9232235935768731,5.2799768176094934,6.8897624691227675,7.3134379420635947,4.8563013446686698,9.3468990665176914]
[2036,13.095708837787686,2.3642911622123055,11.696410474052332,3.7635895259476624,8.5761494804226412,6.8838505195773623,6.8551868505283018,8.6048131494717044,4.1611016065873647,11.29889839341263,1.4670163626464316,13.992983637353561,null,2036,12.673689275037075,1.529511136149295,11.665053720386798,2.5381466907995645,9.4741574172532541,4.7290429939331098,8.2918966687699776,5.9113037424163881,6.2043707667268242,7.998829644459537,4.1168448646836753,10.086355546502688]
[2037,12.742809269413002,2.7171907305869909,11.293393470636849,4.166606529363146,7.9719702291475976,7.4880297708524068,6.0999627864344967,9.3600372135655103,3.5329023993364701,11.927097600663526,0.96584201223844568,14.494157987761547,null,2037,12.40106525696134,1.8021351542250303,11.317810607922429,2.8853898032639309,8.9116744747825862,5.2915259364037768,7.5887929906816396,6.6144074205047252,5.4797234557394887,8.7234769554468734,3.3706539207973396,10.832546490389019]
[2038,12.372581522538637,3.0874184774613562,10.886353300661391,4.5736466993386022,7.3801667717121999,8.0798332282878054,5.3602084646402481,10.099791535359758,2.9789631229338829,12.481036877066112,0.59771778122752117,14.862282218772473,null,2038,12.092185568134962,2.1110148430514104,10.937188664570336,3.2660117466160261,8.3085222109455064,5.8946782002408566,6.8348526608852929,7.368347750301071,4.7440420182127365,9.4591583929736238,2.6532313755401846,11.549969035646177]
[2039,11.984696769884865,3.4753032301151281,10.472988191186808,4.9870118088131852,6.7950394833183454,8.6649605166816617,4.6287993541479286,10.83120064585208,2.4858567835836758,12.974143216416321,0.34291421301942526,15.117085786980567,null,2039,11.761013866835636,2.4421865443507356,10.541877108060865,3.6613233031254979,7.6959203286526803,6.5072800825336836,6.0691003080192631,8.1341001031671034,4.0404665657289884,10.162733845457371,2.0118328234387173,12.191367587747642]
[2040,11.578307151620473,3.8816928483795188,10.050219488080348,5.4097805119196432,6.2095090993869695,9.2504909006130358,3.8968863742337096,11.563113625766299,2.0380048694162176,13.421995130583779,0.17912336459872855,15.280876635401262,null,2040,11.41835227976569,2.7848481314206861,10.145237525905046,4.0579628852813174,7.0950968923304307,7.1081035188559332,5.318071012616449,8.8851293985699176,3.3950619425982391,10.808138468588121,1.4720528725800293,12.731147538606331]
[2041,11.153079784247103,4.3069202157528874,9.6154083162078319,5.8445916837921557,5.6456796574715957,9.8143203425284078,3.2279710633980416,12.232028936601965,1.6556281915026629,13.804371808497333,8.3285319607286343E-2,15.376714680392706,null,2041,11.067455093763883,3.1357453174224927,9.7506293194765306,4.4525710917098298,6.5293307853323617,7.6738696258540022,4.6341877898799746,9.569012621306392,2.8345652290964667,11.368635182089895,1.0349426683129599,13.168257742873401]
[2042,10.710002391759263,4.7499976082407267,9.1673548845160902,6.2926451154838965,5.0999950459650458,10.360004954034958,2.6188086527910714,12.841191347208936,1.3261667901796819,14.133833209820315,3.3524927568294824E-2,15.426475072431698,null,2042,10.707492579381238,3.4957078318051376,9.3563366010390148,4.8468638101473456,5.9941926070536509,8.2090078041327157,4.0107138816705135,10.192486529515854,2.3511772547173746,11.852023156468988,0.69164062776423463,13.511559783422125]
[2043,10.251763202850784,5.208236797149203,8.7068929979501366,6.7531070020498492,4.5720639020982441,10.887936097901758,2.0701217668297813,13.389878233170224,1.0407098589116464,14.41929014108835,1.1297950993512013E-2,15.448702049006481,null,2043,10.337092273368608,3.8661081378177666,8.9599744110555459,5.2432260001308126,5.4846083010512299,8.718592110135134,3.4406265732549701,10.762573837931399,1.9363241806554174,12.266876230530945,0.432021788055865,13.771178623130496]
[2044,9.7825883592738716,5.677411640726115,8.2368946872596069,7.2231053127403797,4.0642877384951639,11.395712261504837,1.5853843208289953,13.87461567917101,0.79422380034317042,14.665776199656825,3.0632798573469932E-3,15.456936720142647,null,2044,9.9560559370370356,4.247144474149338,8.5603707199548946,5.6428296912314639,4.9973782755075495,9.2058221356788188,2.9195032525119937,11.283697158674375,1.5829257464385147,12.620274664747852,0.24634824036503375,13.956852170821326]
[2045,9.3075825554420994,6.1524174445578881,7.7616463389018406,7.698353661098146,3.5806926759073208,11.879307324092682,1.1688814858323193,14.291118514167687,0.5847596602148657,14.875240339785131,6.3783459741290191E-4,15.459362165402579,null,2045,9.5658174232689994,4.6373829879173742,8.1579099944645517,6.0452904167218069,4.5312726208747218,9.6719277903116474,2.4453773446176719,11.757823066568696,1.2847517338798098,12.918448677306557,0.12412612314194746,14.079074288044414]
[2046,8.8317670749865691,6.6282329250134202,7.2857767407026914,8.1742232592972961,3.1253148424069508,12.334685157593052,0.8236430953193401,14.636356904680666,0.41186987624029298,15.048130123759703,9.6657161246586619E-5,15.459903342838745,null,2046,9.16917711188343,5.0340232993029463,7.7541368810842934,6.4490635301020642,4.0862687145499557,10.116931696636414,2.0177107710973385,12.185489640089029,1.0352544371462091,13.167945974040157,5.279810319507991E-2,14.150402307991284]
[2047,8.3590898890663006,7.1009101109336887,6.8130908919376338,8.6469091080623581,2.7006632899996572,12.759336710000344,0.54983840031752251,14.910161599682484,0.27492421451542215,15.185075785484573,1.0028713322137187E-5,15.459989971286671,null,2047,8.7695521416846383,5.433648269501739,7.3510085598939519,6.852191851292404,3.6626566621277972,10.540543749058573,1.6364000936784162,12.566800317507955,0.82708234347902254,13.376118067707344,1.7764593279628961E-2,14.185435817906734]
[2048,7.8917087248578959,7.5682912751420952,6.3457087913966612,9.1142912086033299,2.3067259086137408,13.153274091386258,0.34396667497529732,15.116033325024707,0.17198367018147717,15.28801632981852,6.6538765737821284E-7,15.459999334612334,null,2048,8.3697734176966794,5.8334269934896961,6.9498838238071423,7.2533165873792145,3.2601836552577068,10.94301675592866,1.3010021568126349,12.902198254373737,0.65265331455185349,13.55054709663451,4.3044722910723357E-3,14.198895938895291]
[2049,7.4297880861509231,8.0302119138490688,5.8837880887696494,9.5762119112303434,1.9407395780508705,13.519260421949129,0.19886879281321548,15.261131207186791,9.9434409500227944E-2,15.360565590499769,2.618724061267274E-8,15.459999973812748,null,2049,7.9706930557673132,6.2325073554190622,6.5504385732736026,7.6527618379127524,2.8773358091521497,11.325864602034217,1.0102327734449219,13.19296763774145,0.50544417984714307,13.697756231339222,6.5558624936444272E-4,14.202544824936998]
[2050,6.971860174688965,8.488139825311027,5.4258601747453259,10.034139825254666,1.5976715785165481,13.862328421483454,0.1044119882885535,15.355588011711452,5.2205994426080017E-2,15.407794005573917,0,15.459999999436381,null,2050,7.5703436339276537,6.6328567772587208,6.1500287524240438,8.0531716587623112,2.5110177989886813,11.692182612197684,0.76188811446868521,13.441312296717689,0.38096985530951877,13.822230555876848,5.1596150352134441E-5,14.203148815036013]
[]
[]
["Building Stock Turnover"]
["Lifetime:","40 Years"]
["Stock Share"]
["Stock"]
[null,"Scenario 0",null,"Scenario 1",null,"Scenario 2",null,"Scenario 3"]
[null,null,"40-0",null,"40-1",null,"40-2",null,"40-3"]
["Year","Reference","Replacement","Reference","Replacement","Reference","Replacement","Reference","Replacement"]
[2018,1,0,1,0,1,0,1,0]
[2019,1,0,1,0,1,0,1,0]
[2020,1,0,0.99975879535452039,2.4120464547978059E-4,0.99951759070904045,4.8240929095956118E-4,0.99903518141808101,9.6481858191912616E-4]
[2021,1,0,0.99923129088095453,7.6870911904543498E-4,0.99846258176190916,1.5374182380908674E-3,0.99692516352381833,3.0748364761817516E-3]
[2022,1,0,0.99841137051879947,1.5886294812003079E-3,0.99682274103759938,3.1772589624006189E-3,0.99364548207519854,6.3545179248012352E-3]
[2023,1,0,0.99732720137116615,2.6727986288332993E-3,0.99465440274233308,5.3455972576666151E-3,0.98930880548466638,1.0691194515333197E-2]
[2024,1,0,0.99601734874622394,3.9826512537753335E-3,0.99203469749244877,7.965302507550686E-3,0.98406939498489832,1.5930605015101369E-2]
[2025,1,0,0.99450693217788244,5.4930678221167843E-3,0.98901386435576599,1.0986135644233612E-2,0.97802772871153232,2.19722712884672E-2]
[2026,1,0,0.99280218987933155,7.197810120667579E-3,0.98560437975866444,1.4395620241335221E-2,0.97120875951732899,2.8791240482670375E-2]
[2027,1,0,0.99089921418428595,9.100785815713228E-3,0.98179842836857323,1.8201571631426515E-2,0.96359685673714657,3.6403143262852995E-2]
[2028,1,0,0.98879197873052804,1.1208021269471253E-2,0.97758395746105708,2.2416042538942561E-2,0.9551679149221145,4.4832085077885074E-2]
[2029,1,0,0.98647506871757662,1.3524931282422534E-2,0.97295013743515435,2.7049862564845071E-2,0.94590027487030959,5.4099725129690211E-2]
[2030,1,0,0.98394404954684267,1.6055950453156519E-2,0.96788809909368667,3.2111900906313086E-2,0.93577619818737345,6.4223801812626366E-2]
[2031,1,0,0.9806685788986429,1.9331421101356477E-2,0.96209303563995929,3.7906964360040436E-2,0.9246899898417007,7.5310010158299065E-2]
[2032,1,0,0.97664901599747767,2.3350984002521422E-2,0.95556124593006331,4.4438754069936498E-2,0.91263130115019786,8.7368698849802015E-2]
[2033,1,0,0.97188471501655149,2.8115284983447498E-2,0.94828941813531642,5.1710581864683552E-2,0.8995921616721072,0.10040783832789267]
[2034,1,0,0.96637467546088618,3.3625324539112898E-2,0.9402748152072602,5.9725184792739507E-2,0.8855666066048451,0.11443339339515475]
[2035,1,0,0.96011787845651497,3.9882121543484132E-2,0.93151529958819457,6.8484700411805294E-2,0.87055029429316477,0.12944970570683492]
[2036,1,0,0.95311344218861715,4.688655781138204E-2,0.92200927945447619,7.7990720545523542E-2,0.85454015562711316,0.14545984437288645]
[2037,1,0,0.94536067909834731,5.4639320901651939E-2,0.91175562636572727,8.8244373634272344E-2,0.83753409817747593,0.16246590182252346]
[2038,1,0,0.93685910651167081,6.3140893488328104E-2,0.90075359443680936,9.9246405563190393E-2,0.81953077648259576,0.18046922351740372]
[2039,1,0,0.92760844366838102,7.2391556331617854E-2,0.88900275972386256,0.11099724027613722,0.80052943437245727,0.19947056562754212]
[2040,1,0,0.91760861758772894,8.2391382412270175E-2,0.87650299301003665,0.12349700698996327,0.78052982457645803,0.21947017542354139]
[2041,1,0,0.90685979553355511,9.3140204466444151E-2,0.86325447819331746,0.13674552180668262,0.76003216170072174,0.23996783829927767]
[2042,1,0,0.89536246168926403,0.10463753831073493,0.8492577912321212,0.15074220876787897,0.73903721723408533,0.26096278276591406]
[2043,1,0,0.88311755927557301,0.11688244072442612,0.83451406070782153,0.16548593929217817,0.71754653510631972,0.28245346489367967]
[2044,1,0,0.87012672633035493,0.12987327366964416,0.81902524035434376,0.1809747596456559,0.69556276202417244,0.304437237975827]
[2045,1,0,0.85639266336377795,0.14360733663622124,0.80279453618951835,0.19720546381048143,0.67309017311855734,0.32690982688144193]
[2046,1,0,0.8419196833434538,0.15808031665654551,0.78582704545640003,0.21417295454359947,0.650135455412997,0.34986454458700245]
[2047,1,0,0.8267145069220061,0.17328549307799335,0.76813067928310441,0.2318693207168952,0.6267088288114866,0.37329117118851285]
[2048,1,0,0.81078737352876451,0.18921262647123491,0.74971745034905612,0.25028254965094332,0.60282559426569404,0.3971744057343054]
[2049,1,0,0.79415353096433317,0.20584646903566645,0.73060519881887998,0.26939480118111958,0.57850818801242865,0.42149181198757074]
[2050,1,0,0.77683512036177493,0.22316487963822459,0.71081977997622792,0.28918022002377158,0.55378876235814156,0.44621123764185794]

{"sheet":"Stock Rollover Scenarios","index":40,"n_rows":61,"n_cols":33,"rows_kept":61,"cut":false,"hidden":false,"merged":[]}
[null,null,"Replacement Sales Share"]
["Year",2019,2030,2040,2050]
["Scenario"]
[1,0,0.1,0.4,0.7]
[2,0,0.2,0.5,0.8]
[3,0,0.4,0.8,1]
[4,0,0.5,1,1]
[5,0,0.75,1,1]
[6,0,1,1,1]
[]
[]
[null,null,null,"Actual shares"]
["Year",null,2019,2030,2040,2050,"description"]
["Scenario","Code"]
[0,"10-0",0,0,0,0,"No Adoption"]
[1,"10-1",{"$f":"INDEX('Stock Rollover Data'!$B$6:$M$38,\nMATCH(C$13,'Stock Rollover Data'!$A$6:$A$38,0),MATCH($B16,'Stock Rollover Data'!$B$4:$M$4,0))","v":0},{"$f":"INDEX('Stock Rollover Data'!$B$6:$M$38,\nMATCH(D$13,'Stock Rollover Data'!$A$6:$A$38,0),MATCH($B16,'Stock Rollover Data'!$B$4:$M$4,0))","v":5.3478357873111469E-2},{"$f":"INDEX('Stock Rollover Data'!$B$6:$M$38,\nMATCH(E$13,'Stock Rollover Data'!$A$6:$A$38,0),MATCH($B16,'Stock Rollover Data'!$B$4:$M$4,0))","v":0.25107974439712283},{"$f":"INDEX('Stock Rollover Data'!$B$6:$M$38,\nMATCH(F$13,'Stock Rollover Data'!$A$6:$A$38,0),MATCH($B16,'Stock Rollover Data'!$B$4:$M$4,0))","v":0.54903879853240789},{"$f":"ROUND((D16*100),0)&\"% by \"&D$13","v":"5% by 2030"}]
[2,"10-2",{"$f":"INDEX('Stock Rollover Data'!$B$6:$M$38,\nMATCH(C$13,'Stock Rollover Data'!$A$6:$A$38,0),MATCH($B17,'Stock Rollover Data'!$B$4:$M$4,0))","v":0},{"$f":"INDEX('Stock Rollover Data'!$B$6:$M$38,\nMATCH(D$13,'Stock Rollover Data'!$A$6:$A$38,0),MATCH($B17,'Stock Rollover Data'!$B$4:$M$4,0))","v":0.10695671574622287},{"$f":"INDEX('Stock Rollover Data'!$B$6:$M$38,\nMATCH(E$13,'Stock Rollover Data'!$A$6:$A$38,0),MATCH($B17,'Stock Rollover Data'!$B$4:$M$4,0))","v":0.34992111978781648},{"$f":"INDEX('Stock Rollover Data'!$B$6:$M$38,\nMATCH(F$13,'Stock Rollover Data'!$A$6:$A$38,0),MATCH($B17,'Stock Rollover Data'!$B$4:$M$4,0))","v":0.64903879852876234},{"$f":"ROUND((D17*100),0)&\"% by \"&D$13","v":"11% by 2030"}]
[3,"10-3",{"$f":"INDEX('Stock Rollover Data'!$B$6:$M$38,\nMATCH(C$13,'Stock Rollover Data'!$A$6:$A$38,0),MATCH($B18,'Stock Rollover Data'!$B$4:$M$4,0))","v":0},{"$f":"INDEX('Stock Rollover Data'!$B$6:$M$38,\nMATCH(D$13,'Stock Rollover Data'!$A$6:$A$38,0),MATCH($B18,'Stock Rollover Data'!$B$4:$M$4,0))","v":0.21391343149244585},{"$f":"INDEX('Stock Rollover Data'!$B$6:$M$38,\nMATCH(E$13,'Stock Rollover Data'!$A$6:$A$38,0),MATCH($B18,'Stock Rollover Data'!$B$4:$M$4,0))","v":0.59834999357134766},{"$f":"INDEX('Stock Rollover Data'!$B$6:$M$38,\nMATCH(F$13,'Stock Rollover Data'!$A$6:$A$38,0),MATCH($B18,'Stock Rollover Data'!$B$4:$M$4,0))","v":0.89665772454614834},"21% by 2030"]
[4,"10-4",{"$f":"INDEX('Stock Rollover Data'!$B$6:$M$38,\nMATCH(C$13,'Stock Rollover Data'!$A$6:$A$38,0),MATCH($B19,'Stock Rollover Data'!$B$4:$M$4,0))","v":0},{"$f":"INDEX('Stock Rollover Data'!$B$6:$M$38,\nMATCH(D$13,'Stock Rollover Data'!$A$6:$A$38,0),MATCH($B19,'Stock Rollover Data'!$B$4:$M$4,0))","v":0.26739178936555746},{"$f":"INDEX('Stock Rollover Data'!$B$6:$M$38,\nMATCH(E$13,'Stock Rollover Data'!$A$6:$A$38,0),MATCH($B19,'Stock Rollover Data'!$B$4:$M$4,0))","v":0.74793749196418491},{"$f":"INDEX('Stock Rollover Data'!$B$6:$M$38,\nMATCH(F$13,'Stock Rollover Data'!$A$6:$A$38,0),MATCH($B19,'Stock Rollover Data'!$B$4:$M$4,0))","v":0.99324631382350914},"27% by 2030"]
[5,"10-5",{"$f":"INDEX('Stock Rollover Data'!$B$6:$M$38,\nMATCH(C$13,'Stock Rollover Data'!$A$6:$A$38,0),MATCH($B20,'Stock Rollover Data'!$B$4:$M$4,0))","v":0},{"$f":"INDEX('Stock Rollover Data'!$B$6:$M$38,\nMATCH(D$13,'Stock Rollover Data'!$A$6:$A$38,0),MATCH($B20,'Stock Rollover Data'!$B$4:$M$4,0))","v":0.40108768404833589},{"$f":"INDEX('Stock Rollover Data'!$B$6:$M$38,\nMATCH(E$13,'Stock Rollover Data'!$A$6:$A$38,0),MATCH($B20,'Stock Rollover Data'!$B$4:$M$4,0))","v":0.86817562293556139},{"$f":"INDEX('Stock Rollover Data'!$B$6:$M$38,\nMATCH(F$13,'Stock Rollover Data'!$A$6:$A$38,0),MATCH($B20,'Stock Rollover Data'!$B$4:$M$4,0))","v":0.99662315689352632},"40% by 2030"]
[6,"10-6",{"$f":"INDEX('Stock Rollover Data'!$B$6:$M$38,\nMATCH(C$13,'Stock Rollover Data'!$A$6:$A$38,0),MATCH($B21,'Stock Rollover Data'!$B$4:$M$4,0))","v":0},{"$f":"INDEX('Stock Rollover Data'!$B$6:$M$38,\nMATCH(D$13,'Stock Rollover Data'!$A$6:$A$38,0),MATCH($B21,'Stock Rollover Data'!$B$4:$M$4,0))","v":0.53478357873111504},{"$f":"INDEX('Stock Rollover Data'!$B$6:$M$38,\nMATCH(E$13,'Stock Rollover Data'!$A$6:$A$38,0),MATCH($B21,'Stock Rollover Data'!$B$4:$M$4,0))","v":0.98841375390693798},{"$f":"INDEX('Stock Rollover Data'!$B$6:$M$38,\nMATCH(F$13,'Stock Rollover Data'!$A$6:$A$38,0),MATCH($B21,'Stock Rollover Data'!$B$4:$M$4,0))","v":0.99999999996354327},"53% by 2030"]
[]
[0,"16-0",0,0,0,0,"No Adoption"]
[1,"16-1",{"$f":"INDEX('Stock Rollover Data'!$P$6:$AA$38,\nMATCH(C$13,'Stock Rollover Data'!$O$6:$O$38,0),\nMATCH($B24,'Stock Rollover Data'!$P$4:$AA$4,0))","v":0},{"$f":"INDEX('Stock Rollover Data'!$P$6:$AA$38,\nMATCH(D$13,'Stock Rollover Data'!$O$6:$O$38,0),\nMATCH($B24,'Stock Rollover Data'!$P$4:$AA$4,0))","v":3.8382999784214618E-2},{"$f":"INDEX('Stock Rollover Data'!$P$6:$AA$38,\nMATCH(E$13,'Stock Rollover Data'!$O$6:$O$38,0),\nMATCH($B24,'Stock Rollover Data'!$P$4:$AA$4,0))","v":0.19607187470419374},{"$f":"INDEX('Stock Rollover Data'!$P$6:$AA$38,\nMATCH(F$13,'Stock Rollover Data'!$O$6:$O$38,0),\nMATCH($B24,'Stock Rollover Data'!$P$4:$AA$4,0))","v":0.4669973375884155},{"$f":"ROUND((D24*100),0)&\"% by \"&D$13","v":"4% by 2030"}]
[2,"16-2",{"$f":"INDEX('Stock Rollover Data'!$P$6:$AA$38,\nMATCH(C$13,'Stock Rollover Data'!$O$6:$O$38,0),\nMATCH($B25,'Stock Rollover Data'!$P$4:$AA$4,0))","v":0},{"$f":"INDEX('Stock Rollover Data'!$P$6:$AA$38,\nMATCH(D$13,'Stock Rollover Data'!$O$6:$O$38,0),\nMATCH($B25,'Stock Rollover Data'!$P$4:$AA$4,0))","v":7.6765999568429139E-2},{"$f":"INDEX('Stock Rollover Data'!$P$6:$AA$38,\nMATCH(E$13,'Stock Rollover Data'!$O$6:$O$38,0),\nMATCH($B25,'Stock Rollover Data'!$P$4:$AA$4,0))","v":0.28570764108104024},{"$f":"INDEX('Stock Rollover Data'!$P$6:$AA$38,\nMATCH(F$13,'Stock Rollover Data'!$O$6:$O$38,0),\nMATCH($B25,'Stock Rollover Data'!$P$4:$AA$4,0))","v":0.56699697431711771},"8% by 2030"]
[3,"16-3",{"$f":"INDEX('Stock Rollover Data'!$P$6:$AA$38,\nMATCH(C$13,'Stock Rollover Data'!$O$6:$O$38,0),\nMATCH($B26,'Stock Rollover Data'!$P$4:$AA$4,0))","v":0},{"$f":"INDEX('Stock Rollover Data'!$P$6:$AA$38,\nMATCH(D$13,'Stock Rollover Data'!$O$6:$O$38,0),\nMATCH($B26,'Stock Rollover Data'!$P$4:$AA$4,0))","v":0.15353199913685847},{"$f":"INDEX('Stock Rollover Data'!$P$6:$AA$38,\nMATCH(E$13,'Stock Rollover Data'!$O$6:$O$38,0),\nMATCH($B26,'Stock Rollover Data'!$P$4:$AA$4,0))","v":0.50045787661051577},{"$f":"INDEX('Stock Rollover Data'!$P$6:$AA$38,\nMATCH(F$13,'Stock Rollover Data'!$O$6:$O$38,0),\nMATCH($B26,'Stock Rollover Data'!$P$4:$AA$4,0))","v":0.82320760629336631},"15% by 2030"]
[4,"16-4",{"$f":"INDEX('Stock Rollover Data'!$P$6:$AA$38,\nMATCH(C$13,'Stock Rollover Data'!$O$6:$O$38,0),\nMATCH($B27,'Stock Rollover Data'!$P$4:$AA$4,0))","v":0},{"$f":"INDEX('Stock Rollover Data'!$P$6:$AA$38,\nMATCH(D$13,'Stock Rollover Data'!$O$6:$O$38,0),\nMATCH($B27,'Stock Rollover Data'!$P$4:$AA$4,0))","v":0.19191499892107308},{"$f":"INDEX('Stock Rollover Data'!$P$6:$AA$38,\nMATCH(E$13,'Stock Rollover Data'!$O$6:$O$38,0),\nMATCH($B27,'Stock Rollover Data'!$P$4:$AA$4,0))","v":0.6255723457631448},{"$f":"INDEX('Stock Rollover Data'!$P$6:$AA$38,\nMATCH(F$13,'Stock Rollover Data'!$O$6:$O$38,0),\nMATCH($B27,'Stock Rollover Data'!$P$4:$AA$4,0))","v":0.94635799732371462},"19% by 2030"]
[5,"16-5",{"$f":"INDEX('Stock Rollover Data'!$P$6:$AA$38,\nMATCH(C$13,'Stock Rollover Data'!$O$6:$O$38,0),\nMATCH($B28,'Stock Rollover Data'!$P$4:$AA$4,0))","v":0},{"$f":"INDEX('Stock Rollover Data'!$P$6:$AA$38,\nMATCH(D$13,'Stock Rollover Data'!$O$6:$O$38,0),\nMATCH($B28,'Stock Rollover Data'!$P$4:$AA$4,0))","v":0.28787249838160955},{"$f":"INDEX('Stock Rollover Data'!$P$6:$AA$38,\nMATCH(E$13,'Stock Rollover Data'!$O$6:$O$38,0),\nMATCH($B28,'Stock Rollover Data'!$P$4:$AA$4,0))","v":0.76096500476580531},{"$f":"INDEX('Stock Rollover Data'!$P$6:$AA$38,\nMATCH(F$13,'Stock Rollover Data'!$O$6:$O$38,0),\nMATCH($B28,'Stock Rollover Data'!$P$4:$AA$4,0))","v":0.97317718230537198},"29% by 2030"]
[6,"16-6",{"$f":"INDEX('Stock Rollover Data'!$P$6:$AA$38,\nMATCH(C$13,'Stock Rollover Data'!$O$6:$O$38,0),\nMATCH($B29,'Stock Rollover Data'!$P$4:$AA$4,0))","v":0},{"$f":"INDEX('Stock Rollover Data'!$P$6:$AA$38,\nMATCH(D$13,'Stock Rollover Data'!$O$6:$O$38,0),\nMATCH($B29,'Stock Rollover Data'!$P$4:$AA$4,0))","v":0.38382999784214594},{"$f":"INDEX('Stock Rollover Data'!$P$6:$AA$38,\nMATCH(E$13,'Stock Rollover Data'!$O$6:$O$38,0),\nMATCH($B29,'Stock Rollover Data'!$P$4:$AA$4,0))","v":0.89635766376846637},{"$f":"INDEX('Stock Rollover Data'!$P$6:$AA$38,\nMATCH(F$13,'Stock Rollover Data'!$O$6:$O$38,0),\nMATCH($B29,'Stock Rollover Data'!$P$4:$AA$4,0))","v":0.99999636728702967},"38% by 2030"]
[]
["Building Stock (40-year)"]
[0,"40-0",0,0,0,0,"No Adoption"]
[1,"40-1",{"$f":"INDEX('Stock Rollover Data'!$B$86:$I$118,\nMATCH(C$13,'Stock Rollover Data'!$A$86:$A$118,0),\nMATCH($B33,'Stock Rollover Data'!$B$84:$I$84,0))","v":0},{"$f":"INDEX('Stock Rollover Data'!$B$86:$I$118,\nMATCH(D$13,'Stock Rollover Data'!$A$86:$A$118,0),\nMATCH($B33,'Stock Rollover Data'!$B$84:$I$84,0))","v":1.6055950453156519E-2},{"$f":"INDEX('Stock Rollover Data'!$B$86:$I$118,\nMATCH(E$13,'Stock Rollover Data'!$A$86:$A$118,0),\nMATCH($B33,'Stock Rollover Data'!$B$84:$I$84,0))","v":8.2391382412270175E-2},{"$f":"INDEX('Stock Rollover Data'!$B$86:$I$118,\nMATCH(F$13,'Stock Rollover Data'!$A$86:$A$118,0),\nMATCH($B33,'Stock Rollover Data'!$B$84:$I$84,0))","v":0.22316487963822459},{"$f":"ROUND((D33*100),0)&\"% by \"&D$13","v":"2% by 2030"}]
[2,"40-2",{"$f":"INDEX('Stock Rollover Data'!$B$86:$I$118,\nMATCH(C$13,'Stock Rollover Data'!$A$86:$A$118,0),\nMATCH($B34,'Stock Rollover Data'!$B$84:$I$84,0))","v":0},{"$f":"INDEX('Stock Rollover Data'!$B$86:$I$118,\nMATCH(D$13,'Stock Rollover Data'!$A$86:$A$118,0),\nMATCH($B34,'Stock Rollover Data'!$B$84:$I$84,0))","v":3.2111900906313086E-2},{"$f":"INDEX('Stock Rollover Data'!$B$86:$I$118,\nMATCH(E$13,'Stock Rollover Data'!$A$86:$A$118,0),\nMATCH($B34,'Stock Rollover Data'!$B$84:$I$84,0))","v":0.12349700698996327},{"$f":"INDEX('Stock Rollover Data'!$B$86:$I$118,\nMATCH(F$13,'Stock Rollover Data'!$A$86:$A$118,0),\nMATCH($B34,'Stock Rollover Data'!$B$84:$I$84,0))","v":0.28918022002377158},"3% by 2030"]
[3,"40-3",{"$f":"INDEX('Stock Rollover Data'!$B$86:$I$118,\nMATCH(C$13,'Stock Rollover Data'!$A$86:$A$118,0),\nMATCH($B35,'Stock Rollover Data'!$B$84:$I$84,0))","v":0},{"$f":"INDEX('Stock Rollover Data'!$B$86:$I$118,\nMATCH(D$13,'Stock Rollover Data'!$A$86:$A$118,0),\nMATCH($B35,'Stock Rollover Data'!$B$84:$I$84,0))","v":6.4223801812626366E-2},{"$f":"INDEX('Stock Rollover Data'!$B$86:$I$118,\nMATCH(E$13,'Stock Rollover Data'!$A$86:$A$118,0),\nMATCH($B35,'Stock Rollover Data'!$B$84:$I$84,0))","v":0.21947017542354139},{"$f":"INDEX('Stock Rollover Data'!$B$86:$I$118,\nMATCH(F$13,'Stock Rollover Data'!$A$86:$A$118,0),\nMATCH($B35,'Stock Rollover Data'!$B$84:$I$84,0))","v":0.44621123764185794},"6% by 2030"]
[]
[]
[]
[]
[]
["Stock Rollover Adoption Scenario Lookup Table"]
[]
["Scenario Code (lifetime-scenario)",null,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
["10-0",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["10-1",null,{"$f":"INDEX('Stock Rollover Data'!$B$6:$M$38,\nMATCH(C$43,'Stock Rollover Data'!$A$6:$A$38,0),\nMATCH($A45,'Stock Rollover Data'!$B$4:$M$4,0))","v":9.597262643321105E-4},{"$f":"INDEX('Stock Rollover Data'!$B$6:$M$38,\nMATCH(D$43,'Stock Rollover Data'!$A$6:$A$38,0),\nMATCH($A45,'Stock Rollover Data'!$B$4:$M$4,0))","v":3.0144242876434914E-3},{"$f":"INDEX('Stock Rollover Data'!$B$6:$M$38,\nMATCH(E$43,'Stock Rollover Data'!$A$6:$A$38,0),\nMATCH($A45,'Stock Rollover Data'!$B$4:$M$4,0))","v":6.1103187134406078E-3},{"$f":"INDEX('Stock Rollover Data'!$B$6:$M$38,\nMATCH(F$43,'Stock Rollover Data'!$A$6:$A$38,0),\nMATCH($A45,'Stock Rollover Data'!$B$4:$M$4,0))","v":1.0087587284093969E-2},{"$f":"INDEX('Stock Rollover Data'!$B$6:$M$38,\nMATCH(G$43,'Stock Rollover Data'!$A$6:$A$38,0),\nMATCH($A45,'Stock Rollover Data'!$B$4:$M$4,0))","v":1.4785079602431819E-2},{"$f":"INDEX('Stock Rollover Data'!$B$6:$M$38,\nMATCH(H$43,'Stock Rollover Data'!$A$6:$A$38,0),\nMATCH($A45,'Stock Rollover Data'!$B$4:$M$4,0))","v":2.0082803570131046E-2},{"$f":"INDEX('Stock Rollover Data'!$B$6:$M$38,\nMATCH(I$43,'Stock Rollover Data'!$A$6:$A$38,0),\nMATCH($A45,'Stock Rollover Data'!$B$4:$M$4,0))","v":2.5887422525197674E-2},{"$f":"INDEX('Stock Rollover Data'!$B$6:$M$38,\nMATCH(J$43,'Stock Rollover Data'!$A$6:$A$38,0),\nMATCH($A45,'Stock Rollover Data'!$B$4:$M$4,0))","v":3.2122564930591652E-2},{"$f":"INDEX('Stock Rollover Data'!$B$6:$M$38,\nMATCH(K$43,'Stock Rollover Data'!$A$6:$A$38,0),\nMATCH($A45,'Stock Rollover Data'!$B$4:$M$4,0))","v":3.8754963497652159E-2},{"$f":"INDEX('Stock Rollover Data'!$B$6:$M$38,\nMATCH(L$43,'Stock Rollover Data'!$A$6:$A$38,0),\nMATCH($A45,'Stock Rollover Data'!$B$4:$M$4,0))","v":4.5831889710933708E-2},{"$f":"INDEX('Stock Rollover Data'!$B$6:$M$38,\nMATCH(M$43,'Stock Rollover Data'!$A$6:$A$38,0),\nMATCH($A45,'Stock Rollover Data'!$B$4:$M$4,0))","v":5.3478357873111469E-2},{"$f":"INDEX('Stock Rollover Data'!$B$6:$M$38,\nMATCH(N$43,'Stock Rollover Data'!$A$6:$A$38,0),\nMATCH($A45,'Stock Rollover Data'!$B$4:$M$4,0))","v":6.3770719960243347E-2},{"$f":"INDEX('Stock Rollover Data'!$B$6:$M$38,\nMATCH(O$43,'Stock Rollover Data'!$A$6:$A$38,0),\nMATCH($A45,'Stock Rollover Data'!$B$4:$M$4,0))","v":7.691443545799645E-2},{"$f":"INDEX('Stock Rollover Data'!$B$6:$M$38,\nMATCH(P$43,'Stock Rollover Data'!$A$6:$A$38,0),\nMATCH($A45,'Stock Rollover Data'!$B$4:$M$4,0))","v":9.2830362072665054E-2},{"$f":"INDEX('Stock Rollover Data'!$B$6:$M$38,\nMATCH(Q$43,'Stock Rollover Data'!$A$6:$A$38,0),\nMATCH($A45,'Stock Rollover Data'!$B$4:$M$4,0))","v":0.11113130512897931},{"$f":"INDEX('Stock Rollover Data'!$B$6:$M$38,\nMATCH(R$43,'Stock Rollover Data'!$A$6:$A$38,0),\nMATCH($A45,'Stock Rollover Data'!$B$4:$M$4,0))","v":0.13130601558506808},{"$f":"INDEX('Stock Rollover Data'!$B$6:$M$38,\nMATCH(S$43,'Stock Rollover Data'!$A$6:$A$38,0),\nMATCH($A45,'Stock Rollover Data'!$B$4:$M$4,0))","v":0.15292957064762647},{"$f":"INDEX('Stock Rollover Data'!$B$6:$M$38,\nMATCH(T$43,'Stock Rollover Data'!$A$6:$A$38,0),\nMATCH($A45,'Stock Rollover Data'!$B$4:$M$4,0))","v":0.17575619214663588},{"$f":"INDEX('Stock Rollover Data'!$B$6:$M$38,\nMATCH(U$43,'Stock Rollover Data'!$A$6:$A$38,0),\nMATCH($A45,'Stock Rollover Data'!$B$4:$M$4,0))","v":0.19970365313462846},{"$f":"INDEX('Stock Rollover Data'!$B$6:$M$38,\nMATCH(V$43,'Stock Rollover Data'!$A$6:$A$38,0),\nMATCH($A45,'Stock Rollover Data'!$B$4:$M$4,0))","v":0.22479322316397982},{"$f":"INDEX('Stock Rollover Data'!$B$6:$M$38,\nMATCH(W$43,'Stock Rollover Data'!$A$6:$A$38,0),\nMATCH($A45,'Stock Rollover Data'!$B$4:$M$4,0))","v":0.25107974439712283},{"$f":"INDEX('Stock Rollover Data'!$B$6:$M$38,\nMATCH(X$43,'Stock Rollover Data'!$A$6:$A$38,0),\nMATCH($A45,'Stock Rollover Data'!$B$4:$M$4,0))","v":0.27858474875503797},{"$f":"INDEX('Stock Rollover Data'!$B$6:$M$38,\nMATCH(Y$43,'Stock Rollover Data'!$A$6:$A$38,0),\nMATCH($A45,'Stock Rollover Data'!$B$4:$M$4,0))","v":0.30724434723419963},{"$f":"INDEX('Stock Rollover Data'!$B$6:$M$38,\nMATCH(Z$43,'Stock Rollover Data'!$A$6:$A$38,0),\nMATCH($A45,'Stock Rollover Data'!$B$4:$M$4,0))","v":0.33688465699542064},{"$f":"INDEX('Stock Rollover Data'!$B$6:$M$38,\nMATCH(AA$43,'Stock Rollover Data'!$A$6:$A$38,0),\nMATCH($A45,'Stock Rollover Data'!$B$4:$M$4,0))","v":0.36723231828758829},{"$f":"INDEX('Stock Rollover Data'!$B$6:$M$38,\nMATCH(AB$43,'Stock Rollover Data'!$A$6:$A$38,0),\nMATCH($A45,'Stock Rollover Data'!$B$4:$M$4,0))","v":0.39795714389119585},{"$f":"INDEX('Stock Rollover Data'!$B$6:$M$38,\nMATCH(AC$43,'Stock Rollover Data'!$A$6:$A$38,0),\nMATCH($A45,'Stock Rollover Data'!$B$4:$M$4,0))","v":0.42873434185080334},{"$f":"INDEX('Stock Rollover Data'!$B$6:$M$38,\nMATCH(AD$43,'Stock Rollover Data'!$A$6:$A$38,0),\nMATCH($A45,'Stock Rollover Data'!$B$4:$M$4,0))","v":0.45930854533853094},{"$f":"INDEX('Stock Rollover Data'!$B$6:$M$38,\nMATCH(AE$43,'Stock Rollover Data'!$A$6:$A$38,0),\nMATCH($A45,'Stock Rollover Data'!$B$4:$M$4,0))","v":0.48954018597296861},{"$f":"INDEX('Stock Rollover Data'!$B$6:$M$38,\nMATCH(AF$43,'Stock Rollover Data'!$A$6:$A$38,0),\nMATCH($A45,'Stock Rollover Data'!$B$4:$M$4,0))","v":0.51941862314677023},{"$f":"INDEX('Stock Rollover Data'!$B$6:$M$38,\nMATCH(AG$43,'Stock Rollover Data'!$A$6:$A$38,0),\nMATCH($A45,'Stock Rollover Data'!$B$4:$M$4,0))","v":0.54903879853240789}]
["10-2",null,{"$f":"INDEX('Stock Rollover Data'!$B$6:$M$38,\nMATCH(C$43,'Stock Rollover Data'!$A$6:$A$38,0),\nMATCH($A46,'Stock Rollover Data'!$B$4:$M$4,0))","v":1.919452528664221E-3},{"$f":"INDEX('Stock Rollover Data'!$B$6:$M$38,\nMATCH(D$43,'Stock Rollover Data'!$A$6:$A$38,0),\nMATCH($A46,'Stock Rollover Data'!$B$4:$M$4,0))","v":6.0288485752869967E-3},{"$f":"INDEX('Stock Rollover Data'!$B$6:$M$38,\nMATCH(E$43,'Stock Rollover Data'!$A$6:$A$38,0),\nMATCH($A46,'Stock Rollover Data'!$B$4:$M$4,0))","v":1.2220637426881216E-2},{"$f":"INDEX('Stock Rollover Data'!$B$6:$M$38,\nMATCH(F$43,'Stock Rollover Data'!$A$6:$A$38,0),\nMATCH($A46,'Stock Rollover Data'!$B$4:$M$4,0))","v":2.0175174568187949E-2},{"$f":"INDEX('Stock Rollover Data'!$B$6:$M$38,\nMATCH(G$43,'Stock Rollover Data'!$A$6:$A$38,0),\nMATCH($A46,'Stock Rollover Data'!$B$4:$M$4,0))","v":2.9570159204863632E-2},{"$f":"INDEX('Stock Rollover Data'!$B$6:$M$38,\nMATCH(H$43,'Stock Rollover Data'!$A$6:$A$38,0),\nMATCH($A46,'Stock Rollover Data'!$B$4:$M$4,0))","v":4.0165607140262079E-2},{"$f":"INDEX('Stock Rollover Data'!$B$6:$M$38,\nMATCH(I$43,'Stock Rollover Data'!$A$6:$A$38,0),\nMATCH($A46,'Stock Rollover Data'!$B$4:$M$4,0))","v":5.1774845050395327E-2},{"$f":"INDEX('Stock Rollover Data'!$B$6:$M$38,\nMATCH(J$43,'Stock Rollover Data'!$A$6:$A$38,0),\nMATCH($A46,'Stock Rollover Data'!$B$4:$M$4,0))","v":6.424512986118322E-2},{"$f":"INDEX('Stock Rollover Data'!$B$6:$M$38,\nMATCH(K$43,'Stock Rollover Data'!$A$6:$A$38,0),\nMATCH($A46,'Stock Rollover Data'!$B$4:$M$4,0))","v":7.7509926995304235E-2},{"$f":"INDEX('Stock Rollover Data'!$B$6:$M$38,\nMATCH(L$43,'Stock Rollover Data'!$A$6:$A$38,0),\nMATCH($A46,'Stock Rollover Data'!$B$4:$M$4,0))","v":9.1663779421867361E-2},{"$f":"INDEX('Stock Rollover Data'!$B$6:$M$38,\nMATCH(M$43,'Stock Rollover Data'!$A$6:$A$38,0),\nMATCH($A46,'Stock Rollover Data'!$B$4:$M$4,0))","v":0.10695671574622287},{"$f":"INDEX('Stock Rollover Data'!$B$6:$M$38,\nMATCH(N$43,'Stock Rollover Data'!$A$6:$A$38,0),\nMATCH($A46,'Stock Rollover Data'!$B$4:$M$4,0))","v":0.12474262081787771},{"$f":"INDEX('Stock Rollover Data'!$B$6:$M$38,\nMATCH(O$43,'Stock Rollover Data'!$A$6:$A$38,0),\nMATCH($A46,'Stock Rollover Data'!$B$4:$M$4,0))","v":0.1451473017968655},{"$f":"INDEX('Stock Rollover Data'!$B$6:$M$38,\nMATCH(P$43,'Stock Rollover Data'!$A$6:$A$38,0),\nMATCH($A46,'Stock Rollover Data'!$B$4:$M$4,0))","v":0.16787196033431948},{"$f":"INDEX('Stock Rollover Data'!$B$6:$M$38,\nMATCH(Q$43,'Stock Rollover Data'!$A$6:$A$38,0),\nMATCH($A46,'Stock Rollover Data'!$B$4:$M$4,0))","v":0.1922650335736063},{"$f":"INDEX('Stock Rollover Data'!$B$6:$M$38,\nMATCH(R$43,'Stock Rollover Data'!$A$6:$A$38,0),\nMATCH($A46,'Stock Rollover Data'!$B$4:$M$4,0))","v":0.21762066076551084},{"$f":"INDEX('Stock Rollover Data'!$B$6:$M$38,\nMATCH(S$43,'Stock Rollover Data'!$A$6:$A$38,0),\nMATCH($A46,'Stock Rollover Data'!$B$4:$M$4,0))","v":0.24344046092805061},{"$f":"INDEX('Stock Rollover Data'!$B$6:$M$38,\nMATCH(T$43,'Stock Rollover Data'!$A$6:$A$38,0),\nMATCH($A46,'Stock Rollover Data'!$B$4:$M$4,0))","v":0.26950883113603791},{"$f":"INDEX('Stock Rollover Data'!$B$6:$M$38,\nMATCH(U$43,'Stock Rollover Data'!$A$6:$A$38,0),\nMATCH($A46,'Stock Rollover Data'!$B$4:$M$4,0))","v":0.29583743204001306},{"$f":"INDEX('Stock Rollover Data'!$B$6:$M$38,\nMATCH(V$43,'Stock Rollover Data'!$A$6:$A$38,0),\nMATCH($A46,'Stock Rollover Data'!$B$4:$M$4,0))","v":0.32257514934108572},{"$f":"INDEX('Stock Rollover Data'!$B$6:$M$38,\nMATCH(W$43,'Stock Rollover Data'!$A$6:$A$38,0),\nMATCH($A46,'Stock Rollover Data'!$B$4:$M$4,0))","v":0.34992111978781648},{"$f":"INDEX('Stock Rollover Data'!$B$6:$M$38,\nMATCH(X$43,'Stock Rollover Data'!$A$6:$A$38,0),\nMATCH($A46,'Stock Rollover Data'!$B$4:$M$4,0))","v":0.37804603388047575},{"$f":"INDEX('Stock Rollover Data'!$B$6:$M$38,\nMATCH(Y$43,'Stock Rollover Data'!$A$6:$A$38,0),\nMATCH($A46,'Stock Rollover Data'!$B$4:$M$4,0))","v":0.407027497767393},{"$f":"INDEX('Stock Rollover Data'!$B$6:$M$38,\nMATCH(Z$43,'Stock Rollover Data'!$A$6:$A$38,0),\nMATCH($A46,'Stock Rollover Data'!$B$4:$M$4,0))","v":0.43681157839908463},{"$f":"INDEX('Stock Rollover Data'!$B$6:$M$38,\nMATCH(AA$43,'Stock Rollover Data'!$A$6:$A$38,0),\nMATCH($A46,'Stock Rollover Data'!$B$4:$M$4,0))","v":0.46721250405823928},{"$f":"INDEX('Stock Rollover Data'!$B$6:$M$38,\nMATCH(AB$43,'Stock Rollover Data'!$A$6:$A$38,0),\nMATCH($A46,'Stock Rollover Data'!$B$4:$M$4,0))","v":0.49795301818228627},{"$f":"INDEX('Stock Rollover Data'!$B$6:$M$38,\nMATCH(AC$43,'Stock Rollover Data'!$A$6:$A$38,0),\nMATCH($A46,'Stock Rollover Data'!$B$4:$M$4,0))","v":0.52873371664277458},{"$f":"INDEX('Stock Rollover Data'!$B$6:$M$38,\nMATCH(AD$43,'Stock Rollover Data'!$A$6:$A$38,0),\nMATCH($A46,'Stock Rollover Data'!$B$4:$M$4,0))","v":0.55930848046975146},{"$f":"INDEX('Stock Rollover Data'!$B$6:$M$38,\nMATCH(AE$43,'Stock Rollover Data'!$A$6:$A$38,0),\nMATCH($A46,'Stock Rollover Data'!$B$4:$M$4,0))","v":0.5895401816690381},{"$f":"INDEX('Stock Rollover Data'!$B$6:$M$38,\nMATCH(AF$43,'Stock Rollover Data'!$A$6:$A$38,0),\nMATCH($A46,'Stock Rollover Data'!$B$4:$M$4,0))","v":0.61941862297738315},{"$f":"INDEX('Stock Rollover Data'!$B$6:$M$38,\nMATCH(AG$43,'Stock Rollover Data'!$A$6:$A$38,0),\nMATCH($A46,'Stock Rollover Data'!$B$4:$M$4,0))","v":0.64903879852876234}]
["10-3",null,{"$f":"INDEX('Stock Rollover Data'!$B$6:$M$38,\nMATCH(C$43,'Stock Rollover Data'!$A$6:$A$38,0),\nMATCH($A47,'Stock Rollover Data'!$B$4:$M$4,0))","v":3.8389050573284576E-3},{"$f":"INDEX('Stock Rollover Data'!$B$6:$M$38,\nMATCH(D$43,'Stock Rollover Data'!$A$6:$A$38,0),\nMATCH($A47,'Stock Rollover Data'!$B$4:$M$4,0))","v":1.2057697150574009E-2},{"$f":"INDEX('Stock Rollover Data'!$B$6:$M$38,\nMATCH(E$43,'Stock Rollover Data'!$A$6:$A$38,0),\nMATCH($A47,'Stock Rollover Data'!$B$4:$M$4,0))","v":2.4441274853762445E-2},{"$f":"INDEX('Stock Rollover Data'!$B$6:$M$38,\nMATCH(F$43,'Stock Rollover Data'!$A$6:$A$38,0),\nMATCH($A47,'Stock Rollover Data'!$B$4:$M$4,0))","v":4.0350349136375842E-2},{"$f":"INDEX('Stock Rollover Data'!$B$6:$M$38,\nMATCH(G$43,'Stock Rollover Data'!$A$6:$A$38,0),\nMATCH($A47,'Stock Rollover Data'!$B$4:$M$4,0))","v":5.914031840972727E-2},{"$f":"INDEX('Stock Rollover Data'!$B$6:$M$38,\nMATCH(H$43,'Stock Rollover Data'!$A$6:$A$38,0),\nMATCH($A47,'Stock Rollover Data'!$B$4:$M$4,0))","v":8.0331214280524185E-2},{"$f":"INDEX('Stock Rollover Data'!$B$6:$M$38,\nMATCH(I$43,'Stock Rollover Data'!$A$6:$A$38,0),\nMATCH($A47,'Stock Rollover Data'!$B$4:$M$4,0))","v":0.10354969010079071},{"$f":"INDEX('Stock Rollover Data'!$B$6:$M$38,\nMATCH(J$43,'Stock Rollover Data'!$A$6:$A$38,0),\nMATCH($A47,'Stock Rollover Data'!$B$4:$M$4,0))","v":0.12849025972236652},{"$f":"INDEX('Stock Rollover Data'!$B$6:$M$38,\nMATCH(K$43,'Stock Rollover Data'!$A$6:$A$38,0),\nMATCH($A47,'Stock Rollover Data'!$B$4:$M$4,0))","v":0.15501985399060861},{"$f":"INDEX('Stock Rollover Data'!$B$6:$M$38,\nMATCH(L$43,'Stock Rollover Data'!$A$6:$A$38,0),\nMATCH($A47,'Stock Rollover Data'!$B$4:$M$4,0))","v":0.18332755884373483},{"$f":"INDEX('Stock Rollover Data'!$B$6:$M$38,\nMATCH(M$43,'Stock Rollover Data'!$A$6:$A$38,0),\nMATCH($A47,'Stock Rollover Data'!$B$4:$M$4,0))","v":0.21391343149244585},{"$f":"INDEX('Stock Rollover Data'!$B$6:$M$38,\nMATCH(N$43,'Stock Rollover Data'!$A$6:$A$38,0),\nMATCH($A47,'Stock Rollover Data'!$B$4:$M$4,0))","v":0.24761936223401623},{"$f":"INDEX('Stock Rollover Data'!$B$6:$M$38,\nMATCH(O$43,'Stock Rollover Data'!$A$6:$A$38,0),\nMATCH($A47,'Stock Rollover Data'!$B$4:$M$4,0))","v":0.28450689084764619},{"$f":"INDEX('Stock Rollover Data'!$B$6:$M$38,\nMATCH(P$43,'Stock Rollover Data'!$A$6:$A$38,0),\nMATCH($A47,'Stock Rollover Data'!$B$4:$M$4,0))","v":0.32388474479463208},{"$f":"INDEX('Stock Rollover Data'!$B$6:$M$38,\nMATCH(Q$43,'Stock Rollover Data'!$A$6:$A$38,0),\nMATCH($A47,'Stock Rollover Data'!$B$4:$M$4,0))","v":0.36453168269097758},{"$f":"INDEX('Stock Rollover Data'!$B$6:$M$38,\nMATCH(R$43,'Stock Rollover Data'!$A$6:$A$38,0),\nMATCH($A47,'Stock Rollover Data'!$B$4:$M$4,0))","v":0.40524707459460491},{"$f":"INDEX('Stock Rollover Data'!$B$6:$M$38,\nMATCH(S$43,'Stock Rollover Data'!$A$6:$A$38,0),\nMATCH($A47,'Stock Rollover Data'!$B$4:$M$4,0))","v":0.44526846827796651},{"$f":"INDEX('Stock Rollover Data'!$B$6:$M$38,\nMATCH(T$43,'Stock Rollover Data'!$A$6:$A$38,0),\nMATCH($A47,'Stock Rollover Data'!$B$4:$M$4,0))","v":0.48434862683392021},{"$f":"INDEX('Stock Rollover Data'!$B$6:$M$38,\nMATCH(U$43,'Stock Rollover Data'!$A$6:$A$38,0),\nMATCH($A47,'Stock Rollover Data'!$B$4:$M$4,0))","v":0.52262828126053074},{"$f":"INDEX('Stock Rollover Data'!$B$6:$M$38,\nMATCH(V$43,'Stock Rollover Data'!$A$6:$A$38,0),\nMATCH($A47,'Stock Rollover Data'!$B$4:$M$4,0))","v":0.56047610069092246},{"$f":"INDEX('Stock Rollover Data'!$B$6:$M$38,\nMATCH(W$43,'Stock Rollover Data'!$A$6:$A$38,0),\nMATCH($A47,'Stock Rollover Data'!$B$4:$M$4,0))","v":0.59834999357134766},{"$f":"INDEX('Stock Rollover Data'!$B$6:$M$38,\nMATCH(X$43,'Stock Rollover Data'!$A$6:$A$38,0),\nMATCH($A47,'Stock Rollover Data'!$B$4:$M$4,0))","v":0.63482020326833166},{"$f":"INDEX('Stock Rollover Data'!$B$6:$M$38,\nMATCH(Y$43,'Stock Rollover Data'!$A$6:$A$38,0),\nMATCH($A47,'Stock Rollover Data'!$B$4:$M$4,0))","v":0.67011674993757808},{"$f":"INDEX('Stock Rollover Data'!$B$6:$M$38,\nMATCH(Z$43,'Stock Rollover Data'!$A$6:$A$38,0),\nMATCH($A47,'Stock Rollover Data'!$B$4:$M$4,0))","v":0.7042649481178368},{"$f":"INDEX('Stock Rollover Data'!$B$6:$M$38,\nMATCH(AA$43,'Stock Rollover Data'!$A$6:$A$38,0),\nMATCH($A47,'Stock Rollover Data'!$B$4:$M$4,0))","v":0.73710946064067506},{"$f":"INDEX('Stock Rollover Data'!$B$6:$M$38,\nMATCH(AB$43,'Stock Rollover Data'!$A$6:$A$38,0),\nMATCH($A47,'Stock Rollover Data'!$B$4:$M$4,0))","v":0.76838986572397683},{"$f":"INDEX('Stock Rollover Data'!$B$6:$M$38,\nMATCH(AC$43,'Stock Rollover Data'!$A$6:$A$38,0),\nMATCH($A47,'Stock Rollover Data'!$B$4:$M$4,0))","v":0.79784509428156869},{"$f":"INDEX('Stock Rollover Data'!$B$6:$M$38,\nMATCH(AD$43,'Stock Rollover Data'!$A$6:$A$38,0),\nMATCH($A47,'Stock Rollover Data'!$B$4:$M$4,0))","v":0.82531285316949177},{"$f":"INDEX('Stock Rollover Data'!$B$6:$M$38,\nMATCH(AE$43,'Stock Rollover Data'!$A$6:$A$38,0),\nMATCH($A47,'Stock Rollover Data'!$B$4:$M$4,0))","v":0.85079392570415635},{"$f":"INDEX('Stock Rollover Data'!$B$6:$M$38,\nMATCH(AF$43,'Stock Rollover Data'!$A$6:$A$38,0),\nMATCH($A47,'Stock Rollover Data'!$B$4:$M$4,0))","v":0.87446703893590738},{"$f":"INDEX('Stock Rollover Data'!$B$6:$M$38,\nMATCH(AG$43,'Stock Rollover Data'!$A$6:$A$38,0),\nMATCH($A47,'Stock Rollover Data'!$B$4:$M$4,0))","v":0.89665772454614834}]
["10-4",null,{"$f":"INDEX('Stock Rollover Data'!$B$6:$M$38,\nMATCH(C$43,'Stock Rollover Data'!$A$6:$A$38,0),\nMATCH($A48,'Stock Rollover Data'!$B$4:$M$4,0))","v":4.7986313216605674E-3},{"$f":"INDEX('Stock Rollover Data'!$B$6:$M$38,\nMATCH(D$43,'Stock Rollover Data'!$A$6:$A$38,0),\nMATCH($A48,'Stock Rollover Data'!$B$4:$M$4,0))","v":1.5072121438217517E-2},{"$f":"INDEX('Stock Rollover Data'!$B$6:$M$38,\nMATCH(E$43,'Stock Rollover Data'!$A$6:$A$38,0),\nMATCH($A48,'Stock Rollover Data'!$B$4:$M$4,0))","v":3.0551593567203075E-2},{"$f":"INDEX('Stock Rollover Data'!$B$6:$M$38,\nMATCH(F$43,'Stock Rollover Data'!$A$6:$A$38,0),\nMATCH($A48,'Stock Rollover Data'!$B$4:$M$4,0))","v":5.0437936420469842E-2},{"$f":"INDEX('Stock Rollover Data'!$B$6:$M$38,\nMATCH(G$43,'Stock Rollover Data'!$A$6:$A$38,0),\nMATCH($A48,'Stock Rollover Data'!$B$4:$M$4,0))","v":7.3925398012159069E-2},{"$f":"INDEX('Stock Rollover Data'!$B$6:$M$38,\nMATCH(H$43,'Stock Rollover Data'!$A$6:$A$38,0),\nMATCH($A48,'Stock Rollover Data'!$B$4:$M$4,0))","v":0.10041401785065521},{"$f":"INDEX('Stock Rollover Data'!$B$6:$M$38,\nMATCH(I$43,'Stock Rollover Data'!$A$6:$A$38,0),\nMATCH($A48,'Stock Rollover Data'!$B$4:$M$4,0))","v":0.12943711262598837},{"$f":"INDEX('Stock Rollover Data'!$B$6:$M$38,\nMATCH(J$43,'Stock Rollover Data'!$A$6:$A$38,0),\nMATCH($A48,'Stock Rollover Data'!$B$4:$M$4,0))","v":0.16061282465295817},{"$f":"INDEX('Stock Rollover Data'!$B$6:$M$38,\nMATCH(K$43,'Stock Rollover Data'!$A$6:$A$38,0),\nMATCH($A48,'Stock Rollover Data'!$B$4:$M$4,0))","v":0.19377481748826075},{"$f":"INDEX('Stock Rollover Data'!$B$6:$M$38,\nMATCH(L$43,'Stock Rollover Data'!$A$6:$A$38,0),\nMATCH($A48,'Stock Rollover Data'!$B$4:$M$4,0))","v":0.22915944855466863},{"$f":"INDEX('Stock Rollover Data'!$B$6:$M$38,\nMATCH(M$43,'Stock Rollover Data'!$A$6:$A$38,0),\nMATCH($A48,'Stock Rollover Data'!$B$4:$M$4,0))","v":0.26739178936555746},{"$f":"INDEX('Stock Rollover Data'!$B$6:$M$38,\nMATCH(N$43,'Stock Rollover Data'!$A$6:$A$38,0),\nMATCH($A48,'Stock Rollover Data'!$B$4:$M$4,0))","v":0.30952420279252046},{"$f":"INDEX('Stock Rollover Data'!$B$6:$M$38,\nMATCH(O$43,'Stock Rollover Data'!$A$6:$A$38,0),\nMATCH($A48,'Stock Rollover Data'!$B$4:$M$4,0))","v":0.35563361355955803},{"$f":"INDEX('Stock Rollover Data'!$B$6:$M$38,\nMATCH(P$43,'Stock Rollover Data'!$A$6:$A$38,0),\nMATCH($A48,'Stock Rollover Data'!$B$4:$M$4,0))","v":0.40485593099329042},{"$f":"INDEX('Stock Rollover Data'!$B$6:$M$38,\nMATCH(Q$43,'Stock Rollover Data'!$A$6:$A$38,0),\nMATCH($A48,'Stock Rollover Data'!$B$4:$M$4,0))","v":0.45566460336372244},{"$f":"INDEX('Stock Rollover Data'!$B$6:$M$38,\nMATCH(R$43,'Stock Rollover Data'!$A$6:$A$38,0),\nMATCH($A48,'Stock Rollover Data'!$B$4:$M$4,0))","v":0.50655884324325628},{"$f":"INDEX('Stock Rollover Data'!$B$6:$M$38,\nMATCH(S$43,'Stock Rollover Data'!$A$6:$A$38,0),\nMATCH($A48,'Stock Rollover Data'!$B$4:$M$4,0))","v":0.55658558534745817},{"$f":"INDEX('Stock Rollover Data'!$B$6:$M$38,\nMATCH(T$43,'Stock Rollover Data'!$A$6:$A$38,0),\nMATCH($A48,'Stock Rollover Data'!$B$4:$M$4,0))","v":0.60543578354240035},{"$f":"INDEX('Stock Rollover Data'!$B$6:$M$38,\nMATCH(U$43,'Stock Rollover Data'!$A$6:$A$38,0),\nMATCH($A48,'Stock Rollover Data'!$B$4:$M$4,0))","v":0.65328535157566348},{"$f":"INDEX('Stock Rollover Data'!$B$6:$M$38,\nMATCH(V$43,'Stock Rollover Data'!$A$6:$A$38,0),\nMATCH($A48,'Stock Rollover Data'!$B$4:$M$4,0))","v":0.70059512586365325},{"$f":"INDEX('Stock Rollover Data'!$B$6:$M$38,\nMATCH(W$43,'Stock Rollover Data'!$A$6:$A$38,0),\nMATCH($A48,'Stock Rollover Data'!$B$4:$M$4,0))","v":0.74793749196418491},{"$f":"INDEX('Stock Rollover Data'!$B$6:$M$38,\nMATCH(X$43,'Stock Rollover Data'!$A$6:$A$38,0),\nMATCH($A48,'Stock Rollover Data'!$B$4:$M$4,0))","v":0.79120497649430566},{"$f":"INDEX('Stock Rollover Data'!$B$6:$M$38,\nMATCH(Y$43,'Stock Rollover Data'!$A$6:$A$38,0),\nMATCH($A48,'Stock Rollover Data'!$B$4:$M$4,0))","v":0.83060746100963356},{"$f":"INDEX('Stock Rollover Data'!$B$6:$M$38,\nMATCH(Z$43,'Stock Rollover Data'!$A$6:$A$38,0),\nMATCH($A48,'Stock Rollover Data'!$B$4:$M$4,0))","v":0.8660982039566768},{"$f":"INDEX('Stock Rollover Data'!$B$6:$M$38,\nMATCH(AA$43,'Stock Rollover Data'!$A$6:$A$38,0),\nMATCH($A48,'Stock Rollover Data'!$B$4:$M$4,0))","v":0.89745250188686987},{"$f":"INDEX('Stock Rollover Data'!$B$6:$M$38,\nMATCH(AB$43,'Stock Rollover Data'!$A$6:$A$38,0),\nMATCH($A48,'Stock Rollover Data'!$B$4:$M$4,0))","v":0.92439317685431344},{"$f":"INDEX('Stock Rollover Data'!$B$6:$M$38,\nMATCH(AC$43,'Stock Rollover Data'!$A$6:$A$38,0),\nMATCH($A48,'Stock Rollover Data'!$B$4:$M$4,0))","v":0.94672424997934446},{"$f":"INDEX('Stock Rollover Data'!$B$6:$M$38,\nMATCH(AD$43,'Stock Rollover Data'!$A$6:$A$38,0),\nMATCH($A48,'Stock Rollover Data'!$B$4:$M$4,0))","v":0.96443477358877638},{"$f":"INDEX('Stock Rollover Data'!$B$6:$M$38,\nMATCH(AE$43,'Stock Rollover Data'!$A$6:$A$38,0),\nMATCH($A48,'Stock Rollover Data'!$B$4:$M$4,0))","v":0.9777511853185451},{"$f":"INDEX('Stock Rollover Data'!$B$6:$M$38,\nMATCH(AF$43,'Stock Rollover Data'!$A$6:$A$38,0),\nMATCH($A48,'Stock Rollover Data'!$B$4:$M$4,0))","v":0.98713655932644184},{"$f":"INDEX('Stock Rollover Data'!$B$6:$M$38,\nMATCH(AG$43,'Stock Rollover Data'!$A$6:$A$38,0),\nMATCH($A48,'Stock Rollover Data'!$B$4:$M$4,0))","v":0.99324631382350914}]
["10-5",null,{"$f":"INDEX('Stock Rollover Data'!$B$6:$M$38,\nMATCH(C$43,'Stock Rollover Data'!$A$6:$A$38,0),\nMATCH($A49,'Stock Rollover Data'!$B$4:$M$4,0))","v":7.197946982490845E-3},{"$f":"INDEX('Stock Rollover Data'!$B$6:$M$38,\nMATCH(D$43,'Stock Rollover Data'!$A$6:$A$38,0),\nMATCH($A49,'Stock Rollover Data'!$B$4:$M$4,0))","v":2.2608182157326226E-2},{"$f":"INDEX('Stock Rollover Data'!$B$6:$M$38,\nMATCH(E$43,'Stock Rollover Data'!$A$6:$A$38,0),\nMATCH($A49,'Stock Rollover Data'!$B$4:$M$4,0))","v":4.5827390350804534E-2},{"$f":"INDEX('Stock Rollover Data'!$B$6:$M$38,\nMATCH(F$43,'Stock Rollover Data'!$A$6:$A$38,0),\nMATCH($A49,'Stock Rollover Data'!$B$4:$M$4,0))","v":7.5656904630704722E-2},{"$f":"INDEX('Stock Rollover Data'!$B$6:$M$38,\nMATCH(G$43,'Stock Rollover Data'!$A$6:$A$38,0),\nMATCH($A49,'Stock Rollover Data'!$B$4:$M$4,0))","v":0.11088809701823858},{"$f":"INDEX('Stock Rollover Data'!$B$6:$M$38,\nMATCH(H$43,'Stock Rollover Data'!$A$6:$A$38,0),\nMATCH($A49,'Stock Rollover Data'!$B$4:$M$4,0))","v":0.1506210267759828},{"$f":"INDEX('Stock Rollover Data'!$B$6:$M$38,\nMATCH(I$43,'Stock Rollover Data'!$A$6:$A$38,0),\nMATCH($A49,'Stock Rollover Data'!$B$4:$M$4,0))","v":0.19415566893898256},{"$f":"INDEX('Stock Rollover Data'!$B$6:$M$38,\nMATCH(J$43,'Stock Rollover Data'!$A$6:$A$38,0),\nMATCH($A49,'Stock Rollover Data'!$B$4:$M$4,0))","v":0.24091923697943723},{"$f":"INDEX('Stock Rollover Data'!$B$6:$M$38,\nMATCH(K$43,'Stock Rollover Data'!$A$6:$A$38,0),\nMATCH($A49,'Stock Rollover Data'!$B$4:$M$4,0))","v":0.29066222623239107},{"$f":"INDEX('Stock Rollover Data'!$B$6:$M$38,\nMATCH(L$43,'Stock Rollover Data'!$A$6:$A$38,0),\nMATCH($A49,'Stock Rollover Data'!$B$4:$M$4,0))","v":0.34373917283200267},{"$f":"INDEX('Stock Rollover Data'!$B$6:$M$38,\nMATCH(M$43,'Stock Rollover Data'!$A$6:$A$38,0),\nMATCH($A49,'Stock Rollover Data'!$B$4:$M$4,0))","v":0.40108768404833589},{"$f":"INDEX('Stock Rollover Data'!$B$6:$M$38,\nMATCH(N$43,'Stock Rollover Data'!$A$6:$A$38,0),\nMATCH($A49,'Stock Rollover Data'!$B$4:$M$4,0))","v":0.459621605684432},{"$f":"INDEX('Stock Rollover Data'!$B$6:$M$38,\nMATCH(O$43,'Stock Rollover Data'!$A$6:$A$38,0),\nMATCH($A49,'Stock Rollover Data'!$B$4:$M$4,0))","v":0.51898113847412464},{"$f":"INDEX('Stock Rollover Data'!$B$6:$M$38,\nMATCH(P$43,'Stock Rollover Data'!$A$6:$A$38,0),\nMATCH($A49,'Stock Rollover Data'!$B$4:$M$4,0))","v":0.57763595680491742},{"$f":"INDEX('Stock Rollover Data'!$B$6:$M$38,\nMATCH(Q$43,'Stock Rollover Data'!$A$6:$A$38,0),\nMATCH($A49,'Stock Rollover Data'!$B$4:$M$4,0))","v":0.63350094390499556},{"$f":"INDEX('Stock Rollover Data'!$B$6:$M$38,\nMATCH(R$43,'Stock Rollover Data'!$A$6:$A$38,0),\nMATCH($A49,'Stock Rollover Data'!$B$4:$M$4,0))","v":0.68485264752384145},{"$f":"INDEX('Stock Rollover Data'!$B$6:$M$38,\nMATCH(S$43,'Stock Rollover Data'!$A$6:$A$38,0),\nMATCH($A49,'Stock Rollover Data'!$B$4:$M$4,0))","v":0.73084724407584922},{"$f":"INDEX('Stock Rollover Data'!$B$6:$M$38,\nMATCH(T$43,'Stock Rollover Data'!$A$6:$A$38,0),\nMATCH($A49,'Stock Rollover Data'!$B$4:$M$4,0))","v":0.77148108671820992},{"$f":"INDEX('Stock Rollover Data'!$B$6:$M$38,\nMATCH(U$43,'Stock Rollover Data'!$A$6:$A$38,0),\nMATCH($A49,'Stock Rollover Data'!$B$4:$M$4,0))","v":0.80731157031475487},{"$f":"INDEX('Stock Rollover Data'!$B$6:$M$38,\nMATCH(V$43,'Stock Rollover Data'!$A$6:$A$38,0),\nMATCH($A49,'Stock Rollover Data'!$B$4:$M$4,0))","v":0.83920719381735576},{"$f":"INDEX('Stock Rollover Data'!$B$6:$M$38,\nMATCH(W$43,'Stock Rollover Data'!$A$6:$A$38,0),\nMATCH($A49,'Stock Rollover Data'!$B$4:$M$4,0))","v":0.86817562293556139},{"$f":"INDEX('Stock Rollover Data'!$B$6:$M$38,\nMATCH(X$43,'Stock Rollover Data'!$A$6:$A$38,0),\nMATCH($A49,'Stock Rollover Data'!$B$4:$M$4,0))","v":0.89290891387434235},{"$f":"INDEX('Stock Rollover Data'!$B$6:$M$38,\nMATCH(Y$43,'Stock Rollover Data'!$A$6:$A$38,0),\nMATCH($A49,'Stock Rollover Data'!$B$4:$M$4,0))","v":0.91421948317078361},{"$f":"INDEX('Stock Rollover Data'!$B$6:$M$38,\nMATCH(Z$43,'Stock Rollover Data'!$A$6:$A$38,0),\nMATCH($A49,'Stock Rollover Data'!$B$4:$M$4,0))","v":0.93268370899665909},{"$f":"INDEX('Stock Rollover Data'!$B$6:$M$38,\nMATCH(AA$43,'Stock Rollover Data'!$A$6:$A$38,0),\nMATCH($A49,'Stock Rollover Data'!$B$4:$M$4,0))","v":0.94862717979668987},{"$f":"INDEX('Stock Rollover Data'!$B$6:$M$38,\nMATCH(AB$43,'Stock Rollover Data'!$A$6:$A$38,0),\nMATCH($A49,'Stock Rollover Data'!$B$4:$M$4,0))","v":0.96217595988260873},{"$f":"INDEX('Stock Rollover Data'!$B$6:$M$38,\nMATCH(AC$43,'Stock Rollover Data'!$A$6:$A$38,0),\nMATCH($A49,'Stock Rollover Data'!$B$4:$M$4,0))","v":0.97335899894952793},{"$f":"INDEX('Stock Rollover Data'!$B$6:$M$38,\nMATCH(AD$43,'Stock Rollover Data'!$A$6:$A$38,0),\nMATCH($A49,'Stock Rollover Data'!$B$4:$M$4,0))","v":0.98221706245048979},{"$f":"INDEX('Stock Rollover Data'!$B$6:$M$38,\nMATCH(AE$43,'Stock Rollover Data'!$A$6:$A$38,0),\nMATCH($A49,'Stock Rollover Data'!$B$4:$M$4,0))","v":0.98887557113961955},{"$f":"INDEX('Stock Rollover Data'!$B$6:$M$38,\nMATCH(AF$43,'Stock Rollover Data'!$A$6:$A$38,0),\nMATCH($A49,'Stock Rollover Data'!$B$4:$M$4,0))","v":0.99356827881628518},{"$f":"INDEX('Stock Rollover Data'!$B$6:$M$38,\nMATCH(AG$43,'Stock Rollover Data'!$A$6:$A$38,0),\nMATCH($A49,'Stock Rollover Data'!$B$4:$M$4,0))","v":0.99662315689352632}]
["10-6",null,{"$f":"INDEX('Stock Rollover Data'!$B$6:$M$38,\nMATCH(C$43,'Stock Rollover Data'!$A$6:$A$38,0),\nMATCH($A50,'Stock Rollover Data'!$B$4:$M$4,0))","v":9.5972626433211347E-3},{"$f":"INDEX('Stock Rollover Data'!$B$6:$M$38,\nMATCH(D$43,'Stock Rollover Data'!$A$6:$A$38,0),\nMATCH($A50,'Stock Rollover Data'!$B$4:$M$4,0))","v":3.0144242876434996E-2},{"$f":"INDEX('Stock Rollover Data'!$B$6:$M$38,\nMATCH(E$43,'Stock Rollover Data'!$A$6:$A$38,0),\nMATCH($A50,'Stock Rollover Data'!$B$4:$M$4,0))","v":6.1103187134406087E-2},{"$f":"INDEX('Stock Rollover Data'!$B$6:$M$38,\nMATCH(F$43,'Stock Rollover Data'!$A$6:$A$38,0),\nMATCH($A50,'Stock Rollover Data'!$B$4:$M$4,0))","v":0.10087587284093968},{"$f":"INDEX('Stock Rollover Data'!$B$6:$M$38,\nMATCH(G$43,'Stock Rollover Data'!$A$6:$A$38,0),\nMATCH($A50,'Stock Rollover Data'!$B$4:$M$4,0))","v":0.14785079602431822},{"$f":"INDEX('Stock Rollover Data'!$B$6:$M$38,\nMATCH(H$43,'Stock Rollover Data'!$A$6:$A$38,0),\nMATCH($A50,'Stock Rollover Data'!$B$4:$M$4,0))","v":0.20082803570131055},{"$f":"INDEX('Stock Rollover Data'!$B$6:$M$38,\nMATCH(I$43,'Stock Rollover Data'!$A$6:$A$38,0),\nMATCH($A50,'Stock Rollover Data'!$B$4:$M$4,0))","v":0.25887422525197695},{"$f":"INDEX('Stock Rollover Data'!$B$6:$M$38,\nMATCH(J$43,'Stock Rollover Data'!$A$6:$A$38,0),\nMATCH($A50,'Stock Rollover Data'!$B$4:$M$4,0))","v":0.32122564930591641},{"$f":"INDEX('Stock Rollover Data'!$B$6:$M$38,\nMATCH(K$43,'Stock Rollover Data'!$A$6:$A$38,0),\nMATCH($A50,'Stock Rollover Data'!$B$4:$M$4,0))","v":0.38754963497652145},{"$f":"INDEX('Stock Rollover Data'!$B$6:$M$38,\nMATCH(L$43,'Stock Rollover Data'!$A$6:$A$38,0),\nMATCH($A50,'Stock Rollover Data'!$B$4:$M$4,0))","v":0.45831889710933704},{"$f":"INDEX('Stock Rollover Data'!$B$6:$M$38,\nMATCH(M$43,'Stock Rollover Data'!$A$6:$A$38,0),\nMATCH($A50,'Stock Rollover Data'!$B$4:$M$4,0))","v":0.53478357873111504},{"$f":"INDEX('Stock Rollover Data'!$B$6:$M$38,\nMATCH(N$43,'Stock Rollover Data'!$A$6:$A$38,0),\nMATCH($A50,'Stock Rollover Data'!$B$4:$M$4,0))","v":0.60971900857634387},{"$f":"INDEX('Stock Rollover Data'!$B$6:$M$38,\nMATCH(O$43,'Stock Rollover Data'!$A$6:$A$38,0),\nMATCH($A50,'Stock Rollover Data'!$B$4:$M$4,0))","v":0.68232866338869125},{"$f":"INDEX('Stock Rollover Data'!$B$6:$M$38,\nMATCH(P$43,'Stock Rollover Data'!$A$6:$A$38,0),\nMATCH($A50,'Stock Rollover Data'!$B$4:$M$4,0))","v":0.75041598261654485},{"$f":"INDEX('Stock Rollover Data'!$B$6:$M$38,\nMATCH(Q$43,'Stock Rollover Data'!$A$6:$A$38,0),\nMATCH($A50,'Stock Rollover Data'!$B$4:$M$4,0))","v":0.81133728444626929},{"$f":"INDEX('Stock Rollover Data'!$B$6:$M$38,\nMATCH(R$43,'Stock Rollover Data'!$A$6:$A$38,0),\nMATCH($A50,'Stock Rollover Data'!$B$4:$M$4,0))","v":0.86314645180442706},{"$f":"INDEX('Stock Rollover Data'!$B$6:$M$38,\nMATCH(S$43,'Stock Rollover Data'!$A$6:$A$38,0),\nMATCH($A50,'Stock Rollover Data'!$B$4:$M$4,0))","v":0.90510890280424061},{"$f":"INDEX('Stock Rollover Data'!$B$6:$M$38,\nMATCH(T$43,'Stock Rollover Data'!$A$6:$A$38,0),\nMATCH($A50,'Stock Rollover Data'!$B$4:$M$4,0))","v":0.93752638989401982},{"$f":"INDEX('Stock Rollover Data'!$B$6:$M$38,\nMATCH(U$43,'Stock Rollover Data'!$A$6:$A$38,0),\nMATCH($A50,'Stock Rollover Data'!$B$4:$M$4,0))","v":0.96133778905384681},{"$f":"INDEX('Stock Rollover Data'!$B$6:$M$38,\nMATCH(V$43,'Stock Rollover Data'!$A$6:$A$38,0),\nMATCH($A50,'Stock Rollover Data'!$B$4:$M$4,0))","v":0.9778192617710586},{"$f":"INDEX('Stock Rollover Data'!$B$6:$M$38,\nMATCH(W$43,'Stock Rollover Data'!$A$6:$A$38,0),\nMATCH($A50,'Stock Rollover Data'!$B$4:$M$4,0))","v":0.98841375390693798},{"$f":"INDEX('Stock Rollover Data'!$B$6:$M$38,\nMATCH(X$43,'Stock Rollover Data'!$A$6:$A$38,0),\nMATCH($A50,'Stock Rollover Data'!$B$4:$M$4,0))","v":0.99461285125437937},{"$f":"INDEX('Stock Rollover Data'!$B$6:$M$38,\nMATCH(Y$43,'Stock Rollover Data'!$A$6:$A$38,0),\nMATCH($A50,'Stock Rollover Data'!$B$4:$M$4,0))","v":0.99783150533193388},{"$f":"INDEX('Stock Rollover Data'!$B$6:$M$38,\nMATCH(Z$43,'Stock Rollover Data'!$A$6:$A$38,0),\nMATCH($A50,'Stock Rollover Data'!$B$4:$M$4,0))","v":0.99926921403664171},{"$f":"INDEX('Stock Rollover Data'!$B$6:$M$38,\nMATCH(AA$43,'Stock Rollover Data'!$A$6:$A$38,0),\nMATCH($A50,'Stock Rollover Data'!$B$4:$M$4,0))","v":0.99980185770651009},{"$f":"INDEX('Stock Rollover Data'!$B$6:$M$38,\nMATCH(AB$43,'Stock Rollover Data'!$A$6:$A$38,0),\nMATCH($A50,'Stock Rollover Data'!$B$4:$M$4,0))","v":0.99995874291090414},{"$f":"INDEX('Stock Rollover Data'!$B$6:$M$38,\nMATCH(AC$43,'Stock Rollover Data'!$A$6:$A$38,0),\nMATCH($A50,'Stock Rollover Data'!$B$4:$M$4,0))","v":0.99999374791971174},{"$f":"INDEX('Stock Rollover Data'!$B$6:$M$38,\nMATCH(AD$43,'Stock Rollover Data'!$A$6:$A$38,0),\nMATCH($A50,'Stock Rollover Data'!$B$4:$M$4,0))","v":0.99999935131220374},{"$f":"INDEX('Stock Rollover Data'!$B$6:$M$38,\nMATCH(AE$43,'Stock Rollover Data'!$A$6:$A$38,0),\nMATCH($A50,'Stock Rollover Data'!$B$4:$M$4,0))","v":0.99999995696069421},{"$f":"INDEX('Stock Rollover Data'!$B$6:$M$38,\nMATCH(AF$43,'Stock Rollover Data'!$A$6:$A$38,0),\nMATCH($A50,'Stock Rollover Data'!$B$4:$M$4,0))","v":0.99999999830612851},{"$f":"INDEX('Stock Rollover Data'!$B$6:$M$38,\nMATCH(AG$43,'Stock Rollover Data'!$A$6:$A$38,0),\nMATCH($A50,'Stock Rollover Data'!$B$4:$M$4,0))","v":0.99999999996354327}]
["16-0",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["16-1",null,{"$f":"INDEX('Stock Rollover Data'!$P$6:$AA$38,\nMATCH(C$43,'Stock Rollover Data'!$O$6:$O$38,0),\nMATCH($A52,'Stock Rollover Data'!$P$4:$AA$4,0))","v":7.1149712931768119E-4},{"$f":"INDEX('Stock Rollover Data'!$P$6:$AA$38,\nMATCH(D$43,'Stock Rollover Data'!$O$6:$O$38,0),\nMATCH($A52,'Stock Rollover Data'!$P$4:$AA$4,0))","v":2.1353334752522435E-3},{"$f":"INDEX('Stock Rollover Data'!$P$6:$AA$38,\nMATCH(E$43,'Stock Rollover Data'!$O$6:$O$38,0),\nMATCH($A52,'Stock Rollover Data'!$P$4:$AA$4,0))","v":4.1419435177681733E-3},{"$f":"INDEX('Stock Rollover Data'!$P$6:$AA$38,\nMATCH(F$43,'Stock Rollover Data'!$O$6:$O$38,0),\nMATCH($A52,'Stock Rollover Data'!$P$4:$AA$4,0))","v":6.6403846364087582E-3},{"$f":"INDEX('Stock Rollover Data'!$P$6:$AA$38,\nMATCH(G$43,'Stock Rollover Data'!$O$6:$O$38,0),\nMATCH($A52,'Stock Rollover Data'!$P$4:$AA$4,0))","v":9.6235625444440372E-3},{"$f":"INDEX('Stock Rollover Data'!$P$6:$AA$38,\nMATCH(H$43,'Stock Rollover Data'!$O$6:$O$38,0),\nMATCH($A52,'Stock Rollover Data'!$P$4:$AA$4,0))","v":1.3113605174943182E-2},{"$f":"INDEX('Stock Rollover Data'!$P$6:$AA$38,\nMATCH(I$43,'Stock Rollover Data'!$O$6:$O$38,0),\nMATCH($A52,'Stock Rollover Data'!$P$4:$AA$4,0))","v":1.7129111827925581E-2},{"$f":"INDEX('Stock Rollover Data'!$P$6:$AA$38,\nMATCH(J$43,'Stock Rollover Data'!$O$6:$O$38,0),\nMATCH($A52,'Stock Rollover Data'!$P$4:$AA$4,0))","v":2.1678305486395332E-2},{"$f":"INDEX('Stock Rollover Data'!$P$6:$AA$38,\nMATCH(K$43,'Stock Rollover Data'!$O$6:$O$38,0),\nMATCH($A52,'Stock Rollover Data'!$P$4:$AA$4,0))","v":2.6755998574507226E-2},{"$f":"INDEX('Stock Rollover Data'!$P$6:$AA$38,\nMATCH(L$43,'Stock Rollover Data'!$O$6:$O$38,0),\nMATCH($A52,'Stock Rollover Data'!$P$4:$AA$4,0))","v":3.233938666664795E-2},{"$f":"INDEX('Stock Rollover Data'!$P$6:$AA$38,\nMATCH(M$43,'Stock Rollover Data'!$O$6:$O$38,0),\nMATCH($A52,'Stock Rollover Data'!$P$4:$AA$4,0))","v":3.8382999784214618E-2},{"$f":"INDEX('Stock Rollover Data'!$P$6:$AA$38,\nMATCH(N$43,'Stock Rollover Data'!$O$6:$O$38,0),\nMATCH($A52,'Stock Rollover Data'!$P$4:$AA$4,0))","v":4.6058205911319233E-2},{"$f":"INDEX('Stock Rollover Data'!$P$6:$AA$38,\nMATCH(O$43,'Stock Rollover Data'!$O$6:$O$38,0),\nMATCH($A52,'Stock Rollover Data'!$P$4:$AA$4,0))","v":5.5215197295671863E-2},{"$f":"INDEX('Stock Rollover Data'!$P$6:$AA$38,\nMATCH(P$43,'Stock Rollover Data'!$O$6:$O$38,0),\nMATCH($A52,'Stock Rollover Data'!$P$4:$AA$4,0))","v":6.5734102006000883E-2},{"$f":"INDEX('Stock Rollover Data'!$P$6:$AA$38,\nMATCH(Q$43,'Stock Rollover Data'!$O$6:$O$38,0),\nMATCH($A52,'Stock Rollover Data'!$P$4:$AA$4,0))","v":7.7672468142315945E-2},{"$f":"INDEX('Stock Rollover Data'!$P$6:$AA$38,\nMATCH(R$43,'Stock Rollover Data'!$O$6:$O$38,0),\nMATCH($A52,'Stock Rollover Data'!$P$4:$AA$4,0))","v":9.1430539573276931E-2},{"$f":"INDEX('Stock Rollover Data'!$P$6:$AA$38,\nMATCH(S$43,'Stock Rollover Data'!$O$6:$O$38,0),\nMATCH($A52,'Stock Rollover Data'!$P$4:$AA$4,0))","v":0.10768778105423761},{"$f":"INDEX('Stock Rollover Data'!$P$6:$AA$38,\nMATCH(T$43,'Stock Rollover Data'!$O$6:$O$38,0),\nMATCH($A52,'Stock Rollover Data'!$P$4:$AA$4,0))","v":0.12688232947876157},{"$f":"INDEX('Stock Rollover Data'!$P$6:$AA$38,\nMATCH(U$43,'Stock Rollover Data'!$O$6:$O$38,0),\nMATCH($A52,'Stock Rollover Data'!$P$4:$AA$4,0))","v":0.14862951883638748},{"$f":"INDEX('Stock Rollover Data'!$P$6:$AA$38,\nMATCH(V$43,'Stock Rollover Data'!$O$6:$O$38,0),\nMATCH($A52,'Stock Rollover Data'!$P$4:$AA$4,0))","v":0.17194621449031181},{"$f":"INDEX('Stock Rollover Data'!$P$6:$AA$38,\nMATCH(W$43,'Stock Rollover Data'!$O$6:$O$38,0),\nMATCH($A52,'Stock Rollover Data'!$P$4:$AA$4,0))","v":0.19607187470419374},{"$f":"INDEX('Stock Rollover Data'!$P$6:$AA$38,\nMATCH(X$43,'Stock Rollover Data'!$O$6:$O$38,0),\nMATCH($A52,'Stock Rollover Data'!$P$4:$AA$4,0))","v":0.22077737598863958},{"$f":"INDEX('Stock Rollover Data'!$P$6:$AA$38,\nMATCH(Y$43,'Stock Rollover Data'!$O$6:$O$38,0),\nMATCH($A52,'Stock Rollover Data'!$P$4:$AA$4,0))","v":0.24612113682856551},{"$f":"INDEX('Stock Rollover Data'!$P$6:$AA$38,\nMATCH(Z$43,'Stock Rollover Data'!$O$6:$O$38,0),\nMATCH($A52,'Stock Rollover Data'!$P$4:$AA$4,0))","v":0.27219978778676107},{"$f":"INDEX('Stock Rollover Data'!$P$6:$AA$38,\nMATCH(AA$43,'Stock Rollover Data'!$O$6:$O$38,0),\nMATCH($A52,'Stock Rollover Data'!$P$4:$AA$4,0))","v":0.29902728618856278},{"$f":"INDEX('Stock Rollover Data'!$P$6:$AA$38,\nMATCH(AB$43,'Stock Rollover Data'!$O$6:$O$38,0),\nMATCH($A52,'Stock Rollover Data'!$P$4:$AA$4,0))","v":0.32650267923171711},{"$f":"INDEX('Stock Rollover Data'!$P$6:$AA$38,\nMATCH(AC$43,'Stock Rollover Data'!$O$6:$O$38,0),\nMATCH($A52,'Stock Rollover Data'!$P$4:$AA$4,0))","v":0.35442880150717132},{"$f":"INDEX('Stock Rollover Data'!$P$6:$AA$38,\nMATCH(AD$43,'Stock Rollover Data'!$O$6:$O$38,0),\nMATCH($A52,'Stock Rollover Data'!$P$4:$AA$4,0))","v":0.38256506366144255},{"$f":"INDEX('Stock Rollover Data'!$P$6:$AA$38,\nMATCH(AE$43,'Stock Rollover Data'!$O$6:$O$38,0),\nMATCH($A52,'Stock Rollover Data'!$P$4:$AA$4,0))","v":0.41071215110752923},{"$f":"INDEX('Stock Rollover Data'!$P$6:$AA$38,\nMATCH(AF$43,'Stock Rollover Data'!$O$6:$O$38,0),\nMATCH($A52,'Stock Rollover Data'!$P$4:$AA$4,0))","v":0.43881006920879412},{"$f":"INDEX('Stock Rollover Data'!$P$6:$AA$38,\nMATCH(AG$43,'Stock Rollover Data'!$O$6:$O$38,0),\nMATCH($A52,'Stock Rollover Data'!$P$4:$AA$4,0))","v":0.4669973375884155}]
["16-2",null,{"$f":"INDEX('Stock Rollover Data'!$P$6:$AA$38,\nMATCH(C$43,'Stock Rollover Data'!$O$6:$O$38,0),\nMATCH($A53,'Stock Rollover Data'!$P$4:$AA$4,0))","v":1.4229942586353624E-3},{"$f":"INDEX('Stock Rollover Data'!$P$6:$AA$38,\nMATCH(D$43,'Stock Rollover Data'!$O$6:$O$38,0),\nMATCH($A53,'Stock Rollover Data'!$P$4:$AA$4,0))","v":4.2706669505045087E-3},{"$f":"INDEX('Stock Rollover Data'!$P$6:$AA$38,\nMATCH(E$43,'Stock Rollover Data'!$O$6:$O$38,0),\nMATCH($A53,'Stock Rollover Data'!$P$4:$AA$4,0))","v":8.283887035536357E-3},{"$f":"INDEX('Stock Rollover Data'!$P$6:$AA$38,\nMATCH(F$43,'Stock Rollover Data'!$O$6:$O$38,0),\nMATCH($A53,'Stock Rollover Data'!$P$4:$AA$4,0))","v":1.3280769272817523E-2},{"$f":"INDEX('Stock Rollover Data'!$P$6:$AA$38,\nMATCH(G$43,'Stock Rollover Data'!$O$6:$O$38,0),\nMATCH($A53,'Stock Rollover Data'!$P$4:$AA$4,0))","v":1.9247125088888074E-2},{"$f":"INDEX('Stock Rollover Data'!$P$6:$AA$38,\nMATCH(H$43,'Stock Rollover Data'!$O$6:$O$38,0),\nMATCH($A53,'Stock Rollover Data'!$P$4:$AA$4,0))","v":2.6227210349886353E-2},{"$f":"INDEX('Stock Rollover Data'!$P$6:$AA$38,\nMATCH(I$43,'Stock Rollover Data'!$O$6:$O$38,0),\nMATCH($A53,'Stock Rollover Data'!$P$4:$AA$4,0))","v":3.4258223655851121E-2},{"$f":"INDEX('Stock Rollover Data'!$P$6:$AA$38,\nMATCH(J$43,'Stock Rollover Data'!$O$6:$O$38,0),\nMATCH($A53,'Stock Rollover Data'!$P$4:$AA$4,0))","v":4.3356610972790616E-2},{"$f":"INDEX('Stock Rollover Data'!$P$6:$AA$38,\nMATCH(K$43,'Stock Rollover Data'!$O$6:$O$38,0),\nMATCH($A53,'Stock Rollover Data'!$P$4:$AA$4,0))","v":5.3511997149014355E-2},{"$f":"INDEX('Stock Rollover Data'!$P$6:$AA$38,\nMATCH(L$43,'Stock Rollover Data'!$O$6:$O$38,0),\nMATCH($A53,'Stock Rollover Data'!$P$4:$AA$4,0))","v":6.4678773333295789E-2},{"$f":"INDEX('Stock Rollover Data'!$P$6:$AA$38,\nMATCH(M$43,'Stock Rollover Data'!$O$6:$O$38,0),\nMATCH($A53,'Stock Rollover Data'!$P$4:$AA$4,0))","v":7.6765999568429139E-2},{"$f":"INDEX('Stock Rollover Data'!$P$6:$AA$38,\nMATCH(N$43,'Stock Rollover Data'!$O$6:$O$38,0),\nMATCH($A53,'Stock Rollover Data'!$P$4:$AA$4,0))","v":9.0334975138898474E-2},{"$f":"INDEX('Stock Rollover Data'!$P$6:$AA$38,\nMATCH(O$43,'Stock Rollover Data'!$O$6:$O$38,0),\nMATCH($A53,'Stock Rollover Data'!$P$4:$AA$4,0))","v":0.10517996034814697},{"$f":"INDEX('Stock Rollover Data'!$P$6:$AA$38,\nMATCH(P$43,'Stock Rollover Data'!$O$6:$O$38,0),\nMATCH($A53,'Stock Rollover Data'!$P$4:$AA$4,0))","v":0.12114778292222425},{"$f":"INDEX('Stock Rollover Data'!$P$6:$AA$38,\nMATCH(Q$43,'Stock Rollover Data'!$O$6:$O$38,0),\nMATCH($A53,'Stock Rollover Data'!$P$4:$AA$4,0))","v":0.13832758505003176},{"$f":"INDEX('Stock Rollover Data'!$P$6:$AA$38,\nMATCH(R$43,'Stock Rollover Data'!$O$6:$O$38,0),\nMATCH($A53,'Stock Rollover Data'!$P$4:$AA$4,0))","v":0.15723894046830419},{"$f":"INDEX('Stock Rollover Data'!$P$6:$AA$38,\nMATCH(S$43,'Stock Rollover Data'!$O$6:$O$38,0),\nMATCH($A53,'Stock Rollover Data'!$P$4:$AA$4,0))","v":0.17870244855522377},{"$f":"INDEX('Stock Rollover Data'!$P$6:$AA$38,\nMATCH(T$43,'Stock Rollover Data'!$O$6:$O$38,0),\nMATCH($A53,'Stock Rollover Data'!$P$4:$AA$4,0))","v":0.20315067870135897},{"$f":"INDEX('Stock Rollover Data'!$P$6:$AA$38,\nMATCH(U$43,'Stock Rollover Data'!$O$6:$O$38,0),\nMATCH($A53,'Stock Rollover Data'!$P$4:$AA$4,0))","v":0.22994900107469668},{"$f":"INDEX('Stock Rollover Data'!$P$6:$AA$38,\nMATCH(V$43,'Stock Rollover Data'!$O$6:$O$38,0),\nMATCH($A53,'Stock Rollover Data'!$P$4:$AA$4,0))","v":0.25778157014822228},{"$f":"INDEX('Stock Rollover Data'!$P$6:$AA$38,\nMATCH(W$43,'Stock Rollover Data'!$O$6:$O$38,0),\nMATCH($A53,'Stock Rollover Data'!$P$4:$AA$4,0))","v":0.28570764108104024},{"$f":"INDEX('Stock Rollover Data'!$P$6:$AA$38,\nMATCH(X$43,'Stock Rollover Data'!$O$6:$O$38,0),\nMATCH($A53,'Stock Rollover Data'!$P$4:$AA$4,0))","v":0.31349068961971477},{"$f":"INDEX('Stock Rollover Data'!$P$6:$AA$38,\nMATCH(Y$43,'Stock Rollover Data'!$O$6:$O$38,0),\nMATCH($A53,'Stock Rollover Data'!$P$4:$AA$4,0))","v":0.34125152570050205},{"$f":"INDEX('Stock Rollover Data'!$P$6:$AA$38,\nMATCH(Z$43,'Stock Rollover Data'!$O$6:$O$38,0),\nMATCH($A53,'Stock Rollover Data'!$P$4:$AA$4,0))","v":0.36915806637504567},{"$f":"INDEX('Stock Rollover Data'!$P$6:$AA$38,\nMATCH(AA$43,'Stock Rollover Data'!$O$6:$O$38,0),\nMATCH($A53,'Stock Rollover Data'!$P$4:$AA$4,0))","v":0.39729283033894258},{"$f":"INDEX('Stock Rollover Data'!$P$6:$AA$38,\nMATCH(AB$43,'Stock Rollover Data'!$O$6:$O$38,0),\nMATCH($A53,'Stock Rollover Data'!$P$4:$AA$4,0))","v":0.42562874857138311},{"$f":"INDEX('Stock Rollover Data'!$P$6:$AA$38,\nMATCH(AC$43,'Stock Rollover Data'!$O$6:$O$38,0),\nMATCH($A53,'Stock Rollover Data'!$P$4:$AA$4,0))","v":0.45405706766080806},{"$f":"INDEX('Stock Rollover Data'!$P$6:$AA$38,\nMATCH(AD$43,'Stock Rollover Data'!$O$6:$O$38,0),\nMATCH($A53,'Stock Rollover Data'!$P$4:$AA$4,0))","v":0.48243998908130975},{"$f":"INDEX('Stock Rollover Data'!$P$6:$AA$38,\nMATCH(AE$43,'Stock Rollover Data'!$O$6:$O$38,0),\nMATCH($A53,'Stock Rollover Data'!$P$4:$AA$4,0))","v":0.51068184475285872},{"$f":"INDEX('Stock Rollover Data'!$P$6:$AA$38,\nMATCH(AF$43,'Stock Rollover Data'!$O$6:$O$38,0),\nMATCH($A53,'Stock Rollover Data'!$P$4:$AA$4,0))","v":0.53880545344452635},{"$f":"INDEX('Stock Rollover Data'!$P$6:$AA$38,\nMATCH(AG$43,'Stock Rollover Data'!$O$6:$O$38,0),\nMATCH($A53,'Stock Rollover Data'!$P$4:$AA$4,0))","v":0.56699697431711771}]
["16-3",null,{"$f":"INDEX('Stock Rollover Data'!$P$6:$AA$38,\nMATCH(C$43,'Stock Rollover Data'!$O$6:$O$38,0),\nMATCH($A54,'Stock Rollover Data'!$P$4:$AA$4,0))","v":2.8459885172707417E-3},{"$f":"INDEX('Stock Rollover Data'!$P$6:$AA$38,\nMATCH(D$43,'Stock Rollover Data'!$O$6:$O$38,0),\nMATCH($A54,'Stock Rollover Data'!$P$4:$AA$4,0))","v":8.5413339010090329E-3},{"$f":"INDEX('Stock Rollover Data'!$P$6:$AA$38,\nMATCH(E$43,'Stock Rollover Data'!$O$6:$O$38,0),\nMATCH($A54,'Stock Rollover Data'!$P$4:$AA$4,0))","v":1.6567774071072721E-2},{"$f":"INDEX('Stock Rollover Data'!$P$6:$AA$38,\nMATCH(F$43,'Stock Rollover Data'!$O$6:$O$38,0),\nMATCH($A54,'Stock Rollover Data'!$P$4:$AA$4,0))","v":2.6561538545635057E-2},{"$f":"INDEX('Stock Rollover Data'!$P$6:$AA$38,\nMATCH(G$43,'Stock Rollover Data'!$O$6:$O$38,0),\nMATCH($A54,'Stock Rollover Data'!$P$4:$AA$4,0))","v":3.849425017777619E-2},{"$f":"INDEX('Stock Rollover Data'!$P$6:$AA$38,\nMATCH(H$43,'Stock Rollover Data'!$O$6:$O$38,0),\nMATCH($A54,'Stock Rollover Data'!$P$4:$AA$4,0))","v":5.2454420699772741E-2},{"$f":"INDEX('Stock Rollover Data'!$P$6:$AA$38,\nMATCH(I$43,'Stock Rollover Data'!$O$6:$O$38,0),\nMATCH($A54,'Stock Rollover Data'!$P$4:$AA$4,0))","v":6.8516447311702325E-2},{"$f":"INDEX('Stock Rollover Data'!$P$6:$AA$38,\nMATCH(J$43,'Stock Rollover Data'!$O$6:$O$38,0),\nMATCH($A54,'Stock Rollover Data'!$P$4:$AA$4,0))","v":8.6713221945581329E-2},{"$f":"INDEX('Stock Rollover Data'!$P$6:$AA$38,\nMATCH(K$43,'Stock Rollover Data'!$O$6:$O$38,0),\nMATCH($A54,'Stock Rollover Data'!$P$4:$AA$4,0))","v":0.10702399429802881},{"$f":"INDEX('Stock Rollover Data'!$P$6:$AA$38,\nMATCH(L$43,'Stock Rollover Data'!$O$6:$O$38,0),\nMATCH($A54,'Stock Rollover Data'!$P$4:$AA$4,0))","v":0.12935754666659169},{"$f":"INDEX('Stock Rollover Data'!$P$6:$AA$38,\nMATCH(M$43,'Stock Rollover Data'!$O$6:$O$38,0),\nMATCH($A54,'Stock Rollover Data'!$P$4:$AA$4,0))","v":0.15353199913685847},{"$f":"INDEX('Stock Rollover Data'!$P$6:$AA$38,\nMATCH(N$43,'Stock Rollover Data'!$O$6:$O$38,0),\nMATCH($A54,'Stock Rollover Data'!$P$4:$AA$4,0))","v":0.17948232582197052},{"$f":"INDEX('Stock Rollover Data'!$P$6:$AA$38,\nMATCH(O$43,'Stock Rollover Data'!$O$6:$O$38,0),\nMATCH($A54,'Stock Rollover Data'!$P$4:$AA$4,0))","v":0.20685963120082973},{"$f":"INDEX('Stock Rollover Data'!$P$6:$AA$38,\nMATCH(P$43,'Stock Rollover Data'!$O$6:$O$38,0),\nMATCH($A54,'Stock Rollover Data'!$P$4:$AA$4,0))","v":0.23541528511793033},{"$f":"INDEX('Stock Rollover Data'!$P$6:$AA$38,\nMATCH(Q$43,'Stock Rollover Data'!$O$6:$O$38,0),\nMATCH($A54,'Stock Rollover Data'!$P$4:$AA$4,0))","v":0.26531026927699686},{"$f":"INDEX('Stock Rollover Data'!$P$6:$AA$38,\nMATCH(R$43,'Stock Rollover Data'!$O$6:$O$38,0),\nMATCH($A54,'Stock Rollover Data'!$P$4:$AA$4,0))","v":0.29739645515110869},{"$f":"INDEX('Stock Rollover Data'!$P$6:$AA$38,\nMATCH(S$43,'Stock Rollover Data'!$O$6:$O$38,0),\nMATCH($A54,'Stock Rollover Data'!$P$4:$AA$4,0))","v":0.33295615474161305},{"$f":"INDEX('Stock Rollover Data'!$P$6:$AA$38,\nMATCH(T$43,'Stock Rollover Data'!$O$6:$O$38,0),\nMATCH($A54,'Stock Rollover Data'!$P$4:$AA$4,0))","v":0.37255870389860857},{"$f":"INDEX('Stock Rollover Data'!$P$6:$AA$38,\nMATCH(U$43,'Stock Rollover Data'!$O$6:$O$38,0),\nMATCH($A54,'Stock Rollover Data'!$P$4:$AA$4,0))","v":0.41502464441734127},{"$f":"INDEX('Stock Rollover Data'!$P$6:$AA$38,\nMATCH(V$43,'Stock Rollover Data'!$O$6:$O$38,0),\nMATCH($A54,'Stock Rollover Data'!$P$4:$AA$4,0))","v":0.45815590107484394},{"$f":"INDEX('Stock Rollover Data'!$P$6:$AA$38,\nMATCH(W$43,'Stock Rollover Data'!$O$6:$O$38,0),\nMATCH($A54,'Stock Rollover Data'!$P$4:$AA$4,0))","v":0.50045787661051577},{"$f":"INDEX('Stock Rollover Data'!$P$6:$AA$38,\nMATCH(X$43,'Stock Rollover Data'!$O$6:$O$38,0),\nMATCH($A54,'Stock Rollover Data'!$P$4:$AA$4,0))","v":0.54029158243870889},{"$f":"INDEX('Stock Rollover Data'!$P$6:$AA$38,\nMATCH(Y$43,'Stock Rollover Data'!$O$6:$O$38,0),\nMATCH($A54,'Stock Rollover Data'!$P$4:$AA$4,0))","v":0.57796887789229145},{"$f":"INDEX('Stock Rollover Data'!$P$6:$AA$38,\nMATCH(Z$43,'Stock Rollover Data'!$O$6:$O$38,0),\nMATCH($A54,'Stock Rollover Data'!$P$4:$AA$4,0))","v":0.61384701037298728},{"$f":"INDEX('Stock Rollover Data'!$P$6:$AA$38,\nMATCH(AA$43,'Stock Rollover Data'!$O$6:$O$38,0),\nMATCH($A54,'Stock Rollover Data'!$P$4:$AA$4,0))","v":0.64815125247605199},{"$f":"INDEX('Stock Rollover Data'!$P$6:$AA$38,\nMATCH(AB$43,'Stock Rollover Data'!$O$6:$O$38,0),\nMATCH($A54,'Stock Rollover Data'!$P$4:$AA$4,0))","v":0.6809681980333171},{"$f":"INDEX('Stock Rollover Data'!$P$6:$AA$38,\nMATCH(AC$43,'Stock Rollover Data'!$O$6:$O$38,0),\nMATCH($A54,'Stock Rollover Data'!$P$4:$AA$4,0))","v":0.71229943982684152},{"$f":"INDEX('Stock Rollover Data'!$P$6:$AA$38,\nMATCH(AD$43,'Stock Rollover Data'!$O$6:$O$38,0),\nMATCH($A54,'Stock Rollover Data'!$P$4:$AA$4,0))","v":0.74212455248866982},{"$f":"INDEX('Stock Rollover Data'!$P$6:$AA$38,\nMATCH(AE$43,'Stock Rollover Data'!$O$6:$O$38,0),\nMATCH($A54,'Stock Rollover Data'!$P$4:$AA$4,0))","v":0.77046133541212292},{"$f":"INDEX('Stock Rollover Data'!$P$6:$AA$38,\nMATCH(AF$43,'Stock Rollover Data'!$O$6:$O$38,0),\nMATCH($A54,'Stock Rollover Data'!$P$4:$AA$4,0))","v":0.79741637617913397},{"$f":"INDEX('Stock Rollover Data'!$P$6:$AA$38,\nMATCH(AG$43,'Stock Rollover Data'!$O$6:$O$38,0),\nMATCH($A54,'Stock Rollover Data'!$P$4:$AA$4,0))","v":0.82320760629336631}]
["16-4",null,{"$f":"INDEX('Stock Rollover Data'!$P$6:$AA$38,\nMATCH(C$43,'Stock Rollover Data'!$O$6:$O$38,0),\nMATCH($A55,'Stock Rollover Data'!$P$4:$AA$4,0))","v":3.557485646588423E-3},{"$f":"INDEX('Stock Rollover Data'!$P$6:$AA$38,\nMATCH(D$43,'Stock Rollover Data'!$O$6:$O$38,0),\nMATCH($A55,'Stock Rollover Data'!$P$4:$AA$4,0))","v":1.0676667376261285E-2},{"$f":"INDEX('Stock Rollover Data'!$P$6:$AA$38,\nMATCH(E$43,'Stock Rollover Data'!$O$6:$O$38,0),\nMATCH($A55,'Stock Rollover Data'!$P$4:$AA$4,0))","v":2.0709717588840909E-2},{"$f":"INDEX('Stock Rollover Data'!$P$6:$AA$38,\nMATCH(F$43,'Stock Rollover Data'!$O$6:$O$38,0),\nMATCH($A55,'Stock Rollover Data'!$P$4:$AA$4,0))","v":3.3201923182043853E-2},{"$f":"INDEX('Stock Rollover Data'!$P$6:$AA$38,\nMATCH(G$43,'Stock Rollover Data'!$O$6:$O$38,0),\nMATCH($A55,'Stock Rollover Data'!$P$4:$AA$4,0))","v":4.8117812722220279E-2},{"$f":"INDEX('Stock Rollover Data'!$P$6:$AA$38,\nMATCH(H$43,'Stock Rollover Data'!$O$6:$O$38,0),\nMATCH($A55,'Stock Rollover Data'!$P$4:$AA$4,0))","v":6.5568025874715996E-2},{"$f":"INDEX('Stock Rollover Data'!$P$6:$AA$38,\nMATCH(I$43,'Stock Rollover Data'!$O$6:$O$38,0),\nMATCH($A55,'Stock Rollover Data'!$P$4:$AA$4,0))","v":8.564555913962793E-2},{"$f":"INDEX('Stock Rollover Data'!$P$6:$AA$38,\nMATCH(J$43,'Stock Rollover Data'!$O$6:$O$38,0),\nMATCH($A55,'Stock Rollover Data'!$P$4:$AA$4,0))","v":0.10839152743197664},{"$f":"INDEX('Stock Rollover Data'!$P$6:$AA$38,\nMATCH(K$43,'Stock Rollover Data'!$O$6:$O$38,0),\nMATCH($A55,'Stock Rollover Data'!$P$4:$AA$4,0))","v":0.13377999287253603},{"$f":"INDEX('Stock Rollover Data'!$P$6:$AA$38,\nMATCH(L$43,'Stock Rollover Data'!$O$6:$O$38,0),\nMATCH($A55,'Stock Rollover Data'!$P$4:$AA$4,0))","v":0.16169693333323965},{"$f":"INDEX('Stock Rollover Data'!$P$6:$AA$38,\nMATCH(M$43,'Stock Rollover Data'!$O$6:$O$38,0),\nMATCH($A55,'Stock Rollover Data'!$P$4:$AA$4,0))","v":0.19191499892107308},{"$f":"INDEX('Stock Rollover Data'!$P$6:$AA$38,\nMATCH(N$43,'Stock Rollover Data'!$O$6:$O$38,0),\nMATCH($A55,'Stock Rollover Data'!$P$4:$AA$4,0))","v":0.22435290727746326},{"$f":"INDEX('Stock Rollover Data'!$P$6:$AA$38,\nMATCH(O$43,'Stock Rollover Data'!$O$6:$O$38,0),\nMATCH($A55,'Stock Rollover Data'!$P$4:$AA$4,0))","v":0.25857453900103716},{"$f":"INDEX('Stock Rollover Data'!$P$6:$AA$38,\nMATCH(P$43,'Stock Rollover Data'!$O$6:$O$38,0),\nMATCH($A55,'Stock Rollover Data'!$P$4:$AA$4,0))","v":0.2942691063974131},{"$f":"INDEX('Stock Rollover Data'!$P$6:$AA$38,\nMATCH(Q$43,'Stock Rollover Data'!$O$6:$O$38,0),\nMATCH($A55,'Stock Rollover Data'!$P$4:$AA$4,0))","v":0.33163783659624613},{"$f":"INDEX('Stock Rollover Data'!$P$6:$AA$38,\nMATCH(R$43,'Stock Rollover Data'!$O$6:$O$38,0),\nMATCH($A55,'Stock Rollover Data'!$P$4:$AA$4,0))","v":0.37174556893888588},{"$f":"INDEX('Stock Rollover Data'!$P$6:$AA$38,\nMATCH(S$43,'Stock Rollover Data'!$O$6:$O$38,0),\nMATCH($A55,'Stock Rollover Data'!$P$4:$AA$4,0))","v":0.41619519342701639},{"$f":"INDEX('Stock Rollover Data'!$P$6:$AA$38,\nMATCH(T$43,'Stock Rollover Data'!$O$6:$O$38,0),\nMATCH($A55,'Stock Rollover Data'!$P$4:$AA$4,0))","v":0.46569837987326101},{"$f":"INDEX('Stock Rollover Data'!$P$6:$AA$38,\nMATCH(U$43,'Stock Rollover Data'!$O$6:$O$38,0),\nMATCH($A55,'Stock Rollover Data'!$P$4:$AA$4,0))","v":0.5187808055216766},{"$f":"INDEX('Stock Rollover Data'!$P$6:$AA$38,\nMATCH(V$43,'Stock Rollover Data'!$O$6:$O$38,0),\nMATCH($A55,'Stock Rollover Data'!$P$4:$AA$4,0))","v":0.57269487634355487},{"$f":"INDEX('Stock Rollover Data'!$P$6:$AA$38,\nMATCH(W$43,'Stock Rollover Data'!$O$6:$O$38,0),\nMATCH($A55,'Stock Rollover Data'!$P$4:$AA$4,0))","v":0.6255723457631448},{"$f":"INDEX('Stock Rollover Data'!$P$6:$AA$38,\nMATCH(X$43,'Stock Rollover Data'!$O$6:$O$38,0),\nMATCH($A55,'Stock Rollover Data'!$P$4:$AA$4,0))","v":0.6737222840121222},{"$f":"INDEX('Stock Rollover Data'!$P$6:$AA$38,\nMATCH(Y$43,'Stock Rollover Data'!$O$6:$O$38,0),\nMATCH($A55,'Stock Rollover Data'!$P$4:$AA$4,0))","v":0.71761900377666332},{"$f":"INDEX('Stock Rollover Data'!$P$6:$AA$38,\nMATCH(Z$43,'Stock Rollover Data'!$O$6:$O$38,0),\nMATCH($A55,'Stock Rollover Data'!$P$4:$AA$4,0))","v":0.75775695099358398},{"$f":"INDEX('Stock Rollover Data'!$P$6:$AA$38,\nMATCH(AA$43,'Stock Rollover Data'!$O$6:$O$38,0),\nMATCH($A55,'Stock Rollover Data'!$P$4:$AA$4,0))","v":0.79444750704125777},{"$f":"INDEX('Stock Rollover Data'!$P$6:$AA$38,\nMATCH(AB$43,'Stock Rollover Data'!$O$6:$O$38,0),\nMATCH($A55,'Stock Rollover Data'!$P$4:$AA$4,0))","v":0.82782913189820906},{"$f":"INDEX('Stock Rollover Data'!$P$6:$AA$38,\nMATCH(AC$43,'Stock Rollover Data'!$O$6:$O$38,0),\nMATCH($A55,'Stock Rollover Data'!$P$4:$AA$4,0))","v":0.85793970987636015},{"$f":"INDEX('Stock Rollover Data'!$P$6:$AA$38,\nMATCH(AD$43,'Stock Rollover Data'!$O$6:$O$38,0),\nMATCH($A55,'Stock Rollover Data'!$P$4:$AA$4,0))","v":0.884786523719711},{"$f":"INDEX('Stock Rollover Data'!$P$6:$AA$38,\nMATCH(AE$43,'Stock Rollover Data'!$O$6:$O$38,0),\nMATCH($A55,'Stock Rollover Data'!$P$4:$AA$4,0))","v":0.90840077453332513},{"$f":"INDEX('Stock Rollover Data'!$P$6:$AA$38,\nMATCH(AF$43,'Stock Rollover Data'!$O$6:$O$38,0),\nMATCH($A55,'Stock Rollover Data'!$P$4:$AA$4,0))","v":0.92887287764740256},{"$f":"INDEX('Stock Rollover Data'!$P$6:$AA$38,\nMATCH(AG$43,'Stock Rollover Data'!$O$6:$O$38,0),\nMATCH($A55,'Stock Rollover Data'!$P$4:$AA$4,0))","v":0.94635799732371462}]
["16-5",null,{"$f":"INDEX('Stock Rollover Data'!$P$6:$AA$38,\nMATCH(C$43,'Stock Rollover Data'!$O$6:$O$38,0),\nMATCH($A56,'Stock Rollover Data'!$P$4:$AA$4,0))","v":5.3362284698826347E-3},{"$f":"INDEX('Stock Rollover Data'!$P$6:$AA$38,\nMATCH(D$43,'Stock Rollover Data'!$O$6:$O$38,0),\nMATCH($A56,'Stock Rollover Data'!$P$4:$AA$4,0))","v":1.601500106439192E-2},{"$f":"INDEX('Stock Rollover Data'!$P$6:$AA$38,\nMATCH(E$43,'Stock Rollover Data'!$O$6:$O$38,0),\nMATCH($A56,'Stock Rollover Data'!$P$4:$AA$4,0))","v":3.1064576383261339E-2},{"$f":"INDEX('Stock Rollover Data'!$P$6:$AA$38,\nMATCH(F$43,'Stock Rollover Data'!$O$6:$O$38,0),\nMATCH($A56,'Stock Rollover Data'!$P$4:$AA$4,0))","v":4.98028847730657E-2},{"$f":"INDEX('Stock Rollover Data'!$P$6:$AA$38,\nMATCH(G$43,'Stock Rollover Data'!$O$6:$O$38,0),\nMATCH($A56,'Stock Rollover Data'!$P$4:$AA$4,0))","v":7.2176719083330343E-2},{"$f":"INDEX('Stock Rollover Data'!$P$6:$AA$38,\nMATCH(H$43,'Stock Rollover Data'!$O$6:$O$38,0),\nMATCH($A56,'Stock Rollover Data'!$P$4:$AA$4,0))","v":9.8352038812073855E-2},{"$f":"INDEX('Stock Rollover Data'!$P$6:$AA$38,\nMATCH(I$43,'Stock Rollover Data'!$O$6:$O$38,0),\nMATCH($A56,'Stock Rollover Data'!$P$4:$AA$4,0))","v":0.12846833870944183},{"$f":"INDEX('Stock Rollover Data'!$P$6:$AA$38,\nMATCH(J$43,'Stock Rollover Data'!$O$6:$O$38,0),\nMATCH($A56,'Stock Rollover Data'!$P$4:$AA$4,0))","v":0.16258729114796486},{"$f":"INDEX('Stock Rollover Data'!$P$6:$AA$38,\nMATCH(K$43,'Stock Rollover Data'!$O$6:$O$38,0),\nMATCH($A56,'Stock Rollover Data'!$P$4:$AA$4,0))","v":0.200669989308804},{"$f":"INDEX('Stock Rollover Data'!$P$6:$AA$38,\nMATCH(L$43,'Stock Rollover Data'!$O$6:$O$38,0),\nMATCH($A56,'Stock Rollover Data'!$P$4:$AA$4,0))","v":0.24254539999985941},{"$f":"INDEX('Stock Rollover Data'!$P$6:$AA$38,\nMATCH(M$43,'Stock Rollover Data'!$O$6:$O$38,0),\nMATCH($A56,'Stock Rollover Data'!$P$4:$AA$4,0))","v":0.28787249838160955},{"$f":"INDEX('Stock Rollover Data'!$P$6:$AA$38,\nMATCH(N$43,'Stock Rollover Data'!$O$6:$O$38,0),\nMATCH($A56,'Stock Rollover Data'!$P$4:$AA$4,0))","v":0.33356029977662827},{"$f":"INDEX('Stock Rollover Data'!$P$6:$AA$38,\nMATCH(O$43,'Stock Rollover Data'!$O$6:$O$38,0),\nMATCH($A56,'Stock Rollover Data'!$P$4:$AA$4,0))","v":0.37911108476289446},{"$f":"INDEX('Stock Rollover Data'!$P$6:$AA$38,\nMATCH(P$43,'Stock Rollover Data'!$O$6:$O$38,0),\nMATCH($A56,'Stock Rollover Data'!$P$4:$AA$4,0))","v":0.42420295777982386},{"$f":"INDEX('Stock Rollover Data'!$P$6:$AA$38,\nMATCH(Q$43,'Stock Rollover Data'!$O$6:$O$38,0),\nMATCH($A56,'Stock Rollover Data'!$P$4:$AA$4,0))","v":0.46909450283670234},{"$f":"INDEX('Stock Rollover Data'!$P$6:$AA$38,\nMATCH(R$43,'Stock Rollover Data'!$O$6:$O$38,0),\nMATCH($A56,'Stock Rollover Data'!$P$4:$AA$4,0))","v":0.51491478894457965},{"$f":"INDEX('Stock Rollover Data'!$P$6:$AA$38,\nMATCH(S$43,'Stock Rollover Data'!$O$6:$O$38,0),\nMATCH($A56,'Stock Rollover Data'!$P$4:$AA$4,0))","v":0.56317093421843867},{"$f":"INDEX('Stock Rollover Data'!$P$6:$AA$38,\nMATCH(T$43,'Stock Rollover Data'!$O$6:$O$38,0),\nMATCH($A56,'Stock Rollover Data'!$P$4:$AA$4,0))","v":0.61419093604961805},{"$f":"INDEX('Stock Rollover Data'!$P$6:$AA$38,\nMATCH(U$43,'Stock Rollover Data'!$O$6:$O$38,0),\nMATCH($A56,'Stock Rollover Data'!$P$4:$AA$4,0))","v":0.66598781395238504},{"$f":"INDEX('Stock Rollover Data'!$P$6:$AA$38,\nMATCH(V$43,'Stock Rollover Data'!$O$6:$O$38,0),\nMATCH($A56,'Stock Rollover Data'!$P$4:$AA$4,0))","v":0.71552421646133046},{"$f":"INDEX('Stock Rollover Data'!$P$6:$AA$38,\nMATCH(W$43,'Stock Rollover Data'!$O$6:$O$38,0),\nMATCH($A56,'Stock Rollover Data'!$P$4:$AA$4,0))","v":0.76096500476580531},{"$f":"INDEX('Stock Rollover Data'!$P$6:$AA$38,\nMATCH(X$43,'Stock Rollover Data'!$O$6:$O$38,0),\nMATCH($A56,'Stock Rollover Data'!$P$4:$AA$4,0))","v":0.80042771016143777},{"$f":"INDEX('Stock Rollover Data'!$P$6:$AA$38,\nMATCH(Y$43,'Stock Rollover Data'!$O$6:$O$38,0),\nMATCH($A56,'Stock Rollover Data'!$P$4:$AA$4,0))","v":0.83446144624801588},{"$f":"INDEX('Stock Rollover Data'!$P$6:$AA$38,\nMATCH(Z$43,'Stock Rollover Data'!$O$6:$O$38,0),\nMATCH($A56,'Stock Rollover Data'!$P$4:$AA$4,0))","v":0.86366986843821614},{"$f":"INDEX('Stock Rollover Data'!$P$6:$AA$38,\nMATCH(AA$43,'Stock Rollover Data'!$O$6:$O$38,0),\nMATCH($A56,'Stock Rollover Data'!$P$4:$AA$4,0))","v":0.88855147427253012},{"$f":"INDEX('Stock Rollover Data'!$P$6:$AA$38,\nMATCH(AB$43,'Stock Rollover Data'!$O$6:$O$38,0),\nMATCH($A56,'Stock Rollover Data'!$P$4:$AA$4,0))","v":0.90954491264743786},{"$f":"INDEX('Stock Rollover Data'!$P$6:$AA$38,\nMATCH(AC$43,'Stock Rollover Data'!$O$6:$O$38,0),\nMATCH($A56,'Stock Rollover Data'!$P$4:$AA$4,0))","v":0.92711118570636741},{"$f":"INDEX('Stock Rollover Data'!$P$6:$AA$38,\nMATCH(AD$43,'Stock Rollover Data'!$O$6:$O$38,0),\nMATCH($A56,'Stock Rollover Data'!$P$4:$AA$4,0))","v":0.94176788895919428},{"$f":"INDEX('Stock Rollover Data'!$P$6:$AA$38,\nMATCH(AE$43,'Stock Rollover Data'!$O$6:$O$38,0),\nMATCH($A56,'Stock Rollover Data'!$P$4:$AA$4,0))","v":0.95404885549331342},{"$f":"INDEX('Stock Rollover Data'!$P$6:$AA$38,\nMATCH(AF$43,'Stock Rollover Data'!$O$6:$O$38,0),\nMATCH($A56,'Stock Rollover Data'!$P$4:$AA$4,0))","v":0.96441336000236544},{"$f":"INDEX('Stock Rollover Data'!$P$6:$AA$38,\nMATCH(AG$43,'Stock Rollover Data'!$O$6:$O$38,0),\nMATCH($A56,'Stock Rollover Data'!$P$4:$AA$4,0))","v":0.97317718230537198}]
["16-6",null,{"$f":"INDEX('Stock Rollover Data'!$P$6:$AA$38,\nMATCH(C$43,'Stock Rollover Data'!$O$6:$O$38,0),\nMATCH($A57,'Stock Rollover Data'!$P$4:$AA$4,0))","v":7.1149712931768546E-3},{"$f":"INDEX('Stock Rollover Data'!$P$6:$AA$38,\nMATCH(D$43,'Stock Rollover Data'!$O$6:$O$38,0),\nMATCH($A57,'Stock Rollover Data'!$P$4:$AA$4,0))","v":2.1353334752522563E-2},{"$f":"INDEX('Stock Rollover Data'!$P$6:$AA$38,\nMATCH(E$43,'Stock Rollover Data'!$O$6:$O$38,0),\nMATCH($A57,'Stock Rollover Data'!$P$4:$AA$4,0))","v":4.1419435177681797E-2},{"$f":"INDEX('Stock Rollover Data'!$P$6:$AA$38,\nMATCH(F$43,'Stock Rollover Data'!$O$6:$O$38,0),\nMATCH($A57,'Stock Rollover Data'!$P$4:$AA$4,0))","v":6.6403846364087638E-2},{"$f":"INDEX('Stock Rollover Data'!$P$6:$AA$38,\nMATCH(G$43,'Stock Rollover Data'!$O$6:$O$38,0),\nMATCH($A57,'Stock Rollover Data'!$P$4:$AA$4,0))","v":9.6235625444440517E-2},{"$f":"INDEX('Stock Rollover Data'!$P$6:$AA$38,\nMATCH(H$43,'Stock Rollover Data'!$O$6:$O$38,0),\nMATCH($A57,'Stock Rollover Data'!$P$4:$AA$4,0))","v":0.13113605174943185},{"$f":"INDEX('Stock Rollover Data'!$P$6:$AA$38,\nMATCH(I$43,'Stock Rollover Data'!$O$6:$O$38,0),\nMATCH($A57,'Stock Rollover Data'!$P$4:$AA$4,0))","v":0.17129111827925578},{"$f":"INDEX('Stock Rollover Data'!$P$6:$AA$38,\nMATCH(J$43,'Stock Rollover Data'!$O$6:$O$38,0),\nMATCH($A57,'Stock Rollover Data'!$P$4:$AA$4,0))","v":0.21678305486395313},{"$f":"INDEX('Stock Rollover Data'!$P$6:$AA$38,\nMATCH(K$43,'Stock Rollover Data'!$O$6:$O$38,0),\nMATCH($A57,'Stock Rollover Data'!$P$4:$AA$4,0))","v":0.267559985745072},{"$f":"INDEX('Stock Rollover Data'!$P$6:$AA$38,\nMATCH(L$43,'Stock Rollover Data'!$O$6:$O$38,0),\nMATCH($A57,'Stock Rollover Data'!$P$4:$AA$4,0))","v":0.32339386666647912},{"$f":"INDEX('Stock Rollover Data'!$P$6:$AA$38,\nMATCH(M$43,'Stock Rollover Data'!$O$6:$O$38,0),\nMATCH($A57,'Stock Rollover Data'!$P$4:$AA$4,0))","v":0.38382999784214594},{"$f":"INDEX('Stock Rollover Data'!$P$6:$AA$38,\nMATCH(N$43,'Stock Rollover Data'!$O$6:$O$38,0),\nMATCH($A57,'Stock Rollover Data'!$P$4:$AA$4,0))","v":0.44276769227579327},{"$f":"INDEX('Stock Rollover Data'!$P$6:$AA$38,\nMATCH(O$43,'Stock Rollover Data'!$O$6:$O$38,0),\nMATCH($A57,'Stock Rollover Data'!$P$4:$AA$4,0))","v":0.49964763052475175},{"$f":"INDEX('Stock Rollover Data'!$P$6:$AA$38,\nMATCH(P$43,'Stock Rollover Data'!$O$6:$O$38,0),\nMATCH($A57,'Stock Rollover Data'!$P$4:$AA$4,0))","v":0.55413680916223462},{"$f":"INDEX('Stock Rollover Data'!$P$6:$AA$38,\nMATCH(Q$43,'Stock Rollover Data'!$O$6:$O$38,0),\nMATCH($A57,'Stock Rollover Data'!$P$4:$AA$4,0))","v":0.60655116907715889},{"$f":"INDEX('Stock Rollover Data'!$P$6:$AA$38,\nMATCH(R$43,'Stock Rollover Data'!$O$6:$O$38,0),\nMATCH($A57,'Stock Rollover Data'!$P$4:$AA$4,0))","v":0.65808400895027319},{"$f":"INDEX('Stock Rollover Data'!$P$6:$AA$38,\nMATCH(S$43,'Stock Rollover Data'!$O$6:$O$38,0),\nMATCH($A57,'Stock Rollover Data'!$P$4:$AA$4,0))","v":0.71014667500986095},{"$f":"INDEX('Stock Rollover Data'!$P$6:$AA$38,\nMATCH(T$43,'Stock Rollover Data'!$O$6:$O$38,0),\nMATCH($A57,'Stock Rollover Data'!$P$4:$AA$4,0))","v":0.76268349222597487},{"$f":"INDEX('Stock Rollover Data'!$P$6:$AA$38,\nMATCH(U$43,'Stock Rollover Data'!$O$6:$O$38,0),\nMATCH($A57,'Stock Rollover Data'!$P$4:$AA$4,0))","v":0.81319482238309349},{"$f":"INDEX('Stock Rollover Data'!$P$6:$AA$38,\nMATCH(V$43,'Stock Rollover Data'!$O$6:$O$38,0),\nMATCH($A57,'Stock Rollover Data'!$P$4:$AA$4,0))","v":0.85835355657910628},{"$f":"INDEX('Stock Rollover Data'!$P$6:$AA$38,\nMATCH(W$43,'Stock Rollover Data'!$O$6:$O$38,0),\nMATCH($A57,'Stock Rollover Data'!$P$4:$AA$4,0))","v":0.89635766376846637},{"$f":"INDEX('Stock Rollover Data'!$P$6:$AA$38,\nMATCH(X$43,'Stock Rollover Data'!$O$6:$O$38,0),\nMATCH($A57,'Stock Rollover Data'!$P$4:$AA$4,0))","v":0.92713313631075367},{"$f":"INDEX('Stock Rollover Data'!$P$6:$AA$38,\nMATCH(Y$43,'Stock Rollover Data'!$O$6:$O$38,0),\nMATCH($A57,'Stock Rollover Data'!$P$4:$AA$4,0))","v":0.95130388871936866},{"$f":"INDEX('Stock Rollover Data'!$P$6:$AA$38,\nMATCH(Z$43,'Stock Rollover Data'!$O$6:$O$38,0),\nMATCH($A57,'Stock Rollover Data'!$P$4:$AA$4,0))","v":0.96958278588284852},{"$f":"INDEX('Stock Rollover Data'!$P$6:$AA$38,\nMATCH(AA$43,'Stock Rollover Data'!$O$6:$O$38,0),\nMATCH($A57,'Stock Rollover Data'!$P$4:$AA$4,0))","v":0.98265544150380246},{"$f":"INDEX('Stock Rollover Data'!$P$6:$AA$38,\nMATCH(AB$43,'Stock Rollover Data'!$O$6:$O$38,0),\nMATCH($A57,'Stock Rollover Data'!$P$4:$AA$4,0))","v":0.99126069339666634},{"$f":"INDEX('Stock Rollover Data'!$P$6:$AA$38,\nMATCH(AC$43,'Stock Rollover Data'!$O$6:$O$38,0),\nMATCH($A57,'Stock Rollover Data'!$P$4:$AA$4,0))","v":0.99628266153637468},{"$f":"INDEX('Stock Rollover Data'!$P$6:$AA$38,\nMATCH(AD$43,'Stock Rollover Data'!$O$6:$O$38,0),\nMATCH($A57,'Stock Rollover Data'!$P$4:$AA$4,0))","v":0.99874925419867766},{"$f":"INDEX('Stock Rollover Data'!$P$6:$AA$38,\nMATCH(AE$43,'Stock Rollover Data'!$O$6:$O$38,0),\nMATCH($A57,'Stock Rollover Data'!$P$4:$AA$4,0))","v":0.99969693645330215},{"$f":"INDEX('Stock Rollover Data'!$P$6:$AA$38,\nMATCH(AF$43,'Stock Rollover Data'!$O$6:$O$38,0),\nMATCH($A57,'Stock Rollover Data'!$P$4:$AA$4,0))","v":0.99995384235732876},{"$f":"INDEX('Stock Rollover Data'!$P$6:$AA$38,\nMATCH(AG$43,'Stock Rollover Data'!$O$6:$O$38,0),\nMATCH($A57,'Stock Rollover Data'!$P$4:$AA$4,0))","v":0.99999636728702967}]
["40-0",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["40-1",null,{"$f":"INDEX('Stock Rollover Data'!$B$86:$I$118,\nMATCH(C$43,'Stock Rollover Data'!$A$86:$A$118,0),\nMATCH($A59,'Stock Rollover Data'!$B$84:$I$84,0))","v":2.4120464547978059E-4},{"$f":"INDEX('Stock Rollover Data'!$B$86:$I$118,\nMATCH(D$43,'Stock Rollover Data'!$A$86:$A$118,0),\nMATCH($A59,'Stock Rollover Data'!$B$84:$I$84,0))","v":7.6870911904543498E-4},{"$f":"INDEX('Stock Rollover Data'!$B$86:$I$118,\nMATCH(E$43,'Stock Rollover Data'!$A$86:$A$118,0),\nMATCH($A59,'Stock Rollover Data'!$B$84:$I$84,0))","v":1.5886294812003079E-3},{"$f":"INDEX('Stock Rollover Data'!$B$86:$I$118,\nMATCH(F$43,'Stock Rollover Data'!$A$86:$A$118,0),\nMATCH($A59,'Stock Rollover Data'!$B$84:$I$84,0))","v":2.6727986288332993E-3},{"$f":"INDEX('Stock Rollover Data'!$B$86:$I$118,\nMATCH(G$43,'Stock Rollover Data'!$A$86:$A$118,0),\nMATCH($A59,'Stock Rollover Data'!$B$84:$I$84,0))","v":3.9826512537753335E-3},{"$f":"INDEX('Stock Rollover Data'!$B$86:$I$118,\nMATCH(H$43,'Stock Rollover Data'!$A$86:$A$118,0),\nMATCH($A59,'Stock Rollover Data'!$B$84:$I$84,0))","v":5.4930678221167843E-3},{"$f":"INDEX('Stock Rollover Data'!$B$86:$I$118,\nMATCH(I$43,'Stock Rollover Data'!$A$86:$A$118,0),\nMATCH($A59,'Stock Rollover Data'!$B$84:$I$84,0))","v":7.197810120667579E-3},{"$f":"INDEX('Stock Rollover Data'!$B$86:$I$118,\nMATCH(J$43,'Stock Rollover Data'!$A$86:$A$118,0),\nMATCH($A59,'Stock Rollover Data'!$B$84:$I$84,0))","v":9.100785815713228E-3},{"$f":"INDEX('Stock Rollover Data'!$B$86:$I$118,\nMATCH(K$43,'Stock Rollover Data'!$A$86:$A$118,0),\nMATCH($A59,'Stock Rollover Data'!$B$84:$I$84,0))","v":1.1208021269471253E-2},{"$f":"INDEX('Stock Rollover Data'!$B$86:$I$118,\nMATCH(L$43,'Stock Rollover Data'!$A$86:$A$118,0),\nMATCH($A59,'Stock Rollover Data'!$B$84:$I$84,0))","v":1.3524931282422534E-2},{"$f":"INDEX('Stock Rollover Data'!$B$86:$I$118,\nMATCH(M$43,'Stock Rollover Data'!$A$86:$A$118,0),\nMATCH($A59,'Stock Rollover Data'!$B$84:$I$84,0))","v":1.6055950453156519E-2},{"$f":"INDEX('Stock Rollover Data'!$B$86:$I$118,\nMATCH(N$43,'Stock Rollover Data'!$A$86:$A$118,0),\nMATCH($A59,'Stock Rollover Data'!$B$84:$I$84,0))","v":1.9331421101356477E-2},{"$f":"INDEX('Stock Rollover Data'!$B$86:$I$118,\nMATCH(O$43,'Stock Rollover Data'!$A$86:$A$118,0),\nMATCH($A59,'Stock Rollover Data'!$B$84:$I$84,0))","v":2.3350984002521422E-2},{"$f":"INDEX('Stock Rollover Data'!$B$86:$I$118,\nMATCH(P$43,'Stock Rollover Data'!$A$86:$A$118,0),\nMATCH($A59,'Stock Rollover Data'!$B$84:$I$84,0))","v":2.8115284983447498E-2},{"$f":"INDEX('Stock Rollover Data'!$B$86:$I$118,\nMATCH(Q$43,'Stock Rollover Data'!$A$86:$A$118,0),\nMATCH($A59,'Stock Rollover Data'!$B$84:$I$84,0))","v":3.3625324539112898E-2},{"$f":"INDEX('Stock Rollover Data'!$B$86:$I$118,\nMATCH(R$43,'Stock Rollover Data'!$A$86:$A$118,0),\nMATCH($A59,'Stock Rollover Data'!$B$84:$I$84,0))","v":3.9882121543484132E-2},{"$f":"INDEX('Stock Rollover Data'!$B$86:$I$118,\nMATCH(S$43,'Stock Rollover Data'!$A$86:$A$118,0),\nMATCH($A59,'Stock Rollover Data'!$B$84:$I$84,0))","v":4.688655781138204E-2},{"$f":"INDEX('Stock Rollover Data'!$B$86:$I$118,\nMATCH(T$43,'Stock Rollover Data'!$A$86:$A$118,0),\nMATCH($A59,'Stock Rollover Data'!$B$84:$I$84,0))","v":5.4639320901651939E-2},{"$f":"INDEX('Stock Rollover Data'!$B$86:$I$118,\nMATCH(U$43,'Stock Rollover Data'!$A$86:$A$118,0),\nMATCH($A59,'Stock Rollover Data'!$B$84:$I$84,0))","v":6.3140893488328104E-2},{"$f":"INDEX('Stock Rollover Data'!$B$86:$I$118,\nMATCH(V$43,'Stock Rollover Data'!$A$86:$A$118,0),\nMATCH($A59,'Stock Rollover Data'!$B$84:$I$84,0))","v":7.2391556331617854E-2},{"$f":"INDEX('Stock Rollover Data'!$B$86:$I$118,\nMATCH(W$43,'Stock Rollover Data'!$A$86:$A$118,0),\nMATCH($A59,'Stock Rollover Data'!$B$84:$I$84,0))","v":8.2391382412270175E-2},{"$f":"INDEX('Stock Rollover Data'!$B$86:$I$118,\nMATCH(X$43,'Stock Rollover Data'!$A$86:$A$118,0),\nMATCH($A59,'Stock Rollover Data'!$B$84:$I$84,0))","v":9.3140204466444151E-2},{"$f":"INDEX('Stock Rollover Data'!$B$86:$I$118,\nMATCH(Y$43,'Stock Rollover Data'!$A$86:$A$118,0),\nMATCH($A59,'Stock Rollover Data'!$B$84:$I$84,0))","v":0.10463753831073493},{"$f":"INDEX('Stock Rollover Data'!$B$86:$I$118,\nMATCH(Z$43,'Stock Rollover Data'!$A$86:$A$118,0),\nMATCH($A59,'Stock Rollover Data'!$B$84:$I$84,0))","v":0.11688244072442612},{"$f":"INDEX('Stock Rollover Data'!$B$86:$I$118,\nMATCH(AA$43,'Stock Rollover Data'!$A$86:$A$118,0),\nMATCH($A59,'Stock Rollover Data'!$B$84:$I$84,0))","v":0.12987327366964416},{"$f":"INDEX('Stock Rollover Data'!$B$86:$I$118,\nMATCH(AB$43,'Stock Rollover Data'!$A$86:$A$118,0),\nMATCH($A59,'Stock Rollover Data'!$B$84:$I$84,0))","v":0.14360733663622124},{"$f":"INDEX('Stock Rollover Data'!$B$86:$I$118,\nMATCH(AC$43,'Stock Rollover Data'!$A$86:$A$118,0),\nMATCH($A59,'Stock Rollover Data'!$B$84:$I$84,0))","v":0.15808031665654551},{"$f":"INDEX('Stock Rollover Data'!$B$86:$I$118,\nMATCH(AD$43,'Stock Rollover Data'!$A$86:$A$118,0),\nMATCH($A59,'Stock Rollover Data'!$B$84:$I$84,0))","v":0.17328549307799335},{"$f":"INDEX('Stock Rollover Data'!$B$86:$I$118,\nMATCH(AE$43,'Stock Rollover Data'!$A$86:$A$118,0),\nMATCH($A59,'Stock Rollover Data'!$B$84:$I$84,0))","v":0.18921262647123491},{"$f":"INDEX('Stock Rollover Data'!$B$86:$I$118,\nMATCH(AF$43,'Stock Rollover Data'!$A$86:$A$118,0),\nMATCH($A59,'Stock Rollover Data'!$B$84:$I$84,0))","v":0.20584646903566645},{"$f":"INDEX('Stock Rollover Data'!$B$86:$I$118,\nMATCH(AG$43,'Stock Rollover Data'!$A$86:$A$118,0),\nMATCH($A59,'Stock Rollover Data'!$B$84:$I$84,0))","v":0.22316487963822459}]
["40-2",null,{"$f":"INDEX('Stock Rollover Data'!$B$86:$I$118,\nMATCH(C$43,'Stock Rollover Data'!$A$86:$A$118,0),\nMATCH($A60,'Stock Rollover Data'!$B$84:$I$84,0))","v":4.8240929095956118E-4},{"$f":"INDEX('Stock Rollover Data'!$B$86:$I$118,\nMATCH(D$43,'Stock Rollover Data'!$A$86:$A$118,0),\nMATCH($A60,'Stock Rollover Data'!$B$84:$I$84,0))","v":1.5374182380908674E-3},{"$f":"INDEX('Stock Rollover Data'!$B$86:$I$118,\nMATCH(E$43,'Stock Rollover Data'!$A$86:$A$118,0),\nMATCH($A60,'Stock Rollover Data'!$B$84:$I$84,0))","v":3.1772589624006189E-3},{"$f":"INDEX('Stock Rollover Data'!$B$86:$I$118,\nMATCH(F$43,'Stock Rollover Data'!$A$86:$A$118,0),\nMATCH($A60,'Stock Rollover Data'!$B$84:$I$84,0))","v":5.3455972576666151E-3},{"$f":"INDEX('Stock Rollover Data'!$B$86:$I$118,\nMATCH(G$43,'Stock Rollover Data'!$A$86:$A$118,0),\nMATCH($A60,'Stock Rollover Data'!$B$84:$I$84,0))","v":7.965302507550686E-3},{"$f":"INDEX('Stock Rollover Data'!$B$86:$I$118,\nMATCH(H$43,'Stock Rollover Data'!$A$86:$A$118,0),\nMATCH($A60,'Stock Rollover Data'!$B$84:$I$84,0))","v":1.0986135644233612E-2},{"$f":"INDEX('Stock Rollover Data'!$B$86:$I$118,\nMATCH(I$43,'Stock Rollover Data'!$A$86:$A$118,0),\nMATCH($A60,'Stock Rollover Data'!$B$84:$I$84,0))","v":1.4395620241335221E-2},{"$f":"INDEX('Stock Rollover Data'!$B$86:$I$118,\nMATCH(J$43,'Stock Rollover Data'!$A$86:$A$118,0),\nMATCH($A60,'Stock Rollover Data'!$B$84:$I$84,0))","v":1.8201571631426515E-2},{"$f":"INDEX('Stock Rollover Data'!$B$86:$I$118,\nMATCH(K$43,'Stock Rollover Data'!$A$86:$A$118,0),\nMATCH($A60,'Stock Rollover Data'!$B$84:$I$84,0))","v":2.2416042538942561E-2},{"$f":"INDEX('Stock Rollover Data'!$B$86:$I$118,\nMATCH(L$43,'Stock Rollover Data'!$A$86:$A$118,0),\nMATCH($A60,'Stock Rollover Data'!$B$84:$I$84,0))","v":2.7049862564845071E-2},{"$f":"INDEX('Stock Rollover Data'!$B$86:$I$118,\nMATCH(M$43,'Stock Rollover Data'!$A$86:$A$118,0),\nMATCH($A60,'Stock Rollover Data'!$B$84:$I$84,0))","v":3.2111900906313086E-2},{"$f":"INDEX('Stock Rollover Data'!$B$86:$I$118,\nMATCH(N$43,'Stock Rollover Data'!$A$86:$A$118,0),\nMATCH($A60,'Stock Rollover Data'!$B$84:$I$84,0))","v":3.7906964360040436E-2},{"$f":"INDEX('Stock Rollover Data'!$B$86:$I$118,\nMATCH(O$43,'Stock Rollover Data'!$A$86:$A$118,0),\nMATCH($A60,'Stock Rollover Data'!$B$84:$I$84,0))","v":4.4438754069936498E-2},{"$f":"INDEX('Stock Rollover Data'!$B$86:$I$118,\nMATCH(P$43,'Stock Rollover Data'!$A$86:$A$118,0),\nMATCH($A60,'Stock Rollover Data'!$B$84:$I$84,0))","v":5.1710581864683552E-2},{"$f":"INDEX('Stock Rollover Data'!$B$86:$I$118,\nMATCH(Q$43,'Stock Rollover Data'!$A$86:$A$118,0),\nMATCH($A60,'Stock Rollover Data'!$B$84:$I$84,0))","v":5.9725184792739507E-2},{"$f":"INDEX('Stock Rollover Data'!$B$86:$I$118,\nMATCH(R$43,'Stock Rollover Data'!$A$86:$A$118,0),\nMATCH($A60,'Stock Rollover Data'!$B$84:$I$84,0))","v":6.8484700411805294E-2},{"$f":"INDEX('Stock Rollover Data'!$B$86:$I$118,\nMATCH(S$43,'Stock Rollover Data'!$A$86:$A$118,0),\nMATCH($A60,'Stock Rollover Data'!$B$84:$I$84,0))","v":7.7990720545523542E-2},{"$f":"INDEX('Stock Rollover Data'!$B$86:$I$118,\nMATCH(T$43,'Stock Rollover Data'!$A$86:$A$118,0),\nMATCH($A60,'Stock Rollover Data'!$B$84:$I$84,0))","v":8.8244373634272344E-2},{"$f":"INDEX('Stock Rollover Data'!$B$86:$I$118,\nMATCH(U$43,'Stock Rollover Data'!$A$86:$A$118,0),\nMATCH($A60,'Stock Rollover Data'!$B$84:$I$84,0))","v":9.9246405563190393E-2},{"$f":"INDEX('Stock Rollover Data'!$B$86:$I$118,\nMATCH(V$43,'Stock Rollover Data'!$A$86:$A$118,0),\nMATCH($A60,'Stock Rollover Data'!$B$84:$I$84,0))","v":0.11099724027613722},{"$f":"INDEX('Stock Rollover Data'!$B$86:$I$118,\nMATCH(W$43,'Stock Rollover Data'!$A$86:$A$118,0),\nMATCH($A60,'Stock Rollover Data'!$B$84:$I$84,0))","v":0.12349700698996327},{"$f":"INDEX('Stock Rollover Data'!$B$86:$I$118,\nMATCH(X$43,'Stock Rollover Data'!$A$86:$A$118,0),\nMATCH($A60,'Stock Rollover Data'!$B$84:$I$84,0))","v":0.13674552180668262},{"$f":"INDEX('Stock Rollover Data'!$B$86:$I$118,\nMATCH(Y$43,'Stock Rollover Data'!$A$86:$A$118,0),\nMATCH($A60,'Stock Rollover Data'!$B$84:$I$84,0))","v":0.15074220876787897},{"$f":"INDEX('Stock Rollover Data'!$B$86:$I$118,\nMATCH(Z$43,'Stock Rollover Data'!$A$86:$A$118,0),\nMATCH($A60,'Stock Rollover Data'!$B$84:$I$84,0))","v":0.16548593929217817},{"$f":"INDEX('Stock Rollover Data'!$B$86:$I$118,\nMATCH(AA$43,'Stock Rollover Data'!$A$86:$A$118,0),\nMATCH($A60,'Stock Rollover Data'!$B$84:$I$84,0))","v":0.1809747596456559},{"$f":"INDEX('Stock Rollover Data'!$B$86:$I$118,\nMATCH(AB$43,'Stock Rollover Data'!$A$86:$A$118,0),\nMATCH($A60,'Stock Rollover Data'!$B$84:$I$84,0))","v":0.19720546381048143},{"$f":"INDEX('Stock Rollover Data'!$B$86:$I$118,\nMATCH(AC$43,'Stock Rollover Data'!$A$86:$A$118,0),\nMATCH($A60,'Stock Rollover Data'!$B$84:$I$84,0))","v":0.21417295454359947},{"$f":"INDEX('Stock Rollover Data'!$B$86:$I$118,\nMATCH(AD$43,'Stock Rollover Data'!$A$86:$A$118,0),\nMATCH($A60,'Stock Rollover Data'!$B$84:$I$84,0))","v":0.2318693207168952},{"$f":"INDEX('Stock Rollover Data'!$B$86:$I$118,\nMATCH(AE$43,'Stock Rollover Data'!$A$86:$A$118,0),\nMATCH($A60,'Stock Rollover Data'!$B$84:$I$84,0))","v":0.25028254965094332},{"$f":"INDEX('Stock Rollover Data'!$B$86:$I$118,\nMATCH(AF$43,'Stock Rollover Data'!$A$86:$A$118,0),\nMATCH($A60,'Stock Rollover Data'!$B$84:$I$84,0))","v":0.26939480118111958},{"$f":"INDEX('Stock Rollover Data'!$B$86:$I$118,\nMATCH(AG$43,'Stock Rollover Data'!$A$86:$A$118,0),\nMATCH($A60,'Stock Rollover Data'!$B$84:$I$84,0))","v":0.28918022002377158}]
["40-3",null,{"$f":"INDEX('Stock Rollover Data'!$B$86:$I$118,\nMATCH(C$43,'Stock Rollover Data'!$A$86:$A$118,0),\nMATCH($A61,'Stock Rollover Data'!$B$84:$I$84,0))","v":9.6481858191912616E-4},{"$f":"INDEX('Stock Rollover Data'!$B$86:$I$118,\nMATCH(D$43,'Stock Rollover Data'!$A$86:$A$118,0),\nMATCH($A61,'Stock Rollover Data'!$B$84:$I$84,0))","v":3.0748364761817516E-3},{"$f":"INDEX('Stock Rollover Data'!$B$86:$I$118,\nMATCH(E$43,'Stock Rollover Data'!$A$86:$A$118,0),\nMATCH($A61,'Stock Rollover Data'!$B$84:$I$84,0))","v":6.3545179248012352E-3},{"$f":"INDEX('Stock Rollover Data'!$B$86:$I$118,\nMATCH(F$43,'Stock Rollover Data'!$A$86:$A$118,0),\nMATCH($A61,'Stock Rollover Data'!$B$84:$I$84,0))","v":1.0691194515333197E-2},{"$f":"INDEX('Stock Rollover Data'!$B$86:$I$118,\nMATCH(G$43,'Stock Rollover Data'!$A$86:$A$118,0),\nMATCH($A61,'Stock Rollover Data'!$B$84:$I$84,0))","v":1.5930605015101369E-2},{"$f":"INDEX('Stock Rollover Data'!$B$86:$I$118,\nMATCH(H$43,'Stock Rollover Data'!$A$86:$A$118,0),\nMATCH($A61,'Stock Rollover Data'!$B$84:$I$84,0))","v":2.19722712884672E-2},{"$f":"INDEX('Stock Rollover Data'!$B$86:$I$118,\nMATCH(I$43,'Stock Rollover Data'!$A$86:$A$118,0),\nMATCH($A61,'Stock Rollover Data'!$B$84:$I$84,0))","v":2.8791240482670375E-2},{"$f":"INDEX('Stock Rollover Data'!$B$86:$I$118,\nMATCH(J$43,'Stock Rollover Data'!$A$86:$A$118,0),\nMATCH($A61,'Stock Rollover Data'!$B$84:$I$84,0))","v":3.6403143262852995E-2},{"$f":"INDEX('Stock Rollover Data'!$B$86:$I$118,\nMATCH(K$43,'Stock Rollover Data'!$A$86:$A$118,0),\nMATCH($A61,'Stock Rollover Data'!$B$84:$I$84,0))","v":4.4832085077885074E-2},{"$f":"INDEX('Stock Rollover Data'!$B$86:$I$118,\nMATCH(L$43,'Stock Rollover Data'!$A$86:$A$118,0),\nMATCH($A61,'Stock Rollover Data'!$B$84:$I$84,0))","v":5.4099725129690211E-2},{"$f":"INDEX('Stock Rollover Data'!$B$86:$I$118,\nMATCH(M$43,'Stock Rollover Data'!$A$86:$A$118,0),\nMATCH($A61,'Stock Rollover Data'!$B$84:$I$84,0))","v":6.4223801812626366E-2},{"$f":"INDEX('Stock Rollover Data'!$B$86:$I$118,\nMATCH(N$43,'Stock Rollover Data'!$A$86:$A$118,0),\nMATCH($A61,'Stock Rollover Data'!$B$84:$I$84,0))","v":7.5310010158299065E-2},{"$f":"INDEX('Stock Rollover Data'!$B$86:$I$118,\nMATCH(O$43,'Stock Rollover Data'!$A$86:$A$118,0),\nMATCH($A61,'Stock Rollover Data'!$B$84:$I$84,0))","v":8.7368698849802015E-2},{"$f":"INDEX('Stock Rollover Data'!$B$86:$I$118,\nMATCH(P$43,'Stock Rollover Data'!$A$86:$A$118,0),\nMATCH($A61,'Stock Rollover Data'!$B$84:$I$84,0))","v":0.10040783832789267},{"$f":"INDEX('Stock Rollover Data'!$B$86:$I$118,\nMATCH(Q$43,'Stock Rollover Data'!$A$86:$A$118,0),\nMATCH($A61,'Stock Rollover Data'!$B$84:$I$84,0))","v":0.11443339339515475},{"$f":"INDEX('Stock Rollover Data'!$B$86:$I$118,\nMATCH(R$43,'Stock Rollover Data'!$A$86:$A$118,0),\nMATCH($A61,'Stock Rollover Data'!$B$84:$I$84,0))","v":0.12944970570683492},{"$f":"INDEX('Stock Rollover Data'!$B$86:$I$118,\nMATCH(S$43,'Stock Rollover Data'!$A$86:$A$118,0),\nMATCH($A61,'Stock Rollover Data'!$B$84:$I$84,0))","v":0.14545984437288645},{"$f":"INDEX('Stock Rollover Data'!$B$86:$I$118,\nMATCH(T$43,'Stock Rollover Data'!$A$86:$A$118,0),\nMATCH($A61,'Stock Rollover Data'!$B$84:$I$84,0))","v":0.16246590182252346},{"$f":"INDEX('Stock Rollover Data'!$B$86:$I$118,\nMATCH(U$43,'Stock Rollover Data'!$A$86:$A$118,0),\nMATCH($A61,'Stock Rollover Data'!$B$84:$I$84,0))","v":0.18046922351740372},{"$f":"INDEX('Stock Rollover Data'!$B$86:$I$118,\nMATCH(V$43,'Stock Rollover Data'!$A$86:$A$118,0),\nMATCH($A61,'Stock Rollover Data'!$B$84:$I$84,0))","v":0.19947056562754212},{"$f":"INDEX('Stock Rollover Data'!$B$86:$I$118,\nMATCH(W$43,'Stock Rollover Data'!$A$86:$A$118,0),\nMATCH($A61,'Stock Rollover Data'!$B$84:$I$84,0))","v":0.21947017542354139},{"$f":"INDEX('Stock Rollover Data'!$B$86:$I$118,\nMATCH(X$43,'Stock Rollover Data'!$A$86:$A$118,0),\nMATCH($A61,'Stock Rollover Data'!$B$84:$I$84,0))","v":0.23996783829927767},{"$f":"INDEX('Stock Rollover Data'!$B$86:$I$118,\nMATCH(Y$43,'Stock Rollover Data'!$A$86:$A$118,0),\nMATCH($A61,'Stock Rollover Data'!$B$84:$I$84,0))","v":0.26096278276591406},{"$f":"INDEX('Stock Rollover Data'!$B$86:$I$118,\nMATCH(Z$43,'Stock Rollover Data'!$A$86:$A$118,0),\nMATCH($A61,'Stock Rollover Data'!$B$84:$I$84,0))","v":0.28245346489367967},{"$f":"INDEX('Stock Rollover Data'!$B$86:$I$118,\nMATCH(AA$43,'Stock Rollover Data'!$A$86:$A$118,0),\nMATCH($A61,'Stock Rollover Data'!$B$84:$I$84,0))","v":0.304437237975827},{"$f":"INDEX('Stock Rollover Data'!$B$86:$I$118,\nMATCH(AB$43,'Stock Rollover Data'!$A$86:$A$118,0),\nMATCH($A61,'Stock Rollover Data'!$B$84:$I$84,0))","v":0.32690982688144193},{"$f":"INDEX('Stock Rollover Data'!$B$86:$I$118,\nMATCH(AC$43,'Stock Rollover Data'!$A$86:$A$118,0),\nMATCH($A61,'Stock Rollover Data'!$B$84:$I$84,0))","v":0.34986454458700245},{"$f":"INDEX('Stock Rollover Data'!$B$86:$I$118,\nMATCH(AD$43,'Stock Rollover Data'!$A$86:$A$118,0),\nMATCH($A61,'Stock Rollover Data'!$B$84:$I$84,0))","v":0.37329117118851285},{"$f":"INDEX('Stock Rollover Data'!$B$86:$I$118,\nMATCH(AE$43,'Stock Rollover Data'!$A$86:$A$118,0),\nMATCH($A61,'Stock Rollover Data'!$B$84:$I$84,0))","v":0.3971744057343054},{"$f":"INDEX('Stock Rollover Data'!$B$86:$I$118,\nMATCH(AF$43,'Stock Rollover Data'!$A$86:$A$118,0),\nMATCH($A61,'Stock Rollover Data'!$B$84:$I$84,0))","v":0.42149181198757074},{"$f":"INDEX('Stock Rollover Data'!$B$86:$I$118,\nMATCH(AG$43,'Stock Rollover Data'!$A$86:$A$118,0),\nMATCH($A61,'Stock Rollover Data'!$B$84:$I$84,0))","v":0.44621123764185794}]

{"sheet":"Geographic Disagg. Scalars","index":41,"n_rows":105,"n_cols":22,"rows_kept":105,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[null,"Service Territory","Reference Res UPC","Reference Comm UPC","Territory Res UPC","Territory Comm UPC","Res Scalar","Comm Scalar"]
[null,"PSE",744.71181186749641,4967.6513653126831,744.71181186749641,4967.6513653126831,{"$f":"E5/C5","v":1},{"$f":"1-((F5-D5)/D5)","v":1}]
[null,"PSE_Gas",{"$f":"C5","v":744.71181186749641},{"$f":"D5","v":4967.6513653126831},744.71181186749641,4967.6513653126831,1,1]
[null,"PSE_Electric",744.71181186749641,4967.6513653126831,{"$f":"AVERAGE(S18:S38)","v":743.30904478613058},{"$f":"AVERAGE(S39:S59)","v":4426.0577235336777},{"$f":"E7/C7","v":0.99811636251901503},{"$f":"F7/D7","v":0.89097591558844924}]
[null,"SCL",744.71181186749641,4967.6513653126831,{"$f":"AVERAGE(T18:T38)","v":685.42051133235566},{"$f":"AVERAGE(T39:T59)","v":5759.5141161000802},{"$f":"E8/C8","v":0.92038356369498509},{"$f":"F8/D8","v":1.1594038495367627}]
[null,"TAC",744.71181186749641,4967.6513653126831,{"$f":"AVERAGE(U18:U38)","v":733.61850952874033},{"$f":"AVERAGE(U39:U59)","v":5040.5157905290007},0.98510389903587314,1.0146677815848961]
[null,"SNO",744.71181186749641,4967.6513653126831,{"$f":"AVERAGE(V18:V38)","v":690.29014754014474},{"$f":"AVERAGE(V39:V59)","v":4772.2083236650951},0.92692251759659927,0.96065685224766451]
[]
[]
[]
[]
[]
["UPC - Net of Conservation"]
["Year","Sector","BIMI","Seattle","CCWT","Dupont","Duvall","East_King","East_Thurston","Kittitas","North_Seattle","Olympia","Redmond","South_King","Snohomish","Tacoma",null,"PSE","PSE_Electric","SCL","TAC","SNO"]
[2020,"Residential",1026.0766061455129,716.38379818073008,681.34772718956492,607.17414192281899,839.18446089576219,833.33068766350209,658.18154776488973,819.42075558499437,766.35695265664719,750.71518979440475,953.66610614111733,762.94101269754503,724.95022212235335,765.42249586331718,null,{"$f":"SUMPRODUCT($C18:$P18,$C64:$P64)/SUM($C64:$P64)","v":792.45584181130323},{"$f":"SUMPRODUCT($E18:$N18,$E64:$N64)/SUM($E64:$N64)","v":794.43981485386519},{"$f":"D18","v":716.38379818073008},{"$f":"P18","v":765.42249586331718},{"$f":"O18","v":724.95022212235335}]
[2021,"Residential",1013.7104925814986,713.78285556680817,684.70359656437938,594.51138244342542,847.67060083581396,827.3676058361807,659.65717023559546,812.3085582042886,768.17999910855815,746.25517243436627,952.13374781825178,741.06640878402243,733.75018174677734,762.1491954085833,null,{"$f":"SUMPRODUCT($C19:$P19,$C65:$P65)/SUM($C65:$P65)","v":788.59246356471874},{"$f":"SUMPRODUCT($E19:$N19,$E65:$N65)/SUM($E65:$N65)","v":790.39645245791189},{"$f":"D19","v":713.78285556680817},{"$f":"P19","v":762.1491954085833},{"$f":"O19","v":733.75018174677734}]
[2022,"Residential",999.5870063244322,703.32690161582514,677.80287208843833,587.67627619269024,834.37047530765551,814.69994383052881,648.82372066078131,786.56757691831535,756.73030930190578,734.56840375819672,937.47028377241725,734.06948254641475,720.94287229462816,754.70430703307056,null,777.57334011968749,779.16577124897924,703.32690161582514,754.70430703307056,720.94287229462816]
[2023,"Residential",991.58979327150519,701.24816970133656,675.67488266619057,600.55206262249806,829.47219030131782,810.01094510534983,644.79285439300895,775.70797062228189,752.61558012071816,730.07243155539311,932.10673214343103,731.93461164328107,716.50168104804754,752.46193771943774,null,773.65083120527379,775.34742347935025,701.24816970133656,752.46193771943774,716.50168104804754]
[2024,"Residential",990.12513671174997,699.23040271862453,673.80652789215446,604.51278078950577,829.06811590331699,809.55359789234774,644.60557090201587,780.35284711834072,751.9693631739392,728.59866619483603,931.52834397289428,729.81810652308002,714.47822006004787,750.25533393266892,null,771.95327179378739,774.45531368139575,699.23040271862453,750.25533393266892,714.47822006004787]
[2025,"Residential",988.45628918049385,697.61026449812857,672.24131583969881,601.18297632811482,825.90229791908905,806.57732016623731,642.05388227815808,774.03064308093838,749.23089872343951,725.02396675989883,928.02005114256201,728.22156349870977,713.54132829447451,748.55491259058283,null,769.46623233958701,771.64123139041362,697.61026449812857,748.55491259058283,713.54132829447451]
[2026,"Residential",978.20454245862982,695.42135975230713,670.08419895175541,597.12881515849506,814.3287296486302,797.03962719656556,635.4087442430291,752.02859016215848,742.8158108334178,717.6751426759422,916.10478552179939,722.44974303407071,709.33356814430113,744.42213815000946,null,763.1293468751727,764.1065388436208,695.42135975230713,744.42213815000946,709.33356814430113]
[2027,"Residential",965.83642622942409,692.06148895499643,666.72994489580765,594.75602018079655,804.5730783969135,787.75137383969911,627.26531903086914,727.31660208214703,734.75403733303494,708.79825908375892,905.49262448010506,719.24632689402188,701.9411369739887,741.02972101564433,null,756.26973743810242,756.2703815563508,692.06148895499643,741.02972101564433,701.9411369739887]
[2028,"Residential",953.68830735508436,688.20076007850321,662.73859931908225,592.52020868827844,795.6324439313745,779.17567706784087,619.87655848924464,707.67965342174011,727.22730869309044,700.61858618082147,895.71568597198143,715.2608368395679,695.42301991311183,736.84833488504023,null,749.48758119918375,748.83040541571734,688.20076007850321,736.84833488504023,695.42301991311183]
[2029,"Residential",943.05676660857011,685.03318997697716,659.4440828311624,590.61502475375698,786.18566478287653,770.21130049198632,612.01598775859247,683.98739784063582,719.38363461781523,692.41315823909724,885.40739937710441,712.11934357273788,690.15505598076584,733.47719607089289,null,743.12892391646631,741.26184924880863,685.03318997697716,733.47719607089289,690.15505598076584]
[2030,"Residential",931.66362249137251,682.28618702150982,656.56787933971771,587.96709417592115,778.82491668439877,763.1382989939309,605.93589664029071,666.5165628755326,713.27584606266259,685.88761878838136,877.3818584410534,709.24309529335198,684.45137375056925,730.52762449249258,null,737.65260018745994,735.25502500584912,682.28618702150982,730.52762449249258,684.45137375056925]
[2031,"Residential",930.46624242129963,680.92423752764353,654.85356156526518,586.20316168910949,769.02542650142493,760.25244945236318,604.40002156923629,664.7629207670758,711.42157449537058,683.53283367918675,873.83248896478256,704.94192883578353,682.10077411653754,728.53714832408048,null,735.2425008064107,732.51834635807495,680.92423752764353,728.53714832408048,682.10077411653754]
[2032,"Residential",925.80718874939953,678.38742969765656,651.98291298781965,583.67230462409952,764.91260889824946,756.25706107018334,601.06987288669359,658.91069405726569,707.73340716678308,679.34380088830687,869.21134604550821,701.93417880060906,677.94194420477606,725.38560293557293,null,731.49612293158384,728.68099635418957,678.38742969765656,725.38560293557293,677.94194420477606]
[2033,"Residential",920.45385523317714,676.52779225907636,650.10966120854744,582.0273441413899,760.17490663380988,751.73763214678843,597.15565775237224,647.64118556741596,703.72670119637746,674.82226484142802,863.98215579140037,700.08539647451744,675.27094920579862,723.4373663894645,null,728.09385696366769,724.70683274576436,676.52779225907636,723.4373663894645,675.27094920579862]
[2034,"Residential",914.58003628019696,674.47155186852194,648.05807782992269,579.83335749549531,756.38460470141649,748.07800608100479,594.08106950851652,640.40510280623289,700.45255689431713,671.09325597687234,859.77813948967639,697.9420540941021,671.99748727158965,721.24912849123223,null,724.85595580264453,721.35363245109215,674.47155186852194,721.24912849123223,671.99748727158965]
[2035,"Residential",912.08235559841887,672.57142369807002,646.25491999168855,577.96727028259852,754.32615210693734,746.0937294753935,592.47252570185549,638.62459382252359,698.50847484435724,668.76459429673707,857.40634767236838,696.00613725866754,670.02859937609173,719.23092680250204,null,722.64916975815868,719.25975090613611,672.57142369807002,719.23092680250204,670.02859937609173]
[2036,"Residential",909.21315085035963,670.46442060100117,642.95980169671657,574.85483077491688,746.58591724287703,745.04884148276449,589.42013248488547,635.35116272351274,694.96254696092888,664.91741245698415,854.700996803919,691.1861233653342,666.69605639926692,717.97667461672802,null,719.73977368895157,715.72557536468071,670.46442060100117,717.97667461672802,666.69605639926692]
[2037,"Residential",904.82502321974118,669.36058090245626,640.80965905088942,572.86563332609353,742.21374337487816,740.83805350619537,585.81614776958327,626.25648287939589,691.14371404295252,660.95428774683865,849.79679127519569,689.03953367632084,665.03410963233603,715.65572937347201,null,716.67722804549805,711.96706258657809,669.36058090245626,715.65572937347201,665.03410963233603]
[2038,"Residential",898.49609650455147,667.29459718354417,638.7613501005867,570.94197025337201,738.54698671956794,737.27036799619918,582.84054236261125,619.45024702169133,687.96664515619011,657.51236519730924,845.71170287066786,686.88154813798292,661.62928139713028,713.45521802968995,null,713.50692797104887,708.75833315319539,667.29459718354417,713.45521802968995,661.62928139713028]
[2039,"Residential",898.98086205206755,665.90223577429447,637.52466830641879,569.65099666564481,738.68834434381802,737.35123593756725,583.09325643369789,623.90128957277761,687.81024916056879,656.98457634240208,845.72139823345879,685.44462620788215,660.78711238435744,711.98565057480914,null,712.65880329608683,708.38388409577806,665.90223577429447,711.98565057480914,660.78711238435744]
[2040,"Residential",897.84438645429839,663.34109040145734,635.14876452241811,567.39581008928735,737.82111522560808,736.42098452141227,582.55101711991017,628.27718499785965,686.68032062750262,655.46996396287363,844.56561462060358,682.7617500882659,659.13812402608926,709.22205740425829,null,710.66753950263069,706.965319310994,663.34109040145734,709.22205740425829,659.13812402608926]
[2020,"Commercial",6662.5058574761988,5603.9288930663242,4162.2294882257256,8225.6162380037931,2363.5451759165076,3785.7928512349827,3142.6251206158627,5833.6378513663485,4737.0346769008866,3399.782107400712,4124.2560414336722,4622.0273273497005,4371.2632280824109,4506.7155477675651,null,4804.7090732244269,4467.1306869933987,5603.9288930663242,4506.7155477675651,4371.2632280824109]
[2021,"Commercial",6880.8026941217367,5733.5636755667247,4469.6537657964509,8382.0335903261621,2457.1832016268827,3898.7865847822827,3234.5577608071717,5915.8965424313601,4681.1831512380213,3290.6336004125751,4123.23240427786,4665.2547163434829,4492.7582422905507,4651.0022054860665,null,4869.9353439511624,4459.1651966500658,5733.5636755667247,4651.0022054860665,4492.7582422905507]
[2022,"Commercial",6968.9808595354452,5753.458491182625,4026.4967145667042,8404.0829846854813,2505.5397517660172,3957.8441173167594,3266.6564925684343,5978.9625847335546,4604.5136635869485,3285.0910214525679,4140.7889423813931,4685.8587808087486,4546.1498462028676,4721.9775697548994,null,4877.1270778208063,4427.0510148211442,5753.458491182625,4721.9775697548994,4546.1498462028676]
[2023,"Commercial",7098.2427983025145,5824.134981354402,3917.2169033820182,8500.4934892586807,2557.4813156108262,4019.5002266273063,3320.4636557404215,6136.2248479765467,4661.3651291893157,3321.000912919767,4191.0176247011677,4741.5071103125292,4622.9831000881304,4808.3552919926105,null,4942.923318764043,4478.3338471635161,5824.134981354402,4808.3552919926105,4622.9831000881304]
[2024,"Commercial",7178.148927768696,5867.6957753112783,4069.7748393840693,8553.7018308855095,2579.6566772168226,4049.3529548206802,3352.0467530683477,6280.2925106206449,4693.842340961517,3318.0721120643739,4220.7975493846743,4774.6124005093707,4659.2277378753988,4841.1229853479072,null,4979.0405281651165,4511.1809559951726,5867.6957753112783,4841.1229853479072,4659.2277378753988]
[2025,"Commercial",7223.9037414032973,5872.1985239721853,4180.1703648358753,8558.5489321335081,2598.0873873951386,4082.9036114590162,3367.5780046973146,6313.4814034655783,4697.8285137459306,3304.4930715316327,4224.0844291460699,4779.8468645687808,4680.6657405349579,4866.8999725618742,null,4990.5219721876929,4518.0271823431158,5872.1985239721853,4866.8999725618742,4680.6657405349579]
[2026,"Commercial",7271.9307401079614,5858.6386742010345,4187.2548556451311,8551.6724798821324,2629.7335136519096,4123.3827084673576,3384.0860863361772,6278.8583496982692,4678.5896983688535,3301.2152267273909,4125.7373544589173,4765.526271345343,4714.5360450884227,4917.3045915312741,null,4989.680456114238,4495.462878088566,5858.6386742010345,4917.3045915312741,4714.5360450884227]
[2027,"Commercial",7300.3237768925283,5828.9647475652719,4169.2327900775554,8523.8035709418746,2655.9297966003714,4147.920044852076,3392.7662491517658,6215.2280280348195,4648.7262997523376,3290.8143000230166,4108.9159606412886,4746.9493616688624,4739.4267281056573,4960.3355755802604,null,4984.2328130208971,4475.4055627232301,5828.9647475652719,4960.3355755802604,4739.4267281056573]
[2028,"Commercial",7317.7193127508308,5801.1197258542807,4154.8067380523462,8487.7746383335125,2671.3864828254086,4157.9226203257303,3396.4807839032196,6170.9500529400375,4629.0260584591306,3273.3346185132909,4089.445419403286,4724.485119619635,4753.4089542076572,4987.2875626759842,null,4975.61235833316,4456.7546446868873,5801.1197258542807,4987.2875626759842,4753.4089542076572]
[2029,"Commercial",7343.2967655184202,5773.3104307435724,4186.8676328915599,8455.6180569955577,2693.8638305050968,4184.641281175057,3403.910692135345,6107.8957701218005,4610.6126614278337,3268.5047105657477,4070.4586764731757,4704.1838957048285,4776.6809856662712,5028.3617463377132,null,4973.0100676390657,4442.2391004861784,5773.3104307435724,5028.3617463377132,4776.6809856662712]
[2030,"Commercial",7370.5938466031002,5753.5591574468235,4210.3641798385434,8432.9151438561948,2711.9001273008412,4198.8578983016914,3412.8922170485716,6079.0966595651862,4597.2181784238737,3261.2899748859636,4056.8571360399792,4687.6253711900999,4797.3612911768951,5061.559616474754,null,4971.9826469319942,4430.8265506459529,5753.5591574468235,5061.559616474754,4797.3612911768951]
[2031,"Commercial",7412.9657104699754,5773.342651004059,4199.87213695016,8417.8891491948834,2717.518458945427,4212.7416140646301,3420.0553901250501,6108.7887236559473,4600.8550632483002,3242.0423681254201,4021.1690557116108,4672.9198667097207,4811.161371136549,5082.381086099077,null,4977.3663938540412,4422.44486465107,5773.342651004059,5082.381086099077,4811.161371136549]
[2032,"Commercial",7459.7899725200859,5772.9638469518386,4185.8912137777525,8379.4972201985074,2722.2194586579581,4237.4581405660811,3419.8038079269018,6107.3888390687562,4591.241657018104,3219.4084036372719,4003.0703871672185,4652.3041991882692,4822.062089533888,5107.2119069555138,null,4977.1223142755725,4408.4655606331899,5772.9638469518386,5107.2119069555138,4822.062089533888]
[2033,"Commercial",7525.2250090816924,5755.128807284138,4203.0968086388066,8358.9174202717659,2740.9727879086163,4276.5011261851569,3428.5511047337004,6090.8688243462821,4578.8186556402325,3207.7832223123423,3990.803962009084,4639.197550700972,4849.7564198288037,5154.5235848662669,null,4982.4498507327198,4398.6354896115008,5755.128807284138,5154.5235848662669,4849.7564198288037]
[2034,"Commercial",7588.2840628132199,5741.2529187888204,4207.2840457647408,8340.8259661019201,2754.3931132090329,4303.1277184455348,3436.100940211069,6100.3820836572431,4568.3782039651305,3190.2724441016758,3981.1933055226132,4627.0707256805608,4872.0091867316023,5191.0971466493666,null,4986.0470522084588,4389.0003466364278,5741.2529187888204,5191.0971466493666,4872.0091867316023]
[2035,"Commercial",7654.6468947150079,5733.4625833324444,4197.8778747244687,8327.7041332704921,2765.3428689980537,4333.8229802020796,3444.7653544707368,6131.3181751280554,4561.8663314191008,3172.5393980511822,3975.5283892213333,4620.8122928936482,4893.3246980930071,5223.4245354703771,null,4991.8720635079944,4382.9946008089291,5733.4625833324444,5223.4245354703771,4893.3246980930071]
[2036,"Commercial",7704.0921724057416,5726.9761565841973,4182.5627097836423,8290.0587968986765,2768.3811750733776,4363.2568283922128,3442.7540790176636,6139.1055780512888,4559.7004497009184,3148.403418189524,4007.8229881264906,4596.1039165907532,4905.2034923899282,5249.2879210778847,null,4995.1337221946505,4377.2234752373643,5726.9761565841973,5249.2879210778847,4905.2034923899282]
[2037,"Commercial",7771.6051266358627,5714.5321096223151,4183.0557978869492,8252.7141313221127,2784.2054592238433,4416.8915123116267,3445.0873551793852,6110.5931092407691,4554.1911199563056,3136.7027217451705,3987.8060376433364,4574.1576101507453,4934.3447257057569,5304.0530599366666,null,5002.7484638329215,4366.1488478928904,5714.5321096223151,5304.0530599366666,4934.3447257057569]
[2038,"Commercial",7844.2359320603073,5693.9029136807621,4178.1957718102203,8226.7604981371296,2801.0395126916546,4461.2320409566246,3450.1421096964136,6106.1101801278764,4538.5918886811169,3123.8528416943282,3973.5400512716601,4556.8711406762714,4964.8357387062515,5356.5754650284925,null,5007.8378395287355,4352.8370263628931,5693.9029136807621,5356.5754650284925,4964.8357387062515]
[2039,"Commercial",7923.0367021041957,5689.4411207782759,4163.9860657686213,8218.1655905851476,2812.1276586801355,4505.0703908944424,3458.1912513781758,6159.0458463020123,4533.8607848572174,3104.1157180802088,3970.3491509010723,4553.104606584915,4992.9333073713979,5397.7589421246348,null,5018.2389368494869,4348.6608326126079,5689.4411207782759,5397.7589421246348,4992.9333073713979]
[2040,"Commercial",7994.1386015150774,5678.2202538103102,4140.0170097581577,8197.7514374819584,2820.2347597222642,4552.5824412118463,3461.9055648073859,6205.3108657711809,4523.7034498311414,3080.2275923582947,3962.208825143874,4543.6199703299626,5016.2818681505742,5433.5952873898068,null,5023.0863784291669,4339.2235291631314,5678.2202538103102,5433.5952873898068,5016.2818681505742]
[]
[]
[]
["Year","Sector","BIMI","Seattle","CCWT","Dupont","Duvall","East_King","East_Thurston","Kittitas","North_Seattle","Olympia","Redmond","South_King","Snohomish","Tacoma"]
[2020,"Residential",64809.420422975127,117576.56885422616,3502.9246026045412,6995.9970024511294,3314.1026326715587,29787.80568206395,2750.875844482558,1756.0677672873135,190593.61309686501,48574.852841570806,65557.144661842351,70848.00299938285,45810.808234478027,145916.89535709858]
[2021,"Residential",65175.80941959827,119286.57196939203,3568.1857452675727,6984.9920280492515,3313.8788664361846,30067.503960085622,2868.9874208863375,1778.5014336641157,192450.52488147782,49274.400572539045,66238.648326886512,70597.554740269494,47067.869877705321,148912.01075774251]
[2022,"Residential",65488.003050317333,121199.45815431101,3637.0649315274272,6980.6550683060586,3320.4803559089401,30271.541188482148,2966.9815226793371,1802.3314058224073,193791.75945259247,49998.007105936551,66803.131458812219,70468.388991167361,48520.539324876081,152069.05798926076]
[2023,"Residential",65710.081862940613,123121.06961635128,3703.1280239270627,7021.7476983009183,3327.3355744366236,30425.154700520681,3057.7865276370744,1826.3619908563574,194822.75625067228,50711.81499920068,67343.284078634882,70756.645063737902,49901.27343911762,155236.81017366587]
[2024,"Residential",65917.414733454352,125011.70830191244,3763.3803335977095,7078.7958186298938,3333.3757263392908,30572.088098287648,3145.3961523714074,1849.1146228683881,195779.7985614303,51392.764350214791,67871.243560211384,71185.640118237061,51235.052247764645,158365.14737468073]
[2025,"Residential",66124.468166670136,126898.03148842278,3821.4625098911365,7129.2517609596925,3339.3342726704241,30719.025115503322,3229.7924774586436,1871.2257216718874,196731.5936847938,52042.621195216438,68401.770170301927,71555.577904242455,52566.640860356332,161487.46467184101]
[2026,"Residential",66344.884463513547,128808.57880965328,3879.4149998040648,7172.3690069768327,3345.2828221210912,30869.667165245322,3310.7492079063545,1892.9437955880474,197693.74170069248,52665.83504402281,68914.50539307209,71868.380173451456,53905.702139676352,164610.91527827617]
[2027,"Residential",66585.110556883927,130765.99362561398,3936.0561608007956,7217.8251840220601,3351.8820410542567,31016.075253714411,3388.2099775487677,1914.4964959625393,198637.93745611919,53268.985181538286,69351.278982302305,72211.820209285142,55242.353650647419,167769.645224507]
[2028,"Residential",66832.460478856374,132745.54939619635,3990.2634071834414,7268.0140994558069,3359.026496779009,31153.757915652637,3461.6333513797281,1936.6256123526653,199573.06152019463,53846.967444292321,69766.45916889701,72598.782748235739,56546.975622613878,170957.11273791044]
[2029,"Residential",67081.918576711367,134727.73997276966,4044.988538491355,7320.4431684715009,3366.2082828532129,31292.357598481918,3531.2513257355918,1958.6232911056411,200507.26663446843,54398.641573364097,70184.810838574384,73005.80486143718,57842.615892891277,174148.40944464429]
[2030,"Residential",67333.204630397115,136712.02236887833,4099.6880801496709,7372.1008540205603,3373.4127623460281,31431.742734140909,3597.7143538306382,1980.4463002729376,201443.17714320679,54927.489778035226,70606.050402261957,73405.926454066925,59139.464753566914,177342.84938482611]
[2031,"Residential",67593.314784251124,138705.40787887608,4154.0480486247725,7426.0046714425744,3379.3319659131953,31571.901949907678,3661.6425600968546,2002.178817433567,202411.29175271827,55439.012871602667,71019.366273504595,73800.484944786003,60438.735021544366,180548.44845929832]
[2032,"Residential",67869.456491056058,140692.17908792789,4208.629179149103,7482.0024292233475,3383.8098656658867,31702.578373834785,3722.8608111114936,2023.6298623274261,203432.70361592638,55927.800493727678,71388.496457962305,74189.057716344891,61717.297617956065,183744.95799778664]
[2033,"Residential",68163.461494364601,142679.67109835811,4263.8990663397772,7537.47555381656,3388.2750576402236,31826.311238756618,3781.4312628586408,2044.8051836125517,204483.72703046753,56392.8779204288,71744.812765852213,74572.828964255954,62962.116973226519,186942.8263900218]
[2034,"Residential",68458.434532748521,144666.31487357014,4318.1598241892134,7591.4706533639783,3392.6913055233281,31950.040908997478,3837.0210250274426,2065.7422404879094,205534.82102573427,56834.016407242772,72101.810511870062,74943.198631629755,64198.214451383865,190139.98360823118]
[2035,"Residential",68752.814464077426,146648.68921395435,4371.6231923070873,7644.3133921018944,3396.9812457542994,32073.035053778811,3889.8578280163551,2086.267938142496,206578.74952015179,57254.763497171276,72457.836300845869,75302.927823833525,65432.637358388398,193331.89317147632]
[2036,"Residential",69041.695079872181,148606.79190495412,4423.7317446353491,7698.7771373189044,3399.9349138841476,32195.625644550699,3939.8858830971276,2106.1290520843263,207619.77493820654,57650.404383204812,72822.425788786699,75644.244107132559,66657.672202986549,196528.267219286]
[2037,"Residential",69333.623429060433,150519.6463664785,4474.3034545745359,7753.2780307779822,3401.2166095063967,32332.676130192613,3986.8744784300579,2124.9809324925072,208699.15442162691,58014.761329058623,73223.34783649075,75954.273667822839,67875.117376964903,199695.19593652277]
[2038,"Residential",69635.605969382683,152406.10021798973,4524.2220647109898,7805.9430280781471,3401.9241886480213,32486.001756053589,4031.4603539357963,2143.1866243625591,209789.74701772889,58355.605423809429,73633.332670850257,76246.865651467335,69104.532879151433,202826.76215383117]
[2039,"Residential",69937.957452696894,154286.88599416101,4573.3826763878797,7857.9368759330191,3402.5355370239918,32639.140184853328,4074.1968580972352,2161.0890117506633,210877.56525791553,58680.668624967788,74043.538946130473,76533.407755664797,70337.124038791982,205950.33078562556]
[2040,"Residential",70240.89657258887,156162.3510647573,4621.6617236661805,7909.6761155578806,3403.0615997807399,32792.187892028509,4115.0620080118561,2178.7217260528701,211959.27427132361,58989.964680168981,74454.185425542426,76817.655366222461,71566.995302422074,209066.31625187618]
[2020,"Commercial",3063.3023438480595,10804.965872426694,759.98690926889105,580.64490675255854,127.04709070825204,1175.5441838027614,258.52983698904876,172.60201184088007,11617.313368416379,3418.7780209815937,3752.1183351968998,6611.5686917140602,3972.0585208771895,10042.53990717673]
[2021,"Commercial",3072.6112304402591,10825.917589025337,748.68677770623231,581.11460143133866,127.14986150976291,1153.8751919082483,262.23343929208892,177.7466460512974,11688.073213665981,3445.9749229891368,3786.6335088863184,6694.6475694903165,4027.5391075220364,10203.546340081646]
[2022,"Commercial",3080.5805803450585,10856.481946421858,741.41729682737787,582.09330601990553,127.36400541973994,1126.6710328469974,266.22415092769086,183.20470625288922,11769.548216978688,3476.4258625303974,3824.096393489006,6784.6988230599754,4082.9861994385628,10361.897479441852]
[2023,"Commercial",3089.2911847221562,10889.759157044344,732.87541575055002,583.20969398921477,127.6082749241358,1100.3649111595682,270.33963501932453,188.87442233541054,11854.356221771386,3507.9641279873663,3844.1079110407813,6877.5655855376763,4140.1623337335359,10525.161124984555]
[2024,"Commercial",3094.3934659620463,10910.416355460697,721.60906442411022,583.64300068195962,127.70308390989877,1073.4127654757347,274.19749699675742,194.49126036217561,11925.773949224391,3535.6375168680383,3853.8977340398646,6963.5279921700485,4193.2161156351476,10678.460198789122]
[2025,"Commercial",3094.3915598352532,10913.169650988571,708.90739811911999,583.11319826766567,127.58716133036096,1045.3935612479193,277.6521355469165,199.94478192562431,11977.831931375556,3557.6511927518409,3863.1165561137755,7038.934973189298,4239.9444318315755,10816.121467476525]
[2026,"Commercial",3095.7322009895574,10919.35336635672,696.79849305364769,582.8828644601067,127.53676350580106,1016.7697366721923,281.29490775597009,205.65671073198021,12036.291127691677,3581.6391197102207,3873.0679541980585,7101.1423621185713,4287.8942995203242,10956.23009323517]
[2027,"Commercial",3096.4724739596659,10924.210956168594,684.75360182857298,582.57850518814087,127.4701686565504,987.27988889892868,284.9494405322402,211.50490729448262,12093.497089364184,3605.3301132749261,3883.7877815828238,7162.9882306245327,4334.4158036493782,11092.531038976973]
[2028,"Commercial",3097.6994052490377,10930.84782217573,673.06217771190006,582.3657630550033,127.42361995049637,958.7959240200895,288.69694172414012,217.55357314058796,12152.88350069751,3629.7478498980349,3893.0339344163831,7226.5076264632953,4382.1302388081112,11232.291622689689]
[2029,"Commercial",3099.9557115836315,10941.180949039925,661.88170624483746,582.34638192681155,127.41937929338775,931.4428986253829,292.59094378260824,223.84951675575994,12216.616283860176,3655.5442511284691,3903.3008311021276,7293.0108770383431,4431.8408749385753,11377.58939467997]
[2030,"Commercial",3102.5048307020666,10952.612912840568,650.97807327796636,582.38165782203362,127.42709777986369,904.95514430248386,296.5653726913211,230.34928156025373,12281.835945143363,3681.8695284202213,3914.2887020852772,7360.8169467749494,4482.5361106339396,11525.848395965693]
[2031,"Commercial",3101.8505301711502,10961.395563138256,639.3680464881171,581.67214038829093,127.27185293966016,879.26262117524732,300.20943770499343,236.73465138748941,12331.613913734089,3703.6420999587276,3927.0543349033805,7461.3672905027233,4526.7107990413369,11660.906718466527]
[2032,"Commercial",3100.9747964430844,10967.37870116731,627.72571669188187,580.80121146154943,127.08129071295431,854.99903203874806,303.81342744302043,243.22906787948759,12378.135179303496,3724.502796278312,3938.1565813702273,7561.1785797770344,4568.812400371532,11794.081219061365]
[2033,"Commercial",3099.6220134578393,10971.935855322092,616.16950927810956,579.84229932143558,126.87147745836531,831.27700142556648,307.41336863444496,249.86317247328086,12422.918999281374,3744.9043295389001,3948.6409367092911,7661.1453479251823,4610.5956119113152,11926.940077262803]
[2034,"Commercial",3097.6109343065227,10974.423372539602,604.65712342666029,578.76186314146128,126.63507432838801,808.04126408233662,310.98983198859008,256.62363726192649,12465.213396794843,3764.6168515769091,3959.1915858732787,7760.7830025264257,4651.7714753978689,12058.730586755193]
[2035,"Commercial",3095.1782426516679,10975.677075509437,593.25353839469699,577.60451774953071,126.38184319989725,785.34770086750939,314.56493357829112,263.53100948903318,12505.943007142734,3783.916112168507,3969.173997451076,7860.6424445586435,4692.673873249576,12190.311703989399]
[2036,"Commercial",3091.5490031195341,10977.841671237979,581.68974618318362,576.06140549933195,126.0442049639563,766.94971823460742,317.96693349026361,270.44211147079363,12538.358855197432,3800.7538173949965,3979.8671919609433,7976.8871800762709,4731.7025848384228,12321.895576332292]
[2037,"Commercial",3087.5481347279574,10976.514007442465,570.11185593109008,574.31421054147631,125.66191273386141,752.13865899127632,321.28925440552507,277.43387945922228,12566.30308383368,3816.282936037519,3989.5407456375879,8091.9174154288985,4770.2275838091309,12456.216321020314]
[2038,"Commercial",3083.1301774345316,10974.175931230127,558.66579258869092,572.49390586963784,125.26362384839932,737.51261566095286,324.60183495504151,284.56743189996388,12592.584907069575,3831.3507604531628,3998.8960680991731,8207.4823379940663,4808.4076879221975,12590.27692497448]
[2039,"Commercial",3078.926004818969,10973.07612439558,547.5087951279653,570.71782659921939,124.87501163196588,723.2197212181477,327.97067070707095,291.90407564887386,12619.772038257537,3846.7372765576338,4009.2058848924166,8325.2586734266733,4847.2199927761367,12726.637903941808]
[2040,"Commercial",3074.8197824730951,10972.810022522839,536.60211012555919,568.96432126197715,124.49133866928723,709.22509162085237,331.38440970003541,299.43885136584834,12647.397176123906,3862.3014190854392,4019.5533909127107,8444.9783591317246,4886.4921327858838,12864.861594220833]

{"sheet":"Residential Buildings","index":42,"n_rows":3289,"n_cols":58,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
[{"$f":"active_scenario","v":"Carbon Out"},"Active scenario"]
[]
["Move to inputs tab",null,"Equipment Costs",null,null,"Regression Constants (derived from Energy Trust Oregon)"]
[12,"HSPF",1200,"Storage WH total cost",null,-625.03206604144998,"b_0"]
[14,null,3000,"Instant WH total cost",null,711.38758214865004,"b_hspf"]
[false,"Variable speed heat pump",3000,"Panel upgrade cost",null,733.81146231998798,"b_tons"]
[2030,"Model Year",4000,"AC Replacement Base cost",null,3970.7412285289001,"b_ccASHP"]
[0,"SH HP Incentive",500,"AC Replacement Inc $/ton",null,0.48854615914365901,"b_sqft"]
[0,"WH HP Incentive"]
[null,null,30,"Elec Panel Life Expectancy (years)",null,{"$f":"INDEX('Gas Rates'!D132:AC132, MATCH('Residential Buildings'!A7, 'Gas Rates'!D130:AC130,0))","v":734.02300419503376},"Year RR/Customer"]
[{"$f":"(1-'Current Inputs'!$I$105)^($A$7-2021)","v":1},"HP HVAC Cost Reduction Based on Learning Curve",1.2,"Hybrid HP COP Scalar",null,{"$f":"INDEX('Gas Rates'!D118:AC118, MATCH('Residential Buildings'!A7, 'Gas Rates'!D130:AC130,0))","v":0.4186938044549266},"Gas Cost"]
[{"$f":"(1-'Current Inputs'!$I$106)^($A$7-2021)","v":1},"HPWH Cost Reduction Based on Learning Curve",1,"Hybrid HP Sizing Scalar",null,{"$f":"INDEX('Gas Rates'!D121:AC121, MATCH('Residential Buildings'!A7, 'Gas Rates'!D130:AC130,0))","v":1.5507732985441758},"Retail Rate"]
[{"$f":"(1+'Current Inputs'!$C$94)^($A$7-2021)","v":1.1950925686223108},"Inflation scalar (set in Current Inputs)",1000,"Hybrid ASHP Cost adder",null,{"$f":"INDEX('Electric Rates'!D73:AC73,MATCH('Residential Buildings'!A7,'Electric Rates'!D67:AC67,0))","v":295.66160345570688},"G, T&D capacity cost"]
[null,null,6,"Hybrid peak demand reduction (kW)"]
[null,null,{"$f":"TRUE","v":true},"Apply Capacity Payment Scalar"]
[null,null,{"$f":"A4/3.412","v":3.5169988276670576},"Electric HP COP scalar"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All-Electric Heat Pump Capital Cost Costs",null,null,null,null,null,"Counterfactual Capital Costs (furnace or furnace + AC)",null,null,null,null,"Net HVAC Capital Cost","All-Electric Heat Pump Operating Costs",null,"Counterfactual HVAC Operating Costs (SH only)","Net HVAC Costs: Counterfactual to Heat Pump",null,"Hybrid Heat Pump Capital Cost",null,null,null,"Hybrid Heat Pump Operating Cost",null,null,null,null,"Net Cost: Hybrid vs All-Electric ASHP",null,null,"Heat Pump WH Capital Cost",null,"Counterfactual Capital Costs (Gas Storage or Tankless)",null,"Net WH Capital Cost",null,"HPWH Operating Cost","Counterfactual Operating Costs ","Net WH Costs: Counterfactual to Heat Pump",null,"Net Electrification Costs: HVAC + WH"]
["Processed PSE RASS Sample Data"]
["Customer ID","Sample Weight (hh)","Sample Weight (therms)","Service City","Service Zip","Segment","Older Building?","Approx Area (ft2)","Has Central AC","WH Type","Annual Consumption (therms)","WH Consumption (therms)","SH Consumption (therms)","Heat Pump Size (Tons)","HP HVAC ($2021)","HP HVAC Levelized","Panel Upgrade Cost ($2021)","HP HVAC + Panel Cost","Annualized Panel","HP HVAC Levelized + Panel Levelized","CF Furnace Cost","CF AC Cost","AC Cost Has AC","CF HVAC Cost ($2021)","Levelized CF Cost","Levelized Net HVAC Cost","Electric HVAC KWh","Elec Bill - All-Electric HVAC SH","CF Gas Bill - SH","Net HVAC Bill","Net All-Electric vs Gas HVAC TOC","Hybrid HVAC Cost","Net Hybrid Cost","Annualized Hybrid HVAC Cost","Annualized Hybrid HVAC Cost + Panel","Hybrid SH Gas Used (therms)","Hybrid SH Gas Bill","Hybrid HVAC KWh","Elec Bill - Hybrid HVAC SH","Hybrid Total Bill","Hybrid vs All-Electric Bill","Hybrid vs All-Electric Levelized Install","Hybrid vs All-Electric TOC","HPWH Install Cost","Annualized HPWH Cost","CF WH Install Cost","Annualized CF WH Cost","Net WH Install","Net WH Annualized","Elec Bill - WH","CF Gas Bill - WH","Net WH Bill","Net WH TOC Annualized","Net Annualized Install","Net Annual Bill","Net TOC Annualized","Electrification Saves $0 or More","Electrification Saves $200 or More"]
[1089119,146.71205577292201,275267.08074067399,"Centralia",98531,"Single-Family",1,750,0,"Gas Instant",1248.1072643062701,228.867166334068,602.58246167388597,5,{"$f":"($F$4+($F$5*$A$4)+($F$6*$N20)+($F$7*$A$6)+($F$8*$H20)\n*$A$11*$A$13)\n-$A$8","v":12018.569644508461},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1272.2575116016919},{"$f":"IF(\nAND($I20=0,$G20=1),\n$C$6,0\n)*$A$13","v":3585.2777058669326},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":12307.494280412844},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":288.92463590438365},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1561.1821475060756},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N20)+($F$8*$H20))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":7777.8735168643707},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":6500},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":0},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":7777.8735168643707},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":823.34739480750181},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":737.83475269857377},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":4016.0755216984708},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":810.3817036692958},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":1194.4907069866417},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-384.10900331734592},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":353.72574938122784},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H20)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":13018.569644508461},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1378.1151593279349},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1667.0397952323185},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":120.5164923347772},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":238.89814139732835},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":2677.3836811323145},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":540.25446911286394},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":779.15261051019229},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-31.229093159103513},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.85764772624293},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":74.628554567139417},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},{"$f":"IF($J20<>\"Gas Storage\",$C$5,$C$4)\n*$A$13","v":3585.2777058669326},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":510.46288634542913},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":-239.01851372446208},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":-34.030859089695241},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":514.18862595755513},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":453.68015285576246},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":60.508473101792674},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":-178.51004062266941},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":498.81623897411168},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-323.60053021555325},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":175.21570875855843},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[72279,36.748153184144698,44535.656093395497,"Bellevue",98006,"Single-Family",1,2750,0,"Gas Instant",1273.82502960139,233.58306875356899,614.99892199221995,5,13186.28541295158,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1395.8691560619225},3585.2777058669326,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":13475.210048855963},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":288.92463590438365},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1684.7937919663061},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N21)+($F$8*$H21))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":8945.5892853074893},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":6500},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":0},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":8945.5892853074893},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":946.95903926773235},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":737.83475269857377},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":4098.828415322494},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":827.07995313105857},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":1219.1036809897666},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-392.02372785870807},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":345.81102483986569},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H21)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":14186.28541295158},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1501.7268037881654},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1790.651439692549},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":122.99978439844399},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":243.82073619795332},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":2732.5522768816631},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":551.38663542070572},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":795.20737161865907},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-31.872581512399506},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.85764772624293},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":73.985066213843425},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},3585.2777058669326,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":510.46288634542913},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":-239.01851372446208},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":-34.030859089695241},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":524.78369480938704},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":463.0284196465048},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":61.755275162882242},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":-177.26323856157984},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":498.81623897411168},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-330.26845269582583},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":168.54778627828586},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[1049430,66.334484568411298,113050.595255067,"Edmonds",98026,"Single-Family",1,2750,0,"Gas Instant",1329.2306599476999,243.74287631094401,641.74859494058796,6,13920.096875271567,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1473.5487113376707},3585.2777058669326,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":14209.02151117595},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":288.92463590438365},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1762.4733472420544},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N22)+($F$8*$H22))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":9322.5619106959784},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":7000},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":0},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":9322.5619106959784},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":986.86447464854393},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":775.60887259351045},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":4277.1089222641658},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":863.05419220246836},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":1272.1291800442843},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-409.07498784181598},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":366.53388475169447},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H22)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":14920.096875271567},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1579.4063590639137},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1868.3309949682973},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":128.34971898811759},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":254.42583600885683},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":2851.4059481761105},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":575.36946146831224},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":829.79529747716902},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-33.258894725299342},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.85764772624293},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":72.598753000943589},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},3585.2777058669326,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":510.46288634542913},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":-239.01851372446208},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":-34.030859089695241},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":547.60941320140182},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":483.16806273924544},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":64.441350462156379},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":-174.5771632623057},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":536.59035886904837},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-344.6336373796596},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":191.95672148938877},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[775806,85.404824330182606,0,"Seattle",98118,"Single-Family",1,2750,0,"Gas Instant",1339.3944034283199,245.60661610020699,646.65561995480198,6,13920.096875271567,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1473.5487113376707},3585.2777058669326,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":14209.02151117595},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":288.92463590438365},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1762.4733472420544},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N23)+($F$8*$H23))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":9322.5619106959784},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":7000},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":0},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":9322.5619106959784},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":986.86447464854393},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":775.60887259351045},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":4309.813131724899},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":869.65339404435451},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":1281.8563064564064},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-412.20291241205189},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":363.40596018145857},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H23)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":14920.096875271567},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1579.4063590639137},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1868.3309949682973},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":129.33112399096041},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":256.37126129128131},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":2873.2087544832666},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":579.76892936290312},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":836.14019065418438},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-33.513203390170133},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.85764772624293},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":72.344444336072797},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},3585.2777058669326,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":510.46288634542913},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":-239.01851372446208},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":-34.030859089695241},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":551.79661845558292},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":486.86252781267581},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":64.934090642907108},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":-174.08442308155497},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":536.59035886904837},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-347.26882176914478},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":189.32153709990359},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[106225,202.88653863289301,264066.58104281197,"Yarrow Point",98004,"Single-Family",1,3500,0,"Gas Instant",1362.2336176650001,249.79467460537899,657.68232441444104,6,14357.990288437737,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1519.9030780102573},3585.2777058669326,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":14646.91492434212},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":288.92463590438365},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1808.827713914641},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N24)+($F$8*$H24))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":9760.4553238621484},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":7000},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":0},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":9760.4553238621484},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":1033.2188413211304},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":775.60887259351057},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":4383.30361756205},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":884.48263338371021},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":1303.7143870403302},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-419.23175365661996},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":356.37711893689061},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H24)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":15357.990288437737},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1625.7607257365},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1914.6853616408837},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":131.53646488288823},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":260.74287740806608},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":2922.2024117080337},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":589.65508892247351},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":850.39796633053959},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-34.08466705317062},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.8576477262427},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":71.772980673072084},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},3585.2777058669326,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":510.46288634542913},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":-239.01851372446208},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":-34.030859089695241},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":561.20579707520608},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":495.1644570637327},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":66.04134001147338},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":-172.9771737129887},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":536.59035886904849},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-353.19041364514658},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":183.39994522390191},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[1148781,59.334712740045902,94409.494198579094,"Seattle",98116,"Single-Family",1,3500,0,"Gas Instant",1410.1296708382299,258.57744054371898,680.80639591933198,6,14357.990288437737,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1519.9030780102573},3585.2777058669326,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":14646.91492434212},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":288.92463590438365},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1808.827713914641},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N25)+($F$8*$H25))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":9760.4553238621484},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":7000},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":0},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":9760.4553238621484},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":1033.2188413211304},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":775.60887259351057},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":4537.4203126859402},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":915.58099029547463},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":1349.5529075368584},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-433.97191724138372},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":341.63695535212685},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H25)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":15357.990288437737},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1625.7607257365},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1914.6853616408837},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":136.16127918386641},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":269.91058150737172},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":3024.9468751239601},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":610.38732686364983},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":880.29790837102155},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-35.283081924453086},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.8576477262427},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":70.574565801789618},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},3585.2777058669326,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":510.46288634542913},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":-239.01851372446208},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":-34.030859089695241},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":580.93775960298092},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":512.57440999506036},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":68.363349607920554},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":-170.65516411654153},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":536.59035886904849},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-365.60856763346317},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":170.98179123558532},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[169177,44.524852277598299,65082.384018817203,"Bellevue",98006,"Single-Family",1,3500,0,"Gas Instant",1428.7483505438399,261.991573757239,689.79543890543903,6,14357.990288437737,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1519.9030780102573},3585.2777058669326,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":14646.91492434212},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":288.92463590438365},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1808.827713914641},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N26)+($F$8*$H26))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":9760.4553238621484},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":7000},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":0},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":9760.4553238621484},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":1033.2188413211304},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":775.60887259351057},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":4597.3302466719333},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":927.66988506549922},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":1367.3717605479162},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-439.70187548241699},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":335.90699711109357},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H26)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":15357.990288437737},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1625.7607257365},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1914.6853616408837},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":137.95908778108782},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":273.47435210958326},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":3064.8868311146225},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":618.44659004366622},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":891.92094215324948},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-35.748942912249731},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.8576477262427},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":70.108704813992972},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},3585.2777058669326,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":510.46288634542913},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":-239.01851372446208},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":-34.030859089695241},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":588.60818474091218},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":519.34219806614965},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":69.26598667476253},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":-169.75252704969955},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":536.59035886904849},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-370.43588880765446},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":166.15447006139402},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[420366,23.111163662358098,45073.680621759398,"Mercer Island",98040,"Single-Family",1,4500,0,"Gas Instant",1588.90834423968,291.36033473278201,767.12020579280704,7,15675.659634979285,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1659.388455516121},3585.2777058669326,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":15964.584270883668},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":288.92463590438365},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1948.3130914205046},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N27)+($F$8*$H27))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":10721.285833472197},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":7500},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":0},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":10721.285833472197},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":1134.9300989320573},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":813.38299248844737},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":5112.6822910290794},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":1031.6599284397271},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":1520.6515543379587},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-488.99162589823163},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":324.39136659021574},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H27)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":16675.659634979285},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1765.2461032423639},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":2054.1707391467476},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":153.42404115856141},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":304.13031086759179},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":3408.4548606860531},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":687.77328562648472},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":991.90359649407651},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-39.756331945650572},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.85764772624293},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":66.101315780592358},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},3585.2777058669326,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":510.46288634542913},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":-239.01851372446208},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":-34.030859089695241},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":654.59005140171541},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":577.55947834269296},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":77.030573059022458},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":-161.98794066543962},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":574.36447876398529},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-411.96105283920917},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":162.40342592477612},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[303187,174.21940261138599,280405.78434353397,"Bellevue",98006,"Single-Family",1,3500,0,"Gas Instant",1734.73162455682,318.10015262036802,837.52325025526,7,15091.801750757724,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1597.5826332860056},3585.2777058669326,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":15380.726386662107},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":288.92463590438365},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1886.5072691903893},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N28)+($F$8*$H28))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":10137.427949250636},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":7500},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":0},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":10137.427949250636},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":1073.1242767019419},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":813.38299248844737},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":5581.9026243479166},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":1126.3413085723348},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":1660.2105154805743},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-533.86920690823945},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":279.51378558020792},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H28)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":16091.801750757724},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1703.4402810122483},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1992.364916916632},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":167.50465005105201},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":332.04210309611489},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":3721.2684162319451},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":750.89420571489006},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":1082.9363088110049},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-43.404999761329918},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.8576477262427},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":62.452647964912785},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},3585.2777058669326,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":510.46288634542913},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":-239.01851372446208},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":-34.030859089695241},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":714.66555475243979},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":630.56544184934853},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":84.100112903091258},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":-154.91840082137082},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":574.36447876398529},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-449.76909400514819},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":124.5953847588371},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[946205,4.0862937432974302,13571.5483775183,"Bellevue",98005,"Single-Family",1,6500,0,"Gas Instant",2422.1396148458598,444.15111262362802,1169.40177609085,10,19044.809790382369,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":2016.038765803597},3585.2777058669326,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":19333.734426286752},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":288.92463590438365},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":2304.9634017079807},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N29)+($F$8*$H29))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":13019.919478080785},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":9000},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":0},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":13019.919478080785},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":1378.2580495347229},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":926.70535217325778},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":7793.7977732429363},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":1572.66741708668},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":2318.0886320421241},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-745.42121495544416},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":181.28413721781362},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H29)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":20044.809790382369},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":2121.8964135298397},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":2410.8210494342234},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":233.88035521817002},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":463.61772640842486},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":5195.8651821619578},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":1048.4449447244533},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":1512.0626711328782},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-60.604745953801739},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.8576477262427},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":45.252901772440964},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},3585.2777058669326,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":510.46288634542913},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":-239.01851372446208},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":-34.030859089695241},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":997.86026093454325},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":880.43448037460973},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":117.42578055993351},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":-121.59273316452857},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":687.6868384487957},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-627.99543439551064},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":59.691404053285055},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[637319,44.558784368123803,82810.257858908997,"Bellevue",98005,"Single-Family",0,3500,1,"Gas Instant",1248.10651617082,228.86702914743,602.58210047632599,5,13624.17882611775,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1442.2235227345091},0,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":13624.17882611775},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":0},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1442.2235227345091},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N30)+($F$8*$H30))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":9383.4826984736592},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":6500},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":6500},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":15883.482698473659},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":1681.3881161608972},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":-239.16459342638814},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":4016.0731143986045},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":810.38121791354831},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":1194.4899909898177},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-384.10877307626936},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":-623.2733665026575},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H30)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":14624.17882611775},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1548.0811704607518},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1548.0811704607518},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":120.5164200952652},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":238.89799819796355},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":2677.3820762657369},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":540.25414527569899},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":779.15214347366259},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-31.229074439885721},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.8576477262427},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":74.628573286356982},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},3585.2777058669326,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":510.46288634542913},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":-239.01851372446208},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":-34.030859089695241},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":514.18831774467321},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":453.67988091262669},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":60.508436832046527},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":-178.51007689241555},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":-478.18310715085022},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-323.60033624422283},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":-801.78344339507305},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":true},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":true}]
[436842,63.776422173302898,90297.815825163401,"Newcastle",98059,"Single-Family",0,2250,1,"Gas Instant",1251.35057487831,229.46189670812399,604.14832233695699,5,12894.356470840801,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1364.9662449468651},0,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":12894.356470840801},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":0},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1364.9662449468651},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N31)+($F$8*$H31))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":8653.6603431967105},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":6500},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":6500},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":15153.660343196711},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":1604.130838373253},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":-239.16459342638791},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":4026.5116280894222},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":812.48754795212358},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":1197.5946904734471},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-385.10714252132357},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":-624.27173594771148},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H31)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":13894.356470840801},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1470.8238926731076},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1470.8238926731076},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":120.82966446739141},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":239.51893809468945},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":2684.3410853929486},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":541.65836530141576},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":781.17730339610523},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-31.310244556018347},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.85764772624248},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":74.547403170224129},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},3585.2777058669326,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":510.46288634542913},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":-239.01851372446208},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":-34.030859089695241},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":515.52478788392193},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":454.85907848031383},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":60.665709403608105},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":-178.35280432085398},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":-478.18310715084999},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-324.44143311771546},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":-802.6245402685654},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":true},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":true}]
[652079,140.231013529455,182802.44140496,"Edmonds",98020,"Single-Family",0,2750,0,"Gas Instant",1258.0610062424,230.69239784781101,607.388098569264,5,13186.28541295158,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1395.8691560619225},0,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":13186.28541295158},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":0},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1395.8691560619225},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N32)+($F$8*$H32))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":8945.5892853074893},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":6500},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":0},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":8945.5892853074893},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":946.95903926773235},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":448.91011679419012},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":4048.1040023284691},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":816.84455392164864},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":1204.0168531621136},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-387.17229924046501},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":61.737817553725108},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H32)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":14186.28541295158},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1501.7268037881654},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1501.7268037881654},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":121.4776197138528},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":240.80337063242277},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":2698.7360015523132},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":544.5630359477658},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":785.3664065801886},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-31.478147341460044},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.85764772624293},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":74.379500384782887},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},3585.2777058669326,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":510.46288634542913},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":-239.01851372446208},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":-34.030859089695241},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":518.28931588673447},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":457.29828351825944},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":60.991032368475032},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":-178.02748135598705},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":209.89160306972803},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-326.18126687198998},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":-116.28966380226194},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":true},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[761968,17.6419620055199,29050.675244743001,"Puyallup",98373,"Single-Family",0,2750,1,"Gas Instant",1274.7462152804401,233.75198785376301,615.44366768837801,5,13186.28541295158,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1395.8691560619225},0,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":13186.28541295158},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":0},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1395.8691560619225},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N33)+($F$8*$H33))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":8945.5892853074893},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":6500},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":6500},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":15445.589285307489},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":1635.0337494883108},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":-239.16459342638836},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":4101.792544578364},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":827.67806840635399},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":1219.9852941046877},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-392.3072256983337},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":-631.47181912472206},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H33)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":14186.28541295158},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1501.7268037881654},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1501.7268037881654},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":123.08873353767561},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":243.99705882093755},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":2734.5283630522431},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":551.78537893756936},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":795.78243775850694},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-31.895630647847042},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.85764772624293},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":73.962017078395888},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},3585.2777058669326,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":510.46288634542913},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":-239.01851372446208},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":-34.030859089695241},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":525.16320001067027},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":463.36326559415124},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":61.799934416519022},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":-177.21857930794306},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":-478.18310715085045},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-330.50729128181467},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":-808.69039843266512},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":true},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":true}]
[1026962,149.37017245429101,214899.323959156,"Lakewood",98498,"Single-Family",0,1750,0,"Gas Instant",1278.5868590408199,234.456252046012,617.29791903177397,5,12602.427528730021,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1334.0633338318073},0,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":12602.427528730021},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":0},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1334.0633338318073},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N34)+($F$8*$H34))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":8361.7314010859318},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":6500},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":0},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":8361.7314010859318},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":885.15321703761731},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":448.91011679419},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":4114.1507094851268},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":830.17175426391793},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":1223.6609503658262},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-393.48919610190831},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":55.420920692281697},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H34)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":13602.427528730021},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1439.92098155805},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1439.92098155805},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":123.4595838063548},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":244.73219007316527},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":2742.7671396567512},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":553.44783617594533},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":798.1800262491106},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-31.991728014807336},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.8576477262427},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":73.865919711435367},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},3585.2777058669326,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":510.46288634542913},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":-239.01851372446208},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":-34.030859089695241},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":526.74544810297652},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":464.75931856019349},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":61.986129542783033},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":-177.03238418167905},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":209.89160306972792},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-331.50306655912527},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":-121.61146348939735},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":true},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[1052814,9.5997402432171999,12674.228483242799,"Olympia",98502,"Single-Family",1,1250,1,"Gas Instant",1282.2374325005601,235.125662782668,619.06040500136896,5,12310.498586619242,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1303.1604227167497},0,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":12310.498586619242},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":0},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1303.1604227167497},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N35)+($F$8*$H35))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":8069.8024589751512},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":6500},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":6500},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":14569.802458975151},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":1542.3250161431376},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":-239.16459342638791},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":4125.8972789756572},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":832.54202965953107},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":1227.1547014219514},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-394.61267176242029},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":-633.7772651888082},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H35)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":13310.498586619242},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1409.0180704429927},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1409.0180704429927},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":123.81208100027379},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":245.43094028439026},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":2750.5981859837721},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":555.02801977302079},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":800.4589600574111},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-32.083069602119963},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.85764772624293},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":73.774578124122968},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},3585.2777058669326,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":510.46288634542913},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":-239.01851372446208},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":-34.030859089695241},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":528.2493920386479},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":466.08628201324768},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":62.163110025400215},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":-176.85540369906187},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":-478.18310715084999},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-332.44956173702008},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":-810.63266888787007},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":true},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":true}]
[517832,1.1363544672660599,1471.7305664476,"Bellevue",98004,"Single-Family",0,4500,1,"Gas Instant",1295.13334865344,237.49040487783799,625.28651482636405,5,14208.036710339311,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1504.0293449646244},0,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":14208.036710339311},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":0},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1504.0293449646244},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N36)+($F$8*$H36))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":9967.3405826952221},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":6500},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":6500},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":16467.340582695222},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":1743.1939383910128},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":-239.16459342638836},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":4167.3928897076885},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":840.9151998198372},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":1239.4966310326736},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-398.58143121283638},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":-637.74602463922474},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H36)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":15208.036710339311},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1609.8869926908674},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1609.8869926908674},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":125.05730296527281},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":247.89932620653474},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":2778.2619264717932},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":560.61013321322491},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":808.50945941975965},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-32.405740400077548},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.85764772624293},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":73.451907326165383},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},3585.2777058669326,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":510.46288634542913},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":-239.01851372446208},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":-34.030859089695241},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":533.562183332112},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":470.77387688491746},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":62.788306447194543},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":-176.23020727726754},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":-478.18310715085045},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-335.79312476564183},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":-813.97623191649222},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":true},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":true}]
[328204,1.1641820442170501,0,"Mercer Island",98040,"Single-Family",0,2750,1,"Gas Instant",1330.37595484134,243.95289062976099,642.301539896593,6,13920.096875271567,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1473.5487113376707},0,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":13920.096875271567},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":0},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1473.5487113376707},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N37)+($F$8*$H37))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":9322.5619106959784},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":7000},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":7000},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":16322.561910695978},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":1727.8680087322437},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":-254.31929739457291},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":4280.7941750617483},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":863.79781901536603},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":1273.225275024527},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-409.42745600916101},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":-663.74675340373392},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H37)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":14920.096875271567},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1579.4063590639137},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1579.4063590639137},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":128.4603079793186},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":254.64505500490543},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":2853.8627833744995},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":575.8652126769108},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":830.51026768181623},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-33.2875513335498},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.85764772624293},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":72.570096392693131},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},3585.2777058669326,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":510.46288634542913},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":-239.01851372446208},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":-34.030859089695241},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":548.0812457309587},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":483.58437115861784},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":64.496874572340857},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":-174.52163915212122},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":-493.337811119035},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-344.93058143682015},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":-838.26839255585514},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":true},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":true}]
[571323,4.9975221236462097,6634.7057089425498,"Bellevue",98006,"Single-Family",0,3500,1,"Gas Instant",1336.35508732004,245.04929247491501,645.18824720991904,6,14357.990288437737,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1519.9030780102573},0,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":14357.990288437737},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":0},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1519.9030780102573},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N38)+($F$8*$H38))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":9760.4553238621484},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":7000},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":7000},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":16760.455323862148},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":1774.22237540483},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":-254.31929739457269},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":4300.0334249847429},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":867.68000102257133},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":1278.9475541794495},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-411.26755315687819},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":-665.58685055145088},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H38)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":15357.990288437737},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1625.7607257365},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1625.7607257365},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":129.0376494419838},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":255.7895108358899},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":2866.6889499898289},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":578.45333401504763},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":834.24284485093756},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-33.437156171633774},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.8576477262427},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":72.42049155460893},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},3585.2777058669326,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":510.46288634542913},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":-239.01851372446208},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":-34.030859089695241},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":550.54449708888478},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":485.75775305812004},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":64.786744030764737},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":-174.23176969369734},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":-493.33781111903477},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-346.48080912611346},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":-839.81862024514817},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":true},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":true}]
[1078647,27.204520015439002,37281.440113887002,"Seattle",98177,"Single-Family",0,2250,0,"Gas Instant",1391.62388455777,255.18400875470701,671.87185754190102,6,13628.167933160788,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1442.6458002226134},0,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":13628.167933160788},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":0},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1442.6458002226134},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N39)+($F$8*$H39))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":9030.6329685851979},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":7000},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":0},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":9030.6329685851979},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":955.96156353348624},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":486.68423668912715},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":4477.8736395623946},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":903.56539592903971},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":1331.8420982421258},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-428.27670231308605},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":58.407534376041099},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H39)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":14628.167933160788},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1548.5034479488559},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1548.5034479488559},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":134.37437150838022},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":266.36841964842517},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":2985.2490930415966},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":602.37693061935988},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":868.74535026778506},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-34.820045661254653},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.85764772624248},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":71.037602064987823},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},3585.2777058669326,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":510.46288634542913},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":-239.01851372446208},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":-34.030859089695241},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":573.31384370092519},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":505.8476580655269},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":67.46618563539829},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":-171.55232808906379},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":247.66572296466506},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-360.81051667768776},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":-113.14479371302269},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":true},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[243998,240.953246210755,601841.17679604399,"Olympia",98501,"Single-Family",0,3500,1,"Gas Instant",1425.15998516028,261.33357020210201,688.06298680933605,6,14357.990288437737,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1519.9030780102573},0,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":14357.990288437737},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":0},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1519.9030780102573},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N40)+($F$8*$H40))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":9760.4553238621484},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":7000},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":7000},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":16760.455323862148},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":1774.22237540483},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":-254.31929739457269},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":4585.7838461405481},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":925.34000065886471},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":1363.9375452152196},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-438.59754455635493},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":-692.91684195092762},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H40)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":15357.990288437737},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1625.7607257365},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1625.7607257365},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":137.61259736186722},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":272.78750904304394},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":3057.1892307603662},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":616.89333377257663},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":889.68084281562051},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-35.659157843244202},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.8576477262427},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":70.198489882998501},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},3585.2777058669326,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":510.46288634542913},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":-239.01851372446208},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":-34.030859089695241},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":587.12986895927133},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":518.03784690798284},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":69.092022051288495},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":-169.92649167317359},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":-493.33781111903477},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-369.50552250506644},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":-862.84333362410121},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":true},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":true}]
[853814,26.9283954346804,54013.519217485598,"Sammamish",98074,"Single-Family",0,3500,1,"Gas Instant",1452.53136138836,266.35269756009097,701.277805550165,6,14357.990288437737,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1519.9030780102573},0,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":14357.990288437737},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":0},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1519.9030780102573},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N41)+($F$8*$H41))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":9760.4553238621484},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":7000},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":7000},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":16760.455323862148},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":1774.22237540483},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":-254.31929739457269},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":4673.8576176892584},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":943.11192069637411},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":1390.1330938486544},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-447.02117315228031},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":-701.340470546853},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H41)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":15357.990288437737},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1625.7607257365},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1625.7607257365},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":140.255561110033},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":278.02661876973087},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":3115.9050784595061},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":628.74128046424948},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":906.76789923398042},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-36.344021462393698},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.8576477262427},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":69.513626263849005},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},3585.2777058669326,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":510.46288634542913},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":-239.01851372446208},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":-34.030859089695241},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":598.40618369261006},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":527.98719221359659},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":70.418991479013471},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":-168.59952224544861},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":-493.33781111903477},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-376.60218167326684},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":-869.93999279230161},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":true},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":true}]
[337178,157.14319902059501,230639.44747364501,"Gig Harbor",98332,"Single-Family",0,4500,0,"Gas Instant",1488.21574344075,272.89619236720699,718.50611868909095,6,14941.848172659298,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1581.7089002403727},0,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":14941.848172659298},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":0},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1581.7089002403727},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N42)+($F$8*$H42))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":10344.313208083709},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":7000},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":0},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":10344.313208083709},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":1095.024663551246},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":486.68423668912669},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":4788.6804196758885},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":966.28137988389824},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":1424.2845357680512},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-458.00315588415299},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":28.681080804973703},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H42)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":15941.848172659298},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1687.5665479666156},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1687.5665479666156},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":143.7012237378182},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":284.85690715361022},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":3192.4536131172595},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":644.18758658926561},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":929.04449374287583},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-37.23688614102241},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.85764772624293},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":68.620761585220521},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},3585.2777058669326,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":510.46288634542913},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":-239.01851372446208},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":-34.030859089695241},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":613.10724657430023},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":540.95826959378337},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":72.148976980516863},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":-166.86953674394522},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":247.66572296466461},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-385.85417890363613},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":-138.18845593897152},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":true},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[108101,1.2195880376913,1823.5038524884999,"Auburn",98001,"Single-Family",0,6500,1,"Gas Instant",1495.18017242971,274.17326940491199,721.86852421651497,6,16109.563941102417,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1705.3205447006033},0,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":16109.563941102417},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":0},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1705.3205447006033},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N43)+($F$8*$H43))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":11512.028976526828},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":7000},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":7000},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":18512.028976526828},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":1959.6398420951762},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":-254.31929739457291},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":4811.0900903709162},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":970.80330359235086},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":1430.9497847772434},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-460.14648118489254},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":-714.46577857946545},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H43)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":17109.563941102417},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1811.1781924268462},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1811.1781924268462},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":144.37370484330299},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":286.18995695544868},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":3207.3933935806112},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":647.20220239490061},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":933.39215935034929},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-37.411144242001569},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.85764772624293},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":68.446503484241362},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},3585.2777058669326,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":510.46288634542913},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":-239.01851372446208},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":-34.030859089695241},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":615.97641517448722},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":543.48980137684782},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":72.486613797639393},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":-166.53189992682269},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":-493.337811119035},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-387.65986738725314},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":-880.99767850628814},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":true},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":true}]
[431609,65.1025955849002,141064.77212186501,"Bellevue",98006,"Single-Family",0,1750,0,"Gas Instant",1529.77774221912,280.51747393459999,738.57212763895598,6,13336.238991050008,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1411.7428891075556},0,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":13336.238991050008},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":0},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1411.7428891075556},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N44)+($F$8*$H44))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":8738.7040264744192},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":7000},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":0},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":8738.7040264744192},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":925.05865241842866},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":486.68423668912692},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":4922.4158210313772},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":993.26710806699862},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":1464.061102033095},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-470.79399396609642},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":15.890242723030497},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H44)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":14336.238991050008},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1517.6005368337983},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1517.6005368337983},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":147.71442552779121},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":292.81222040661902},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":3281.610547354252},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":662.1780720446659},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":954.99029245128486},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-38.276815615713758},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.8576477262427},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":67.580832110528945},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},3585.2777058669326,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":510.46288634542913},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":-239.01851372446208},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":-34.030859089695241},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":630.22973889132118},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":556.06582845351386},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":74.163910437807317},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":-164.85460328665476},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":247.66572296466484},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-396.63008352828911},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":-148.96436056362427},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":true},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[487294,222.86393581873901,585440.04386700003,"Cle Elum",98922,"Single-Family",0,2750,1,"Gas Instant",1561.85528980096,286.399578484389,754.05907186170805,6,13920.096875271567,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1473.5487113376707},0,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":13920.096875271567},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":0},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1473.5487113376707},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N45)+($F$8*$H45))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":9322.5619106959784},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":7000},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":7000},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":16322.561910695978},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":1727.8680087322437},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":-254.31929739457291},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":5025.6327939019957},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":1014.0946910819475},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":1494.7606529332495},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-480.66596185130197},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":-734.98525924587489},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H45)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":14920.096875271567},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1579.4063590639137},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1579.4063590639137},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":150.81181437234162},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":298.9521305866499},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":3350.4218626013308},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":676.0631273879651},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":975.015257974615},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-39.079433107332534},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.85764772624293},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":66.778214618910397},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},3585.2777058669326,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":510.46288634542913},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":-239.01851372446208},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":-34.030859089695241},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":643.44487719464576},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":567.72584126359345},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":75.719035931052304},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":-163.29947779340978},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":-493.337811119035},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-404.94692592024967},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":-898.28473703928466},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":true},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":true}]
[742841,53.006729952841297,118374.212543608,"Lake Tapps",98391,"Single-Family",0,2750,1,"Gas Instant",1698.8094162664199,311.51304728495001,820.18011531851903,7,14653.908337591554,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1551.228266613419},0,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":14653.908337591554},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":0},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1551.228266613419},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N46)+($F$8*$H46))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":9699.5345360844658},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":7500},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":7500},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":17199.534536084466},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":1820.7022679761765},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":-269.47400136275746},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":5466.3145611051241},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":1103.0174315415279},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":1625.8314639323332},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-522.81403239080532},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":-792.28803375356279},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H46)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":15653.908337591554},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1657.0859143396619},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1657.0859143396619},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":164.03602306370382},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":325.16629278646667},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":3644.2097074034173},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":735.34495436101895},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":1060.5112471474856},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-42.506184394042293},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.85764772624293},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":63.351463332200638},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},3585.2777058669326,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":510.46288634542913},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":-239.01851372446208},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":-34.030859089695241},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":699.86651347575264},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":617.50791593456813},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":82.358597541184508},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":-156.65991618327757},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":-508.49251508721954},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-440.45543484962081},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":-948.94794993684036},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":true},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":true}]
[680150,125.816205803193,228155.935882783,"Woodinville",98072,"Single-Family",0,6500,1,"Gas Instant",1727.5196034927901,316.77767427922703,834.04130801304302,7,16843.375403422404,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1783.0000999763515},0,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":16843.375403422404},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":0},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1783.0000999763515},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N47)+($F$8*$H47))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":11889.001601915315},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":7500},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":7500},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":19389.001601915315},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":2052.474101339109},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":-269.47400136275746},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":5558.696268543782},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":1121.6586261748294},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":1653.3083105291742},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-531.6496843543448},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":-801.12368571710226},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H47)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":17843.375403422404},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1888.8577477025945},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1888.8577477025945},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":166.80826160260861},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":330.66166210583481},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":3705.797512362522},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":747.77241744988623},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":1078.4340795557209},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-43.224546619108423},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.85764772624293},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":62.633101107134507},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},3585.2777058669326,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":510.46288634542913},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":-239.01851372446208},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":-34.030859089695241},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":711.69438447938558},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":627.94391170342317},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":83.750472775962407},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":-155.26804094849967},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":-508.49251508721954},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-447.89921157838239},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":-956.39172666560194},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":true},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":true}]
[952713,90.168815382227194,189634.73708638799,"Kirkland",98034,"Multi-Family",0,3500,1,"Gas Instant",1856.4610253066901,340.42184227470301,896.29384158156904,8,15825.613213077713,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1675.2621885617541},0,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":15825.613213077713},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":0},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1675.2621885617541},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N48)+($F$8*$H48))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":10514.400574639123},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":8000},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":8000},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":18514.400574639123},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":1959.8908938926957},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":-284.62870533094156},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":5973.5952942037329},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":1205.3788095848379},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":1776.7106289893179},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-571.33181940448003},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":-855.96052473542159},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H48)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":16825.613213077711},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":999.99999999999818},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1781.1198362879966},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1781.1198362879966},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":179.25876831631382},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":355.34212579786362},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":3982.3968628024891},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":803.58587305655863},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":1158.9279988544222},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-46.450810730415697},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.85764772624248},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":59.406836995826779},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},3585.2777058669326,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":510.46288634542913},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":-239.01851372446208},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":-34.030859089695241},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":764.81498910013534},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":674.81341213092117},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":90.00157696921417},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":-149.01693675524791},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":-523.64721905540364},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-481.33024243526586},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":-1004.9774614906695},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":true},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":true}]
[160884,106.053460593697,218994.50902492,"Mercer Island",98040,"Single-Family",0,3500,0,"Gas Instant",1933.29555457165,354.51109685432198,933.38932296374605,8,15825.613213077713,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1675.2621885617541},0,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":15825.613213077713},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":0},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1675.2621885617541},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N49)+($F$8*$H49))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":10514.400574639123},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":8000},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":0},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":10514.400574639123},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":1113.0297120827531},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":562.23247647900098},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":6220.8282693068286},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":1255.2665864667183},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":1850.2444780481158},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-594.97789158139744},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":-32.745415102396464},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H49)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":16825.613213077711},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":999.99999999999818},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1781.1198362879966},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1781.1198362879966},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":186.67786459274922},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":370.04889560962317},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":4147.2188462045533},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":836.8443909778124},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":1206.8932865874356},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-48.37329987928274},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.85764772624248},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":57.484347846959736},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},3585.2777058669326,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":510.46288634542913},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":-239.01851372446208},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":-34.030859089695241},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":796.46887187022185},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":702.74234258298577},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":93.726529287236076},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":-145.29198443722601},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":323.2139627545389},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-501.25136229416137},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":-178.03739953962247},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":true},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[1260859,153.72924060839901,469141.78408309002,"Shoreline",98177,"Single-Family",0,1750,0,"Gas Instant",2649.0074207605799,485.752177978367,1278.9328755982599,11,17005.296302649949,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1800.1406654862976},0,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":17005.296302649949},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":0},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1800.1406654862976},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N50)+($F$8*$H50))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":10623.567153416861},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":9500},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":0},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":10623.567153416861},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":1124.5858293224862},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":675.55483616381139},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":8523.7977244106005},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":1719.9700763393539},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":2535.2105843209752},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-815.24050798162125},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":-139.68567181780986},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H50)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":18005.296302649949},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1905.9983132125406},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1905.9983132125406},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":255.78657511965199},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":507.04211686419507},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":5682.531816273734},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":1146.6467175595692},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":1653.6888344237643},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-66.28124191558959},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.85764772624293},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":39.576405810653341},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},3585.2777058669326,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":510.46288634542913},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":-239.01851372446208},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":-34.030859089695241},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":1091.3240590658156},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":962.8996849358947},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":128.42437412992092},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":-110.59413959454116},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":436.53632243934931},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-686.81613385170033},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":-250.27981141235102},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":true},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":true}]
[1283206,8.3807091705741694,167.944677397281,"Redmond",98053,"Single-Family",1,2250,0,"Gas Storage",20.240212018813502,3.7114758508527301,9.7719139467368308,1,9959.1106215608488,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1054.2480238438714},3585.2777058669326,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":10248.035257465232},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":288.92463590438365},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1343.172659748255},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N51)+($F$8*$H51))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":7145.7698416427556},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":4500},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":0},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":7145.7698416427556},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":756.43438662942867},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":586.73827311882633},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":65.127591487839709},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":13.141737066605913},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":19.370727064352177},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-6.2289899977462646},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":580.5092831210801},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H51)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":10959.110621560849},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1160.1056715701143},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1449.0303074744979},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":1.9543827893473662},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":3.8741454128704356},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":43.418394325226487},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":8.7611580444039436},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":12.635303457274379},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-0.50643360933153403},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.85764772624293},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":105.35121411691139},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},1434.1110823467729,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":204.18515453817164},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":1912.1481097956976},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":272.24687271756227},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":5.7052589848712838},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":7.3572061834222673},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":-1.6519471985509835},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":1910.4961625971466},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":2498.8863829145239},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-7.8809371962972481},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":2491.0054457182268},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[1038050,113.94125759695,0,"Everett",98203,"Single-Family",1,1750,0,"Gas Storage",55.096930459648704,10.1032008294686,26.600633564538601,1,9667.1816794500683,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1023.3451127288137},3585.2777058669326,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":9956.1063153544528},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":288.92463590438365},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1312.2697486331972},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N52)+($F$8*$H52))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":6853.8408995319769},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":4500},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":0},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":6853.8408995319769},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":725.5314755143711},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":586.7382731188261},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":177.28719323070848},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":35.773803782526585},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":52.730060387974447},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-16.956256605447862},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":569.78201651337827},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H52)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":10667.181679450068},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1129.2027604550565},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1418.1273963594401},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":5.3201267129077205},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":10.54601207759489},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":118.1914621538057},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":23.849202521684401},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":34.395214599279292},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-1.3785891832472927},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.85764772624293},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":104.47905854299563},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},1434.1110823467729,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":204.18515453817164},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":1912.1481097956976},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":272.24687271756227},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":15.530581263257135},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":20.02743237514138},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":-4.4968511118842454},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":1907.6512586838132},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":2498.8863829145239},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-21.453107717332109},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":2477.433275197192},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[1091012,6.0355881454819702,0,"Centralia",98531,"Single-Family",1,1250,0,"Gas Storage",186.51302250792,34.201152550391001,90.047930535464104,1,9375.2527373392895,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":992.44220161375608},3585.2777058669326,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":9664.1773732436741},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":288.92463590438365},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1281.3668375181396},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N53)+($F$8*$H53))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":6561.9119574211963},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":4500},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":0},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":6561.9119574211963},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":694.6285643993134},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":586.73827311882621},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":600.14904615461364},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":121.10076213721014},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":178.50074147395634},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-57.399979336746199},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":529.33829378207997},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H53)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":10375.25273733929},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1098.2998493399989},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1387.2244852443825},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":18.009586107092822},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":35.700148294791269},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":400.09936410307574},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":80.733841424806755},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":116.43398971959803},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-4.6667724176121084},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.85764772624293},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":101.19087530863082},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},1434.1110823467729,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":204.18515453817164},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":1912.1481097956976},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":272.24687271756227},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":52.573811799486826},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":67.796461875426957},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":-15.22265007594013},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":1896.9254597197573},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":2498.8863829145239},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-72.622629412686337},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":2426.2637535018375},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[45122,90.059824554161395,20838.677010825399,"Puyallup",98374,"Single-Family",1,2250,0,"Gas Storage",196.07909226656301,35.9552960773349,94.666400460732106,1,9959.1106215608488,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1054.2480238438714},3585.2777058669326,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":10248.035257465232},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":288.92463590438365},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1343.172659748255},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N54)+($F$8*$H54))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":7145.7698416427556},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":4500},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":0},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":7145.7698416427556},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":756.43438662942867},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":586.73827311882633},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":630.93010135334168},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":127.31190129978606},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":187.65586920685664},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-60.343967907070578},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":526.39430521175575},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H54)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":10959.110621560849},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1160.1056715701143},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1449.0303074744979},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":18.933280092146422},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":37.531173841371327},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":420.62006756889457},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":84.874600866524062},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":122.40577470789539},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-4.9061265918906685},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.85764772624293},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":100.95152113435226},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},1434.1110823467729,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":204.18515453817164},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":1912.1481097956976},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":272.24687271756227},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":55.270270976380345},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":71.273675825256817},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":-16.003404848876471},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":1896.1447049468211},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":2498.8863829145239},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-76.347372755947049},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":2422.5390101585767},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[1213143,66.925920749562906,17055.5683808664,"Tacoma",98408,"Single-Family",1,750,0,"Gas Storage",213.501840247063,39.150129625768898,103.07805117975001,1,9083.323795228509,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":961.53929049869828},3585.2777058669326,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":9372.2484311328917},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":288.92463590438365},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1250.463926403082},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N55)+($F$8*$H55))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":6269.9830153104176},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":4500},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":0},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":6269.9830153104176},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":663.72565328425583},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":586.73827311882621},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":686.99184675476636},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":138.62429134415132},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":204.33016567803753},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-65.705874333886214},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":521.03239878494003},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H55)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":10083.323795228509},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1067.3969382249413},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1356.321574129325},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":20.615610235950001},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":40.866033135607509},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":457.99456450317768},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":92.41619422943424},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":133.28222736504176},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-5.3420639791095539},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.85764772624293},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":100.51558374713338},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},1434.1110823467729,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":204.18515453817164},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":1912.1481097956976},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":272.24687271756227},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":60.181350433675874},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":77.606749266147759},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":-17.425398832471885},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":1894.7227109632256},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":2498.8863829145239},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-83.131273166358099},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":2415.755109748166},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[814014,91.156497317554795,26649.561639026499,"Seattle",98136,"Single-Family",1,1250,0,"Gas Storage",245.175753887502,44.958219257893901,118.370122140422,1,9375.2527373392895,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":992.44220161375608},3585.2777058669326,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":9664.1773732436741},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":288.92463590438365},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1281.3668375181396},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N56)+($F$8*$H56))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":6561.9119574211963},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":4500},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":0},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":6561.9119574211963},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":694.6285643993134},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":586.73827311882621},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":788.91003350489416},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":159.18979947944757},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":234.64342206183943},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-75.453622582391858},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":511.28465053643436},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H56)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":10375.25273733929},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1098.2998493399989},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1387.2244852443825},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":23.674024428084401},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":46.928684412367886},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":525.94002233659626},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":106.12653298629841},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":153.05521739866629},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-6.1345820807812856},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.85764772624293},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":99.723065645461645},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},1434.1110823467729,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":204.18515453817164},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":1912.1481097956976},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":272.24687271756227},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":69.109511868703279},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":89.120043349826929},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":-20.01053148112365},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":1892.1375783145738},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":2498.8863829145239},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-95.464154063515508},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":2403.4222288510082},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[638102,18.481656524222299,4916.3393839325199,"Burien",98148,"Single-Family",1,750,0,"Gas Instant",247.50105628025801,45.384613194312202,119.49277119474201,1,9083.323795228509,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":961.53929049869828},3585.2777058669326,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":9372.2484311328917},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":288.92463590438365},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1250.463926403082},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N57)+($F$8*$H57))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":6269.9830153104176},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":4500},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":0},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":6269.9830153104176},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":663.72565328425583},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":586.73827311882621},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":796.39223498481806},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":160.69959160106916},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":236.86883343353369},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-76.169241832464536},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":510.56903128636168},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H57)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":10083.323795228509},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1067.3969382249413},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1356.321574129325},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":23.898554238948403},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":47.373766686706745},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":530.92815665654541},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":107.13306106737944},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":154.5068277540862},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-6.192763846982956},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.85764772624293},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":99.664883879259975},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},3585.2777058669326,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":510.46288634542913},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":-239.01851372446208},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":-34.030859089695241},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":101.96417542888415},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":89.965278030491689},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":11.998897398392458},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":-227.01961632606964},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":347.71975939436413},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-64.170344434072078},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":283.54941496029204},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[154521,26.621985276101402,8647.5106575970804,"Seattle",98102,"Single-Family",1,750,0,"Gas Storage",265.012319617353,48.595677926892201,127.94715686371001,2,9817.1352575484962,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1039.2188457744467},3585.2777058669326,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":10106.059893452879},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":288.92463590438365},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1328.1434816788303},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N58)+($F$8*$H58))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":6646.955640698905},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":5000},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":0},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":6646.955640698905},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":703.63108866506718},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":624.51239301376313},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":852.73879914107147},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":172.06945364926702},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":253.62784279270198},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-81.558389143434965},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":542.95400387032817},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H58)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":10817.135257548496},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1145.0764935006896},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1434.0011294050732},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":25.589431372742002},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":50.725568558540395},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":568.49253276071431},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":114.71296909951135},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":165.43853765805176},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-6.6309159912152609},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.85764772624293},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":99.22673173502767},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},1434.1110823467729,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":204.18515453817164},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":1912.1481097956976},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":272.24687271756227},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":74.700992074248063},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":96.330526318576034},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":-21.629534244327971},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":1890.5185755513696},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":2536.6605028094609},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-103.18792338776294},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":2433.4725794216979},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[161574,34.885427114695197,11038.8111892212,"Seattle",98107,"Single-Family",1,1250,0,"Gas Storage",266.77076677314102,48.918126829484699,128.79612990165401,2,10109.064199659277,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1070.1217568895045},3585.2777058669326,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":10397.988835563661},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":288.92463590438365},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1359.0463927938881},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N59)+($F$8*$H59))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":6938.8845828096837},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":5000},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":0},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":6938.8845828096837},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":734.53399978012476},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":624.51239301376336},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":858.39701200507966},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":173.21119317973265},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":255.31075006067877},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-82.099556880946125},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":542.41283613281723},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H59)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":11109.064199659277},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1175.9794046157472},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1464.9040405201308},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":25.759225980330804},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":51.06215001213576},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":572.2646746700533},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":115.47412878648846},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":166.53627879862421},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-6.6749143811084366},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.8576477262427},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":99.182733345134267},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},1434.1110823467729,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":204.18515453817164},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":1912.1481097956976},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":272.24687271756227},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":75.196658642644323},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":96.969712226102871},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":-21.773053583458548},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":1890.3750562122391},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":2536.6605028094609},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-103.87261046440467},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":2432.7878923450562},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[587554,26.316162426091601,9104.8404834396697,"Tacoma",98418,"Single-Family",1,750,0,"Gas Storage",267.72434863624198,49.092986463040901,129.256516378768,2,9817.1352575484962,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1039.2188457744467},3585.2777058669326,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":10106.059893452879},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":288.92463590438365},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1328.1434816788303},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N60)+($F$8*$H60))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":6646.955640698905},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":5000},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":0},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":6646.955640698905},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":703.63108866506718},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":624.51239301376313},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":861.46538352077619},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":173.83034292503646},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":256.2233676748844},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-82.393024749847939},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":542.11936826391525},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H60)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":10817.135257548496},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1145.0764935006896},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1434.0011294050732},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":25.851303275753601},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":51.244673534976883},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":574.31025568051757},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":115.88689528335766},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":167.13156881833453},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-6.6987741067019329},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.85764772624293},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":99.158873619540998},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},1434.1110823467729,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":204.18515453817164},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":1912.1481097956976},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":272.24687271756227},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":75.465451849316693},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":97.316334009169324},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":-21.850882159852631},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":1890.297227635845},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":2536.6605028094609},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-104.24390690970057},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":2432.4165958997605},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[163220,79.825286676542007,28366.116266467699,"Puyallup",98375,"Single-Family",1,1750,0,"Gas Storage",271.80276897093103,49.840852076689401,131.22556554249101,2,10400.993141770055,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1101.024668004562},3585.2777058669326,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":10689.91777767444},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":288.92463590438365},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1389.9493039089457},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N61)+($F$8*$H61))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":7230.8135249204643},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":5000},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":0},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":7230.8135249204643},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":765.43691089518256},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":624.51239301376313},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":874.58864987917957},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":176.47841437981111},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":260.12658603463126},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-83.648171654820146},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":540.86422135894304},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H61)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":11400.993141770055},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1206.8823157308045},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1495.8069516351882},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":26.245113108498202},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":52.025317206926246},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":583.05909991945327},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":117.65227625320745},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":169.67759346013369},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-6.8008209196774203},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.85764772624248},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":99.056826806565056},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},1434.1110823467729,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":204.18515453817164},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":1912.1481097956976},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":272.24687271756227},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":76.615066499446797},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":98.798817457320951},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":-22.183750957874153},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":1889.9643588378235},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":2536.6605028094609},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-105.8319226126943},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":2430.8285801967668},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[939164,59.8846218944838,18846.445193033302,"Federal Way",98003,"Single-Family",1,1750,0,"Gas Storage",273.75015902551797,50.197947701630099,132.16575964799,2,10400.993141770055,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1101.024668004562},3585.2777058669326,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":10689.91777767444},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":288.92463590438365},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1389.9493039089457},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N62)+($F$8*$H62))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":7230.8135249204643},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":5000},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":0},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":7230.8135249204643},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":765.43691089518256},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":624.51239301376313},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":880.85483048166645},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":177.74283236316498},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":261.99031953703434},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-84.247487173869359},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":540.2649058398938},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H62)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":11400.993141770055},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1206.8823157308045},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1495.8069516351882},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":26.433151929598001},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":52.398063907406872},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":587.23655365444449},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":118.49522157544335},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":170.89328548285022},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-6.8495468803147617},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.85764772624248},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":99.008100845927714},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},1434.1110823467729,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":204.18515453817164},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":1912.1481097956976},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":272.24687271756227},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":77.163991806931435},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":99.506683073443199},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":-22.342691266511764},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":1889.8054185291858},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":2536.6605028094609},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-106.59017844038112},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":2430.0703243690796},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[726808,66.975481883144795,21059.766917086501,"Olympia",98501,"Single-Family",1,1750,0,"Gas Storage",288.31387265899099,52.8685161422733,139.197077118328,2,10400.993141770055,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1101.024668004562},3585.2777058669326,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":10689.91777767444},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":288.92463590438365},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1389.9493039089457},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N63)+($F$8*$H63))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":7230.8135249204643},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":5000},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":0},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":7230.8135249204643},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":765.43691089518256},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":624.51239301376313},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":927.71696765617594},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":187.19888426156214},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":275.92840089582597},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-88.729516634263831},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":535.78287637949927},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H63)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":11400.993141770055},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1206.8823157308045},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1495.8069516351882},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":27.839415423665599},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":55.185680179165196},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":618.4779784374507},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":124.79925617437478},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":179.98493635353998},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-7.2139479080221633},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.85764772624248},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":98.643699818220313},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},1434.1110823467729,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":204.18515453817164},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":1912.1481097956976},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":272.24687271756227},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":81.269174004787502},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":104.80051319232659},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":-23.531339187539089},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":1888.6167706081585},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":2536.6605028094609},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-112.26085582180292},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":2424.3996469876579},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[300846,1378.2495590487199,465040.26461544802,"Tacoma",98405,"Single-Family",1,6500,0,"Gas Storage",290.49392230274401,53.268274879925201,140.249598579001,2,13174.318091822464,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1394.6023235976099},3585.2777058669326,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":13463.242727726847},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":288.92463590438365},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1683.5269595019936},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N64)+($F$8*$H64))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":10004.138474972873},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":5000},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":0},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":10004.138474972873},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":1059.0145664882305},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":624.51239301376313},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":934.73178462003034},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":188.6143654424769},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":278.01479932864049},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-89.400433886163597},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":535.11195912759956},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H64)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":14174.318091822464},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1500.4599713238526},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1789.3846072282363},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":28.0499197158002},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":55.602959865728103},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":623.15452308002034},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":125.74291029498463},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":181.34587016071274},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-7.2684952817641602},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.8576477262427},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":98.589152444478543},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},1434.1110823467729,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":204.18515453817164},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":1912.1481097956976},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":272.24687271756227},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":81.883680799771852},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":105.59294929449169},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":-23.709268494719836},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":1888.4388413009776},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":2536.6605028094609},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-113.10970238088343},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":2423.5508004285775},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[491854,8.5688264654546202,3084.8896266382599,"Renton",98059,"Single-Family",1,2750,0,"Gas Storage",299.012619408837,54.830360225701497,144.36240011396899,2,10984.851025991615,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1162.8304902346772},3585.2777058669326,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":11273.775661895997},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":288.92463590438365},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1451.7551261390608},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N65)+($F$8*$H65))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":7814.6714091420235},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":5000},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":0},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":7814.6714091420235},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":827.24273312529783},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":624.51239301376302},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":962.14267461557756},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":194.14545757798754},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":286.16754775008127},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-92.022090172093726},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":532.49030284166929},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H65)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":11984.851025991615},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1268.6881379609199},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1557.6127738653036},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":28.872480022793798},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":57.233509550016251},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":641.42844974371837},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":129.4303050519917},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":186.66381460200796},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-7.4816429759795824},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.8576477262427},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":98.376004750263121},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},1434.1110823467729,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":204.18515453817164},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":1912.1481097956976},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":272.24687271756227},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":84.284909263127858},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":108.68944902312072},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":-24.404539759992858},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":1887.7435700357048},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":2536.6605028094605},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-116.42662993208658},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":2420.2338728773739},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[514406,27.237129856225302,9187.0140378307897,"Covington",98042,"Single-Family",1,1250,0,"Gas Storage",300.53148295065898,55.108876347517501,145.09570289823401,2,10109.064199659277,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1070.1217568895045},3585.2777058669326,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":10397.988835563661},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":288.92463590438365},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1359.0463927938881},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N66)+($F$8*$H66))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":6938.8845828096837},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":5000},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":0},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":6938.8845828096837},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":734.53399978012476},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":624.51239301376336},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":967.02997145740596},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":195.13163822116019},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":287.62116350713268},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-92.489525285972491},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":532.02286772779087},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H66)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":11109.064199659277},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1175.9794046157472},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1464.9040405201308},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":29.019140579646802},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":57.524232701426534},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":644.68664763827076},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":130.08775881410682},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":187.61199151553336},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-7.5196467056268261},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.8576477262427},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":98.338001020615877},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},1434.1110823467729,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":204.18515453817164},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":1912.1481097956976},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":272.24687271756227},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":84.713042617695464},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":109.24154759952307},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":-24.528504981827609},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":1887.61960481387},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":2536.6605028094609},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-117.0180302678001},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":2419.6424725416609},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[1226323,147.524098347175,0,"Burien",98168,"Single-Family",1,750,0,"Gas Storage",309.13775969480702,56.6870212934287,149.25078762103499,2,9817.1352575484962,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1039.2188457744467},3585.2777058669326,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":10106.059893452879},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":288.92463590438365},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1328.1434816788303},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N67)+($F$8*$H67))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":6646.955640698905},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":5000},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":0},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":6646.955640698905},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":703.63108866506718},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":624.51239301376313},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":994.72266931567071},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":200.71959480920975},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":295.85772929489366},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-95.138134485683906},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":529.37425852807928},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H67)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":10817.135257548496},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1145.0764935006896},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1434.0011294050732},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":29.850157524206999},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":59.171545858978739},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":663.14844621044733},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":133.81306320613987},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":192.9846090651186},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-7.7349857440911478},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.85764772624293},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":98.122661982151783},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},1434.1110823467729,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":204.18515453817164},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":1912.1481097956976},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":272.24687271756227},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":87.138957804512685},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":112.36988204678259},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":-25.230924242269907},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":1886.9171855534278},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":2536.6605028094609},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-120.36905872795381},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":2416.2914440815071},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[599259,93.834537791483996,27712.768836490701,"Burien",98168,"Single-Family",1,1750,0,"Gas Storage",311.14343043877,57.054803929502903,150.21911946940099,2,10400.993141770055,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1101.024668004562},3585.2777058669326,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":10689.91777767444},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":288.92463590438365},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1389.9493039089457},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N68)+($F$8*$H68))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":7230.8135249204643},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":5000},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":0},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":7230.8135249204643},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":765.43691089518256},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":624.51239301376313},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":1001.176381596478},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":202.0218537744247},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":297.77723984775537},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-95.755386073330669},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":528.75700694043246},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H68)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":11400.993141770055},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1206.8823157308045},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1495.8069516351882},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":30.043823893880202},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":59.555447969551075},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":667.45092106431866},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":134.68123584961646},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":194.23668381916752},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-7.7851699552571745},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.85764772624248},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":98.072477770985302},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},1434.1110823467729,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":204.18515453817164},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":1912.1481097956976},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":272.24687271756227},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":87.70431112304766},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":113.09893237420391},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":-25.394621251156252},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":1886.7534885445414},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":2536.6605028094609},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-121.15000732448692},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":2415.5104954849739},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[987403,35.740859194396897,14055.7909482508,"Redmond",98052,"Single-Family",1,2250,0,"Gas Storage",316.05566149546399,57.955566575851797,152.59072996082699,2,10692.922083880836,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1131.9275791196196},3585.2777058669326,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":10981.846719785219},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":288.92463590438365},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1420.8522150240033},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N69)+($F$8*$H69))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":7522.7424670312448},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":5000},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":0},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":7522.7424670312448},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":796.33982201024025},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":624.51239301376302},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":1016.9826279567874},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":205.21130894897951},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":302.4784498443608},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-97.267140895381289},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":527.2452521183817},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H69)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":11692.922083880836},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1237.7852268458626},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1526.7098627502462},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":30.518145992165401},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":60.495689968872163},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":677.98841863785844},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":136.8075392993197},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":197.30322926819187},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-7.9080796807876368},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.85764772624293},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":97.949568045455294},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},1434.1110823467729,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":204.18515453817164},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":1912.1481097956976},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":272.24687271756227},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":89.088958198182951},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":114.8845014517964},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":-25.795543253613445},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":1886.3525665420841},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":2536.6605028094605},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-123.06268414899473},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":2413.5978186604657},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[651778,22.726320178146199,9835.1098868147401,"Renton",98058,"Single-Family",1,750,0,"Gas Storage",318.55036156000801,58.413023199135601,153.795163705443,2,9817.1352575484962,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1039.2188457744467},3585.2777058669326,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":10106.059893452879},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":288.92463590438365},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1328.1434816788303},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N70)+($F$8*$H70))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":6646.955640698905},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":5000},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":0},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":6646.955640698905},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":703.63108866506718},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":624.51239301376313},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":1025.0099058596711},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":206.8310890322023},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":304.86598185305633},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-98.034892820854026},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":526.47750019290913},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H70)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":10817.135257548496},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1145.0764935006896},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1434.0011294050732},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":30.759032741088603},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":60.973196370611269},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":683.33993723978085},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":137.8873926881349},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":198.86058905874617},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-7.9704999734561284},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.85764772624293},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":97.887147752786802},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},1434.1110823467729,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":204.18515453817164},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":1912.1481097956976},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":272.24687271756227},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":89.792157845724546},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":115.79131125811584},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":-25.999153412391294},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":1886.1489563833063},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":2536.6605028094609},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-124.03404623324532},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":2412.6264565762158},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[675393,110.239643020836,35708.386326745502,"Renton",98056,"Single-Family",1,1250,0,"Gas Storage",321.51736812788999,58.957087323354301,155.22762562006099,2,10109.064199659277,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1070.1217568895045},3585.2777058669326,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":10397.988835563661},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":288.92463590438365},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1359.0463927938881},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N71)+($F$8*$H71))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":6938.8845828096837},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":5000},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":0},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":6938.8845828096837},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":734.53399978012476},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":624.51239301376336},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":1034.5569398292325},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":208.75753230037319},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":307.70553088402278},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-98.947998583649593},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":525.56439443011379},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H71)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":11109.064199659277},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1175.9794046157472},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1464.9040405201308},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":31.045525124012201},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":61.541106176804561},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":689.70462655282188},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":139.17168820024884},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":200.7127943770534},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-8.0447379233197864},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.8576477262427},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":97.812909802922917},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},1434.1110823467729,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":204.18515453817164},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":1912.1481097956976},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":272.24687271756227},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":90.628490037494487},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":116.86980189088135},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":-26.241311853386861},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":1885.9067979423107},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":2536.6605028094609},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-125.18931043703645},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":2411.4711923724244},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[344614,40.9829351090534,17392.429542981801,"Lakewood",98498,"Single-Family",1,1250,0,"Gas Storage",330.76574871001998,60.652975743799999,159.69271615919399,2,10109.064199659277,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1070.1217568895045},3585.2777058669326,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":10397.988835563661},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":288.92463590438365},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1359.0463927938881},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N72)+($F$8*$H72))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":6938.8845828096837},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":5000},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":0},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":6938.8845828096837},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":734.53399978012476},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":624.51239301376336},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":1064.3157561853652},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":214.76239953147183},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":316.55661682507827},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-101.79421729360644},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":522.71817572015698},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H72)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":11109.064199659277},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1175.9794046157472},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1464.9040405201308},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":31.9385432318388},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":63.31132336501566},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":709.5438374569103},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":143.17493302098123},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":206.48625638599688},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-8.276143145474947},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.8576477262427},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":97.581504580767756},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},1434.1110823467729,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":204.18515453817164},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":1912.1481097956976},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":272.24687271756227},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":93.235399805171937},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":120.23153756550002},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":-26.996137760328082},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":1885.1519720353695},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":2536.6605028094609},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-128.79035505393452},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":2407.8701477555264},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[275980,7.5328830610031199,2893.08742776601,"Federal Way",98023,"Single-Family",1,750,0,"Gas Storage",331.14415143334702,60.722363977886502,159.87540786450401,2,9817.1352575484962,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1039.2188457744467},3585.2777058669326,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":10106.059893452879},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":288.92463590438365},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1328.1434816788303},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N73)+($F$8*$H73))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":6646.955640698905},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":5000},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":0},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":6646.955640698905},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":703.63108866506718},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":624.51239301376313},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":1065.5333549911368},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":215.00809207118522},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":316.91876401341523},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-101.91067194223001},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":522.60172107153312},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H73)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":10817.135257548496},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1145.0764935006896},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1434.0011294050732},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":31.975081572900805},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":63.383752802683055},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":710.35556999409118},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":143.33872804745681},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":206.72248085013987},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-8.2856112210453432},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.85764772624293},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":97.572036505197588},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},1434.1110823467729,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":204.18515453817164},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":1912.1481097956976},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":272.24687271756227},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":93.342062993045147},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":120.36908488236068},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":-27.027021889315535},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":1885.1210879063819},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":2536.6605028094609},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-128.93769383154554},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":2407.7228089779155},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[224686,93.381777071629699,36398.863846549299,"Seattle",98108,"Single-Family",1,750,0,"Gas Storage",336.07684606520502,61.626879058497103,162.25689810893601,2,9817.1352575484962,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1039.2188457744467},3585.2777058669326,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":10106.059893452879},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":288.92463590438365},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1328.1434816788303},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N74)+($F$8*$H74))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":6646.955640698905},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":5000},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":0},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":6646.955640698905},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":703.63108866506718},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":624.51239301376313},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":1081.4054476658205},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":218.21083400992927},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":321.63955850492982},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-103.42872449500055},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":521.08366851876258},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H74)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":10817.135257548496},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1145.0764935006896},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1434.0011294050732},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":32.451379621787204},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":64.327911700985965},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":720.93696511054702},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":145.47388933995285},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":209.80180104093881},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-8.4090329689904593},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.85764772624293},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":97.448614757252471},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},1434.1110823467729,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":204.18515453817164},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":1912.1481097956976},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":272.24687271756227},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":94.732478288195068},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":122.16209235741621},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":-27.429614069221145},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":1884.7184957264765},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":2536.6605028094609},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-130.8583385642217},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":2405.8021642452391},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[409784,30.345141109038799,12955.6280277401,"Seattle",98103,"Single-Family",1,750,0,"Gas Storage",343.08003212297399,62.9110630338566,165.638015433493,2,9817.1352575484962,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1039.2188457744467},3585.2777058669326,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":10106.059893452879},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":288.92463590438365},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1328.1434816788303},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N75)+($F$8*$H75))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":6646.955640698905},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":5000},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":0},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":6646.955640698905},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":703.63108866506718},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":624.51239301376313},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":1103.9398282473992},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":222.75792223776941},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":328.3418996454202},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-105.58397740765079},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":518.92841560611237},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H75)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":10817.135257548496},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1145.0764935006896},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1434.0011294050732},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":33.127603086698599},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":65.66837992908404},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":735.95988549826632},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":148.50528149184632},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":214.17366142093036},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-8.5842608168390484},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.85764772624293},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":97.273386909403882},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},1434.1110823467729,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":204.18515453817164},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":1912.1481097956976},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":272.24687271756227},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":96.706518389241182},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":124.70771212266295},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":-28.001193733421772},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":1884.1469160622757},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":2536.6605028094609},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-133.58517114107258},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":2403.0753316683886},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[225866,77.223997631049102,25068.225526676099,"Renton",98057,"Single-Family",1,1750,0,"Gas Storage",343.17349042516702,62.928200612817101,165.683136822824,2,10400.993141770055,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1101.024668004562},3585.2777058669326,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":10689.91777767444},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":288.92463590438365},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1389.9493039089457},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N76)+($F$8*$H76))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":7230.8135249204643},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":5000},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":0},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":7230.8135249204643},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":765.43691089518256},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":624.51239301376313},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":1104.2405520797756},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":222.81860363937614},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":328.43134313850243},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-105.61273949912629},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":518.89965351463684},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H76)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":11400.993141770055},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1206.8823157308045},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1495.8069516351882},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":33.136627364564802},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":65.686268627700485},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":736.1603680531839},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":148.54573575958412},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":214.2320043872846},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-8.5865992520915313},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.85764772624248},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":97.271048474150945},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},1434.1110823467729,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":204.18515453817164},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":1912.1481097956976},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":272.24687271756227},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":96.732862175452482},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":124.74168370350137},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":-28.008821528048884},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":1884.1392882676487},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":2536.6605028094609},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-133.62156102717518},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":2403.0389417822857},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[887038,79.808160262865201,29894.0134038584,"Renton",98055,"Single-Family",1,1750,0,"Gas Storage",346.461000963532,63.531035996222499,167.27033709770399,2,10400.993141770055,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1101.024668004562},3585.2777058669326,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":10689.91777767444},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":288.92463590438365},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1389.9493039089457},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N77)+($F$8*$H77))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":7230.8135249204643},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":5000},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":0},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":7230.8135249204643},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":765.43691089518256},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":624.51239301376313},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":1114.8188821464548},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":224.95314645240228},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":331.57762783654073},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-106.62448138413845},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":517.88791162962468},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H77)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":11400.993141770055},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1206.8823157308045},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1495.8069516351882},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":33.454067419540799},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":66.315525567308143},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":743.21258809763674},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":149.96876430160154},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":216.2842898689097},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-8.6688565834925839},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.85764772624248},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":97.188791142749892},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},1434.1110823467729,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":204.18515453817164},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":1912.1481097956976},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":272.24687271756227},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":97.659537203334409},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":125.93667577366584},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":-28.277138570331431},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":1883.8709712253662},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":2536.6605028094609},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-134.90161995446988},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":2401.758882854991},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[382831,45.130886618325299,0,"Tacoma",98405,"Single-Family",1,1250,0,"Gas Storage",351.50801778476699,64.456514495827506,169.70702175392199,2,10109.064199659277,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1070.1217568895045},3585.2777058669326,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":10397.988835563661},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":288.92463590438365},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1359.0463927938881},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N78)+($F$8*$H78))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":6938.8845828096837},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":5000},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":0},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":6938.8845828096837},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":734.53399978012476},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":624.51239301376336},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":1131.0588330649593},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":228.23011647493749},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":336.407833431347},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-108.17771695640951},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":516.33467605735382},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H78)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":11109.064199659277},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1175.9794046157472},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1464.9040405201308},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":33.941404350784403},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":67.281566686269414},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":754.03922204330627},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":152.15341098329168},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":219.43497766956108},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-8.7951388053764106},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.8576477262427},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":97.062508920866293},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},1434.1110823467729,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":204.18515453817164},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":1912.1481097956976},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":272.24687271756227},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":99.082177343634257},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":127.77123873824877},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":-28.689061394614512},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":1883.459048401083},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":2536.6605028094609},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-136.86677835102404},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":2399.7937244584368},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[193454,7.58740442435308,3082.2325038958602,"Centralia",98531,"Single-Family",1,1250,0,"Gas Storage",355.71072758032102,65.227171240917201,171.73607749835199,2,10109.064199659277,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1070.1217568895045},3585.2777058669326,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":10397.988835563661},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":288.92463590438365},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1359.0463927938881},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N79)+($F$8*$H79))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":6938.8845828096837},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":5000},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":0},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":6938.8845828096837},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":734.53399978012476},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":624.51239301376336},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":1144.5820296822828},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":230.95888764833583},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":340.43000198890314},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-109.47111434056731},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":515.04127867319608},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H79)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":11109.064199659277},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1175.9794046157472},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1464.9040405201308},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":34.347215499670398},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":68.086000397780637},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":763.05468645485541},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":153.97259176555727},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":222.05859216333789},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-8.9002954849979403},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.8576477262427},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":96.957352241244763},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},1434.1110823467729,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":204.18515453817164},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":1912.1481097956976},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":272.24687271756227},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":100.26682638780478},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":129.29890072450883},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":-29.032074336704042},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":1883.1160354589936},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":2536.6605028094609},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-138.50318867727134},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":2398.1573141321896},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[224932,9.5316162748541107,0,"Renton",98057,"Single-Family",1,1750,0,"Gas Storage",355.95506111061098,65.271975020461696,171.85404099745401,2,10400.993141770055,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1101.024668004562},3585.2777058669326,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":10689.91777767444},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":288.92463590438365},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1389.9493039089457},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N80)+($F$8*$H80))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":7230.8135249204643},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":5000},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":0},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":7230.8135249204643},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":765.43691089518256},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":624.51239301376313},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":1145.3682296654049},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":231.11753060171282},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":340.66383936785638},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-109.54630876614357},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":514.96608424761962},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H80)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":11400.993141770055},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1206.8823157308045},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1495.8069516351882},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":34.370808199490803},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":68.132767873571268},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":763.57881977693683},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":154.07835373447526},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":222.21112160804654},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-8.9064089936662754},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.85764772624248},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":96.951238732576201},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},1434.1110823467729,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":204.18515453817164},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":1912.1481097956976},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":272.24687271756227},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":100.33569849584872},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":129.38771462419504},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":-29.052016128346324},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":1883.0960936673512},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":2536.6605028094609},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-138.59832489448991},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":2398.062177914971},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[267628,16.2985740546744,6115.5679682186601,"Olympia",98506,"Single-Family",1,1250,0,"Gas Storage",356.232909107946,65.322924394477994,171.98818518120601,2,10109.064199659277,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1070.1217568895045},3585.2777058669326,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":10397.988835563661},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":288.92463590438365},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1359.0463927938881},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N81)+($F$8*$H81))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":6938.8845828096837},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":5000},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":0},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":6938.8845828096837},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":734.53399978012476},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":624.51239301376336},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":1146.262270244097},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":231.29793411339867},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":340.92975148956492},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-109.63181737616625},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":514.88057563759708},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H81)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":11109.064199659277},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1175.9794046157472},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1464.9040405201308},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":34.3976370362412},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":68.185950297912981},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":764.17484682939801},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":154.19862274226577},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":222.38457304017874},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-8.9133610732199315},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.8576477262427},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":96.944286653022772},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},1434.1110823467729,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":204.18515453817164},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":1912.1481097956976},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":272.24687271756227},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":100.41401757579459},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":129.48871084904403},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":-29.074693273249437},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":1883.073416522448},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":2536.6605028094609},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-138.70651064941569},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":2397.9539921600453},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[170995,19.116864737636,8263.1227279447903,"Sammamish",98075,"Single-Family",1,2750,0,"Gas Instant",357.76503317957003,65.603872118101506,172.72789010967799,2,10984.851025991615,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1162.8304902346772},3585.2777058669326,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":11273.775661895997},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":288.92463590438365},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1451.7551261390608},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N82)+($F$8*$H82))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":7814.6714091420235},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":5000},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":0},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":7814.6714091420235},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":827.24273312529783},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":624.51239301376302},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":1151.1922359259122},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":232.29272466618463},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":342.39605812669731},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-110.10333346051269},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":514.40905955325036},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H82)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":11984.851025991615},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1268.6881379609199},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1557.6127738653036},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":34.545578021935597},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":68.47921162533946},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":767.46149061727488},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":154.86181644412309},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":223.34102806946254},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-8.951696596722087},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.8576477262427},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":96.905951129520616},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},3585.2777058669326,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":510.46288634542913},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":-239.01851372446208},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":-34.030859089695241},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":147.39014513188599},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":130.04562955538194},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":17.344515576504051},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":-221.67399814795803},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":385.49387928930093},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-92.758817884008636},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":292.7350614052923},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[455365,87.288900165010105,32741.317527806001,"Olympia",98502,"Single-Family",1,2750,0,"Gas Storage",362.58877904484598,66.488409111734896,175.056780214811,2,10984.851025991615,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1162.8304902346772},3585.2777058669326,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":11273.775661895997},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":288.92463590438365},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1451.7551261390608},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N83)+($F$8*$H83))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":7814.6714091420235},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":5000},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":0},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":7814.6714091420235},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":827.24273312529783},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":624.51239301376302},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":1166.7137605948667},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":235.42472742280927},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":347.01258410464726},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-111.58785668183799},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":512.92453633192508},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H83)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":11984.851025991615},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1268.6881379609199},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1557.6127738653036},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":35.011356042962198},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":69.402516820929449},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":777.80917372991109},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":156.94981828187284},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":226.35233510280227},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-9.0723923200069976},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.8576477262427},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":96.785255406235706},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},1434.1110823467729,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":204.18515453817164},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":1912.1481097956976},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":272.24687271756227},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":102.205593871066},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":131.7990347506576},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":-29.593440879591597},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":1882.554668916106},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":2536.6605028094605},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-141.18129756142957},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":2395.4792052480307},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[1095372,22.7095589581306,9817.7646721838992,"Everett",98201,"Single-Family",1,750,0,"Gas Storage",364.76654053342099,66.887748267186893,176.10819696099301,2,{"$f":"($F$4+($F$5*$A$4)+($F$6*$N84)+($F$7*$A$6)+($F$8*$H84)\n*$A$11*$A$13)\n-$A$8","v":9817.1352575484962},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1039.2188457744467},{"$f":"IF(\nAND($I84=0,$G84=1),\n$C$6,0\n)*$A$13","v":3585.2777058669326},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":10106.059893452879},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":288.92463590438365},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1328.1434816788303},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N84)+($F$8*$H84))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":6646.955640698905},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":5000},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":0},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":6646.955640698905},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":703.63108866506718},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":624.51239301376313},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":1173.7212148870406},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":236.8387229308606},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":349.09679267752182},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-112.25806974666122},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":512.25432326710188},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H84)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":10817.135257548496},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1145.0764935006896},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1434.0011294050732},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":35.221639392198604},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":69.819358535504364},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":782.48080992469386},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":157.89248195390709},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":227.71184048941146},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-9.1268824414491405},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.85764772624293},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":96.73076528479379},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},{"$f":"IF($J84<>\"Gas Storage\",$C$5,$C$4)\n*$A$13","v":1434.1110823467729},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":204.18515453817164},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":1912.1481097956976},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":272.24687271756227},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":102.81945568674506},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":132.59063912095115},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":-29.771183434206094},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":1882.3769263614915},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":2536.6605028094609},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-142.02925318086733},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":2394.6312496285937},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[485086,6.0050002343180298,2728.9597172959002,"Bellevue",98007,"Single-Family",1,1750,0,"Gas Instant",367.38534187295198,67.367961514005401,177.372546430738,2,10400.993141770055,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1101.024668004562},3585.2777058669326,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":10689.91777767444},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":288.92463590438365},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1389.9493039089457},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N85)+($F$8*$H85))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":7230.8135249204643},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":5000},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":0},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":7230.8135249204643},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":765.43691089518256},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":624.51239301376313},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":1182.1478175170109},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":238.53908054578204},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":351.60309478229698},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-113.06401423651494},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":511.44837877724819},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H85)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":11400.993141770055},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1206.8823157308045},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1495.8069516351882},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":35.474509286147601},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":70.320618956459398},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":788.09854501134089},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":159.02605369718808},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":229.34667265364749},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-9.192407892134554},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.85764772624248},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":96.665239834107922},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},3585.2777058669326,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":510.46288634542913},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":-239.01851372446208},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":-34.030859089695241},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":151.35346899819407},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":133.54255906084316},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":17.810909937350914},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":-221.20760378711117},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":385.49387928930105},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-95.253104299164022},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":290.24077499013703},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[491072,4.1312065457004401,1583.9568161022501,"Olympia",98502,"Single-Family",1,2250,0,"Gas Storage",367.49812498254101,67.388642709796997,177.426997779396,2,10692.922083880836,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1131.9275791196196},3585.2777058669326,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":10981.846719785219},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":288.92463590438365},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1420.8522150240033},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N86)+($F$8*$H86))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":7522.7424670312448},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":5000},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":0},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":7522.7424670312448},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":796.33982201024025},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":624.51239301376302},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":1182.5107234135112},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":238.61230932275311},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":351.71103292204003},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-113.09872359928693},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":511.41366941447609},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H86)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":11692.922083880836},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1237.7852268458626},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1526.7098627502462},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":35.485399555879205},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":70.342206584408018},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":788.34048227567428},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":159.07487288183543},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":229.41707946624345},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-9.1952298565096555},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.85764772624293},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":96.662417869733275},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},1434.1110823467729,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":204.18515453817164},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":1912.1481097956976},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":272.24687271756227},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":103.58942769626702},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":133.58355510329986},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":-29.994127407032835},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":1882.1539823886646},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":2536.6605028094605},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-143.09285100631976},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":2393.5676518031405},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[434155,123.82700773271,60099.830756703697,"Snohomish",98296,"Single-Family",1,2250,0,"Gas Storage",369.123735338676,67.686733143537694,178.21183760697801,2,10692.922083880836,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1131.9275791196196},3585.2777058669326,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":10981.846719785219},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":288.92463590438365},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1420.8522150240033},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N87)+($F$8*$H87))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":7522.7424670312448},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":5000},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":0},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":7522.7424670312448},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":796.33982201024025},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":624.51239301376302},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":1187.7415029673177},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":239.66779944574253},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":353.26680983249895},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-113.59901038675642},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":510.91338262700663},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H87)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":11692.922083880836},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1237.7852268458626},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1526.7098627502462},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":35.642367521395606},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":70.653361966499801},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":791.82766864487849},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":159.77853296382835},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":230.43189493032816},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-9.2359045154143757},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.85764772624293},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":96.621743210828555},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},1434.1110823467729,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":204.18515453817164},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":1912.1481097956976},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":272.24687271756227},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":104.04765056871616},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":134.17445556189563},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":-30.126804993179462},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":1882.021304802518},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":2536.6605028094605},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-143.72581537993588},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":2392.9346874295247},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[1210911,79.314379008139397,30965.969993189799,"Renton",98057,"Single-Family",1,750,0,"Gas Storage",371.61399846043901,68.143376158447794,179.41412920886299,2,9817.1352575484962,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1039.2188457744467},3585.2777058669326,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":10106.059893452879},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":288.92463590438365},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1328.1434816788303},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N88)+($F$8*$H88))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":6646.955640698905},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":5000},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":0},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":6646.955640698905},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":703.63108866506718},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":624.51239301376313},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":1195.7545039744512},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":241.28469867300564},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":355.65009550189984},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-114.36539682889421},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":510.14699618486895},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H88)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":10817.135257548496},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1145.0764935006896},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1434.0011294050732},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":35.8828258417726},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":71.130019100379968},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":797.16966931630088},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":160.8564657820038},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":231.98648488238376},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-9.2982137906218725},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.85764772624293},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":96.559433935621058},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},1434.1110823467729,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":204.18515453817164},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":1912.1481097956976},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":272.24687271756227},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":104.74959954222115},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":135.07965256382178},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":-30.330053021600634},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":1881.8180567740969},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":2536.6605028094609},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-144.69544985049484},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":2391.9650529589662},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[192900,11.7646046893868,0,"Renton",98055,"Single-Family",1,1750,0,"Gas Storage",374.52185891320698,68.676594577210693,180.81803555565199,2,10400.993141770055,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1101.024668004562},3585.2777058669326,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":10689.91777767444},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":288.92463590438365},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1389.9493039089457},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N89)+($F$8*$H89))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":7230.8135249204643},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":5000},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":0},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":7230.8135249204643},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":765.43691089518256},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":624.51239301376313},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":1205.1112215570276},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":243.17273904833056},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":358.43303923388419},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-115.26030018555363},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":509.25209282820947},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H89)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":11400.993141770055},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1206.8823157308045},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1495.8069516351882},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":36.163607111130396},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":71.686607846776823},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":803.40748103801866},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":162.11515936555375},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":233.80176721233056},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-9.3709718359999954},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.85764772624248},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":96.486675890242481},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},1434.1110823467729,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":204.18515453817164},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":1912.1481097956976},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":272.24687271756227},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":105.56925977895605},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":136.13664390777348},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":-30.567384128817423},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":1881.5807256668802},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":2536.6605028094609},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-145.82768431437106},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":2390.8328184950897},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[798060,21.751026378184701,9520.4479304459801,"Olympia",98502,"Single-Family",1,750,0,"Gas Instant",375.56793355655901,68.868414740625099,181.323077270986,2,9817.1352575484962,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1039.2188457744467},3585.2777058669326,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":10106.059893452879},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":288.92463590438365},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1328.1434816788303},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N90)+($F$8*$H90))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":6646.955640698905},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":5000},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":0},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":6646.955640698905},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":703.63108866506718},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":624.51239301376313},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":1208.477210113607},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":243.8519432929406},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":359.4341762964055},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-115.58223300346489},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":508.93016001029821},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H90)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":10817.135257548496},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1145.0764935006896},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1434.0011294050732},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":36.264615454197205},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":71.886835259281114},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":805.65147340907151},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":162.56796219529377},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":234.45479745457487},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-9.3971458383657307},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.85764772624293},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":96.4605018878772},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},3585.2777058669326,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":510.46288634542913},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":-239.01851372446208},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":-34.030859089695241},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":154.724489818992},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":136.51688630974229},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":18.207603509249708},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":-220.81091021521237},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":385.49387928930105},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-97.374629494215185},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":288.11924979508586},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[1186037,111.470661846787,48631.772039375399,"Des Moines",98198,"Single-Family",1,1250,0,"Gas Storage",376.64827450815301,69.066518364678103,181.84466265765599,2,10109.064199659277,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1070.1217568895045},3585.2777058669326,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":10397.988835563661},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":288.92463590438365},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1359.0463927938881},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N91)+($F$8*$H91))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":6938.8845828096837},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":5000},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":0},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":6938.8845828096837},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":734.53399978012476},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":624.51239301376336},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":1211.9534584897415},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":244.55339625770907},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":360.46810764506546},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-115.91471138735639},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":508.59768162640694},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H91)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":11109.064199659277},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1175.9794046157472},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1464.9040405201308},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":36.3689325315312},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":72.093621529013106},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":807.96897232649451},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":163.03559750513944},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":235.12921903415253},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-9.4241772235565406},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.8576477262427},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":96.433470502686163},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},1434.1110823467729,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":204.18515453817164},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":1912.1481097956976},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":272.24687271756227},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":106.16864834600074},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":136.90958432703002},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":-30.740935981029281},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":1881.4071738146683},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":2536.6605028094609},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-146.65564736838567},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":2390.0048554410751},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[213531,30.8734730863114,10794.3503844263,"Kent",98031,"Single-Family",1,1250,0,"Gas Storage",379.72710486431799,69.631087772605198,183.33111276346901,2,10109.064199659277,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1070.1217568895045},3585.2777058669326,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":10397.988835563661},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":288.92463590438365},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1359.0463927938881},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N92)+($F$8*$H92))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":6938.8845828096837},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":5000},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":0},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":6938.8845828096837},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":734.53399978012476},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":624.51239301376336},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":1221.8603115162946},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":246.55244542655143},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":363.41467670527464},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-116.86223127872321},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":507.65016173504011},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H92)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":11109.064199659277},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1175.9794046157472},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1464.9040405201308},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":36.666222552693803},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":72.682935341054943},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":814.57354101086321},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":164.36829695103432},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":237.05123229208925},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-9.5012131344621764},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.8576477262427},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":96.356434591780527},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},1434.1110823467729,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":204.18515453817164},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":1912.1481097956976},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":272.24687271756227},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":107.03650114003668},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":138.02872229421305},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":-30.992221154176377},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":1881.1558886415212},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":2536.6605028094609},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-147.85445243289959},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":2388.8060503765614},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[699860,8.5727176022867599,3537.6591852083802,"Auburn",98001,"Single-Family",1,1750,0,"Gas Storage",379.87684520552699,69.658545867400704,183.403406953238,2,10400.993141770055,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1101.024668004562},3585.2777058669326,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":10689.91777767444},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":288.92463590438365},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1389.9493039089457},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N93)+($F$8*$H93))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":7230.8135249204643},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":5000},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":0},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":7230.8135249204643},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":765.43691089518256},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":624.51239301376313},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":1222.3421359044219},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":246.64967010930712},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":363.55798445706074},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-116.90831434775362},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":507.60407866600951},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H93)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":11400.993141770055},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1206.8823157308045},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1495.8069516351882},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":36.680681390647599},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":72.711596891412142},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":814.89475726961473},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":164.43311340620477},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":237.14471029761691},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-9.5049598116902132},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.85764772624248},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":96.352687914552263},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},1434.1110823467729,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":204.18515453817164},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":1912.1481097956976},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":272.24687271756227},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":107.07870956286759},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":138.08315208789421},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":-31.004442525026619},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":1881.1436672706709},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":2536.6605028094609},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-147.91275687278022},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":2388.7477459366805},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[741974,666.09620305818703,253150.81136917201,"Renton",98059,"Single-Family",1,1250,0,"Gas Storage",381.647363096079,69.983208197428695,184.25820770589601,2,10109.064199659277,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1070.1217568895045},3585.2777058669326,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":10397.988835563661},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":288.92463590438365},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1359.0463927938881},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N94)+($F$8*$H94))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":6938.8845828096837},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":5000},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":0},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":6938.8845828096837},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":734.53399978012476},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":624.51239301376336},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":1228.0391891660502},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":247.79924702914067},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":365.25244392164399},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-117.45319689250331},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":507.05919612126002},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H94)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":11109.064199659277},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1175.9794046157472},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1464.9040405201308},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":36.851641541179205},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":73.050488784328792},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":818.692792777367},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":165.19949801942715},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":238.24998680375595},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-9.5492602253847281},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.8576477262427},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":96.308387500857975},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},1434.1110823467729,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":204.18515453817164},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":1912.1481097956976},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":272.24687271756227},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":107.5777785989805},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":138.72672564137898},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":-31.148947042398476},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":1880.9991627532991},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":2536.6605028094609},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-148.60214393490179},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":2388.058358874559},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[414228,29.213427765942001,14270.0941448019,"Lakewood",98498,"Single-Family",1,2250,0,"Gas Storage",383.08715336984102,70.247224544016007,184.95333415237101,2,10692.922083880836,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1131.9275791196196},3585.2777058669326,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":10981.846719785219},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":288.92463590438365},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1420.8522150240033},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N95)+($F$8*$H95))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":7522.7424670312448},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":5000},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":0},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":7522.7424670312448},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":796.33982201024025},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":624.51239301376302},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":1232.6720493698115},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":248.73408630805889},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":366.630383263238},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-117.89629695517911},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":506.61609605858393},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H95)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":11692.922083880836},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1237.7852268458626},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1526.7098627502462},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":36.990666830474204},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":73.3260766526476},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":821.78136624654121},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":165.82272420537265},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":239.14880085802025},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-9.58528545003864},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.85764772624293},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":96.272362276204291},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},1434.1110823467729,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":204.18515453817164},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":1912.1481097956976},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":272.24687271756227},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":107.98362298381574},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":139.25008151804201},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":-31.266458534226274},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":1880.8816512614712},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":2536.6605028094605},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-149.16275548940538},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":2387.4977473200552},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[27227,71.283770276549006,28754.526676241101,"Black Diamond",98010,"Single-Family",1,1250,0,"Gas Storage",383.315745403709,70.289141783450404,185.063697703987,2,10109.064199659277,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1070.1217568895045},3585.2777058669326,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":10397.988835563661},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":288.92463590438365},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1359.0463927938881},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N96)+($F$8*$H96))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":6938.8845828096837},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":5000},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":0},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":6938.8845828096837},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":734.53399978012476},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":624.51239301376336},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":1233.4075974255938},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":248.88250848870641},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":366.84915537357978},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-117.96664688487337},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":506.54574612888996},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H96)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":11109.064199659277},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1175.9794046157472},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1464.9040405201308},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":37.012739540797405},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":73.369831074715961},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":822.27173161706276},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":165.92167232580431},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":239.29150340052027},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-9.5910050881861366},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.8576477262427},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":96.266642638056567},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},1434.1110823467729,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":204.18515453817164},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":1912.1481097956976},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":272.24687271756227},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":108.04805791927387},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":139.33317347001793},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":-31.285115550744052},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":1880.8629942449536},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":2536.6605028094609},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-149.25176243561742},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":2387.4087403738436},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[875414,96.703328742199702,43840.4048220072,"Renton",98058,"Single-Family",1,1250,0,"Gas Storage",383.61074527356999,70.343236320206103,185.20612276059799,2,10109.064199659277,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1070.1217568895045},3585.2777058669326,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":10397.988835563661},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":288.92463590438365},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1359.0463927938881},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N97)+($F$8*$H97))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":6938.8845828096837},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":5000},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":0},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":6938.8845828096837},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":734.53399978012476},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":624.51239301376336},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":1234.3568281448931},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":249.074048514118},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":367.13148255265384},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-118.05743403853583},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":506.45495897522756},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H97)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":11109.064199659277},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1175.9794046157472},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1464.9040405201308},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":37.041224552119601},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":73.426296510530776},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":822.90455209659569},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":166.04936567607871},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":239.4756621866095},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-9.5983863275085071},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.8576477262427},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":96.259261398734196},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},1434.1110823467729,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":204.18515453817164},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":1912.1481097956976},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":272.24687271756227},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":108.13121172499967},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":139.44040430656423},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":-31.30919258156456},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":1880.8389172141331},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":2536.6605028094609},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-149.36662662010039},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":2387.2938761893606},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[232776,2.6920061478485802,1234.56285331712,"Edgewood",98371,"Single-Family",1,750,0,"Gas Storage",388.359380744796,71.214000216334,187.498749791683,2,9817.1352575484962,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1039.2188457744467},3585.2777058669326,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":10106.059893452879},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":288.92463590438365},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1328.1434816788303},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N98)+($F$8*$H98))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":6646.955640698905},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":5000},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":0},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":6646.955640698905},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":703.63108866506718},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":624.51239301376313},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":1249.6366676449479},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":252.15728295504081},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":371.67612475085224},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-119.51884179581143},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":504.99355121795168},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H98)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":10817.135257548496},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1145.0764935006896},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1434.0011294050732},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":37.499749958336601},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":74.335224950170442},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":833.09111176329873},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":168.10485530336055},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":242.44008025353099},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-9.7172027015098195},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.85764772624293},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":96.140445024733111},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},1434.1110823467729,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":204.18515453817164},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":1912.1481097956976},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":272.24687271756227},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":109.46974489663377},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":141.16650728509259},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":-31.696762388458822},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":1880.4513474072387},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":2536.6605028094609},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-151.21560418427026},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":2385.4448986251905},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[462879,102.15155248378299,42575.233394612798,"Shoreline",98177,"Single-Family",1,2250,0,"Gas Storage",388.57450704063803,71.253448224643293,187.60261212517599,2,10692.922083880836,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1131.9275791196196},3585.2777058669326,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":10981.846719785219},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":288.92463590438365},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1420.8522150240033},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N99)+($F$8*$H99))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":7522.7424670312448},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":5000},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":0},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":7522.7424670312448},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":796.33982201024025},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":624.51239301376302},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":1250.3288865555498},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":252.29696198673602},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":371.88200958828793},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-119.58504760155191},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":504.92734541221114},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H99)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":11692.922083880836},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1237.7852268458626},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1526.7098627502462},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":37.520522425035203},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":74.376401917657589},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":833.55259103703327},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":168.19797465782403},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":242.57437657548161},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-9.7225854112544141},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.85764772624293},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":96.135062314988517},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},1434.1110823467729,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":204.18515453817164},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":1912.1481097956976},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":272.24687271756227},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":109.53038414443871},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":141.24470451506789},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":-31.714320370629181},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":1880.4337894250684},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":2536.6605028094605},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-151.29936797218107},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":2385.3611348372792},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[993558,23.7615952958188,11306.035277319699,"Kirkland",98033,"Single-Family",1,1250,0,"Gas Storage",388.75651815066601,71.286823855235994,187.69048654580399,2,10109.064199659277,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1070.1217568895045},3585.2777058669326,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":10397.988835563661},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":288.92463590438365},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1359.0463927938881},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N100)+($F$8*$H100))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":6938.8845828096837},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":5000},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":0},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":6938.8845828096837},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":734.53399978012476},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":624.51239301376336},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":1250.9145496508331},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":252.41513970883503},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":372.05620181175624},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-119.64106210292121},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":504.87133091084218},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H100)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":11109.064199659277},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1175.9794046157472},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1464.9040405201308},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":37.538097309160797},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":74.411240362351236},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":833.94303310055568},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":168.27675980589007},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":242.6880001682413},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-9.7271395405937255},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.8576477262427},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":96.130508185648978},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},1434.1110823467729,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":204.18515453817164},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":1912.1481097956976},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":272.24687271756227},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":109.5816889687099},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":141.31086455642065},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":-31.729175587710756},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":1880.4189342079867},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":2536.6605028094609},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-151.37023769063197},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":2385.2902651188288},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[694747,1.0268778871191,462.64542959984499,"Seatac",98188,"Single-Family",1,2250,0,"Gas Storage",390.03926480263499,71.522042894301293,188.309792800444,2,10692.922083880836,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1131.9275791196196},3585.2777058669326,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":10981.846719785219},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":288.92463590438365},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1420.8522150240033},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N101)+($F$8*$H101))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":7522.7424670312448},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":5000},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":0},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":7522.7424670312448},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":796.33982201024025},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":624.51239301376302},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":1255.0420854619244},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":253.24801236884258},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":373.28384385744613},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-120.03583148860355},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":504.47656152515947},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H101)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":11692.922083880836},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1237.7852268458626},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1526.7098627502462},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":37.661958560088799},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":74.656768771489226},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":836.69472364128308},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":168.83200824589508},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":243.48877701738431},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-9.7592353514582726},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.85764772624293},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":96.098412374784658},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},1434.1110823467729,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":204.18515453817164},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":1912.1481097956976},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":272.24687271756227},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":109.94326630073853},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":141.77713593692076},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":-31.833869636182229},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":1880.3142401595153},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":2536.6605028094605},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-151.86970112478576},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":2384.7908016846745},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[914171,87.722655874785005,38768.1405139048,"Puyallup",98374,"Single-Family",1,1750,0,"Gas Storage",390.22513289614602,71.556125785323999,188.39952936118601,2,10400.993141770055,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1101.024668004562},3585.2777058669326,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":10689.91777767444},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":288.92463590438365},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1389.9493039089457},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N102)+($F$8*$H102))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":7230.8135249204643},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":5000},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":0},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":7230.8135249204643},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":765.43691089518256},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":624.51239301376313},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":1255.640159298983},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":253.36869438599513},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":373.4617273749742},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-120.09303298897908},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":504.41936002478405},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H102)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":11400.993141770055},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1206.8823157308045},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1495.8069516351882},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":37.679905872237207},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":74.692345474994852},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":837.09343953265557},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":168.9124629239968},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":243.60480839899165},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-9.7638859870034764},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.85764772624248},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":96.093761739239},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},1434.1110823467729,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":204.18515453817164},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":1912.1481097956976},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":272.24687271756227},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":109.9956583216089},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":141.84469797063937},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":-31.849039649030473},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":1880.2990701466672},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":2536.6605028094609},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-151.94207263800956},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":2384.7184301714515},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[1079123,118.548280064916,54106.734641095303,"Seattle",98112,"Single-Family",1,2750,0,"Gas Storage",392.22918703047401,71.923611981439194,189.36708071524501,2,10984.851025991615,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1162.8304902346772},3585.2777058669326,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":11273.775661895997},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":288.92463590438365},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1451.7551261390608},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N103)+($F$8*$H103))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":7814.6714091420235},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":5000},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":0},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":7814.6714091420235},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":827.24273312529783},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":624.51239301376302},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":1262.0886697621459},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":254.66990370515083},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":375.3796907649895},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-120.70978705983867},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":503.80260595392434},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H103)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":11984.851025991615},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1268.6881379609199},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1557.6127738653036},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":37.873416143049006},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":75.075938152997907},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":841.39244650809746},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":169.77993580343394},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":244.85587395643185},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-9.8140297487189798},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.8576477262427},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":96.043617977523724},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},1434.1110823467729,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":204.18515453817164},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":1912.1481097956976},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":272.24687271756227},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":110.56055595437149},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":142.57316066931486},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":-32.012604714943365},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":1880.1355050807542},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":2536.6605028094605},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-152.72239177478204},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":2383.9381110346785},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[619324,25.7610749779878,11163.4614410657,"Des Moines",98198,"Single-Family",1,2250,0,"Gas Storage",393.00390180963501,72.065672508842795,189.74111069814199,2,10692.922083880836,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1131.9275791196196},3585.2777058669326,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":10981.846719785219},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":288.92463590438365},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1420.8522150240033},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N104)+($F$8*$H104))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":7522.7424670312448},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":5000},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":0},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":7522.7424670312448},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":796.33982201024025},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":624.51239301376302},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":1264.5814948180248},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":255.17291710836452},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":376.12112511982247},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-120.94820801145795},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":503.56418500230507},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H104)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":11692.922083880836},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1237.7852268458626},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1526.7098627502462},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":37.948222139628399},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":75.224225023964493},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":843.05432987868335},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":170.11527807224303},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":245.33950309620752},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-9.8334140121569931},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.85764772624293},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":96.024233714085938},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},1434.1110823467729,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":204.18515453817164},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":1912.1481097956976},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":272.24687271756227},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":110.77893056677233},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":142.85476524728722},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":-32.075834680514888},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":1880.0722751151827},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":2536.6605028094605},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-153.02404269197285},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":2383.6364601174878},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[872422,73.603731128816406,31483.835096191498,"Everett",98201,"Single-Family",1,750,0,"Gas Storage",393.68042737382302,72.189727943224398,190.067735221139,2,9817.1352575484962,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1039.2188457744467},3585.2777058669326,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":10106.059893452879},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":288.92463590438365},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1328.1434816788303},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N105)+($F$8*$H105))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":6646.955640698905},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":5000},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":0},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":6646.955640698905},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":703.63108866506718},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":624.51239301376313},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":1266.7583732289079},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":255.6121773826699},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":376.76858830072899},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-121.15641091805909},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":503.35598209570401},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H105)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":10817.135257548496},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1145.0764935006896},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1434.0011294050732},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":38.013547044227799},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":75.353717660145804},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":844.50558215260548},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":170.40811825511329},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":245.7618359152591},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-9.8503414674108001},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.85764772624293},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":96.007306258832131},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},1434.1110823467729,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":204.18515453817164},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":1912.1481097956976},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":272.24687271756227},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":110.96962785541699},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":143.10067858354392},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":-32.131050728126937},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":1880.0170590675707},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":2536.6605028094609},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-153.28746164618605},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":2383.373041163275},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[729366,8.6468452860840994,4111.4934434934603,"Kirkland",98034,"Multi-Family",1,1250,0,"Gas Storage",393.998587497551,72.248069407969098,190.22134197918399,2,10109.064199659277,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1070.1217568895045},3585.2777058669326,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":10397.988835563661},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":288.92463590438365},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1359.0463927938881},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N106)+($F$8*$H106))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":6938.8845828096837},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":5000},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":0},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":6938.8845828096837},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":734.53399978012476},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":624.51239301376336},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":1267.7821274537462},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":255.81875509476237},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":377.07308080870109},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-121.25432571393873},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":503.25806729982463},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H106)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":11109.064199659277},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1175.9794046157472},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1464.9040405201308},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":38.044268395836802},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":75.414616161740227},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":845.18808496916415},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":170.5458367298416},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":245.96045289158184},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-9.8583022031805285},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.8576477262427},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":95.999345523062175},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},1434.1110823467729,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":204.18515453817164},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":1912.1481097956976},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":272.24687271756227},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":111.05931001402482},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":143.21632804548804},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":-32.157018031463224},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":1879.9910917642344},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":2536.6605028094609},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-153.41134374540195},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":2383.2491590640589},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[498926,41.518944153774001,18415.609281909699,"Tacoma",98409,"Single-Family",1,2250,0,"Gas Storage",394.29494118045199,72.302412195306303,190.36442065268901,2,10692.922083880836,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1131.9275791196196},3585.2777058669326,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":10981.846719785219},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":288.92463590438365},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1420.8522150240033},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N107)+($F$8*$H107))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":7522.7424670312448},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":5000},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":0},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":7522.7424670312448},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":796.33982201024025},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":624.51239301376302},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":1268.7357143814909},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":256.01117413542215},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":377.35670364331691},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-121.34552950789475},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":503.16686350586826},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H107)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":11692.922083880836},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1237.7852268458626},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1526.7098627502462},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":38.072884130537801},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":75.471340728663378},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":845.82380958766066},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":170.67411609028147},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":246.14545681894487},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-9.8657173164772871},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.85764772624293},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":95.991930409765644},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},1434.1110823467729,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":204.18515453817164},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":1912.1481097956976},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":272.24687271756227},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":111.14284542909354},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":143.32405098565746},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":-32.181205556563924},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":1879.9669042391336},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":2536.6605028094605},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-153.52673506445868},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":2383.1337677450019},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[417032,42.818527436932499,18294.1961403122,"Seattle",98112,"Single-Family",1,2750,0,"Gas Instant",395.32502243474102,72.4912996287065,190.86174080752201,2,10984.851025991615,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1162.8304902346772},3585.2777058669326,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":11273.775661895997},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":288.92463590438365},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1451.7551261390608},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N108)+($F$8*$H108))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":7814.6714091420235},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":5000},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":0},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":7814.6714091420235},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":827.24273312529783},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":624.51239301376302},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":1272.0502404875513},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":256.67999405630593},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":378.34253436546408},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-121.66254030915815},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":502.84985270460487},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H108)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":11984.851025991615},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1268.6881379609199},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1557.6127738653036},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":38.172348161504402},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":75.668506873092809},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":848.03349365836766},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":171.11999603753731},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":246.78850291063011},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-9.8914911456758148},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.8576477262427},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":95.966156580566889},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},3585.2777058669326,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":510.46288634542913},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":-239.01851372446208},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":-34.030859089695241},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":162.86391074355504},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":143.69847987832111},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":19.16543086523393},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":-219.85308285922815},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":385.49387928930093},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-102.49710944392422},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":282.99676984537672},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[575655,42.691223975789597,22260.806628199902,"Kent",98032,"Single-Family",1,2250,0,"Gas Storage",407.83050597158802,74.784447551618698,196.89935093091501,2,10692.922083880836,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1131.9275791196196},3585.2777058669326,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":10981.846719785219},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":288.92463590438365},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1420.8522150240033},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N109)+($F$8*$H109))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":7522.7424670312448},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":5000},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":0},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":7522.7424670312448},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":796.33982201024025},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":624.51239301376302},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":1312.2895434350041},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":264.79966080580738},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":390.31080367879235},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-125.51114287298498},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":499.00125014077804},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H109)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":11692.922083880836},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1237.7852268458626},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1526.7098627502462},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":39.379870186183005},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":78.062160735758482},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":874.85969562333639},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":176.53310720387165},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":254.59526793963013},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-10.204392866177244},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.85764772624293},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":95.653254860065687},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},1434.1110823467729,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":204.18515453817164},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":1912.1481097956976},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":272.24687271756227},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":114.9582156716659},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":148.24415463303501},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":-33.285938961369112},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":1878.8621708343285},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":2536.6605028094605},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-158.79708183435409},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":2377.8634209751062},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[277407,73.425780706421705,30102.544150993999,"Seattle",98144,"Single-Family",1,1750,0,"Gas Storage",411.38975787403899,75.437112527201293,198.617747125243,2,10400.993141770055,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1101.024668004562},3585.2777058669326,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":10689.91777767444},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":288.92463590438365},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1389.9493039089457},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N110)+($F$8*$H110))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":7230.8135249204643},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":5000},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":0},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":7230.8135249204643},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":765.43691089518256},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":624.51239301376313},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":1323.7422645670629},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":267.11064216372813},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":393.71715619583074},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-126.60651403210261},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":497.90587898166052},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H110)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":11400.993141770055},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1206.8823157308045},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1495.8069516351882},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":39.723549425048603},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":78.743431239166156},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":882.49484304470889},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":178.07376144248551},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":256.81719268165165},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-10.293449482076483},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.85764772624248},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":95.564198244165993},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},1434.1110823467729,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":204.18515453817164},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":1912.1481097956976},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":272.24687271756227},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":115.96148845739557},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":149.53792320031701},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":-33.576434742921435},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":1878.5716750527761},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":2536.6605028094609},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-160.18294877502404},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":2376.4775540344367},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[241247,45.425063066423903,20935.007826078399,"Lacey",98503,"Single-Family",1,1250,0,"Gas Storage",412.38159588593197,75.618987244011507,199.096603556801,2,10109.064199659277,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1070.1217568895045},3585.2777058669326,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":10397.988835563661},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":288.92463590438365},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1359.0463927938881},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N111)+($F$8*$H111))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":6938.8845828096837},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":5000},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":0},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":6938.8845828096837},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":734.53399978012476},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":624.51239301376336},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":1326.933734142606},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":267.75463118680898},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":394.66638653998632},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-126.91175535317734},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":497.60063766058602},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H111)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":11109.064199659277},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1175.9794046157472},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1464.9040405201308},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":39.819320711360206},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":78.933277307997272},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":884.62248942840404},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":178.50308745787265},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":257.43636476586994},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-10.31826642093904},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.8576477262427},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":95.539381305303664},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},1434.1110823467729,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":204.18515453817164},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":1912.1481097956976},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":272.24687271756227},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":116.24106520904382},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":149.89845088388441},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":-33.657385674840583},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":1878.4907241208571},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":2536.6605028094609},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-160.56914102801792},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":2376.0913617814431},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[601293,1,0,"Lacey",98513,"Single-Family",1,3500,0,"Gas Instant",413.97762610542901,75.911653526923402,199.86716218270999,2,11422.744439157785,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1209.1848569072638},3585.2777058669326,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":11711.669075062167},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":288.92463590438365},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1498.1094928116474},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N112)+($F$8*$H112))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":8252.5648223081935},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":5000},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":0},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":8252.5648223081935},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":873.59709979788431},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":624.51239301376313},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":1332.0693327243341},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":268.79091526701029},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":396.19385402597965},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-127.40293875896936},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":497.10945425479377},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H112)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":12422.744439157785},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1315.0425046335065},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1603.9671405378901},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":39.973432436541998},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":79.238770805195927},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":888.04622181622278},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":179.19394351134022},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":258.43271431653613},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-10.358200950474156},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.8576477262427},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":95.499446775768547},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},3585.2777058669326,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":510.46288634542913},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":-239.01851372446208},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":-34.030859089695241},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":170.54831169710033},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":150.47859912486618},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":20.069712572234153},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":-218.94880115222793},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":385.49387928930105},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-107.3332261867352},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":278.16065310256585},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[71192,12.223270189120999,5671.2969003333901,"Renton",98059,"Single-Family",1,1250,0,"Gas Storage",413.98663198290399,75.9133049472115,199.871510193473,2,10109.064199659277,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1070.1217568895045},3585.2777058669326,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":10397.988835563661},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":288.92463590438365},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1359.0463927938881},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N113)+($F$8*$H113))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":6938.8845828096837},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":5000},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":0},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":6938.8845828096837},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":734.53399978012476},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":624.51239301376336},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":1332.0983112305203},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":268.79676267976089},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":396.20247302633334},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-127.40571034657245},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":497.10668266719091},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H113)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":11109.064199659277},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1175.9794046157472},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1464.9040405201308},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":39.974302038694603},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":79.240494605266676},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":888.06554082034711},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":179.19784178650733},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":258.43833639177399},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-10.358426287986902},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.8576477262427},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":95.499221438255802},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},1434.1110823467729,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":204.18515453817164},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":1912.1481097956976},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":272.24687271756227},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":116.69348866215689},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":150.48187271198981},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":-33.788384049832914},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":1878.3597257458646},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":2536.6605028094609},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-161.19409439640538},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":2375.4664084130554},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[791820,114.67394147864999,57838.481936469601,"Seattle",98117,"Single-Family",1,1250,0,"Gas Storage",417.64803098618398,76.584700778854895,201.63922270317701,2,10109.064199659277,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1070.1217568895045},3585.2777058669326,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":10397.988835563661},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":288.92463590438365},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1359.0463927938881},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N114)+($F$8*$H114))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":6938.8845828096837},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":5000},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":0},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":6938.8845828096837},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":734.53399978012476},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":624.51239301376336},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":1343.8797144261953},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":271.17406697639132},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":399.70658457913225},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-128.53251760274094},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":495.97987541102242},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H114)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":11109.064199659277},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1175.9794046157472},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1464.9040405201308},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":40.327844540635404},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":79.941316915826448},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":895.91980961746378},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":180.78271131759428},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":260.72402823342071},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-10.450038742970605},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.8576477262427},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":95.407608983272098},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},1434.1110823467729,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":204.18515453817164},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":1912.1481097956976},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":272.24687271756227},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":117.72555441034396},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":151.81277119081349},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":-34.087216780469532},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":1878.060893015228},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":2536.6605028094609},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-162.61973438321047},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":2374.0407684262505},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[900969,4.3744768410333004,2086.6776722192599,"Puyallup",98371,"Single-Family",1,1750,0,"Gas Storage",417.71307649579899,76.596628264491798,201.67062648106199,2,10400.993141770055,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1101.024668004562},3585.2777058669326,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":10689.91777767444},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":288.92463590438365},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1389.9493039089457},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N115)+($F$8*$H115))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":7230.8135249204643},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":5000},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":0},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":7230.8135249204643},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":765.43691089518256},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":624.51239301376313},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":1344.0890134876092},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":271.21630027829229},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":399.76883584469954},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-128.55253556640724},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":495.95985744735589},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H115)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":11400.993141770055},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1206.8823157308045},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1495.8069516351882},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":40.334125296212399},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":79.953767168939919},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":896.05934232507298},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":180.81086685219489},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":260.76463402113484},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-10.451666257157456},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.85764772624248},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":95.40598146908502},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},1434.1110823467729,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":204.18515453817164},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":1912.1481097956976},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":272.24687271756227},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":117.74388927155054},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":151.8364148772086},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":-34.092525605658054},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":1878.0555841900396},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":2536.6605028094609},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-162.64506117206531},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":2374.0154416373957},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[302231,64.181766445809302,29763.9457575659,"Kirkland",98033,"Single-Family",1,1750,0,"Gas Storage",422.86026093892701,77.5404746403498,204.15567176613499,2,10400.993141770055,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1101.024668004562},3585.2777058669326,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":10689.91777767444},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":288.92463590438365},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1389.9493039089457},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N116)+($F$8*$H116))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":7230.8135249204643},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":5000},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":0},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":7230.8135249204643},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":765.43691089518256},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":624.51239301376313},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":1360.6512770356894},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":274.5583079866127},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":404.69490603136745},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-130.13659804475475},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":494.37579496900838},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H116)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":11400.993141770055},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1206.8823157308045},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1495.8069516351882},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":40.831134353227},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":80.938981206273496},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":907.10085135712654},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":183.03887199107518},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":263.97785319734868},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-10.580454789264024},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.85764772624248},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":95.277192936978452},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},1434.1110823467729,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":204.18515453817164},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":1912.1481097956976},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":272.24687271756227},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":119.1947644038688},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":153.70738822358447},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":-34.512623819715671},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":1877.635485975982},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":2536.6605028094609},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-164.64922186447041},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":2372.0112809449906},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[911569,51.188569536531503,25674.393560075401,"Kirkland",98033,"Single-Family",1,1250,0,"Gas Storage",427.35829637420102,78.365285659067595,206.327309847891,2,10109.064199659277,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1070.1217568895045},3585.2777058669326,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":10397.988835563661},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":288.92463590438365},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1359.0463927938881},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N117)+($F$8*$H117))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":6938.8845828096837},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":5000},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":0},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":6938.8845828096837},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":734.53399978012476},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":624.51239301376336},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":1375.1247526126281},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":277.47883070404782},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":408.99971354333866},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-131.52088283929083},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":492.99151017447252},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H117)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":11109.064199659277},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1175.9794046157472},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1464.9040405201308},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":41.265461969578205},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":81.799942708667743},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":916.74983507508568},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":184.98588713603192},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":266.78582984469966},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-10.69300085934816},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.8576477262427},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":95.164646866894543},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},1434.1110823467729,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":204.18515453817164},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":1912.1481097956976},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":272.24687271756227},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":120.46265908093625},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":155.3423994619497},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":-34.879740381013448},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":1877.268369414684},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":2536.6605028094609},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-166.40062322030428},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":2370.2598795891568},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[59097,72.906414493363897,36782.917192471497,"Lynnwood",98036,"Single-Family",1,2250,0,"Gas Storage",429.27865965969698,78.717425347740601,207.25445550994701,2,10692.922083880836,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1131.9275791196196},3585.2777058669326,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":10981.846719785219},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":288.92463590438365},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1420.8522150240033},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N118)+($F$8*$H118))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":7522.7424670312448},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":5000},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":0},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":7522.7424670312448},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":796.33982201024025},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":624.51239301376302},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":1381.3039682972149},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":278.72570051681907},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":410.83758130051251},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-132.11188078369344},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":492.40051223006958},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H118)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":11692.922083880836},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1237.7852268458626},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1526.7098627502462},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":41.450891101989406},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":82.167516260102516},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":920.86931219814335},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":185.81713367787941},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":267.98464993798194},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-10.741050578837132},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.85764772624293},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":95.116597147405798},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},1434.1110823467729,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":204.18515453817164},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":1912.1481097956976},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":272.24687271756227},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":121.00396615215693},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":156.04044099557257},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":-35.036474843415633},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":1877.111634952282},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":2536.6605028094605},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-167.14835562710908},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":2369.5121471823513},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[362950,10.883629401241899,5367.1208949207903,"Kirkland",98034,"Single-Family",1,2750,0,"Gas Storage",431.46955949121502,79.119173699425801,208.31221540888501,2,10984.851025991615,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1162.8304902346772},3585.2777058669326,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":11273.775661895997},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":288.92463590438365},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1451.7551261390608},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N119)+($F$8*$H119))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":7814.6714091420235},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":5000},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":0},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":7814.6714091420235},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":827.24273312529783},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":624.51239301376302},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":1388.3536982647261},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":280.14822659996008},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":412.93436381554756},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-132.78613721558747},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":491.72625579817554},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H119)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":11984.851025991615},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1268.6881379609199},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1557.6127738653036},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":41.662443081777006},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":82.586872763109511},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":925.56913217648423},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":186.76548439997345},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":269.35235716308296},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-10.795869436877126},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.8576477262427},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":95.061778289365577},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},1434.1110823467729,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":204.18515453817164},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":1912.1481097956976},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":272.24687271756227},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":121.62153137020425},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":156.83682108154804},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":-35.215289711343786},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":1876.9328200843538},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":2536.6605028094605},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-168.00142692693126},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":2368.6590758825291},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[132439,11.278559748614301,4874.8407465324199,"Renton",98058,"Single-Family",1,1750,0,"Gas Storage",434.32452469114202,79.6426926420488,209.69058408549199,2,10400.993141770055,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1101.024668004562},3585.2777058669326,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":10689.91777767444},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":288.92463590438365},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1389.9493039089457},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N120)+($F$8*$H120))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":7230.8135249204643},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":5000},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":0},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":7230.8135249204643},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":765.43691089518256},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":624.51239301376313},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":1397.5402130640782},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":282.00192269547915},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":415.66668458445099},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-133.66476188897184},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":490.84763112479129},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H120)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":11400.993141770055},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1206.8823157308045},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1495.8069516351882},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":41.938116817098404},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":83.133336916890201},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":931.69347537605233},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":188.00128179698615},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":271.13461871387636},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-10.867303981602788},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.85764772624248},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":94.990343744639688},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},1434.1110823467729,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":204.18515453817164},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":1912.1481097956976},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":272.24687271756227},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":122.42628162890904},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":157.87458529087726},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":-35.448303661968225},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":1876.6998061337295},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":2536.6605028094609},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-169.11306555094006},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":2367.5474372585209},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[28883,54.054939893766303,24880.767660719299,"Seattle",98108,"Single-Family",1,750,0,"Gas Storage",434.35936888451499,79.649082070288301,209.70740675804501,2,9817.1352575484962,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1039.2188457744467},3585.2777058669326,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":10106.059893452879},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":288.92463590438365},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1328.1434816788303},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N121)+($F$8*$H121))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":6646.955640698905},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":5000},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":0},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":6646.955640698905},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":703.63108866506718},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":624.51239301376313},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":1397.6523323635049},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":282.02454662981324},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":415.70003193076343},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-133.67548530095019},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":490.83690771281294},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H121)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":10817.135257548496},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1145.0764935006896},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1434.0011294050732},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":41.941481351609006},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":83.140006386152692},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":931.76822157567005},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":188.01636441987552},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":271.15637080602824},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-10.868175823785009},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.85764772624293},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":94.989471902457922},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},1434.1110823467729,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":204.18515453817164},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":1912.1481097956976},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":272.24687271756227},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":122.43610342065347},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":157.88725096427544},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":-35.451147543621971},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":1876.6969622520755},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":2536.6605028094609},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-169.12663284457216},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":2367.5338699648887},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[244870,16.654610503760999,8309.8709944511393,"Renton",98056,"Single-Family",1,1250,0,"Gas Storage",434.76821444689602,79.724052650146604,209.90479617518,2,10109.064199659277,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1070.1217568895045},3585.2777058669326,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":10397.988835563661},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":288.92463590438365},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1359.0463927938881},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N122)+($F$8*$H122))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":6938.8845828096837},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":5000},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":0},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":6938.8845828096837},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":734.53399978012476},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":624.51239301376336},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":1398.9678880871086},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":282.29000535508021},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":416.09131418576021},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-133.80130883068},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":490.71108418308336},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H122)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":11109.064199659277},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1175.9794046157472},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1464.9040405201308},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":41.980959235036003},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":83.218262837152054},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":932.64525872473905},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":188.19333690338678},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":271.4115997405388},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-10.878405614541407},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.8576477262427},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":94.979242111701296},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},1434.1110823467729,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":204.18515453817164},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":1912.1481097956976},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":272.24687271756227},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":122.55134775781904},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":158.03586408635235},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":-35.484516328533303},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":1876.6635934671642},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":2536.6605028094609},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-169.28582515921329},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":2367.3746776502476},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[642879,65.583459492129194,32425.903862637599,"Seattle",98108,"Single-Family",1,2250,0,"Gas Storage",435.329324394048,79.826944162181803,210.175698382782,2,10692.922083880836,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1131.9275791196196},3585.2777058669326,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":10981.846719785219},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":288.92463590438365},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1420.8522150240033},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N123)+($F$8*$H123))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":7522.7424670312448},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":5000},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":0},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":7522.7424670312448},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":796.33982201024025},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":624.51239301376302},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":1400.7733898962754},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":282.65432759558223},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":416.62831980750343},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-133.9739922119212},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":490.53840080184182},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H123)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":11692.922083880836},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1237.7852268458626},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1526.7098627502462},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":42.035139676556405},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":83.325663961500695},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":933.84892659751722},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":188.43621839705489},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":271.76188235855557},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-10.892445237026664},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.85764772624293},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":94.965202489216267},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},1434.1110823467729,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":204.18515453817164},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":1912.1481097956976},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":272.24687271756227},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":122.70951198873298},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":158.23982447811755},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":-35.530312489384571},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":1876.6177973063129},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":2536.6605028094605},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-169.50430470130578},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":2367.1561981081545},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[386459,29.766916969645798,14698.5888548083,"Tacoma",98406,"Single-Family",1,2250,0,"Gas Instant",436.96276688758701,80.126470785859993,210.96431954292501,2,10692.922083880836,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1131.9275791196196},3585.2777058669326,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":10981.846719785219},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":288.92463590438365},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1420.8522150240033},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N124)+($F$8*$H124))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":7522.7424670312448},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":5000},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":0},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":7522.7424670312448},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":796.33982201024025},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":624.51239301376302},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":1406.0293711744989},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":283.71490303538354},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":418.19159240011606},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-134.47668936473252},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":490.03570364903049},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H124)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":11692.922083880836},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1237.7852268458626},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1526.7098627502462},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":42.192863908585004},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":83.638318480023216},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":937.35291411633273},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":189.14326869025572},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":272.78158717027895},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-10.933315865104589},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.85764772624293},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":94.924331861138342},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},3585.2777058669326,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":510.46288634542913},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":-239.01851372446208},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":-34.030859089695241},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":180.01760836271029},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":158.83357187575143},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":21.18403648695886},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":-217.83447723750322},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":385.49387928930093},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-113.29265287777366},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":272.20122641152727},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[36224,109.28371084094201,53884.984977233602,"Tacoma",98404,"Single-Family",1,750,0,"Gas Instant",437.81325880231202,80.282426672088505,211.37493450068101,2,9817.1352575484962,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1039.2188457744467},3585.2777058669326,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":10106.059893452879},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":288.92463590438365},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1328.1434816788303},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N125)+($F$8*$H125))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":6646.955640698905},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":5000},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":0},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":6646.955640698905},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":703.63108866506718},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":624.51239301376313},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":1408.766026795219},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":284.2671176618997},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":419.0055486341339},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-134.7384309722342},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":489.77396204152893},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H125)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":10817.135257548496},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1145.0764935006896},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1434.0011294050732},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":42.274986900136206},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":83.80110972682678},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":939.17735119681277},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":189.51141177459982},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":273.3125215014266},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-10.954596160473102},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.85764772624293},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":94.903051565769829},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},3585.2777058669326,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":510.46288634542913},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":-239.01851372446208},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":-34.030859089695241},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":180.36798952106651},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":159.14272102735856},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":21.225268493707944},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":-217.79324523075414},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":385.49387928930105},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-113.51316247852625},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":271.98071681077477},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[179000,38.388751586676698,19310.234550785299,"Kirkland",98034,"Single-Family",1,2250,0,"Gas Instant",477.92850802777599,87.638415760189702,230.74245708486899,2,10692.922083880836,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1131.9275791196196},3585.2777058669326,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":10981.846719785219},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":288.92463590438365},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1420.8522150240033},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N146)+($F$8*$H146))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":7522.7424670312448},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":5000},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":0},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":7522.7424670312448},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":796.33982201024025},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":624.51239301376302},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":1537.8461748470459},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":310.31348798610253},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":457.39751523718218},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-147.08402725107965},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":477.42836576268337},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H146)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":11692.922083880836},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1237.7852268458626},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1526.7098627502462},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":46.148491416973798},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":91.479503047436438},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":1025.2307832313641},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":206.87565865740169},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":298.35516170483811},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-11.958326281264419},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.85764772624293},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":93.899321444978511},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},3585.2777058669326,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":510.46288634542913},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":-239.01851372446208},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":-34.030859089695241},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":196.89445761325476},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":173.72439435058135},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":23.170063262673409},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":-215.84845046178867},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":385.49387928930093},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-123.91396398840624},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":261.5799153008947},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[160442,3.7140229066386201,2374.4483456333101,"Kent",98031,"Single-Family",1,2250,0,"Gas Storage",490.11832193960799,89.873678904572699,236.62766285556199,2,10692.922083880836,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1131.9275791196196},3585.2777058669326,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":10981.846719785219},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":288.92463590438365},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1420.8522150240033},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N157)+($F$8*$H157))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":7522.7424670312448},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":5000},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":0},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":7522.7424670312448},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":796.33982201024025},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":624.51239301376302},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":1577.0697373287403},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":318.22819407570603},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":469.06367555367916},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-150.83548147797313},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":473.67691153578988},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H157)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":11692.922083880836},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1237.7852268458626},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1526.7098627502462},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":47.325532571112404},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":93.812735110735844},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":1051.379824885827},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":212.15212938380407},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":305.96486449453994},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-12.26332958116609},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.85764772624293},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":93.594318145076841},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},1434.1110823467729,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":204.18515453817164},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":1912.1481097956976},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":272.24687271756227},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":138.1532939129707},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":178.15532492598902},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":-40.002031013018325},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":1872.1460787826793},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":2536.6605028094605},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-190.83751249099146},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":2345.8229903184692},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[711798,1514.84158049955,0,"Seattle",98112,"Single-Family",1,1750,0,"Gas Storage",526.56567287030703,96.557080376904594,254.22433509151799,2,10400.993141770055,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1101.024668004562},3585.2777058669326,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":10689.91777767444},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":288.92463590438365},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1389.9493039089457},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N197)+($F$8*$H197))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":7230.8135249204643},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":5000},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":0},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":7230.8135249204643},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":765.43691089518256},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":624.51239301376313},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":1694.3475692023469},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":341.89304018800738},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":503.94531051091207},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-162.05227032290469},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":462.46012269085844},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H197)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":11400.993141770055},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1206.8823157308045},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1495.8069516351882},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":50.844867018303603},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":100.78906210218243},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":1129.5650461348982},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":227.92869345867163},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":328.71775556085407},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-13.175284627153303},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.85764772624248},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":92.682363099089173},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},1434.1110823467729,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":204.18515453817164},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":1912.1481097956976},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":272.24687271756227},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":148.42697959268833},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":191.40373731354001},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":-42.97675772085168},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":1869.1713520748458},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":2536.6605028094609},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-205.02902804375637},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":2331.6314747657048},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[1197721,69.199823100347302,44550.737432828602,"Seattle",98177,"Single-Family",1,2750,0,"Gas Storage",533.65704832727897,97.857435765149305,257.64802999476802,3,11718.662488311604,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1240.5100455104257},3585.2777058669326,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":12007.587124215988},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":288.92463590438365},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1529.4346814148093},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N208)+($F$8*$H208))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":8191.6440345305127},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":5500},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":0},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":8191.6440345305127},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":867.14816850610941},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":662.28651290869993},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":1717.1657196949966},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":346.49738877928968},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":510.73205258456863},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-164.23466380527896},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":498.05184910342098},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H208)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":12718.662488311604},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1346.3676932366686},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1635.2923291410523},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":51.529605998953606},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":102.14641051691373},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":1144.7771464633315},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":230.99825918619322},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":333.14466970310696},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-13.352719076182723},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.85764772624293},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":92.504928650060208},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},1434.1110823467729,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":204.18515453817164},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":1912.1481097956976},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":272.24687271756227},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":150.42587829510191},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":193.98141344225371},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":-43.555535147151801},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":1868.5925746485457},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":2574.4346227043975},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-207.79019895243076},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":2366.6444237519668},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[422186,4.7700572631800897,3212.9438533111702,"Kenmore",98028,"Single-Family",1,1250,0,"Gas Storage",568.02922424541202,104.16030950692701,274.24281392894301,3,10842.875661979266,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1147.8013121652527},3585.2777058669326,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":11131.800297883648},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":288.92463590438365},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1436.7259480696364},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N248)+($F$8*$H248))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":7315.8572081981729},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":5500},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":0},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":7315.8572081981729},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":774.43943516093634},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":662.28651290870005},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":1827.7661931319146},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":368.81484760350395},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":543.62765850505912},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-174.81281090155517},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":487.47370200714488},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H248)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":11842.875661979266},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1253.6589598914957},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1542.5835957958793},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":54.848562785788602},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":108.72553170101183},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":1218.5107954212765},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":245.87656506900265},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":354.6020967700145},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-14.212750833489451},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.85764772624293},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":91.644896892753479},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},1434.1110823467729,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":204.18515453817164},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":1912.1481097956976},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":272.24687271756227},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":160.11461897154325},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":206.47551108152103},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":-46.360892109977783},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":1865.7872176857197},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":2574.4346227043975},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-221.17370301153295},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":2353.2609196928647},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[1054586,92.570390243848905,65463.731221141999,"Seattle",98117,"Single-Family",1,1250,0,"Gas Storage",579.87463590937205,106.332419131734,279.96174332238502,3,10842.875661979266,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1147.8013121652527},3585.2777058669326,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":11131.800297883648},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":288.92463590438365},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1436.7259480696364},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N263)+($F$8*$H263))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":7315.8572081981729},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":5500},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":0},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":7315.8572081981729},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":774.43943516093634},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":662.28651290870005},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":1865.881561248543},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":376.50593727137766},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":554.9642115062918},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-178.45827423491414},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":483.8282386737859},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H263)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":11842.875661979266},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1253.6589598914957},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1542.5835957958793},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":55.992348664477007},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":110.99284230125836},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":1243.9210408323625},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":251.00395818091852},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":361.99680048217687},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-14.509136789200795},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.85764772624293},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":91.348510937042136},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},1434.1110823467729,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":204.18515453817164},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":1912.1481097956976},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":272.24687271756227},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":163.45357319111827},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":210.78125332662532},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":-47.327680135507052},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":1864.8204296601905},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":2574.4346227043975},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-225.78595437042119},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":2348.6486683339763},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[751955,27.987656375453199,16853.621119330299,"Redmond",98053,"Single-Family",1,1250,0,"Gas Storage",605.50159987164398,111.031671184442,292.33436502825799,3,10842.875661979266,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1147.8013121652527},3585.2777058669326,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":11131.800297883648},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":288.92463590438365},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1436.7259480696364},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N299)+($F$8*$H299))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":7315.8572081981729},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":5500},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":0},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":7315.8572081981729},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":774.43943516093634},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":662.28651290870005},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":1948.3422804572665},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":393.14523047119764},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":579.49028484681457},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-186.34505437561694},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":475.94145853308311},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H299)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":11842.875661979266},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1253.6589598914957},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1542.5835957958793},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":58.4668730056516},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":115.89805696936291},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":1298.8948536381779},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":262.09682031413178},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":377.9948772834947},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-15.150353187702933},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.85764772624293},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":90.707294538539998},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},1434.1110823467729,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":204.18515453817164},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":1912.1481097956976},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":272.24687271756227},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":170.67723598006714},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":220.09651433033082},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":-49.419278350263681},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":1862.7288314454338},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":2574.4346227043975},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-235.76433272588062},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":2338.6702899785168},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[4001,17.5610086994723,11051.851432585099,"Lacey",98503,"Single-Family",1,1750,0,"Gas Storage",621.64501233731505,113.99191119877599,300.128356379465,3,11134.804604090044,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1178.7042232803105},3585.2777058669326,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":11423.729239994427},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":288.92463590438365},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1467.6288591846942},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N314)+($F$8*$H314))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":7607.7861503089553},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":5500},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":0},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":7607.7861503089553},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":805.34234627599437},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":662.28651290869982},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":2000.2874661750213},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":403.62696266770007},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":594.94020387281739},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-191.31324120511732},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":470.9732717035825},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H314)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":12134.804604090044},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1284.5618710065532},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1573.4865069109369},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":60.025671275893004},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":118.98804077456349},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":1333.5249774500146},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":269.08464177846679},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":388.07268255303029},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-15.55428011466978},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.8576477262427},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":90.303367611572924},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},1434.1110823467729,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":204.18515453817164},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":1912.1481097956976},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":272.24687271756227},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":175.22769962791065},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":225.96455632038396},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":-50.73685669247331},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":1861.4112531032242},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":2574.4346227043975},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-242.05009789759063},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":2332.3845248068069},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[570461,1354.74359880151,1015102.90168347,"Mill Creek",98012,"Single-Family",1,750,0,"Gas Storage",651.441828252959,119.455794808316,314.51417016164203,3,10550.946719868485,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1116.8984010501952},3585.2777058669326,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":10839.87135577287},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":288.92463590438365},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1405.8230369545788},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N350)+($F$8*$H350))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":7023.9282660873941},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":5500},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":0},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":7023.9282660873941},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":743.53652404587876},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":662.28651290870005},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":2096.165654248774},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":422.97369282158746},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":623.45699944552121},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-200.48330662393374},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":461.8032062847663},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H350)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":11550.946719868485},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1222.7560487764381},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1511.6806846808217},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":62.902834032328407},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":124.69139988910425},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":1397.4437694991832},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":281.98246188105838},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":406.6738617701626},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-16.29983105142486},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.85764772624293},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":89.557816674818071},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},1434.1110823467729,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":204.18515453817164},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":1912.1481097956976},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":272.24687271756227},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":183.6267495768567},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":236.79553566472524},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":-53.16878608786854},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":1858.9793237078291},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":2574.4346227043975},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-253.65209271180228},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":2320.7825299925953},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[681563,1.5939753166656201,1302.4488536706399,"Federal Way",98023,"Single-Family",1,2250,0,"Gas Storage",666.758547700554,122.264442973226,321.909036591355,3,11426.733546200825,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1209.6071343953681},3585.2777058669326,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":11715.65818210521},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":288.92463590438365},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1498.5317702997518},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N365)+($F$8*$H365))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":7899.715092419734},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":5500},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":0},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":7899.715092419734},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":836.24525739105184},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":662.28651290869993},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":2145.4507628330866},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":432.91866274167256},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":638.11573877418107},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-205.19707603250851},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":457.08943687619143},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H365)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":12426.733546200825},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1315.4647821216108},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1604.3894180259945},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":64.381807318271001},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":127.62314775483621},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":1430.3005085553916},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":288.61244182778182},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":416.23558958261805},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-16.683073159054516},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.8576477262427},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":89.174574567188188},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},1434.1110823467729,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":204.18515453817164},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":1912.1481097956976},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":272.24687271756227},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":187.9441871197989},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":242.36307927172075},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":-54.418892151921852},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":1857.7292176437757},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":2574.4346227043975},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-259.61596818443036},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":2314.8186545199669},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[571533,59.022268304550501,43020.035195054101,"Seattle",98115,"Single-Family",1,2750,0,"Gas Storage",683.66937609403999,125.365405114433,330.073534061815,3,11718.662488311604,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1240.5100455104257},3585.2777058669326,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":12007.587124215988},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":288.92463590438365},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1529.4346814148093},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N380)+($F$8*$H380))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":8191.6440345305127},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":5500},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":0},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":8191.6440345305127},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":867.14816850610941},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":662.28651290869993},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":2199.8652878542762},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":443.89866928108592},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":654.30010684986246},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-210.40143756877654},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":451.88507533992339},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H380)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":12718.662488311604},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1346.3676932366686},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1635.2923291410523},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":66.014706812363002},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":130.86002136997251},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":1466.5768585695178},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":295.93244618739067},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":426.79246755736318},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-17.106201723722734},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.85764772624293},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":88.751446002520197},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},1434.1110823467729,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":204.18515453817164},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":1912.1481097956976},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":272.24687271756227},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":192.7109679985704},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":248.51007274726899},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":-55.799104748698596},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":1856.3490050469991},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":2574.4346227043975},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-266.20054231747514},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":2308.2340803869224},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[102700,17.537875908901398,13134.033357894399,"Kirkland",98033,"Single-Family",1,2250,0,"Gas Instant",708.38040809037398,129.89670144763301,342.00394654854102,3,11426.733546200825,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1209.6071343953681},3585.2777058669326,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":11715.65818210521},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":288.92463590438365},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1498.5317702997518},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N416)+($F$8*$H416))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":7899.715092419734},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":5500},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":0},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":7899.715092419734},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":836.24525739105184},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":662.28651290869993},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":2279.3787828514746},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":459.94325838116299},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":677.94959509803539},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-218.0063367168724},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":444.28017619182754},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H416)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":12426.733546200825},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1315.4647821216108},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1604.3894180259945},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":68.400789309708202},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":135.58991901960707},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":1519.5858552343168},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":306.62883892077542},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":442.21875794038249},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-17.724500440780503},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.8576477262427},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":88.133147285462201},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},3585.2777058669326,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":510.46288634542913},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":-239.01851372446208},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":-34.030859089695241},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":291.83481188509364},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":257.4923974992617},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":34.342414385831944},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":-204.67609933863014},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":423.26799918423785},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-183.66392233104045},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":239.6040768531974},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[586873,59.7592879929554,52197.907771724902,"Seattle",98117,"Single-Family",1,1750,0,"Gas Storage",723.09895018774898,132.59566099921301,349.11001473909602,3,11134.804604090044,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1178.7042232803105},3585.2777058669326,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":11423.729239994427},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":288.92463590438365},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1467.6288591846942},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N431)+($F$8*$H431))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":7607.7861503089553},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":5500},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":0},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":7607.7861503089553},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":805.34234627599437},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":662.28651290869982},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":2326.7391166327343},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":469.49983862190811},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":692.03585375424075},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-222.53601513233264},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":439.75049777636718},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H431)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":12134.804604090044},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1284.5618710065532},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1573.4865069109369},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":69.8220029478192},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":138.40717075084814},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":1551.1594110884896},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":312.99989241460543},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":451.40706316545356},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-18.092775456454547},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.8576477262427},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":87.764872269788157},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},1434.1110823467729,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":204.18515453817164},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":1912.1481097956976},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":272.24687271756227},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":203.82527508481539},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":262.84250691655154},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":-59.017231831736154},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":1853.1308779639614},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":2574.4346227043975},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-281.55324696406876},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":2292.8813757403286},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[287486,42.315373002541897,0,"Puyallup",98374,"Single-Family",1,2250,0,"Gas Storage",759.33679702361803,139.24064541406,366.60553902342599,3,11426.733546200825,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1209.6071343953681},3585.2777058669326,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":11715.65818210521},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":288.92463590438365},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1498.5317702997518},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N471)+($F$8*$H471))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":7899.715092419734},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":5500},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":0},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":7899.715092419734},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":836.24525739105184},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":662.28651290869993},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":2443.342820335622},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":493.02865613302231},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":726.71698455489332},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-233.68832842187101},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":428.59818448682893},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H471)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":12426.733546200825},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1315.4647821216108},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1604.3894180259945},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":73.321107804685198},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":145.34339691097867},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":1628.8952135570817},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":328.68577075534824},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":474.02916766632688},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-18.999488466695425},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.8576477262427},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":86.858159259547278},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},1434.1110823467729,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":204.18515453817164},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":1912.1481097956976},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":272.24687271756227},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":214.03990628830957},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":276.01476571339231},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":-61.974859425082741},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":1850.1732503706148},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":2574.4346227043975},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-295.66318784695375},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":2278.7714348574436},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[247149,1.45437180805789,1349.8634053543501,"Federal Way",98023,"Single-Family",1,2250,0,"Gas Instant",766.37822858359903,140.531842520395,370.00512116228998,3,11426.733546200825,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1209.6071343953681},3585.2777058669326,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":11715.65818210521},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":288.92463590438365},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1498.5317702997518},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N482)+($F$8*$H482))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":7899.715092419734},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":5500},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":0},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":7899.715092419734},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":836.24525739105184},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":662.28651290869993},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":2466.0002647191991},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":497.6005767259374},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":733.45592823611264},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-235.85535151017524},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":426.43116139852469},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H482)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":12426.733546200825},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1315.4647821216108},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1604.3894180259945},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":74.001024232457993},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":146.69118564722251},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":1644.0001764794663},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":331.73371781729162},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":478.42490346451416},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-19.175673261423242},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.8576477262427},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":86.681974464819461},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},3585.2777058669326,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":510.46288634542913},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":-239.01851372446208},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":-34.030859089695241},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":315.72844705636214},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":278.57428750916586},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":37.154159547196286},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":-201.8643541772658},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":423.26799918423785},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-198.70119196297895},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":224.5668072212589},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[843819,141.32573927824799,129380.272220966,"Bothell",98012,"Single-Family",1,2250,0,"Gas Storage",798.46699282138195,146.416003883999,385.49748075305303,4,12160.545008520812,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1287.2866896711164},3585.2777058669326,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":12449.469644425197},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":288.92463590438365},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1576.2113255755},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N525)+($F$8*$H525))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":8276.6877178082214},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":6000},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":0},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":8276.6877178082214},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":876.15069277186319},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":700.06063280363685},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":2569.2533297901277},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":518.43544258669397},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":764.16621394382526},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-245.73077135713129},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":454.32986144650556},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H525)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":13160.545008520812},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1393.1443373973593},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1682.068973301743},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":77.099496150610605},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":152.83324278876506},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":1712.8355531934187},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":345.62362839112939},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":498.45687117989445},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-19.978571406799517},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.85764772624293},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":85.879076319443413},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},1434.1110823467729,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":204.18515453817164},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":1912.1481097956976},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":272.24687271756227},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":225.06982538932868},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":290.23837751223442},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":-65.168552122905737},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":1846.9795576727918},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":2612.2087425993345},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-310.89932348003703},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":2301.3094191192977},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[377606,3.1725598094780501,2988.8194501381699,"Olympia",98501,"Single-Family",1,2250,0,"Gas Storage",807.12367249699003,148.00339128560901,389.67689986071201,4,12160.545008520812,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1287.2866896711164},3585.2777058669326,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":12449.469644425197},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":288.92463590438365},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1576.2113255755},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N534)+($F$8*$H534))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":8276.6877178082214},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":6000},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":0},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":8276.6877178082214},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":876.15069277186319},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":700.06063280363685},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":2597.1082108076776},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":524.05612521891726},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":772.45101743915643},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-248.39489222023917},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":451.66574058339768},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H534)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":13160.545008520812},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1393.1443373973593},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1682.068973301743},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":77.935379972142414},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":154.49020348783131},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":1731.405473871785},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":349.37075014594484},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":503.86095363377615},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-20.195171585141111},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.85764772624293},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":85.66247614110182},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},1434.1110823467729,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":204.18515453817164},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":1912.1481097956976},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":272.24687271756227},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":227.50994802502532},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":293.38503314894791},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":-65.875085123922588},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":1846.2730246717749},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":2612.2087425993345},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-314.26997734416176},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":2297.9387652551727},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[771730,68.2060600345159,73408.598451799597,"Seattle",98125,"Single-Family",1,1750,0,"Gas Storage",849.36915132190802,155.750003540493,410.07289093689599,4,11868.616066410032,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1256.3837785560588},3585.2777058669326,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":12157.540702314414},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":288.92463590438365},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1545.3084144604425},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N574)+($F$8*$H574))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":7984.7587756974426},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":6000},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":0},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":7984.7587756974426},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":845.24778165680573},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":700.06063280363674},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":2733.0428682391325},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":551.48562914179581},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":812.88170261477183},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-261.39607347297601},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":438.66455933066072},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H574)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":12868.616066410032},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1362.2414262823015},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1651.1660621866852},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":82.0145781873792},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":162.57634052295438},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":1822.0285788260887},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":367.6570860945306},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":530.23342661748495},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-21.25220252431086},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.8576477262427},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":84.605445201931843},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},1434.1110823467729,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":204.18515453817164},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":1912.1481097956976},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":272.24687271756227},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":239.41799510536299},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":308.74103326117086},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":-69.323038155807865},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":1842.8250716398898},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":2612.2087425993341},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-330.71911162878388},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":2281.48963097055},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[610737,15.676369869307599,14753.3707343855,"Tumwater",98512,"Single-Family",1,2250,0,"Gas Storage",861.05416199246702,157.89270021187301,415.714379209512,4,12160.545008520812,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1287.2866896711164},3585.2777058669326,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":12449.469644425197},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":288.92463590438365},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1576.2113255755},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N589)+($F$8*$H589))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":8276.6877178082214},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":6000},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":0},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":8276.6877178082214},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":876.15069277186319},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":700.06063280363685},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":2770.6421088387769},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":559.07257228795595},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":824.0647451754445},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-264.99217288748855},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":435.0684599161483},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H589)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":13160.545008520812},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1393.1443373973593},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1682.068973301743},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":83.142875841902409},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":164.81294903508891},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":1847.0947392258518},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":372.71504819197071},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":537.52799722705959},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-21.544575060896364},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.85764772624293},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":84.313072665346567},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},1434.1110823467729,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":204.18515453817164},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":1912.1481097956976},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":272.24687271756227},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":242.71173590484469},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":312.98847062392599},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":-70.276734719081304},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":1841.8713750766162},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":2612.2087425993345},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-335.26890760656988},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":2276.9398349927646},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[153548,29.5572962490116,27934.136744491301,"Renton",98058,"Single-Family",1,2750,0,"Gas Storage",897.91073684365006,164.651141644115,433.50862353276602,4,12452.473950631591,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1318.189600786174},3585.2777058669326,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":12741.398586535975},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":288.92463590438365},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1607.1142366905576},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N625)+($F$8*$H625))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":8568.6166599190001},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":6000},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":0},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":8568.6166599190001},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":907.05360388692077},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":700.06063280363685},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":2889.2367138912182},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":583.00312278909269},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":859.33802449215955},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-276.33490170306686},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":423.72573110056999},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H625)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":13452.473950631591},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1424.0472485124169},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1712.9718844168005},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":86.701724706553208},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":171.86760489843192},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":1926.1578092608127},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":388.6687485260619},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":560.53635342449388},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-22.466769364598804},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.85764772624293},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":83.390878361644127},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},1434.1110823467729,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":204.18515453817164},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":1912.1481097956976},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":272.24687271756227},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":253.100772572338},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":326.3856336646511},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":-73.284861092313093},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":1838.8632487033844},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":2612.2087425993345},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-349.61976279537998},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":2262.5889798039543},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[69975,137.49884121343601,0,"Mill Creek",98012,"Single-Family",1,1750,0,"Gas Instant",906.45339099295597,166.21762002625201,437.63299145668702,4,11868.616066410032,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1256.3837785560588},3585.2777058669326,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":12157.540702314414},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":288.92463590438365},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1545.3084144604425},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N640)+($F$8*$H640))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":7984.7587756974426},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":6000},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":0},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":7984.7587756974426},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":845.24778165680573},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":700.06063280363674},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":2916.724691247422},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":588.54976995745142},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":867.51370080313654},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-278.96393084568513},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":421.09670195795161},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H640)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":12868.616066410032},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1362.2414262823015},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1651.1660621866852},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":87.526598291337407},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":173.50274016062733},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":1944.4831274982819},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":392.36651330496773},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":565.86925346559508},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-22.680516491856338},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.8576477262427},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":83.177131234386366},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},3585.2777058669326,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":510.46288634542913},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":-239.01851372446208},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":-34.030859089695241},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":373.43587120959302},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":329.49084164724053},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":43.945029562352488},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":-195.07348416210959},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":461.04211907917465},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-235.01890128333264},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":226.02321779584202},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[332058,24.584849549363401,26812.687077672701,"Bellevue",98006,"Single-Family",1,2250,0,"Gas Storage",934.30857388883101,171.32546368633899,451.08139061258998,4,12160.545008520812,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1287.2866896711164},3585.2777058669326,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":12449.469644425197},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":288.92463590438365},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1576.2113255755},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N676)+($F$8*$H676))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":8276.6877178082214},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":6000},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":0},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":8276.6877178082214},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":876.15069277186319},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":700.06063280363685},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":3006.3552233177065},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":606.63582010453229},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":894.17227259586627},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-287.53645249133399},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":412.52418031230286},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H676)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":13160.545008520812},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1393.1443373973593},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1682.068973301743},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":90.216278122518005},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":178.83445451917328},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":2004.2368155451384},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":404.42388006968832},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":583.25833458886154},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-23.377485515670742},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.85764772624293},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":82.480162210572189},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},1434.1110823467729,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":204.18515453817164},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":1912.1481097956976},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":272.24687271756227},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":263.36050140516176},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":339.61604802607553},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":-76.255546620913776},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":1835.8925631747838},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":2612.2087425993345},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-363.79199911224777},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":2248.4167434870869},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[452477,114.825407532329,116468.544646447,"Lakewood",98499,"Single-Family",1,1250,0,"Gas Storage",946.28598980784795,173.52177911513701,456.86405126634799,4,11576.687124299253,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1225.480867441001},3585.2777058669326,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":11865.611760203636},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":288.92463590438365},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1514.4055033453847},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N691)+($F$8*$H691))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":7692.8298335866602},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":6000},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":0},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":7692.8298335866602},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":814.3448705417477},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":700.06063280363696},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":3044.8953458385895},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":614.41261861824353},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":905.635159174715},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-291.22254055647147},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":408.83809224716549},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H691)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":12576.687124299253},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1331.3385151672439},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1620.2631510716276},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":91.372810253269606},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":181.12703183494301},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":2029.9302305590597},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":409.60841241216235},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":590.73544424710531},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-23.677174371138221},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.85764772624293},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":82.180473355104709},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},1434.1110823467729,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":204.18515453817164},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":1912.1481097956976},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":272.24687271756227},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":266.73666464515225},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":343.96977309471259},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":-77.233108449560348},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":1834.9150013461372},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":2612.2087425993345},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-368.45564900603182},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":2243.7530935933028},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[375217,64.698948708726903,0,"Lakewood",98498,"Single-Family",1,1750,0,"Gas Storage",962.97852062914205,176.582711726676,464.92315532056,4,11868.616066410032,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1256.3837785560588},3585.2777058669326,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":12157.540702314414},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":288.92463590438365},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1545.3084144604425},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N706)+($F$8*$H706))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":7984.7587756974426},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":6000},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":0},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":7984.7587756974426},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":845.24778165680573},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":700.06063280363674},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":3098.6074476296599},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":625.25088705267217},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":921.61060736923025},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-296.35972031655808},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":403.70091248707865},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H706)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":12868.616066410032},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1362.2414262823015},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1651.1660621866852},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":92.984631064112008},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":184.32212147384607},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":2065.7382984197734},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":416.83392470178148},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":601.15604617562758},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-24.094840877044589},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.8576477262427},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":81.762806849198114},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},1434.1110823467729,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":204.18515453817164},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":1912.1481097956976},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":272.24687271756227},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":271.44191236488507},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":350.03741659870559},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":-78.59550423382052},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":1833.552605561877},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":2612.2087425993341},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-374.9552245503786},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":2237.2535180489554},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[748973,17.398286362835499,0,"Bellevue",98008,"Single-Family",1,1750,0,"Gas Storage",1020.7522082939,187.17675325070499,492.81611927375002,4,11868.616066410032,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1256.3837785560588},3585.2777058669326,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":12157.540702314414},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":288.92463590438365},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1545.3084144604425},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N742)+($F$8*$H742))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":7984.7587756974426},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":6000},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":0},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":7984.7587756974426},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":845.24778165680573},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":700.06063280363674},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":3284.5077299725085},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":662.76267852762135},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":976.90243604251532},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-314.13975751489397},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":385.92087528874276},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H742)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":12868.616066410032},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1362.2414262823015},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1651.1660621866852},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":98.563223854750007},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":195.38048720850307},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":2189.6718199816728},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":441.84178568508099},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":637.22227289358409},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-25.540405634037256},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.8576477262427},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":80.317242092205447},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},1434.1110823467729,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":204.18515453817164},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":1912.1481097956976},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":272.24687271756227},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":287.72701107492497},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":371.0378355533677},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":-83.310824478442726},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":1828.8372853172548},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":2612.2087425993341},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-397.4505819933367},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":2214.7581606059975},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[929578,113.781967105199,143220.48046478801,"Mill Creek",98012,"Multi-Family",1,1250,0,"Gas Storage",1041.4469956622099,190.97158521613301,502.80750084234398,4,11576.687124299253,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1225.480867441001},3585.2777058669326,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":11865.611760203636},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":288.92463590438365},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1514.4055033453847},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N757)+($F$8*$H757))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":7692.8298335866602},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":6000},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":0},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":7692.8298335866602},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":814.3448705417477},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":700.06063280363696},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":3351.0980234140316},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":676.19956614475404},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":996.70821067540203},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-320.50864453064798},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":379.55198827298898},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H757)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":12576.687124299253},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1331.3385151672439},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1620.2631510716276},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":100.5615001684688},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":199.34164213508041},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":2234.0653489426882},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":450.79971076316946},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":650.14135289824981},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-26.058213246504238},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.85764772624293},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":79.799434479738693},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},1434.1110823467729,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":204.18515453817164},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":1912.1481097956976},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":272.24687271756227},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":293.56040459191649},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":378.56027738595589},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":-84.999872794039391},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":1827.1482370016581},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":2612.2087425993345},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-405.50851732468738},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":2206.700225274647},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[162195,93.094695078027002,0,"Seattle",98199,"Single-Family",1,2750,0,"Gas Storage",1104.6992374920301,202.570236843174,533.34549439323405,5,13186.28541295158,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1395.8691560619225},3585.2777058669326,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":13475.210048855963},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":288.92463590438365},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1684.7937919663061},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N797)+($F$8*$H797))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":8945.5892853074893},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":6500},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":0},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":8945.5892853074893},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":946.95903926773235},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":737.83475269857377},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":3554.6268284855096},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":717.26851988042631},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":1057.2432441797419},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-339.97472429931554},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":397.86002839925823},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H797)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":14186.28541295158},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1501.7268037881654},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1790.651439692549},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":106.66909887864682},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":211.44864883594838},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":2369.7512189903405},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":478.17901325361765},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":689.627662089566},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-27.640857790860309},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.85764772624293},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":78.216789935382621},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},1434.1110823467729,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":204.18515453817164},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":1912.1481097956976},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":272.24687271756227},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":311.38978408050025},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":401.55212076551635},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":-90.162336685016101},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":1821.9857731106815},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":2649.9828624942711},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-430.13706098433164},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":2219.8458015099395},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[244160,32.439398753343497,41883.210110413602,"Normandy Park",98166,"Single-Family",1,2750,0,"Gas Storage",1131.5286170409299,207.48997751568001,546.29863875518504,5,13186.28541295158,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1395.8691560619225},3585.2777058669326,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":13475.210048855963},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":288.92463590438365},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1684.7937919663061},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N808)+($F$8*$H808))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":8945.5892853074893},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":6500},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":0},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":8945.5892853074893},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":946.95903926773235},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":737.83475269857377},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":3640.9565996118577},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":734.68852770268029},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":1082.9200793860416},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-348.23155168336132},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":389.60320101521245},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H808)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":14186.28541295158},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1501.7268037881654},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1790.651439692549},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":109.25972775103702},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":216.58401587720834},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":2427.3043997412387},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":489.79235180178694},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":706.37636767899528},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-28.31216002368501},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.85764772624293},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":77.545487702557921},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},1434.1110823467729,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":204.18515453817164},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":1912.1481097956976},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":272.24687271756227},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":318.95238068707732},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":411.30445324756096},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":-92.352072560483634},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":1819.796037235214},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":2649.9828624942711},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-440.58362424384495},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":2209.3992382504262},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[627046,138.17121355451599,204608.42249085501,"Mountlake Ter",98043,"Single-Family",1,2750,0,"Gas Storage",1340.42336719727,245.795298618765,647.15240059104997,6,13920.096875271567,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1473.5487113376707},3585.2777058669326,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":14209.02151117595},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":288.92463590438365},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1762.4733472420544},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N848)+($F$8*$H848))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":9322.5619106959784},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":7000},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":0},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":9322.5619106959784},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":986.86447464854393},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":775.60887259351045},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":4313.124062061881},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":870.32148839485092},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":1282.841067698479},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-412.51957930362812},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":363.08929328988233},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H848)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":14920.096875271567},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1579.4063590639137},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1868.3309949682973},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":129.43048011821},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":256.56821353969582},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":2875.4160413745876},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":580.21432559656739},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":836.78253913626327},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-33.53894925858765},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.85764772624293},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":72.318698467655281},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},1434.1110823467729,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":204.18515453817164},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":1912.1481097956976},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":272.24687271756227},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":377.8350963974716},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":487.23655050554061},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":-109.401454108069},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":1802.7466556876286},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":2687.7569823892081},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-521.92103341169718},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":2165.8359489775112},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[1122966,391.79103448888401,0,"Lakewood",98498,"Single-Family",1,1750,0,"Gas Storage",1414.71973389085,259.419126794725,683.02246466004203,6,13336.238991050008,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1411.7428891075556},3585.2777058669326,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":13625.163626954392},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":288.92463590438365},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1700.6675250119392},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N859)+($F$8*$H859))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":8738.7040264744192},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":7000},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":0},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":8738.7040264744192},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":925.05865241842866},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":775.60887259351057},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":4552.1899085338573},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":918.56126548728184},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":1353.9457893168369},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-435.38452382955506},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":340.2243487639555},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H859)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":14336.238991050008},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1517.6005368337983},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1806.5251727381819},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":136.60449293200841},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":270.78915786336739},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":3034.7932723559052},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":612.37417699152127},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":883.16333485488872},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-35.397930632393127},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.8576477262427},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":70.459717093849576},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},1434.1110823467729,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":204.18515453817164},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":1912.1481097956976},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":272.24687271756227},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":398.77756544017876},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":514.24287276815926},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":-115.4653073279805},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":1796.682802467717},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":2687.7569823892081},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-550.84983115753562},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":2136.9071512316723},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[623761,100.69885432881399,15813.747140092701,"Mukilteo",98275,"Multi-Family",0,750,0,"Gas Storage",143.530728273607,26.319429428290501,69.296207178978804,1,9083.323795228509,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":961.53929049869828},0,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":9083.323795228509},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":0},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":961.53929049869828},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N899)+($F$8*$H899))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":6269.9830153104176},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":4500},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":0},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":6269.9830153104176},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":663.72565328425583},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":297.81363721444245},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":461.84351370759981},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":93.192852436373798},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":137.36489322105064},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-44.172040784676838},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":253.64159642976563},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H899)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":10083.323795228509},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1067.3969382249413},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1067.3969382249413},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":13.859241435795761},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":27.47297864421013},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":307.89567580506656},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":62.128568290915865},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":89.601546935125995},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-3.5913055012478026},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.85764772624304},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":102.26634222499524},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},1434.1110823467729,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":204.18515453817164},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":1912.1481097956976},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":272.24687271756227},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":40.458073083768078},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":52.172633398510648},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":-11.71456031474257},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":1900.433549480955},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":2209.9617470101402},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-55.886601099419408},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":2154.0751459107209},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[754654,56.268393758783702,13307.9281955807,"Seattle",98126,"Single-Family",0,1750,0,"Gas Instant",201.15239138975099,36.885593999232398,97.115774133881899,1,9667.1816794500683,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1023.3451127288137},0,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":9667.1816794500683},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":0},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1023.3451127288137},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N910)+($F$8*$H910))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":6853.8408995319769},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":4500},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":0},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":6853.8408995319769},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":725.5314755143711},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":297.81363721444256},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":647.2546216935192},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":130.6059361189476},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":192.51122806079314},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-61.905291941845547},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":235.90834527259702},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H910)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":10667.181679450068},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1129.2027604550565},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1129.2027604550565},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":19.423154826776383},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":38.502245612158632},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":431.50308112901291},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":87.070624079298426},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":125.57286969145706},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-5.0330664274905388},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.85764772624282},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":100.82458129875228},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},3585.2777058669326,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":510.46288634542913},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":-239.01851372446208},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":-34.030859089695241},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":82.869697737286742},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":73.117792262613307},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":9.7519054746734355},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":-229.26660824978865},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":58.795123489980483},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-52.153386467172112},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":6.6417370228083712},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[359217,17.4739126874201,5040.5568633235498,"Yelm",98597,"Single-Family",0,1250,0,"Gas Storage",266.78209832627402,48.920204712155403,128.80160074168299,2,10109.064199659277,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1070.1217568895045},0,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":10109.064199659277},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":0},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1070.1217568895045},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N951)+($F$8*$H951))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":6938.8845828096837},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":5000},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":0},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":6938.8845828096837},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":734.53399978012476},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":335.58775710937971},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":858.43347391381576},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":173.21855062696216},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":255.32159482963516},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-82.103044202673004},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":253.4847129067067},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H951)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":11109.064199659277},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1175.9794046157472},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1175.9794046157472},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":25.7603201483366},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":51.064318965927036},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":572.28898260921062},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":115.47903375130812},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":166.54335271723517},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-6.6751979097269896},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.8576477262427},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":99.182449816515714},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},1434.1110823467729,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":204.18515453817164},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":1912.1481097956976},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":272.24687271756227},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":75.199852751740778},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":96.97383118358708},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":-21.773978431846302},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":1890.3741313638513},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":2247.7358669050773},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-103.87702263451931},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":2143.8588442705582},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[340788,1.8020924375252301,612.92380964665495,"Renton",98059,"Single-Family",0,2250,1,"Gas Instant",280.99145523470401,51.525794266887701,135.66183584290499,2,10692.922083880836,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1131.9275791196196},0,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":10692.922083880836},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":0},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1131.9275791196196},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N966)+($F$8*$H966))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":7522.7424670312448},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":5000},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":5000},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":12522.742467031245},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":1325.6280606414541},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":-193.70048152183449},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":904.15538587683739},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":182.44452277599709},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":268.92054202333571},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-86.476019247338627},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":-280.17650076917312},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H966)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":11692.922083880836},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1237.7852268458626},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1237.7852268458626},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":27.132367168580998},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":53.784108404667137},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":602.77025725122508},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":121.62968185066475},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":175.41379025533189},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-7.0307325206651967},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.85764772624293},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":98.826915205577734},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},3585.2777058669326,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":510.46288634542913},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":-239.01851372446208},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":-34.030859089695241},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":115.76137276410583},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":102.13885457425054},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":13.622518189855285},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":-225.39599553460681},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":-432.71899524629657},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-72.853501057483342},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":-505.57249630377993},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":true},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":true}]
[763510,86.671407366095593,27770.070621877901,"Seattle",98108,"Multi-Family",0,1750,0,"Gas Storage",300.32303534602403,55.070653020111102,144.99506501692201,2,10400.993141770055,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1101.024668004562},0,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":10400.993141770055},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":0},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1101.024668004562},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N981)+($F$8*$H981))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":7230.8135249204643},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":5000},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":0},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":7230.8135249204643},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":765.43691089518256},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":335.58775710937948},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":966.35924278971481},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":194.99629558691771},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":287.42167045573507},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-92.425374868817357},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":243.16238224056212},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H981)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":11400.993141770055},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1206.8823157308045},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1206.8823157308045},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":28.999013003384405},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":57.484334091147019},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":644.23949519314328},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":129.99753039127847},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":187.48186448242549},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-7.5144311044922176},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.85764772624248},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":98.343216621750258},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},1434.1110823467729,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":204.18515453817164},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":1912.1481097956976},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":272.24687271756227},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":84.654285942216376},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":109.1657780372125},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":-24.511492094996129},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":1887.6366177007014},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":2247.7358669050773},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-116.93686696381349},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":2130.7989999412639},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[17843,9.1418244843615692,3781.0931505992398,"Sumner",98390,"Single-Family",0,1750,0,"Gas Storage",342.13762038159302,62.7382516810681,165.183021857802,2,10400.993141770055,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1101.024668004562},0,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":10400.993141770055},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":0},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1101.024668004562},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N1017)+($F$8*$H1017))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":7230.8135249204643},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":5000},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":0},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":7230.8135249204643},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":765.43691089518256},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":335.58775710937948},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":1100.9073991972957},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":222.14602512413151},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":327.43997230357257},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-105.29394717944106},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":230.29380992993842},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H1017)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":11400.993141770055},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1206.8823157308045},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1206.8823157308045},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":33.036604371560401},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":65.487994460714518},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":733.93826613153078},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":148.09735008275439},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":213.58534454346892},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-8.5606805806625914},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.85764772624248},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":97.296967145579885},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},1434.1110823467729,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":204.18515453817164},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":1912.1481097956976},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":272.24687271756227},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":96.440873787792981},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":124.36515061764629},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":-27.924276829853312},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":1884.2238329658442},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":2247.7358669050773},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-133.21822400929437},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":2114.517642895783},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[516038,29.525048002257801,12909.458034203,"Bellevue",98006,"Single-Family",0,4500,1,"Gas Storage",356.08531919815698,65.295860627285094,171.91692921330699,2,12006.602323379346,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1270.9906791373792},0,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":12006.602323379346},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":0},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1270.9906791373792},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N1032)+($F$8*$H1032))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":8836.4227065297528},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":5000},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":5000},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":13836.422706529753},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":1464.6911606592137},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":-193.70048152183449},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":1145.7873653694028},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":231.20210568105065},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":340.78850179033492},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-109.58639610928427},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":-303.28687763111873},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H1032)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":13006.602323379346},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1376.8483268636221},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1376.8483268636221},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":34.383385842661397},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":68.157700358066975},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":763.85824357960189},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":154.13473712070044},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":222.2924374787674},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-8.9096682022832567},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.85764772624293},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":96.947979523959674},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},1434.1110823467729,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":204.18515453817164},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":1912.1481097956976},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":272.24687271756227},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":100.37241531104961},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":129.4350627254027},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":-29.062647414353094},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":1883.0854623813445},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":1718.4476282738631},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-138.64904352363737},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":1579.7985847502257},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[181009,61.401117800300099,25527.409433819299,"Puyallup",98375,"Single-Family",0,2250,0,"Gas Storage",376.56367952496601,69.0510060648608,181.80382045228501,2,10692.922083880836,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1131.9275791196196},0,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":10692.922083880836},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":0},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1131.9275791196196},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N1068)+($F$8*$H1068))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":7522.7424670312448},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":5000},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":0},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":7522.7424670312448},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":796.33982201024025},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":335.58775710937937},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":1211.6812544485103},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":244.49846970727776},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":360.38714671793701},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-115.88867701065925},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":219.69908009872012},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H1068)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":11692.922083880836},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1237.7852268458626},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1237.7852268458626},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":36.360764090457003},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":72.077429343587411},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":807.78750296567375},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":162.99897980485187},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":235.07640914843927},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-9.4220605588384956},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.85764772624293},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":96.435587167404435},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},1434.1110823467729,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":204.18515453817164},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":1912.1481097956976},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":272.24687271756227},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":106.1448029293888},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":136.87883451409274},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":-30.734031584703942},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":1881.4140782109937},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":2247.7358669050768},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-146.62270859536318},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":2101.1131583097135},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[1149014,105.848942355114,47632.898267947203,"Federal Way",98023,"Single-Family",0,1250,0,"Gas Storage",381.84609952030303,70.019650772165804,184.354157058293,2,10109.064199659277,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1070.1217568895045},0,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":10109.064199659277},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":0},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1070.1217568895045},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N1083)+($F$8*$H1083))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":6938.8845828096837},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":5000},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":0},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":6938.8845828096837},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":734.53399978012476},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":335.58775710937971},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":1228.6786698512562},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":247.92828430554172},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":365.44264296836235},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-117.51435866282063},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":218.07339844655908},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H1083)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":11109.064199659277},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1175.9794046157472},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1175.9794046157472},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":36.8708314116586},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":73.088528593672464},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":819.11911323417098},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":165.28552287036118},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":238.37405146403364},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-9.5542328415080817},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.8576477262427},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":96.303414884734622},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},1434.1110823467729,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":204.18515453817164},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":1912.1481097956976},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":272.24687271756227},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":107.63379791186462},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":138.7989652428125},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":-31.165167330947881},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":1880.9829424647496},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":2247.7358669050773},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-148.67952599376849},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":2099.0563409113088},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[94785,13.6063091916579,5825.3648833326997,"Duvall",98019,"Single-Family",0,1250,0,"Gas Storage",402.415909172765,73.791565399877598,194.28519975872399,2,10109.064199659277,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1070.1217568895045},0,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":10109.064199659277},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":0},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1070.1217568895045},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N1123)+($F$8*$H1123))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":6938.8845828096837},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":5000},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":0},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":6938.8845828096837},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":734.53399978012476},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":335.58775710937971},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":1294.8668184132835},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":261.28402532799333},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":385.12880871470674},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-123.8447833867134},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":211.74297372266631},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H1123)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":11109.064199659277},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1175.9794046157472},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1175.9794046157472},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":38.857039951744802},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":77.025761742941356},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":863.24454560885579},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":174.18935021866227},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":251.21511196160361},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-10.068913366389722},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.8576477262427},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":95.788734359852981},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},1434.1110823467729,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":204.18515453817164},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":1912.1481097956976},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":272.24687271756227},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":113.43196303126741},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":146.27597836037495},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":-32.844015329107535},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":1879.30409446659},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":2247.7358669050773},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-156.68879871582095},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":2091.0470681892562},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[500919,47.805531389137499,19352.338792747199,"Lakewood",98498,"Single-Family",0,2250,0,"Gas Storage",406.54341990328601,74.548432787740097,196.277949619022,2,10692.922083880836,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1131.9275791196196},0,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":10692.922083880836},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":0},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1131.9275791196196},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N1134)+($F$8*$H1134))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":7522.7424670312448},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":5000},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":0},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":7522.7424670312448},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":796.33982201024025},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":335.58775710937937},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":1308.1480445422014},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":263.96397061264224},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":389.07900863068625},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-125.115038018044},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":210.47271909133536},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H1134)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":11692.922083880836},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1237.7852268458626},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1237.7852268458626},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":39.255589923804401},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":77.815801726137252},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":872.09869636146766},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":175.97598040842817},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":253.79178213456544},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-10.172188478076805},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.85764772624293},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":95.685459248166126},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},1434.1110823467729,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":204.18515453817164},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":1912.1481097956976},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":272.24687271756227},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":114.59541515610518},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":147.77630589847092},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":-33.180890742365747},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":1878.9672190533317},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":2247.7358669050768},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-158.29592876040977},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":2089.4399381446669},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[111725,30.778298358346699,14998.975080407199,"Vashon",98070,"Single-Family",0,1750,0,"Gas Storage",426.55970014636699,78.218845957179397,205.94174997285899,2,10400.993141770055,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1101.024668004562},0,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":10400.993141770055},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":0},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1101.024668004562},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N1174)+($F$8*$H1174))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":7230.8135249204643},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":5000},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":0},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":7230.8135249204643},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":765.43691089518256},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":335.58775710937948},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":1372.5550834391115},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":276.96031135065175},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":408.23542364609648},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-131.27511229544473},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":204.31264481393475},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H1174)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":11400.993141770055},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1206.8823157308045},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1206.8823157308045},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":41.188349994571801},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":81.647084729219301},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":915.03672229274116},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":184.64020756710119},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":266.28729229632052},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-10.673019054331235},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.85764772624248},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":95.184628671911241},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},1434.1110823467729,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":204.18515453817164},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":1912.1481097956976},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":272.24687271756227},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":120.23755282711338},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":155.05211410821829},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":-34.814561281104915},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":1877.3335485145926},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":2247.7358669050773},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-166.08967357654964},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":2081.6461933285277},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[371315,15.3525864538004,8634.2309985937809,"Renton",98058,"Single-Family",1,1250,1,"Gas Instant",432.20032388991501,79.253174984388593,208.665026279285,2,10109.064199659277,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1070.1217568895045},0,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":10109.064199659277},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":0},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1070.1217568895045},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N1185)+($F$8*$H1185))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":6938.8845828096837},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":5000},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":5000},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":11938.884582809684},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":1263.8222384113387},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":-193.70048152183426},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":1390.7051027454779},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":280.62270352621107},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":413.6337358232326},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-133.01103229702153},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":-326.71151381885579},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H1185)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":11109.064199659277},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1175.9794046157472},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1175.9794046157472},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":41.733005255857002},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":82.726747164646525},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":927.13673516365213},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":187.08180235080741},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":269.80854951545393},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-10.814154010757136},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.8576477262427},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":95.043493715485567},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},3585.2777058669326,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":510.46288634542913},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":-239.01851372446208},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":-34.030859089695241},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":178.05560229864415},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":157.10244993700411},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":20.953152361640036},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":-218.06536136282205},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":-432.71899524629634},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-112.05787993538149},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":-544.77687518167784},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":true},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":true}]
[780730,62.317849274437499,0,"Everett",98208,"Single-Family",0,2250,0,"Gas Storage",451.74042905527898,82.836271267024301,218.098930726958,2,10692.922083880836,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1131.9275791196196},0,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":10692.922083880836},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":0},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1131.9275791196196},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N1225)+($F$8*$H1225))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":7522.7424670312448},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":5000},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":0},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":7522.7424670312448},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":796.33982201024025},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":335.58775710937937},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":1453.5799375375434},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":293.30986925838602},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":432.33443142934516},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-139.02456217095914},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":196.56319493842022},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H1225)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":11692.922083880836},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1237.7852268458626},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1237.7852268458626},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":43.6197861453916},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":86.466886285869037},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":969.0532916916959},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":195.5399128389241},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":282.00679912479313},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-11.303070133592882},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.85764772624293},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":94.554577592650048},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},1434.1110823467729,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":204.18515453817164},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":1912.1481097956976},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":272.24687271756227},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":127.335432025199},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":164.20517111471244},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":-36.869739089513445},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":1875.2783707061842},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":2247.7358669050768},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-175.89430126047259},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":2071.8415656446041},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[658513,31.441680548251501,17055.514824956299,"Tacoma",98407,"Single-Family",1,1750,1,"Gas Storage",455.102552597017,83.452788540714195,219.72215393715101,2,10400.993141770055,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1101.024668004562},0,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":10400.993141770055},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":0},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1101.024668004562},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N1240)+($F$8*$H1240))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":7230.8135249204643},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":5000},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":5000},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":12230.813524920464},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":1294.7251495263965},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":-193.70048152183449},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":1464.3983523028858},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":295.49285743706241},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":435.55212388351072},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-140.05926644644831},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":-333.7597479682828},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H1240)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":11400.993141770055},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1206.8823157308045},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1206.8823157308045},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":43.944430787430207},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":87.11042477670216},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":976.26556820192411},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":196.99523829137499},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":284.10566306807715},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-11.387194368985263},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.85764772624248},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":94.470453357257213},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},1434.1110823467729,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":204.18515453817164},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":1912.1481097956976},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":272.24687271756227},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":128.28313877485746},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":165.4272846028376},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":-37.14414582798014},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":1875.0039639677175},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":1718.4476282738631},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-177.20341227442844},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":1541.2442159994346},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[950955,69.761184618578497,40532.4217028926,"Tacoma",98422,"Single-Family",0,1750,1,"Gas Storage",470.64190951232302,86.302262047974295,227.22450907171401,2,10400.993141770055,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1101.024668004562},0,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":10400.993141770055},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":0},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1101.024668004562},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N1276)+($F$8*$H1276))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":7230.8135249204643},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":5000},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":5000},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":12230.813524920464},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":1294.7251495263965},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":-193.70048152183449},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":1514.3998487409178},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":305.58238330641905},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":450.42393655435302},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-144.84155324793397},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":-338.54203476976846},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H1276)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":11400.993141770055},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1206.8823157308045},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1206.8823157308045},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":45.444901814342806},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":90.08478731087061},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":1009.5998991606119},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":203.72158887094602},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":293.80637618181663},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-11.776007124602415},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.85764772624248},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":94.081640601640061},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},1434.1110823467729,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":204.18515453817164},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":1912.1481097956976},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":272.24687271756227},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":132.66333279544182},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":171.07575570963337},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":-38.412422914191552},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":1873.7356868815059},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":1718.4476282738631},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-183.25397616212553},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":1535.1936521117375},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[686139,97.945176884157206,53071.220149425499,"Bothell",98011,"Single-Family",0,2250,1,"Gas Storage",478.213652600454,87.690703117382995,230.88012403341699,2,10692.922083880836,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1131.9275791196196},0,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":10692.922083880836},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":0},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1131.9275791196196},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N1289)+($F$8*$H1289))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":7522.7424670312448},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":5000},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":5000},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":12522.742467031245},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":1325.6280606414541},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":-193.70048152183449},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":1538.76369385461},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":310.49862908030792},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":457.67041048581422},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-147.17178140550629},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":-340.87226292734078},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H1289)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":11692.922083880836},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1237.7852268458626},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1237.7852268458626},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":46.176024806683401},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":91.534082097162852},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":1025.8424625697403},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":206.99908605353866},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":298.5331681507015},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-11.965460929606422},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.85764772624293},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":93.892186796636508},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},1434.1110823467729,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":204.18515453817164},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":1912.1481097956976},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":272.24687271756227},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":134.79763629209216},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":173.82804284059347},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":-39.030406548501304},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":1873.1177032471962},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":1718.4476282738631},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-186.2021879540076},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":1532.2454403198556},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[560650,3.4638469014320199,0,"Mercer Island",98040,"Single-Family",1,4500,1,"Gas Instant",484.67738391171901,88.875966524992705,234.00079421660499,2,12006.602323379346,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1270.9906791373792},0,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":12006.602323379346},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":0},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1270.9906791373792},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N1307)+($F$8*$H1307))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":8836.4227065297528},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":5000},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":5000},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":13836.422706529753},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":1464.6911606592137},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":-193.70048152183449},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":1559.56225327365},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":314.69545554056839},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":463.85647093475859},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-149.1610153941902},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":-342.86149691602469},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H1307)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":13006.602323379346},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1376.8483268636221},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1376.8483268636221},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":46.800158843321},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":92.771294186951721},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":1039.7081688491},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":209.79697036037896},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":302.56826454733067},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-12.127190993237718},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.85764772624293},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":93.730456733005212},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},3585.2777058669326,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":510.46288634542913},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":-239.01851372446208},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":-34.030859089695241},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":199.67482378591038},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":176.17757376087329},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":23.49725002503709},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":-215.52126369942499},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":-432.71899524629657},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-125.66376536915311},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":-558.38276061544968},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":true},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":true}]
[725136,83.660343074818996,0,"Kent",98042,"Single-Family",0,2250,1,"Gas Storage",497.11543982009999,91.156750149818606,240.00585048224301,2,10692.922083880836,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1131.9275791196196},0,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":10692.922083880836},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":0},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1131.9275791196196},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N1343)+($F$8*$H1343))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":7522.7424670312448},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":5000},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":5000},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":12522.742467031245},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":1325.6280606414541},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":-193.70048152183449},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":1599.5845921380403},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":322.77134230577491},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":475.76020919542918},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-152.98886688965428},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":-346.68934841148877},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H1343)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":11692.922083880836},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1237.7852268458626},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1237.7852268458626},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":48.001170096448604},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":95.15204183908584},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":1066.3897280920273},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":215.18089487051671},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":310.33293670960256},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-12.438405596172345},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.85764772624293},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":93.419242130070586},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},1434.1110823467729,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":204.18515453817164},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":1912.1481097956976},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":272.24687271756227},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":140.12562353178993},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":180.69873894204025},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":-40.573115410250324},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":1871.5749943854473},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":1718.4476282738631},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-193.5619822999046},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":1524.8856459739584},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[949805,63.117098650668297,34599.528692677799,"Marysville",98271,"Single-Family",0,1750,0,"Gas Storage",506.219788791491,92.826227293320997,244.40140298963701,2,10400.993141770055,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1101.024668004562},0,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":10400.993141770055},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":0},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1101.024668004562},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N1358)+($F$8*$H1358))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":7230.8135249204643},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":5000},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":0},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":7230.8135249204643},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":765.43691089518256},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":335.58775710937948},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":1628.8799532745863},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":328.68269146720735},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":484.4734508778522},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-155.79075941064485},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":179.79699769873463},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H1358)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":11400.993141770055},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1206.8823157308045},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1206.8823157308045},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":48.880280597927403},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":96.894690175570446},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":1085.9199688497245},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":219.1217943114716},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":316.01648448704202},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-12.666206980165327},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.85764772624248},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":93.191440746077149},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},1434.1110823467729,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":204.18515453817164},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":1912.1481097956976},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":272.24687271756227},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":142.69193403892038},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":184.00811991522801},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":-41.316185876307628},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":1870.83192391939},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":2247.7358669050773},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-197.10694528695248},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":2050.6289216181249},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[676704,13.6627334502459,7686.3069923167104,"Yelm",98597,"Single-Family",0,2250,0,"Gas Storage",514.64535255050305,94.371234647607906,248.46924002263199,2,10692.922083880836,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1131.9275791196196},0,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":10692.922083880836},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":0},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1131.9275791196196},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N1394)+($F$8*$H1394))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":7522.7424670312448},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":5000},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":0},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":7522.7424670312448},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":796.33982201024025},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":335.58775710937937},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":1655.991165056437},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":334.15331319073096},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":492.53706680180568},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-158.38375361107472},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":177.20400349830464},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H1394)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":11692.922083880836},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1237.7852268458626},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1237.7852268458626},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":49.693848004526401},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":98.507413360361141},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":1103.994110037625},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":222.76887546048738},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":321.27628882084855},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-12.877024369882406},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.85764772624293},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":92.980623356360525},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},1434.1110823467729,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":204.18515453817164},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":1912.1481097956976},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":272.24687271756227},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":145.06691031357738},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":187.07076618242141},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":-42.003855868844028},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":1870.1442539268535},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":2247.7358669050768},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-200.38760947991875},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":2047.348257425158},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[569717,167.076583411548,0,"Renton",98058,"Single-Family",0,2250,0,"Gas Storage",519.60954678349401,95.281525853923497,250.865938180467,2,10692.922083880836,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1131.9275791196196},0,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":10692.922083880836},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":0},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1131.9275791196196},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N1409)+($F$8*$H1409))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":7522.7424670312448},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":5000},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":0},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":7522.7424670312448},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":796.33982201024025},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":335.58775710937937},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":1671.964615026825},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":337.37650745850328},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":497.28800772536556},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-159.91150026686228},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":175.67625684251709},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H1409)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":11692.922083880836},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1237.7852268458626},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1237.7852268458626},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":50.173187636093402},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":99.457601545073118},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":1114.6430766845504},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":224.91767163900226},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":324.37527318407535},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-13.001234274427929},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.85764772624293},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":92.856413451815001},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},1434.1110823467729,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":204.18515453817164},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":1912.1481097956976},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":272.24687271756227},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":146.46620463540035},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":188.8752235899191},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":-42.409018954518757},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":1869.7390908411787},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":2247.7358669050768},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-202.32051922138103},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":2045.4153476836957},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[215210,17.7197419076847,10545.8410516484,"Kirkland",98033,"Multi-Family",0,2250,1,"Gas Storage",533.20863862559099,97.775210253995795,257.43153912927198,3,11426.733546200825,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1209.6071343953681},0,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":11426.733546200825},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":0},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1209.6071343953681},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N1449)+($F$8*$H1449))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":7899.715092419734},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":5500},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":5500},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":13399.715092419734},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":1418.4623198853874},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":-208.85518549001927},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":1715.7228571477283},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":346.20624151303474},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":510.3029057981451},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-164.09666428511036},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":-372.95184977512963},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H1449)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":12426.733546200825},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1315.4647821216108},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1315.4647821216108},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":51.486307825854396},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":102.06058115962902},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":1143.8152380984859},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":230.80416100868993},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":332.86474216831897},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-13.341499344715771},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.8576477262427},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":92.516148381526932},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},1434.1110823467729,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":204.18515453817164},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":1912.1481097956976},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":272.24687271756227},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":150.29948171995341},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":193.81841897228978},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":-43.518937252336372},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":1868.6291725433612},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":1703.2929243056783},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-207.61560153744674},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":1495.6773227682315},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[298239,40.257066198961901,24488.318488267199,"Maple Valley",98038,"Single-Family",0,1750,0,"Gas Storage",537.60346754177897,98.581096149652396,259.55334941168002,3,11134.804604090044,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1178.7042232803105},0,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":11134.804604090044},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":0},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1178.7042232803105},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N1460)+($F$8*$H1460))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":7607.7861503089553},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":5500},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":0},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":7607.7861503089553},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":805.34234627599437},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":373.36187700431617},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":1729.8642417363142},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":349.05975342366099},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":514.50894036689886},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-165.44918694323786},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":207.91269006107831},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H1460)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":12134.804604090044},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1284.5618710065532},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1284.5618710065532},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":51.910669882336009},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":102.90178807337979},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":1153.2428278242096},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":232.70650228244068},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":335.60829035582049},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-13.451463067840507},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.8576477262427},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":92.406184658402196},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},1434.1110823467729,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":204.18515453817164},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":1912.1481097956976},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":272.24687271756227},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":151.5382848084659},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":195.41591520638096},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":-43.877630397915055},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":1868.2704793977825},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":2285.5099868000138},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-209.32681734115292},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":2076.1831694588609},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[264022,53.877562841767201,38286.238833351803,"Mill Creek",98012,"Multi-Family",0,1750,1,"Gas Storage",548.79211090305,100.632773256619,264.95519302900198,3,11134.804604090044,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1178.7042232803105},0,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":11134.804604090044},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":0},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1178.7042232803105},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N1500)+($F$8*$H1500))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":7607.7861503089553},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":5500},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":5500},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":13107.786150308955},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":1387.5594087703298},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":-208.85518549001927},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":1765.8663050278783},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":356.32441098007286},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":525.21693871049854},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-168.89252773042568},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":-377.74771322044495},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H1500)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":12134.804604090044},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1284.5618710065532},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1284.5618710065532},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":52.991038605800398},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":105.04338774209971},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":1177.2442033519192},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":237.54960732004864},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":342.59299506214836},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-13.731415917924494},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.8576477262427},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":92.126231808318209},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},1434.1110823467729,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":204.18515453817164},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":1912.1481097956976},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":272.24687271756227},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":154.69211086552798},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":199.48292577154265},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":-44.790814906014674},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":1867.3572948896829},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":1703.2929243056783},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-213.68334263644036},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":1489.609581669238},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[781084,52.7174878052206,34297.887682079498,"Bothell",98021,"Single-Family",0,1750,0,"Gas Storage",554.18366638318798,101.621430289681,267.55821992130802,3,11134.804604090044,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1178.7042232803105},0,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":11134.804604090044},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":0},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1178.7042232803105},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N1511)+($F$8*$H1511))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":7607.7861503089553},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":5500},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":0},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":7607.7861503089553},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":805.34234627599437},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":373.36187700431617},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":1783.2148892456694},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":359.82508599445055},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":530.37688217161212},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-170.55179617716158},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":202.81008082715459},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H1511)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":12134.804604090044},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1284.5618710065532},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1284.5618710065532},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":53.51164398426161},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":106.07537643432244},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":1188.8099261637797},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":239.88339066296706},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":345.95876709728952},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-13.866318897161023},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.8576477262427},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":91.991328829081681},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},1434.1110823467729,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":204.18515453817164},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":1912.1481097956976},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":272.24687271756227},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":156.21186867818821},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":201.4427266510921},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":-45.230857972903891},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":1866.9172518227938},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":2285.5099868000138},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-215.78265415006547},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":2069.7273326499485},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[345017,53.771859855691403,36972.441159365997,"Monroe",98272,"Single-Family",0,1250,0,"Gas Storage",564.68925690090896,103.54785504596499,272.63028766463998,3,10842.875661979266,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1147.8013121652527},0,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":10842.875661979266},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":0},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1147.8013121652527},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N1551)+($F$8*$H1551))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":7315.8572081981729},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":5500},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":0},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":7315.8572081981729},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":774.43943516093634},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":373.3618770043164},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":1817.0190710862882},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":366.64624518907692},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":540.43117045572012},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-173.7849252666432},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":199.5769517376732},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H1551)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":11842.875661979266},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1253.6589598914957},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1253.6589598914957},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":54.526057532928},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":108.08623409114404},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":1211.3460473908592},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":244.43083012605135},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":352.51706421719541},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-14.12918097188151},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.85764772624293},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":91.72846675436142},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},1434.1110823467729,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":204.18515453817164},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":1912.1481097956976},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":272.24687271756227},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":159.17315755386346},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":205.26145124971072},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":-46.088293695847256},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":1866.0598160998502},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":2285.5099868000138},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-219.87321896249045},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":2065.6367678375236},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[759171,22.201560904403799,12942.3784261725,"Olympia",98501,"Single-Family",0,1750,0,"Gas Storage",568.81101135715403,104.30366689780099,274.6202584129,3,11134.804604090044,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1178.7042232803105},0,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":11134.804604090044},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":0},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1178.7042232803105},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N1566)+($F$8*$H1566))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":7607.7861503089553},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":5500},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":0},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":7607.7861503089553},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":805.34234627599437},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":373.36187700431617},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":1830.2817750634049},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":369.32245299098895},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":544.37586137714004},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-175.05340838615109},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":198.30846861816508},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H1566)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":12134.804604090044},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1284.5618710065532},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1284.5618710065532},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":54.92405168258},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":108.87517227542801},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":1220.1878500422699},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":246.21496866065931},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":355.09014093608732},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-14.232312054901627},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.8576477262427},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":91.625335671341077},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},1434.1110823467729,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":204.18515453817164},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":1912.1481097956976},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":272.24687271756227},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":160.33498711489079},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":206.75968641364264},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":-46.424699298751847},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":1865.7234104969457},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":2285.5099868000138},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-221.47810768490294},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":2064.0318791151108},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[726937,43.942154951577599,32258.513161723698,"Shoreline",98155,"Single-Family",0,2250,0,"Gas Instant",576.79229929588598,105.767206776522,278.47360040600302,3,11426.733546200825,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1209.6071343953681},0,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":11426.733546200825},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":0},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1209.6071343953681},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N1602)+($F$8*$H1602))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":7899.715092419734},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":5500},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":0},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":7899.715092419734},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":836.24525739105184},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":373.36187700431628},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":1855.9634260232515},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":374.50461152994961},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":552.0142868115895},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-177.50967528163989},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":195.8522017226764},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H1602)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":12426.733546200825},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1315.4647821216108},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1315.4647821216108},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":55.694720081200607},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":110.4028573623179},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":1237.308950682168},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":249.66974101996647},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":360.07259838228435},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-14.432013147665259},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.8576477262427},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":91.425634578577444},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},3585.2777058669326,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":510.46288634542913},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":-239.01851372446208},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":-34.030859089695241},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":237.62383916793871},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":209.66084085411606},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":27.962998313822652},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":-211.05551541063943},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":134.3433632798542},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-149.54667696781723},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":-15.203313687963032},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":true},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[981876,184.01137664343401,150257.40193647399,"Kenmore",98028,"Single-Family",0,1750,0,"Gas Storage",580.07400567409104,106.368977843,280.057998449683,3,11134.804604090044,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1178.7042232803105},0,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":11134.804604090044},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":0},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1178.7042232803105},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N1617)+($F$8*$H1617))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":7607.7861503089553},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":5500},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":0},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":7607.7861503089553},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":805.34234627599437},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":373.36187700431617},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":1866.5230798541554},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":376.63538576848458},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":555.15501668627974},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-178.51963091779515},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":194.84224608652102},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H1617)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":12134.804604090044},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1284.5618710065532},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1284.5618710065532},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":56.011599689936602},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":111.03100333725594},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":1244.3487199027704},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":251.09025717898976},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":362.12126051624568},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-14.514125252238898},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.8576477262427},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":91.343522474003805},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},1434.1110823467729,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":204.18515453817164},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":1912.1481097956976},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":272.24687271756227},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":163.50977102839576},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":210.85372314386052},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":-47.343952115464759},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":1864.8041576802327},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":2285.5099868000138},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-225.86358303325991},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":2059.6464037667538},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[340677,751.28622019552597,507684.80681565899,"Redmond",98052,"Single-Family",0,1750,1,"Gas Storage",585.05175601899703,107.281754852426,282.46124145788701,3,11134.804604090044,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1178.7042232803105},0,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":11134.804604090044},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":0},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1178.7042232803105},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N1632)+($F$8*$H1632))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":7607.7861503089553},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":5500},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":5500},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":13107.786150308955},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":1387.5594087703298},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":-208.85518549001927},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":1882.5401497687531},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":379.86738186393956},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":559.91893137433101},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-180.05154951039145},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":-388.90673500041072},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H1632)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":12134.804604090044},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1284.5618710065532},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1284.5618710065532},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":56.492248291577404},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":111.98378627486619},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":1255.0267665125025},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":253.24492124262648},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":365.22870751749269},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-14.638674346446862},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.8576477262427},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":91.218973379795841},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},1434.1110823467729,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":204.18515453817164},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":1912.1481097956976},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":272.24687271756227},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":164.9128865122309},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":212.66310812377137},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":-47.750221611540468},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":1864.3978881841572},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":1703.2929243056783},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-227.80177112193192},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":1475.4911531837463},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[526475,28.1470937465986,18696.953684860498,"Olympia",98501,"Single-Family",0,2250,1,"Gas Storage",592.07425259033505,108.569479823538,285.85168184075297,3,11426.733546200825,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1209.6071343953681},0,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":11426.733546200825},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":0},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1209.6071343953681},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N1668)+($F$8*$H1668))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":7899.715092419734},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":5500},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":5500},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":13399.715092419734},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":1418.4623198853874},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":-208.85518549001927},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":1905.1366664207349},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":384.42700818632511},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":566.63975348169151},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-182.2127452953664},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":-391.06793078538567},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H1668)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":12426.733546200825},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1315.4647821216108},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1315.4647821216108},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":57.1703363681506},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":113.32795069633832},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":1270.0911109471567},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":256.2846721242168},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":369.61262282055509},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-14.814385365770022},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.8576477262427},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":91.043262360472681},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},1434.1110823467729,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":204.18515453817164},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":1912.1481097956976},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":272.24687271756227},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":166.89236981125117},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":215.21574715490925},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":-48.32337734365808},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":1863.8247324520394},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":1703.2929243056783},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-230.53612263902448},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":1472.7568016666537},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[62337,61.255858620311102,50657.355137351602,"Duvall",98019,"Single-Family",0,1750,0,"Gas Storage",597.68737776349496,109.598766399619,288.56168191947802,3,11134.804604090044,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1178.7042232803105},0,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":11134.804604090044},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":0},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1178.7042232803105},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N1700)+($F$8*$H1700))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":7607.7861503089553},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":5500},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":0},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":7607.7861503089553},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":805.34234627599437},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":373.36187700431617},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":1923.1982026787523},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":388.07154585614137},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":572.01174838007944},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-183.94020252393807},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":189.4216744803781},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H1700)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":12134.804604090044},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1284.5618710065532},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1284.5618710065532},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":57.712336383895604},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":114.40234967601589},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":1282.1321351191687},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":258.71436390409434},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":373.11671358011023},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-14.954832276031141},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.8576477262427},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":90.902815450211563},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},1434.1110823467729,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":204.18515453817164},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":1912.1481097956976},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":272.24687271756227},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":168.47458311996613},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":217.25608740400904},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":-48.78150428404291},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":1863.3666055116546},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":2285.5099868000138},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-232.72170680798098},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":2052.788279992033},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[854861,25.5028440746634,19125.3294974198,"Olympia",98513,"Single-Family",0,1750,1,"Gas Storage",607.41560741609305,111.382645412033,293.25844215750902,3,11134.804604090044,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1178.7042232803105},0,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":11134.804604090044},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":0},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1178.7042232803105},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N1720)+($F$8*$H1720))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":7607.7861503089553},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":5500},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":5500},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":13107.786150308955},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":1387.5594087703298},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":-208.85518549001927},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":1954.5010450662421},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":394.38797357434748},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":581.3220698947282},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-186.93409632038072},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":-395.78928181039998},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H1720)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":12134.804604090044},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1284.5618710065532},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1284.5618710065532},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":58.65168843150181},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":116.26441397894565},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":1303.0006967108282},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":262.92531571623169},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":379.18972969517733},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-15.19824387917015},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.8576477262427},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":90.659403847072554},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},1434.1110823467729,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":204.18515453817164},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":1912.1481097956976},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":272.24687271756227},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":171.2167515113245},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":220.79224558690387},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":-49.575494075579371},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":1862.5726157201182},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":1703.2929243056783},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-236.50959039596009},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":1466.7833339097183},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[672541,12.718895146905201,8549.0976626061201,"Olympia",98506,"Single-Family",0,1250,0,"Gas Storage",610.00661788339903,111.857762607928,294.50937427709698,3,10842.875661979266,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1147.8013121652527},0,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":10842.875661979266},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":0},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1147.8013121652527},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N1735)+($F$8*$H1735))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":7315.8572081981729},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":5500},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":0},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":7315.8572081981729},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":774.43943516093634},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":373.3618770043164},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":1962.8382240986818},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":396.07028689529994},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":583.80177497570287},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-187.73148808040293},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":185.63038892391347},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H1735)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":11842.875661979266},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1253.6589598914957},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1253.6589598914957},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":58.9018748554194},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":116.76035499514057},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":1308.5588160657883},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":264.04685793020008},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":380.80721292534065},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-15.263073969959294},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.85764772624293},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":90.594573756283637},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},1434.1110823467729,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":204.18515453817164},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":1912.1481097956976},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":272.24687271756227},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":171.94709888786045},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":221.73406369699231},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":-49.78696480913186},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":1862.3611449865657},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":2285.5099868000138},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-237.51845288953479},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":2047.9915339104791},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[173906,127.44748713271601,92961.141106956595,"Bellevue",98006,"Multi-Family",1,1250,1,"Gas Storage",620.847746045995,113.84571536919699,299.74343859381298,3,10842.875661979266,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1147.8013121652527},0,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":10842.875661979266},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":0},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1147.8013121652527},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N1775)+($F$8*$H1775))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":7315.8572081981729},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":5500},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":5500},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":12815.857208198173},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":1356.6564976552718},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":-208.85518549001904},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":1997.7220763816822},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":403.10930682680021},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":594.17718678028871},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-191.0678799534885},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":-399.92306544350754},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H1775)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":11842.875661979266},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1253.6589598914957},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1253.6589598914957},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":59.948687718762599},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":118.83543735605775},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":1331.8147175877884},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":268.73953788453355},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":387.5749752405913},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-15.534331586208907},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.85764772624293},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":90.323316140034024},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},1434.1110823467729,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":204.18515453817164},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":1912.1481097956976},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":272.24687271756227},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":175.00296825317608},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":225.67475439128827},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":-50.671786138112196},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":1861.4763236575855},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":1703.2929243056785},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-241.7396660916007},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":1461.5532582140779},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[524815,125.071934555544,85276.6638316233,"Edmonds",98026,"Single-Family",0,1750,0,"Gas Storage",622.78249217310395,114.200492459557,300.67752824886799,3,11134.804604090044,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1178.7042232803105},0,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":11134.804604090044},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":0},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1178.7042232803105},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N1786)+($F$8*$H1786))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":7607.7861503089553},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":5500},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":0},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":7607.7861503089553},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":805.34234627599437},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":373.36187700431617},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":2003.9475722056354},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":404.36551525334585},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":596.02881951675454},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-191.66330426340869},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":181.69857274090748},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H1786)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":12134.804604090044},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1284.5618710065532},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1284.5618710065532},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":60.135505649773599},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":119.20576390335091},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":1335.9650481370907},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":269.57701016889735},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":388.78277407224823},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-15.582741181097617},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.8576477262427},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":90.274906545145086},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},1434.1110823467729,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":204.18515453817164},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":1912.1481097956976},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":272.24687271756227},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":175.5483295228548},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":226.37802400904249},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":-50.829694486187691},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":1861.3184153095099},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":2285.5099868000138},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-242.49299874959638},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":2043.0169880504175},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[591138,43.043001464309803,30298.641023624001,"Bellevue",98008,"Single-Family",0,2250,0,"Gas Instant",631.59795857065706,115.81699680339,304.93360911191201,3,11426.733546200825,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1209.6071343953681},0,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":11426.733546200825},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":0},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1209.6071343953681},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N1826)+($F$8*$H1826))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":7899.715092419734},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":5500},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":0},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":7899.715092419734},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":836.24525739105184},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":373.36187700431628},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":2032.3133864461618},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":410.0892962793767},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":604.46558852753458},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-194.37629224815788},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":178.9855847561584},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H1826)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":12426.733546200825},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1315.4647821216108},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1315.4647821216108},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":60.986721822382407},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":120.89311770550692},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":1354.8755909641081},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":273.39286418625119},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":394.28598189175813},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-15.80331438761857},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.8576477262427},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":90.054333338624133},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},3585.2777058669326,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":510.46288634542913},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":-239.01851372446208},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":-34.030859089695241},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":260.20238465285308},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":229.58239774927432},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":30.619986903578763},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":-208.39852682088332},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":134.3433632798542},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-163.75630534457912},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":-29.412942064724916},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":true},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[315736,82.3780518204684,0,"Lake Stevens",98258,"Single-Family",0,2250,0,"Gas Storage",634.87146172294001,116.41726363291301,306.51404666260299,3,11426.733546200825,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1209.6071343953681},0,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":11426.733546200825},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":0},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1209.6071343953681},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N1841)+($F$8*$H1841))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":7899.715092419734},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":5500},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":0},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":7899.715092419734},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":836.24525739105184},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":373.36187700431628},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":2042.8466444890055},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":412.2147442575905},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":607.59846757288392},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-195.38372331529342},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":177.97815368902286},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H1841)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":12426.733546200825},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1315.4647821216108},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1315.4647821216108},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":61.302809332520603},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":121.51969351457679},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":1361.8977629926706},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":274.80982950506041},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":396.32952301963718},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-15.885221237953317},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.8576477262427},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":89.972426488289386},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},1434.1110823467729,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":204.18515453817164},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":1912.1481097956976},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":272.24687271756227},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":178.9559372138188},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":230.77229821133858},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":-51.81636099751978},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":1860.3317487981778},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":2285.5099868000138},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-247.2000843128132},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":2038.3099024872006},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[105689,114.760085935053,86181.4822452933,"Lynnwood",98087,"Single-Family",0,2250,0,"Gas Storage",645.30953452117399,118.331307570994,311.55351705250303,3,11426.733546200825,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1209.6071343953681},0,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":11426.733546200825},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":0},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1209.6071343953681},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N1877)+($F$8*$H1877))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":7899.715092419734},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":5500},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":0},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":7899.715092419734},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":836.24525739105184},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":373.36187700431628},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":2076.4335723577342},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":418.9920649728561},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":617.58813858346787},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-198.59607361061177},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":174.76580339370452},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H1877)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":12426.733546200825},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1315.4647821216108},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1315.4647821216108},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":62.310703410500608},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":123.51762771669357},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":1384.2890482384896},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":279.32804331523744},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":402.84567103193103},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-16.146393940925066},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.8576477262427},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":89.711253785317638},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},1434.1110823467729,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":204.18515453817164},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":1912.1481097956976},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":272.24687271756227},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":181.89819436811663},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":234.56648048881615},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":-52.66828612069952},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":1859.479823674998},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":2285.5099868000138},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-251.26435973131129},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":2034.2456270687026},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[546650,113.585188040605,0,"Issaquah",98029,"Single-Family",0,1250,0,"Gas Storage",648.56297826552998,118.927896078963,313.124269980924,3,10842.875661979266,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1147.8013121652527},0,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":10842.875661979266},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":0},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1147.8013121652527},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N1892)+($F$8*$H1892))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":7315.8572081981729},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":5500},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":0},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":7315.8572081981729},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":774.43943516093634},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":373.3618770043164},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":2086.9022845883296},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":421.10448860802359},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":620.70181993881124},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-199.59733133078765},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":173.76454567352874},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H1892)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":11842.875661979266},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1253.6589598914957},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1253.6589598914957},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":62.624853996184804},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":124.14036398776226},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":1391.2681897255532},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":280.73632573868241},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":404.87668972644468},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-16.227798881578906},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.85764772624293},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":89.629848844664025},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},1434.1110823467729,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":204.18515453817164},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":1912.1481097956976},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":272.24687271756227},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":182.8152667355898},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":235.74908946599157},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":-52.933822730401772},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":1859.2142870652958},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":2285.5099868000138},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-252.53115406118943},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":2032.9788327388244},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[1125887,186.00225879668901,143744.22358515099,"Snoqualmie",98065,"Single-Family",0,2750,1,"Gas Storage",660.26382428147394,121.073496499668,318.77340351102401,3,11718.662488311604,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1240.5100455104257},0,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":11718.662488311604},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":0},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1240.5100455104257},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N1928)+($F$8*$H1928))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":8191.6440345305127},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":5500},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":5500},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":13691.644034530513},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":1449.3652310004447},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":-208.85518549001904},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":2124.5524790961795},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":428.70171346196463},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":631.90001758546464},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-203.19830412350001},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":-412.05348961351905},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H1928)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":12718.662488311604},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1346.3676932366686},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1346.3676932366686},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":63.754680702204809},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":126.38000351709293},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":1416.3683193974532},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":285.80114230797648},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":412.18114582506939},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-16.520567636895237},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.85764772624293},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":89.337080089347694},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},1434.1110823467729,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":204.18515453817164},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":1912.1481097956976},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":272.24687271756227},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":186.11347116156185},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":240.00228289004076},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":-53.888811728478913},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":1858.2592980672187},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":1703.2929243056785},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-257.08711585197892},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":1446.2058084536995},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[590976,82.536643824214295,60845.969660055598,"Puyallup",98375,"Single-Family",0,1750,0,"Gas Storage",668.358786294173,122.557880951559,322.68162700772803,3,11134.804604090044,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1178.7042232803105},0,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":11134.804604090044},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":0},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1178.7042232803105},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N1943)+($F$8*$H1943))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":7607.7861503089553},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":5500},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":0},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":7607.7861503089553},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":805.34234627599437},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":373.36187700431617},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":2150.5999028377187},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":433.95767927082903},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":639.64723384972797},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-205.68955457889894},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":167.67232242541724},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H1943)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":12134.804604090044},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1284.5618710065532},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1284.5618710065532},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":64.536325401545611},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":127.9294467699456},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":1433.7332685584797},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":289.30511951388615},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":417.23456628383178},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-16.723112986997251},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.8576477262427},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":89.134534739245453},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},1434.1110823467729,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":204.18515453817164},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":1912.1481097956976},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":272.24687271756227},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":188.39525826498829},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":242.94475723364161},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":-54.549498968653324},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":1857.5986108270442},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":2285.5099868000138},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-260.23905354755226},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":2025.2709332524616},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[1313350,134.50938851562299,106809.33621296201,"Spanaway",98387,"Single-Family",0,1250,0,"Gas Storage",673.35472206300096,123.473992647483,325.09364988431798,3,10842.875661979266,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1147.8013121652527},0,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":10842.875661979266},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":0},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1147.8013121652527},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N1958)+($F$8*$H1958))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":7315.8572081981729},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":5500},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":0},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":7315.8572081981729},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":774.43943516093634},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":373.3618770043164},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":2166.6754885850055},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":437.20148295305131},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":644.42855274693341},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-207.22706979388209},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":166.1348072104343},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H1958)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":11842.875661979266},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1253.6589598914957},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1253.6589598914957},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":65.018729976863597},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":128.88571054938666},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":1444.4503257233371},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":291.46765530203419},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":420.35336585142085},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-16.848117101630464},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.85764772624293},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":89.009530624612466},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},1434.1110823467729,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":204.18515453817164},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":1912.1481097956976},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":272.24687271756227},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":189.80349980941733},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":244.76075251552092},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":-54.957252706103588},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":1857.1908570895939},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":2285.5099868000138},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-262.18432249998568},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":2023.3256643000282},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[1095738,167.95826760230199,132271.580865311,"Bellevue",98008,"Single-Family",0,1250,0,"Gas Storage",683.60096019078401,125.35285959502301,330.04050306794102,3,10842.875661979266,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1147.8013121652527},0,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":10842.875661979266},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":0},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1147.8013121652527},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N1994)+($F$8*$H1994))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":7315.8572081981729},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":5500},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":0},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":7315.8572081981729},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":774.43943516093634},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":373.3618770043164},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":2199.6451437671317},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":443.85424762132652},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":654.23462997701199},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-210.38038235568547},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":162.98149464863093},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H1994)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":11842.875661979266},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1253.6589598914957},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1253.6589598914957},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":66.008100613588212},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":130.84692599540242},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":1466.4300958447548},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":295.90283174755109},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":426.74975774295353},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-17.104489878372988},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.85764772624293},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":88.753157847869943},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},1434.1110823467729,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":204.18515453817164},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":1912.1481097956976},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":272.24687271756227},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":192.69168309946016},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":248.4852039412504},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":-55.79352084179024},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":1856.3545889539073},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":2285.5099868000138},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-266.17390319747574},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":2019.3360836025381},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[433397,37.0476192689882,26903.117799462001,"Bellevue",98006,"Single-Family",1,1250,1,"Gas Storage",687.33565761277202,126.03769625973101,331.84360383540599,3,10842.875661979266,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1147.8013121652527},0,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":10842.875661979266},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":0},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1147.8013121652527},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N2009)+($F$8*$H2009))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":7315.8572081981729},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":5500},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":5500},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":12815.857208198173},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":1356.6564976552718},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":-208.85518549001904},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":2211.6624016794449},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":446.27914373889138},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":657.80889117358652},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-211.52974743469514},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":-420.38493292471418},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H2009)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":11842.875661979266},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1253.6589598914957},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1253.6589598914957},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":66.3687207670812},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":131.56177823471731},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":1474.4416011196301},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":297.51942915926094},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":429.08120739397827},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-17.197936344913103},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.85764772624293},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":88.659711381329828},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},1434.1110823467729,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":204.18515453817164},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":1912.1481097956976},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":272.24687271756227},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":193.74441001767437},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":249.84274599371085},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":-56.098335976036481},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":1856.0497738196611},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":1703.2929243056785},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-267.62808341073162},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":1435.6648408949468},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[950546,109.162666222913,91250.547726138306,"Edgewood",98372,"Single-Family",0,3500,1,"Gas Instant",695.13152713044497,127.46723570449301,335.60742636828599,3,12156.555901477774,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1286.8644121830123},0,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":12156.555901477774},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":0},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1286.8644121830123},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N2045)+($F$8*$H2045))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":8629.5374476966826},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":5500},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":5500},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":14129.537447696683},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":1495.7195976730313},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":-208.85518549001904},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":2236.7474257279828},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":451.34091222785696},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":665.26986344580189},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-213.92895121794493},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":-422.78413670796397},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H2045)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":13156.555901477774},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1392.722059909255},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1392.722059909255},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":67.1214852736572},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":133.05397268916036},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":1491.1649504853219},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":300.89394148523797},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":433.94791417439831},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-17.392998053458655},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.8576477262427},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":88.464649672784049},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},3585.2777058669326,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":510.46288634542913},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":-239.01851372446208},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":-34.030859089695241},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":286.37660801825893},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":252.67650185393896},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":33.700106164319976},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":-205.31840756014211},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":-447.87369921448112},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-180.22884505362495},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":-628.10254426810604},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":true},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":true}]
[157702,3.47931981635457,3078.8510171451198,"Renton",98058,"Single-Family",0,1750,0,"Gas Storage",700.11268416786299,128.38063740386801,338.012314117465,3,11134.804604090044,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1178.7042232803105},0,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":11134.804604090044},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":0},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1178.7042232803105},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N2060)+($F$8*$H2060))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":7607.7861503089553},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":5500},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":0},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":7607.7861503089553},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":805.34234627599437},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":373.36187700431617},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":2252.7754574683709},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":454.57512024960948},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":670.03703848066868},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-215.4619182310592},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":157.89995877325697},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H2060)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":12134.804604090044},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1284.5618710065532},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1284.5618710065532},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":67.602462823492999},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":134.00740769613373},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":1501.8503049789142},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":303.05008016640642},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":437.05748786254014},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-17.517632387069341},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.8576477262427},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":88.340015339173362},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},1434.1110823467729,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":204.18515453817164},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":1912.1481097956976},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":272.24687271756227},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":197.34596545027702},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":254.4871251479168},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":-57.141159697639779},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":1855.0069500980578},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":2285.5099868000138},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-272.60307792869901},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":2012.906908871315},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[339397,142.09422284302499,123134.67185302,"Auburn",98092,"Single-Family",0,2250,0,"Gas Storage",706.68148215668998,129.58516703438701,341.18371017896197,3,11426.733546200825,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1209.6071343953681},0,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":11426.733546200825},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":0},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1209.6071343953681},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N2085)+($F$8*$H2085))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":7899.715092419734},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":5500},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":0},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":7899.715092419734},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":836.24525739105184},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":373.36187700431628},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":2273.9120933684744},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":458.84016529620254},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":676.32365212207651},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-217.48348682587397},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":155.87839017844232},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H2085)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":12426.733546200825},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1315.4647821216108},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1315.4647821216108},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":68.236742035792403},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":135.26473042441532},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":1515.9413955789832},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":305.89344353080173},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":441.15817395521708},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-17.681991340985462},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.8576477262427},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":88.175656385257241},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},1434.1110823467729,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":204.18515453817164},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":1912.1481097956976},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":272.24687271756227},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":199.1975613580029},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":256.87484722988421},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":-57.67728587188131},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":1854.4708239238162},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":2285.5099868000138},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-275.16077269775531},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":2010.3492141022584},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[867271,151.027797372061,127015.503900985,"Seattle",98118,"Single-Family",1,750,1,"Gas Storage",713.32534627381801,130.80346164534001,344.39134794313298,3,10550.946719868485,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1116.8984010501952},0,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":10550.946719868485},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":0},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1116.8984010501952},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N2112)+($F$8*$H2112))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":7023.9282660873941},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":5500},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":5500},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":12523.928266087394},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":1325.7535865402144},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":-208.85518549001927},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":2295.2902720021139},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":463.15394991725179},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":682.682107179063},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-219.5281572618112},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":-428.38334275183047},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H2112)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":11550.946719868485},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1222.7560487764381},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1222.7560487764381},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":68.878269588626594},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":136.5364214358126},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":1530.1935146680764},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":308.76929994483464},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":445.30572138064724},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-17.848228536604552},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.85764772624293},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":88.009419189638379},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},1434.1110823467729,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":204.18515453817164},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":1912.1481097956976},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":272.24687271756227},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":201.07031671319749},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":259.28985543824263},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":-58.21953872504514},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":1853.9285710706524},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":1703.2929243056783},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-277.74769598685634},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":1425.545228318822},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[282717,60.798758560557097,57791.191942751597,"Mill Creek",98012,"Single-Family",0,2250,0,"Gas Instant",726.32735497083695,133.18765807800199,350.66867893175601,3,11426.733546200825,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1209.6071343953681},0,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":11426.733546200825},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":0},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1209.6071343953681},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N2152)+($F$8*$H2152))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":7899.715092419734},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":5500},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":0},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":7899.715092419734},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":836.24525739105184},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":373.36187700431628},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":2337.1272601795959},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":471.59600474726687},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":695.12557177934445},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-223.52956703207758},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":149.8323099722387},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H2152)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":12426.733546200825},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1315.4647821216108},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1315.4647821216108},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":70.13373578635121},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":139.02511435586891},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":1558.0848401197311},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":314.39733649817805},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":453.42245085404693},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-18.173553893219946},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.8576477262427},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":87.684093833022757},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},3585.2777058669326,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":510.46288634542913},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":-239.01851372446208},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":-34.030859089695241},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":299.22850008843051},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":264.01601436848159},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":35.212485719948916},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":-203.80602800451317},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":134.3433632798542},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-188.31708131212866},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":-53.973718032274462},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":true},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[900528,62.369663472846,48927.196246135303,"Tumwater",98512,"Single-Family",0,4500,1,"Gas Instant",731.42382041761596,134.12220404090201,353.129237236785,3,12740.413785699333,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1348.6702344131274},0,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":12740.413785699333},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":0},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1348.6702344131274},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N2167)+($F$8*$H2167))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":9213.3953319182438},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":5500},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":5500},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":14713.395331918244},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":1557.5254199031469},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":-208.85518549001949},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":2353.5263235560651},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":474.90508119411209},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":700.00310177115921},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-225.09802057704712},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":-433.95320606706662},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H2167)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":13740.413785699333},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1454.5278821393704},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1454.5278821393704},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":70.625847447357003},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":140.00062035423184},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":1569.017549037377},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":316.60338746274141},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":456.60400781697325},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-18.301073377138835},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.85764772624293},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":87.556574349104096},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},3585.2777058669326,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":510.46288634542913},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":-239.01851372446208},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":-34.030859089695241},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":301.32811495348426},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":265.86855163754689},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":35.459563315937373},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":-203.55895040852471},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":-447.87369921448158},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-189.63845726110975},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":-637.51215647559138},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":true},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":true}]
[49204,63.134652315904503,62840.808192811499,"Bothell",98011,"Single-Family",0,1250,0,"Gas Storage",740.03836255461897,135.70186462340601,357.28831246658399,3,10842.875661979266,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1147.8013121652527},0,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":10842.875661979266},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":0},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1147.8013121652527},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N2203)+($F$8*$H2203))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":7315.8572081981729},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":5500},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":0},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":7315.8572081981729},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":774.43943516093634},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":373.3618770043164},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":2381.2456172389566},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":480.498404406757},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":708.24757788460749},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-227.74917347785049},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":145.61270352646591},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H2203)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":11842.875661979266},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1253.6589598914957},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1253.6589598914957},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":71.457662493316803},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":141.64951557692152},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":1587.4970781593047},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":320.33226960450475},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":461.98178518142629},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-18.516619225330714},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.85764772624293},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":87.341028500912216},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},1434.1110823467729,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":204.18515453817164},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":1912.1481097956976},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":272.24687271756227},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":208.60011314059722},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":268.99989050982771},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":-60.399777369230492},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":1851.7483324264672},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":2285.5099868000138},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-288.14895084708098},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":1997.361035952933},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[998239,163.37839622876899,0,"Seattle",98125,"Single-Family",0,1750,0,"Gas Storage",745.143946322857,136.638082625604,359.753273069996,3,11134.804604090044,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1178.7042232803105},0,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":11134.804604090044},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":0},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1178.7042232803105},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N2218)+($F$8*$H2218))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":7607.7861503089553},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":5500},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":0},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":7607.7861503089553},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":805.34234627599437},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":373.36187700431617},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":2397.6740209362943},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":483.81340127493968},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":713.13383449035871},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-229.32043321541903},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":144.04144378889714},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H2218)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":12134.804604090044},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1284.5618710065532},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1284.5618710065532},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":71.950654613999205},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":142.62676689807174},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":1598.449347290863},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":322.54226751662645},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":465.16903441469822},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-18.644366860241462},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.8576477262427},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":87.213280866001242},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},1434.1110823467729,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":204.18515453817164},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":1912.1481097956976},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":272.24687271756227},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":210.03926198151211},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":270.85574223878882},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":-60.816480257276709},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":1851.3316295384209},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":2285.5099868000138},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-290.13691347269571},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":1995.3730733273183},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[212905,99.720427866169203,80111.395388703793,"Olympia",98502,"Single-Family",0,1750,0,"Gas Storage",753.46632443085196,138.164168683436,363.771292378684,3,11134.804604090044,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1178.7042232803105},0,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":11134.804604090044},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":0},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1178.7042232803105},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N2254)+($F$8*$H2254))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":7607.7861503089553},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":5500},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":0},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":7607.7861503089553},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":805.34234627599437},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":373.36187700431617},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":2424.4532088776564},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":489.21702574105115},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":721.09869744270623},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-231.88167170165508},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":141.48020530266109},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H2254)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":12134.804604090044},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1284.5618710065532},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1284.5618710065532},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":72.754258475736805},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":144.21973948854125},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":1616.3021392517712},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":326.14468382736749},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":470.36442331590877},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-18.852602425142379},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.8576477262427},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":87.005045301100324},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},1434.1110823467729,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":204.18515453817164},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":1912.1481097956976},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":272.24687271756227},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":212.38515254985097},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":273.88088108713578},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":-61.495728537284805},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":1850.6523812584128},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":2285.5099868000138},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-293.37740023893991},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":1992.1325865610738},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[500764,25.340267489914599,22872.143177203499,"Kent",98030,"Single-Family",0,1250,0,"Gas Storage",758.766622940312,139.13609179876201,366.33026067794498,3,10842.875661979266,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1147.8013121652527},0,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":10842.875661979266},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":0},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1147.8013121652527},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N2269)+($F$8*$H2269))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":7315.8572081981729},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":5500},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":0},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":7315.8572081981729},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":774.43943516093634},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":373.3618770043164},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":2441.5081525594164},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":492.65844865307935},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":726.17130417681142},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-233.51285552373207},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":139.84902148058433},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H2269)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":11842.875661979266},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1253.6589598914957},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1253.6589598914957},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":73.266052135588993},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":145.23426083536228},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":1627.6721017062775},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":328.43896576871953},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":473.67322660408183},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-18.985222048997514},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.85764772624293},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":86.872425677245417},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},1434.1110823467729,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":204.18515453817164},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":1912.1481097956976},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":272.24687271756227},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":213.87918708197481},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":275.80751055779353},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":-61.928323475818729},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":1850.2197863198789},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":2285.5099868000138},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-295.4411789995508},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":1990.068807800463},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[266233,73.756871713197398,81758.417763207399,"Mercer Island",98040,"Single-Family",0,2750,1,"Gas Instant",763.873052712966,140.07246493396701,368.79562972976402,3,11718.662488311604,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1240.5100455104257},0,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":11718.662488311604},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":0},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1240.5100455104257},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N2284)+($F$8*$H2284))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":8191.6440345305127},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":5500},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":5500},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":13691.644034530513},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":1449.3652310004447},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":-208.85518549001904},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":2457.9392784728052},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":495.97399482220749},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":731.05837044407372},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-235.08437562186623},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":-443.93956111188527},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H2284)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":12718.662488311604},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1346.3676932366686},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1346.3676932366686},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":73.759125945952803},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":146.21167408881473},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":1638.6261856485371},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":330.64932988147171},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":476.86100397028645},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-19.11299085192104},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.85764772624293},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":86.74465687432189},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},3585.2777058669326,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":510.46288634542913},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":-239.01851372446208},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":-34.030859089695241},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":314.69637795818346},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":277.66366980472435},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":37.032708153459112},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":-201.98580557100297},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":-447.87369921448112},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-198.05166746840712},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":-645.92536668288824},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":true},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":true}]
[705053,158.99729164751699,146783.035886497,"Renton",98059,"Single-Family",0,2750,1,"Gas Storage",773.85257172854404,141.90242322664801,373.61371172215598,3,11718.662488311604,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1240.5100455104257},0,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":11718.662488311604},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":0},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1240.5100455104257},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N2320)+($F$8*$H2320))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":8191.6440345305127},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":5500},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":5500},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":13691.644034530513},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":1449.3652310004447},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":-208.85518549001904},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":2490.0507028535126},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":502.4535818360194},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":740.6091863596663},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-238.1556045236469},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":-447.01079001366594},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H2320)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":12718.662488311604},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1346.3676932366686},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1346.3676932366686},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":74.722742344431197},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":148.12183727193326},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":1660.033801902342},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":334.96905455734634},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":483.0908918292796},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-19.362690006739797},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.85764772624293},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":86.494957719503134},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},1434.1110823467729,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":204.18515453817164},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":1912.1481097956976},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":272.24687271756227},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":218.13157558409918},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":281.29117029438112},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":-63.159594710281937},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":1848.9885150854157},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":1703.2929243056785},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-301.31519923392887},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":1401.9777250717498},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[70412,95.329006992417007,0,"Lynnwood",98036,"Single-Family",0,6500,0,"Gas Storage",779.69887102280302,142.974467265877,376.436287570535,3,13908.129554142453,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1472.2818788733582},0,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":13908.129554142453},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":0},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1472.2818788733582},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N2335)+($F$8*$H2335))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":10381.111100361362},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":5500},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":0},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":10381.111100361362},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":1098.9200018690419},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":373.36187700431628},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":2508.8625310990997},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":506.24951678306587},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":746.20433861698223},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-239.95482183391636},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":133.40705517039993},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H2335)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":14908.129554142453},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1578.1395265996011},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1578.1395265996011},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":75.287257514106997},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":149.24086772339643},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":1672.5750207327335},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":337.49967785537734},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":486.74054557877378},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-19.508971204292095},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.85764772624293},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":86.348676521950836},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},1434.1110823467729,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":204.18515453817164},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":1912.1481097956976},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":272.24687271756227},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":219.77951541525385},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":283.41626805906259},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":-63.636752643808734},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":1848.5113571518889},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":2285.5099868000138},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-303.59157447772509},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":1981.9184123222888},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[466529,83.894225559528905,75878.906359906206,"Mukilteo",98275,"Single-Family",0,1750,0,"Gas Storage",793.94365911089699,145.586553885342,383.31362873953901,4,11868.616066410032,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1256.3837785560588},0,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":11868.616066410032},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":0},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1256.3837785560588},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N2375)+($F$8*$H2375))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":7984.7587756974426},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":6000},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":0},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":7984.7587756974426},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":845.24778165680573},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":411.13599689925309},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":2554.6984511265127},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":515.49849398988783},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":759.8371949273569},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-244.33870093746907},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":166.79729596178402},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H2375)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":12868.616066410032},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1362.2414262823015},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1362.2414262823015},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":76.6627257479078},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":151.96743898547138},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":1703.1323007510091},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":343.66566265992532},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":495.63310164539666},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-19.86539234449117},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.8576477262427},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":85.992255381751534},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},1434.1110823467729,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":204.18515453817164},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":1912.1481097956976},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":272.24687271756227},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":223.79479969941292},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":288.59417048942521},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":-64.79937079001229},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":1847.3487390056853},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":2323.2841066949504},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-309.13807172748136},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":2014.1460349674689},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[56248,40.737374068265197,37806.781533158501,"Snoqualmie",98065,"Multi-Family",0,1750,0,"Gas Storage",799.17378903880604,146.54561009019901,385.838719857076,4,11868.616066410032,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1256.3837785560588},0,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":11868.616066410032},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":0},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1256.3837785560588},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N2386)+($F$8*$H2386))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":7984.7587756974426},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":6000},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":0},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":7984.7587756974426},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":845.24778165680573},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":411.13599689925309},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":2571.5276110709106},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":518.89435724828002},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":764.84264740238234},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-245.94829015410232},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":165.18770674515076},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H2386)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":12868.616066410032},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1362.2414262823015},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1362.2414262823015},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":77.167743971415206},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":152.96852948047646},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":1714.3517407139407},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":345.92957149885336},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":498.8981009793298},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-19.996256268950219},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.8576477262427},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":85.861391457292484},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},1434.1110823467729,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":204.18515453817164},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":1912.1481097956976},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":272.24687271756227},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":225.26905529196918},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":290.49529406510533},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":-65.226238773136146},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":1846.9218710225614},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":2323.2841066949504},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-311.1745289272385},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":2012.1095777677119},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[440348,129.50395972406599,121556.658228552,"Lynnwood",98036,"Single-Family",0,2750,1,"Gas Storage",812.14242551060102,148.92368701146901,392.09993883497498,4,12452.473950631591,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1318.189600786174},0,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":12452.473950631591},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":0},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1318.189600786174},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N2426)+($F$8*$H2426))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":8568.6166599190001},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":6000},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":6000},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":14568.616659919},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":1542.1994902443776},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":-224.00988945820359},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":2613.2572163489726},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":527.31474387596506},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":777.25417339126227},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-249.93942951529721},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":-473.94931897350079},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H2426)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":13452.473950631591},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1424.0472485124169},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1424.0472485124169},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":78.419987766995007},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":155.45083467825248},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":1742.1714775659821},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":351.54316258397677},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":506.99399726222924},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-20.320746613735821},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.85764772624293},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":85.53690111250711},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},1434.1110823467729,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":204.18515453817164},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":1912.1481097956976},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":272.24687271756227},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":228.92462123581689},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":295.20932237430247},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":-66.284701138485588},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":1845.8634086572119},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":1688.138220337494},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-316.22413065378282},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":1371.9140896837112},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[701245,82.783516083399306,0,"Seattle",98115,"Single-Family",0,2250,0,"Gas Storage",814.571083142916,149.36903334202799,393.27248749044401,4,12160.545008520812,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1287.2866896711164},0,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":12160.545008520812},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":0},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1287.2866896711164},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N2437)+($F$8*$H2437))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":8276.6877178082214},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":6000},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":0},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":8276.6877178082214},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":876.15069277186319},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":411.1359968992532},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":2621.0719873599778},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":528.89164336689032},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":779.57850003787064},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-250.68685667098032},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":160.44914022827288},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H2437)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":13160.545008520812},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1393.1443373973593},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1393.1443373973593},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":78.654497498088801},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":155.91570000757412},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":1747.3813249066525},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":352.59442891126037},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":508.51012891883448},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-20.381514448055839},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.85764772624293},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":85.476133278187092},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},1434.1110823467729,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":204.18515453817164},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":1912.1481097956976},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":272.24687271756227},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":229.60920501216489},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":296.0921261183172},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":-66.482921106152304},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":1845.6651886895452},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":2323.2841066949509},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-317.16977777713259},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":2006.1143289178183},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[198361,21.823810133692401,21378.636789844601,"Kent",98032,"Single-Family",0,750,0,"Gas Storage",822.14857625454499,150.75852880125001,396.93087854632898,4,11284.758182188472,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1194.5779563259434},0,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":11284.758182188472},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":0},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1194.5779563259434},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N2464)+($F$8*$H2464))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":7400.9008914758815},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":6000},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":0},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":7400.9008914758815},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":783.44195942669012},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":411.13599689925331},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":2645.4543345121456},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":533.81162256495918},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":786.83047698163807},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-253.01885441667889},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":158.11714248257442},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H2464)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":12284.758182188472},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1300.4356040521864},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1300.4356040521864},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":79.3861757092658},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":157.36609539632761},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":1763.6362230080974},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":355.87441504330621},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":513.24051043963379},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-20.571112125325385},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.85764772624293},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":85.286535600917546},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},1434.1110823467729,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":204.18515453817164},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":1912.1481097956976},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":272.24687271756227},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":231.74512931067346},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":298.84650335131914},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":-67.10137404064568},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":1845.0467357550519},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":2323.2841066949509},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-320.12022845732457},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":2003.1638782376262},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[103582,51.667830312503298,53651.926783884403,"Puyallup",98374,"Single-Family",0,2250,0,"Gas Storage",833.92301122923504,152.91762333175001,402.61554060605198,4,12160.545008520812,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1287.2866896711164},0,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":12160.545008520812},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":0},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1287.2866896711164},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N2493)+($F$8*$H2493))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":8276.6877178082214},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":6000},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":0},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":8276.6877178082214},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":876.15069277186319},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":411.1359968992532},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":2683.3413186167991},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":541.45662788414097},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":798.09910233099902},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-256.64247444685805},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":154.49352245239515},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H2493)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":13160.545008520812},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1393.1443373973593},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1393.1443373973593},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":80.523108121210399},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":159.6198204661998},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":1788.8942124111998},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":360.97108525609406},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":520.59090572229388},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-20.865722161847089},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.85764772624293},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":84.991925564395842},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},1434.1110823467729,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":204.18515453817164},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":1912.1481097956976},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":272.24687271756227},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":235.06407680335121},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":303.12644595871569},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":-68.062369155364479},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":1844.0857406403331},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":2323.2841066949509},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-324.70484360222252},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":1998.5792630927283},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[320004,124.767690448856,141531.51738603701,"Bonney Lake",98391,"Single-Family",0,1250,1,"Gas Storage",849.12386241591298,155.705024572376,409.95446618525602,4,11576.687124299253,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1225.480867441001},0,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":11576.687124299253},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":0},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1225.480867441001},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N2529)+($F$8*$H2529))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":7692.8298335866602},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":6000},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":6000},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":13692.82983358666},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":1449.4907568992046},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":-224.00988945820359},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":2732.2535941123961},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":551.32636587395359},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":812.64695090142425},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-261.32058502747066},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":-485.33047448567424},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H2529)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":12576.687124299253},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1331.3385151672439},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1331.3385151672439},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":81.99089323705121},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":162.52939018028488},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":1821.5023960749313},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":367.55091058263582},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":530.08030076292073},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-21.246065111032863},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.85764772624293},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":84.611582615210068},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},1434.1110823467729,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":204.18515453817164},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":1912.1481097956976},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":272.24687271756227},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":239.34885369846938},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":308.65187208765053},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":-69.303018389181148},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":1842.8450914065165},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":1688.138220337494},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-330.6236034166518},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":1357.5146169208422},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[741717,96.971907649060697,111468.393212554,"Kent",98042,"Single-Family",1,3500,1,"Gas Storage",854.87617594620701,156.75983431124499,412.73166598733502,4,12890.367363797761,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1364.5439674587606},0,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":12890.367363797761},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":0},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1364.5439674587606},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N2544)+($F$8*$H2544))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":9006.51007308517},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":6000},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":6000},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":15006.51007308517},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":1588.5538569169642},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":-224.00988945820359},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":2750.7630012946306},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":555.0612769445263},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":818.15215486274337},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-263.09087791821707},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":-487.10076737642066},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H2544)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":13890.367363797761},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1470.4016151850033},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1470.4016151850033},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":82.546333197467007},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":163.63043097254868},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":1833.8420008630874},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":370.04085129635098},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":533.67128226889963},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-21.389994675626667},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.8576477262427},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":84.467653050616036},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},1434.1110823467729,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":204.18515453817164},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":1912.1481097956976},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":272.24687271756227},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":240.97030106384275},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":310.7428065420288},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":-69.772505478186048},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":1842.3756043175115},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":1688.138220337494},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-332.86338339640315},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":1355.2748369410908},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[679973,43.903043916592701,45517.312554695003,"Bothell",98011,"Single-Family",1,2250,1,"Gas Storage",867.50226652064998,159.075098114517,418.82750482847302,4,{"$f":"($F$4+($F$5*$A$4)+($F$6*$N2580)+($F$7*$A$6)+($F$8*$H2580)\n*$A$11*$A$13)\n-$A$8","v":12160.545008520812},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1287.2866896711164},{"$f":"IF(\nAND($I2580=0,$G2580=1),\n$C$6,0\n)*$A$13","v":0},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":12160.545008520812},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":0},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1287.2866896711164},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N2580)+($F$8*$H2580))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":8276.6877178082214},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":6000},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":6000},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":14276.687717808221},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":1511.29657912932},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":-224.00988945820359},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":2791.3903854473451},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":563.25925245754149},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":830.23585014123},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-266.97659768368851},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":-490.9864871418921},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H2580)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":13160.545008520812},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1393.1443373973593},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1393.1443373973593},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":83.765500965694613},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":166.047170028246},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":1860.9269236315638},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":375.50616830502776},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":541.55333833327381},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-21.705914124267679},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.85764772624293},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":84.151733601975252},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},{"$f":"IF($J2580<>\"Gas Storage\",$C$5,$C$4)\n*$A$13","v":1434.1110823467729},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":204.18515453817164},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":1912.1481097956976},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":272.24687271756227},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":244.52931104983793},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":315.33232129416524},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":-70.803010244327311},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":1841.3450995513704},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":1688.138220337494},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-337.77960792801582},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":1350.3586124094782},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[1266221,168.714514382571,171461.24472179799,"Maple Valley",98038,"Single-Family",0,3500,1,"Gas Storage",871.71571482248396,159.847723994451,420.861745091682,4,12890.367363797761,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1364.5439674587606},0,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":12890.367363797761},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":0},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1364.5439674587606},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N2595)+($F$8*$H2595))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":9006.51007308517},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":6000},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":6000},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":15006.51007308517},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":1588.5538569169642},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":-224.00988945820359},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":2804.9481357071732},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":565.99499601966352},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":834.26829589717067},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-268.27329987750716},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":-492.28318933571074},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H2595)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":13890.367363797761},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1470.4016151850033},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1470.4016151850033},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":84.172349018336405},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":166.85365917943415},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":1869.9654238047824},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":377.32999734644238},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":544.18365652587659},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-21.811339493786932},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.8576477262427},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":84.046308232455772},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},1434.1110823467729,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":204.18515453817164},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":1912.1481097956976},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":272.24687271756227},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":245.71698703658177},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":316.86388666862848},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":-71.146899632046711},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":1841.0012101636507},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":1688.138220337494},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-339.42019950955387},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":1348.7180208279401},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[133901,26.664858369022699,27941.380763752699,"Sumner",98390,"Single-Family",0,1750,0,"Gas Storage",878.38713173961696,161.071071000692,424.08268526545203,4,11868.616066410032,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1256.3837785560588},0,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":11868.616066410032},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":0},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1256.3837785560588},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N2610)+($F$8*$H2610))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":7984.7587756974426},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":6000},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":0},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":7984.7587756974426},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":845.24778165680573},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":411.13599689925309},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":2826.4149718855779},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":570.32667035712416},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":840.65312013291225},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-270.32644977578809},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":140.80954712346499},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H2610)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":12868.616066410032},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1362.2414262823015},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1362.2414262823015},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":84.816537053090414},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":168.13062402658247},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":1884.2766479237187},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":380.21778023808281},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":548.34840426466531},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-21.978266092458853},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.8576477262427},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":83.879381633783851},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},1434.1110823467729,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":204.18515453817164},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":1912.1481097956976},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":272.24687271756227},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":247.59750890428259},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":319.28891016884052},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":-71.691401264557925},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":1840.4567085311396},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":2323.2841066949504},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-342.01785104034605},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":1981.2662556546043},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[927370,238.32954808133999,322082.06969165697,"Lynnwood",98037,"Single-Family",0,2750,0,"Gas Instant",891.46422967245996,163.469036651046,430.39626911299302,4,12452.473950631591,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1318.189600786174},0,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":12452.473950631591},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":0},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1318.189600786174},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N2646)+($F$8*$H2646))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":8568.6166599190001},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":6000},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":0},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":8568.6166599190001},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":907.05360388692077},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":411.1359968992532},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":2868.4935771504333},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":578.81747976504585},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":853.16844826363729},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-274.35096849859144},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":136.78502840066176},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H2646)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":13452.473950631591},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1424.0472485124169},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1424.0472485124169},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":86.079253822598616},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":170.63368965272747},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":1912.3290514336225},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":385.87831984336395},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":556.51200949609142},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-22.305470268954423},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.85764772624293},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":83.552177457288508},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},3585.2777058669326,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":510.46288634542913},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":-239.01851372446208},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":-34.030859089695241},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":367.26071584910744},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":324.0423636249273},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":43.218352224180137},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":-195.80016150028194},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":172.11748317479112},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-231.1326162744113},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":-59.015133099620186},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":true},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[656572,1.09004578557645,1226.3442822218101,"Bothell",98011,"Single-Family",0,3500,0,"Gas Storage",897.79332967546202,164.62961252826199,433.451939702419,4,12890.367363797761,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1364.5439674587606},0,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":12890.367363797761},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":0},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1364.5439674587606},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N2661)+($F$8*$H2661))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":9006.51007308517},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":6000},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":0},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":9006.51007308517},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":953.40797055950736},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":411.1359968992532},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":2888.85892901029},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":582.92689166401226},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":859.22566093548073},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-276.29876927146847},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":134.83722762778473},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H2661)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":13890.367363797761},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1470.4016151850033},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1470.4016151850033},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":86.690387940483802},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":171.84513218709617},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":1925.9059526735271},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":388.61792777600823},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":560.46305996310434},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-22.463831700907917},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.8576477262427},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":83.393816025334786},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},1434.1110823467729,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":204.18515453817164},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":1912.1481097956976},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":272.24687271756227},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":253.06767814128347},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":326.34295680222698},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":-73.275278660943513},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":1838.8728311347541},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":2323.2841066949509},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-349.57404793241199},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":1973.7100587625389},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[7416,6.4642803282459704,0,"Kenmore",98028,"Single-Family",1,6500,1,"Gas Storage",910.56637578409595,166.97182377239099,439.61872823681102,4,14641.941016462441,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1549.9614341491065},0,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":14641.941016462441},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":0},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1549.9614341491065},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N2701)+($F$8*$H2701))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":10758.08372574985},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":6000},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":6000},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":16758.08372574985},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":1773.9713236073101},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":-224.00988945820359},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":2929.9591767866123},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":591.22028371659007},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":871.44999878929229},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-280.22971507270222},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":-504.23960453090581},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H2701)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":15641.941016462441},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1655.8190818753494},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1655.8190818753494},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":87.92374564736221},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":174.28999975785848},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":1953.3061178577416},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":394.14685581106005},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":568.43685556891853},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-22.783428147671543},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.85764772624293},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":83.074219578571388},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},1434.1110823467729,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":204.18515453817164},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":1912.1481097956976},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":272.24687271756227},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":256.66811157586},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":330.98588908595121},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":-74.317777510091219},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":1837.8303322856063},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":1688.138220337494},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-354.54749258279344},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":1333.5907277547005},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[214530,132.48928057260201,149100.27988537599,"Bothell",98012,"Single-Family",0,2250,1,"Gas Storage",914.73010813304802,167.735333168843,441.62896578636702,4,12160.545008520812,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1287.2866896711164},0,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":12160.545008520812},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":0},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1287.2866896711164},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N2712)+($F$8*$H2712))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":8276.6877178082214},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":6000},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":6000},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":14276.687717808221},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":1511.29657912932},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":-224.00988945820359},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":2943.3569544005582},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":593.92374728183199},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":875.43486430481039},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-281.5111170229784},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":-505.52100648118198},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H2712)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":13160.545008520812},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1393.1443373973593},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1393.1443373973593},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":88.325793157273409},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":175.08697286096208},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":1962.2379696003725},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":395.94916485455474},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":571.03613771551682},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-22.887609566315177},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.85764772624293},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":82.970038159927753},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},1434.1110823467729,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":204.18515453817164},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":1912.1481097956976},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":272.24687271756227},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":257.84177375747987},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":332.49938298390748},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":-74.65760922642761},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":1837.4905005692699},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":1688.138220337494},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-356.16872624940601},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":1331.9694940880879},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[192802,2428.49499952017,2591625.4059859398,"Puyallup",98375,"Single-Family",0,2250,0,"Gas Storage",931.68501775678601,170.84437854659899,449.81474554321301,4,12160.545008520812,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1287.2866896711164},0,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":12160.545008520812},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":0},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1287.2866896711164},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N2752)+($F$8*$H2752))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":8276.6877178082214},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":6000},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":0},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":8276.6877178082214},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":876.15069277186319},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":411.1359968992532},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":2997.9133210365248},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":604.93237525747418},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":891.66141995634814},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-286.72904469887396},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":124.40695220037924},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H2752)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":13160.545008520812},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1393.1443373973593},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1393.1443373973593},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":89.962949108642604},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":178.33228399126963},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":1998.6088806910168},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":403.28825017164945},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":581.62053416291906},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-23.31184109455512},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.85764772624293},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":82.54580663168781},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},1434.1110823467729,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":204.18515453817164},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":1912.1481097956976},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":272.24687271756227},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":262.62098014022905},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":338.66239974515395},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":-76.041419604924897},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":1836.1066901907727},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":2323.2841066949509},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-362.77046430379886},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":1960.513642391152},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[303647,110.93570951306801,127006.24981900401,"Everett",98208,"Single-Family",0,2250,0,"Gas Storage",935.27934207877001,171.50347480056999,451.55007459700101,4,12160.545008520812,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1287.2866896711164},0,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":12160.545008520812},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":0},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1287.2866896711164},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N2763)+($F$8*$H2763))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":8276.6877178082214},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":6000},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":0},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":8276.6877178082214},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":876.15069277186319},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":411.1359968992532},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":3009.4788958387699},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":607.26612873434954},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":895.10133824164905},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-287.83520950729951},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":123.30078739195369},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H2763)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":13160.545008520812},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1393.1443373973593},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1393.1443373973593},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":90.310014919400203},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":179.02026764832982},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":2006.3192638925134},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":404.84408582289973},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":583.86435347122961},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-23.40177526311993},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.85764772624293},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":82.455872463123001},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},1434.1110823467729,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":204.18515453817164},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":1912.1481097956976},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":272.24687271756227},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":263.6341390495075},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":339.96891694479348},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":-76.334777895285981},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":1835.8133319004116},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":2323.2841066949509},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-364.16998740258549},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":1959.1141192923653},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[518021,60.543290656933898,68905.870113290293,"Seattle",98117,"Single-Family",1,2250,1,"Gas Storage",957.91533118916095,175.65426763145999,462.478662572286,4,12160.545008520812,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1287.2866896711164},0,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":12160.545008520812},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":0},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1287.2866896711164},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N2803)+($F$8*$H2803))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":8276.6877178082214},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":6000},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":6000},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":14276.687717808221},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":1511.29657912932},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":-224.00988945820359},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":3082.3154575474364},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":621.96341633463851},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":916.76492390376995},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-294.80150756913145},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":-518.81139702733503},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H2803)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":13160.545008520812},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1393.1443373973593},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1393.1443373973593},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":92.495732514457202},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":183.35298478075399},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":2054.8769716982911},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":414.64227755642571},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":597.99526233717972},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-23.968153997458785},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.85764772624293},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":81.889493728784146},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},1434.1110823467729,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":204.18515453817164},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":1912.1481097956976},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":272.24687271756227},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":270.01471352834551},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":348.19697497580893},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":-78.182261447463418},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":1833.9658483482342},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":1688.138220337494},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-372.98376901659486},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":1315.1544513208992},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[505121,26.045071514092999,31045.151802665299,"Federal Way",98023,"Single-Family",0,2750,0,"Gas Storage",962.83372473606698,176.55616030221699,464.85324829559102,4,12452.473950631591,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1318.189600786174},0,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":12452.473950631591},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":0},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1318.189600786174},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N2818)+($F$8*$H2818))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":8568.6166599190001},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":6000},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":0},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":8568.6166599190001},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":907.05360388692077},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":411.1359968992532},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":3098.1415331538342},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":625.15687274326888},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":921.47203166052714},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-296.31515891725826},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":114.82083798199494},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H2818)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":13452.473950631591},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1424.0472485124169},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1424.0472485124169},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":92.970649659118209},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":184.29440633210544},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":2065.4276887692231},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":416.77124849551268},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":601.06565482761812},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-24.091217915650759},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.85764772624293},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":81.766429810592172},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},1434.1110823467729,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":204.18515453817164},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":1912.1481097956976},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":272.24687271756227},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":271.4010976703961},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":349.98478408483282},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":-78.583686414436727},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":1833.5644233812609},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":2323.2841066949509},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-374.89884533169499},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":1948.3852613632559},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[264195,2.1413228521305698,2608.30445547112,"Newcastle",98056,"Single-Family",0,2750,1,"Gas Storage",981.62615372980099,180.00215416454799,473.926176919375,4,12452.473950631591,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1318.189600786174},0,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":12452.473950631591},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":0},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1318.189600786174},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N2854)+($F$8*$H2854))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":8568.6166599190001},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":6000},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":6000},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":14568.616659919},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":1542.1994902443776},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":-224.00988945820359},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":3158.6105459008659},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":637.35858092937781},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":939.45716998691978},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-302.09858905754197},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":-526.10847851574556},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H2854)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":13452.473950631591},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1424.0472485124169},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1424.0472485124169},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":94.785235383875005},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":187.89143399738398},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":2105.7403639339113},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":424.9057206195854},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":612.79715461696935},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-24.561426312408457},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.85764772624293},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":81.296221413834473},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},1434.1110823467729,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":204.18515453817164},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":1912.1481097956976},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":272.24687271756227},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":276.698259294217},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":356.81572907027623},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":-80.117469776059238},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":1832.0306400196382},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":1688.138220337494},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-382.21605883360121},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":1305.9221615038928},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[608576,31.080122295838901,33799.0168842149,"Bonney Lake",98391,"Single-Family",0,1750,0,"Gas Storage",992.28898707654105,181.95741275725899,479.07416103119499,4,11868.616066410032,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1256.3837785560588},0,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":11868.616066410032},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":0},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1256.3837785560588},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N2875)+($F$8*$H2875))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":7984.7587756974426},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":6000},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":0},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":7984.7587756974426},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":845.24778165680573},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":411.13599689925309},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":3192.9206931297476},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":644.28183608587619},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":949.66194621655359},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-305.38011013067739},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":105.75588676857569},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H2875)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":12868.616066410032},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1362.2414262823015},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1362.2414262823015},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":95.814832206239004},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":189.93238924331072},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":2128.6137954198321},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":429.52122405725083},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":619.45361330056153},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-24.828222785314665},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.8576477262427},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":81.029424940928038},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},1434.1110823467729,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":204.18515453817164},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":1912.1481097956976},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":272.24687271756227},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":279.70387137471818},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":360.69161057579049},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":-80.987739201072316},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":1831.1603705946252},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":2323.2841066949504},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-386.36784933174971},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":1936.9162573632007},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[847329,296.519629929156,388749.21657805698,"Redmond",98052,"Single-Family",0,3500,1,"Gas Storage",1008.910477668,185.00531862297001,487.098967074494,4,12890.367363797761,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1364.5439674587606},0,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":12890.367363797761},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":0},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1364.5439674587606},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N2906)+($F$8*$H2906))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":9006.51007308517},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":6000},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":6000},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":15006.51007308517},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":1588.5538569169642},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":-224.00988945820359},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":3246.4042064522987},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":655.07397891545577},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":965.56940594822856},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-310.4954270327728},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":-534.50531649097638},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H2906)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":13890.367363797761},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1470.4016151850033},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1470.4016151850033},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":97.419793414898805},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":193.11388118964572},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":2164.2694709681996},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":436.71598594363729},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":629.82986713328296},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-25.244111782172808},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.8576477262427},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":80.613535944069895},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},1434.1110823467729,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":204.18515453817164},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":1912.1481097956976},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":272.24687271756227},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":284.38909445690376},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":366.73343134543018},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":-82.344336888526414},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":1829.8037729071712},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":1688.138220337494},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-392.83976392129921},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":1295.2984564161948},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[1006344,39.676546238786898,51094.177292594897,"Sammamish",98075,"Single-Family",1,2250,1,"Gas Storage",1016.946805572,186.478951256736,490.97888219854099,4,12160.545008520812,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1287.2866896711164},0,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":12160.545008520812},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":0},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1287.2866896711164},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N2921)+($F$8*$H2921))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":8276.6877178082214},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":6000},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":6000},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":14276.687717808221},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":1511.29657912932},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":-224.00988945820359},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":3272.2629613066438},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":660.29187427135992},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":973.26050692500939},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-312.96863265364948},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":-536.97852211185307},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H2921)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":13160.545008520812},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1393.1443373973593},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1393.1443373973593},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":98.195776439708197},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":194.65210138500188},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":2181.5086408710963},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":440.19458284757337},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":634.84668423257529},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-25.445190038784631},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.85764772624293},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":80.4124576874583},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},1434.1110823467729,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":204.18515453817164},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":1912.1481097956976},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":272.24687271756227},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":286.65435392835133},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":369.65459251174758},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":-83.000238583396253},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":1829.1478712123012},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":1688.138220337494},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-395.96887123704573},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":1292.1693491004482},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[605562,1754.2512400253399,1481106.4776244501,"Bellevue",98006,"Single-Family",1,3500,1,"Gas Storage",1027.6113724244001,188.43452772479199,496.127703241718,4,12890.367363797761,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1364.5439674587606},0,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":12890.367363797761},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":0},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1364.5439674587606},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N2936)+($F$8*$H2936))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":9006.51007308517},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":6000},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":6000},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":15006.51007308517},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":1588.5538569169642},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":-224.00988945820359},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":3306.5786864933157},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":667.21625497316052},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":983.46694219185702},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-316.2506872186965},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":-540.26057667690009},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H2936)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":13890.367363797761},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1470.4016151850033},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1470.4016151850033},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":99.22554064834361},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":196.69338843837144},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":2204.3857909955445},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":444.81083664877383},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":641.5042250871453},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-25.712029886015216},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.8576477262427},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":80.145617840227487},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},1434.1110823467729,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":204.18515453817164},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":1912.1481097956976},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":272.24687271756227},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":289.66045464497483},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":373.53110413707071},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":-83.870649492095879},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":1828.2774603036016},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":1688.138220337494},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-400.12133671079238},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":1288.0168836267017},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[10643,30.5832355995712,33964.767030990501,"Puyallup",98374,"Single-Family",0,2750,1,"Gas Storage",1052.73249176382,193.04102234490799,508.25610467360002,4,12452.473950631591,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1318.189600786174},0,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":12452.473950631591},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":0},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1318.189600786174},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N2972)+($F$8*$H2972))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":8568.6166599190001},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":6000},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":6000},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":14568.616659919},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":1542.1994902443776},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":-224.00988945820359},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":3387.4117329324854},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":683.52710907245046},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":1007.508901130959},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-323.98179205850852},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":-547.99168151671211},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H2972)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":13452.473950631591},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1424.0472485124169},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1424.0472485124169},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":101.65122093472002},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":201.50178022619181},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":2258.2744886216574},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":455.68473938163373},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":657.18651960782552},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-26.340589464624941},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.85764772624293},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":79.51705826161799},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},1434.1110823467729,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":204.18515453817164},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":1912.1481097956976},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":272.24687271756227},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":296.74153125069751},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":382.66249339162624},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":-85.920962140928737},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":1826.2271476547689},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":1688.138220337494},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-409.90275419943725},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":1278.2354661380568},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[202597,66.679552723159901,80195.389365960102,"Everett",98203,"Single-Family",0,2250,0,"Gas Storage",1065.49535452693,195.38136625479299,514.41797671916697,5,12894.356470840801,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1364.9662449468651},0,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":12894.356470840801},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":0},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1364.9662449468651},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N2987)+($F$8*$H2987))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":8653.6603431967105},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":6500},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":0},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":8653.6603431967105},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":916.05612815267489},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":448.91011679419023},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":3428.479213425192},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":691.81388919580093},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":1019.7234930983798},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-327.90960390257885},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":121.00051289161138},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H2987)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":13894.356470840801},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1470.8238926731076},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1470.8238926731076},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":102.88359534383341},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":203.94469861967599},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":2285.6528089501285},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":461.2092594638674},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":665.15395808354333},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-26.659931112257595},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.85764772624248},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":79.19771661398488},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},1434.1110823467729,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":204.18515453817164},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":1912.1481097956976},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":272.24687271756227},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":300.33909422998852},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":387.30172408504018},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":-86.962629855051659},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":1825.185479940646},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":2361.0582265898879},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-414.87223375763051},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":1946.1859928322574},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[686298,50.7867428207865,64484.873701493903,"Mercer Island",98040,"Single-Family",0,2750,0,"Gas Storage",1096.03595961265,200.981639519754,529.16288969248899,5,13186.28541295158,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1395.8691560619225},0,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":13186.28541295158},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":0},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1395.8691560619225},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N3027)+($F$8*$H3027))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":8945.5892853074893},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":6500},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":0},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":8945.5892853074893},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":946.95903926773235},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":448.91011679419012},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":3526.7507162121092},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":711.64355311031909},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":1048.9521259282078},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-337.30857281788872},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":111.6015439763014},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H3027)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":14186.28541295158},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1501.7268037881654},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1501.7268037881654},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":105.83257793849781},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":209.79042518564157},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":2351.1671441414069},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":474.42903540687956},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":684.21946059252116},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-27.424092517797931},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.85764772624293},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":78.433555208445},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},1434.1110823467729,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":204.18515453817164},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":1912.1481097956976},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":272.24687271756227},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":308.94780156006919},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":398.4030667178796},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":-89.455265157810402},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":1822.6928446378872},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":2361.0582265898875},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-426.76383797569912},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":1934.2943886141884},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[662669,9.1390143216827102,11149.279420052701,"Newcastle",98059,"Single-Family",0,4500,1,"Gas Storage",1109.54825099247,203.45940719823699,535.68658363719805,5,14208.036710339311,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1504.0293449646244},0,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":14208.036710339311},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":0},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1504.0293449646244},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N3038)+($F$8*$H3038))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":9967.3405826952221},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":6500},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":6500},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":16467.340582695222},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":1743.1939383910128},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":-239.16459342638836},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":3570.2296576496337},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":720.41692862218633},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":1061.8839523383785},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-341.46702371619222},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":-580.63161714258058},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H3038)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":15208.036710339311},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1609.8869926908674},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1609.8869926908674},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":107.13731672743961},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":212.3767904676757},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":2380.153105099756},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":480.27795241479089},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":692.65474288246662},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-27.762185739719712},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.85764772624293},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":78.095461986523219},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},1434.1110823467729,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":204.18515453817164},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":1912.1481097956976},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":272.24687271756227},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":312.75661155322615},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":403.31471060774368},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":-90.558099054517527},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":1821.5900107411801},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":1672.9835163693092},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-432.02512277070974},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":1240.9583935985995},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[242342,147.79311879054799,202273.76963170501,"Graham",98338,"Single-Family",0,2250,0,"Gas Storage",1153.08190583183,211.442234081941,556.70450224801903,5,12894.356470840801,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1364.9662449468651},0,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":12894.356470840801},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":0},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1364.9662449468651},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N3078)+($F$8*$H3078))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":8653.6603431967105},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":6500},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":0},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":8653.6603431967105},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":916.05612815267489},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":448.91011679419023},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":3710.3093211292039},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":748.68283042773476},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":1103.5474756860167},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-354.86464525828194},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":94.045471535908291},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H3078)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":13894.356470840801},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1470.8238926731076},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1470.8238926731076},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":111.34090044960381},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":220.70949513720333},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":2473.5395474194697},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":499.12188695182323},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":719.83138208902653},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-28.851448338708224},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.85764772624248},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":77.006199387534252},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},1434.1110823467729,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":204.18515453817164},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":1912.1481097956976},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":272.24687271756227},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":325.02776638034447},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":419.13895564398251},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":-94.111189263638039},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":1818.0369205320594},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":2361.0582265898879},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-448.97583452191998},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":1912.0823920679679},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[615057,130.047285879089,180146.010378267,"Edmonds",98026,"Single-Family",0,2250,0,"Gas Storage",1163.4755029590499,213.34812245432099,561.72249991671094,5,12894.356470840801,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1364.9662449468651},0,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":12894.356470840801},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":0},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1364.9662449468651},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N3089)+($F$8*$H3089))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":8653.6603431967105},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":6500},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":0},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":8653.6603431967105},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":916.05612815267489},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":448.91011679419023},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":3743.7531381782305},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":755.43127360091796},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":1113.4945816244849},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-358.06330802356695},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":90.846808770623284},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H3089)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":13894.356470840801},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1470.8238926731076},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1470.8238926731076},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":112.34449998334219},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":222.69891632489697},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":2495.8354254521546},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":503.62084906727887},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":726.3197653921759},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-29.111508208742066},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.85764772624248},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":76.74613951750041},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},1434.1110823467729,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":204.18515453817164},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":1912.1481097956976},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":272.24687271756227},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":327.9574868467148},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":422.9169712587049},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":-94.959484411990104},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":1817.1886253837074},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":2361.0582265898879},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-453.02279243555705},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":1908.0354341543309},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[504334,44.661629948500099,68684.832170236099,"Bellevue",98008,"Single-Family",0,1750,0,"Gas Storage",1207.1169347467501,221.35071254706,582.79245291648101,5,12602.427528730021,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1334.0633338318073},0,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":12602.427528730021},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":0},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1334.0633338318073},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N3129)+($F$8*$H3129))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":8361.7314010859318},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":6500},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":0},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":8361.7314010859318},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":885.15321703761731},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":448.91011679419},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":3884.1795990656847},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":783.76715374046705},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":1155.261252006756},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-371.49409826628892},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":77.416018527901088},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H3129)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":13602.427528730021},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1439.92098155805},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1439.92098155805},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":116.55849058329621},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":231.05225040135119},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":2589.4530660437908},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":522.5114358269783},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":753.56368622832952},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-30.203467512137536},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.8576477262427},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":75.654180214105168},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},1434.1110823467729,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":204.18515453817164},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":1912.1481097956976},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":272.24687271756227},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":340.2590215632485},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":438.78039262521224},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":-98.521371061963748},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":1813.6267387337339},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":2361.0582265898875},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-470.01546932825266},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":1891.0427572616347},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[33600,72.109247830771196,82334.775554826003,"Bellevue",98006,"Single-Family",1,2750,1,"Gas Storage",1232.7921547358001,226.058813374566,595.18837248804095,5,13186.28541295158,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1395.8691560619225},0,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":13186.28541295158},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":0},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1395.8691560619225},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N3144)+($F$8*$H3144))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":8945.5892853074893},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":6500},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":6500},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":15445.589285307489},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":1635.0337494883108},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":-239.16459342638836},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":3966.7955932683622},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":800.43777902392389},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":1179.8335083775289},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-379.39572935360502},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":-618.56032277999338},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H3144)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":14186.28541295158},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1501.7268037881654},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1501.7268037881654},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":119.03767449760819},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":235.96670167550579},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":2644.5303955122422},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":533.62518601594934},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":769.5918876914551},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-30.845891332468796},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.85764772624293},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":75.011756393774135},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},1434.1110823467729,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":204.18515453817164},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":1912.1481097956976},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":272.24687271756227},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":347.49628663709689},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":448.11319443027975},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":-100.61690779318286},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":1811.5312020025146},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":1672.9835163693092},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-480.01263714678788},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":1192.9708792225213},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[765342,3.5020887509690302,5847.3161872215096,"Mercer Island",98040,"Single-Family",0,3500,1,"Gas Storage",1303.7836185685201,239.07661691273699,629.46283932076994,5,13624.17882611775,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1442.2235227345091},0,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":13624.17882611775},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":0},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1442.2235227345091},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N3180)+($F$8*$H3180))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":9383.4826984736592},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":6500},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":6500},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":15883.482698473659},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":1681.3881161608972},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":-239.16459342638814},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":4195.2271458293526},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":846.53172066820559},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":1247.7753001198405},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-401.2435794516349},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":-640.40817287802304},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H3180)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":14624.17882611775},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1548.0811704607518},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1548.0811704607518},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":125.89256786415399},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":249.55506002396811},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":2796.8180972195687},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":564.35448044547047},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":813.90954046943853},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-32.622180198767069},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.8576477262427},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":73.235467527475635},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},1434.1110823467729,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":204.18515453817164},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":1912.1481097956976},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":272.24687271756227},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":367.50717814872445},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":473.91820260879263},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":-106.41102446006818},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":1805.7370853356294},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":1672.9835163693094},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-507.65460391170308},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":1165.3289124576063},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[1026289,286.71555350781102,480522.62331772101,"Kirkland",98034,"Single-Family",0,4500,1,"Gas Storage",1341.4821934977999,245.98945707130599,647.66359876840704,6,14941.848172659298,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1581.7089002403727},0,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":14941.848172659298},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":0},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1581.7089002403727},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N3195)+($F$8*$H3195))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":10344.313208083709},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":7000},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":7000},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":17344.313208083709},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":1836.0281976349454},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":-254.31929739457269},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":4316.5310820423792},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":871.00897214392739},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":1283.8544086287566},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-412.84543648482918},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":-667.16473387940187},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H3195)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":15941.848172659298},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1687.5665479666156},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1687.5665479666156},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":129.53271975368142},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":256.77088172575134},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":2877.6873880282533},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":580.67264809595167},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":837.44352982170301},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-33.565442322224385},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.85764772624293},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":72.292205404018546},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},1434.1110823467729,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":204.18515453817164},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":1912.1481097956976},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":272.24687271756227},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":378.13355563588857},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":487.62142806503493},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":-109.48787242914636},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":1802.6602373665512},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":1657.8288124011249},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-522.33330891397554},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":1135.4955034871493},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[760069,274.874272679017,434093.33136301301,"Sammamish",98074,"Single-Family",0,2750,1,"Gas Storage",1388.4460370935301,254.60128244184699,670.33760227186997,6,13920.096875271567,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1473.5487113376707},0,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":13920.096875271567},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":0},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1473.5487113376707},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N3210)+($F$8*$H3210))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":9322.5619106959784},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":7000},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":7000},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":16322.561910695978},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":1727.8680087322437},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":-254.31929739457291},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":4467.6481759521648},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":901.5020560898123},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":1328.8007656797631},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-427.29870958995082},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":-681.61800698452373},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H3210)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":14920.096875271567},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1579.4063590639137},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1579.4063590639137},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":134.06752045437401},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":265.76015313595263},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":2978.4321173014441},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":601.00137072654172},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":866.76152386249441},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-34.740532227317885},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.85764772624293},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":71.117115498925045},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},1434.1110823467729,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":204.18515453817164},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":1912.1481097956976},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":272.24687271756227},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":391.37160326056403},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":504.69252792202036},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":-113.32092466145633},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":1798.8271851342413},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":1657.8288124011247},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-540.61963425140721},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":1117.2091781497174},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[433942,37.463218162441997,64617.987155099399,"Redmond",98052,"Single-Family",0,3500,1,"Gas Storage",1628.5724748069199,298.63360156459902,786.269929635371,7,15091.801750757724,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1597.5826332860056},0,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":15091.801750757724},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":0},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1597.5826332860056},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N3254)+($F$8*$H3254))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":10137.427949250636},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":7500},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":7500},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":17637.427949250636},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":1867.0566346487628},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":-269.47400136275724},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":5240.3108598356976},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":1057.4133926033292},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":1558.6117815701987},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-501.19838896686952},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":-770.67239032962675},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H3254)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":16091.801750757724},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1703.4402810122483},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1703.4402810122483},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":157.25398592707421},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":311.72235631403976},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":3493.5405732237987},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":704.94226173555285},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":1016.6646180495926},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-40.748774553736553},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.8576477262427},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":65.108873172506151},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},1434.1110823467729,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":204.18515453817164},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":1912.1481097956976},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":272.24687271756227},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":459.05782685328455},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":591.97717250509197},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":-132.91934565180742},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":1779.2287641438902},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":1642.6741084329403},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-634.11773461867688},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":1008.5563738142635},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[453784,510.73046692038702,0,"Everett",98208,"Single-Family",0,4500,0,"Gas Storage",1736.4055324963199,318.40709944919598,838.33140801192201,7,15675.659634979285,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1659.388455516121},0,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":15675.659634979285},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":0},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1659.388455516121},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N3259)+($F$8*$H3259))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":10721.285833472197},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":7500},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":0},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":10721.285833472197},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":1134.9300989320573},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":524.45835658406372},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":5587.288812613644},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":1127.4281577611712},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":1661.812515192664},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-534.38435743149284},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":-9.9260008474291226},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H3259)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":16675.659634979285},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1765.2461032423639},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1765.2461032423639},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":167.6662816023844},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":332.36250303853279},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":3724.8592084090965},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":751.61877184078094},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":1083.9812748793138},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-43.446882881857391},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.85764772624293},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":62.41076484438554},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},1434.1110823467729,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":204.18515453817164},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":1912.1481097956976},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":272.24687271756227},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":489.45353222814538},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":631.17389821489814},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":-141.72036598675277},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":1770.4277438089448},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":2436.6064663797615},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-676.10472341824561},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":1760.5017429615159},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[1296047,516.40539275862295,1261638.2153314599,"Sammamish",98074,"Single-Family",0,2750,0,"Gas Storage",1761.68195124677,323.04207153847898,850.53478753589002,7,14653.908337591554,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1551.228266613419},0,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":14653.908337591554},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":0},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1551.228266613419},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N3260)+($F$8*$H3260))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":9699.5345360844658},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":7500},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":0},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":9699.5345360844658},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":1026.7699100293553},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":524.45835658406372},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":5668.6215710415318},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":1143.8398459833688},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":1686.0031021452257},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-542.16325616185691},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":-17.704899577793185},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H3260)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":15653.908337591554},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1657.0859143396619},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1657.0859143396619},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":170.10695750717801},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":337.20062042904516},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":3779.0810473610218},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":762.559897322246},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":1099.7605177512912},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-44.079328232077614},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.85764772624293},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":61.778319494165316},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},1434.1110823467729,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":204.18515453817164},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":1912.1481097956976},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":272.24687271756227},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":496.57838423302474},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":640.36173795456068},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":-143.78335372153595},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":1768.3647560741615},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":2436.6064663797615},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-685.94660988339285},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":1750.6598564963688},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[821152,76.658118150201602,169380.36809652299,"Seattle",98133,"Single-Family",0,2250,1,"Gas Storage",1765.72381682777,323.78323405606199,852.48618817364604,7,14361.979395480776,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1520.3253554983617},0,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":14361.979395480776},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":0},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1520.3253554983617},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N3261)+($F$8*$H3261))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":9407.6055939736871},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":7500},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":7500},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":16907.605593973687},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":1789.7993568611189},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":-269.47400136275724},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":5681.6272139746989},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":1146.4641828566548},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":1689.8713360810964},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-543.40715322444157},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":-812.88115458719881},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H3261)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":15361.979395480776},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1626.1830032246044},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1626.1830032246044},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":170.49723763472923},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":337.97426721621935},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":3787.7514759831329},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":764.30945523776995},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":1102.2837224539894},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-44.180460402665403},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.8576477262427},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":61.6771873235773},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},1434.1110823467729,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":204.18515453817164},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":1912.1481097956976},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":272.24687271756227},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":497.71769492306152},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":641.83093395001072},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":-144.1132390269492},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":1768.0348707687483},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":1642.6741084329403},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-687.52039225139083},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":955.1537161815495},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[654828,20.201882317839502,0,"Olympia",98516,"Single-Family",1,2750,1,"Gas Storage",1787.3263764881599,327.74452549024198,862.91583949519702,7,14653.908337591554,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1551.228266613419},0,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":14653.908337591554},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":0},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1551.228266613419},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N3262)+($F$8*$H3262))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":9699.5345360844658},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":7500},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":7500},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":17199.534536084466},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":1820.7022679761765},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":-269.47400136275746},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":5751.138475978536},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":1160.4904765910537},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":1710.5458866581191},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-550.0554100670654},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":-819.52941142982286},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H3262)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":15653.908337591554},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1657.0859143396619},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1657.0859143396619},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":172.58316789903941},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":342.10917733162381},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":3834.092317319024},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":773.66031772736915},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":1115.769495058993},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-44.720981532060705},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.85764772624293},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":61.136666194182226},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},1434.1110823467729,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":204.18515453817164},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":1912.1481097956976},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":272.24687271756227},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":503.80696896248622},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":649.68334603756091},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":-145.87637707507469},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":1766.2717327206228},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":1642.6741084329401},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-695.93178714214014},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":946.74232129079996},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[260445,206.79993676184799,448977.34614227799,"Seattle",98118,"Single-Family",0,2750,1,"Gas Storage",1810.8843307241,332.064380349516,874.28954948108299,7,14653.908337591554,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1551.228266613419},0,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":14653.908337591554},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":0},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1551.228266613419},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N3263)+($F$8*$H3263))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":9699.5345360844658},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":7500},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":7500},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":17199.534536084466},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":1820.7022679761765},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":-269.47400136275746},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":5826.9416749935353},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":1175.7863855522921},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":1733.0918313979687},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-557.30544584567656},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":-826.77944720843402},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H3263)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":15653.908337591554},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1657.0859143396619},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1657.0859143396619},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":174.8579098962166},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":346.61836627959372},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":3884.6277833290242},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":783.85759036819491},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":1130.4759566477887},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-45.310428904503397},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.85764772624293},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":60.547218821739534},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},1434.1110823467729,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":204.18515453817164},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":1912.1481097956976},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":272.24687271756227},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":510.44742460321214},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":658.24653334075606},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":-147.79910873754392},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":1764.3490010581536},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":1642.6741084329401},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-705.10455458322053},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":937.56955384971957},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[546683,171.936224398425,341893.53572922503,"Snoqualmie",98065,"Single-Family",0,3500,1,"Gas Storage",1827.5784783264601,335.12560943244802,882.349434112366,7,15091.801750757724,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1597.5826332860056},0,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":15091.801750757724},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":0},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1597.5826332860056},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N3264)+($F$8*$H3264))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":10137.427949250636},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":7500},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":7500},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":17637.427949250636},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":1867.0566346487628},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":-269.47400136275724},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":5880.6589791538545},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":1186.6257037440853},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":1749.0688269193922},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-562.44312317530694},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":-831.91712453806417},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H3264)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":16091.801750757724},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1703.4402810122483},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1703.4402810122483},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":176.4698868224732},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":349.81376538387843},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":3920.4393194359036},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":791.08380249605693},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":1140.8975678799354},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-45.728135864149863},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.8576477262427},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":60.129511862092841},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},1434.1110823467729,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":204.18515453817164},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":1912.1481097956976},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":272.24687271756227},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":515.15312805703752},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":664.31476453580615},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":-149.16163647876863},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":1762.9864733169288},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":1642.6741084329403},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-711.60475965407556},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":931.06934877886476},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[361030,1.3299514452986601,3391.97895169717,"Bellevue",98005,"Single-Family",0,3500,1,"Gas Storage",1828.8427827145099,335.35744668790898,882.95983649703805,7,15091.801750757724,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1597.5826332860056},0,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":15091.801750757724},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":0},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1597.5826332860056},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N3265)+($F$8*$H3265))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":10137.427949250636},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":7500},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":7500},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":17637.427949250636},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":1867.0566346487628},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":-269.47400136275724},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":5884.7271726898198},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":1187.4466020540697},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":1750.2788189493426},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-562.83221689527295},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":-832.30621825803019},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H3265)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":16091.801750757724},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1703.4402810122483},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1703.4402810122483},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":176.59196729940763},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":350.05576378986854},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":3923.1514484598806},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":791.6310680360466},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":1141.6868318259151},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-45.759770228154593},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.8576477262427},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":60.09787749808811},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},1434.1110823467729,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":204.18515453817164},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":1912.1481097956976},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":272.24687271756227},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":515.50950693107563},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":664.77433225440882},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":-149.26482532333318},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":1762.8832844723643},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":1642.6741084329403},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-712.09704221860613},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":930.5770662143342},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[799955,144.496537886189,345551.11915898701,"Woodinville",98072,"Single-Family",0,4500,1,"Gas Storage",1835.63671577935,336.60325965068898,886.23992710121502,7,15675.659634979285,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1659.388455516121},0,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":15675.659634979285},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":0},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1659.388455516121},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N3266)+($F$8*$H3266))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":10721.285833472197},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":7500},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":7500},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":18221.285833472197},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":1928.8624568788784},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":-269.47400136275746},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":5906.5882330794557},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":1191.8578247182984},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":1756.78089624824},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-564.92307152994158},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":-834.39707289269904},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H3266)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":16675.659634979285},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1765.2461032423639},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1765.2461032423639},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":177.24798542024303},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":351.35617924964805},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":3937.7254887196377},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":794.57188314553241},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":1145.9280623951804},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-45.929762323117984},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.85764772624293},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":59.927885403124947},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},1434.1110823467729,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":204.18515453817164},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":1912.1481097956976},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":272.24687271756227},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":517.42456333585778},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":667.24388970311122},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":-149.81932636725344},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":1762.3287834284442},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":1642.6741084329401},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-714.74239789719502},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":927.93171053574508},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[552880,64.155636329520902,142799.94749893399,"Renton",98059,"Single-Family",0,4500,0,"Gas Storage",1839.1881299044601,337.25448740213102,887.95453924003596,7,15675.659634979285,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1659.388455516121},0,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":15675.659634979285},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":0},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1659.388455516121},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N3267)+($F$8*$H3267))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":10721.285833472197},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":7500},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":0},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":10721.285833472197},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":1134.9300989320573},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":524.45835658406372},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":5918.0157343392784},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":1194.1637170974591},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":1760.1797476854672},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-566.01603058800811},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":-41.557674003944385},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H3267)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":16675.659634979285},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1765.2461032423639},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1765.2461032423639},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":177.59090784800719},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":352.03594953709342},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":3945.343822892853},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":796.1091447316395},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":1148.1450942687329},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-46.018622828726166},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.85764772624293},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":59.839024897516765},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},1434.1110823467729,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":204.18515453817164},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":1912.1481097956976},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":272.24687271756227},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":518.42562682903895},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":668.53480928126896},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":-150.10918245223002},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":1762.0389273434675},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":2436.6064663797615},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-716.12521304023812},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":1720.4812533395234},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[813053,438.13056438594498,1223751.62047955,"Kenmore",98028,"Single-Family",0,1250,0,"Gas Storage",1844.4090569667101,338.211856064703,890.47518724150802,7,13778.121511259216,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1458.5195332682463},0,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":13778.121511259216},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":0},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1458.5195332682463},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N3268)+($F$8*$H3268))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":8823.747709752126},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":7500},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":0},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":8823.747709752126},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":934.06117668418233},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":524.45835658406395},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":5934.8152819222096},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":1197.5536050409437},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":1765.1763926342414},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-567.62278759329774},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":-43.164431009233795},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H3268)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":14778.121511259216},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1564.3771809944892},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1564.3771809944892},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":178.09503744830161},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":353.03527852684829},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":3956.5435212814737},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":798.36907002729583},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":1151.4043485541442},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-46.149256486799459},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.85764772624293},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":59.708391239443472},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},1434.1110823467729,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":204.18515453817164},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":1912.1481097956976},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":272.24687271756227},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":519.89728834145808},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":670.43258766570091},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":-150.53529932424283},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":1761.6128104714548},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":2436.6064663797615},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-718.15808691754057},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":1718.4483794622211},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[723747,585.89559532868395,0,"Redmond",98053,"Single-Family",1,2750,1,"Gas Storage",1851.6961428331399,339.54809914314598,893.99337054626005,7,14653.908337591554,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1551.228266613419},0,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":14653.908337591554},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":0},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1551.228266613419},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N3269)+($F$8*$H3269))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":9699.5345360844658},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":7500},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":7500},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":17199.534536084466},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":1820.7022679761765},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":-269.47400136275746},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":5958.2631761934999},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":1202.2850261520161},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":1772.1504377322817},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-569.86541158026557},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":-839.33941294302304},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H3269)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":15653.908337591554},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1657.0859143396619},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1657.0859143396619},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":178.79867410925203},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":354.43008754645643},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":3972.1754507956675},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":801.52335076801091},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":1155.9534383144673},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-46.331587837548796},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.85764772624293},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":59.526059888694135},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},1434.1110823467729,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":204.18515453817164},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":1912.1481097956976},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":272.24687271756227},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":521.9513533914859},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":673.08140345606023},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":-151.13005006457433},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":1761.0180597311232},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":1642.6741084329401},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-720.99546164483991},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":921.6786467881002},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[69300,298.71103942067401,0,"Everett",98201,"Single-Family",0,3500,0,"Gas Storage",1859.6513415627501,341.00685500727502,897.83411674707202,8,15825.613213077713,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1675.2621885617541},0,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":15825.613213077713},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":0},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1675.2621885617541},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N3270)+($F$8*$H3270))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":10514.400574639123},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":8000},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":0},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":10514.400574639123},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":1113.0297120827531},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":562.23247647900098},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":5983.8608790527724},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":1207.4502452673044},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":1779.7638947054902},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-572.31364943818585},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":-10.081172959184869},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H3270)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":16825.613213077711},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":999.99999999999818},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1781.1198362879966},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1781.1198362879966},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":179.56682334941442},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":355.95277894109807},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":3989.2405860351828},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":804.96683017820305},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":1160.9196091193012},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-46.530636148003168},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.85764772624248},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":59.327011578239308},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},1434.1110823467729,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":204.18515453817164},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":1912.1481097956976},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":272.24687271756227},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":524.19374437960016},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":675.97307461194498},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":-151.77933023234482},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":1760.3687795633527},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":2474.3805862746985},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-724.09297967053067},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":1750.2876066041679},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[934695,8.6786047776517101,18353.857962303999,"Woodinville",98077,"Single-Family",0,3500,0,"Gas Storage",1924.2056829278599,352.844274438534,929.00076006690301,8,15825.613213077713,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1675.2621885617541},0,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":15825.613213077713},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":0},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1675.2621885617541},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N3271)+($F$8*$H3271))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":10514.400574639123},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":8000},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":0},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":10514.400574639123},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":1113.0297120827531},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":562.23247647900098},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":6191.5794923402946},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":1249.3646372677256},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":1841.5450917720141},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-592.18045450428849},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":-29.947978025287512},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H3271)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":16825.613213077711},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":999.99999999999818},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1781.1198362879966},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1781.1198362879966},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":185.80015201338063},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":368.30901835440289},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":4127.719661560197},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":832.9097581784838},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":1201.2187765328867},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-48.145860734838834},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.85764772624248},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":57.711786991403642},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},1434.1110823467729,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":204.18515453817164},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":1912.1481097956976},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":272.24687271756227},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":542.39015634126326},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":699.43822403906893},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":-157.04806769780566},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":1755.1000420978919},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":2474.3805862746985},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-749.22852220209415},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":1725.1520640726044},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[151480,1.2848502075764301,2550.8519711495701,"Kirkland",98034,"Single-Family",0,6500,1,"Gas Storage",1931.26647991052,354.13902260938198,932.40969177403394,8,17577.186865742391,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1860.6796552520998},0,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":17577.186865742391},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":0},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1860.6796552520998},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N3272)+($F$8*$H3272))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":12265.974227303803},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":8000},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":8000},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":20265.974227303803},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":2145.3083605830416},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":-284.62870533094178},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":6214.2992494771343},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":1253.9491316070446},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":1848.3025689704191},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-594.3534373633745},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":-878.98214269431628},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H3272)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":18577.186865742391},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1966.5373029783427},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1966.5373029783427},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":186.4819383548068},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":369.66051379408384},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":4142.8661663180901},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":835.96608773802984},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":1205.6266015321137},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-48.32253007493091},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.85764772624293},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":57.535117651312021},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},1434.1110823467729,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":204.18515453817164},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":1912.1481097956976},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":272.24687271756227},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":544.38043566186809},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":702.00478505989543},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":-157.62434939802733},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":1754.5237603976702},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":1627.5194044647558},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-751.97778676140183},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":875.54161770335395},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[42947,41.866893478184501,89983.600371846405,"Federal Way",98023,"Single-Family",0,4500,1,"Gas Storage",1973.57386808145,361.89698726721599,952.83557249767296,8,16409.471097299273,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1737.0680107918693},0,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":16409.471097299273},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":0},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1737.0680107918693},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N3273)+($F$8*$H3273))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":11098.258458860684},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":8000},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":8000},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":19098.258458860684},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":2021.696716122811},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":-284.62870533094178},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":6350.4331146338909},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":1281.4188325568321},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":1888.7925039722259},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-607.3736714153938},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":-892.00237674633559},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H3273)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":17409.471097299273},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1842.9256585181122},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1842.9256585181122},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":190.5671144995346},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":377.75850079444518},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":4233.6220764225945},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":854.27922170455486},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":1232.037722499},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-49.381110057832075},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.85764772624293},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":56.476537668410856},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},1434.1110823467729,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":204.18515453817164},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":1912.1481097956976},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":272.24687271756227},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":556.30593358966735},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":717.38328888022181},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":-161.07735529055446},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":1751.0707545051432},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":1627.5194044647558},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-768.45102670594827},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":859.06837775880751},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[1037437,490.37682595862901,671172.22082577099,"Medina",98039,"Single-Family",1,3500,1,"Gas Storage",1975.6765213906699,362.28255373127598,953.85072723906103,8,15825.613213077713,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1675.2621885617541},0,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":15825.613213077713},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":0},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1675.2621885617541},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N3274)+($F$8*$H3274))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":10514.400574639123},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":8000},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":8000},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":18514.400574639123},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":1959.8908938926957},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":-284.62870533094156},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":6357.198890883501},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":1282.7840611871657},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":1890.8048308849161},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-608.02076969775044},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":-892.649475028692},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H3274)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":16825.613213077711},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":999.99999999999818},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1781.1198362879966},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1781.1198362879966},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":190.77014544781221},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":378.16096617698321},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":4238.1325939223343},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":855.18937412477715},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":1233.3503403017603},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-49.433720885405364},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.85764772624248},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":56.423926840837112},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},1434.1110823467729,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":204.18515453817164},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":1912.1481097956976},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":272.24687271756227},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":556.89862410463797},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":718.14759183880108},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":-161.2489677341631},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":1750.8991420615343},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":1627.519404464756},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-769.26973743191354},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":858.24966703284247},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[72840,1094.51947270193,2653089.5181553601,"Mill Creek",98012,"Single-Family",0,2250,0,"Gas Storage",1980.7145325886599,363.20638085720998,956.28306400725296,8,15095.790857800765,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1598.0049107741102},0,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":15095.790857800765},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":0},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1598.0049107741102},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N3275)+($F$8*$H3275))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":9784.5782193621744},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":8000},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":0},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":9784.5782193621744},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":1035.7724342951092},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":562.23247647900098},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":6373.4098641138335},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":1286.0551839620127},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":1895.6264177226683},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-609.57123376065556},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":-47.33875728165458},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H3275)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":16095.790857800765},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1703.8625585003529},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1703.8625585003529},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":191.25661280145061},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":379.12528354453372},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":4248.9399094092232},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":857.37012264134205},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":1236.4954061858757},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-49.559777776137025},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.8576477262427},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":56.297869950105678},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},1434.1110823467729,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":204.18515453817164},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":1912.1481097956976},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":272.24687271756227},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":558.31872576298281},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":719.97888130866875},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":-161.66015554568594},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":1750.4879542500116},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":2474.3805862746985},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-771.2313893063415},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":1703.149196968357},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[264771,1.0148394909367999,2063.7487321617,"Bellevue",98004,"Single-Family",0,6500,1,"Gas Storage",2033.5715653483601,372.89884852765999,981.80228164823598,8,17577.186865742391,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1860.6796552520998},0,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":17577.186865742391},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":0},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1860.6796552520998},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N3276)+($F$8*$H3276))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":12265.974227303803},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":8000},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":8000},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":20265.974227303803},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":2145.3083605830416},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":-284.62870533094178},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":6543.4896653349861},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":1320.374647908508},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":1946.2128025919656},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-625.83815468345756},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":-910.46686001439934},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H3276)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":18577.186865742391},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1966.5373029783427},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1966.5373029783427},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":196.36045632964721},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":389.24256051839313},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":4362.3264435566589},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":880.249765272339},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":1269.4923257907321},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-50.882322117775857},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.85764772624293},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":54.975325608467074},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},1434.1110823467729,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":204.18515453817164},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":1912.1481097956976},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":272.24687271756227},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":573.21793041487467},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":739.19212314109825},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":-165.97419272622358},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":1746.1739170694741},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":1627.5194044647558},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-791.81234740968114},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":835.70705705507464},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[233037,330.56272173743997,0,"Sammamish",98074,"Single-Family",0,4500,1,"Gas Storage",2147.4164837110602,393.77474967201101,1036.7662684127699,9,17143.282559619263,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1814.7475660676182},0,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":17143.282559619263},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":0},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1814.7475660676182},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N3277)+($F$8*$H3277))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":11475.231084249175},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":8500},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":8500},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":19975.231084249175},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":2114.5309753667443},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":-299.78340929912611},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":6909.8121786169386},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":1394.2928451141968},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":2055.1671376165787},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-660.87429250238188},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":-960.65770180150798},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H3277)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":18143.282559619263},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1920.6052137938609},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1920.6052137938609},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":207.353253682554},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":411.03342752331577},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":4606.5414524112939},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":929.52856340946482},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":1340.5619909327806},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-53.730854181416134},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.8576477262427},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":52.126793544826569},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},1434.1110823467729,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":204.18515453817164},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":1912.1481097956976},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":272.24687271756227},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":605.30824363723582},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":780.57412726984489},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":-175.26588363260907},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":1736.8822261630885},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":1612.3647004965715},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-836.14017613499095},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":776.22452436158051},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[17397,569.35711605193103,1319962.10825076,"Lake Tapps",98391,"Single-Family",0,3500,1,"Gas Storage",2196.6513306971401,402.80301209532001,1060.5367055742799,9,16559.424675397702,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1752.9417438375026},0,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":16559.424675397702},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":0},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1752.9417438375026},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N3278)+($F$8*$H3278))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":10891.373200027614},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":8500},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":8500},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":19391.373200027614},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":2052.7251531366287},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":-299.78340929912611},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":7068.2367543326463},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":1426.2604654634488},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":2102.2869396293363},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-676.02647416588752},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":-975.80988346501363},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H3278)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":17559.424675397702},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1858.7993915637455},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1858.7993915637455},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":212.10734111485601},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":420.45738792586729},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":4712.1578362217651},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":950.84031030896597},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":1371.2976982348332},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-54.962767228615576},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.85764772624293},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":50.894880497627355},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},1434.1110823467729,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":204.18515453817164},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":1912.1481097956976},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":272.24687271756227},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":619.18643586540986},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":798.4707244175986},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":-179.28428855218874},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":1732.8638212435089},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":1612.3647004965715},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-855.31076271807626},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":757.0539377784952},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[71846,79.749521996835696,147691.283035667,"Bellevue",98006,"Single-Family",0,3500,0,"Gas Storage",2202.9427772311001,403.95668340350602,1063.5741971812399,9,16559.424675397702,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1752.9417438375026},0,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":16559.424675397702},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":0},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1752.9417438375026},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N3279)+($F$8*$H3279))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":10891.373200027614},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":8500},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":0},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":10891.373200027614},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":1152.935147463565},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":600.00659637393755},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":7088.4809473949363},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":1430.3454293976654},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":2108.308116360874},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-677.96268696320863},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":-77.956090589271071},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H3279)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":17559.424675397702},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1858.7993915637455},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1858.7993915637455},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":212.71483943624798},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":421.66162327217484},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":4725.6539649299584},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":953.56361959844378},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":1375.2252428706186},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-55.120186527046826},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.85764772624293},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":50.737461199196105},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},1434.1110823467729,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":204.18515453817164},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":1912.1481097956976},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":272.24687271756227},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":620.95985265730508},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":800.75763076518354},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":-179.79777810787846},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":1732.3503316878191},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":2512.1547061696351},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-857.76046507108708},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":1654.394241098548},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[966807,267.79280586658501,500731.40698223398,"Bellevue",98006,"Single-Family",0,4500,0,"Gas Storage",2294.49548248161,420.74483040027002,1107.77556999628,9,17143.282559619263,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1814.7475660676182},0,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":17143.282559619263},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":0},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1814.7475660676182},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N3280)+($F$8*$H3280))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":11475.231084249175},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":8500},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":0},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":11475.231084249175},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":1214.7409696936804},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":600.00659637393778},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":7383.0730782293404},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":1489.7895488080962},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":2195.9278736915999},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-706.13832488350363},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":-106.13172850956585},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H3280)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":18143.282559619263},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1920.6052137938609},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1920.6052137938609},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":221.55511399925601},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":439.18557473832004},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":4922.0487188195611},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":993.19303253873102},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":1432.3786072770511},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-57.410941531045182},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.8576477262427},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":48.446706195197521},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},1434.1110823467729,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":204.18515453817164},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":1912.1481097956976},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":272.24687271756227},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":646.76649409634933},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":834.03653755489518},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":-187.27004345854584},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":1724.8780663371517},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":2512.1547061696356},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-893.40836834204947},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":1618.7463378275861},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[702581,139.31631671002799,305525.10105622798,"Gig Harbor",98332,"Single-Family",0,6500,1,"Gas Storage",2393.3347663504701,438.86912746068998,1155.4948812182099,10,19044.809790382369,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":2016.038765803597},0,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":19044.809790382369},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":0},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":2016.038765803597},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N3281)+($F$8*$H3281))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":13019.919478080785},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":9000},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":9000},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":22019.919478080785},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":2330.9768790709081},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":-314.93811326731111},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":7701.1114711462942},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":1553.9647599792463},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":2290.5211906627915},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-736.55643068354516},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":-1051.4945439508563},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H3281)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":20044.809790382369},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":2121.8964135298397},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":2121.8964135298397},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":231.098976243642},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":458.10423813255835},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":5134.0743140975301},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":1035.9765066528309},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":1494.0807447853892},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-59.884015193857067},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.8576477262427},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":45.973632532385636},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},1434.1110823467729,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":204.18515453817164},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":1912.1481097956976},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":272.24687271756227},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":674.62705760363428},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":869.96407575306705},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":-195.33701814943277},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":1716.8110916462647},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":1597.2099965283865},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-931.89344883297792},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":665.31654769540853},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[669762,60.753627436631298,0,"Federal Way",98023,"Single-Family",0,2750,0,"Gas Storage",2483.6233693459799,455.42547426741203,1199.0859492378099,10,16855.342724551519,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1784.2669324406645},0,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":16855.342724551519},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":0},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1784.2669324406645},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N3282)+($F$8*$H3282))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":10830.452412249932},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":9000},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":0},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":10830.452412249932},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":1146.4862161717899},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":637.78071626887458},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":7991.6360588548432},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":1612.5881123223576},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":2376.931149413324},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-764.34303709096639},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":-126.56232082209181},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H3282)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":17855.342724551519},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1890.1245801669074},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1890.1245801669074},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":239.81718984756199},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":475.38622988266479},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":5327.7573725698958},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":1075.0587415482385},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":1550.4449714309033},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-62.143140891454323},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.85764772624293},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":43.714506834788608},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},1434.1110823467729,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":204.18515453817164},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":1912.1481097956976},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":272.24687271756227},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":700.07737714538587},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":902.78348829843299},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":-202.70611115304712},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":1709.4419986426506},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":2549.9288260645721},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-967.04914824401351},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":1582.8796778205588},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[88034,36.517704617577699,84442.703045665199,"Mercer Island",98040,"Single-Family",0,6500,1,"Gas Storage",2488.8883138217002,456.39091446435901,1201.6278487151001,10,19044.809790382369,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":2016.038765803597},0,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":19044.809790382369},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":0},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":2016.038765803597},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N3283)+($F$8*$H3283))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":13019.919478080785},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":9000},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":9000},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":22019.919478080785},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":2330.9768790709081},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":-314.93811326731111},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":8008.5772427070997},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":1616.0065802665461},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":2381.9699208626007},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-765.96334059605465},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":-1080.9014538633658},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H3283)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":20044.809790382369},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":2121.8964135298397},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":2121.8964135298397},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":240.32556974302003},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":476.39398417252016},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":5339.0514951380674},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":1077.3377201776975},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":1553.7317043502176},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-62.274875916328483},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.8576477262427},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":43.58277180991422},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},1434.1110823467729,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":204.18515453817164},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":1912.1481097956976},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":272.24687271756227},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":701.56144617326925},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":904.69726677150891},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":-203.13582059823966},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":1709.0122891974579},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":1597.2099965283865},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-969.09916119429431},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":628.11083533409214},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[555340,14.878994378397,20180.268076552598,"Sammamish",98075,"Single-Family",0,3500,1,"Gas Storage",2567.8442140908101,470.869167797812,1239.74752168591,10,17293.236137717689,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1830.6212991132509},0,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":17293.236137717689},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":0},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1830.6212991132509},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N3284)+($F$8*$H3284))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":11268.345825416105},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":9000},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":9000},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":20268.345825416105},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":2145.5594123805622},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":-314.93811326731134},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":8262.6362225983412},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":1667.2717389629829},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":2457.5340104488073},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-790.26227148582439},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":-1105.2003847531357},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H3284)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":18293.236137717689},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":1936.4789468394938},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":1936.4789468394938},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":247.94950433718202},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":491.50680208976149},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":5508.4241483988953},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":1111.5144926419889},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":1603.0212947317505},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-64.25044423123245},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.85764772624293},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":41.607203495010481},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},1434.1110823467729,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":204.18515453817164},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":1912.1481097956976},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":272.24687271756227},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":723.81733257407848},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":933.3973039617174},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":-209.57997138763892},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":1702.5681384080585},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":1597.2099965283862},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-999.84224287346331},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":597.36775365492292},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[307371,842.89859860360298,2890099.3315703399,"Mercer Island",98040,"Single-Family",0,4500,0,"Gas Storage",2790.5449564332198,511.70611290503399,1347.2667753390699,11,18610.905484259238,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1970.1066766191148},0,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":18610.905484259238},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":0},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1970.1066766191148},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N3285)+($F$8*$H3285))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":12229.17633502615},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":9500},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":0},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":12229.17633502615},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":1294.5518404553031},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":675.55483616381161},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":8979.2276771658253},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":1811.8687717253706},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":2670.6679090924504},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-858.79913736707977},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":-183.24430120326815},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H3285)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":19610.905484259238},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":2075.9643243453575},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":2075.9643243453575},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":269.45335506781402},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":534.13358181849014},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":5986.1517847772184},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":1207.9125144835807},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":1742.046096302071},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-69.822675423299643},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.8576477262427},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":36.034972302943061},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},1434.1110823467729,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":204.18515453817164},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":1912.1481097956976},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":272.24687271756227},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":786.59164590664227},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":1014.3478037436035},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":-227.75615783696128},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":1684.3919519587362},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":2587.7029459595092},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-1086.5552952040412},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":1501.147650755468},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[835211,57.088359967662001,211654.94804754399,"Seattle",98116,"Single-Family",0,2750,1,"Gas Storage",2935.4386465918001,538.27547055131799,1417.2210164477401,12,18322.965649191494,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":1939.626042992161},0,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":18322.965649191494},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":0},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":1939.626042992161},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N3286)+($F$8*$H3286))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":11584.397663026906},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":10000},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":10000},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":21584.397663026906},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":2284.873564195841},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":-345.24752120367998},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":9445.4568378604617},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":1905.9465796507147},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":2809.3372136827184},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-903.39063403200362},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":-1248.6381552356836},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H3286)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":19322.965649191494},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":2045.483690718404},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":2045.483690718404},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":283.44420328954806},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":561.86744273654369},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":6296.9712252403078},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":1270.6310531004765},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":1832.4984958370201},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-73.448083813694666},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.85764772624293},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":32.409563912548265},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},1434.1110823467729,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":204.18515453817164},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":1912.1481097956976},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":272.24687271756227},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":827.4339071863144},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":1067.0158663203508},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":-239.58195913403642},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":1672.5661506616611},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":1566.9005885920176},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-1142.97259316604},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":423.92799542597754},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[98095,215.78032635034,825396.58814431098,"Fall City",98024,"Single-Family",0,6500,1,"Gas Storage",3394.9454051453199,622.53586446862403,1639.0695078743699,13,21246.244177342334,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[HP HVAC ($2021)]])","v":2249.0774316308425},0,{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC ($2021)]]","v":21246.244177342334},{"$f":"-PMT('Current Inputs'!$C$93,$C$10,res_buildings[[#This Row],[Panel Upgrade Cost ($2021)]])","v":0},{"$f":"res_buildings[[#This Row],[Annualized Panel]]+res_buildings[[#This Row],[HP HVAC Levelized]]","v":2249.0774316308425},{"$f":"($F$4+($F$5*$A$4)+($F$6*$N3287)+($F$8*$H3287))\n*$A$13\n-res_buildings[[#This Row],[CF AC Cost]]","v":14150.837354246247},{"$f":"($C$7+$C$8*(res_buildings[[#This Row],[Heat Pump Size (Tons)]]))","v":10500},{"$f":"res_buildings[[#This Row],[CF AC Cost]]*res_buildings[[#This Row],[Has Central AC]]","v":10500},{"$f":"res_buildings[[#This Row],[CF Furnace Cost]]+res_buildings[[#This Row],[AC Cost Has AC]]","v":24650.837354246247},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[CF HVAC Cost ($2021)]])","v":2609.4796568027064},{"$f":"res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]-res_buildings[[#This Row],[Levelized CF Cost]]","v":-360.40222517186385},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]*'Current Inputs'!$C$73/$C$16\n*29.3","v":10924.026747560891},{"$f":"res_buildings[[#This Row],[Electric HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":2204.2990374029155},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":3249.1043463536475},{"$f":"res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]-res_buildings[[#This Row],[CF Gas Bill - SH]]","v":-1044.8053089507321},{"$f":"res_buildings[[#This Row],[Net HVAC Bill]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":-1405.2075341225959},{"$f":"($F$4+($F$5*$A$4)+($F$6*res_buildings[[#This Row],[Heat Pump Size (Tons)]]*$C$12)+($F$8*$H3287)\n*$A$11*$A$13)\n+$C$13\n-$A$8","v":22246.244177342334},{"$f":"res_buildings[[#This Row],[Hybrid HVAC Cost]]-res_buildings[[#This Row],[HP HVAC ($2021)]]","v":1000},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$C$110,res_buildings[[#This Row],[Hybrid HVAC Cost]])","v":2354.9350793570848},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost]]+res_buildings[[#This Row],[Annualized Panel]]","v":2354.9350793570848},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*'Current Inputs'!$C$22","v":327.81390157487402},{"$f":"res_buildings[[#This Row],[Hybrid SH Gas Used (therms)]]*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":649.82086927072953},{"$f":"res_buildings[[#This Row],[SH Consumption (therms)]]\n*(1-'Current Inputs'!$C$22)*'Current Inputs'!$C$73/($C$16 *$C$11)\n*29.3","v":7282.6844983739284},{"$f":"res_buildings[[#This Row],[Hybrid HVAC KWh]]*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":1469.532691601944},{"$f":"res_buildings[[#This Row],[Elec Bill - Hybrid HVAC SH]]+res_buildings[[#This Row],[Hybrid SH Gas Bill]]","v":2119.3535608726734},{"$f":"res_buildings[[#This Row],[Hybrid Total Bill]]-res_buildings[[#This Row],[Elec Bill - All-Electric HVAC SH]]","v":-84.945476530242104},{"$f":"res_buildings[[#This Row],[Annualized Hybrid HVAC Cost + Panel]]-res_buildings[[#This Row],[HP HVAC Levelized + Panel Levelized]]","v":105.85764772624225},{"$f":"res_buildings[[#This Row],[Hybrid vs All-Electric Levelized Install]]+res_buildings[[#This Row],[Hybrid vs All-Electric Bill]]","v":20.912171196000145},{"$f":"('Current Inputs'!$D$106*$A$12*$A$13)-$A$9","v":3346.2591921424705},{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[HPWH Install Cost]])","v":476.43202725573389},1434.1110823467729,{"$f":"-PMT('Current Inputs'!$C$93,'Current Inputs'!$D$70,res_buildings[[#This Row],[CF WH Install Cost]])","v":204.18515453817164},{"$f":"res_buildings[[#This Row],[HPWH Install Cost]]-res_buildings[[#This Row],[CF WH Install Cost]]","v":1912.1481097956976},{"$f":"res_buildings[[#This Row],[Annualized HPWH Cost]]-res_buildings[[#This Row],[Annualized CF WH Cost]]","v":272.24687271756227},{"$f":"(res_buildings[[#This Row],[WH Consumption (therms)]]*IF(res_buildings[[#This Row],[WH Type]]=\"Gas Instant\",0.95,'Current Inputs'!$D$73)/'Current Inputs'!$D$75)\n*29.3\n*INDEX('Electric Rates'!$D$19:$AC$19,MATCH($A$7,'Electric Rates'!$D$45:$AC$45,0))","v":956.95849222572792},{"$f":"res_buildings[[#This Row],[WH Consumption (therms)]]\n*INDEX('Gas Rates'!$D$24:$AC$24,MATCH($A$7,'Gas Rates'!$D$68:$AC$68,0))","v":1234.0440556600633},{"$f":"res_buildings[[#This Row],[Elec Bill - WH]]-res_buildings[[#This Row],[CF Gas Bill - WH]]","v":-277.08556343433543},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net WH Install]]","v":1635.0625463613621},{"$f":"res_buildings[[#This Row],[Net WH Install]]+res_buildings[[#This Row],[Levelized Net HVAC Cost]]","v":1551.7458846238337},{"$f":"res_buildings[[#This Row],[Net WH Bill]]+res_buildings[[#This Row],[Net HVAC Bill]]","v":-1321.8908723850675},{"$f":"res_buildings[[#This Row],[Net Annual Bill]]+res_buildings[[#This Row],[Net Annualized Install]]","v":229.85501223876622},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<0","v":false},{"$f":"res_buildings[[#This Row],[Net TOC Annualized]]<-200","v":false}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH3287-T3287","v":105.85764772624225}]

{"sheet":"Extra Tabs ->","index":43,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Helper","index":44,"n_rows":33,"n_cols":10,"rows_kept":33,"cut":false,"hidden":false,"merged":[]}
["Low to High",null,"Rate Scenario"]
["Low",null,"PSE FP&A Rates"]
["Mid",null,"E3 Rates"]
["High"]
[null,null,null,null,"Building Stock",null,"First Year End Use Gas Breakouts"]
["16-Year Stock Rollover Scenarios",null,"10-Year Stock Rollover Scenarios",null,"40-Year Stock Rollover Scenarios",null,"Sector","End use","Therms","Share of end use"]
[{"$f":"'Stock Rollover Scenarios'!G23","v":"No Adoption"},null,{"$f":"'Stock Rollover Scenarios'!G15","v":"No Adoption"},null,{"$f":"'Stock Rollover Scenarios'!G32","v":"No Adoption"},null,"Residential","SH",24101072.092321493,0.75]
[{"$f":"'Stock Rollover Scenarios'!G24","v":"4% by 2030"},null,{"$f":"'Stock Rollover Scenarios'!G16","v":"5% by 2030"},null,{"$f":"'Stock Rollover Scenarios'!G33","v":"2% by 2030"},null,"Residential","WH",8541940.5106611438,0.2]
[{"$f":"'Stock Rollover Scenarios'!G25","v":"8% by 2030"},null,{"$f":"'Stock Rollover Scenarios'!G17","v":"11% by 2030"},null,{"$f":"'Stock Rollover Scenarios'!G34","v":"3% by 2030"},null,"Residential","CK",1039124.5661861629,2.5000000000000001E-2]
[{"$f":"'Stock Rollover Scenarios'!G26","v":"15% by 2030"},null,{"$f":"'Stock Rollover Scenarios'!G18","v":"21% by 2030"},null,{"$f":"'Stock Rollover Scenarios'!G35","v":"6% by 2030"},null,"Residential","CD",1766463.4359041015,2.5000000000000001E-2]
[{"$f":"'Stock Rollover Scenarios'!G27","v":"19% by 2030"},null,{"$f":"'Stock Rollover Scenarios'!G19","v":"27% by 2030"},null,null,null,"Commercial","SH",7712269.4817199418,{"$f":"I11/SUM($I$11:$I$14)","v":0.64673073886763266}]
[{"$f":"'Stock Rollover Scenarios'!G28","v":"29% by 2030"},null,{"$f":"'Stock Rollover Scenarios'!G20","v":"40% by 2030"},null,null,null,"Commercial","WH",2346114.7724629492,{"$f":"I12/SUM($I$11:$I$14)","v":0.19673904599153755}]
[{"$f":"'Stock Rollover Scenarios'!G29","v":"38% by 2030"},null,{"$f":"'Stock Rollover Scenarios'!G21","v":"53% by 2030"},null,null,null,"Commercial","CK",734960.10167238,{"$f":"I13/SUM($I$11:$I$14)","v":6.163183103487789E-2}]
[null,null,null,null,null,null,"Commercial","CD",1131664.0258762559,{"$f":"I14/SUM($I$11:$I$14)","v":9.4898384105952055E-2}]
["SH Device Codes",null,"WH Device Codes"]
[{"$f":"'RESHAPE All Years'!B10","v":"HighT100"},null,"Default"]
[{"$f":"'RESHAPE All Years'!B11","v":"LowT100"}]
[{"$f":"'RESHAPE All Years'!B12","v":"HighT99"},null,null,null,null,null,"PSE Service Territory Load Allocation Scalars"]
[{"$f":"'RESHAPE All Years'!B13","v":"LowT99"},null,null,null,null,null,"Service Territory","Residential","Commercial","Total"]
[null,null,null,null,null,null,"PSE_Gas",1,1,1]
["Electric Shape Year",null,"Optimistic vs. Conservative Cost and Efficiency Trajectory",null,null,null,"PSE_Electric",0.66,0.51,{"$f":"(H21*'Gas Sales'!$H$11+I21*'Gas Sales'!$H$33) / ('Gas Sales'!$H$33+'Gas Sales'!$H$11)","v":0.60822488974052868}]
[1979,null,"Optimistic",null,null,null,"SCL",0.15,0.22,{"$f":"(H22*'Gas Sales'!$H$11+I22*'Gas Sales'!$H$33) / ('Gas Sales'!$H$33+'Gas Sales'!$H$11)","v":0.17416171812108658}]
[2016,null,"Conservative",null,null,null,"TAC",0.09,0.08,{"$f":"(H23*'Gas Sales'!$H$11+I23*'Gas Sales'!$H$33) / ('Gas Sales'!$H$33+'Gas Sales'!$H$11)","v":8.6548325982701929E-2}]
[null,null,null,null,null,null,"SNO",0.16,0.22,{"$f":"(H24*'Gas Sales'!$H$11+I24*'Gas Sales'!$H$33) / ('Gas Sales'!$H$33+'Gas Sales'!$H$11)","v":0.18071004410378852}]
["Geographies"]
["PSE_Gas",null,null,null,null,null,"PSE Use Per Customer Scalars"]
["PSE_Electric",null,null,null,null,null,"Service Territory","Residential","Commercial"]
["SCL",null,null,null,null,null,"PSE_Gas",1,1]
["TAC",null,null,null,null,null,"PSE_Electric",{"$f":"'Geographic Disagg. Scalars'!G7","v":0.99811636251901503},{"$f":"'Geographic Disagg. Scalars'!H7","v":0.89097591558844924}]
["SNO",null,null,null,null,null,"SCL",{"$f":"'Geographic Disagg. Scalars'!G8","v":0.92038356369498509},{"$f":"'Geographic Disagg. Scalars'!H8","v":1.1594038495367627}]
[null,null,null,null,null,null,"TAC",{"$f":"'Geographic Disagg. Scalars'!G9","v":0.98510389903587314},{"$f":"'Geographic Disagg. Scalars'!H9","v":1.0146677815848961}]
[null,null,null,null,null,null,"SNO",{"$f":"'Geographic Disagg. Scalars'!G10","v":0.92692251759659927},{"$f":"'Geographic Disagg. Scalars'!H10","v":0.96065685224766451}]
["Geographies"]

{"sheet":"Version Control","index":45,"n_rows":10,"n_cols":3,"rows_kept":10,"cut":false,"hidden":false,"merged":[]}
["Spreadsheet","Version Number","Notes"]
["geographic_allocation",1,"Spreadsheet created; preliminary draft of load calculations completed"]
["geographic_allocation",2,"Updated load calculations to be controlled by dropdown; added both commercial and residential\ngas furnace efficiencies; created visualizations in dropdown"]
["stock_rollover_gas_demand",1,"Merged geographic_allocation and stock_rollover_gas_demand"]
["stock_rollover_gas_demand_v2",3,"JdV updates to service demand tab: compact layout, split new device adoption by electric/gas, added electric service demand"]
["stock_rollover_gas_demand_v2.1",4,"Reverted layout to independent selection of electric/eff gas adoption trajectories, added PSE gas sales data to Gas Sales tab (dynamic by geo);\nAdded Electric Demand Model that mimics Gas Demand Model tab in structure"]
["stock_rollover_gas_demand_v2.2",5,"Refined Gas and Electric Demand Models, added DRAFT rate calculations, added RNG Supply Curve"]
["stock_rollover_gas_demand_v2.3",6,"Removed formulas with Excel 2016 compatibillity issues, fixed new device sales calculations, added dynamic building envelope improvement calculations"]
["stock_rollover_gas_demand_v2.3",7,"Wireframed summer peaking inputs and calculations in the Gas Demand Model"]
["stock_rollover_gas_demand_v2.3",8,"Updated gas peak and gas sales geographic scalars, added conversion to nominal dollars for Sales Vintage Tracking"]